Item 16. Form 10-K Summary
362K characters. Original on sec.gov · Markdown
Item 16. Form 10-K Summary
None.
EXHIBIT INDEX
The exhibits listed below are filed as part of this report. References to exhibits or other filings under the caption “Location” indicate that the exhibit or other filing has been filed, that the indexed exhibit and the exhibit referred to are the same and that the exhibit referred to is incorporated by reference. The Commission file numbers for our Exchange Act filings referenced below are 1-12252 (Equity Residential) and 0-24920 (ERP Operating Limited Partnership).
| Exhibit | Description | Location | ||
|---|---|---|---|---|
| 3.1 | Articles of Restatement of Declaration of Trust of Equity Residential dated December 9, 2004. | Included as Exhibit 3.1 to Equity Residential’s Form 10-K for the year ended December 31, 2004. | ||
| 3.2 | Eighth Amended and Restated Bylaws of Equity Residential, effective as of October 1, 2015. | Included as Exhibit 3.1 to Equity Residential's Form 8-K dated and filed on October 1, 2015. | ||
| 3.3 | First Amendment to Eighth Amended and Restated Bylaws of Equity Residential, dated November 20, 2017. | Included as Exhibit 3.1 to Equity Residential's Form 8-K dated and filed on November 20, 2017. | ||
| 3.4 | Second Amendment to Eighth Amended and Restated Bylaws of Equity Residential, effective as of May 4, 2020. | Included as Exhibit 3.1 to Equity Residential's Form 8-K dated May 4, 2020, filed on May 8, 2020. | ||
| 3.5 | Sixth Amended and Restated Agreement of Limited Partnership for ERP Operating Limited Partnership dated as of March 12, 2009. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated March 12, 2009, filed on March 18, 2009. | ||
| 4.1 | Description of Equity Residential Common Shares Registered Under Section 12 of the Securities Exchange Act of 1934. | Included as Exhibit 4.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-K for the year ended December 31, 2019. | ||
| 4.2 | Description of ERP Operating Limited Partnership Notes Registered Under Section 12 of the Securities Exchange Act of 1934. | Included as Exhibit 4.2 to Equity Residential's and ERP Operating Limited Partnership's Form 10-K for the year ended December 31, 2019. | ||
| 4.3 | Description of ERP Operating Limited Partnership OP Units Registered Under Section 12 of the Securities Exchange Act of 1934. | Included as Exhibit 4.3 to Equity Residential's and ERP Operating Limited Partnership's Form 10-K for the year ended December 31, 2019. | ||
| 4.4 | Indenture, dated October 1, 1994, between the Operating Partnership and The Bank of New York Mellon Trust Company, N.A., as successor trustee (“Indenture”). | Included as Exhibit 4(a) to ERP Operating Limited Partnership’s Form S-3 filed on October 7, 1994. ** | ||
| 4.5 | First Supplemental Indenture to Indenture, dated as of September 9, 2004. | Included as Exhibit 4.2 to ERP Operating Limited Partnership’s Form 8-K, filed on September 10, 2004. | ||
| 4.6 | Second Supplemental Indenture to Indenture, dated as of August 23, 2006. | Included as Exhibit 4.1 to ERP Operating Limited Partnership’s Form 8-K dated August 16, 2006, filed on August 23, 2006. | ||
| 4.7 | Third Supplemental Indenture to Indenture, dated as of June 4, 2007. | Included as Exhibit 4.1 to ERP Operating Limited Partnership’s Form 8-K dated May 30, 2007, filed on June 1, 2007. | ||
| 4.8 | Fourth Supplemental Indenture to Indenture, dated as of December 12, 2011. | Included as Exhibit 4.2 to ERP Operating Limited Partnership's Form 8-K dated December 7, 2011, filed on December 9, 2011. | ||
| 4.9 | Fifth Supplemental Indenture to Indenture, dated as of February 1, 2016. | Included as Exhibit 4.6 to Equity Residential's and ERP Operating Limited Partnership's Form 10-K for the year ended December 31, 2015. | ||
| 4.10 | Form of 4.625% Note due December 15, 2021. | Included as Exhibit 4.1 to ERP Operating Limited Partnership's Form 8-K dated December 7, 2011, filed on December 9, 2011. | ||
| 4.11 | Form of 3.00% Note due April 15, 2023. | Included as Exhibit 4.1 to ERP Operating Limited Partnership's Form 8-K dated April 3, 2013, filed on April 8, 2013. | ||
| 4.12 | Form of 3.375% Note due June 1, 2025. | Included as Exhibit 4.1 to ERP Operating Limited Partnership's Form 8-K dated May 11, 2015, filed on May 13, 2015. | ||
| 4.13 | Terms Agreement regarding 7.57% Notes due August 15, 2026. | Included as Exhibit 1 to ERP Operating Limited Partnership’s Form 8-K, filed on August 13, 1996. | ||
| 4.14 | Form of 2.850% Note due November 1, 2026. | Included as Exhibit 4.1 to ERP Operating Limited Partnership's Form 8-K dated October 4, 2016, filed on October 7, 2016. | ||
| 4.15 | Form of 3.250% Note due August 1, 2027. | Included as Exhibit 4.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated July 31, 2017, filed on August 2, 2017. | ||
| 4.16 | Form of 3.500% Note due March 1, 2028. | Included as Exhibit 4.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated February 1, 2018, filed on February 6, 2018. | ||
|---|---|---|---|---|
| 4.17 | Form of 4.150% Note due December 1, 2028. | Included as Exhibit 4.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated November 28, 2018, filed on November 29, 2018. | ||
| 4.18 | Form of 3.000% Note due July 1, 2029. | Included as Exhibit 4.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated June 17, 2019, filed on June 20, 2019. | ||
| 4.19 | Form of 2.500% Note due February 15, 2030. | Included as Exhibit 4.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated August 20, 2019, filed on August 22, 2019. | ||
| 4.20 | Form of 4.500% Note due July 1, 2044. | Included as Exhibit 4.2 to ERP Operating Limited Partnership's Form 8-K dated June 16, 2014, filed on June 18, 2014. | ||
| 4.21 | Form of 4.500% Note due June 1, 2045. | Included as Exhibit 4.2 to ERP Operating Limited Partnership's Form 8-K dated May 11, 2015, filed on May 13, 2015. | ||
| 4.22 | Form of 4.000% Note due August 1, 2047. | Included as Exhibit 4.2 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated July 31, 2017, filed on August 2, 2017. | ||
| 10.1 | * | Noncompetition Agreement (Zell). | Included as an exhibit to Equity Residential's Form S-11 Registration Statement, File No. 33-63158. ** | |
| 10.2 | Revolving Credit Agreement, dated as of November 1, 2019, among ERP Operating Limited Partnership, Bank of America, N.A., as Administrative Agent, and the financial institutions party thereto. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated November 1, 2019, filed on November 4, 2019. | ||
| 10.3 | Amended and Restated Limited Partnership Agreement of Lexford Properties, L.P. | Included as Exhibit 10.16 to Equity Residential's Form 10-K for the year ended December 31, 1999. | ||
| 10.4 | * | Equity Residential 2019 Share Incentive Plan. | Included as Exhibit 99.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated June 27, 2019, filed on July 1, 2019. | |
| 10.5 | * | Equity Residential 2011 Share Incentive Plan. | Included as Exhibit 99.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated June 16, 2011, filed on June 22, 2011. | |
| 10.6 | * | First Amendment to 2011 Share Incentive Plan. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended June 30, 2012. | |
| 10.7 | * | Second Amendment to 2011 Share Incentive Plan. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended September 30, 2013. | |
| 10.8 | * | Third Amendment to 2011 Share Incentive Plan. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended March 31, 2014. | |
| 10.9 | * | Fourth Amendment to 2011 Share Incentive Plan. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended September 30, 2014. | |
| 10.10 | * | Fifth Amendment to 2011 Share Incentive Plan. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended June 30, 2016. | |
| 10.11 | * | Sixth Amendment to 2011 Share Incentive Plan. | Included as Exhibit 10.18 to Equity Residential's and ERP Operating Limited Partnership's Form 10-K for the year ended December 31, 2016. | |
| 10.12 | * | Seventh Amendment to 2011 Share Incentive Plan. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended September 30, 2017. | |
| 10.13 | * | Equity Residential Second Restated 2002 Share Incentive Plan dated December 10, 2008. | Included as Exhibit 10.15 to Equity Residential's Form 10-K for the year ended December 31, 2008. | |
| 10.14 | * | First Amendment to Second Restated 2002 Share Incentive Plan. | Included as Exhibit 10.1 to Equity Residential's Form 10-Q for the quarterly period ended September 30, 2010. | |
| 10.15 | * | Second Amendment to Second Restated 2002 Share Incentive Plan. | Included as Exhibit 10.3 to Equity Residential's Form 10-Q for the quarterly period ended June 30, 2011. | |
|---|---|---|---|---|
| 10.16 | * | Third Amendment to Second Restated 2002 Share Incentive Plan. | Included as Exhibit 10.2 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended June 30, 2012. | |
| 10.17 | * | Fourth Amendment to Second Restated 2002 Share Incentive Plan. | Included as Exhibit 10.2 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended September 30, 2013. | |
| 10.18 | * | Form of 2018 Long-Term Incentive Plan Award Agreement. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended March 31, 2018. | |
| 10.19 | * | Form of Change in Control/Severance Agreement between the Company and other executive officers. | Included as Exhibit 10.13 to Equity Residential's Form 10-K for the year ended December 31, 2001. | |
| 10.20 | * | Form of First Amendment to Amended and Restated Change in Control/Severance Agreement with each executive officer. | Included as Exhibit 10.1 to Equity Residential's Form 10-Q for the quarterly period ended March 31, 2009. | |
| 10.21 | * | Form of Indemnification Agreement between the Company and each trustee and executive officer. | Included as Exhibit 10.18 to Equity Residential's Form 10-K for the year ended December 31, 2003. | |
| 10.22 | * | Form of Letter Agreement between Equity Residential and Alan W. George. | Included as Exhibit 10.3 to Equity Residential's Form 10-Q for the quarterly period ended September 30, 2008. | |
| 10.23 | * | Form of Executive Retirement Benefits Agreement. | Included as Exhibit 10.24 to Equity Residential's Form 10-K for the year ended December 31, 2006. | |
| 10.24 | * | Retirement Benefits Agreement between Samuel Zell and the Company dated October 18, 2001. | Included as Exhibit 10.18 to Equity Residential's Form 10-K for the year ended December 31, 2001. | |
| 10.25 | * | Age 62 Retirement Agreement, dated September 4, 2018, by and between Equity Residential and David J. Neithercut. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended September 30, 2018. | |
| 10.26 | * | Age 62 Retirement Agreement, dated February 27, 2020, by and between Equity Residential and Alan W. George. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended March 31, 2020. | |
| 10.27 | * | The Equity Residential Supplemental Executive Retirement Plan as Amended and Restated effective April 1, 2017. | Included as Exhibit 10.2 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended June 30, 2017. | |
| 10.28 | * | Amendment to the Equity Residential Supplemental Executive Retirement Plan, effective as of June 1, 2020. | Included as Exhibit 10.1 to Equity Residential's and ERP Operating Limited Partnership's Form 10-Q for the quarterly period ended June 30, 2020. | |
| 10.29 | * | The Equity Residential Grandfathered Supplemental Executive Retirement Plan as Amended and Restated effective January 1, 2005. | Included as Exhibit 10.2 to Equity Residential's Form 10-Q for the quarterly period ended March 31, 2008. | |
| 10.30 | Distribution Agreement, dated June 6, 2019, among the Company, the Operating Partnership, JPMorgan Chase Bank, National Association, London Branch, J.P. Morgan Securities LLC, Barclays Bank PLC, Barclays Capital Inc., Bank of America, N.A., BofA Securities, Inc., The Bank of New York Mellon, BNY Mellon Capital Markets, LLC, Morgan Stanley & Co. LLC, MUFG Securities EMEA plc, MUFG Securities Americas Inc., The Bank of Nova Scotia, Scotia Capital (USA) Inc., UBS AG, London Branch and UBS Securities LLC. | Included as Exhibit 1.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated and filed on June 6, 2019. | ||
| 10.31 | Form of Master Forward Sale Confirmation. | Included as Exhibit 1.2 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated and filed on June 6, 2019. | ||
| 10.32 | Archstone Residual JV, LLC Limited Liability Company Agreement. | Included as Exhibit 10.3 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated February 27, 2013, filed on February 28, 2013. | ||
| 10.33 | Archstone Parallel Residual JV, LLC Limited Liability Company Agreement. | Included as Exhibit 10.4 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated February 27, 2013, filed on February 28, 2013. | ||
| 10.34 | Archstone Parallel Residual JV 2, LLC Limited Liability Company Agreement. | Included as Exhibit 10.5 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated February 27, 2013, filed on February 28, 2013. | ||
*Management contracts and compensatory plans or arrangements filed as exhibits to this report are identified by an asterisk.
**Filed on paper – hyperlink is not required pursuant to Rule 105 of Regulation S-T.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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 | ||||
|---|---|---|---|---|
| By: | /s/ Mark J. Parrell | |||
| Mark J. Parrell President and Chief Executive Officer (Principal Executive Officer) | ||||
| Date: | February 18, 2021 | |||
| ERP OPERATING LIMITED PARTNERSHIP BY: EQUITY RESIDENTIAL ITS GENERAL PARTNER | ||||
| By: | /s/ Mark J. Parrell | |||
| Mark J. Parrell President and Chief Executive Officer (Principal Executive Officer) | ||||
| Date: | February 18, 2021 |
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
POWER OF ATTORNEY
KNOW ALL MEN/WOMEN BY THESE PRESENTS, that each person whose signature appears below, hereby constitutes and appoints Mark J. Parrell, Robert A. Garechana and Ian S. Kaufman, or any of them, his or her attorneys-in-fact and agents, with full power of substitution and resubstitution for him or her in any and all capacities, to do all acts and things which said attorneys and agents, or any of them, deem advisable to enable the company to comply with the Securities Exchange Act of 1934, as amended, and any requirements or regulations of the Securities and Exchange Commission in respect thereof, in connection with the company’s filing of an annual report on Form 10-K for the company’s fiscal year 2020, including specifically, but without limitation of the general authority hereby granted, the power and authority to sign his or her name as a trustee or officer, or both, of the company, as indicated below opposite his or her signature, to the Form 10-K, and any amendment thereto; and each of the undersigned does hereby fully ratify and confirm all that said attorneys and agents, or any of them, or the substitute of any of them, shall do or cause to be done by virtue hereof.
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of each registrant and in the capacities set forth below and on the dates indicated:
| Name | Title | Date | ||
|---|---|---|---|---|
| /s/ Mark J. Parrell | President, Chief Executive Officer and Trustee | February 18, 2021 | ||
| Mark J. Parrell | (Principal Executive Officer) | |||
| /s/ Robert A. Garechana | Executive Vice President and Chief Financial Officer | February 18, 2021 | ||
| Robert A. Garechana | (Principal Financial Officer) | |||
| /s/ Ian S. Kaufman | Senior Vice President and Chief Accounting Officer | February 18, 2021 | ||
| Ian S. Kaufman | (Principal Accounting Officer) | |||
| /s/ Angela Aman | Trustee | February 18, 2021 | ||
| Angela Aman | ||||
| /s/ Raymond Bennett | Trustee | February 18, 2021 | ||
| Raymond Bennett | ||||
| /s/ Linda Walker Bynoe | Trustee | February 18, 2021 | ||
| Linda Walker Bynoe | ||||
| /s/ Connie K. Duckworth | Trustee | February 18, 2021 | ||
| Connie K. Duckworth | ||||
| /s/ Mary Kay Haben | Trustee | February 18, 2021 | ||
| Mary Kay Haben | ||||
| /s/ T. Zia Huque | Trustee | February 18, 2021 | ||
| T. Zia Huque | ||||
| /s/ Bradley A. Keywell | Trustee | February 18, 2021 | ||
| Bradley A. Keywell | ||||
| /s/ John E. Neal | Trustee | February 18, 2021 | ||
| John E. Neal | ||||
| /s/ David J. Neithercut | Trustee | February 18, 2021 | ||
| David J. Neithercut | ||||
| /s/ Mark S. Shapiro | Trustee | February 18, 2021 | ||
| Mark S. Shapiro | ||||
| /s/ Stephen E. Sterrett | Trustee | February 18, 2021 | ||
| Stephen E. Sterrett | ||||
| /s/ Samuel Zell | Chairman of the Board of Trustees | February 18, 2021 | ||
| Samuel Zell | ||||
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
All other schedules have been omitted because they are inapplicable, not required or the information is included elsewhere in the consolidated financial statements or notes thereto.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Board of Trustees
Equity Residential
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Equity Residential (the Company) as of December 31, 2020 and 2019, the related consolidated statements of operations and comprehensive income, changes in equity and cash flows for each of the three years in the period ended December 31, 2020, and the related notes and financial statement schedule listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2020, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 18, 2021 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the account or disclosure to which it relates.
F-2
| Impairment of Long-Lived Assets | ||
| Description of the Matter | At December 31, 2020, the Company’s net investment in real estate was approximately $19.3 billion. As more fully described in Note 2 to the consolidated financial statements, the Company periodically evaluates its long-lived assets, including its investment in real estate, for impairment. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, legal and environmental concerns, the Company’s intent and ability to hold the related asset, as well as any significant cost overruns on development properties. If the expected future undiscounted cash flows are less than the carrying amount of the long-lived asset, an impairment loss is recognized for the difference between the estimated fair value and the carrying amount. Auditing the Company's process to evaluate long-lived assets for impairment was complex due to a high degree of subjectivity in determining whether indicators of impairment were present, and in determining the future undiscounted cash flows and estimated fair values, if necessary, of long-lived assets where impairment indicators were determined to be present. In particular, these estimates were sensitive to significant assumptions, including the estimation of future rental revenues, operating expenses and capitalization rates, which are affected by expectations about future market or economic conditions. | |
| How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Company’s long-lived asset impairment evaluation and measurement process, including controls over management’s determination and review of the significant assumptions used in the analyses and described above. To test the Company’s evaluation of long-lived assets for impairment, we performed audit procedures that included, among others, evaluating the indicators of impairment identified by management and testing the significant assumptions and completeness and accuracy of operating data used by the Company in its analyses. We compared the significant assumptions used by management to current market data and performed sensitivity analyses of certain significant assumptions as discussed above. We also involved our valuation specialists to assist in evaluating certain assumptions used, including future rental revenues and operating expenses, and capitalization rates. |
| /s/ ERNST & YOUNG LLP | ||
|---|---|---|
| ERNST & YOUNG LLP | ||
| We have served as the Company’s auditor since 1996. | ||
| Chicago, Illinois | ||
| February 18, 2021 |
F-3
REPORT OF INDEPENDENT REGIST****ERED PUBLIC ACCOUNTING FIRM
To the Partners
ERP Operating Limited Partnership
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of ERP Operating Limited Partnership (the Operating Partnership) as of December 31, 2020 and 2019, the related consolidated statements of operations and comprehensive income, changes in capital and cash flows for each of the three years in the period ended December 31, 2020, and the related notes and financial statement schedule listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Operating Partnership at December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2020, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Operating Partnership’s internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 18, 2021 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Operating Partnership’s management. Our responsibility is to express an opinion on the Operating Partnership’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Operating Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the account or disclosure to which it relates.
F-4
| Impairment of Long-Lived Assets | ||
| Description of the Matter | At December 31, 2020, the Operating Partnership’s net investment in real estate was approximately $19.3 billion. As more fully described in Note 2 to the consolidated financial statements, the Operating Partnership periodically evaluates its long-lived assets, including its investment in real estate, for impairment. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, legal and environmental concerns, the Operating Partnership’s intent and ability to hold the related asset, as well as any significant cost overruns on development properties. If the expected future undiscounted cash flows are less than the carrying amount of the long-lived asset, an impairment loss is recognized for the difference between the estimated fair value and the carrying amount. Auditing the Operating Partnership’s process to evaluate long-lived assets for impairment was complex due to a high degree of subjectivity in determining whether indicators of impairment were present, and in determining the future undiscounted cash flows and estimated fair values, if necessary, of long-lived assets where impairment indicators were determined to be present. In particular, these estimates were sensitive to significant assumptions, including the estimation of future rental revenues, operating expenses and capitalization rates, which are affected by expectations about future market or economic conditions. | |
| How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Operating Partnership’s long-lived asset impairment evaluation and measurement process, including controls over management’s determination and review of the significant assumptions used in the analyses and described above. To test the Operating Partnership’s evaluation of long-lived assets for impairment, we performed audit procedures that included, among others, evaluating the indicators of impairment identified by management and testing the significant assumptions and completeness and accuracy of operating data used by the Operating Partnership in its analyses. We compared the significant assumptions used by management to current market data and performed sensitivity analyses of certain significant assumptions as discussed above. We also involved our valuation specialists to assist in evaluating certain assumptions used, including future rental revenues and operating expenses, and capitalization rates. |
| /s/ ERNST & YOUNG LLP | ||
|---|---|---|
| ERNST & YOUNG LLP | ||
| We have served as the Operating Partnership’s auditor since 1996. | ||
| Chicago, Illinois | ||
| February 18, 2021 |
F-5
REPORT OF INDEPENDENT REGISTE****RED PUBLIC ACCOUNTING FIRM
To the Shareholders and Board of Trustees
Equity Residential
Opinion on Internal Control over Financial Reporting
We have audited Equity Residential’s internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, Equity Residential (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2020, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2020 and 2019, the related consolidated statements of operations and comprehensive income, changes in equity and cash flows for each of the three years in the period ended December 31, 2020, and the related notes and financial statement schedule listed in the Index at Item 15(a) and our report dated February 18, 2021 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and trustees of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
| /s/ ERNST & YOUNG LLP | ||
|---|---|---|
| ERNST & YOUNG LLP | ||
| Chicago, Illinois | ||
| February 18, 2021 |
F-6
REPORT OF INDEPENDENT REGISTE****RED PUBLIC ACCOUNTING FIRM
To the Partners
ERP Operating Limited Partnership
Opinion on Internal Control over Financial Reporting
We have audited ERP Operating Limited Partnership’s internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, ERP Operating Limited Partnership (the Operating Partnership) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2020, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Operating Partnership as of December 31, 2020 and 2019, the related consolidated statements of operations and comprehensive income, changes in capital and cash flows for each of the three years in the period ended December 31, 2020, and the related notes and financial statement schedule listed in the Index at Item 15(a) and our report dated February 18, 2021 expressed an unqualified opinion thereon.
Basis for Opinion
The Operating Partnership’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Operating Partnership’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Operating Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and trustees of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
| /s/ ERNST & YOUNG LLP | ||
|---|---|---|
| ERNST & YOUNG LLP | ||
| Chicago, Illinois | ||
| February 18, 2021 |
F-7
EQUITY RESIDENTIAL
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands except for share amounts)
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| ASSETS | ||||||||
| Land | $ | 5,785,367 | $ | 5,936,188 | ||||
| Depreciable property | 20,920,654 | 21,319,101 | ||||||
| Projects under development | 411,134 | 181,630 | ||||||
| Land held for development | 86,170 | 96,688 | ||||||
| Investment in real estate | 27,203,325 | 27,533,607 | ||||||
| Accumulated depreciation | (7,859,657 | ) | (7,276,786 | ) | ||||
| Investment in real estate, net | 19,343,668 | 20,256,821 | ||||||
| Investments in unconsolidated entities | 52,782 | 52,238 | ||||||
| Cash and cash equivalents | 42,591 | 45,753 | ||||||
| Restricted deposits | 57,137 | 71,246 | ||||||
| Right-of-use assets | 499,287 | 512,774 | ||||||
| Other assets | 291,426 | 233,937 | ||||||
| Total assets | $ | 20,286,891 | $ | 21,172,769 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities: | ||||||||
| Mortgage notes payable, net | $ | 2,293,890 | $ | 1,941,610 | ||||
| Notes, net | 5,335,536 | 6,077,513 | ||||||
| Line of credit and commercial paper | 414,830 | 1,017,833 | ||||||
| Accounts payable and accrued expenses | 107,366 | 94,350 | ||||||
| Accrued interest payable | 65,896 | 66,852 | ||||||
| Lease liabilities | 329,130 | 331,334 | ||||||
| Other liabilities | 345,064 | 346,963 | ||||||
| Security deposits | 60,480 | 70,062 | ||||||
| Distributions payable | 232,262 | 218,326 | ||||||
| Total liabilities | 9,184,454 | 10,164,843 | ||||||
| Commitments and contingencies | ||||||||
| Redeemable Noncontrolling Interests – Operating Partnership | 338,951 | 463,400 | ||||||
| Equity: | ||||||||
| Shareholders' equity: | ||||||||
| Preferred Shares of beneficial interest, $0.01 par value; 100,000,000 shares authorized; 745,600 shares issued and outstanding as of December 31, 2020 and December 31, 2019 | 37,280 | 37,280 | ||||||
| Common Shares of beneficial interest, $0.01 par value; 1,000,000,000 shares authorized; 372,302,000 shares issued and outstanding as of December 31, 2020 and 371,670,884 shares issued and outstanding as of December 31, 2019 | 3,723 | 3,717 | ||||||
| Paid in capital | 9,128,599 | 8,965,577 | ||||||
| Retained earnings | 1,399,715 | 1,386,495 | ||||||
| Accumulated other comprehensive income (loss) | (43,666 | ) | (77,563 | ) | ||||
| Total shareholders’ equity | 10,525,651 | 10,315,506 | ||||||
| Noncontrolling Interests: | ||||||||
| Operating Partnership | 233,162 | 227,837 | ||||||
| Partially Owned Properties | 4,673 | 1,183 | ||||||
| Total Noncontrolling Interests | 237,835 | 229,020 | ||||||
| Total equity | 10,763,486 | 10,544,526 | ||||||
| Total liabilities and equity | $ | 20,286,891 | $ | 21,172,769 |
See accompanying notes
F-8
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(Amounts in thousands except per share data)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| REVENUES | ||||||||||||
| Rental income | $ | 2,571,705 | $ | 2,700,691 | $ | 2,577,681 | ||||||
| EXPENSES | ||||||||||||
| Property and maintenance | 440,998 | 446,845 | 429,335 | |||||||||
| Real estate taxes and insurance | 381,562 | 366,139 | 357,814 | |||||||||
| Property management | 93,825 | 95,344 | 92,485 | |||||||||
| General and administrative | 48,305 | 52,757 | 53,813 | |||||||||
| Depreciation | 820,832 | 831,083 | 785,725 | |||||||||
| Total expenses | 1,785,522 | 1,792,168 | 1,719,172 | |||||||||
| Net gain (loss) on sales of real estate properties | 531,807 | 447,637 | 256,810 | |||||||||
| Impairment | — | — | (702 | ) | ||||||||
| Operating income | 1,317,990 | 1,356,160 | 1,114,617 | |||||||||
| Interest and other income | 5,935 | 3,201 | 16,070 | |||||||||
| Other expenses | (17,510 | ) | (18,177 | ) | (17,267 | ) | ||||||
| Interest: | ||||||||||||
| Expense incurred, net | (365,073 | ) | (390,076 | ) | (413,360 | ) | ||||||
| Amortization of deferred financing costs | (8,939 | ) | (11,670 | ) | (11,310 | ) | ||||||
| Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of land parcels | 932,403 | 939,438 | 688,750 | |||||||||
| Income and other tax (expense) benefit | (852 | ) | 2,281 | (878 | ) | |||||||
| Income (loss) from investments in unconsolidated entities | (3,284 | ) | 65,945 | (3,667 | ) | |||||||
| Net gain (loss) on sales of land parcels | 34,234 | 2,044 | 987 | |||||||||
| Net income | 962,501 | 1,009,708 | 685,192 | |||||||||
| Net (income) loss attributable to Noncontrolling Interests: | ||||||||||||
| Operating Partnership | (34,010 | ) | (36,034 | ) | (24,939 | ) | ||||||
| Partially Owned Properties | (14,855 | ) | (3,297 | ) | (2,718 | ) | ||||||
| Net income attributable to controlling interests | 913,636 | 970,377 | 657,535 | |||||||||
| Preferred distributions | (3,090 | ) | (3,090 | ) | (3,090 | ) | ||||||
| Net income available to Common Shares | $ | 910,546 | $ | 967,287 | $ | 654,445 | ||||||
| Earnings per share – basic: | ||||||||||||
| Net income available to Common Shares | $ | 2.45 | $ | 2.61 | $ | 1.78 | ||||||
| Weighted average Common Shares outstanding | 371,791 | 370,461 | 368,052 | |||||||||
| Earnings per share – diluted: | ||||||||||||
| Net income available to Common Shares | $ | 2.45 | $ | 2.60 | $ | 1.77 | ||||||
| Weighted average Common Shares outstanding | 385,874 | 386,333 | 383,695 |
See accompanying notes
F-9
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Continued)
(Amounts in thousands except per share data)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| Comprehensive income: | ||||||||||||
| Net income | $ | 962,501 | $ | 1,009,708 | $ | 685,192 | ||||||
| Other comprehensive income (loss): | ||||||||||||
| Other comprehensive income (loss) – derivative instruments: | ||||||||||||
| Unrealized holding gains (losses) arising during the year | (1,190 | ) | (33,765 | ) | 5,174 | |||||||
| Losses reclassified into earnings from other comprehensive income | 35,087 | 21,188 | 18,452 | |||||||||
| Other comprehensive income (loss) | 33,897 | (12,577 | ) | 23,626 | ||||||||
| Comprehensive income | 996,398 | 997,131 | 708,818 | |||||||||
| Comprehensive (income) attributable to Noncontrolling Interests | (50,084 | ) | (38,872 | ) | (28,526 | ) | ||||||
| Comprehensive income attributable to controlling interests | $ | 946,314 | $ | 958,259 | $ | 680,292 |
See accompanying notes
F-10
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||
| Net income | $ | 962,501 | $ | 1,009,708 | $ | 685,192 | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
| Depreciation | 820,832 | 831,083 | 785,725 | |||||||||
| Amortization of deferred financing costs | 8,939 | 11,670 | 11,310 | |||||||||
| Amortization of above/below market lease intangibles | (71 | ) | (71 | ) | 4,392 | |||||||
| Amortization of discounts and premiums on debt | 5,231 | 11,780 | 22,781 | |||||||||
| Amortization of deferred settlements on derivative instruments | 35,075 | 21,176 | 18,440 | |||||||||
| Amortization of right-of-use assets | 11,682 | 11,764 | — | |||||||||
| Impairment | — | — | 702 | |||||||||
| Write-off of pursuit costs | 6,869 | 5,529 | 4,450 | |||||||||
| (Income) loss from investments in unconsolidated entities | 3,284 | (65,945 | ) | 3,667 | ||||||||
| Distributions from unconsolidated entities – return on capital | 100 | 2,621 | 2,492 | |||||||||
| Net (gain) loss on sales of real estate properties | (531,807 | ) | (447,637 | ) | (256,810 | ) | ||||||
| Net (gain) loss on sales of land parcels | (34,234 | ) | (2,044 | ) | (987 | ) | ||||||
| Net (gain) loss on debt extinguishment | 26,150 | 13,647 | 22,110 | |||||||||
| Realized/unrealized (gain) loss on derivative instruments | 50 | — | 50 | |||||||||
| Compensation paid with Company Common Shares | 23,174 | 24,449 | 27,132 | |||||||||
| Other operating activities, net | 1,805 | (287 | ) | — | ||||||||
| Changes in assets and liabilities: | ||||||||||||
| (Increase) decrease in other assets | (53,021 | ) | 6,278 | 4,097 | ||||||||
| Increase (decrease) in accounts payable and accrued expenses | 470 | 5,116 | (1,862 | ) | ||||||||
| Increase (decrease) in accrued interest payable | (956 | ) | 4,230 | 4,587 | ||||||||
| Increase (decrease) in lease liabilities | (2,204 | ) | (2,269 | ) | — | |||||||
| Increase (decrease) in other liabilities | (8,751 | ) | 13,382 | 16,578 | ||||||||
| Increase (decrease) in security deposits | (9,582 | ) | 2,804 | 2,249 | ||||||||
| Net cash provided by operating activities | 1,265,536 | 1,456,984 | 1,356,295 | |||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||
| Investment in real estate – acquisitions | (48,898 | ) | (1,518,878 | ) | (708,092 | ) | ||||||
| Investment in real estate – development/other | (230,332 | ) | (195,692 | ) | (154,431 | ) | ||||||
| Capital expenditures to real estate | (135,979 | ) | (178,423 | ) | (188,501 | ) | ||||||
| Non-real estate capital additions | (20,100 | ) | (4,955 | ) | (4,505 | ) | ||||||
| Interest capitalized for real estate under development | (10,165 | ) | (6,884 | ) | (6,260 | ) | ||||||
| Proceeds from disposition of real estate, net | 1,113,972 | 1,064,619 | 691,526 | |||||||||
| Investments in unconsolidated entities | (5,775 | ) | (9,604 | ) | (6,571 | ) | ||||||
| Distributions from unconsolidated entities – return of capital | 1,636 | 78,262 | — | |||||||||
| Purchase of investment securities and other investments | (773 | ) | (269 | ) | — | |||||||
| Net cash provided by (used for) investing activities | 663,586 | (771,824 | ) | (376,834 | ) |
See accompanying notes
F-11
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||
| Debt financing costs | $ | (2,923 | ) | $ | (19,812 | ) | $ | (8,583 | ) | |||
| Mortgage notes payable, net: | ||||||||||||
| Proceeds | 519,204 | 295,771 | 96,935 | |||||||||
| Lump sum payoffs | (160,522 | ) | (743,021 | ) | (1,347,939 | ) | ||||||
| Scheduled principal repayments | (7,759 | ) | (6,808 | ) | (6,629 | ) | ||||||
| Net gain (loss) on debt extinguishment | (327 | ) | (3,381 | ) | (22,110 | ) | ||||||
| Notes, net: | ||||||||||||
| Proceeds | — | 1,194,468 | 896,294 | |||||||||
| Lump sum payoffs | (750,000 | ) | (1,050,000 | ) | — | |||||||
| Net gain (loss) on debt extinguishment | (25,823 | ) | (10,266 | ) | — | |||||||
| Line of credit and commercial paper: | ||||||||||||
| Line of credit proceeds | 1,870,000 | 6,010,000 | 3,805,000 | |||||||||
| Line of credit repayments | (1,890,000 | ) | (5,990,000 | ) | (3,805,000 | ) | ||||||
| Commercial paper proceeds | 7,450,997 | 15,944,800 | 14,030,926 | |||||||||
| Commercial paper repayments | (8,034,000 | ) | (15,446,150 | ) | (13,831,500 | ) | ||||||
| Proceeds from (payments on) settlement of derivative instruments | (1,240 | ) | (41,616 | ) | 18,118 | |||||||
| Prepaid finance ground lease | — | (34,734 | ) | — | ||||||||
| Proceeds from Employee Share Purchase Plan (ESPP) | 4,508 | 3,116 | 3,879 | |||||||||
| Proceeds from exercise of options | 12,275 | 77,785 | 30,655 | |||||||||
| Payment of offering costs | — | (991 | ) | (27 | ) | |||||||
| Other financing activities, net | (63 | ) | (80 | ) | (78 | ) | ||||||
| Acquisition of Noncontrolling Interests – Partially Owned Properties | — | — | (13 | ) | ||||||||
| Contributions – Noncontrolling Interests – Partially Owned Properties | 417 | 7,337 | 125 | |||||||||
| Contributions – Noncontrolling Interests – Operating Partnership | 13 | 2 | 1 | |||||||||
| Distributions: | ||||||||||||
| Common Shares | (883,938 | ) | (831,111 | ) | (782,122 | ) | ||||||
| Preferred Shares | (3,090 | ) | (3,090 | ) | (3,863 | ) | ||||||
| Noncontrolling Interests – Operating Partnership | (32,403 | ) | (29,615 | ) | (28,226 | ) | ||||||
| Noncontrolling Interests – Partially Owned Properties | (11,719 | ) | (7,078 | ) | (9,753 | ) | ||||||
| Net cash provided by (used for) financing activities | (1,946,393 | ) | (684,474 | ) | (963,910 | ) | ||||||
| Net increase (decrease) in cash and cash equivalents and restricted deposits | (17,271 | ) | 686 | 15,551 | ||||||||
| Cash and cash equivalents and restricted deposits, beginning of year | 116,999 | 116,313 | 100,762 | |||||||||
| Cash and cash equivalents and restricted deposits, end of year | $ | 99,728 | $ | 116,999 | $ | 116,313 | ||||||
| Cash and cash equivalents and restricted deposits, end of year | ||||||||||||
| Cash and cash equivalents | $ | 42,591 | $ | 45,753 | $ | 47,442 | ||||||
| Restricted deposits | 57,137 | 71,246 | 68,871 | |||||||||
| Total cash and cash equivalents and restricted deposits, end of year | $ | 99,728 | $ | 116,999 | $ | 116,313 |
See accompanying notes
F-12
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| SUPPLEMENTAL INFORMATION: | ||||||||||||
| Cash paid for interest, net of amounts capitalized | $ | 320,854 | $ | 342,048 | $ | 358,156 | ||||||
| Net cash paid (received) for income and other taxes | $ | (1,038 | ) | $ | (585 | ) | $ | 853 | ||||
| Amortization of deferred financing costs: | ||||||||||||
| Investment in real estate, net | $ | (240 | ) | $ | (120 | ) | $ | — | ||||
| Other assets | $ | 2,338 | $ | 2,987 | $ | 2,412 | ||||||
| Mortgage notes payable, net | $ | 1,815 | $ | 3,934 | $ | 4,792 | ||||||
| Notes, net | $ | 5,026 | $ | 4,869 | $ | 4,106 | ||||||
| Amortization of discounts and premiums on debt: | ||||||||||||
| Mortgage notes payable, net | $ | 2,234 | $ | 8,618 | $ | 20,144 | ||||||
| Notes, net | $ | 2,997 | $ | 3,162 | $ | 2,637 | ||||||
| Amortization of deferred settlements on derivative instruments: | ||||||||||||
| Other liabilities | $ | (12 | ) | $ | (12 | ) | $ | (12 | ) | |||
| Accumulated other comprehensive income | $ | 35,087 | $ | 21,188 | $ | 18,452 | ||||||
| Write-off of pursuit costs: | ||||||||||||
| Investment in real estate, net | $ | 6,566 | $ | 5,451 | $ | 4,364 | ||||||
| Other assets | $ | 271 | $ | 62 | $ | 53 | ||||||
| Accounts payable and accrued expenses | $ | 32 | $ | 16 | $ | 33 | ||||||
| (Income) loss from investments in unconsolidated entities: | ||||||||||||
| Investments in unconsolidated entities | $ | 1,995 | $ | (67,268 | ) | $ | 2,304 | |||||
| Other liabilities | $ | 1,289 | $ | 1,323 | $ | 1,363 | ||||||
| Realized/unrealized (gain) loss on derivative instruments: | ||||||||||||
| Other assets | $ | — | $ | 2,002 | $ | (14,977 | ) | |||||
| Notes, net | $ | — | $ | 2,277 | $ | (680 | ) | |||||
| Other liabilities | $ | 1,240 | $ | 29,486 | $ | 10,533 | ||||||
| Accumulated other comprehensive income | $ | (1,190 | ) | $ | (33,765 | ) | $ | 5,174 | ||||
| Investments in unconsolidated entities: | ||||||||||||
| Investments in unconsolidated entities | $ | (4,275 | ) | $ | (7,504 | ) | $ | (4,891 | ) | |||
| Other liabilities | $ | (1,500 | ) | $ | (2,100 | ) | $ | (1,680 | ) | |||
| Debt financing costs: | ||||||||||||
| Other assets | $ | (231 | ) | $ | (6,909 | ) | $ | (145 | ) | |||
| Mortgage notes payable, net | $ | (2,692 | ) | $ | (2,354 | ) | $ | (555 | ) | |||
| Notes, net | $ | — | $ | (10,549 | ) | $ | (7,883 | ) | ||||
| Right-of-use assets and lease liabilities initial measurement and reclassifications: | ||||||||||||
| Right-of-use assets | $ | — | $ | (489,517 | ) | $ | — | |||||
| Other assets | $ | — | $ | 184,116 | $ | — | ||||||
| Lease liabilities | $ | — | $ | 333,603 | $ | — | ||||||
| Other liabilities | $ | — | $ | (28,202 | ) | $ | — | |||||
| Proceeds from (payments on) settlement of derivative instruments: | ||||||||||||
| Other assets | $ | — | $ | — | $ | 18,118 | ||||||
| Other liabilities | $ | (1,240 | ) | $ | (41,616 | ) | $ | — |
See accompanying notes
F-13
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(Amounts in thousands except per share data)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| SHAREHOLDERS’ EQUITY | ||||||||||||
| PREFERRED SHARES | ||||||||||||
| Balance, beginning of year | $ | 37,280 | $ | 37,280 | $ | 37,280 | ||||||
| Balance, end of year | $ | 37,280 | $ | 37,280 | $ | 37,280 | ||||||
| COMMON SHARES, $0.01 PAR VALUE | ||||||||||||
| Balance, beginning of year | $ | 3,717 | $ | 3,694 | $ | 3,680 | ||||||
| Conversion of OP Units into Common Shares | 1 | 3 | 1 | |||||||||
| Exercise of share options | 2 | 17 | 11 | |||||||||
| Employee Share Purchase Plan (ESPP) | 1 | 1 | 1 | |||||||||
| Share-based employee compensation expense: | ||||||||||||
| Restricted shares | 2 | 2 | 1 | |||||||||
| Balance, end of year | $ | 3,723 | $ | 3,717 | $ | 3,694 | ||||||
| PAID IN CAPITAL | ||||||||||||
| Balance, beginning of year | $ | 8,965,577 | $ | 8,935,453 | $ | 8,886,586 | ||||||
| Common Share Issuance: | ||||||||||||
| Conversion of OP Units into Common Shares | 4,695 | 10,407 | 4,097 | |||||||||
| Exercise of share options | 12,273 | 77,768 | 30,644 | |||||||||
| Employee Share Purchase Plan (ESPP) | 4,507 | 3,115 | 3,878 | |||||||||
| Share-based employee compensation expense: | ||||||||||||
| Restricted shares | 11,223 | 12,436 | 8,257 | |||||||||
| Share options | 2,349 | 2,675 | 9,734 | |||||||||
| ESPP discount | 944 | 642 | 767 | |||||||||
| Offering costs | — | (991 | ) | (27 | ) | |||||||
| Supplemental Executive Retirement Plan (SERP) | (395 | ) | (1,675 | ) | (454 | ) | ||||||
| Change in market value of Redeemable Noncontrolling Interests – Operating Partnership | 125,224 | (82,283 | ) | (13,922 | ) | |||||||
| Adjustment for Noncontrolling Interests ownership in Operating Partnership | 2,202 | 8,030 | 5,893 | |||||||||
| Balance, end of year | $ | 9,128,599 | $ | 8,965,577 | $ | 8,935,453 | ||||||
| RETAINED EARNINGS | ||||||||||||
| Balance, beginning of year | $ | 1,386,495 | $ | 1,261,763 | $ | 1,403,530 | ||||||
| Net income attributable to controlling interests | 913,636 | 970,377 | 657,535 | |||||||||
| Common Share distributions | (897,326 | ) | (842,555 | ) | (796,212 | ) | ||||||
| Preferred Share distributions | (3,090 | ) | (3,090 | ) | (3,090 | ) | ||||||
| Balance, end of year | $ | 1,399,715 | $ | 1,386,495 | $ | 1,261,763 | ||||||
| ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) | ||||||||||||
| Balance, beginning of year | $ | (77,563 | ) | $ | (64,986 | ) | $ | (88,612 | ) | |||
| Accumulated other comprehensive income (loss) – derivative instruments: | ||||||||||||
| Unrealized holding gains (losses) arising during the year | (1,190 | ) | (33,765 | ) | 5,174 | |||||||
| Losses reclassified into earnings from other comprehensive income | 35,087 | 21,188 | 18,452 | |||||||||
| Balance, end of year | $ | (43,666 | ) | $ | (77,563 | ) | $ | (64,986 | ) | |||
| DISTRIBUTIONS | ||||||||||||
| Distributions declared per Common Share outstanding | $ | 2.41 | $ | 2.27 | $ | 2.16 |
See accompanying notes
F-14
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Continued)
(Amounts in thousands except per share data)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| NONCONTROLLING INTERESTS | ||||||||||||
| OPERATING PARTNERSHIP | ||||||||||||
| Balance, beginning of year | $ | 227,837 | $ | 228,738 | $ | 226,691 | ||||||
| Issuance of restricted units to Noncontrolling Interests | 13 | 2 | 1 | |||||||||
| Conversion of OP Units held by Noncontrolling Interests into OP Units held by General Partner | (4,696 | ) | (10,410 | ) | (4,098 | ) | ||||||
| Equity compensation associated with Noncontrolling Interests | 11,926 | 13,410 | 14,009 | |||||||||
| Net income attributable to Noncontrolling Interests | 34,010 | 36,034 | 24,939 | |||||||||
| Distributions to Noncontrolling Interests | (32,951 | ) | (29,896 | ) | (28,682 | ) | ||||||
| Change in carrying value of Redeemable Noncontrolling Interests – Operating Partnership | (775 | ) | (2,011 | ) | 1,771 | |||||||
| Adjustment for Noncontrolling Interests ownership in Operating Partnership | (2,202 | ) | (8,030 | ) | (5,893 | ) | ||||||
| Balance, end of year | $ | 233,162 | $ | 227,837 | $ | 228,738 | ||||||
| PARTIALLY OWNED PROPERTIES | ||||||||||||
| Balance, beginning of year | $ | 1,183 | $ | (2,293 | ) | $ | 4,708 | |||||
| Net income attributable to Noncontrolling Interests | 14,855 | 3,297 | 2,718 | |||||||||
| Acquisitions of Noncontrolling Interests – Partially Owned Properties | — | — | (13 | ) | ||||||||
| Contributions by Noncontrolling Interests | 417 | 7,337 | 125 | |||||||||
| Distributions to Noncontrolling Interests | (11,782 | ) | (7,158 | ) | (9,831 | ) | ||||||
| Balance, end of year | $ | 4,673 | $ | 1,183 | $ | (2,293 | ) |
See accompanying notes
F-15
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
| December 31, | December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| ASSETS | ||||||||
| Land | $ | 5,785,367 | $ | 5,936,188 | ||||
| Depreciable property | 20,920,654 | 21,319,101 | ||||||
| Projects under development | 411,134 | 181,630 | ||||||
| Land held for development | 86,170 | 96,688 | ||||||
| Investment in real estate | 27,203,325 | 27,533,607 | ||||||
| Accumulated depreciation | (7,859,657 | ) | (7,276,786 | ) | ||||
| Investment in real estate, net | 19,343,668 | 20,256,821 | ||||||
| Investments in unconsolidated entities | 52,782 | 52,238 | ||||||
| Cash and cash equivalents | 42,591 | 45,753 | ||||||
| Restricted deposits | 57,137 | 71,246 | ||||||
| Right-of-use assets | 499,287 | 512,774 | ||||||
| Other assets | 291,426 | 233,937 | ||||||
| Total assets | $ | 20,286,891 | $ | 21,172,769 | ||||
| LIABILITIES AND CAPITAL | ||||||||
| Liabilities: | ||||||||
| Mortgage notes payable, net | $ | 2,293,890 | $ | 1,941,610 | ||||
| Notes, net | 5,335,536 | 6,077,513 | ||||||
| Line of credit and commercial paper | 414,830 | 1,017,833 | ||||||
| Accounts payable and accrued expenses | 107,366 | 94,350 | ||||||
| Accrued interest payable | 65,896 | 66,852 | ||||||
| Lease liabilities | 329,130 | 331,334 | ||||||
| Other liabilities | 345,064 | 346,963 | ||||||
| Security deposits | 60,480 | 70,062 | ||||||
| Distributions payable | 232,262 | 218,326 | ||||||
| Total liabilities | 9,184,454 | 10,164,843 | ||||||
| Commitments and contingencies | ||||||||
| Redeemable Limited Partners | 338,951 | 463,400 | ||||||
| Capital: | ||||||||
| Partners’ Capital: | ||||||||
| Preference Units | 37,280 | 37,280 | ||||||
| General Partner | 10,532,037 | 10,355,789 | ||||||
| Limited Partners | 233,162 | 227,837 | ||||||
| Accumulated other comprehensive income (loss) | (43,666 | ) | (77,563 | ) | ||||
| Total partners’ capital | 10,758,813 | 10,543,343 | ||||||
| Noncontrolling Interests – Partially Owned Properties | 4,673 | 1,183 | ||||||
| Total capital | 10,763,486 | 10,544,526 | ||||||
| Total liabilities and capital | $ | 20,286,891 | $ | 21,172,769 |
See accompanying notes
F-16
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(Amounts in thousands except per Unit data)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| REVENUES | ||||||||||||
| Rental income | $ | 2,571,705 | $ | 2,700,691 | $ | 2,577,681 | ||||||
| EXPENSES | ||||||||||||
| Property and maintenance | 440,998 | 446,845 | 429,335 | |||||||||
| Real estate taxes and insurance | 381,562 | 366,139 | 357,814 | |||||||||
| Property management | 93,825 | 95,344 | 92,485 | |||||||||
| General and administrative | 48,305 | 52,757 | 53,813 | |||||||||
| Depreciation | 820,832 | 831,083 | 785,725 | |||||||||
| Total expenses | 1,785,522 | 1,792,168 | 1,719,172 | |||||||||
| Net gain (loss) on sales of real estate properties | 531,807 | 447,637 | 256,810 | |||||||||
| Impairment | — | — | (702 | ) | ||||||||
| Operating income | 1,317,990 | 1,356,160 | 1,114,617 | |||||||||
| Interest and other income | 5,935 | 3,201 | 16,070 | |||||||||
| Other expenses | (17,510 | ) | (18,177 | ) | (17,267 | ) | ||||||
| Interest: | ||||||||||||
| Expense incurred, net | (365,073 | ) | (390,076 | ) | (413,360 | ) | ||||||
| Amortization of deferred financing costs | (8,939 | ) | (11,670 | ) | (11,310 | ) | ||||||
| Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of land parcels | 932,403 | 939,438 | 688,750 | |||||||||
| Income and other tax (expense) benefit | (852 | ) | 2,281 | (878 | ) | |||||||
| Income (loss) from investments in unconsolidated entities | (3,284 | ) | 65,945 | (3,667 | ) | |||||||
| Net gain (loss) on sales of land parcels | 34,234 | 2,044 | 987 | |||||||||
| Net income | 962,501 | 1,009,708 | 685,192 | |||||||||
| Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties | (14,855 | ) | (3,297 | ) | (2,718 | ) | ||||||
| Net income attributable to controlling interests | $ | 947,646 | $ | 1,006,411 | $ | 682,474 | ||||||
| ALLOCATION OF NET INCOME: | ||||||||||||
| Preference Units | $ | 3,090 | $ | 3,090 | $ | 3,090 | ||||||
| General Partner | $ | 910,546 | $ | 967,287 | $ | 654,445 | ||||||
| Limited Partners | 34,010 | 36,034 | 24,939 | |||||||||
| Net income available to Units | $ | 944,556 | $ | 1,003,321 | $ | 679,384 | ||||||
| Earnings per Unit – basic: | ||||||||||||
| Net income available to Units | $ | 2.45 | $ | 2.61 | $ | 1.78 | ||||||
| Weighted average Units outstanding | 384,794 | 383,368 | 380,921 | |||||||||
| Earnings per Unit – diluted: | ||||||||||||
| Net income available to Units | $ | 2.45 | $ | 2.60 | $ | 1.77 | ||||||
| Weighted average Units outstanding | 385,874 | 386,333 | 383,695 |
See accompanying notes
F-17
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Continued)
(Amounts in thousands except per Unit data)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| Comprehensive income: | ||||||||||||
| Net income | $ | 962,501 | $ | 1,009,708 | $ | 685,192 | ||||||
| Other comprehensive income (loss): | ||||||||||||
| Other comprehensive income (loss) – derivative instruments: | ||||||||||||
| Unrealized holding gains (losses) arising during the year | (1,190 | ) | (33,765 | ) | 5,174 | |||||||
| Losses reclassified into earnings from other comprehensive income | 35,087 | 21,188 | 18,452 | |||||||||
| Other comprehensive income (loss) | 33,897 | (12,577 | ) | 23,626 | ||||||||
| Comprehensive income | 996,398 | 997,131 | 708,818 | |||||||||
| Comprehensive (income) attributable to Noncontrolling Interests – Partially Owned Properties | (14,855 | ) | (3,297 | ) | (2,718 | ) | ||||||
| Comprehensive income attributable to controlling interests | $ | 981,543 | $ | 993,834 | $ | 706,100 |
See accompanying notes
F-18
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||
| Net income | $ | 962,501 | $ | 1,009,708 | $ | 685,192 | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
| Depreciation | 820,832 | 831,083 | 785,725 | |||||||||
| Amortization of deferred financing costs | 8,939 | 11,670 | 11,310 | |||||||||
| Amortization of above/below market lease intangibles | (71 | ) | (71 | ) | 4,392 | |||||||
| Amortization of discounts and premiums on debt | 5,231 | 11,780 | 22,781 | |||||||||
| Amortization of deferred settlements on derivative instruments | 35,075 | 21,176 | 18,440 | |||||||||
| Amortization of right-of-use assets | 11,682 | 11,764 | — | |||||||||
| Impairment | — | — | 702 | |||||||||
| Write-off of pursuit costs | 6,869 | 5,529 | 4,450 | |||||||||
| (Income) loss from investments in unconsolidated entities | 3,284 | (65,945 | ) | 3,667 | ||||||||
| Distributions from unconsolidated entities – return on capital | 100 | 2,621 | 2,492 | |||||||||
| Net (gain) loss on sales of real estate properties | (531,807 | ) | (447,637 | ) | (256,810 | ) | ||||||
| Net (gain) loss on sales of land parcels | (34,234 | ) | (2,044 | ) | (987 | ) | ||||||
| Net (gain) loss on debt extinguishment | 26,150 | 13,647 | 22,110 | |||||||||
| Realized/unrealized (gain) loss on derivative instruments | 50 | — | 50 | |||||||||
| Compensation paid with Company Common Shares | 23,174 | 24,449 | 27,132 | |||||||||
| Other operating activities, net | 1,805 | (287 | ) | — | ||||||||
| Changes in assets and liabilities: | ||||||||||||
| (Increase) decrease in other assets | (53,021 | ) | 6,278 | 4,097 | ||||||||
| Increase (decrease) in accounts payable and accrued expenses | 470 | 5,116 | (1,862 | ) | ||||||||
| Increase (decrease) in accrued interest payable | (956 | ) | 4,230 | 4,587 | ||||||||
| Increase (decrease) in lease liabilities | (2,204 | ) | (2,269 | ) | — | |||||||
| Increase (decrease) in other liabilities | (8,751 | ) | 13,382 | 16,578 | ||||||||
| Increase (decrease) in security deposits | (9,582 | ) | 2,804 | 2,249 | ||||||||
| Net cash provided by operating activities | 1,265,536 | 1,456,984 | 1,356,295 | |||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||
| Investment in real estate – acquisitions | (48,898 | ) | (1,518,878 | ) | (708,092 | ) | ||||||
| Investment in real estate – development/other | (230,332 | ) | (195,692 | ) | (154,431 | ) | ||||||
| Capital expenditures to real estate | (135,979 | ) | (178,423 | ) | (188,501 | ) | ||||||
| Non-real estate capital additions | (20,100 | ) | (4,955 | ) | (4,505 | ) | ||||||
| Interest capitalized for real estate under development | (10,165 | ) | (6,884 | ) | (6,260 | ) | ||||||
| Proceeds from disposition of real estate, net | 1,113,972 | 1,064,619 | 691,526 | |||||||||
| Investments in unconsolidated entities | (5,775 | ) | (9,604 | ) | (6,571 | ) | ||||||
| Distributions from unconsolidated entities – return of capital | 1,636 | 78,262 | — | |||||||||
| Purchase of investment securities and other investments | (773 | ) | (269 | ) | — | |||||||
| Net cash provided by (used for) investing activities | 663,586 | (771,824 | ) | (376,834 | ) |
See accompanying notes
F-19
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||
| Debt financing costs | $ | (2,923 | ) | $ | (19,812 | ) | $ | (8,583 | ) | |||
| Mortgage notes payable, net: | ||||||||||||
| Proceeds | 519,204 | 295,771 | 96,935 | |||||||||
| Lump sum payoffs | (160,522 | ) | (743,021 | ) | (1,347,939 | ) | ||||||
| Scheduled principal repayments | (7,759 | ) | (6,808 | ) | (6,629 | ) | ||||||
| Net gain (loss) on debt extinguishment | (327 | ) | (3,381 | ) | (22,110 | ) | ||||||
| Notes, net: | ||||||||||||
| Proceeds | — | 1,194,468 | 896,294 | |||||||||
| Lump sum payoffs | (750,000 | ) | (1,050,000 | ) | — | |||||||
| Net gain (loss) on debt extinguishment | (25,823 | ) | (10,266 | ) | — | |||||||
| Line of credit and commercial paper: | ||||||||||||
| Line of credit proceeds | 1,870,000 | 6,010,000 | 3,805,000 | |||||||||
| Line of credit repayments | (1,890,000 | ) | (5,990,000 | ) | (3,805,000 | ) | ||||||
| Commercial paper proceeds | 7,450,997 | 15,944,800 | 14,030,926 | |||||||||
| Commercial paper repayments | (8,034,000 | ) | (15,446,150 | ) | (13,831,500 | ) | ||||||
| Proceeds from (payments on) settlement of derivative instruments | (1,240 | ) | (41,616 | ) | 18,118 | |||||||
| Prepaid finance ground lease | — | (34,734 | ) | — | ||||||||
| Proceeds from EQR’s Employee Share Purchase Plan (ESPP) | 4,508 | 3,116 | 3,879 | |||||||||
| Proceeds from exercise of EQR options | 12,275 | 77,785 | 30,655 | |||||||||
| Payment of offering costs | — | (991 | ) | (27 | ) | |||||||
| Other financing activities, net | (63 | ) | (80 | ) | (78 | ) | ||||||
| Acquisition of Noncontrolling Interests – Partially Owned Properties | — | — | (13 | ) | ||||||||
| Contributions – Noncontrolling Interests – Partially Owned Properties | 417 | 7,337 | 125 | |||||||||
| Contributions – Limited Partners | 13 | 2 | 1 | |||||||||
| Distributions: | ||||||||||||
| OP Units – General Partner | (883,938 | ) | (831,111 | ) | (782,122 | ) | ||||||
| Preference Units | (3,090 | ) | (3,090 | ) | (3,863 | ) | ||||||
| OP Units – Limited Partners | (32,403 | ) | (29,615 | ) | (28,226 | ) | ||||||
| Noncontrolling Interests – Partially Owned Properties | (11,719 | ) | (7,078 | ) | (9,753 | ) | ||||||
| Net cash provided by (used for) financing activities | (1,946,393 | ) | (684,474 | ) | (963,910 | ) | ||||||
| Net increase (decrease) in cash and cash equivalents and restricted deposits | (17,271 | ) | 686 | 15,551 | ||||||||
| Cash and cash equivalents and restricted deposits, beginning of year | 116,999 | 116,313 | 100,762 | |||||||||
| Cash and cash equivalents and restricted deposits, end of year | $ | 99,728 | $ | 116,999 | $ | 116,313 | ||||||
| Cash and cash equivalents and restricted deposits, end of year | ||||||||||||
| Cash and cash equivalents | $ | 42,591 | $ | 45,753 | $ | 47,442 | ||||||
| Restricted deposits | 57,137 | 71,246 | 68,871 | |||||||||
| Total cash and cash equivalents and restricted deposits, end of year | $ | 99,728 | $ | 116,999 | $ | 116,313 |
See accompanying notes
F-20
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| SUPPLEMENTAL INFORMATION: | ||||||||||||
| Cash paid for interest, net of amounts capitalized | $ | 320,854 | $ | 342,048 | $ | 358,156 | ||||||
| Net cash paid (received) for income and other taxes | $ | (1,038 | ) | $ | (585 | ) | $ | 853 | ||||
| Amortization of deferred financing costs: | ||||||||||||
| Investment in real estate, net | $ | (240 | ) | $ | (120 | ) | $ | — | ||||
| Other assets | $ | 2,338 | $ | 2,987 | $ | 2,412 | ||||||
| Mortgage notes payable, net | $ | 1,815 | $ | 3,934 | $ | 4,792 | ||||||
| Notes, net | $ | 5,026 | $ | 4,869 | $ | 4,106 | ||||||
| Amortization of discounts and premiums on debt: | ||||||||||||
| Mortgage notes payable, net | $ | 2,234 | $ | 8,618 | $ | 20,144 | ||||||
| Notes, net | $ | 2,997 | $ | 3,162 | $ | 2,637 | ||||||
| Amortization of deferred settlements on derivative instruments: | ||||||||||||
| Other liabilities | $ | (12 | ) | $ | (12 | ) | $ | (12 | ) | |||
| Accumulated other comprehensive income | $ | 35,087 | $ | 21,188 | $ | 18,452 | ||||||
| Write-off of pursuit costs: | ||||||||||||
| Investment in real estate, net | $ | 6,566 | $ | 5,451 | $ | 4,364 | ||||||
| Other assets | $ | 271 | $ | 62 | $ | 53 | ||||||
| Accounts payable and accrued expenses | $ | 32 | $ | 16 | $ | 33 | ||||||
| (Income) loss from investments in unconsolidated entities: | ||||||||||||
| Investments in unconsolidated entities | $ | 1,995 | $ | (67,268 | ) | $ | 2,304 | |||||
| Other liabilities | $ | 1,289 | $ | 1,323 | $ | 1,363 | ||||||
| Realized/unrealized (gain) loss on derivative instruments: | ||||||||||||
| Other assets | $ | — | $ | 2,002 | $ | (14,977 | ) | |||||
| Notes, net | $ | — | $ | 2,277 | $ | (680 | ) | |||||
| Other liabilities | $ | 1,240 | $ | 29,486 | $ | 10,533 | ||||||
| Accumulated other comprehensive income | $ | (1,190 | ) | $ | (33,765 | ) | $ | 5,174 | ||||
| Investments in unconsolidated entities: | ||||||||||||
| Investments in unconsolidated entities | $ | (4,275 | ) | $ | (7,504 | ) | $ | (4,891 | ) | |||
| Other liabilities | $ | (1,500 | ) | $ | (2,100 | ) | $ | (1,680 | ) | |||
| Debt financing costs: | ||||||||||||
| Other assets | $ | (231 | ) | $ | (6,909 | ) | $ | (145 | ) | |||
| Mortgage notes payable, net | $ | (2,692 | ) | $ | (2,354 | ) | $ | (555 | ) | |||
| Notes, net | $ | — | $ | (10,549 | ) | $ | (7,883 | ) | ||||
| Right-of-use assets and lease liabilities initial measurement and reclassifications: | ||||||||||||
| Right-of-use assets | $ | — | $ | (489,517 | ) | $ | — | |||||
| Other assets | $ | — | $ | 184,116 | $ | — | ||||||
| Lease liabilities | $ | — | $ | 333,603 | $ | — | ||||||
| Other liabilities | $ | — | $ | (28,202 | ) | $ | — | |||||
| Proceeds from (payments on) settlement of derivative instruments: | ||||||||||||
| Other assets | $ | — | $ | — | $ | 18,118 | ||||||
| Other liabilities | $ | (1,240 | ) | $ | (41,616 | ) | $ | — |
See accompanying notes
F-21
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL
(Amounts in thousands except per Unit data)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| PARTNERS’ CAPITAL | ||||||||||||
| PREFERENCE UNITS | ||||||||||||
| Balance, beginning of year | $ | 37,280 | $ | 37,280 | $ | 37,280 | ||||||
| Balance, end of year | $ | 37,280 | $ | 37,280 | $ | 37,280 | ||||||
| GENERAL PARTNER | ||||||||||||
| Balance, beginning of year | $ | 10,355,789 | $ | 10,200,910 | $ | 10,293,796 | ||||||
| OP Unit Issuance: | ||||||||||||
| Conversion of OP Units held by Limited Partners into OP Units held by General Partner | 4,696 | 10,410 | 4,098 | |||||||||
| Exercise of EQR share options | 12,275 | 77,785 | 30,655 | |||||||||
| EQR’s Employee Share Purchase Plan (ESPP) | 4,508 | 3,116 | 3,879 | |||||||||
| Share-based employee compensation expense: | ||||||||||||
| EQR restricted shares | 11,225 | 12,438 | 8,258 | |||||||||
| EQR share options | 2,349 | 2,675 | 9,734 | |||||||||
| EQR ESPP discount | 944 | 642 | 767 | |||||||||
| Net income available to Units – General Partner | 910,546 | 967,287 | 654,445 | |||||||||
| OP Units – General Partner distributions | (897,326 | ) | (842,555 | ) | (796,212 | ) | ||||||
| Offering costs | — | (991 | ) | (27 | ) | |||||||
| Supplemental Executive Retirement Plan (SERP) | (395 | ) | (1,675 | ) | (454 | ) | ||||||
| Change in market value of Redeemable Limited Partners | 125,224 | (82,283 | ) | (13,922 | ) | |||||||
| Adjustment for Limited Partners ownership in Operating Partnership | 2,202 | 8,030 | 5,893 | |||||||||
| Balance, end of year | $ | 10,532,037 | $ | 10,355,789 | $ | 10,200,910 | ||||||
| LIMITED PARTNERS | ||||||||||||
| Balance, beginning of year | $ | 227,837 | $ | 228,738 | $ | 226,691 | ||||||
| Issuance of restricted units to Limited Partners | 13 | 2 | 1 | |||||||||
| Conversion of OP Units held by Limited Partners into OP Units held by General Partner | (4,696 | ) | (10,410 | ) | (4,098 | ) | ||||||
| Equity compensation associated with Units – Limited Partners | 11,926 | 13,410 | 14,009 | |||||||||
| Net income available to Units – Limited Partners | 34,010 | 36,034 | 24,939 | |||||||||
| Units – Limited Partners distributions | (32,951 | ) | (29,896 | ) | (28,682 | ) | ||||||
| Change in carrying value of Redeemable Limited Partners | (775 | ) | (2,011 | ) | 1,771 | |||||||
| Adjustment for Limited Partners ownership in Operating Partnership | (2,202 | ) | (8,030 | ) | (5,893 | ) | ||||||
| Balance, end of year | $ | 233,162 | $ | 227,837 | $ | 228,738 | ||||||
| ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) | ||||||||||||
| Balance, beginning of year | $ | (77,563 | ) | $ | (64,986 | ) | $ | (88,612 | ) | |||
| Accumulated other comprehensive income (loss) – derivative instruments: | ||||||||||||
| Unrealized holding gains (losses) arising during the year | (1,190 | ) | (33,765 | ) | 5,174 | |||||||
| Losses reclassified into earnings from other comprehensive income | 35,087 | 21,188 | 18,452 | |||||||||
| Balance, end of year | $ | (43,666 | ) | $ | (77,563 | ) | $ | (64,986 | ) | |||
| DISTRIBUTIONS | ||||||||||||
| Distributions declared per Unit outstanding | $ | 2.41 | $ | 2.27 | $ | 2.16 |
See accompanying notes
F-22
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL (Continued)
(Amounts in thousands except per Unit data)
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| NONCONTROLLING INTERESTS | ||||||||||||
| NONCONTROLLING INTERESTS – PARTIALLY OWNED PROPERTIES | ||||||||||||
| Balance, beginning of year | $ | 1,183 | $ | (2,293 | ) | $ | 4,708 | |||||
| Net income attributable to Noncontrolling Interests | 14,855 | 3,297 | 2,718 | |||||||||
| Acquisitions of Noncontrolling Interests – Partially Owned Properties | — | — | (13 | ) | ||||||||
| Contributions by Noncontrolling Interests | 417 | 7,337 | 125 | |||||||||
| Distributions to Noncontrolling Interests | (11,782 | ) | (7,158 | ) | (9,831 | ) | ||||||
| Balance, end of year | $ | 4,673 | $ | 1,183 | $ | (2,293 | ) |
See accompanying notes
F-23
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
| 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 high quality 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 December 31, 2020 owned an approximate 96.4% 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 December 31, 2020, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 304 properties located in 9 states and the District of Columbia consisting of 77,889 apartment units. The ownership breakdown includes (table does not include various uncompleted development properties):
| Properties | Apartment Units | |||||||
|---|---|---|---|---|---|---|---|---|
| Wholly Owned Properties | 287 | 74,328 | ||||||
| Master-Leased Property – Consolidated | 1 | 162 | ||||||
| Partially Owned Properties – Consolidated | 16 | 3,399 | ||||||
| 304 | 77,889 |
The “Wholly Owned Properties” are accounted for under the consolidation method of accounting. The “Master-Leased Property – Consolidated” is wholly owned by the Company but the entire project is leased to a third-party corporate housing provider. This property is consolidated and reflected as a real estate asset while the master lease is accounted for as an operating lease. The “Partially Owned Properties – Consolidated” are controlled by the Company, but have partners with noncontrolling interests and are accounted for under the consolidation method of accounting and qualify as variable interest entities.
COVID-19 Pandemic
The continued rapid development and fast-changing nature of the novel coronavirus (“COVID-19”) pandemic creates many unknowns that have had and could continue to have a significant future impact on the Company. Its duration, severity and the extent of the adverse health impact on the general population, our residents and employees, the rollout and effectiveness of vaccines and the potential long-term changes in customer preferences for living in our communities, are among the many unknowns. These, among other items, have impacted the economy, the unemployment rate and our operations and could materially affect our future consolidated results of operations, financial condition, liquidity, investments and overall performance.
| 2. | Summary of Significant Accounting Policies |
|---|
Basis of Presentation
Due to the Company’s ability as general partner to control either through ownership or by contract the Operating Partnership and its subsidiaries, the Operating Partnership and each such subsidiary has been consolidated with the Company for financial reporting purposes, except for any unconsolidated properties/entities.
F-24
Real Estate Assets and Depreciation of Investment in Real Estate
The Company expects that substantially all of its transactions will be accounted for as asset acquisitions. In an asset acquisition, the Company is required to capitalize transaction costs and allocate the purchase price on a relative fair value basis. For the years ended December 31, 2020 and 2019, all acquisitions were considered asset acquisitions.
For asset acquisitions, the Company allocates the purchase price of the net tangible and identified intangible assets on a relative fair value basis. In making estimates of relative fair values for purposes of allocating purchase price, the Company utilizes a number of sources, including independent appraisals that may be obtained in connection with the acquisition or financing of the respective property, our own analysis of recently acquired and existing comparable properties in our portfolio and other market data. The Company also considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the relative fair value of the tangible and intangible assets/liabilities acquired. The Company allocates the purchase price of acquired real estate to various components as follows:
| • | Land – Based on actual purchase price adjusted to an allocation of the relative fair value (as necessary) if acquired separately or market research/comparables if acquired with an operating property. |
|---|
| • | Furniture, Fixtures and Equipment – Ranges between $15,000 and $40,000 per apartment unit acquired as an estimate of the allocation of the relative fair value of the appliances and fixtures inside an apartment unit. The per-apartment unit amount applied depends on the economic age of the apartment units acquired. Depreciation is calculated on the straight-line method over an estimated useful life of five to ten years. |
|---|
| • | Lease Intangibles – The Company considers the value of acquired in-place leases and above/below market leases and the amortization period is the average remaining term of each respective acquired lease. In-place residential leases’ average term at acquisition approximates six months. In-place non-residential leases’ term at acquisition approximates the average remaining term of all acquired non-residential leases. See Note 8 for more information on ground lease intangibles. |
|---|
| • | Other Intangible Assets – The Company considers whether it has acquired other intangible assets, including any customer relationship intangibles and the amortization period is the estimated useful life of the acquired intangible asset. |
|---|
| • | Building – Based on the allocation of the relative fair value determined on an “as-if vacant” basis. Depreciation is calculated on the straight-line method over an estimated useful life of thirty years. |
|---|
| • | Long-Term Debt – The Company calculates the allocation of the relative fair value by discounting the remaining contractual cash flows on each instrument at the current market rate for those borrowings. |
|---|
Replacements inside an apartment unit such as appliances and carpeting are depreciated over an estimated useful life of five to ten years. Renovation expenditures for ordinary maintenance and repairs are expensed to operations as incurred and significant renovations and improvements that improve and/or extend the useful life of the asset are capitalized over their estimated useful life, generally five to fifteen years. Initial direct leasing costs are expensed as incurred as such expense approximates the deferral and amortization of initial direct leasing costs over the lease terms.
Property dispositions are recorded when control transfers to unrelated third parties, contingencies have been removed and sufficient cash consideration has been received by the Company. Upon disposition, the related costs and accumulated depreciation are removed from the respective accounts. Any gain or loss on sale is recognized in accordance with accounting principles generally accepted in the United States.
The Company classifies real estate assets as real estate held for sale when it is probable a property will be disposed of. The Company classifies properties under development and/or expansion and properties in the lease-up phase (including land) as construction-in-progress until construction has been completed and certificates of occupancy permits have been obtained.
Impairment of Long-Lived Assets
At least quarterly, the Company evaluates its long-lived assets, including its investment in real estate, for indicators of impairment. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, legal, regulatory and environmental concerns, the Company’s intent and ability to hold the related asset, as well as any significant cost overruns on development properties. Future events could occur which would cause the Company to conclude that impairment indicators exist and an impairment loss is warranted. If an impairment indicator exists, the Company performs the following:
| • | For long-lived operating assets to be held and used, the Company compares the expected future undiscounted cash flows for the long-lived asset against the carrying amount of that asset. If the sum of the estimated undiscounted cash flows is less than the carrying amount of the asset, the Company would make an estimate of the fair value for the particular asset |
|---|
F-25
| and would record an impairment loss for the difference between the estimated fair value and the carrying amount of the asset. In determining the future undiscounted cash flows or the estimated fair value of an asset there is judgment in estimating the expected future rental revenues, operating expenses and discount and capitalization rates. |
|---|
| • | For long-lived non-operating assets (projects under development and land held for development), management evaluates major cost overruns, market conditions that could affect lease-up projections, intent and ability to hold the asset and any other indicators of impairment. If any of the indicators were to suggest impairment was present, the carrying value of the asset would be adjusted accordingly to fair value. |
|---|
| • | For long-lived assets to be disposed of, an impairment loss is recognized when the estimated fair value of the asset, less the estimated cost to sell, is less than the carrying amount of the asset measured at the time that the Company has determined it will sell the asset. Long-lived assets held for sale and the related liabilities are separately reported, with the long-lived assets reported at the lower of their carrying amounts or their estimated fair values, less their costs to sell, and are not depreciated after reclassification to real estate held for sale. |
|---|
Impairment of Investments in Unconsolidated Entities
At least quarterly, the Company evaluates its investments in unconsolidated entities, including any multifamily real estate assets held by a joint venture, for indicators of other than temporary impairment, considering whether there has been a change to events or circumstances that would impact recoverability of the Company’s investment as well as any changes with regards to the Company's intent and ability to hold the investment to recover its carrying value.
Cost Capitalization
See the Real Estate Assets and Depreciation of Investment in Real Estate section for a discussion of the Company’s policy with respect to capitalization vs. expensing of fixed asset/repair and maintenance costs. For all development, capital and renovation projects, the Company uses its professional judgment in determining whether such costs meet the criteria for capitalization or must be expensed as incurred. The Company capitalizes interest, real estate taxes and insurance, as well as payroll for those individuals directly responsible for and who spend their time on the execution and supervision of development activities. Additionally, the Company capitalizes payroll for those individuals directly responsible for and who spend their time on the execution and supervision of major capital and/or renovation projects. Capitalization ends when the asset, or a portion of the asset, is substantially completed and ready for its intended use. These costs are reflected on the balance sheets as increases to depreciable property and/or construction-in-progress.
During the years ended December 31, 2020, 2019 and 2018, the Company capitalized $12.1 million, $14.2 million and $13.2 million, respectively, of payroll and associated costs of employees directly responsible for and who spend their time on the execution and supervision of development activities as well as major capital and/or renovation projects.
Cash and Cash Equivalents
The Company considers all demand deposits, money market accounts and investments in certificates of deposit with a maturity of three months or less at the date of purchase to be cash equivalents. The Company maintains its cash and cash equivalents at financial institutions. The combined account balances at one or more institutions typically exceed the Federal Deposit Insurance Corporation (“FDIC”) insurance coverage, and, as a result, there is a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage. The Company believes that the risk is not significant, as the Company does not anticipate the financial institutions’ non-performance.
Fair Value of Financial Instruments, Including Derivative Instruments
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, including its derivative 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.
F-26
The Company has a policy of only entering into derivative contracts with major financial institutions based upon their credit ratings and other factors. When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designed to hedge, the Company has not sustained a material loss from these instruments nor does it anticipate any material adverse effect on its net income or financial position in the future from the use of derivatives it currently has in place.
The Company recognizes all derivatives as either assets or liabilities in the consolidated balance sheets and measures those instruments at fair value. In addition, fair value adjustments will affect either shareholders’ equity/partners’ capital or net income depending on whether the derivative instruments qualify as a hedge for accounting purposes and, if so, the nature of the hedging activity. When the terms of an underlying transaction are modified, or when the underlying transaction is terminated or completed, all changes in the fair value of the instrument are marked-to-market with changes in value included in net income each period until the instrument matures. Any derivative instrument used for risk management that does not meet the hedging criteria is marked-to-market each period. The Company does not use derivatives for trading or speculative purposes.
Leases and Revenue Recognition
Rental income attributable to residential leases is recorded on a straight-line basis, which is not materially different than if it were recorded when due from residents and recognized monthly as it was earned. Leases entered into between a resident and a property for the rental of an apartment unit are generally year-to-year, renewable upon consent of both parties on an annual or monthly basis. Rental income attributable to non-residential leases is also recorded on a straight-line basis. Non-residential leases generally have five to ten year lease terms with market-based renewal options. Fee and asset management revenue and interest income are recorded on an accrual basis.
The majority of the Company’s revenue is derived from residential, non-residential and other lease income, which are accounted for under the lease standard effective January 1, 2019 (discussed below in Recently Adopted Accounting Pronouncements). Our revenue streams have the same timing and pattern of revenue recognition across our reportable segments, with consistent allocations between the leasing and revenue recognition standards.
The Company is a lessor for its residential and non-residential leases and is a lessee for its corporate headquarters and regional offices and ground leases for land underlying current operating properties or projects under development. If applicable, lease agreements must be evaluated to determine the accounting treatment as a finance or operating lease in accordance with the lease standard. A lease is classified as a finance lease if it meets any of the following criteria: (a) Ownership of the underlying asset is transferred to the lessee by the end of the lease term; (b) the lessee has and is reasonably certain to exercise an option to purchase the underlying asset; (c) the lease term is for the major part of the remaining economic life of the underlying asset; (d) the present value of future minimum lease payments is equal to substantially all of the fair value of the underlying asset; and (e) the underlying asset is expected to have no alternative use to the lessor at the end of the lease term due to its specialized nature.
The lease standard also requires the recognition on the balance sheet of: (a) a liability for the lease obligation (initially measured at the present value of the future lease payments not yet paid over the lease term); and (b) an asset for its right to use the underlying asset (initially equal to the lease liability). See Recently Adopted Accounting Pronouncements below for additional details regarding the adoption of this standard. Rental revenues are recognized on a straight-line basis over the term of the lease when reasonably assured they are collectible. The Company uses estimates and judgments on the incremental borrowing rate used to calculate the present value of the future lease payments. See Note 8 for additional discussion.
The Company’s revenue streams that are not accounted for under the lease standard include:
| • | Parking revenue – The Company’s parking revenue, not related to leasing, is derived primarily from monthly and transient daily parking and is accounted for at the point in time when control of the goods or services transfers to the customer and our performance obligation is satisfied. |
|---|
| • | Other rental and non-rental related revenue – The Company receives other income, including, but not limited to: (a) ancillary income, such as laundry, renters insurance and cable income; (b) net settlement income or collections; and (c) miscellaneous fee income. |
|---|
| • | Gains or losses on sales of real estate properties – The Company accounts for the sale of real estate properties and any related gain recognition in accordance with the accounting guidance applicable to sales of real estate, which establishes standards for recognition of profit on all real estate sales transactions. The Company recognizes the sale, and associated gain or loss from the disposition, provided that the earnings process is complete and the Company does not have significant continuing involvement. A gain or loss is recognized when the criteria for an asset to be derecognized are met, which include when a contract exists and the buyer obtained control of the nonfinancial asset that was sold. |
|---|
See Note 8 for the Company’s rental income detail allocated between the lease and revenue recognition standards.
F-27
The Company’s allowance for doubtful accounts (which offsets accounts receivable and is included within other assets on the consolidated balance sheets) and bad debts (which reduce rental income on the consolidated statements of operations and comprehensive income) have historically been very modest, particularly in our residential business, given the quality of our resident base and asset class. However, due to the impact of the COVID-19 pandemic, the allowance for doubtful accounts and bad debts became elevated during 2020 and will likely remain elevated in 2021. In accordance with the lease standard, if we determine the lease payments are not probable of collection (based on known troubled accounts, rent deferral plans granted, historical experience and other currently available evidence), we fully reserve for any unpaid amounts, deferred rent receivable, variable lease payments and straight-line receivable balances and recognize rental income only if cash is received. If the Company’s estimates of collectibility differ from the cash received, then the timing and amount of the Company’s reported revenue could be impacted. See Note 8 for additional details.
Share-Based Compensation
The Company expenses share-based compensation for employee and trustee grants of restricted shares, restricted units and share options. Any common share of beneficial interest, $0.01 par value per share (the “Common Shares”), issued pursuant to EQR’s incentive equity compensation and employee share purchase plans will result in ERPOP issuing units of partnership interest (“OP Units”) to EQR on a one-for-one basis, with ERPOP receiving the net cash proceeds of such issuances. See Note 12 for further discussion.
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.
On March 27, 2020, the President signed into law the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The CARES Act was enacted to provide economic relief to companies and individuals in response to the COVID-19 pandemic. Included in the CARES Act are tax provisions which increase allowable interest expense deductions for 2019 and 2020 and increase the ability for taxpayers to use net operating losses. These provisions did not result in a material impact to the Company’s taxable income or tax liabilities.
The CARES Act also allowed corporations to request accelerated refunds of their alternative minimum tax (“AMT”) credit. Prior to enactment of this provision, the remaining credits would have been refunded in installments in 2020, 2021 and 2022. We received a refund of our remaining $1.6 million in AMT credits during the year ended December 31, 2020.
The Company’s provision for income and other tax expense (benefit) was as follows for the years ended December 31, 2020, 2019 and 2018 (amounts in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| State and local income, franchise and excise tax (benefit) | $ | 852 | $ | 963 | $ | 878 | ||||||
| Alternative minimum tax credit (benefit) (1) | — | (3,244 | ) | — | ||||||||
| Income and other tax expense (benefit) (2) | $ | 852 | $ | (2,281 | ) | $ | 878 |
| (1) | As provided in recent tax legislation which repealed the AMT credit on corporations, in 2019 the Company claimed/received $1.6 million of refunds of various AMT credit carryovers generated in prior tax years. The provision originally allowed for carryover amounts to be refunded over four years, with 50% available in the first year. The remaining $1.6 million was received in 2020 as noted above. |
|---|
| (2) | All provisions for income tax amounts are current and none are deferred. |
|---|
F-28
During the years ended December 31, 2020, 2019 and 2018, the tax character of the Company’s dividends and distributions were as follows (unaudited):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 (1) | 2019 (2) | 2018 (3) | ||||||||||
| Tax character of dividends and distributions: | ||||||||||||
| Ordinary dividends | $ | 1.34739 | $ | 1.39604 | $ | 1.84454 | ||||||
| Long-term capital gain | 0.77923 | 0.61243 | 0.21423 | |||||||||
| Unrecaptured section 1250 gain | 0.24838 | 0.23403 | 0.06498 | |||||||||
| Dividends and distributions per | ||||||||||||
| Common Share/Unit outstanding | $ | 2.37500 | $ | 2.24250 | $ | 2.12375 |
| (1) | The Company’s fourth quarter 2020 dividends and distributions of $0.6025 per Common Share/Unit outstanding will be included as taxable income in calendar year 2021. |
|---|
| (2) | The Company’s fourth quarter 2019 dividends and distributions of $0.5675 per Common Share/Unit outstanding was included as taxable income in calendar year 2020. |
|---|
| (3) | The Company’s fourth quarter 2018 dividends and distributions of $0.54 per Common Share/Unit outstanding was included as taxable income in calendar year 2019. |
|---|
The unaudited cost of land and depreciable property, net of accumulated depreciation, for federal income tax purposes as of December 31, 2020 and 2019 was approximately $13.8 billion and $13.7 billion, respectively.
Principles of Consolidation
The Company may hold an interest in subsidiaries, partnerships, joint ventures and other similar entities and accounts for these interests in accordance with the consolidation guidance. The Company first determines whether to consolidate the entity as a variable interest entity (“VIE”) or account for the interest under the equity method of accounting. Equity investors of VIEs do not have sufficient equity at risk to finance their activities without additional subordinated financial support or do not have substantive participating rights. The Company consolidates an entity when it is considered to be the primary beneficiary or when it controls the entity through ownership of a majority voting interest. A primary beneficiary has the power to direct the activities that most significantly impact the VIE’s performance and has the obligation to absorb the expected losses or the right to receive the expected residual returns that could potentially be significant to the VIE. In evaluating whether the entity is a VIE, the Company considers several factors, including, but not limited to, funding and financing sources, business purpose of the entity, related parties, developer and property management fees and agreement terms regarding major decisions, participating and voting rights, contributions and distributions.
Noncontrolling Interests
A noncontrolling interest in a subsidiary (minority interest) is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements and separate from the parent company’s equity. In addition, consolidated net income is required to be reported at amounts that include the amounts attributable to both the parent and the noncontrolling interest and the amount of consolidated net income attributable to the parent and the noncontrolling interest are required to be disclosed on the face of the consolidated statements of operations and comprehensive income. See Note 3 for further discussion.
Operating Partnership: Net income is allocated to noncontrolling interests based on their respective ownership percentage of the Operating Partnership. The ownership percentage is calculated by dividing the number of OP Units held by the noncontrolling interests by the total OP Units held by the noncontrolling interests and EQR. Issuance of additional Common Shares and OP Units changes the ownership interests of both the noncontrolling interests and EQR. Such transactions and the related proceeds are treated as capital transactions.
Partially Owned Properties: The Company reflects noncontrolling interests in partially owned properties on the balance sheet for the portion of properties consolidated by the Company that are not wholly owned by the Company. The earnings or losses from those properties attributable to the noncontrolling interests are generally based on ownership percentage and are reflected as noncontrolling interests in partially owned properties in the consolidated statements of operations and comprehensive income.
Partners’ Capital
The “Limited Partners” of ERPOP include various individuals and entities that contributed their properties to ERPOP in exchange for OP Units. The “General Partner” of ERPOP is EQR. Net income is allocated to the Limited Partners based on their respective ownership percentage of ERPOP. The ownership percentage is calculated by dividing the number of OP Units held by the Limited Partners by the total OP Units held by the Limited Partners and the General Partner. Issuance of additional Common Shares
F-29
and OP Units changes the ownership interests of both the Limited Partners and EQR. Such transactions and the related proceeds are treated as capital transactions.
Redeemable Noncontrolling Interests – Operating Partnership / Redeemable Limited Partners
The Company classifies Redeemable Noncontrolling Interests – Operating Partnership / Redeemable Limited Partners in the mezzanine section of the consolidated balance sheets for the portion of OP Units that EQR is required, either by contract or securities law, to deliver registered Common Shares to the exchanging OP Unit holder. The redeemable noncontrolling interest units / redeemable limited partner units 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. See Note 3 for further discussion.
Use of Estimates
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. In response to the COVID-19 pandemic, management evaluated whether its estimates, such as lease collectibility (discussed below in Recently Adopted Accounting Pronouncements) and impairment, required revised approaches and generally concluded that no revisions were necessary at this time.
Reclassifications
Certain reclassifications considered necessary for a fair presentation have been made to the prior period financial statements in order to conform to the current year presentation. These reclassifications have not changed the results of operations or equity/capital.
Recently Issued Accounting Pronouncements
In August 2020, the Financial Accounting Standards Board (“FASB”) issued an amendment to the debt and equity financial instruments standards which simplifies the accounting for convertible instruments and accounting for contracts in an entity’s own equity. Instead of being required to assess whether an equity contract permits settlement in unregistered shares, which may require a legal analysis under the securities laws, entities will only analyze whether cash settlements are explicitly required when registered shares are unavailable. As a result, such contracts may be classified in permanent rather than mezzanine equity, which may affect the way the Company’s OP Units are presented on its financial statements. The update is effective for the Company beginning on January 1, 2022, but early adoption is allowed beginning January 1, 2021. The Company is currently evaluating the impact of adopting the new 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. An example of such reform is the expected market transition from the London Interbank Offered Rate (“LIBOR”) and other interbank offered rates to alternative reference rates. Entities that make this optional expedient election would not have to remeasure the contracts at the modification date or reassess the accounting treatment if certain criteria are met and would continue applying hedge accounting for relationships affected by reference rate reform. The new standard was effective for the Company upon issuance and elections can be made through December 31, 2022. The Company is currently evaluating its options with regards to existing contracts and hedging relationships and the impact of adopting this update on its consolidated results of operations and financial position.
Recently Adopted Accounting Pronouncements
In April 2020, a FASB staff question and answer document was issued which intended to reduce the challenges of evaluating the enforceable rights and obligations of leases for concessions granted to lessees in response to the COVID-19 pandemic. We elected not to evaluate whether qualifying concessions provided by the Company in response to the COVID-19 pandemic are a lease modification, subject to the criteria that the total payments under the amended lease cannot result in a substantial increase in the rights of the lessor or obligations of the lessee. We also elected to treat the concessions as though they were contemplated as part of the existing contracts and therefore will not apply lease modification rules to the qualifying lease concession amendments. As such, deferrals deemed collectible are recorded as rental receivables with no change to timing of rental revenues and deferrals deemed non-collectible and abatements reduce rental revenues in the deferral/abatement period and cause rental revenues to effectively follow a cash basis related to the changes. The accounting elections provided by the FASB mainly apply to the Company’s non-residential leases and the majority of the amendments will not require a straight-line adjustment. See Note 8 for additional discussion.
F-30
In February 2016, the FASB issued a lease standard which sets out principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessors and lessees). The Company adopted this standard as required effective January 1, 2019 using a modified retrospective method and the Company applied the guidance as of the adoption date and elected certain practical expedients. The standard impacted our consolidated balance sheets but did not impact our consolidated statements of operations. Right-of-use (“ROU”) assets and lease liabilities where the Company is the lessee were recognized for various corporate office leases and ground leases. The Company recorded ROU assets and related lease liabilities to its opening balance sheet upon adoption on January 1, 2019 of $434.2 million and $278.3 million, respectively.
The Company elected the practical expedient to not reassess the classification of existing operating leases. As of January 1, 2019, any new or modified ground leases may be classified as financing leases unless they meet certain conditions. When there is a material lease modification, the Company is required to reassess the classification and remeasure the lease liability.
In July 2018, the FASB issued an amendment to the lease standard, which includes a practical expedient that provides lessors an option not to separate lease and non-lease components when certain criteria are met and instead account for those components as a single component under the lease standard. The amendment also provides a transition option that permits the application of the new guidance as of the adoption date rather than to all periods presented. The Company elected the practical expedient to account for both its lease and non-lease components as a single component under the lease standard and elected the new transition option as of the date of adoption effective January 1, 2019. See Note 8 for additional discussion regarding the lease standard.
In August 2017, the FASB issued a final standard which makes changes to the hedge accounting model to enable entities to better portray their risk management activities in the financial statements. The standard expands an entity’s ability to hedge nonfinancial and financial risk components, reduces complexity in fair value hedges of interest rate risk and eases certain documentation and assessment requirements. The standard also eliminates the requirement to separately measure and report hedge ineffectiveness and generally requires the entire change in the fair value of any hedging instrument to be presented in the same income statement line as the hedged instrument. The Company adopted this standard as required effective January 1, 2019 and it did not have a material effect on its consolidated results of operations and financial position.
In June 2016, the FASB issued a standard which requires companies to adopt a new approach for estimating credit losses on certain types of financial instruments, such as trade and other receivables and loans. The standard requires entities to estimate a lifetime expected credit loss for most financial instruments, including trade receivables. In November 2018, the FASB issued an amendment excluding operating lease receivables accounted for under the lease standard from the scope of the credit losses standard. The Company adopted this standard as required effective January 1, 2020 and it did not have a material effect on its consolidated results of operations and financial position.
In May 2014, the FASB issued a comprehensive revenue recognition standard entitled Revenue from Contracts with Customers that superseded nearly all existing revenue recognition guidance. The standard specifically excludes lease revenue. The standard may be applied retrospectively to each prior period presented or prospectively with the cumulative effect, if any, recognized as of the date of adoption. The Company selected the modified retrospective transition method as of the date of adoption as required effective January 1, 2018. The majority of rental income consists of revenue from leasing arrangements, which is specifically excluded from the standard. The Company analyzed its remaining revenue streams, inclusive of fee and asset management and gains and losses on sales, and concluded these revenue streams have the same timing and pattern of revenue recognition under the new guidance, and therefore the Company had no changes in revenue recognition with the adoption of the standard. As such, adoption of the standard did not result in a cumulative adjustment recognized as of January 1, 2018, and the standard did not have a material impact on the Company’s consolidated financial position, results of operations, equity/capital or cash flows.
Additionally, as part of the revenue recognition standard, the FASB issued amendments related to partial sales of real estate. Adoption of the partial sales standard did not result in a change of accounting for the Company related to its disposition process. We concluded that the Company’s typical dispositions will continue to meet the criteria for sale and associated profit recognition under both standards.
Other
The Company is the controlling partner in various consolidated partnerships owning 16 properties consisting of 3,399 apartment units having a noncontrolling interest balance of $4.7 million at December 31, 2020. The Company is required to make certain disclosures regarding noncontrolling interests in consolidated limited-life subsidiaries. Of the consolidated entities described above, the Company is the controlling partner in limited-life partnerships owning three properties having a noncontrolling interest deficit balance of $5.5 million. These three partnership agreements contain provisions that require the partnerships to be liquidated through the sale of their assets upon reaching a date specified in each respective partnership agreement. The Company, as controlling partner, has an obligation to cause the property owning partnerships to distribute the proceeds of liquidation to the Noncontrolling Interests in
F-31
these Partially Owned Properties only to the extent that the net proceeds received by the partnerships from the sale of their assets warrant a distribution based on the partnership agreements. As of December 31, 2020, the Company estimates the value of Noncontrolling Interest distributions for these three properties would have been approximately $72.8 million (“Settlement Value”) had the partnerships been liquidated. This Settlement Value is based on estimated third-party consideration realized by the partnerships upon disposition of the three Partially Owned Properties and is net of all other assets and liabilities, including yield maintenance on the mortgages encumbering the properties, that would have been due on December 31, 2020 had those mortgages been prepaid. Due to, among other things, the inherent uncertainty in the sale of real estate assets, the amount of any potential distribution to the Noncontrolling Interests in the Company’s Partially Owned Properties is subject to change. To the extent that the partnerships’ underlying assets are worth less than the underlying liabilities, the Company has no obligation to remit any consideration to the Noncontrolling Interests in these Partially Owned Properties.
| 3. | Equity, Capital and Other Interests |
|---|
The Company refers to “Common Shares” and “Units” (which refer to both OP Units and restricted units) as equity securities for EQR and “General Partner Units” and “Limited Partner Units” as equity securities for ERPOP. To provide a streamlined and more readable presentation of the disclosures for the Company and the Operating Partnership, several sections below refer to the respective terminology for each with the same financial information and separate sections are provided, where needed, to further distinguish any differences in financial information and terminology.
The following table presents the changes in the Company’s issued and outstanding Common Shares and Units for the years ended December 31, 2020, 2019 and 2018:
| 2020 | 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Shares | ||||||||||||
| Common Shares outstanding at January 1, | 371,670,884 | 369,405,161 | 368,018,082 | |||||||||
| Common Shares Issued: | ||||||||||||
| Conversion of OP Units | 122,505 | 313,940 | 131,477 | |||||||||
| Exercise of share options | 239,695 | 1,745,050 | 1,056,388 | |||||||||
| Employee Share Purchase Plan (ESPP) | 90,196 | 48,131 | 75,414 | |||||||||
| Restricted share grants, net | 178,720 | 158,602 | 123,800 | |||||||||
| Common Shares outstanding at December 31, | 372,302,000 | 371,670,884 | 369,405,161 | |||||||||
| Units | ||||||||||||
| Units outstanding at January 1, | 13,731,315 | 13,904,035 | 13,768,438 | |||||||||
| Restricted unit grants, net | 249,263 | 141,220 | 267,074 | |||||||||
| Conversion of OP Units to Common Shares | (122,505 | ) | (313,940 | ) | (131,477 | ) | ||||||
| Units outstanding at December 31, | 13,858,073 | 13,731,315 | 13,904,035 | |||||||||
| Total Common Shares and Units outstanding at December 31, | 386,160,073 | 385,402,199 | 383,309,196 | |||||||||
| Units Ownership Interest in Operating Partnership | 3.6 | % | 3.6 | % | 3.6 | % |
The following table presents the changes in the Operating Partnership’s issued and outstanding General Partner Units and Limited Partner Units for the years ended December 31, 2020, 2019 and 2018:
| 2020 | 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| General and Limited Partner Units | ||||||||||||
| General and Limited Partner Units outstanding at January 1, | 385,402,199 | 383,309,196 | 381,786,520 | |||||||||
| Issued to General Partner: | ||||||||||||
| Exercise of EQR share options | 239,695 | 1,745,050 | 1,056,388 | |||||||||
| EQR’s Employee Share Purchase Plan (ESPP) | 90,196 | 48,131 | 75,414 | |||||||||
| EQR’s restricted share grants, net | 178,720 | 158,602 | 123,800 | |||||||||
| Issued to Limited Partners: | ||||||||||||
| Restricted unit grants, net | 249,263 | 141,220 | 267,074 | |||||||||
| General and Limited Partner Units outstanding at December 31, | 386,160,073 | 385,402,199 | 383,309,196 | |||||||||
| Limited Partner Units | ||||||||||||
| Limited Partner Units outstanding at January 1, | 13,731,315 | 13,904,035 | 13,768,438 | |||||||||
| Limited Partner restricted unit grants, net | 249,263 | 141,220 | 267,074 | |||||||||
| Conversion of Limited Partner OP Units to EQR Common Shares | (122,505 | ) | (313,940 | ) | (131,477 | ) | ||||||
| Limited Partner Units outstanding at December 31, | 13,858,073 | 13,731,315 | 13,904,035 | |||||||||
| Limited Partner Units Ownership Interest in Operating Partnership | 3.6 | % | 3.6 | % | 3.6 | % |
F-32
The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units, as well as the equity positions of the holders of restricted units, are collectively referred to as the “Noncontrolling Interests – Operating Partnership” and “Limited Partners Capital,” respectively, for the Company and the Operating Partnership. Subject to certain exceptions (including the “book-up” requirements of restricted units), the Noncontrolling Interests – Operating Partnership/Limited Partners Capital may exchange their Units with EQR for Common Shares on a one-for-one basis. The carrying value of the Noncontrolling Interests – Operating Partnership/Limited Partners Capital (including redeemable interests) is allocated based on the number of Noncontrolling Interests – Operating Partnership/Limited Partners Capital in total in proportion to the number of Noncontrolling Interests – Operating Partnership/Limited Partners Capital in total plus the total number of Common Shares/General Partner Units. Net income is allocated to the Noncontrolling Interests – Operating Partnership/Limited Partners Capital based on the weighted average ownership percentage during the period.
The Operating Partnership has the right but not the obligation to make a cash payment instead of issuing Common Shares to any and all holders of Noncontrolling Interests – Operating Partnership/Limited Partners Capital requesting an exchange of their Noncontrolling Interests – Operating Partnership/Limited Partners Capital with EQR. Once the Operating Partnership elects not to redeem the Noncontrolling Interests – Operating Partnership/Limited Partners Capital for cash, EQR is obligated to deliver Common Shares to the exchanging holder of the Noncontrolling Interests – Operating Partnership/Limited Partners Capital.
The Noncontrolling Interests – Operating Partnership/Limited Partners Capital are classified as either mezzanine equity or permanent equity. If EQR is required, either by contract or securities law, to deliver registered Common Shares, such Noncontrolling Interests – Operating Partnership/Limited Partners Capital are differentiated and referred to as “Redeemable Noncontrolling Interests – Operating Partnership” and “Redeemable Limited Partners,” respectively. Instruments that require settlement in registered shares cannot be classified in permanent equity as it is not always completely within an issuer’s control to deliver registered shares. Therefore, settlement in cash is assumed and that responsibility for settlement in cash is deemed to fall to the Operating Partnership as the primary source of cash for EQR, resulting in presentation in the mezzanine section of the balance sheet. The Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners are adjusted to the greater of carrying value or fair market value based on the Common Share price of EQR at the end of each respective reporting period. EQR has the ability to deliver unregistered Common Shares for the remaining portion of the Noncontrolling Interests – Operating Partnership/Limited Partners Capital that are classified in permanent equity at December 31, 2020 and 2019.
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 December 31, 2020 and 2019, the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners have a redemption value of approximately $339.0 million and $463.4 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 years ended December 31, 2020, 2019 and 2018, respectively (amounts in thousands):
| 2020 | 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at January 1, | $ | 463,400 | $ | 379,106 | $ | 366,955 | ||||||
| Change in market value | (125,224 | ) | 82,283 | 13,922 | ||||||||
| Change in carrying value | 775 | 2,011 | (1,771 | ) | ||||||||
| Balance at December 31, | $ | 338,951 | $ | 463,400 | $ | 379,106 |
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.
F-33
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 December 31, 2020 and 2019:
| Amounts in thousands | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Annual | ||||||||||||||
| Call | Dividend Per | December 31, | December 31, | |||||||||||
| Date (1) | Share/Unit (2) | 2020 | 2019 | |||||||||||
| Preferred Shares/Preference Units of beneficial interest, $0.01 par value; 100,000,000 shares authorized: | ||||||||||||||
| 8.29% Series K Cumulative Redeemable Preferred Shares/Preference Units; liquidation value $50 per share/unit; 745,600 shares/units issued and outstanding as of December 31, 2020 and 2019 | 12/10/26 | $ | 4.145 | $ | 37,280 | $ | 37,280 | |||||||
| $ | 37,280 | $ | 37,280 |
| (1) | On or after the call date, redeemable Preferred Shares/Preference Units may be redeemed for cash at the option of the Company or the Operating Partnership, respectively, in whole or in part, at a redemption price equal to the liquidation price per share/unit, plus accrued and unpaid distributions, if any. |
|---|
| (2) | Dividends on Preferred Shares/Preference Units are payable quarterly. |
|---|
Other
EQR and ERPOP currently have an active universal shelf registration statement for the issuance of equity and debt securities that automatically became effective upon filing with the SEC in June 2019 and expires in June 2022. 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 sell Common Shares from time to time into the existing trading market at current market prices as well as through negotiated transactions. In June 2019, the Company extended the program maturity to June 2022. In connection with the extension, the Company may now also sell Common Shares under forward sale agreements. The use of a forward sale agreement would allow the Company to lock in a price on the sale of Common Shares at the time the agreement is executed, but defer receiving the proceeds from the sale until a later date. EQR has the authority to issue 13.0 million shares but has not issued any shares under this program since September 2012.
The Company may repurchase up to 13.0 million Common Shares under its share repurchase program. No open market repurchases have occurred since 2008 and no repurchases of any kind have occurred since February 2014. As of December 31, 2020, EQR has remaining authorization to repurchase up to 13.0 million of its shares.
F-34
| 4. | Real Estate |
|---|
The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of December 31, 2020 and 2019 (amounts in thousands):
| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Land | $ | 5,785,367 | $ | 5,936,188 | ||||
| Depreciable property: | ||||||||
| Buildings and improvements | 18,464,484 | 18,904,686 | ||||||
| Furniture, fixtures and equipment | 1,970,033 | 1,916,458 | ||||||
| In-Place lease intangibles | 486,137 | 497,957 | ||||||
| Projects under development: | ||||||||
| Land | 23,531 | 23,531 | ||||||
| Construction-in-progress | 387,603 | 158,099 | ||||||
| Land held for development: | ||||||||
| Land | 46,160 | 64,460 | ||||||
| Construction-in-progress | 40,010 | 32,228 | ||||||
| Investment in real estate | 27,203,325 | 27,533,607 | ||||||
| Accumulated depreciation | (7,859,657 | ) | (7,276,786 | ) | ||||
| Investment in real estate, net | $ | 19,343,668 | $ | 20,256,821 |
Acquisitions and Dispositions
During the year ended December 31, 2020, the Company acquired the following from unaffiliated parties (purchase price in thousands):
| Properties | Apartment Units | Purchase Price | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rental Properties – Consolidated (1) | 1 | 158 | $ | 48,860 | ||||||||
| Total | 1 | 158 | $ | 48,860 |
| (1) | Purchase price includes an allocation of approximately $5.5 million to land and $43.4 million to depreciable property (inclusive of capitalized closing costs). |
|---|
During the year ended December 31, 2019, the Company acquired the following from unaffiliated parties (purchase price in thousands):
| Properties | Apartment Units | Purchase Price | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rental Properties – Consolidated (1) | 13 | 3,540 | $ | 1,494,689 | ||||||||
| Land Parcels (four) (2) | — | — | 19,832 | |||||||||
| Total | 13 | 3,540 | $ | 1,514,521 |
| (1) | Purchase price includes an allocation of approximately $268.3 million to land and $1.229 billion to depreciable property (inclusive of capitalized closing costs). |
|---|
| (2) | Purchase price includes an allocation of approximately $16.7 million to vacant land and $4.9 million to construction-in-progress (inclusive of capitalized closing costs). Land parcels include entry into two long-term ground leases for land projects under development in the Washington D.C. market, of which one land parcel is subject to a fully prepaid ground lease. See Notes 6 and 8 for additional discussion. |
|---|
During the year ended December 31, 2020, the Company disposed of the following to unaffiliated parties (sales price in thousands):
| Properties | Apartment Units | Sales Price | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rental Properties – Consolidated | 6 | 2,231 | $ | 1,066,861 | ||||||||
| Land Parcels (two) | — | — | 55,510 | |||||||||
| Total | 6 | 2,231 | $ | 1,122,371 |
The Company recognized a net gain on sales of real estate properties of approximately $531.8 million and a net gain on sales of land parcels of approximately $34.2 million on the above sales.
F-35
During the year ended December 31, 2019, the Company disposed of the following to unaffiliated parties (sales price in thousands):
| Properties | Apartment Units | Sales Price | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rental Properties – Consolidated | 11 | 2,361 | $ | 1,080,675 | ||||||||
| Rental Properties – Unconsolidated (1) | 2 | 945 | 394,500 | |||||||||
| Land Parcels (two) | — | — | 2,100 | |||||||||
| Total | 13 | 3,306 | $ | 1,477,275 |
| (1) | The Company owned a 20% interest in both unconsolidated rental properties. Sales price listed is the gross sales price. The Company received net sales proceeds of approximately $78.3 million. |
|---|
The Company recognized a net gain on sales of real estate properties of approximately $447.6 million, a net gain on sales of unconsolidated entities of approximately $69.5 million and a net gain on sale of land parcels of approximately $2.0 million on the above sales.
Impairment
During the year ended December 31, 2018, the Company recorded an approximate $0.7 million non-cash asset impairment charge on a property located in the San Francisco market due to physical property damage as a result of a fire at one of the buildings at the property.
| 5. | Commitments to Acquire/Dispose of Real Estate |
|---|
The Company has not entered into any agreements to acquire rental properties or land parcels as of the date of filing.
The Company has entered into an agreement to dispose the following (sales price and net book value in thousands):
| Properties | Apartment Units | Sales Price | Net Book Value at December 31, 2020 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rental Properties – Consolidated | 1 | 263 | $ | 84,250 | $ | 17,748 | ||||||||||
| Total | 1 | 263 | $ | 84,250 | $ | 17,748 |
The closing of this pending transaction is subject to certain conditions and restrictions; therefore, there can be no assurance that this transaction will be consummated or that the final terms will not differ in material respects from any agreements summarized above. See Note 18 for discussion of the properties acquired or disposed of, if any, subsequent to December 31, 2020.
| 6. | Investments in Partially Owned Entities |
|---|
The Company has invested in various properties with unrelated third parties which are either consolidated or accounted for under the equity method of accounting (unconsolidated).
Consolidated 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 owning 16 properties containing 3,399 apartment units. The Company is the general partner or managing member of these joint ventures and is responsible for managing the operations and affairs of the joint ventures as well as making all decisions regarding the businesses of the joint ventures. The limited partners or non-managing members are not able to exercise substantive kick-out or participating rights. As a result, the joint ventures qualify as VIEs. The Company has a controlling financial interest in the VIEs and, thus, is the VIEs’ primary beneficiary. The Company has both the power to direct the activities of the VIEs that most significantly impact the VIEs’ economic performance as well as the obligation to
F-36
absorb losses or the right to receive benefits from the VIEs that could potentially be significant to the VIEs. As a result, the joint ventures are required to be consolidated on the Company’s financial statements.
The Company also has two separate consolidated joint ventures which each own land parcels that are being/will be developed into multifamily rental properties. These joint ventures have been deemed to be VIEs and are consolidated due to the Company being the primary beneficiary.
The consolidated assets and liabilities related to the VIEs discussed above were approximately $784.1 million and $224.0 million, respectively, at December 31, 2020 and approximately $754.7 million and $323.1 million, respectively, at December 31, 2019.
Investments in Unconsolidated Entities
The following table and information summarizes the Company’s investments in unconsolidated entities, which are accounted for under the equity method of accounting as the requirements for consolidation are not met, as of December 31, 2020 and 2019 (amounts in thousands except for ownership percentage):
| December 31, 2020 | December 31, 2019 | Ownership Percentage | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments in Unconsolidated Entities: | |||||||||||
| Operating Property (VIE) (1) | $ | 38,288 | $ | 40,361 | 33.3% | ||||||
| Real Estate Technology (2) | 14,866 | 12,318 | Varies | ||||||||
| Other | (372 | ) | (441 | ) | Varies | ||||||
| Investments in Unconsolidated Entities | $ | 52,782 | $ | 52,238 |
| (1) | Represents an unconsolidated interest in an entity that owns the land underlying one of the consolidated joint venture properties noted above and owns and operates a related parking facility. The joint venture, as a limited partner, does not have substantive kick-out or participating rights in the entity. As a result, the entity qualifies as a VIE. The joint venture does not have a controlling financial interest in the VIE and is not the VIE’s primary beneficiary. The joint venture does not have the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance or the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. As a result, the entity that owns the land and owns and operates the parking facility is unconsolidated and recorded using the equity method of accounting. |
|---|
| (2) | Represents unconsolidated investments in five separate real estate technology funds/companies. |
|---|
| 7. | Restricted Deposits |
|---|
The following table presents the Company’s restricted deposits as of December 31, 2020 and 2019 (amounts in thousands):
| December 31, 2020 | December 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Mortgage escrow deposits: | ||||||||
| Replacement reserves | $ | 9,877 | $ | 8,543 | ||||
| Mortgage principal reserves/sinking funds | 14,168 | 9,689 | ||||||
| Mortgage escrow deposits | 24,045 | 18,232 | ||||||
| Restricted cash: | ||||||||
| Tax-deferred (1031) exchange proceeds | — | 14,232 | ||||||
| Restricted deposits on real estate investments | 307 | 658 | ||||||
| Resident security and utility deposits | 31,412 | 37,140 | ||||||
| Other | 1,373 | 984 | ||||||
| Restricted cash | 33,092 | 53,014 | ||||||
| Restricted deposits | $ | 57,137 | $ | 71,246 |
| 8**.** | Leases |
|---|
Lessor Accounting
The Company is the lessor for its residential and non-residential leases and these leases will continue to be accounted for as operating leases under the lease standard as described in Note 2.
For the years ended December 31, 2020 and 2019, approximately 98% and 97%, respectively, of the Company’s total lease revenue is generated from residential apartment leases that are generally twelve months or less in length. The residential apartment leases may include lease income related to such items as utility recoveries, parking, storage and pet rent that the Company treats as a
F-37
single lease component because the amenities cannot be leased on their own and the timing and pattern of revenue recognition are the same. The collection of lease payments at lease commencement is probable and therefore the Company subsequently recognizes lease income over the lease term on a straight-line basis. Residential leases are renewable upon consent of both parties on an annual or monthly basis.
For the years ended December 31, 2020 and 2019, approximately 2% and 3%, respectively, of the Company’s total lease revenue is generated by non-residential leases that are generally for terms ranging between five to ten years. The non-residential leases generally consist of ground floor retail spaces and master-leased parking garages that serve as additional amenities for our residents. The non-residential leases may include lease income related to such items as utility recoveries, parking rent and storage rent that the Company treats as a single lease component because the amenities cannot be leased on their own and the timing and pattern of revenue recognition are the same. The collection of lease payments at lease commencement is probable and therefore the Company subsequently recognizes lease income over the lease term on a straight-line basis. Non-residential leases are renewable with market-based renewal options.
The Company elected the practical expedient to account for both its lease and non-lease components (specifically common area maintenance charges) as a single lease component under the lease standard.
The following table presents the lease income types relating to lease payments for residential and non-residential leases along with the total other rental income for the years ended December 31, 2020 and 2019 (amounts in thousands):
| Year Ended December 31, 2020 | Year Ended December 31, 2019 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Type | Residential Leases | Non-Residential Leases | Total | Residential Leases | Non-Residential Leases | Total | ||||||||||||||||||
| Residential and non-residential rent | $ | 2,336,778 | $ | 51,663 | $ | 2,388,441 | $ | 2,414,201 | $ | 71,988 | $ | 2,486,189 | ||||||||||||
| Utility recoveries (RUBS income) (1) | 70,699 | 677 | 71,376 | 67,659 | 917 | 68,576 | ||||||||||||||||||
| Parking rent | 38,743 | 412 | 39,155 | 37,557 | 348 | 37,905 | ||||||||||||||||||
| Storage rent | 3,674 | 84 | 3,758 | 3,745 | 71 | 3,816 | ||||||||||||||||||
| Pet rent | 11,457 | — | 11,457 | 11,617 | — | 11,617 | ||||||||||||||||||
| Total lease revenue | $ | 2,461,351 | $ | 52,836 | 2,514,187 | $ | 2,534,779 | $ | 73,324 | 2,608,103 | ||||||||||||||
| Parking revenue | 22,210 | 28,272 | ||||||||||||||||||||||
| Other revenue | 35,308 | 64,316 | ||||||||||||||||||||||
| Total other rental income (2) | 57,518 | 92,588 | ||||||||||||||||||||||
| Rental income | $ | 2,571,705 | $ | 2,700,691 |
| (1) | RUBS income primarily consists of variable payments representing the recovery of utility costs from residents. |
|---|
| (2) | Other rental income is accounted for under the revenue recognition standard. |
|---|
The economic impact of the pandemic on a subset of our residents and tenants has led to elevated levels of bad debt. We continue to work with our residents and tenants on payment plans and collections and our bad debt allowance policies remain consistent.
The following table presents residential and non-residential accounts receivable and straight-line receivable balances for the Company’s properties as of December 31, 2020 and 2019 (amounts in thousands):
| Residential | Non-Residential | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance Sheet (Other assets): | December 31, 2020 | December 31, 2019 | December 31, 2020 | December 31, 2019 | ||||||||||||
| Resident/tenant accounts receivable balances | $ | 30,856 | $ | 4,040 | $ | 7,598 | $ | 1,766 | ||||||||
| Allowance for doubtful accounts | (24,021 | ) | (1,190 | ) | (6,527 | ) | (1,412 | ) | ||||||||
| Net receivable balances | $ | 6,835 | (1) | $ | 2,850 | $ | 1,071 | $ | 354 | |||||||
| Straight-line receivable balances | $ | 19,992 | $ | 1,841 | $ | 13,413 | $ | 26,450 |
| (1) | The Company held residential security deposits approximating 31.6% of the net receivable balance at December 31, 2020. |
|---|
The following table presents residential bad debt for the Company’s properties for the years ended December 31, 2020 and 2019 (amounts in thousands):
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| Income Statement (Rental income): | 2020 | 2019 | ||||||
| Bad debt, net | $ | 42,505 | $ | 12,067 | ||||
| % of rental income | 1.7 | % | 0.5 | % |
F-38
Due to the impact of COVID-19 and the resulting economic impact on our non-residential tenants, rental revenues declined as a result of a non-cash write-off of non-residential straight-line lease receivables of $13.2 million during the year ended December 31, 2020. In addition, rental revenues declined by $7.3 million during the year ended December 31, 2020 as a result of rent payment deferrals/abatements granted to our non-residential tenants.
Lessee Accounting
The Company is the lessee under various corporate office and ground leases for which the Company recognized ROU assets and related lease liabilities effective January 1, 2019. The following table presents the Company’s ROU assets and related lease liabilities as of December 31, 2020 and 2019 (amounts in thousands):
| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Right-of-use assets: | ||||||||
| Corporate office leases (operating) | $ | 39,203 | $ | 41,596 | ||||
| Ground leases (finance) | 57,584 | 57,982 | ||||||
| Ground leases (operating) | 402,500 | 413,196 | ||||||
| Right-of-use assets | $ | 499,287 | $ | 512,774 | ||||
| Lease liabilities: | ||||||||
| Corporate office leases (operating) | $ | 40,470 | $ | 43,105 | ||||
| Ground leases (finance) | 23,350 | 23,239 | ||||||
| Ground leases (operating) | 265,310 | 264,990 | ||||||
| Lease liabilities | $ | 329,130 | $ | 331,334 |
As the standard requires the recognition of a liability for the lease obligation, discount rates are used to determine the net present value of the lease payments. The discount rate for the lease is the rate implicit in the lease or, if that rate cannot be readily determined, the incremental borrowing rate. As the Company does not know the amount of the lessors’ initial direct costs, it cannot readily determine the rate implicit in the lease and instead must apply the incremental borrowing rate. The Company has estimated the discount rate ranges of 3.3% to 3.9% for corporate office leases and 4.4% to 5.5% for ground leases at adoption. Since the Company’s credit backs the corporate office lease obligations and the lease terms are generally ten years or less, the discount rate range was estimated by using the Company’s borrowing rates for actual pricing data. The discount rate range for ground leases takes into account various factors, including the longer life of the ground leases, and was estimated by using the Company’s borrowing rates for actual pricing data through 30 years and other long-term market rates.
Corporate office leases
The Company leases nine corporate offices with lease expiration dates ranging from 2021 through 2042 (inclusive of applicable extension options). See Note 15 for details on a corporate office lease with a related party.
Ground leases
The Company maintains long-term ground leases for 14 operating properties and two projects under development with lease expiration dates ranging from 2042 through 2118 (inclusive of applicable purchase options). The Company owns the building and improvements.
Additional disclosures
The following tables illustrate the quantitative disclosures for lessees as of and for the years ended December 31, 2020 and 2019 (amounts in thousands):
F-39
| Year Ended December 31, 2020 | Year Ended December 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Lease cost: | ||||||||
| Finance lease cost: | ||||||||
| Amortization of right-of-use assets | $ | — | $ | — | ||||
| Interest on lease liabilities (capitalized) | 1,029 | 225 | ||||||
| Operating lease cost: | ||||||||
| Corporate office leases | 3,747 | 3,937 | ||||||
| Ground leases | 22,102 | 22,198 | ||||||
| Variable lease cost: | ||||||||
| Corporate office leases | 1,307 | 1,489 | ||||||
| Ground leases | 3,304 | 3,700 | ||||||
| Total lease cost | $ | 31,489 | $ | 31,549 |
| December 31, 2020 | December 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Other information: | ||||||||
| Cash paid for amounts included in the measurement of lease liabilities: | ||||||||
| Investing cash flows from finance leases (capitalized) | $ | 567 | $ | 34,922 | ||||
| Operating cash flows from operating leases: | ||||||||
| Corporate office leases | $ | 5,296 | $ | 5,494 | ||||
| Ground leases | $ | 16,552 | $ | 16,837 | ||||
| ROU assets obtained in exchange for new finance lease liabilities | $ | — | $ | 23,201 | ||||
| ROU assets obtained in exchange for new operating lease liabilities: | ||||||||
| Corporate office leases | $ | — | $ | 44,298 | ||||
| Ground leases | $ | — | $ | 422,018 | ||||
| Weighted-average remaining lease term – finance leases (1) | 18.7 years | 19.7 years | ||||||
| Weighted-average remaining lease term – operating leases: | ||||||||
| Corporate office leases | 17.4 years | 18.1 years | ||||||
| Ground leases | 55.3 years | 56.2 years | ||||||
| Weighted-average discount rate – finance leases | 3.0 | % | 3.0 | % | ||||
| Weighted-average discount rate – operating leases: | ||||||||
| Corporate office leases | 3.2 | % | 3.2 | % | ||||
| Ground leases | 5.0 | % | 5.0 | % |
| (1) | The weighted-average remaining lease term – finance leases does not include the remaining term of a fully prepaid finance lease entered into during the year ended December 31, 2019. |
|---|
The following table summarizes the Company’s undiscounted cash flows for contractual obligations for minimum rent payments/receipts under operating and financing leases for the next five years and thereafter as of December 31, 2020:
| (Payments)/Receipts Due by Year (in thousands) | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2022 | 2023 | 2024 | 2025 | Thereafter | Total | ||||||||||||||||||||||
| Finance Leases: | ||||||||||||||||||||||||||||
| Minimum Rent Payments (a) | $ | (578 | ) | $ | (590 | ) | $ | (601 | ) | $ | (614 | ) | $ | (626 | ) | $ | (33,224 | ) | $ | (36,233 | ) | |||||||
| Operating Leases: | ||||||||||||||||||||||||||||
| Minimum Rent Payments (a) | $ | (17,160 | ) | $ | (16,906 | ) | $ | (16,997 | ) | $ | (17,329 | ) | $ | (17,375 | ) | $ | (954,108 | ) | $ | (1,039,875 | ) | |||||||
| Minimum Rent Receipts (b) | $ | 59,430 | $ | 54,656 | $ | 51,091 | $ | 45,166 | $ | 38,847 | $ | 126,732 | $ | 375,922 |
| (a) | Minimum basic rent due for corporate office leases and base rent due on ground leases where the Company is the lessee. |
|---|
| (b) | Minimum basic rent receipts due for various non-residential space where the Company is the lessor. Excludes residential leases due to their short-term nature. |
|---|
The following table provides a reconciliation of lease liabilities from our undiscounted cash flows for minimum rent payments as of December 31, 2020 (amounts in thousands):
| 2020 | ||||
|---|---|---|---|---|
| Total minimum rent payments | $ | 1,076,108 | ||
| Less: Lease discount | 746,978 | |||
| Lease liabilities | $ | 329,130 |
F-40
| 9**.** | Debt |
|---|
EQR does not have any indebtedness as all debt is incurred by the Operating Partnership. Weighted average interest rates noted below for the years ended December 31, 2020 and 2019 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 tables summarize the Company’s mortgage notes payable activity for the years ended December 31, 2020 and 2019, respectively (amounts in thousands):
| Mortgage notes payable, net as of December 31, 2019 | Proceeds | Lump sum payoffs | Scheduled principal repayments | Amortization of premiums/ discounts | Amortization of deferred financing costs, net (1) | Mortgage notes payable, net as of December 31, 2020 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Debt: | ||||||||||||||||||||||||||||
| Secured – Conventional | $ | 1,574,699 | $ | 495,000 | (2) | $ | (160,522 | ) | $ | (7,759 | ) | $ | 988 | $ | (1,315 | ) | $ | 1,901,091 | ||||||||||
| Floating Rate Debt: | ||||||||||||||||||||||||||||
| Secured – Conventional | 7,050 | 24,204 | — | — | — | 240 | 31,494 | |||||||||||||||||||||
| Secured – Tax Exempt | 359,861 | — | — | — | 1,246 | 198 | 361,305 | |||||||||||||||||||||
| Floating Rate Debt | 366,911 | 24,204 | — | — | 1,246 | 438 | 392,799 | |||||||||||||||||||||
| Total | $ | 1,941,610 | $ | 519,204 | $ | (160,522 | ) | $ | (7,759 | ) | $ | 2,234 | $ | (877 | ) | $ | 2,293,890 |
| (1) | Represents amortization of deferred financing costs, net of debt financing costs. |
|---|
| (2) | Obtained a 2.60% fixed rate mortgage loan pool maturing on May 1, 2030. |
|---|
| Mortgage notes payable, net as of December 31, 2018 | Proceeds | Lump sum payoffs | Scheduled principal repayments | Amortization of premiums/ discounts | Amortization of deferred financing costs, net (1) | Mortgage notes payable, net as of December 31, 2019 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Debt: | ||||||||||||||||||||||||||||
| Secured – Conventional | $ | 1,885,407 | $ | 288,120 | (2) | $ | (584,536 | ) | $ | (6,308 | ) | $ | (7,999 | ) | $ | 15 | $ | 1,574,699 | ||||||||||
| Floating Rate Debt: | ||||||||||||||||||||||||||||
| Secured – Conventional | 6,357 | 7,651 | (3) | (5,920 | ) | (500 | ) | — | (538 | ) | 7,050 | |||||||||||||||||
| Secured – Tax Exempt | 493,706 | — | (152,565 | ) | — | 16,617 | 2,103 | 359,861 | ||||||||||||||||||||
| Floating Rate Debt | 500,063 | 7,651 | (158,485 | ) | (500 | ) | 16,617 | 1,565 | 366,911 | |||||||||||||||||||
| Total | $ | 2,385,470 | $ | 295,771 | $ | (743,021 | ) | $ | (6,808 | ) | $ | 8,618 | $ | 1,580 | $ | 1,941,610 |
| (1) | Represents amortization of deferred financing costs, net of debt financing costs. |
|---|
| (2) | Obtained 3.94% fixed rate mortgage debt held in a Fannie Mae loan pool maturing on March 1, 2029. |
|---|
| (3) | Obtained variable rate construction mortgage debt that is non-recourse to the Company maturing on June 25, 2022 (total commitment of $67.6 million). |
|---|
The following table summarizes the Company’s debt extinguishment costs on mortgages recorded as additional interest expense during the years ended December 31, 2020 and 2019, respectively (amounts in thousands):
| Description | 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|---|
| Prepayment premiums/penalties | $ | 327 | $ | 3,381 | ||||
| Write-offs of unamortized deferred financing costs | 63 | 2,273 | ||||||
| Write-offs of unamortized (premiums)/discounts/OCI | (190 | ) | 6,153 | |||||
| Total | $ | 200 | $ | 11,807 |
The following table summarizes certain interest rate and maturity date information as of and for the years ended December 31, 2020 and 2019, respectively:
| December 31, 2020 | December 31, 2019 | |||||
|---|---|---|---|---|---|---|
| Interest Rate Ranges | 0.06% - 4.71% | 0.10% - 5.29% | ||||
| Weighted Average Interest Rate | 3.33% | 3.84% | ||||
| Maturity Date Ranges | 2021-2061 | 2020-2061 |
F-41
As of both December 31, 2020 and 2019, the Company had $281.7 million of secured debt (primarily tax-exempt bonds) subject to third-party credit enhancement.
The historical cost, net of accumulated depreciation, of encumbered properties was $2.9 billion and $2.7 billion at December 31, 2020 and 2019, respectively.
Notes
The following tables summarize the Company’s notes activity for the years ended December 31, 2020 and 2019, respectively (amounts in thousands):
| Notes, net as of December 31, 2019 | Proceeds | Lump sum payoffs | Realized/unrealized (gain) loss on derivative instruments | Amortization of premiums/ discounts | Amortization of deferred financing costs, net (1) | Notes, net as of December 31, 2020 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Debt: | ||||||||||||||||||||||||||||
| Unsecured – Public | $ | 6,077,513 | $ | — | $ | (750,000 | ) | $ | — | $ | 2,997 | $ | 5,026 | $ | 5,335,536 |
| (1) | Represents amortization of deferred financing costs, net of debt financing costs. |
|---|
| Notes, net as of December 31, 2018 | Proceeds | Lump sum payoffs | Realized/unrealized (gain) loss on derivative instruments | Amortization of premiums/ discounts | Amortization of deferred financing costs, net (1) | Notes, net as of December 31, 2019 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed Rate Debt: | ||||||||||||||||||||||||||||
| Unsecured – Public | $ | 5,485,884 | $ | 1,194,468 | (2) | $ | (600,000 | ) | $ | — | $ | 3,117 | $ | (5,956 | ) | $ | 6,077,513 | |||||||||||
| Floating Rate Debt: | ||||||||||||||||||||||||||||
| Unsecured – Public | 447,402 | — | (450,000 | ) | 2,277 | 45 | 276 | — | ||||||||||||||||||||
| Total | $ | 5,933,286 | $ | 1,194,468 | $ | (1,050,000 | ) | $ | 2,277 | $ | 3,162 | $ | (5,680 | ) | $ | 6,077,513 |
| (1) | Represents amortization of deferred financing costs, net of debt financing costs. |
|---|
| (2) | Issued $600.0 million of ten-year 3.00% unsecured notes, receiving net proceeds of approximately $597.5 million before underwriting fees, hedge termination costs and other expenses. Additionally, issued $600.0 million of ten-year 2.50% unsecured notes, receiving net proceeds of approximately $597.0 million before underwriting fees and other expenses. |
|---|
The following table summarizes the Company’s debt extinguishment costs on notes recorded as additional interest expense during the years ended December 31, 2020 and 2019, respectively (amounts in thousands):
| Description | 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|---|
| Prepayment premiums/penalties | $ | 25,823 | $ | 10,266 | ||||
| Write-offs of unamortized deferred financing costs | 571 | 287 | ||||||
| Write-offs of unamortized (premiums)/discounts/OCI | 12,698 | 1,043 | ||||||
| Total | $ | 39,092 | $ | 11,596 |
The following table summarizes certain interest rate and maturity date information as of and for the years ended December 31, 2020 and 2019, respectively:
| December 31, 2020 | December 31, 2019 | |||||
|---|---|---|---|---|---|---|
| Interest Rate Ranges | 2.50% - 7.57% | 2.50% - 7.57% | ||||
| Weighted Average Interest Rate | 4.03% | 4.21% | ||||
| Maturity Date Ranges | 2023-2047 | 2021-2047 |
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 both the years ended December 31, 2020 and 2019.
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 June 2019 and expires in June 2022.
F-42
Line of Credit and Commercial Paper
On November 1, 2019, the Company replaced its existing $2.0 billion facility with a $2.5 billion unsecured revolving credit facility maturing November 1, 2024. 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 LIBOR plus a spread (currently 0.775%), or based on bids received from the lending group, and the Company pays an annual facility fee (currently 0.125%). Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating. The weighted average interest rates on the revolving credit facility were 1.47% and 3.12% for the years ended December 31, 2020 and 2019, respectively.
On November 4, 2019, the Company increased the maximum aggregate amount outstanding for its commercial paper program from $500.0 million to $1.0 billion. The notes will be sold under customary terms in the United States commercial paper note market subject to market conditions and will rank pari passu with all of the Company’s other unsecured senior indebtedness. The notes bear interest at various floating rates with a weighted average interest rate of 1.72% and 2.42% for the years ended December 31, 2020 and 2019, respectively, and a weighted average maturity of 45 days and 40 days as of December 31, 2020 and 2019, respectively. The weighted average amount outstanding for the years ended December 31, 2020 and 2019 was approximately $276.6 million and $434.4 million, respectively.
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 December 31, 2020 and 2019 (amounts in thousands):
| December 31, 2020 | December 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unsecured revolving credit facility commitment | $ | 2,500,000 | $ | 2,500,000 | ||||
| Commercial paper balance outstanding | (415,000 | ) | (1,000,000 | ) | ||||
| Unsecured revolving credit facility balance outstanding | — | (20,000 | ) | |||||
| Other restricted amounts | (100,949 | ) | (100,929 | ) | ||||
| Unsecured revolving credit facility availability | $ | 1,984,051 | $ | 1,379,071 |
The following table summarizes the Company’s debt extinguishment costs on the line of credit recorded as additional interest expense during the years ended December 31, 2020 and 2019, respectively (amounts in thousands):
| Description | 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|---|
| Write-offs of unamortized deferred financing costs | $ | — | $ | 588 | ||||
| Total | $ | — | $ | 588 |
Debt Maturity Table
The following table provides a summary of the aggregate payments of principal on all debt for each of the next five years and thereafter as of December 31, 2020 (amounts in thousands):
| Year | Total | |||
|---|---|---|---|---|
| 2021 (1) | $ | 450,665 | ||
| 2022 | 296,040 | |||
| 2023 | 1,329,088 | |||
| 2024 | 6,100 | |||
| 2025 | 458,200 | |||
| Thereafter | 5,586,810 | |||
| Subtotal | 8,126,903 | |||
| Deferred Financing Costs and Unamortized (Discount) | (82,647 | ) | ||
| Total | $ | 8,044,256 |
| (1) | Includes $415.0 million in principal outstanding on the Company’s commercial paper program. |
|---|
| 10**.** | Derivative and Other Fair Value Instruments |
|---|
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, including its derivative instruments, on
F-43
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 Company’s derivative positions are valued using models developed by the respective counterparty as well as models applied internally by the Company that use as their inputs readily observable market parameters (such as forward yield curves and credit default swap data). The following table summarizes the inputs to the valuations for each type of fair value measurement:
| Fair Value Measurement Type | Valuation Inputs | |
|---|---|---|
| Employee holdings (other than Common Shares) within the supplemental executive retirement plan (the “SERP”) | Quoted market prices for identical assets. These holdings are included in other assets and other liabilities on the consolidated balance sheets. | |
| Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners | Quoted market price of Common Shares. | |
| Mortgage notes payable and private unsecured debt (including its commercial paper and line of credit, if applicable) | Indicative rates provided by lenders of similar loans. | |
| Public unsecured notes | Quoted market prices for each underlying issuance. |
The fair values of the Company’s financial instruments (other than mortgage notes payable, unsecured notes, commercial paper, line of credit and derivative instruments), including cash and cash equivalents and other financial instruments, approximate their carrying or contract value. The following table provides a summary of the carrying and fair values for the Company’s mortgage notes payable and unsecured debt (including its commercial paper and line of credit, if applicable) at December 31, 2020 and 2019, respectively (amounts in thousands):
| December 31, 2020 | December 31, 2019 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carrying Value | Estimated Fair Value (Level 2) | Carrying Value | Estimated Fair Value (Level 2) | |||||||||||||
| Mortgage notes payable, net | $ | 2,293,890 | $ | 2,313,263 | $ | 1,941,610 | $ | 1,930,710 | ||||||||
| Unsecured debt, net | 5,750,366 | 6,686,612 | 7,095,346 | 7,677,289 | ||||||||||||
| Total debt, net | $ | 8,044,256 | $ | 8,999,875 | $ | 9,036,956 | $ | 9,607,999 |
F-44
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 December 31, 2020 and 2019, respectively (amounts in thousands):
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Description | Balance Sheet Location | 12/31/2020 | 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 | $ | 160,293 | $ | 160,293 | $ | — | $ | — | |||||||||
| Liabilities | ||||||||||||||||||
| Supplemental Executive Retirement Plan | Other Liabilities | $ | 160,293 | $ | 160,293 | $ | — | $ | — | |||||||||
| Redeemable Noncontrolling Interests – | ||||||||||||||||||
| Operating Partnership/Redeemable | ||||||||||||||||||
| Limited Partners | Mezzanine | $ | 338,951 | $ | — | $ | 338,951 | $ | — |
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Description | Balance Sheet Location | 12/31/2019 | 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 | $ | 151,889 | $ | 151,889 | $ | — | $ | — | |||||||||
| Liabilities | ||||||||||||||||||
| Supplemental Executive Retirement Plan | Other Liabilities | $ | 151,889 | $ | 151,889 | $ | — | $ | — | |||||||||
| Redeemable Noncontrolling Interests – | ||||||||||||||||||
| Operating Partnership/Redeemable | ||||||||||||||||||
| Limited Partners | Mezzanine | $ | 463,400 | $ | — | $ | 463,400 | $ | — |
The following tables provide a summary of the effect of fair value hedges on the Company’s accompanying consolidated statements of operations and comprehensive income for the years ended December 31, 2020, 2019 and 2018, respectively (amounts in thousands):
| December 31, 2020 Type of Fair Value Hedge | Location of Gain/(Loss) Recognized in Income on Derivative | Amount of Gain/(Loss) Recognized in Income on Derivative | Hedged Item | Income Statement Location of Hedged Item Gain/(Loss) | Amount of Gain/(Loss) Recognized in Income on Hedged Item | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Derivatives designated as hedging instruments: | ||||||||||||||
| Interest Rate Contracts: | ||||||||||||||
| Interest Rate Swaps | N/A | $ | — | N/A | N/A | $ | — | |||||||
| Total | $ | — | $ | — |
| December 31, 2019 Type of Fair Value Hedge | Location of Gain/(Loss) Recognized in Income on Derivative | Amount of Gain/(Loss) Recognized in Income on Derivative | Hedged Item | Income Statement Location of Hedged Item Gain/(Loss) | Amount of Gain/(Loss) Recognized in Income on Hedged Item | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Derivatives designated as hedging instruments: | ||||||||||||||
| Interest Rate Contracts: | ||||||||||||||
| Interest Rate Swaps | Interest expense | $ | 2,277 | Fixed rate debt | Interest expense | $ | (2,277 | ) | ||||||
| Total | $ | 2,277 | $ | (2,277 | ) |
F-45
| December 31, 2018 Type of Fair Value Hedge | Location of Gain/(Loss) Recognized in Income on Derivative | Amount of Gain/(Loss) Recognized in Income on Derivative | Hedged Item | Income Statement Location of Hedged Item Gain/(Loss) | Amount of Gain/(Loss) Recognized in Income on Hedged Item | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Derivatives designated as hedging instruments: | ||||||||||||||
| Interest Rate Contracts: | ||||||||||||||
| Interest Rate Swaps | Interest expense | $ | (680 | ) | Fixed rate debt | Interest expense | $ | 680 | ||||||
| Total | $ | (680 | ) | $ | 680 |
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 years ended December 31, 2020, 2019 and 2018, respectively (amounts in thousands):
| Effective Portion | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2020 Type of Cash Flow Hedge | Amount of Gain/(Loss) Recognized in OCI on Derivative | Location of Gain/(Loss) Reclassified from Accumulated OCI into Income | Amount of Gain/(Loss) Reclassified from Accumulated OCI into Income | |||||||
| Derivatives designated as hedging instruments: | ||||||||||
| Interest Rate Contracts: | ||||||||||
| Forward Starting Swaps | $ | (1,190 | ) | Interest expense | $ | (35,087 | ) | |||
| Total | $ | (1,190 | ) | $ | (35,087 | ) |
| Effective Portion | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2019 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 | $ | (33,765 | ) | Interest expense | $ | (21,188 | ) | |||
| Total | $ | (33,765 | ) | $ | (21,188 | ) |
| Effective Portion | Ineffective Portion | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2018 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 | Location of Gain/(Loss) Recognized in Income on Derivative | Amount of Gain/(Loss) Reclassified from Accumulated OCI into Income | |||||||||||
| Derivatives designated as hedging instruments: | ||||||||||||||||
| Interest Rate Contracts: | ||||||||||||||||
| Forward Starting Swaps | $ | 5,124 | Interest expense | $ | (18,452 | ) | N/A | $ | — | |||||||
| Total | $ | 5,124 | $ | (18,452 | ) | $ | — |
As of December 31, 2020 and 2019, there were approximately $43.7 million and $77.6 million in deferred losses, net, included in accumulated other comprehensive income (loss), respectively, related to derivative instruments, of which an estimated $10.2 million may be recognized as additional interest expense during the twelve months ending December 31, 2021.
In April 2020, the Company paid approximately $1.2 million to settle two forward starting swaps in conjunction with the issuance of $495.0 million of ten-year secured conventional mortgage notes. The entire $1.2 million was initially deferred as a component of accumulated other comprehensive income (loss) and will be recognized as an increase to interest expense over the first five years of the mortgage notes.
In July 2019, six fair value interest rate swaps matured in conjunction with the maturity of $450.0 million of 2.375% unsecured notes.
In June 2019, the Company paid approximately $41.8 million to settle ten forward starting swaps in conjunction with the issuance of $600.0 million of ten-year unsecured public notes. The accrued interest of approximately $0.2 million was recorded as an
F-46
increase to interest expense. The remaining $41.6 million will be deferred as a component of accumulated other comprehensive income (loss) and will be recognized as an increase to interest expense over the first nine years and eleven months of the notes.
In November 2018, the Company received approximately $16.4 million to settle six forward starting swaps in conjunction with the issuance of $400.0 million of ten-year unsecured public notes. The accrued interest of approximately $120,000 was recorded as an increase to interest expense. The remaining $16.5 million will be deferred as a component of accumulated other comprehensive income (loss) and will be recognized as a decrease to interest expense over the first nine years and nine months of the notes.
In February 2018, the Company received approximately $1.6 million to settle two forward starting swaps in conjunction with the issuance of $500.0 million of ten-year unsecured public notes. The entire $1.6 million was initially deferred as a component of accumulated other comprehensive income (loss) and will be recognized as a decrease to interest expense over the ten-year term of the notes.
| 11. | Earnings Per Share and Earnings Per Unit |
|---|
Equity Residential
The following tables set forth the computation of net income per share – basic and net income per share – diluted for the Company (amounts in thousands except per share amounts):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| Numerator for net income per share – basic: | ||||||||||||
| Net income | $ | 962,501 | $ | 1,009,708 | $ | 685,192 | ||||||
| Allocation to Noncontrolling Interests – Operating Partnership | (34,010 | ) | (36,034 | ) | (24,939 | ) | ||||||
| Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties | (14,855 | ) | (3,297 | ) | (2,718 | ) | ||||||
| Preferred distributions | (3,090 | ) | (3,090 | ) | (3,090 | ) | ||||||
| Numerator for net income per share – basic | $ | 910,546 | $ | 967,287 | $ | 654,445 | ||||||
| Numerator for net income per share – diluted: | ||||||||||||
| Net income | $ | 962,501 | $ | 1,009,708 | $ | 685,192 | ||||||
| Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties | (14,855 | ) | (3,297 | ) | (2,718 | ) | ||||||
| Preferred distributions | (3,090 | ) | (3,090 | ) | (3,090 | ) | ||||||
| Numerator for net income per share – diluted | $ | 944,556 | $ | 1,003,321 | $ | 679,384 | ||||||
| Denominator for net income per share – basic and diluted: | ||||||||||||
| Denominator for net income per share – basic | 371,791 | 370,461 | 368,052 | |||||||||
| Effect of dilutive securities: | ||||||||||||
| OP Units | 13,003 | 12,907 | 12,869 | |||||||||
| Long-term compensation shares/units | 1,080 | 2,965 | 2,774 | |||||||||
| Denominator for net income per share – diluted | 385,874 | 386,333 | 383,695 | |||||||||
| Net income per share – basic | $ | 2.45 | $ | 2.61 | $ | 1.78 | ||||||
| Net income per share – diluted | $ | 2.45 | $ | 2.60 | $ | 1.77 |
F-47
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):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| Numerator for net income per Unit – basic and diluted: | ||||||||||||
| Net income | $ | 962,501 | $ | 1,009,708 | $ | 685,192 | ||||||
| Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties | (14,855 | ) | (3,297 | ) | (2,718 | ) | ||||||
| Allocation to Preference Units | (3,090 | ) | (3,090 | ) | (3,090 | ) | ||||||
| Numerator for net income per Unit – basic and diluted | $ | 944,556 | $ | 1,003,321 | $ | 679,384 | ||||||
| Denominator for net income per Unit – basic and diluted: | ||||||||||||
| Denominator for net income per Unit – basic | 384,794 | 383,368 | 380,921 | |||||||||
| Effect of dilutive securities: | ||||||||||||
| Dilution for Units issuable upon assumed exercise/vesting of the Company’s long-term compensation shares/units | 1,080 | 2,965 | 2,774 | |||||||||
| Denominator for net income per Unit – diluted | 385,874 | 386,333 | 383,695 | |||||||||
| Net income per Unit – basic | $ | 2.45 | $ | 2.61 | $ | 1.78 | ||||||
| Net income per Unit – diluted | $ | 2.45 | $ | 2.60 | $ | 1.77 | ||||||
| 12. | Share Incentive Plans |
|---|
Any Common Shares issued pursuant to EQR’s incentive equity compensation and employee share purchase plans will result in ERPOP issuing OP Units to EQR on a one-for-one basis with ERPOP receiving the net cash proceeds of such issuances.
Overview of Share Incentive Plans
The 2019 Share Incentive Plan (the “2019 Plan”), as approved by the Company’s shareholders on June 27, 2019, expires on June 27, 2029 and reserves 11,331,958 Common Shares for issuance. All future awards will be granted under the 2019 Plan. As of December 31, 2020, 10,512,390 shares were available for future issuance.
Pursuant to the 2019 Plan, the 2011 Share Incentive Plan (the “2011 Plan”) and the 2002 Share Incentive Plan (the “2002 Plan”), as restated and amended (collectively the “Share Incentive Plans”), officers, trustees, key employees and consultants of the Company and its subsidiaries may be granted share options to acquire Common Shares (“Options”), including non-qualified share options (“NQSOs”), incentive share options (“ISOs”) and share appreciation rights (“SARs”), or may be granted restricted or non-restricted shares/units (including long-term incentive plan awards), subject to conditions and restrictions. Options, SARs, restricted shares and restricted units are sometimes collectively referred to herein as “Awards.”
The 2011 Plan and the 2002 Plan, as restated and amended, will both terminate when all outstanding Awards have expired or have been exercised/vested. The Board of Trustees may at any time amend or terminate the Share Incentive Plans, but termination will not affect Awards previously granted, absent immediate vesting and cash settlement. Any Options which had vested prior to such a termination would remain exercisable by the holder.
F-48
Employee Long-Term Compensation Award**s
The following table summarizes the terms of Awards generally granted to employees:
| Options | Restricted Shares | Restricted Units | ||||
|---|---|---|---|---|---|---|
| Overview | Options exercised after vesting result in issuance of new Common Shares. | Restricted shareholders generally have the same voting rights and receive quarterly dividend payments on their shares at the same rate and on the same date as any other Common Share holder (1). | When certain conditions are met, restricted units convert into an equal number of OP Units, which the holder may exchange for Common Shares on a one-for-one basis or at the option of the Company the cash value of such shares. Restricted unitholders receive quarterly distribution payments on their restricted units at the same rate and on the same date as any other OP Unit holder (1). | |||
| Grant/Exercise Price | Granted at the fair market value of Common Shares as of the grant date. | Granted at the fair market value of Common Shares as of the grant date. | Granted at varying discount rates to the fair market value of Common Shares as of the grant date (2). | |||
| Vesting Period | In three equal installments over a three-year period from the grant date. | Three years from the grant date. | Three years from the grant date. | |||
| Expiration | Ten years from the grant date. | Not applicable. | Ten years from the grant date (2). | |||
| Upon Employee Termination | Unvested options are canceled. | Unvested restricted shares are canceled. | Unvested restricted units are canceled. |
| (1) | Dividends/distributions paid on unvested restricted shares and units are included as a component of retained earnings and Noncontrolling Interest – Operating Partnership/Limited Partners Capital, respectively, and have not been considered in reducing net income available to Common Shares/Units in a manner similar to the Company’s preferred share/preference unit dividends for the earnings per share/Unit calculation. |
|---|
| (2) | A restricted unit will automatically convert to an OP Unit when the capital account of each restricted unit increases (“books-up”) to a specified target. The probability of a book-up occurring within the ten-year contractual life along with the liquidity risk associated with various hold period restrictions are both reflected in the discount. If the capital target is not attained within ten years following the date of issuance, the restricted unit will automatically be canceled and no compensation will be payable to the holder of such canceled restricted unit. If the capital target is attained and the restricted unit is converted to an OP Unit, it will not expire. |
|---|
Valuation Method of Share Options
The fair value of the Option grants is recognized over the requisite service/vesting period of the Options. The fair value for the Company’s Options was estimated at the time the Options were granted using the Black-Scholes option pricing model with the primary grant in each year having the following weighted average assumptions:
| 2020 | 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Expected volatility (1) | 15.2 | % | 16.3 | % | 14.8 | % | ||||||
| Expected life (2) | 5 years | 5 years | 5 years | |||||||||
| Expected dividend yield (3) | 3.04 | % | 3.10 | % | 3.09 | % | ||||||
| Risk-free interest rate (4) | 1.32 | % | 2.43 | % | 2.52 | % | ||||||
| Option valuation per share | $ | 7.23 | $ | 8.06 | $ | 6.15 |
| (1) | Expected volatility – Estimated based on the historical five-year volatility (the period matching the expected life) of EQR’s share price measured on a monthly basis. |
|---|
| (2) | Expected life – Approximates the actual weighted average life of all Options granted since the Company went public in 1993. |
|---|
| (3) | Expected dividend yield – Calculated by averaging the historical annual yield on EQR shares for a period matching the expected life of each grant, with the annual yield calculated by dividing actual regular dividends (excluding any special dividends) by the average price of EQR’s shares in a given year. |
|---|
| (4) | Risk-free interest rate – The most current U.S. Treasury rate available at the grant date for a period matching the expected life of each grant. |
|---|
The valuation method and assumptions are the same as those the Company used in accounting for Option expense in its consolidated financial statements. The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. This model is only one method of valuing options. Because the Company’s Options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, the actual value of the Options to the recipient may be significantly different.
F-49
Long*-*Term Incentive Plan
The Company’s executive compensation program allows the Chairman, Chief Executive Officer and certain other executive officers to earn from 0% to 200% of the target number of long-term incentive (“LTI”) awards, payable in the form of restricted shares and/or restricted units. No payout would be made for any return below 50% of the target performance metric. The Company’s Total Shareholder Return (“TSR”) and Normalized Funds from Operations (“FFO”) results over a forward-looking three-year performance period determine the restricted shares and/or restricted units awarded and are compared to pre-established quantitative performance metrics. The grant date fair value of the awards is estimated using a Monte Carlo model for the TSR portion of the awards, and the resulting expense is recorded over the service period regardless of whether the TSR performance measures are achieved while the Normalized FFO portion of the awards is adjusted based on the final achievement obtained. If the executive is retirement-eligible, the grant date fair value is amortized into expense over the first year. All other awards are amortized into expense over the three-year performance and vesting period. If employment is terminated prior to vesting, the restricted shares and restricted units are generally canceled.
The LTI participants receive distributions on only restricted units awarded equal to 10% of the quarterly distributions paid on OP Units during the performance period. At the end of the performance period, LTI participants receive dividends/distributions actually earned on restricted shares or restricted units awarded during the performance period, less any distributions already paid on the restricted units.
The grant date fair value of the TSR portion of the LTI awards is estimated using a multifactor Monte Carlo model to determine share prices for an absolute award for which the payout of the award only depends on EQR’s TSR and a set of relative awards for which the payout of the award depends on the spread of EQR’s TSR to the TSR of two indices: (a) the FTSE Nareit Apartment Index; and (b) the FTSE Nareit Equity Index. The grant date fair value of the Normalized FFO portion of the LTI awards is estimated using the closing price of EQR Common Shares on the grant date for the restricted shares and a discounted closing price of EQR Common Shares on the grant date for the restricted units to reflect the “book-up” and liquidity risk inherent in the units. The individual prices determined above are then weighted to arrive at the final values for each restricted share/unit as follows:
| 2020 | 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Weighted average fair value per restricted share | $ | 75.89 | $ | 65.36 | $ | 63.86 | ||||||
| Weighted average fair value per restricted unit | $ | 72.69 | $ | 63.12 | $ | 62.20 |
The valuation method and assumptions are the same as those the Company used in accounting for restricted share/unit expense in its consolidated financial statements. The Monte Carlo valuation model is only one method of valuing awards. Because the Company’s restricted shares/units have characteristics significantly different from those of traded shares/units, and because changes in the subjective input assumptions can materially affect the fair value estimate, the actual value of the restricted shares/units to the recipient may be significantly different.
Trustees
All Trustees, with the exception of the Company’s Chairman and employee Trustees, are granted Options, restricted shares and/or restricted units that vest one-year from the grant date that corresponds to the term for which he or she has been elected to serve. Since 2016, the Chairman has only received awards under the LTI plan (see further discussion above).
F-50
Retirement Benefits
The Company’s Share Incentive Plans provide for certain benefits upon retirement. The following table summarizes the terms of each retirement eligibility category.
| Age 62 for Employees | Rule of 70 for Employees | Age 72 for Trustees | ||||
|---|---|---|---|---|---|---|
| Eligibility | For employees hired prior to January 1, 2009 and who were age 59 or older as of February 1, 2019. | All employees (1). | All non-employee Trustees. | |||
| Effect on unvested restricted shares, restricted units and Options | Awards immediately vest and Options continue to be exercisable for the balance of the applicable ten-year option period. | Awards continue to vest per the original vesting schedule, subject to certain conditions, and Options continue to be exercisable for the balance of the applicable ten-year option period. | Awards immediately vest and Options continue to be exercisable for the balance of the applicable ten-year option period. | |||
| Effect on LTI Plan | Awards are prorated in proportion to the number of days worked in the first year of the three-year performance period and the individual does not receive any payout of shares or units until the final payout is determined at the end of the three-year performance period. |
| (1) | The Rule of 70 is met when an employee’s years of service with the Company (which must be at least 15 years) plus his or her age (which must be at least 55 years) on the date of termination equals or exceeds 70 years. In addition, the employee must give the Company at least six months’ advance written notice of his or her intention to retire along with agreeing to certain other conditions. |
|---|
Under the Company’s definitions of retirement, some of its executive officers and its Chairman are retirement eligible.
Compensation Expense and Award Activity
The following tables summarize compensation information regarding the restricted shares, restricted units, Options and Employee Share Purchase Plan (“ESPP”) for the three years ended December 31, 2020, 2019 and 2018.
| Year Ended December 31, 2020 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compensation Expense | Compensation Capitalized | Restricted Units/Options In-Lieu of Bonus (1) | Compensation Equity | Dividends Incurred | ||||||||||||||||
| Restricted shares (2) | $ | 10,053 | $ | 1,172 | $ | — | $ | 11,225 | $ | 1,172 | ||||||||||
| Restricted units (2) | 10,103 | 80 | 1,743 | 11,926 | 1,855 | |||||||||||||||
| Options | 2,156 | 193 | — | 2,349 | — | |||||||||||||||
| ESPP discount | 862 | 82 | — | 944 | — | |||||||||||||||
| Total | $ | 23,174 | $ | 1,527 | $ | 1,743 | $ | 26,444 | $ | 3,027 |
| Year Ended December 31, 2019 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compensation Expense | Compensation Capitalized | Restricted Units/Options In-Lieu of Bonus (1) | Compensation Equity | Dividends Incurred | ||||||||||||||||
| Restricted shares (2) | $ | 11,522 | $ | 916 | $ | — | $ | 12,438 | $ | 979 | ||||||||||
| Restricted units (2) | 9,905 | 240 | 3,265 | 13,410 | 825 | |||||||||||||||
| Options | 2,420 | 254 | 1 | 2,675 | — | |||||||||||||||
| ESPP discount | 602 | 40 | — | 642 | — | |||||||||||||||
| Total | $ | 24,449 | $ | 1,450 | $ | 3,266 | $ | 29,165 | $ | 1,804 |
| Year Ended December 31, 2018 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compensation Expense | Compensation Capitalized | Restricted Units/Options In-Lieu of Bonus (1) | Compensation Equity | Dividends Incurred | ||||||||||||||||
| Restricted shares (2) | $ | 7,406 | $ | 852 | $ | — | $ | 8,258 | $ | 754 | ||||||||||
| Restricted units (2) | 12,310 | 36 | 1,663 | 14,009 | 963 | |||||||||||||||
| Options | 6,683 | 296 | 2,755 | 9,734 | — | |||||||||||||||
| ESPP discount | 733 | 34 | — | 767 | — | |||||||||||||||
| Total | $ | 27,132 | $ | 1,218 | $ | 4,418 | $ | 32,768 | $ | 1,717 |
F-51
| (1) | The Company allows eligible officers the ability to receive immediately vested restricted units (subject to the book-up provisions described above and a two-year hold restriction) or immediately vested Options in-lieu of any percentage of their annual cash bonus. |
|---|
| (2) | Includes LTI plan awards granted under the executive compensation program. |
|---|
Compensation expense is generally recognized for Awards as follows:
| • | Restricted shares, restricted units and Options – Straight-line method over the vesting period of the Options, shares or units regardless of cliff or ratable vesting distinctions. |
|---|
| • | LTI plan awards – Target amount is recognized under the straight-line method over the vesting period of the shares or units regardless of cliff or ratable vesting distinctions. |
|---|
| • | ESPP discount – Immediately upon the purchase of Common Shares each quarter. |
|---|
The Company accelerates the recognition of compensation expense for all Awards for those individuals approaching or meeting the retirement age criteria discussed above. The total compensation expense related to Awards not yet vested at December 31, 2020 is $10.5 million (including the accelerated expenses for individuals approaching or meeting the retirement age criteria discussed above), which is expected to be recognized over a weighted average term of 1.27 years.
The table below summarizes the Award activity of the Share Incentive Plans for the three years ended December 31, 2020, 2019 and 2018:
| Common Shares Subject to Options | Weighted Average Exercise Price per Option | Restricted Shares | Weighted Average Fair Value per Restricted Share | Restricted Units | Weighted Average Fair Value per Restricted Unit | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2017 | 6,483,832 | $ | 46.46 | 369,741 | $ | 73.67 | 901,260 | $ | 77.61 | |||||||||||||||
| Awards granted (1) (5) | 1,730,942 | $ | 60.40 | 129,303 | $ | 62.25 | 267,074 | $ | 61.60 | |||||||||||||||
| Awards exercised/vested (2) (3) (4) | (1,056,388 | ) | $ | 29.05 | (194,116 | ) | $ | 77.32 | (28,486 | ) | $ | 55.50 | ||||||||||||
| Awards forfeited | (38,133 | ) | $ | 60.74 | (5,503 | ) | $ | 65.77 | — | $ | — | |||||||||||||
| Awards expired | (8,018 | ) | $ | 59.70 | — | $ | — | — | $ | — | ||||||||||||||
| Balance at December 31, 2018 | 7,112,235 | $ | 52.35 | 299,425 | $ | 66.52 | 1,139,848 | $ | 71.07 | |||||||||||||||
| Awards granted (1) (5) | 234,147 | $ | 72.10 | 163,799 | $ | 73.96 | 141,772 | $ | 67.22 | |||||||||||||||
| Awards exercised/vested (2) (3) (4) | (1,745,050 | ) | $ | 44.72 | (151,321 | ) | $ | 75.41 | (422,784 | ) | $ | 70.77 | ||||||||||||
| Awards forfeited | (30,489 | ) | $ | 61.92 | (5,197 | ) | $ | 65.35 | (552 | ) | $ | 69.43 | ||||||||||||
| Awards expired | (3,299 | ) | $ | 40.39 | — | $ | — | — | $ | — | ||||||||||||||
| Balance at December 31, 2019 | 5,567,544 | $ | 55.52 | 306,706 | $ | 66.15 | 858,284 | $ | 64.95 | |||||||||||||||
| Awards granted (1) (5) | 317,731 | $ | 76.26 | 179,911 | $ | 77.44 | 249,263 | $ | 72.00 | |||||||||||||||
| Awards exercised/vested (2) (3) (4) | (239,695 | ) | $ | 50.31 | (131,792 | ) | $ | 66.32 | (227,747 | ) | $ | 68.47 | ||||||||||||
| Awards forfeited | (1,344 | ) | $ | 72.69 | (1,191 | ) | $ | 73.45 | — | $ | — | |||||||||||||
| Awards expired | (1,484 | ) | $ | 47.18 | — | $ | — | — | $ | — | ||||||||||||||
| Balance at December 31, 2020 | 5,642,752 | $ | 56.91 | 353,634 | $ | 71.81 | 879,800 | $ | 66.78 |
| (1) | The weighted average grant date fair value for Options granted during the years ended December 31, 2020, 2019 and 2018 was $6.74 per share, $8.05 per share and $6.17 per share, respectively. |
|---|
| (2) | The aggregate intrinsic value of Options exercised during the years ended December 31, 2020, 2019 and 2018 was $7.6 million, $58.1 million and $42.9 million, respectively. These values were calculated as the difference between the strike price of the underlying awards and the per share price at which each respective award was exercised. |
|---|
| (3) | The fair value of restricted shares vested during the years ended December 31, 2020, 2019 and 2018 was $10.6 million, $11.1 million and $11.5 million, respectively. |
|---|
| (4) | The fair value of restricted units vested during the years ended December 31, 2020, 2019 and 2018 was $18.7 million, $29.1 million and $1.8 million, respectively. |
|---|
| (5) | Includes LTI plan awards granted under the executive compensation program. |
|---|
The following table summarizes information regarding Options outstanding and exercisable at December 31, 2020 (aggregate intrinsic value is in thousands):
| Options | Weighted Average Remaining Contractual Life in Years | Weighted Average Exercise Price | Aggregate Intrinsic Value (1) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Options Outstanding | 5,642,752 | 4.64 | $ | 56.91 | $ | 26,881 | ||||||||||
| Options Exercisable | 4,985,668 | 4.16 | $ | 55.12 | $ | 26,804 | ||||||||||
| Vested and expected to vest | 648,552 | 8.32 | $ | 70.40 | $ | 77 |
F-52
| (1) | The aggregate intrinsic values were calculated as the excess, if any, between the Company’s closing share price of $59.28 per share on December 31, 2020 and the strike price of the underlying awards. |
|---|
As of December 31, 2019 and 2018, 4,750,481 Options (with a weighted average exercise price of $54.13) and 5,328,020 Options (with a weighted average exercise price of $49.57) were exercisable, respectively.
| 13. | Employee Plans |
|---|
The Company established an Employee Share Purchase Plan to provide each employee and trustee the ability to annually acquire up to $100,000 of Common Shares of EQR. The Company registered 7,000,000 Common Shares under the ESPP, of which 2,624,136 Common Shares remained available for purchase at December 31, 2020. The Common Shares may be purchased quarterly at a price equal to 85% of the lesser of: (a) the closing price for a share on the last day of such quarter; and (b) the greater of: (i) the closing price for a share on the first day of such quarter, and (ii) the average closing price for a share for all the business days in the quarter. The following table summarizes information regarding the Common Shares issued under the ESPP with the net proceeds noted below being contributed to ERPOP in exchange for OP Units (amounts in thousands except share and per share amounts):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| Shares issued | 90,196 | 48,131 | 75,414 | |||||||||
| Issuance price ranges | $46.23 – $63.84 | $59.56 – $72.91 | $47.80 – $57.09 | |||||||||
| Issuance proceeds | $4,508 | $3,116 | $3,879 |
The Company established a defined contribution plan (the “401(k) Plan”) to provide retirement benefits for employees that meet minimum employment criteria. The Company matches dollar for dollar up to the first 4% of eligible compensation that a participant contributes to the 401(k) Plan for all employees except those defined as highly compensated employees, whose match is 3%. Participants are vested in the Company’s contributions over five years. The Company recognized an expense in the amount of $5.2 million, $5.0 million and $4.9 million for the years ended December 31, 2020, 2019 and 2018, respectively.
The Company established the SERP to provide certain officers and trustees an opportunity to defer a portion of their eligible compensation in order to save for retirement. The SERP is restricted to investments in Common Shares, certain marketable securities that have been specifically approved and cash equivalents. The deferred compensation liability represented in the SERP and the securities issued to fund such deferred compensation liability are consolidated by the Company and carried on the Company’s balance sheets, and the Company’s Common Shares held in the SERP are accounted for as a reduction to paid in capital (included in general partner’s capital in the Operating Partnership’s financial statements).
| 14. | Distribution Reinvestment Plan |
|---|
On September 30, 2014, the Company filed with the SEC a Form S-3 Registration Statement to register 4,790,000 Common Shares pursuant to a Distribution Reinvestment Plan (the “2014 DRIP”), which included the remaining shares available for issuance under a previous registration. The registration was automatically declared effective the same day and will expire when all 4,790,000 shares have been issued. The Company has 4,650,334 Common Shares available for issuance under the 2014 DRIP at December 31, 2020.
The 2014 DRIP provides holders of record and beneficial owners of Common Shares and Preferred Shares with a simple and convenient method of reinvesting cash dividends/distributions in additional Common Shares. Common Shares purchased under the 2014 DRIP may, at the option of EQR, be directly issued by EQR or purchased by EQR’s transfer agent in the open market using participants’ funds. The net proceeds from any Common Share issuances are contributed to ERPOP in exchange for OP Units.
F-53
| 15. | Transactions with Related Parties |
|---|
The Company leases its corporate headquarters from an entity affiliated with EQR’s Chairman of the Board of Trustees. The lease term expires on November 30, 2032 and contains two five-year extension options. The amount incurred for such office space for the years ended December 31, 2020, 2019 and 2018 were approximately $2.1 million, $2.6 million and $2.5 million, respectively. The Company believes these amounts approximate market rates for such rental space.
| 16. | Commitments and Contingencies |
|---|
The Company, as an owner of real estate, is subject to various Federal, state and local laws, including, but not limited to, rent regulations and environmental laws. Compliance by the Company with existing laws has not had a material adverse effect on the Company. However, the Company cannot predict the impact of new or changed laws or regulations, whether related to COVID-19 or otherwise, on its current properties or on properties that it may acquire in the future.
The Company does not believe there is any litigation pending or threatened against it that, individually or in the aggregate, may reasonably be expected to have a material adverse effect on the Company.
As of December 31, 2020, the Company has two wholly owned projects and one partially owned project totaling 824 apartment units in various stages of development with remaining commitments to fund of approximately $191.7 million (inclusive of applicable construction mortgage and joint venture partner obligations) and estimated completion dates ranging through September 30, 2021. The Company completed and stabilized two projects during the year ended December 31, 2020.
As of December 31, 2020, the Company has two joint venture agreements with third-party partners for the consolidated development of multifamily rental properties, one of which is currently under construction as noted above. The development commitment to fund the project under construction is included in the development funding totals above for the one joint venture project where construction has started. The joint venture agreements with each partner include a buy-sell provision that provides the right, but not the obligation, for the Company to acquire each respective partner’s interests or sell its interests at any time following the occurrence of certain pre-defined events described in the joint venture agreements. See Note 6 for additional discussion.
The Company has entered into a retirement benefits agreement with its Chairman and deferred compensation agreements with other former executive officers. During the years ended December 31, 2020, 2019 and 2018, the Company recognized compensation expense of $0.5 million, $0.4 million and $0.3 million, respectively, related to these agreements.
The following table summarizes the Company’s contractual obligations for deferred compensation for the next five years and thereafter as of December 31, 2020:
| (Payments)/Receipts Due by Year (in thousands) | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2022 | 2023 | 2024 | 2025 | Thereafter | Total | ||||||||||||||||||||||
| Other Long-Term Liabilities: | ||||||||||||||||||||||||||||
| Deferred Compensation (1) | $ | (769 | ) | $ | (1,130 | ) | $ | (1,005 | ) | $ | (723 | ) | $ | (723 | ) | $ | (3,976 | ) | $ | (8,326 | ) |
| (1) | Estimated payments to the Company’s Chairman and one former executive officer based on actual and estimated retirement dates. |
|---|
| 17. | Reportable Segments |
|---|
Operating segments are defined as components of an enterprise that engage in business activities from which they may earn revenues and incur expenses and about which discrete financial information is available that is evaluated regularly by the chief operating decision maker. The chief operating decision maker decides how resources are allocated and assesses performance on a recurring basis at least quarterly.
The Company’s primary business is the acquisition, development and management of multifamily residential properties, which includes the generation of rental and other related income through the leasing of apartment units to residents. The chief operating decision maker evaluates the Company’s operating performance geographically by market and both on a same store and non-same store basis. While the Company does maintain a non-residential presence, it accounts for approximately 2.7% of total revenues 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.
F-54
All revenues are from external customers and there is no customer who contributed 10% or more of the Company’s total revenues during the three years ended December 31, 2020, 2019 and 2018, respectively.
The primary financial measure for the Company’s rental real estate segment is net operating income (“NOI”), which represents rental income less: 1) property and maintenance expense and 2) real estate taxes and insurance expense (all as reflected in the accompanying consolidated statements of operations and comprehensive income). The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company’s apartment properties. Revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.
The following table presents a reconciliation of NOI from our rental real estate for the years ended December 31, 2020, 2019 and 2018, respectively (amounts in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||||||||||
| Rental income | $ | 2,571,705 | $ | 2,700,691 | $ | 2,577,681 | ||||||
| Property and maintenance expense | (440,998 | ) | (446,845 | ) | (429,335 | ) | ||||||
| Real estate taxes and insurance expense | (381,562 | ) | (366,139 | ) | (357,814 | ) | ||||||
| Total operating expenses | (822,560 | ) | (812,984 | ) | (787,149 | ) | ||||||
| Net operating income | $ | 1,749,145 | $ | 1,887,707 | $ | 1,790,532 |
The following tables present NOI for each segment from our rental real estate for the years ended December 31, 2020, 2019 and 2018, respectively, as well as total assets and capital expenditures at December 31, 2020 and 2019, respectively (amounts in thousands):
| Year Ended December 31, 2020 | Year Ended December 31, 2019 | Year Ended December 31, 2018 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rental Income | Operating Expenses | NOI | Rental Income | Operating Expenses | NOI | Rental Income | Operating Expenses | NOI | ||||||||||||||||||||||||||||
| Same store (1) | ||||||||||||||||||||||||||||||||||||
| Los Angeles | $ | 468,450 | $ | 145,342 | $ | 323,108 | $ | 485,084 | $ | 144,314 | $ | 340,770 | $ | 451,592 | $ | 129,455 | $ | 322,137 | ||||||||||||||||||
| Orange County | 105,236 | 24,545 | 80,691 | 105,087 | 24,359 | 80,728 | 101,198 | 24,468 | 76,730 | |||||||||||||||||||||||||||
| San Diego | 74,737 | 18,176 | 56,561 | 73,698 | 17,889 | 55,809 | 91,971 | 24,024 | 67,947 | |||||||||||||||||||||||||||
| Subtotal - Southern California | 648,423 | 188,063 | 460,360 | 663,869 | 186,562 | 477,307 | 644,761 | 177,947 | 466,814 | |||||||||||||||||||||||||||
| San Francisco | 451,724 | 119,183 | 332,541 | 473,102 | 115,702 | 357,400 | 463,492 | 112,331 | 351,161 | |||||||||||||||||||||||||||
| Washington D.C. | 389,533 | 120,533 | 269,000 | 394,171 | 119,419 | 274,752 | 403,761 | 123,345 | 280,416 | |||||||||||||||||||||||||||
| New York | 426,016 | 198,228 | 227,788 | 464,270 | 191,514 | 272,756 | 444,112 | 178,055 | 266,057 | |||||||||||||||||||||||||||
| Seattle | 245,559 | 71,003 | 174,556 | 252,311 | 68,717 | 183,594 | 200,222 | 55,871 | 144,351 | |||||||||||||||||||||||||||
| Boston | 240,158 | 71,611 | 168,547 | 253,297 | 70,875 | 182,422 | 218,778 | 60,409 | 158,369 | |||||||||||||||||||||||||||
| Other Markets | 17,605 | 4,858 | 12,747 | 18,215 | 4,713 | 13,502 | 1,940 | 658 | 1,282 | |||||||||||||||||||||||||||
| Total same store | 2,419,018 | 773,479 | 1,645,539 | 2,519,235 | 757,502 | 1,761,733 | 2,377,066 | 708,616 | 1,668,450 | |||||||||||||||||||||||||||
| Non-same store/other (2) (3) | ||||||||||||||||||||||||||||||||||||
| Non-same store | 116,103 | 35,952 | 80,151 | 58,751 | 17,702 | 41,049 | 103,688 | 36,874 | 66,814 | |||||||||||||||||||||||||||
| Other (3) | 36,584 | 13,129 | 23,455 | 122,705 | 37,780 | 84,925 | 96,927 | 41,659 | 55,268 | |||||||||||||||||||||||||||
| Total non-same store/other | 152,687 | 49,081 | 103,606 | 181,456 | 55,482 | 125,974 | 200,615 | 78,533 | 122,082 | |||||||||||||||||||||||||||
| Totals | $ | 2,571,705 | $ | 822,560 | $ | 1,749,145 | $ | 2,700,691 | $ | 812,984 | $ | 1,887,707 | $ | 2,577,681 | $ | 787,149 | $ | 1,790,532 |
| (1) | For the years ended December 31, 2020 and 2019, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2019, less properties subsequently sold, which represented 73,585 apartment units. For the year ended December 31, 2018, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2018, less properties subsequently sold, which represented 71,830 apartment units. |
|---|
| (2) | For the years ended December 31, 2020 and 2019, non-same store primarily includes properties acquired after January 1, 2019, plus any properties in lease-up and not stabilized as of January 1, 2019. For the year ended December 31, 2018, non-same store primarily includes properties acquired after January 1, 2018, plus any properties in lease-up and not stabilized as of January 1, 2018. |
|---|
| (3) | Other includes development, other corporate operations and operations prior to disposition for properties sold. |
|---|
F-55
| Year Ended December 31, 2020 | Year Ended December 31, 2019 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | Capital Expenditures | Total Assets | Capital Expenditures | |||||||||||||
| Same store (1) | ||||||||||||||||
| Los Angeles | $ | 3,007,621 | $ | 22,817 | $ | 3,110,659 | $ | 32,611 | ||||||||
| Orange County | 389,007 | 7,260 | 404,545 | 9,276 | ||||||||||||
| San Diego | 242,429 | 3,430 | 252,051 | 3,947 | ||||||||||||
| Subtotal - Southern California | 3,639,057 | 33,507 | 3,767,255 | 45,834 | ||||||||||||
| San Francisco | 3,233,901 | 18,983 | 3,345,882 | 25,925 | ||||||||||||
| Washington D.C. | 3,066,702 | 23,626 | 3,174,721 | 22,409 | ||||||||||||
| New York | 3,950,286 | 25,609 | 4,004,078 | 26,976 | ||||||||||||
| Seattle | 1,802,952 | 11,372 | 1,871,232 | 22,023 | ||||||||||||
| Boston | 1,758,665 | 18,367 | 1,822,373 | 27,267 | ||||||||||||
| Denver | 247,133 | 817 | 255,974 | 701 | ||||||||||||
| Total same store | 17,698,696 | 132,281 | 18,241,515 | 171,135 | ||||||||||||
| Non-same store/other (2) (3) | ||||||||||||||||
| Non-same store | 1,664,892 | 2,627 | 1,681,367 | 1,864 | ||||||||||||
| Other (3) | 923,303 | 1,071 | 1,249,887 | 5,424 | ||||||||||||
| Total non-same store/other | 2,588,195 | 3,698 | 2,931,254 | 7,288 | ||||||||||||
| Totals | $ | 20,286,891 | $ | 135,979 | $ | 21,172,769 | $ | 178,423 |
| (1) | Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2019, less properties subsequently sold, which represented 73,585 apartment units. |
|---|
| (2) | Non-same store primarily includes properties acquired after January 1, 2019, plus any properties in lease-up and not stabilized as of January 1, 2019. |
|---|
| (3) | Other includes development, other corporate operations and capital expenditures for properties sold. |
|---|
| 18. | Subsequent Events |
|---|
There have been no material subsequent events occurring since December 31, 2020.
F-56
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
Overall Summary
December 31, 2020
| Properties | Apartment Units | Investment in Real Estate, Gross | Accumulated Depreciation | Investment in Real Estate, Net | Encumbrances (1) | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Wholly Owned Unencumbered | 246 | 64,363 | $ | 22,528,561,227 | $ | (6,521,859,521 | ) | $ | 16,006,701,706 | $ | — | |||||||||||||
| Wholly Owned Encumbered | 42 | 10,127 | 3,704,582,050 | (1,032,587,859 | ) | 2,671,994,191 | 2,088,144,904 | |||||||||||||||||
| Wholly Owned Properties | 288 | 74,490 | 26,233,143,277 | (7,554,447,380 | ) | 18,678,695,897 | 2,088,144,904 | |||||||||||||||||
| Partially Owned Unencumbered | 14 | 2,699 | 672,990,027 | (231,543,640 | ) | 441,446,387 | — | |||||||||||||||||
| Partially Owned Encumbered | 2 | 700 | 297,191,796 | (73,666,183 | ) | 223,525,613 | 205,744,819 | |||||||||||||||||
| Partially Owned Properties | 16 | 3,399 | 970,181,823 | (305,209,823 | ) | 664,972,000 | 205,744,819 | |||||||||||||||||
| Total Unencumbered Properties | 260 | 67,062 | 23,201,551,254 | (6,753,403,161 | ) | 16,448,148,093 | — | |||||||||||||||||
| Total Encumbered Properties | 44 | 10,827 | 4,001,773,846 | (1,106,254,042 | ) | 2,895,519,804 | 2,293,889,723 | |||||||||||||||||
| Total Consolidated Investment in Real Estate | 304 | 77,889 | $ | 27,203,325,100 | $ | (7,859,657,203 | ) | $ | 19,343,667,897 | $ | 2,293,889,723 |
| (1) | See attached Encumbrances Reconciliation. |
|---|
S-1
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
Encumbrances Reconciliation
December 31, 2020
| Portfolio/Entity Encumbrances | Number of Properties Encumbered by | See Properties With Note: | Amount | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Archstone Master Property Holdings LLC | 13 | H | $ | 798,691,865 | ||||||
| Portfolio/Entity Encumbrances | 13 | 798,691,865 | ||||||||
| Individual Property Encumbrances | 1,495,197,858 | |||||||||
| Total Encumbrances per Financial Statements | $ | 2,293,889,723 |
S-2
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III – Real Estate and Accumulated Depreciation
(Amounts in thousands)
The changes in total real estate for the years ended December 31, 2020, 2019 and 2018 are as follows:
| 2020 | 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance, beginning of year | $ | 27,533,607 | $ | 26,511,022 | $ | 26,026,896 | ||||||
| Acquisitions and development | 298,847 | 1,704,320 | 855,254 | |||||||||
| Improvements | 154,433 | 180,944 | 192,661 | |||||||||
| Dispositions and other | (783,562 | ) | (862,679 | ) | (563,789 | ) | ||||||
| Balance, end of year | $ | 27,203,325 | $ | 27,533,607 | $ | 26,511,022 |
The changes in accumulated depreciation for the years ended December 31, 2020, 2019 and 2018 are as follows:
| 2020 | 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance, beginning of year | $ | 7,276,786 | $ | 6,696,281 | $ | 6,040,378 | ||||||
| Depreciation | 820,832 | 831,083 | 785,725 | |||||||||
| Dispositions and other | (237,961 | ) | (250,578 | ) | (129,822 | ) | ||||||
| Balance, end of year | $ | 7,859,657 | $ | 7,276,786 | $ | 6,696,281 |
S-3
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2020
| Description | Initial Cost to Company | Cost Capitalized Subsequent to Acquisition (Improvements, net) (E) | Gross Amount Carried at Close of Period 12/31/20 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apartment Name | Location | Non-Residential Components | Date of Construction | Apartment Units | Land | Building & Fixtures | Building & Fixtures | Land | Building & Fixtures (A) | Total (B) | Accumulated Depreciation (C) | Investment in Real Estate, Net at 12/31/20 | Encumbrances | |||||||||||||||||||||||||||||||||||
| Wholly Owned Unencumbered: | ||||||||||||||||||||||||||||||||||||||||||||||||
| 100 K Apartments (fka 100K Street) | Washington, D.C. | — | 2018 | 222 | $ | 15,600,000 | $ | 70,296,069 | $ | 18,484 | $ | 15,600,000 | $ | 70,314,553 | $ | 85,914,553 | $ | (6,076,767 | ) | $ | 79,837,786 | $ | — | |||||||||||||||||||||||||
| 140 Riverside Boulevard | New York, NY | G | 2003 | 354 | 103,539,100 | 94,082,725 | 10,817,358 | 103,539,100 | 104,900,083 | 208,439,183 | (56,324,733 | ) | 152,114,450 | — | ||||||||||||||||||||||||||||||||||
| 160 Riverside Boulevard | New York, NY | G | 2001 | 455 | 139,933,500 | 190,964,745 | 18,135,193 | 139,933,500 | 209,099,938 | 349,033,438 | (112,149,211 | ) | 236,884,227 | — | ||||||||||||||||||||||||||||||||||
| 170 Amsterdam | New York, NY | G | 2015 | 236 | — | 112,096,955 | 734,040 | — | 112,830,995 | 112,830,995 | (25,078,672 | ) | 87,752,323 | — | ||||||||||||||||||||||||||||||||||
| 175 Kent | Brooklyn, NY | G | 2011 | 113 | 22,037,831 | 53,962,169 | 2,476,612 | 22,037,831 | 56,438,781 | 78,476,612 | (20,147,633 | ) | 58,328,979 | — | ||||||||||||||||||||||||||||||||||
| 180 Montague (fka Brooklyn Heights) | Brooklyn, NY | G | 2000 | 193 | 32,400,000 | 92,675,228 | 5,346,485 | 32,400,000 | 98,021,713 | 130,421,713 | (30,697,551 | ) | 99,724,162 | — | ||||||||||||||||||||||||||||||||||
| 180 Riverside Boulevard | New York, NY | G | 1998 | 516 | 144,968,250 | 138,346,681 | 16,593,445 | 144,968,250 | 154,940,126 | 299,908,376 | (83,930,689 | ) | 215,977,687 | — | ||||||||||||||||||||||||||||||||||
| 1210 Mass | Washington, D.C. | G | 2004 | 144 | 9,213,512 | 36,559,189 | 3,222,293 | 9,213,512 | 39,781,482 | 48,994,994 | (21,574,097 | ) | 27,420,897 | — | ||||||||||||||||||||||||||||||||||
| 1401 Joyce on Pentagon Row | Arlington, VA | — | 2004 | 326 | 9,780,000 | 89,668,165 | 5,636,363 | 9,780,000 | 95,304,528 | 105,084,528 | (41,418,326 | ) | 63,666,202 | — | ||||||||||||||||||||||||||||||||||
| 1500 Mass Ave | Washington, D.C. | G | 1951 | 556 | 54,638,298 | 40,361,702 | 16,685,633 | 54,638,298 | 57,047,335 | 111,685,633 | (31,601,970 | ) | 80,083,663 | — | ||||||||||||||||||||||||||||||||||
| 1800 Oak (fka Rosslyn) | Arlington, VA | G | 2003 | 314 | 31,400,000 | 109,005,734 | 8,912,514 | 31,400,000 | 117,918,248 | 149,318,248 | (37,308,243 | ) | 112,010,005 | — | ||||||||||||||||||||||||||||||||||
| 2201 Pershing Drive | Arlington, VA | G | 2012 | 188 | 11,321,198 | 49,674,175 | 2,798,189 | 11,321,198 | 52,472,364 | 63,793,562 | (17,223,799 | ) | 46,569,763 | — | ||||||||||||||||||||||||||||||||||
| 2201 Wilson | Arlington, VA | G | 2000 | 219 | 21,900,000 | 78,724,663 | 5,288,939 | 21,900,000 | 84,013,602 | 105,913,602 | (26,463,239 | ) | 79,450,363 | — | ||||||||||||||||||||||||||||||||||
| 2400 M St | Washington, D.C. | G | 2006 | 359 | 30,006,593 | 114,013,785 | 4,779,484 | 30,006,593 | 118,793,269 | 148,799,862 | (61,688,804 | ) | 87,111,058 | — | ||||||||||||||||||||||||||||||||||
| 315 on A | Boston, MA | G | 2013 | 202 | 14,450,070 | 115,824,930 | 1,442,998 | 14,450,070 | 117,267,928 | 131,717,998 | (27,148,732 | ) | 104,569,266 | — | ||||||||||||||||||||||||||||||||||
| 340 Fremont (fka Rincon Hill) | San Francisco, CA | — | 2016 | 348 | 42,000,000 | 248,608,702 | 366,576 | 42,000,000 | 248,975,278 | 290,975,278 | (43,051,114 | ) | 247,924,164 | — | ||||||||||||||||||||||||||||||||||
| 341 Nevins | Brooklyn, NY | — | (F) | — | 3,621,717 | 261,079 | — | 3,621,717 | 261,079 | 3,882,796 | — | 3,882,796 | — | |||||||||||||||||||||||||||||||||||
| 3003 Van Ness (fka Van Ness) | Washington, D.C. | — | 1970 | 625 | 56,300,000 | 141,191,580 | 8,427,901 | 56,300,000 | 149,619,481 | 205,919,481 | (49,200,506 | ) | 156,718,975 | — | ||||||||||||||||||||||||||||||||||
| 425 Mass | Washington, D.C. | G | 2009 | 559 | 28,150,000 | 138,600,000 | 5,317,169 | 28,150,000 | 143,917,169 | 172,067,169 | (58,212,092 | ) | 113,855,077 | — | ||||||||||||||||||||||||||||||||||
| 455 Eye Street | Washington, D.C. | G | 2017 | 174 | 11,941,407 | 61,418,689 | 59,540 | 11,941,407 | 61,478,229 | 73,419,636 | (8,480,027 | ) | 64,939,609 | — | ||||||||||||||||||||||||||||||||||
| 4th and Hill | Los Angeles, CA | — | (F) | — | 13,131,456 | 18,548,300 | — | 13,131,456 | 18,548,300 | 31,679,756 | — | 31,679,756 | — | |||||||||||||||||||||||||||||||||||
| 55 West Fifth I & II (fka Townhouse Plaza and Gardens) | San Mateo, CA | — | 1964/1972 | 241 | 21,041,710 | 71,931,323 | 14,359,593 | 21,041,710 | 86,290,916 | 107,332,626 | (32,617,071 | ) | 74,715,555 | — | ||||||||||||||||||||||||||||||||||
| 600 Washington | New York, NY | G | 2004 | 135 | 32,852,000 | 43,140,551 | 2,440,539 | 32,852,000 | 45,581,090 | 78,433,090 | (23,873,446 | ) | 54,559,644 | — | ||||||||||||||||||||||||||||||||||
| 660 Washington (fka Boston Common) | Boston, MA | G | 2006 | 420 | 106,100,000 | 166,311,679 | 7,631,972 | 106,100,000 | 173,943,651 | 280,043,651 | (52,935,820 | ) | 227,107,831 | — | ||||||||||||||||||||||||||||||||||
| 70 Greene | Jersey City, NJ | G | 2010 | 480 | 28,108,899 | 236,763,553 | 3,894,770 | 28,108,899 | 240,658,323 | 268,767,222 | (90,074,628 | ) | 178,692,594 | — | ||||||||||||||||||||||||||||||||||
| 71 Broadway | New York, NY | G | 1997 | 238 | 22,611,600 | 77,492,171 | 18,570,618 | 22,611,600 | 96,062,789 | 118,674,389 | (55,283,708 | ) | 63,390,681 | — | ||||||||||||||||||||||||||||||||||
| 77 Bluxome | San Francisco, CA | — | 2007 | 102 | 5,249,124 | 18,609,876 | 498,937 | 5,249,124 | 19,108,813 | 24,357,937 | (7,020,181 | ) | 17,337,756 | — | ||||||||||||||||||||||||||||||||||
| 77 Park Avenue (fka Hoboken) | Hoboken, NJ | G | 2000 | 301 | 27,900,000 | 168,992,440 | 8,837,952 | 27,900,000 | 177,830,392 | 205,730,392 | (54,327,929 | ) | 151,402,463 | — | ||||||||||||||||||||||||||||||||||
| 777 Sixth | New York, NY | G | 2002 | 294 | 65,352,706 | 65,747,294 | 5,748,406 | 65,352,706 | 71,495,700 | 136,848,406 | (33,061,181 | ) | 103,787,225 | — | ||||||||||||||||||||||||||||||||||
| 88 Hillside | Daly City, CA | G | 2011 | 95 | 7,786,800 | 31,587,325 | 3,442,015 | 7,786,800 | 35,029,340 | 42,816,140 | (12,829,331 | ) | 29,986,809 | — | ||||||||||||||||||||||||||||||||||
| 855 Brannan | San Francisco, CA | G | 2018 | 449 | 41,363,921 | 282,133,994 | 132,534 | 41,363,921 | 282,266,528 | 323,630,449 | (34,706,782 | ) | 288,923,667 | — | ||||||||||||||||||||||||||||||||||
| 929 Mass (fka 929 House) | Cambridge, MA | G | 1975 | 127 | 3,252,993 | 21,745,595 | 8,432,225 | 3,252,993 | 30,177,820 | 33,430,813 | (21,091,399 | ) | 12,339,414 | — | ||||||||||||||||||||||||||||||||||
| Academy Village | North Hollywood, CA | — | 1989 | 248 | 25,000,000 | 23,593,194 | 11,156,576 | 25,000,000 | 34,749,770 | 59,749,770 | (21,580,086 | ) | 38,169,684 | — | ||||||||||||||||||||||||||||||||||
| Acappella | Pasadena, CA | — | 2002 | 143 | 5,839,548 | 29,360,452 | 2,419,827 | 5,839,548 | 31,780,279 | 37,619,827 | (13,423,512 | ) | 24,196,315 | — | ||||||||||||||||||||||||||||||||||
| Acton Courtyard | Berkeley, CA | G | 2003 | 71 | 5,550,000 | 15,785,509 | 445,554 | 5,550,000 | 16,231,063 | 21,781,063 | (8,147,133 | ) | 13,633,930 | — | ||||||||||||||||||||||||||||||||||
| Alban Towers | Washington, D.C. | — | 1934 | 229 | 18,900,000 | 89,794,201 | 7,195,879 | 18,900,000 | 96,990,080 | 115,890,080 | (29,449,847 | ) | 86,440,233 | — | ||||||||||||||||||||||||||||||||||
| Alborada | Fremont, CA | — | 1999 | 442 | 24,310,000 | 59,214,129 | 9,737,294 | 24,310,000 | 68,951,423 | 93,261,423 | (47,184,982 | ) | 46,076,441 | — | ||||||||||||||||||||||||||||||||||
| Alcott Apartments (fka West End Tower) | Boston, MA | G | (F) | — | 10,424,000 | 257,358,529 | — | 10,424,000 | 257,358,529 | 267,782,529 | — | 267,782,529 | — | |||||||||||||||||||||||||||||||||||
| Altitude (fka Village at Howard Hughes, The (Lots 1 & 2)) | Los Angeles, CA | — | 2016 | 545 | 43,783,485 | 150,235,105 | 612,403 | 43,783,485 | 150,847,508 | 194,630,993 | (26,754,900 | ) | 167,876,093 | — | ||||||||||||||||||||||||||||||||||
| Alton, The (fka Millikan) | Irvine, CA | — | 2017 | 344 | 11,049,027 | 96,524,128 | 243,844 | 11,049,027 | 96,767,972 | 107,816,999 | (15,320,884 | ) | 92,496,115 | — | ||||||||||||||||||||||||||||||||||
| Arbor Terrace | Sunnyvale, CA | — | 1979 | 175 | 9,057,300 | 18,483,642 | 11,966,964 | 9,057,300 | 30,450,606 | 39,507,906 | (19,584,926 | ) | 19,922,980 | — | ||||||||||||||||||||||||||||||||||
| Arches, The | Sunnyvale, CA | — | 1974 | 410 | 26,650,000 | 62,850,000 | 3,279,238 | 26,650,000 | 66,129,238 | 92,779,238 | (27,016,180 | ) | 65,763,058 | — |
S-4
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2020
| Description | Initial Cost to Company | Cost Capitalized Subsequent to Acquisition (Improvements, net) (E) | Gross Amount Carried at Close of Period 12/31/20 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apartment Name | Location | Non-Residential Components | Date of Construction | Apartment Units | Land | Building & Fixtures | Building & Fixtures | Land | Building & Fixtures (A) | Total (B) | Accumulated Depreciation (C) | Investment in Real Estate, Net at 12/31/20 | Encumbrances | |||||||||||||||||||||||||||||||||||
| Artisan on Second | Los Angeles, CA | — | 2008 | 118 | 8,000,400 | 36,074,600 | 1,298,143 | 8,000,400 | 37,372,743 | 45,373,143 | (14,173,055 | ) | 31,200,088 | — | ||||||||||||||||||||||||||||||||||
| Artistry Emeryville (fka Emeryville) | Emeryville, CA | — | 1994 | 267 | 12,300,000 | 61,466,267 | 7,368,364 | 12,300,000 | 68,834,631 | 81,134,631 | (23,980,609 | ) | 57,154,022 | — | ||||||||||||||||||||||||||||||||||
| Atelier | Brooklyn, NY | G | 2015 | 120 | 32,401,680 | 47,135,432 | 515,334 | 32,401,680 | 47,650,766 | 80,052,446 | (10,219,483 | ) | 69,832,963 | — | ||||||||||||||||||||||||||||||||||
| Avenue Two | Redwood City, CA | — | 1972 | 123 | 7,995,000 | 18,005,000 | 2,509,228 | 7,995,000 | 20,514,228 | 28,509,228 | (8,409,710 | ) | 20,099,518 | — | ||||||||||||||||||||||||||||||||||
| Axis at Shady Grove | Rockville, MD | — | 2016 | 366 | 14,745,774 | 90,503,831 | 240,588 | 14,745,774 | 90,744,419 | 105,490,193 | (11,084,271 | ) | 94,405,922 | — | ||||||||||||||||||||||||||||||||||
| Azure (fka Mission Bay-Block 13) | San Francisco, CA | — | 2015 | 273 | 32,855,115 | 153,567,641 | 479,066 | 32,855,115 | 154,046,707 | 186,901,822 | (30,930,604 | ) | 155,971,218 | — | ||||||||||||||||||||||||||||||||||
| Bay Hill | Long Beach, CA | — | 2002 | 160 | 7,600,000 | 27,437,239 | 4,043,249 | 7,600,000 | 31,480,488 | 39,080,488 | (17,947,925 | ) | 21,132,563 | — | ||||||||||||||||||||||||||||||||||
| Beatrice, The | New York, NY | — | 2010 | 302 | 114,351,405 | 165,648,595 | 2,437,470 | 114,351,405 | 168,086,065 | 282,437,470 | (56,957,402 | ) | 225,480,068 | — | ||||||||||||||||||||||||||||||||||
| Bella Vista I, II, III Combined | Woodland Hills, CA | — | 2003-2007 | 579 | 31,682,754 | 121,095,786 | 11,255,581 | 31,682,754 | 132,351,367 | 164,034,121 | (68,433,638 | ) | 95,600,483 | — | ||||||||||||||||||||||||||||||||||
| Belle Arts Condominium Homes, LLC | Bellevue, WA | — | 2000 | 1 | 63,158 | 236,157 | 2,098 | 63,158 | 238,255 | 301,413 | (99,931 | ) | 201,482 | — | ||||||||||||||||||||||||||||||||||
| Belle Fontaine | Marina Del Rey, CA | — | 2003 | 102 | 9,098,808 | 28,701,192 | 2,356,766 | 9,098,808 | 31,057,958 | 40,156,766 | (11,041,933 | ) | 29,114,833 | — | ||||||||||||||||||||||||||||||||||
| Breakwater at Marina Del Rey | Marina Del Rey, CA | — | 1964-1969 | 224 | — | 73,189,262 | 2,420,327 | — | 75,609,589 | 75,609,589 | (25,201,234 | ) | 50,408,355 | — | ||||||||||||||||||||||||||||||||||
| Briarwood (CA) | Sunnyvale, CA | — | 1985 | 192 | 9,991,500 | 22,247,278 | 4,418,254 | 9,991,500 | 26,665,532 | 36,657,032 | (20,063,847 | ) | 16,593,185 | — | ||||||||||||||||||||||||||||||||||
| Brodie, The | Westminster, CO | — | 2016 | 312 | 8,639,904 | 79,254,618 | 685,818 | 8,639,904 | 79,940,436 | 88,580,340 | (8,800,355 | ) | 79,779,985 | — | ||||||||||||||||||||||||||||||||||
| Brooklyner, The (fka 111 Lawrence) | Brooklyn, NY | G | 2010 | 490 | 40,099,922 | 221,438,631 | 5,139,174 | 40,099,922 | 226,577,805 | 266,677,727 | (77,766,873 | ) | 188,910,854 | — | ||||||||||||||||||||||||||||||||||
| C on Pico | Los Angeles, CA | — | 2014 | 94 | 17,125,766 | 28,074,234 | 607,130 | 17,125,766 | 28,681,364 | 45,807,130 | (6,042,014 | ) | 39,765,116 | — | ||||||||||||||||||||||||||||||||||
| Carlyle Mill | Alexandria, VA | — | 2002 | 317 | 10,000,000 | 51,367,913 | 9,482,880 | 10,000,000 | 60,850,793 | 70,850,793 | (37,283,170 | ) | 33,567,623 | — | ||||||||||||||||||||||||||||||||||
| Carmel Terrace | San Diego, CA | — | 1988-1989 | 384 | 2,288,300 | 20,596,281 | 12,821,204 | 2,288,300 | 33,417,485 | 35,705,785 | (29,568,634 | ) | 6,137,151 | — | ||||||||||||||||||||||||||||||||||
| Cascade | Seattle, WA | G | 2017 | 477 | 23,751,564 | 149,384,842 | 58,556 | 23,751,564 | 149,443,398 | 173,194,962 | (20,377,508 | ) | 152,817,454 | — | ||||||||||||||||||||||||||||||||||
| Centennial (fka Centennial Court & Centennial Tower) | Seattle, WA | G | 1991/2001 | 408 | 9,700,000 | 70,080,378 | 14,204,709 | 9,700,000 | 84,285,087 | 93,985,087 | (47,446,620 | ) | 46,538,467 | — | ||||||||||||||||||||||||||||||||||
| Centre Club Combined | Ontario, CA | — | 1994 & 2002 | 412 | 7,436,000 | 33,014,789 | 9,778,429 | 7,436,000 | 42,793,218 | 50,229,218 | (28,483,810 | ) | 21,745,408 | — | ||||||||||||||||||||||||||||||||||
| Chelsea Square | Redmond, WA | — | 1991 | 113 | 3,397,100 | 9,289,074 | 3,046,308 | 3,397,100 | 12,335,382 | 15,732,482 | (9,272,305 | ) | 6,460,177 | — | ||||||||||||||||||||||||||||||||||
| Chloe on Madison (fka 1401 E. Madison) | Seattle, WA | G | 2019 | 137 | 10,401,958 | 53,750,777 | 2,916 | 10,401,958 | 53,753,693 | 64,155,651 | (2,655,541 | ) | 61,500,110 | — | ||||||||||||||||||||||||||||||||||
| Chloe on Union (fka Chloe) | Seattle, WA | G | 2010 | 117 | 14,835,571 | 39,359,650 | 2,872,330 | 14,835,571 | 42,231,980 | 57,067,551 | (6,417,475 | ) | 50,650,076 | — | ||||||||||||||||||||||||||||||||||
| Church Corner | Cambridge, MA | G | 1987 | 85 | 5,220,000 | 16,744,643 | 3,414,899 | 5,220,000 | 20,159,542 | 25,379,542 | (11,781,658 | ) | 13,597,884 | — | ||||||||||||||||||||||||||||||||||
| City Gate at Cupertino (fka Cupertino) | Cupertino, CA | — | 1998 | 311 | 40,400,000 | 95,937,046 | 7,718,239 | 40,400,000 | 103,655,285 | 144,055,285 | (33,293,690 | ) | 110,761,595 | — | ||||||||||||||||||||||||||||||||||
| City Square Bellevue (fka Bellevue) | Bellevue, WA | G | 1998 | 191 | 15,100,000 | 41,876,257 | 3,956,888 | 15,100,000 | 45,833,145 | 60,933,145 | (15,186,445 | ) | 45,746,700 | — | ||||||||||||||||||||||||||||||||||
| Clarendon, The | Arlington, VA | G | 2005 | 292 | 30,400,340 | 103,824,660 | 2,799,573 | 30,400,340 | 106,624,233 | 137,024,573 | (40,439,940 | ) | 96,584,633 | — | ||||||||||||||||||||||||||||||||||
| Cleo, The | Los Angeles, CA | — | 1989 | 92 | 6,615,467 | 14,829,335 | 4,278,181 | 6,615,467 | 19,107,516 | 25,722,983 | (10,359,000 | ) | 15,363,983 | — | ||||||||||||||||||||||||||||||||||
| Connecticut Heights | Washington, D.C. | — | 1974 | 518 | 27,600,000 | 114,002,295 | 10,672,491 | 27,600,000 | 124,674,786 | 152,274,786 | (38,864,851 | ) | 113,409,935 | — | ||||||||||||||||||||||||||||||||||
| Corcoran House at DuPont Circle (fka DuPont Circle) | Washington, D.C. | G | 1961 | 138 | 13,500,000 | 26,913,113 | 4,106,014 | 13,500,000 | 31,019,127 | 44,519,127 | (10,154,028 | ) | 34,365,099 | — | ||||||||||||||||||||||||||||||||||
| Courthouse Plaza | Arlington, VA | G | 1990 | 396 | — | 87,386,024 | 6,926,335 | — | 94,312,359 | 94,312,359 | (31,836,593 | ) | 62,475,766 | — | ||||||||||||||||||||||||||||||||||
| Creekside (San Mateo) | San Mateo, CA | — | 1985 | 192 | 9,606,600 | 21,193,232 | 5,528,464 | 9,606,600 | 26,721,696 | 36,328,296 | (19,983,009 | ) | 16,345,287 | — | ||||||||||||||||||||||||||||||||||
| Cronins Landing | Waltham, MA | G | 1998 | 281 | 32,300,000 | 85,119,324 | 12,705,880 | 32,300,000 | 97,825,204 | 130,125,204 | (31,367,886 | ) | 98,757,318 | — | ||||||||||||||||||||||||||||||||||
| Crystal Place | Arlington, VA | — | 1986 | 181 | 17,200,000 | 47,918,975 | 4,101,843 | 17,200,000 | 52,020,818 | 69,220,818 | (17,674,647 | ) | 51,546,171 | — | ||||||||||||||||||||||||||||||||||
| Dalton, The | Alexandria, VA | G | 2018 | 270 | 22,947,777 | 95,334,754 | 95,439 | 22,947,777 | 95,430,193 | 118,377,970 | (7,103,749 | ) | 111,274,221 | — | ||||||||||||||||||||||||||||||||||
| Deerwood (SD) | San Diego, CA | — | 1990 | 316 | 2,082,095 | 18,739,815 | 16,342,739 | 2,082,095 | 35,082,554 | 37,164,649 | (31,387,018 | ) | 5,777,631 | — | ||||||||||||||||||||||||||||||||||
| Del Mar Ridge | San Diego, CA | — | 1998 | 181 | 7,801,824 | 36,948,176 | 4,478,037 | 7,801,824 | 41,426,213 | 49,228,037 | (19,145,873 | ) | 30,082,164 | — | ||||||||||||||||||||||||||||||||||
| Eagle Canyon | Chino Hills, CA | — | 1985 | 252 | 1,808,900 | 16,274,361 | 11,453,379 | 1,808,900 | 27,727,740 | 29,536,640 | (21,958,570 | ) | 7,578,070 | — | ||||||||||||||||||||||||||||||||||
| Edge, The (fka 4885 Edgemoor Lane) | Bethesda, MD | — | (F) | — | — | 52,311,710 | — | — | 52,311,710 | 52,311,710 | — | 52,311,710 | — | |||||||||||||||||||||||||||||||||||
| Edgemont at Bethesda Metro | Bethesda, MD | — | 1989 | 122 | 13,092,552 | 43,907,448 | 2,485,329 | 13,092,552 | 46,392,777 | 59,485,329 | (16,714,861 | ) | 42,770,468 | — | ||||||||||||||||||||||||||||||||||
| Emerson Place | Boston, MA | G | 1962 | 444 | 14,855,000 | 57,566,636 | 36,095,829 | 14,855,000 | 93,662,465 | 108,517,465 | (67,775,615 | ) | 40,741,850 | — | ||||||||||||||||||||||||||||||||||
| Encore at Sherman Oaks, The | Sherman Oaks, CA | — | 1988 | 174 | 8,700,000 | 25,446,003 | 4,521,390 | 8,700,000 | 29,967,393 | 38,667,393 | (11,941,930 | ) | 26,725,463 | — | ||||||||||||||||||||||||||||||||||
| Eviva on Cherokee | Denver, CO | — | 2017 | 274 | 10,507,626 | 100,037,204 | 512,431 | 10,507,626 | 100,549,635 | 111,057,261 | (10,488,698 | ) | 100,568,563 | — |
S-5
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2020
| Description | Initial Cost to Company | Cost Capitalized Subsequent to Acquisition (Improvements, net) (E) | Gross Amount Carried at Close of Period 12/31/20 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apartment Name | Location | Non-Residential Components | Date of Construction | Apartment Units | Land | Building & Fixtures | Building & Fixtures | Land | Building & Fixtures (A) | Total (B) | Accumulated Depreciation (C) | Investment in Real Estate, Net at 12/31/20 | Encumbrances | |||||||||||||||||||||||||||||||||||
| Fountains at Emerald Park (fka Emerald Park) | Dublin, CA | — | 2000 | 324 | 25,900,000 | 83,986,217 | 4,735,333 | 25,900,000 | 88,721,550 | 114,621,550 | (28,555,812 | ) | 86,065,738 | — | ||||||||||||||||||||||||||||||||||
| Fremont Center | Fremont, CA | G | 2002 | 322 | 25,800,000 | 78,753,114 | 5,103,474 | 25,800,000 | 83,856,588 | 109,656,588 | (27,673,493 | ) | 81,983,095 | — | ||||||||||||||||||||||||||||||||||
| Gaithersburg Station | Gaithersburg, MD | G | 2013 | 400 | 17,500,000 | 74,678,917 | 4,636,691 | 17,500,000 | 79,315,608 | 96,815,608 | (23,625,030 | ) | 73,190,578 | — | ||||||||||||||||||||||||||||||||||
| Gallery, The | Hermosa Beach, CA | — | 1971 | 169 | 18,144,000 | 46,567,941 | 3,103,348 | 18,144,000 | 49,671,289 | 67,815,289 | (26,326,719 | ) | 41,488,570 | — | ||||||||||||||||||||||||||||||||||
| Gateway at Malden Center | Malden, MA | G | 1988 | 203 | 9,209,780 | 25,722,666 | 17,360,595 | 9,209,780 | 43,083,261 | 52,293,041 | (28,698,550 | ) | 23,594,491 | — | ||||||||||||||||||||||||||||||||||
| Geary Court Yard | San Francisco, CA | — | 1990 | 165 | 1,722,400 | 15,471,429 | 6,286,909 | 1,722,400 | 21,758,338 | 23,480,738 | (16,463,219 | ) | 7,017,519 | — | ||||||||||||||||||||||||||||||||||
| Girard | Boston, MA | G | 2016 | 160 | — | 102,450,328 | 921,575 | — | 103,371,903 | 103,371,903 | (14,956,283 | ) | 88,415,620 | — | ||||||||||||||||||||||||||||||||||
| Hampshire Place | Los Angeles, CA | — | 1989 | 259 | 10,806,000 | 30,335,330 | 8,663,329 | 10,806,000 | 38,998,659 | 49,804,659 | (21,516,455 | ) | 28,288,204 | — | ||||||||||||||||||||||||||||||||||
| Harbor Steps | Seattle, WA | G | 2000 | 761 | 59,403,601 | 158,829,432 | 43,131,840 | 59,403,601 | 201,961,272 | 261,364,873 | (105,902,659 | ) | 155,462,214 | — | ||||||||||||||||||||||||||||||||||
| Hathaway | Long Beach, CA | — | 1987 | 385 | 2,512,500 | 22,611,912 | 14,527,190 | 2,512,500 | 37,139,102 | 39,651,602 | (28,554,178 | ) | 11,097,424 | — | ||||||||||||||||||||||||||||||||||
| Helios (fka 2nd+Pine) | Seattle, WA | G | 2017 | 398 | 18,061,674 | 206,761,817 | 183,520 | 18,061,674 | 206,945,337 | 225,007,011 | (28,336,441 | ) | 196,670,570 | — | ||||||||||||||||||||||||||||||||||
| Heritage at Stone Ridge | Burlington, MA | — | 2005 | 180 | 10,800,000 | 31,808,335 | 3,054,858 | 10,800,000 | 34,863,193 | 45,663,193 | (19,026,623 | ) | 26,636,570 | — | ||||||||||||||||||||||||||||||||||
| Heritage Ridge | Lynwood, WA | — | 1999 | 197 | 6,895,000 | 18,983,597 | 4,683,392 | 6,895,000 | 23,666,989 | 30,561,989 | (12,962,130 | ) | 17,599,859 | — | ||||||||||||||||||||||||||||||||||
| Hesby | North Hollywood, CA | — | 2013 | 308 | 23,299,892 | 102,700,108 | 2,406,522 | 23,299,892 | 105,106,630 | 128,406,522 | (28,701,909 | ) | 99,704,613 | — | ||||||||||||||||||||||||||||||||||
| Highlands at South Plainfield | South Plainfield, NJ | — | 2000 | 252 | 10,080,000 | 37,526,912 | 2,930,209 | 10,080,000 | 40,457,121 | 50,537,121 | (21,704,492 | ) | 28,832,629 | — | ||||||||||||||||||||||||||||||||||
| Hikari | Los Angeles, CA | G | 2007 | 128 | 9,435,760 | 32,564,240 | 1,055,340 | 9,435,760 | 33,619,580 | 43,055,340 | (12,719,419 | ) | 30,335,921 | — | ||||||||||||||||||||||||||||||||||
| Hillside ll | Daly City, CA | — | (F) | — | — | 1,892,874 | — | — | 1,892,874 | 1,892,874 | — | 1,892,874 | — | |||||||||||||||||||||||||||||||||||
| Hudson Crossing | New York, NY | G | 2003 | 259 | 23,420,000 | 69,977,699 | 3,305,385 | 23,420,000 | 73,283,084 | 96,703,084 | (41,028,871 | ) | 55,674,213 | — | ||||||||||||||||||||||||||||||||||
| Hudson Pointe | Jersey City, NJ | — | 2003 | 182 | 5,350,000 | 41,114,074 | 7,258,907 | 5,350,000 | 48,372,981 | 53,722,981 | (28,021,673 | ) | 25,701,308 | — | ||||||||||||||||||||||||||||||||||
| Huxley, The | Redwood City, CA | — | 2018 | 137 | 18,775,028 | 89,336,651 | 38,505 | 18,775,028 | 89,375,156 | 108,150,184 | (7,124,237 | ) | 101,025,947 | — | ||||||||||||||||||||||||||||||||||
| Ivory Wood | Bothell, WA | — | 2000 | 144 | 2,732,800 | 13,888,282 | 1,964,134 | 2,732,800 | 15,852,416 | 18,585,216 | (9,126,262 | ) | 9,458,954 | — | ||||||||||||||||||||||||||||||||||
| Jia (fka Chinatown Gateway) | Los Angeles, CA | G | 2014 | 280 | 14,791,831 | 78,218,492 | 917,303 | 14,791,831 | 79,135,795 | 93,927,626 | (25,013,639 | ) | 68,913,987 | — | ||||||||||||||||||||||||||||||||||
| Junction 47 (fka West Seattle) | Seattle, WA | G | 2015 | 206 | 11,726,305 | 56,584,312 | 256,046 | 11,726,305 | 56,840,358 | 68,566,663 | (12,195,811 | ) | 56,370,852 | — | ||||||||||||||||||||||||||||||||||
| Kelvin, The (fka Modera) | Irvine, CA | — | 2015 | 194 | 15,521,552 | 64,853,448 | 778,776 | 15,521,552 | 65,632,224 | 81,153,776 | (15,146,860 | ) | 66,006,916 | — | ||||||||||||||||||||||||||||||||||
| Laguna Clara | Santa Clara, CA | — | 1972 | 264 | 13,642,420 | 31,270,480 | 7,218,616 | 13,642,420 | 38,489,096 | 52,131,516 | (21,078,780 | ) | 31,052,736 | — | ||||||||||||||||||||||||||||||||||
| Landings at Port Imperial | W. New York, NJ | — | 1999 | 276 | 27,246,045 | 37,741,050 | 15,622,471 | 27,246,045 | 53,363,521 | 80,609,566 | (35,393,712 | ) | 45,215,854 | — | ||||||||||||||||||||||||||||||||||
| Lane | Seattle, WA | G | 2019 | 217 | 13,142,946 | 71,933,303 | 65,928 | 13,142,946 | 71,999,231 | 85,142,177 | (4,558,633 | ) | 80,583,544 | — | ||||||||||||||||||||||||||||||||||
| Lex, The | San Jose, CA | — | 2017 | 387 | 21,817,512 | 158,778,598 | 462,150 | 21,817,512 | 159,240,748 | 181,058,260 | (15,000,565 | ) | 166,057,695 | — | ||||||||||||||||||||||||||||||||||
| Liberty Park | Braintree, MA | — | 2000 | 202 | 5,977,504 | 26,749,111 | 7,808,575 | 5,977,504 | 34,557,686 | 40,535,190 | (21,422,606 | ) | 19,112,584 | — | ||||||||||||||||||||||||||||||||||
| Liberty Tower | Arlington, VA | G | 2008 | 235 | 16,382,822 | 83,817,078 | 4,517,251 | 16,382,822 | 88,334,329 | 104,717,151 | (34,837,074 | ) | 69,880,077 | — | ||||||||||||||||||||||||||||||||||
| Lincoln Heights | Quincy, MA | — | 1991 | 336 | 5,928,400 | 33,595,262 | 15,212,279 | 5,928,400 | 48,807,541 | 54,735,941 | (39,401,499 | ) | 15,334,442 | — | ||||||||||||||||||||||||||||||||||
| Lofts at Kendall Square (fka Kendall Square) | Cambridge, MA | — | 1998 | 186 | 18,696,674 | 78,445,657 | 7,530,710 | 18,696,674 | 85,976,367 | 104,673,041 | (27,734,674 | ) | 76,938,367 | — | ||||||||||||||||||||||||||||||||||
| Lofts at Kendall Square ll (fka 249 Third Street) | Cambridge, MA | G | 2019 | 84 | 4,603,326 | 44,438,432 | (503 | ) | 4,603,326 | 44,437,929 | 49,041,255 | (2,109,619 | ) | 46,931,636 | — | |||||||||||||||||||||||||||||||||
| Longacre House | New York, NY | G | 2000 | 293 | 73,170,045 | 53,962,510 | 5,401,688 | 73,170,045 | 59,364,198 | 132,534,243 | (28,246,752 | ) | 104,287,491 | — | ||||||||||||||||||||||||||||||||||
| Longfellow Place | Boston, MA | G | 1975 | 710 | 38,264,917 | 132,175,915 | 89,681,781 | 38,264,917 | 221,857,696 | 260,122,613 | (163,889,861 | ) | 96,232,752 | — | ||||||||||||||||||||||||||||||||||
| Madox | Jersey City, NJ | G | 2013 | 131 | 9,679,635 | 64,594,205 | 961,691 | 9,679,635 | 65,555,896 | 75,235,531 | (7,494,654 | ) | 67,740,877 | — | ||||||||||||||||||||||||||||||||||
| Mantena | New York, NY | G | 2012 | 98 | 22,346,513 | 61,501,158 | 1,480,793 | 22,346,513 | 62,981,951 | 85,328,464 | (20,145,143 | ) | 65,183,321 | — | ||||||||||||||||||||||||||||||||||
| Marina 41 (fka Marina Del Rey) | Marina Del Rey, CA | — | 1973 | 623 | — | 168,842,442 | 9,623,804 | — | 178,466,246 | 178,466,246 | (59,646,703 | ) | 118,819,543 | — | ||||||||||||||||||||||||||||||||||
| Mariposa at Playa Del Rey (fka Playa Del Rey) | Playa Del Rey, CA | — | 2004 | 354 | 60,900,000 | 89,311,482 | 7,039,392 | 60,900,000 | 96,350,874 | 157,250,874 | (31,786,197 | ) | 125,464,677 | — | ||||||||||||||||||||||||||||||||||
| Mark on 8th | Seattle, WA | G | 2016 | 174 | 23,004,387 | 51,148,861 | 172,242 | 23,004,387 | 51,321,103 | 74,325,490 | (6,791,552 | ) | 67,533,938 | — | ||||||||||||||||||||||||||||||||||
| Market Street Village | San Diego, CA | — | 2006 | 229 | 13,740,000 | 40,757,301 | 2,627,968 | 13,740,000 | 43,385,269 | 57,125,269 | (22,558,686 | ) | 34,566,583 | — | ||||||||||||||||||||||||||||||||||
| Milano Lofts | Los Angeles, CA | G | 1925/2006 | 99 | 8,125,216 | 27,378,784 | 4,435,789 | 8,125,216 | 31,814,573 | 39,939,789 | (10,534,953 | ) | 29,404,836 | — | ||||||||||||||||||||||||||||||||||
| Mill Creek | Milpitas, CA | — | 1991 | 516 | 12,858,693 | 57,168,503 | 18,006,191 | 12,858,693 | 75,174,694 | 88,033,387 | (43,305,918 | ) | 44,727,469 | — |
S-6
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2020
| Description | Initial Cost to Company | Cost Capitalized Subsequent to Acquisition (Improvements, net) (E) | Gross Amount Carried at Close of Period 12/31/20 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apartment Name | Location | Non-Residential Components | Date of Construction | Apartment Units | Land | Building & Fixtures | Building & Fixtures | Land | Building & Fixtures (A) | Total (B) | Accumulated Depreciation (C) | Investment in Real Estate, Net at 12/31/20 | Encumbrances | |||||||||||||||||||||||||||||||||||
| Mosaic at Metro | Hyattsville, MD | — | 2008 | 260 | — | 59,580,898 | 1,669,692 | — | 61,250,590 | 61,250,590 | (25,749,117 | ) | 35,501,473 | — | ||||||||||||||||||||||||||||||||||
| Mountain View Redevelopment | Mountain View, CA | — | (F) | — | — | 1,630,338 | — | — | 1,630,338 | 1,630,338 | — | 1,630,338 | — | |||||||||||||||||||||||||||||||||||
| Mozaic at Union Station | Los Angeles, CA | — | 2007 | 272 | 8,500,000 | 52,529,446 | 2,595,464 | 8,500,000 | 55,124,910 | 63,624,910 | (27,902,570 | ) | 35,722,340 | — | ||||||||||||||||||||||||||||||||||
| Murray Hill Tower (fka Murray Hill) | New York, NY | G | 1974 | 270 | 75,800,000 | 102,705,401 | 11,586,703 | 75,800,000 | 114,292,104 | 190,092,104 | (38,926,014 | ) | 151,166,090 | — | ||||||||||||||||||||||||||||||||||
| Next on Sixth | Los Angeles, CA | G | 2017 | 398 | 52,509,906 | 136,635,650 | 161,352 | 52,509,906 | 136,797,002 | 189,306,908 | (13,325,292 | ) | 175,981,616 | — | ||||||||||||||||||||||||||||||||||
| North Pier at Harborside | Jersey City, NJ | — | 2003 | 297 | 4,000,159 | 94,290,590 | 7,943,309 | 4,000,159 | 102,233,899 | 106,234,058 | (57,060,669 | ) | 49,173,389 | — | ||||||||||||||||||||||||||||||||||
| Northglen | Valencia, CA | — | 1988 | 234 | 9,360,000 | 20,778,553 | 7,159,183 | 9,360,000 | 27,937,736 | 37,297,736 | (17,739,770 | ) | 19,557,966 | — | ||||||||||||||||||||||||||||||||||
| Northpark | Burlingame, CA | — | 1972 | 510 | 38,607,000 | 77,472,217 | 15,619,323 | 38,607,000 | 93,091,540 | 131,698,540 | (43,765,024 | ) | 87,933,516 | — | ||||||||||||||||||||||||||||||||||
| Notch | Newcastle, WA | — | 2020 | 158 | 5,463,324 | 43,490,989 | 5,378 | 5,463,324 | 43,496,367 | 48,959,691 | (1,267,355 | ) | 47,692,336 | — | ||||||||||||||||||||||||||||||||||
| Oak Park Combined | Agoura Hills, CA | — | 1989 & 1990 | 444 | 3,390,700 | 30,517,274 | 11,540,745 | 3,390,700 | 42,058,019 | 45,448,719 | (35,268,612 | ) | 10,180,107 | — | ||||||||||||||||||||||||||||||||||
| Oaks | Santa Clarita, CA | — | 2000 | 520 | 23,400,000 | 61,020,438 | 8,845,874 | 23,400,000 | 69,866,312 | 93,266,312 | (41,469,709 | ) | 51,796,603 | — | ||||||||||||||||||||||||||||||||||
| Oakwood Crystal City | Arlington, VA | — | 1987 | 162 | 15,400,000 | 35,474,336 | 4,223,339 | 15,400,000 | 39,697,675 | 55,097,675 | (13,360,668 | ) | 41,737,007 | — | ||||||||||||||||||||||||||||||||||
| Ocean Crest | Solana Beach, CA | — | 1986 | 146 | 5,111,200 | 11,910,438 | 5,063,378 | 5,111,200 | 16,973,816 | 22,085,016 | (12,541,852 | ) | 9,543,164 | — | ||||||||||||||||||||||||||||||||||
| Odin (fka Tallman) | Seattle, WA | — | 2015 | 301 | 16,807,519 | 64,519,515 | 95,579 | 16,807,519 | 64,615,094 | 81,422,613 | (13,686,832 | ) | 67,735,781 | — | ||||||||||||||||||||||||||||||||||
| One Henry Adams | San Francisco, CA | G | 2016 | 241 | 30,224,393 | 139,564,405 | 75,093 | 30,224,393 | 139,639,498 | 169,863,891 | (22,296,095 | ) | 147,567,796 | — | ||||||||||||||||||||||||||||||||||
| One India Street (fka Oakwood Boston) | Boston, MA | G | 1901 | 94 | 22,200,000 | 28,672,979 | 6,922,941 | 22,200,000 | 35,595,920 | 57,795,920 | (11,405,705 | ) | 46,390,215 | — | ||||||||||||||||||||||||||||||||||
| Pacific Place | Los Angeles, CA | — | 2008 | 430 | 32,250,000 | 110,750,000 | 2,166,746 | 32,250,000 | 112,916,746 | 145,166,746 | (35,114,578 | ) | 110,052,168 | — | ||||||||||||||||||||||||||||||||||
| Packard Building | Seattle, WA | G | 2010 | 61 | 5,911,041 | 19,954,959 | 1,230,863 | 5,911,041 | 21,185,822 | 27,096,863 | (4,881,973 | ) | 22,214,890 | — | ||||||||||||||||||||||||||||||||||
| Parc 77 | New York, NY | G | 1903 | 137 | 40,504,000 | 18,025,679 | 6,888,757 | 40,504,000 | 24,914,436 | 65,418,436 | (14,944,137 | ) | 50,474,299 | — | ||||||||||||||||||||||||||||||||||
| Parc Cameron | New York, NY | G | 1927 | 166 | 37,600,000 | 9,855,597 | 7,768,599 | 37,600,000 | 17,624,196 | 55,224,196 | (12,262,578 | ) | 42,961,618 | — | ||||||||||||||||||||||||||||||||||
| Parc Coliseum | New York, NY | G | 1910 | 177 | 52,654,000 | 23,045,751 | 9,759,837 | 52,654,000 | 32,805,588 | 85,459,588 | (20,290,750 | ) | 65,168,838 | — | ||||||||||||||||||||||||||||||||||
| Parc East Towers | New York, NY | G | 1977 | 324 | 102,163,000 | 108,989,402 | 13,101,902 | 102,163,000 | 122,091,304 | 224,254,304 | (60,987,908 | ) | 163,266,396 | — | ||||||||||||||||||||||||||||||||||
| Parc on Powell (fka Parkside at Emeryville) | Emeryville, CA | G | 2015 | 173 | 16,667,059 | 65,100,751 | 753,908 | 16,667,059 | 65,854,659 | 82,521,718 | (14,664,513 | ) | 67,857,205 | — | ||||||||||||||||||||||||||||||||||
| Park Connecticut | Washington, D.C. | — | 2000 | 142 | 13,700,000 | 59,087,519 | 2,161,224 | 13,700,000 | 61,248,743 | 74,948,743 | (18,692,087 | ) | 56,256,656 | — | ||||||||||||||||||||||||||||||||||
| Park West (CA) | Los Angeles, CA | — | 1987/1990 | 444 | 3,033,500 | 27,302,383 | 12,931,215 | 3,033,500 | 40,233,598 | 43,267,098 | (32,562,373 | ) | 10,704,725 | — | ||||||||||||||||||||||||||||||||||
| Parkside | Union City, CA | — | 1979 | 208 | 6,246,700 | 11,827,453 | 8,446,035 | 6,246,700 | 20,273,488 | 26,520,188 | (14,157,450 | ) | 12,362,738 | — | ||||||||||||||||||||||||||||||||||
| Pearl, The (WA) | Seattle, WA | G | 2008 | 80 | 6,972,585 | 26,527,415 | 1,126,346 | 6,972,585 | 27,653,761 | 34,626,346 | (6,325,802 | ) | 28,300,544 | — | ||||||||||||||||||||||||||||||||||
| Pearl MDR (fka Oakwood Marina Del Rey) | Marina Del Rey, CA | G | 1969 | 597 | — | 120,795,359 | 6,550,150 | — | 127,345,509 | 127,345,509 | (43,885,705 | ) | 83,459,804 | — | ||||||||||||||||||||||||||||||||||
| Pegasus | Los Angeles, CA | G | 1949/2003 | 322 | 18,094,052 | 81,905,948 | 7,302,934 | 18,094,052 | 89,208,882 | 107,302,934 | (35,775,990 | ) | 71,526,944 | — | ||||||||||||||||||||||||||||||||||
| Playa Pacifica | Hermosa Beach, CA | — | 1972 | 285 | 35,100,000 | 33,473,822 | 24,084,348 | 35,100,000 | 57,558,170 | 92,658,170 | (34,060,220 | ) | 58,597,950 | — | ||||||||||||||||||||||||||||||||||
| Portofino | Chino Hills, CA | — | 1989 | 176 | 3,572,400 | 14,660,994 | 3,963,453 | 3,572,400 | 18,624,447 | 22,196,847 | (14,859,876 | ) | 7,336,971 | — | ||||||||||||||||||||||||||||||||||
| Portofino (Val) | Valencia, CA | — | 1989 | 216 | 8,640,000 | 21,487,126 | 6,277,627 | 8,640,000 | 27,764,753 | 36,404,753 | (18,614,995 | ) | 17,789,758 | — | ||||||||||||||||||||||||||||||||||
| Portside Towers | Jersey City, NJ | G | 1992-1997 | 527 | 22,487,006 | 96,842,913 | 26,069,539 | 22,487,006 | 122,912,452 | 145,399,458 | (93,853,487 | ) | 51,545,971 | — | ||||||||||||||||||||||||||||||||||
| Potrero 1010 | San Francisco, CA | G | 2016 | 453 | 40,830,011 | 181,855,868 | 989,838 | 40,830,011 | 182,845,706 | 223,675,717 | (33,782,465 | ) | 189,893,252 | — | ||||||||||||||||||||||||||||||||||
| Prado (fka Glendale) | Glendale, CA | — | 1988 | 264 | — | 67,977,313 | 6,662,673 | — | 74,639,986 | 74,639,986 | (24,014,696 | ) | 50,625,290 | — | ||||||||||||||||||||||||||||||||||
| Prime, The | Arlington, VA | — | 2002 | 281 | 34,625,000 | 77,879,740 | 4,771,834 | 34,625,000 | 82,651,574 | 117,276,574 | (35,430,836 | ) | 81,845,738 | — | ||||||||||||||||||||||||||||||||||
| Prism at Park Avenue South (fka 400 Park Avenue South) | New York, NY | G | 2015 | 269 | 76,292,169 | 171,726,887 | 231,618 | 76,292,169 | 171,958,505 | 248,250,674 | (38,979,951 | ) | 209,270,723 | — | ||||||||||||||||||||||||||||||||||
| Promenade at Town Center I & II | Valencia, CA | — | 2001 | 564 | 28,200,000 | 69,795,915 | 12,726,006 | 28,200,000 | 82,521,921 | 110,721,921 | (47,521,592 | ) | 63,200,329 | — | ||||||||||||||||||||||||||||||||||
| Providence | Bothell, WA | — | 2000 | 200 | 3,573,621 | 19,055,505 | 5,058,503 | 3,573,621 | 24,114,008 | 27,687,629 | (13,078,610 | ) | 14,609,019 | — | ||||||||||||||||||||||||||||||||||
| Quarry Hills | Quincy, MA | — | 2006 | 316 | 26,900,000 | 84,411,162 | 4,822,863 | 26,900,000 | 89,234,025 | 116,134,025 | (28,874,667 | ) | 87,259,358 | — | ||||||||||||||||||||||||||||||||||
| Radius Uptown | Denver, CO | — | 2017 | 372 | 13,644,960 | 121,899,084 | 1,070,656 | 13,644,960 | 122,969,740 | 136,614,700 | (14,861,159 | ) | 121,753,541 | — | ||||||||||||||||||||||||||||||||||
| Red 160 (fka Redmond Way) | Redmond, WA | G | 2011 | 250 | 15,546,376 | 65,320,010 | 1,554,405 | 15,546,376 | 66,874,415 | 82,420,791 | (22,940,448 | ) | 59,480,343 | — | ||||||||||||||||||||||||||||||||||
| Redmond Court | Bellevue, WA | — | 1977 | 206 | 10,300,000 | 33,488,745 | 1,923,709 | 10,300,000 | 35,412,454 | 45,712,454 | (12,697,765 | ) | 33,014,689 | — |
S-7
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2020
| Description | Initial Cost to Company | Cost Capitalized Subsequent to Acquisition (Improvements, net) (E) | Gross Amount Carried at Close of Period 12/31/20 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apartment Name | Location | Non-Residential Components | Date of Construction | Apartment Units | Land | Building & Fixtures | Building & Fixtures | Land | Building & Fixtures (A) | Total (B) | Accumulated Depreciation (C) | Investment in Real Estate, Net at 12/31/20 | Encumbrances | |||||||||||||||||||||||||||||||||||
| Regency Palms | Huntington Beach, CA | — | 1969 | 310 | 1,857,400 | 16,713,254 | 8,166,256 | 1,857,400 | 24,879,510 | 26,736,910 | (20,072,599 | ) | 6,664,311 | — | ||||||||||||||||||||||||||||||||||
| Reserve at Clarendon Centre, The | Arlington, VA | G | 2003 | 252 | 10,500,000 | 52,812,935 | 5,015,196 | 10,500,000 | 57,828,131 | 68,328,131 | (34,812,389 | ) | 33,515,742 | — | ||||||||||||||||||||||||||||||||||
| Reserve at Eisenhower, The | Alexandria, VA | — | 2002 | 226 | 6,500,000 | 34,585,060 | 5,104,139 | 6,500,000 | 39,689,199 | 46,189,199 | (23,797,415 | ) | 22,391,784 | — | ||||||||||||||||||||||||||||||||||
| Reserve at Empire Lakes | Rancho Cucamonga, CA | — | 2005 | 467 | 16,345,000 | 73,080,670 | 5,402,223 | 16,345,000 | 78,482,893 | 94,827,893 | (41,826,076 | ) | 53,001,817 | — | ||||||||||||||||||||||||||||||||||
| Reserve at Fairfax Corner | Fairfax, VA | — | 2001 | 652 | 15,804,057 | 63,129,051 | 13,200,537 | 15,804,057 | 76,329,588 | 92,133,645 | (47,641,317 | ) | 44,492,328 | — | ||||||||||||||||||||||||||||||||||
| Reserve at Mountain View (fka Mountain View) | Mountain View, CA | — | 1965 | 180 | 27,000,000 | 33,029,605 | 7,682,065 | 27,000,000 | 40,711,670 | 67,711,670 | (14,792,142 | ) | 52,919,528 | — | ||||||||||||||||||||||||||||||||||
| Reserve at Potomac Yard | Alexandria, VA | — | 2002 | 588 | 11,918,917 | 68,862,641 | 18,128,215 | 11,918,917 | 86,990,856 | 98,909,773 | (49,807,938 | ) | 49,101,835 | — | ||||||||||||||||||||||||||||||||||
| Reserve at Town Center I-III (WA) | Mill Creek, WA | G | 2001, 2009, 2014 | 584 | 16,768,705 | 77,623,664 | 9,950,448 | 16,768,705 | 87,574,112 | 104,342,817 | (39,942,888 | ) | 64,399,929 | — | ||||||||||||||||||||||||||||||||||
| Residences at Westgate I (fka Westgate II) | Pasadena, CA | G | 2014 | 252 | 17,859,785 | 109,261,438 | 603,327 | 17,859,785 | 109,864,765 | 127,724,550 | (30,747,047 | ) | 96,977,503 | — | ||||||||||||||||||||||||||||||||||
| Residences at Westgate II (fka Westgate III) | Pasadena, CA | G | 2015 | 88 | 12,118,248 | 40,486,467 | 119,401 | 12,118,248 | 40,605,868 | 52,724,116 | (9,059,400 | ) | 43,664,716 | — | ||||||||||||||||||||||||||||||||||
| Rianna I & II | Seattle, WA | G | 2000/2002 | 156 | 4,430,000 | 29,298,096 | 1,594,173 | 4,430,000 | 30,892,269 | 35,322,269 | (13,558,016 | ) | 21,764,253 | — | ||||||||||||||||||||||||||||||||||
| Ridgewood Village I&II | San Diego, CA | — | 1997 | 408 | 11,809,500 | 34,004,048 | 6,762,215 | 11,809,500 | 40,766,263 | 52,575,763 | (29,418,122 | ) | 23,157,641 | — | ||||||||||||||||||||||||||||||||||
| Riva Terra I (fka Redwood Shores) | Redwood City, CA | — | 1986 | 304 | 34,963,355 | 84,587,658 | 8,097,405 | 34,963,355 | 92,685,063 | 127,648,418 | (31,553,572 | ) | 96,094,846 | — | ||||||||||||||||||||||||||||||||||
| Riva Terra II (fka Harborside) | Redwood City, CA | — | 1986 | 149 | 17,136,645 | 40,536,531 | 4,063,635 | 17,136,645 | 44,600,166 | 61,736,811 | (13,928,284 | ) | 47,808,527 | — | ||||||||||||||||||||||||||||||||||
| Riverpark | Redmond, WA | G | 2009 | 321 | 14,355,000 | 80,894,049 | 4,803,736 | 14,355,000 | 85,697,785 | 100,052,785 | (30,548,447 | ) | 69,504,338 | — | ||||||||||||||||||||||||||||||||||
| Rivington, The | Hoboken, NJ | — | 1999 | 240 | 34,340,640 | 112,730,596 | 3,283,711 | 34,340,640 | 116,014,307 | 150,354,947 | (15,662,554 | ) | 134,692,393 | — | ||||||||||||||||||||||||||||||||||
| Rosecliff II | Quincy, MA | — | 2005 | 130 | 4,922,840 | 30,202,160 | 1,801,272 | 4,922,840 | 32,003,432 | 36,926,272 | (12,228,816 | ) | 24,697,456 | — | ||||||||||||||||||||||||||||||||||
| Sakura Crossing | Los Angeles, CA | G | 2009 | 230 | 14,641,990 | 42,858,010 | 1,561,995 | 14,641,990 | 44,420,005 | 59,061,995 | (17,561,315 | ) | 41,500,680 | — | ||||||||||||||||||||||||||||||||||
| Saxton | Seattle, WA | G | 2019 | 325 | 38,805,400 | 128,652,023 | 373,996 | 38,805,400 | 129,026,019 | 167,831,419 | (9,518,028 | ) | 158,313,391 | — | ||||||||||||||||||||||||||||||||||
| Seventh & James | Seattle, WA | G | 1992 | 96 | 663,800 | 5,974,803 | 4,639,194 | 663,800 | 10,613,997 | 11,277,797 | (8,600,004 | ) | 2,677,793 | — | ||||||||||||||||||||||||||||||||||
| Sheffield Court | Arlington, VA | — | 1986 | 597 | 3,342,381 | 31,337,332 | 18,847,422 | 3,342,381 | 50,184,754 | 53,527,135 | (41,685,265 | ) | 11,841,870 | — | ||||||||||||||||||||||||||||||||||
| Siena Terrace | Lake Forest, CA | — | 1988 | 356 | 8,900,000 | 24,083,024 | 8,661,820 | 8,900,000 | 32,744,844 | 41,644,844 | (24,001,604 | ) | 17,643,240 | — | ||||||||||||||||||||||||||||||||||
| Skycrest | Valencia, CA | — | 1999 | 264 | 10,560,000 | 25,574,457 | 6,581,900 | 10,560,000 | 32,156,357 | 42,716,357 | (21,036,234 | ) | 21,680,123 | — | ||||||||||||||||||||||||||||||||||
| Skylark | Union City, CA | — | 1986 | 174 | 1,781,600 | 16,731,916 | 5,763,877 | 1,781,600 | 22,495,793 | 24,277,393 | (16,357,971 | ) | 7,919,422 | — | ||||||||||||||||||||||||||||||||||
| Skyview | Rancho Santa Margarita, CA | — | 1999 | 260 | 3,380,000 | 21,952,863 | 6,109,768 | 3,380,000 | 28,062,631 | 31,442,631 | (20,168,570 | ) | 11,274,061 | — | ||||||||||||||||||||||||||||||||||
| SoMa II | San Francisco, CA | — | (F) | — | 29,406,606 | 5,913,784 | — | 29,406,606 | 5,913,784 | 35,320,390 | — | 35,320,390 | — | |||||||||||||||||||||||||||||||||||
| Sonterra at Foothill Ranch | Foothill Ranch, CA | — | 1997 | 300 | 7,503,400 | 24,048,507 | 6,242,034 | 7,503,400 | 30,290,541 | 37,793,941 | (22,570,636 | ) | 15,223,305 | — | ||||||||||||||||||||||||||||||||||
| South City Station (fka South San Francisco) | San Francisco, CA | G | 2007 | 368 | 68,900,000 | 79,476,861 | 5,874,314 | 68,900,000 | 85,351,175 | 154,251,175 | (27,619,642 | ) | 126,631,533 | — | ||||||||||||||||||||||||||||||||||
| Southwood | Palo Alto, CA | — | 1985 | 100 | 6,936,600 | 14,324,069 | 7,029,392 | 6,936,600 | 21,353,461 | 28,290,061 | (14,889,800 | ) | 13,400,261 | — | ||||||||||||||||||||||||||||||||||
| Springline | Seattle, WA | G | 2016 | 136 | 9,163,667 | 47,910,981 | 462,653 | 9,163,667 | 48,373,634 | 57,537,301 | (8,167,981 | ) | 49,369,320 | — | ||||||||||||||||||||||||||||||||||
| STOA | Los Angeles, CA | G | 2017 | 237 | 25,326,048 | 79,976,031 | 466,898 | 25,326,048 | 80,442,929 | 105,768,977 | (8,160,539 | ) | 97,608,438 | — | ||||||||||||||||||||||||||||||||||
| Summerset Village | Chatsworth, CA | — | 1985 | 280 | 2,890,450 | 23,670,889 | 8,738,634 | 2,890,450 | 32,409,523 | 35,299,973 | (26,387,722 | ) | 8,912,251 | — | ||||||||||||||||||||||||||||||||||
| Summit at Sausalito (fka Sausalito) | Sausalito, CA | — | 1978 | 198 | 26,000,000 | 28,435,024 | 9,988,645 | 26,000,000 | 38,423,669 | 64,423,669 | (15,803,477 | ) | 48,620,192 | — | ||||||||||||||||||||||||||||||||||
| Ten23 (fka 500 West 23rd Street) | New York, NY | G | 2011 | 111 | — | 58,881,873 | 1,160,581 | — | 60,042,454 | 60,042,454 | (18,298,459 | ) | 41,743,995 | — | ||||||||||||||||||||||||||||||||||
| Terraces, The | San Francisco, CA | G | 1975 | 117 | 14,087,610 | 16,314,151 | 2,504,676 | 14,087,610 | 18,818,827 | 32,906,437 | (7,920,298 | ) | 24,986,139 | — | ||||||||||||||||||||||||||||||||||
| Third Square | Cambridge, MA | G | 2008/2009 | 471 | 26,767,171 | 218,822,728 | 9,395,974 | 26,767,171 | 228,218,702 | 254,985,873 | (94,757,814 | ) | 160,228,059 | — | ||||||||||||||||||||||||||||||||||
| Three20 | Seattle, WA | G | 2013 | 134 | 7,030,766 | 29,005,762 | 969,854 | 7,030,766 | 29,975,616 | 37,006,382 | (8,984,046 | ) | 28,022,336 | — | ||||||||||||||||||||||||||||||||||
| Toscana | Irvine, CA | — | 1991/1993 | 563 | 39,410,000 | 50,806,072 | 25,605,818 | 39,410,000 | 76,411,890 | 115,821,890 | (48,052,411 | ) | 67,769,479 | — | ||||||||||||||||||||||||||||||||||
| Town Square at Mark Center I&II | Alexandria, VA | — | 1996 | 678 | 39,928,464 | 141,208,321 | 14,623,345 | 39,928,464 | 155,831,666 | 195,760,130 | (76,590,730 | ) | 119,169,400 | — | ||||||||||||||||||||||||||||||||||
| Troy Boston | Boston, MA | G | 2015 | 378 | 34,641,051 | 181,607,331 | 2,157,467 | 34,641,051 | 183,764,798 | 218,405,849 | (23,789,711 | ) | 194,616,138 | — | ||||||||||||||||||||||||||||||||||
| Urbana (fka Market Street Landing) | Seattle, WA | G | 2014 | 289 | 12,542,418 | 75,800,090 | 2,625,630 | 12,542,418 | 78,425,720 | 90,968,138 | (23,312,467 | ) | 67,655,671 | — |
S-8
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2020
| Description | Initial Cost to Company | Cost Capitalized Subsequent to Acquisition (Improvements, net) (E) | Gross Amount Carried at Close of Period 12/31/20 | |||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apartment Name | Location | Non-Residential Components | Date of Construction | Apartment Units | Land | Building & Fixtures | Building & Fixtures | Land | Building & Fixtures (A) | Total (B) | Accumulated Depreciation (C) | Investment in Real Estate, Net at 12/31/20 | Encumbrances | |||||||||||||||||||||||||||||||||||||
| Uwajimaya Village | Seattle, WA | — | 2002 | 176 | 8,800,000 | 22,188,288 | 5,060,085 | 8,800,000 | 27,248,373 | 36,048,373 | (13,875,497 | ) | 22,172,876 | — | ||||||||||||||||||||||||||||||||||||
| Veloce | Redmond, WA | G | 2009 | 322 | 15,322,724 | 76,176,594 | 2,058,051 | 15,322,724 | 78,234,645 | 93,557,369 | (25,659,124 | ) | 67,898,245 | — | ||||||||||||||||||||||||||||||||||||
| Venue at the Promenade | Castle Rock, CO | — | 2017 | 312 | 8,355,048 | 83,752,689 | 166,209 | 8,355,048 | 83,918,898 | 92,273,946 | (7,716,962 | ) | 84,556,984 | — | ||||||||||||||||||||||||||||||||||||
| Verde Condominium Homes (fka Mission Verde, LLC) | San Jose, CA | — | 1986 | 108 | 5,190,700 | 9,679,109 | 4,635,959 | 5,190,700 | 14,315,068 | 19,505,768 | (11,286,870 | ) | 8,218,898 | — | ||||||||||||||||||||||||||||||||||||
| Veridian (fka Silver Spring) | Silver Spring, MD | G | 2009 | 457 | 18,539,817 | 130,407,365 | 4,297,795 | 18,539,817 | 134,705,160 | 153,244,977 | (53,262,783 | ) | 99,982,194 | — | ||||||||||||||||||||||||||||||||||||
| Versailles | Woodland Hills, CA | — | 1991 | 253 | 12,650,000 | 33,656,292 | 8,575,157 | 12,650,000 | 42,231,449 | 54,881,449 | (26,065,056 | ) | 28,816,393 | — | ||||||||||||||||||||||||||||||||||||
| Versailles (K-Town) | Los Angeles, CA | — | 2008 | 225 | 10,590,975 | 44,409,025 | 1,913,803 | 10,590,975 | 46,322,828 | 56,913,803 | (20,170,940 | ) | 36,742,863 | — | ||||||||||||||||||||||||||||||||||||
| Victor on Venice | Los Angeles, CA | G | 2006 | 115 | 10,350,000 | 35,433,437 | 2,023,741 | 10,350,000 | 37,457,178 | 47,807,178 | (18,425,633 | ) | 29,381,545 | — | ||||||||||||||||||||||||||||||||||||
| Villa Solana | Laguna Hills, CA | — | 1984 | 272 | 1,665,100 | 14,985,678 | 12,946,281 | 1,665,100 | 27,931,959 | 29,597,059 | (23,035,555 | ) | 6,561,504 | — | ||||||||||||||||||||||||||||||||||||
| Village at Del Mar Heights, The (fka Del Mar Heights) | San Diego, CA | — | 1986 | 168 | 15,100,000 | 40,859,396 | 3,573,169 | 15,100,000 | 44,432,565 | 59,532,565 | (15,023,903 | ) | 44,508,662 | — | ||||||||||||||||||||||||||||||||||||
| Virginia Square | Arlington, VA | G | 2002 | 231 | — | 85,940,003 | 6,137,694 | — | 92,077,697 | 92,077,697 | (29,622,313 | ) | 62,455,384 | — | ||||||||||||||||||||||||||||||||||||
| Vista 99 (fka Tasman) | San Jose, CA | — | 2016 | 554 | 27,709,329 | 177,555,213 | 840,226 | 27,709,329 | 178,395,439 | 206,104,768 | (33,946,303 | ) | 172,158,465 | — | ||||||||||||||||||||||||||||||||||||
| Vista Del Lago | Mission Viejo, CA | — | 1986-1988 | 608 | 4,525,800 | 40,736,293 | 19,765,337 | 4,525,800 | 60,501,630 | 65,027,430 | (52,909,405 | ) | 12,118,025 | — | ||||||||||||||||||||||||||||||||||||
| Walden Park | Cambridge, MA | — | 1966 | 232 | 12,448,888 | 52,044,448 | 4,982,240 | 12,448,888 | 57,026,688 | 69,475,576 | (23,325,875 | ) | 46,149,701 | — | ||||||||||||||||||||||||||||||||||||
| Water Park Towers | Arlington, VA | — | 1989 | 362 | 34,400,000 | 108,485,859 | 10,793,415 | 34,400,000 | 119,279,274 | 153,679,274 | (39,652,580 | ) | 114,026,694 | — | ||||||||||||||||||||||||||||||||||||
| Watertown Square | Watertown, MA | G | 2005 | 134 | 16,800,000 | 34,074,056 | 1,904,484 | 16,800,000 | 35,978,540 | 52,778,540 | (11,625,233 | ) | 41,153,307 | — | ||||||||||||||||||||||||||||||||||||
| West 96th | New York, NY | G | 1987 | 207 | 84,800,000 | 67,055,502 | 6,658,093 | 84,800,000 | 73,713,595 | 158,513,595 | (26,104,839 | ) | 132,408,756 | — | ||||||||||||||||||||||||||||||||||||
| West End Apartments (fka Emerson Place/CRP II) | Boston, MA | G | 2008 | 310 | 469,546 | 163,123,022 | 5,461,544 | 469,546 | 168,584,566 | 169,054,112 | (73,099,324 | ) | 95,954,788 | — | ||||||||||||||||||||||||||||||||||||
| Westchester at Rockville | Rockville, MD | — | 2009 | 192 | 10,600,000 | 44,135,207 | 1,316,004 | 10,600,000 | 45,451,211 | 56,051,211 | (14,255,122 | ) | 41,796,089 | — | ||||||||||||||||||||||||||||||||||||
| Westmont | New York, NY | G | 1986 | 163 | 64,900,000 | 61,143,259 | 6,257,673 | 64,900,000 | 67,400,932 | 132,300,932 | (21,887,315 | ) | 110,413,617 | — | ||||||||||||||||||||||||||||||||||||
| Westside | Los Angeles, CA | — | 2004 | 204 | 34,200,000 | 56,962,630 | 3,357,625 | 34,200,000 | 60,320,255 | 94,520,255 | (19,197,241 | ) | 75,323,014 | — | ||||||||||||||||||||||||||||||||||||
| Westside Barrington (fka Westside Villas III) | Los Angeles, CA | — | 1999 | 36 | 3,060,000 | 5,538,871 | 1,182,445 | 3,060,000 | 6,721,316 | 9,781,316 | (4,457,210 | ) | 5,324,106 | — | ||||||||||||||||||||||||||||||||||||
| Westside Barry (Westside Villas VI) | Los Angeles, CA | — | 1989 | 18 | 1,530,000 | 3,023,523 | 764,582 | 1,530,000 | 3,788,105 | 5,318,105 | (2,501,385 | ) | 2,816,720 | — | ||||||||||||||||||||||||||||||||||||
| Westside Beloit (fka Westside Villas I) | Los Angeles, CA | — | 1999 | 21 | 1,785,000 | 3,233,254 | 778,767 | 1,785,000 | 4,012,021 | 5,797,021 | (2,711,404 | ) | 3,085,617 | — | ||||||||||||||||||||||||||||||||||||
| Westside Bundy (fka Westside Villas II) | Los Angeles, CA | — | 1999 | 23 | 1,955,000 | 3,541,435 | 794,239 | 1,955,000 | 4,335,674 | 6,290,674 | (2,865,440 | ) | 3,425,234 | — | ||||||||||||||||||||||||||||||||||||
| Westside Butler (fka Westside Villas IV) | Los Angeles, CA | — | 1999 | 36 | 3,060,000 | 5,539,390 | 1,223,921 | 3,060,000 | 6,763,311 | 9,823,311 | (4,471,969 | ) | 5,351,342 | — | ||||||||||||||||||||||||||||||||||||
| Westside Villas (fka Westside Villas V &VII) | Los Angeles, CA | — | 1999 & 2001 | 113 | 9,605,000 | 19,983,385 | 2,909,316 | 9,605,000 | 22,892,701 | 32,497,701 | (14,993,719 | ) | 17,503,982 | — | ||||||||||||||||||||||||||||||||||||
| Windridge (CA) | Laguna Niguel, CA | — | 1989 | 344 | 2,662,900 | 23,985,497 | 13,127,981 | 2,662,900 | 37,113,478 | 39,776,378 | (30,933,234 | ) | 8,843,144 | — | ||||||||||||||||||||||||||||||||||||
| Wood Creek I | Pleasant Hill, CA | — | 1987 | 256 | 9,729,900 | 23,009,768 | 10,421,107 | 9,729,900 | 33,430,875 | 43,160,775 | (25,852,279 | ) | 17,308,496 | — | ||||||||||||||||||||||||||||||||||||
| Woodleaf | Campbell, CA | — | 1984 | 178 | 8,550,600 | 16,988,182 | 6,182,183 | 8,550,600 | 23,170,365 | 31,720,965 | (17,242,110 | ) | 14,478,855 | — | ||||||||||||||||||||||||||||||||||||
| Management Business | Chicago, IL | — | (D) | — | — | — | 138,223,005 | — | 138,223,005 | 138,223,005 | (104,607,870 | ) | 33,615,135 | — | ||||||||||||||||||||||||||||||||||||
| Operating Partnership | Chicago, IL | — | (F) | — | — | 1,543,343 | — | — | 1,543,343 | 1,543,343 | — | 1,543,343 | — | |||||||||||||||||||||||||||||||||||||
| Other | N/A | — | — | — | — | — | 107,757 | — | 107,757 | 107,757 | (66,902 | ) | 40,855 | — | ||||||||||||||||||||||||||||||||||||
| Wholly Owned Unencumbered | 64,363 | 4,875,308,605 | 16,033,230,297 | 1,620,022,325 | 4,875,308,605 | 17,653,252,622 | 22,528,561,227 | (6,521,859,521 | ) | 16,006,701,706 | — | |||||||||||||||||||||||||||||||||||||||
| Wholly Owned Encumbered: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 1111 Belle Pre (fka The Madison) | Alexandria, VA | G | 2014 | 360 | 18,937,702 | 94,758,679 | 517,009 | 18,937,702 | 95,275,688 | 114,213,390 | (28,767,103 | ) | 85,446,287 | 86,236,221 | ||||||||||||||||||||||||||||||||||||
| 2501 Porter | Washington, D.C. | — | 1988 | 202 | 13,000,000 | 75,271,179 | 7,046,134 | 13,000,000 | 82,317,313 | 95,317,313 | (27,334,401 | ) | 67,982,912 | (H) | ||||||||||||||||||||||||||||||||||||
| 300 East 39th (fka East 39th) | New York, NY | G | 2001 | 254 | 48,900,000 | 96,174,639 | 5,841,752 | 48,900,000 | 102,016,391 | 150,916,391 | (32,773,924 | ) | 118,142,467 | 62,517,552 | ||||||||||||||||||||||||||||||||||||
| 303 East 83rd (fka Camargue) | New York, NY | G | 1976 | 261 | 79,400,000 | 79,122,624 | 10,883,739 | 79,400,000 | 90,006,363 | 169,406,363 | (30,023,726 | ) | 139,382,637 | (H) | ||||||||||||||||||||||||||||||||||||
| 425 Broadway | Santa Monica, CA | G | 2001 | 101 | 12,600,000 | 34,394,772 | 3,879,039 | 12,600,000 | 38,273,811 | 50,873,811 | (12,637,343 | ) | 38,236,468 | (H) | ||||||||||||||||||||||||||||||||||||
| Alcyone | Seattle, WA | G | 2004 | 162 | 11,379,497 | 49,360,503 | 1,621,195 | 11,379,497 | 50,981,698 | 62,361,195 | (13,657,401 | ) | 48,703,794 | 26,717,175 | ||||||||||||||||||||||||||||||||||||
| Artisan Square | Northridge, CA | — | 2002 | 140 | 7,000,000 | 20,537,359 | 2,177,087 | 7,000,000 | 22,714,446 | 29,714,446 | (13,941,438 | ) | 15,773,008 | 35,608,719 | ||||||||||||||||||||||||||||||||||||
| Avanti | Anaheim, CA | — | 1987 | 162 | 12,960,000 | 18,497,682 | 4,201,662 | 12,960,000 | 22,699,344 | 35,659,344 | (12,149,740 | ) | 23,509,604 | 28,029,688 |
S-9
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2020
| Description | Initial Cost to Company | Cost Capitalized Subsequent to Acquisition (Improvements, net) (E) | Gross Amount Carried at Close of Period 12/31/20 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apartment Name | Location | Non-Residential Components | Date of Construction | Apartment Units | Land | Building & Fixtures | Building & Fixtures | Land | Building & Fixtures (A) | Total (B) | Accumulated Depreciation (C) | Investment in Real Estate, Net at 12/31/20 | Encumbrances | |||||||||||||||||||||||||||||||||||
| Avenir Apartments | Boston, MA | G | 2009 | 241 | — | 114,321,619 | 6,957,817 | — | 121,279,436 | 121,279,436 | (36,961,367 | ) | 84,318,069 | 83,594,553 | ||||||||||||||||||||||||||||||||||
| Calvert Woodley | Washington, D.C. | — | 1962 | 136 | 12,600,000 | 43,527,379 | 2,813,918 | 12,600,000 | 46,341,297 | 58,941,297 | (14,908,145 | ) | 44,033,152 | (H) | ||||||||||||||||||||||||||||||||||
| Citrus Suites | Santa Monica, CA | — | 1978 | 70 | 9,000,000 | 16,950,326 | 2,159,124 | 9,000,000 | 19,109,450 | 28,109,450 | (6,341,008 | ) | 21,768,442 | (H) | ||||||||||||||||||||||||||||||||||
| City Pointe | Fullerton, CA | G | 2004 | 183 | 6,863,792 | 36,476,208 | 3,982,736 | 6,863,792 | 40,458,944 | 47,322,736 | (16,998,993 | ) | 30,323,743 | 39,604,834 | ||||||||||||||||||||||||||||||||||
| Cleveland House | Washington, D.C. | — | 1953 | 214 | 18,300,000 | 66,392,414 | 6,478,149 | 18,300,000 | 72,870,563 | 91,170,563 | (23,146,687 | ) | 68,023,876 | (H) | ||||||||||||||||||||||||||||||||||
| Columbia Crossing | Arlington, VA | — | 1991 | 247 | 23,500,000 | 53,045,073 | 3,332,258 | 23,500,000 | 56,377,331 | 79,877,331 | (18,786,207 | ) | 61,091,124 | (H) | ||||||||||||||||||||||||||||||||||
| Elevé | Glendale, CA | G | 2013 | 208 | 14,080,560 | 56,419,440 | 1,113,113 | 14,080,560 | 57,532,553 | 71,613,113 | (16,339,803 | ) | 55,273,310 | 38,377,191 | ||||||||||||||||||||||||||||||||||
| Estancia at Santa Clara (fka Santa Clara) | Santa Clara, CA | — | 2000 | 450 | — | 123,759,804 | 2,978,093 | — | 126,737,897 | 126,737,897 | (41,055,149 | ) | 85,682,748 | (H) | ||||||||||||||||||||||||||||||||||
| Fairchase | Fairfax, VA | — | 2007 | 392 | 23,500,000 | 87,722,321 | 1,898,989 | 23,500,000 | 89,621,310 | 113,121,310 | (27,669,103 | ) | 85,452,207 | (H) | ||||||||||||||||||||||||||||||||||
| Fairfield | Stamford, CT | G | 1996 | 263 | 6,510,200 | 39,690,120 | 9,558,884 | 6,510,200 | 49,249,004 | 55,759,204 | (38,011,328 | ) | 17,747,876 | 31,415,078 | ||||||||||||||||||||||||||||||||||
| Flats at DuPont Circle | Washington, D.C. | — | 1967 | 306 | 35,200,000 | 108,768,198 | 4,360,800 | 35,200,000 | 113,128,998 | 148,328,998 | (33,817,504 | ) | 114,511,494 | (H) | ||||||||||||||||||||||||||||||||||
| Glo | Los Angeles, CA | G | 2008 | 201 | 16,047,023 | 48,650,963 | 3,698,250 | 16,047,023 | 52,349,213 | 68,396,236 | (19,833,118 | ) | 48,563,118 | 32,536,206 | ||||||||||||||||||||||||||||||||||
| Heights on Capitol Hill | Seattle, WA | G | 2006 | 104 | 5,425,000 | 21,138,028 | 1,918,209 | 5,425,000 | 23,056,237 | 28,481,237 | (11,613,731 | ) | 16,867,506 | 22,574,473 | ||||||||||||||||||||||||||||||||||
| Kelvin Court (fka Alta Pacific) | Irvine, CA | — | 2008 | 132 | 10,752,145 | 34,846,856 | 960,195 | 10,752,145 | 35,807,051 | 46,559,196 | (15,665,700 | ) | 30,893,496 | 26,250,120 | ||||||||||||||||||||||||||||||||||
| Kenwood Mews | Burbank, CA | — | 1991 | 141 | 14,100,000 | 24,662,883 | 4,295,836 | 14,100,000 | 28,958,719 | 43,058,719 | (16,005,176 | ) | 27,053,543 | 37,607,274 | ||||||||||||||||||||||||||||||||||
| La Terrazza at Colma Station | Colma, CA | G | 2005 | 155 | — | 41,251,044 | 3,595,476 | — | 44,846,520 | 44,846,520 | (21,415,715 | ) | 23,430,805 | 25,018,990 | ||||||||||||||||||||||||||||||||||
| Lindley Apartments | Encino, CA | — | 2004 | 129 | 5,805,000 | 25,705,000 | 2,226,777 | 5,805,000 | 27,931,777 | 33,736,777 | (11,253,531 | ) | 22,483,246 | 28,028,542 | ||||||||||||||||||||||||||||||||||
| Lofts 590 | Arlington, VA | — | 2005 | 212 | 20,100,000 | 67,909,023 | 948,447 | 20,100,000 | 68,857,470 | 88,957,470 | (20,702,192 | ) | 68,255,278 | 42,977,538 | ||||||||||||||||||||||||||||||||||
| Longview Place | Waltham, MA | — | 2004 | 348 | 20,880,000 | 90,255,509 | 11,851,439 | 20,880,000 | 102,106,948 | 122,986,948 | (53,169,019 | ) | 69,817,929 | 84,236,459 | ||||||||||||||||||||||||||||||||||
| Metro on First | Seattle, WA | G | 2002 | 102 | 8,540,000 | 12,209,981 | 2,503,132 | 8,540,000 | 14,713,113 | 23,253,113 | (7,824,496 | ) | 15,428,617 | 21,479,983 | ||||||||||||||||||||||||||||||||||
| Moda | Seattle, WA | G | 2009 | 251 | 12,649,228 | 36,842,012 | 2,077,059 | 12,649,228 | 38,919,071 | 51,568,299 | (16,192,358 | ) | 35,375,941 | (I) | ||||||||||||||||||||||||||||||||||
| Montierra (CA) | San Diego, CA | — | 1990 | 272 | 8,160,000 | 29,360,938 | 8,739,937 | 8,160,000 | 38,100,875 | 46,260,875 | (27,667,597 | ) | 18,593,278 | 60,994,469 | ||||||||||||||||||||||||||||||||||
| Old Town Lofts | Redmond, WA | G | 2014 | 149 | 7,740,467 | 44,146,181 | 911,878 | 7,740,467 | 45,058,059 | 52,798,526 | (10,447,662 | ) | 42,350,864 | 35,552,619 | ||||||||||||||||||||||||||||||||||
| Olympus Towers | Seattle, WA | G | 2000 | 328 | 14,752,034 | 73,335,425 | 11,508,550 | 14,752,034 | 84,843,975 | 99,596,009 | (49,773,869 | ) | 49,822,140 | 94,702,663 | ||||||||||||||||||||||||||||||||||
| Park Place at San Mateo (fka San Mateo) | San Mateo, CA | G | 2001 | 575 | 71,900,000 | 211,907,141 | 14,964,633 | 71,900,000 | 226,871,774 | 298,771,774 | (72,984,554 | ) | 225,787,220 | (H) | ||||||||||||||||||||||||||||||||||
| Skyhouse Denver | Denver, CO | G | 2017 | 354 | 13,562,331 | 126,360,318 | 677,621 | 13,562,331 | 127,037,939 | 140,600,270 | (15,522,629 | ) | 125,077,641 | 74,151,572 | ||||||||||||||||||||||||||||||||||
| SoMa Square Apartments (fka South Market) | San Francisco, CA | G | 1986 | 410 | 79,900,000 | 177,316,977 | 16,836,498 | 79,900,000 | 194,153,475 | 274,053,475 | (60,659,528 | ) | 213,393,947 | (H) | ||||||||||||||||||||||||||||||||||
| Square One | Seattle, WA | — | 2014 | 112 | 7,222,544 | 26,277,456 | 133,045 | 7,222,544 | 26,410,501 | 33,633,045 | (7,302,057 | ) | 26,330,988 | (I) | ||||||||||||||||||||||||||||||||||
| Teresina | Chula Vista, CA | — | 2000 | 440 | 28,600,000 | 61,916,670 | 8,105,506 | 28,600,000 | 70,022,176 | 98,622,176 | (36,713,370 | ) | 61,908,806 | 37,940,000 | ||||||||||||||||||||||||||||||||||
| Vantage Hollywood | Los Angeles, CA | — | 1987 | 298 | 42,580,326 | 56,014,674 | 3,323,418 | 42,580,326 | 59,338,092 | 101,918,418 | (16,037,599 | ) | 85,880,819 | 38,562,939 | ||||||||||||||||||||||||||||||||||
| Vintage | Ontario, CA | — | 2005-2007 | 300 | 7,059,230 | 47,677,762 | 1,982,739 | 7,059,230 | 49,660,501 | 56,719,731 | (25,190,161 | ) | 31,529,570 | 49,111,234 | ||||||||||||||||||||||||||||||||||
| Vintage at 425 Broadway (fka Promenade) | Santa Monica, CA | G | 1934/2001 | 60 | 9,000,000 | 13,961,523 | 1,968,533 | 9,000,000 | 15,930,056 | 24,930,056 | (5,447,549 | ) | 19,482,507 | (H) | ||||||||||||||||||||||||||||||||||
| West 54th | New York, NY | G | 2001 | 222 | 60,900,000 | 48,193,837 | 4,524,296 | 60,900,000 | 52,718,133 | 113,618,133 | (18,850,602 | ) | 94,767,531 | 49,193,451 | ||||||||||||||||||||||||||||||||||
| Westgate (fka Westgate I) | Pasadena, CA | — | 2010 | 480 | 22,898,848 | 133,467,158 | 4,125,453 | 22,898,848 | 137,592,611 | 160,491,459 | (46,995,276 | ) | 113,496,183 | 96,433,496 | ||||||||||||||||||||||||||||||||||
| Portfolio/Entity Encumbrances (1) | — | — | — | — | — | — | — | — | — | 798,691,865 | ||||||||||||||||||||||||||||||||||||||
| Wholly Owned Encumbered | 10,127 | 842,305,927 | 2,668,597,698 | 193,678,425 | 842,305,927 | 2,862,276,123 | 3,704,582,050 | (1,032,587,859 | ) | 2,671,994,191 | 2,088,144,904 | |||||||||||||||||||||||||||||||||||||
| Partially Owned Unencumbered: | ||||||||||||||||||||||||||||||||||||||||||||||||
| 2300 Elliott | Seattle, WA | G | 1992 | 92 | 796,800 | 7,173,725 | 7,820,623 | 796,800 | 14,994,348 | 15,791,148 | (12,389,244 | ) | 3,401,904 | — | ||||||||||||||||||||||||||||||||||
| 9th & W | Washington, DC | G | (F) | — | — | 7,017,002 | — | — | 7,017,002 | 7,017,002 | — | 7,017,002 | — | |||||||||||||||||||||||||||||||||||
| Bellevue Meadows | Bellevue, WA | — | 1983 | 180 | 4,507,100 | 12,574,814 | 6,087,865 | 4,507,100 | 18,662,679 | 23,169,779 | (14,585,459 | ) | 8,584,320 | — | ||||||||||||||||||||||||||||||||||
| Canyon Ridge | San Diego, CA | — | 1989 | 162 | 4,869,448 | 11,955,063 | 4,258,637 | 4,869,448 | 16,213,700 | 21,083,148 | (12,460,975 | ) | 8,622,173 | — | ||||||||||||||||||||||||||||||||||
| Country Oaks | Agoura Hills, CA | — | 1985 | 256 | 6,105,000 | 29,561,865 | 7,563,839 | 6,105,000 | 37,125,704 | 43,230,704 | (23,902,034 | ) | 19,328,670 | — | ||||||||||||||||||||||||||||||||||
| Harrison Square (fka Elliot Bay) | Seattle, WA | G | 1992 | 166 | 7,600,000 | 35,844,345 | 5,832,090 | 7,600,000 | 41,676,435 | 49,276,435 | (14,608,832 | ) | 34,667,603 | — |
S-10
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2020
| Description | Initial Cost to Company | Cost Capitalized Subsequent to Acquisition (Improvements, net) (E) | Gross Amount Carried at Close of Period 12/31/20 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apartment Name | Location | Non-Residential Components | Date of Construction | Apartment Units | Land | Building & Fixtures | Building & Fixtures | Land | Building & Fixtures (A) | Total (B) | Accumulated Depreciation (C) | Investment in Real Estate, Net at 12/31/20 | Encumbrances | |||||||||||||||||||||||||||||||||||
| Lantern Cove | Foster City, CA | — | 1985 | 232 | 6,945,000 | 23,064,976 | 7,999,330 | 6,945,000 | 31,064,306 | 38,009,306 | (21,090,571 | ) | 16,918,735 | — | ||||||||||||||||||||||||||||||||||
| Radius Koreatown | Los Angeles, CA | — | 2014/2016 | 301 | 32,494,154 | 84,645,202 | 394,749 | 32,494,154 | 85,039,951 | 117,534,105 | (15,147,227 | ) | 102,386,878 | — | ||||||||||||||||||||||||||||||||||
| Rosecliff | Quincy, MA | — | 1990 | 156 | 5,460,000 | 15,721,570 | 4,712,510 | 5,460,000 | 20,434,080 | 25,894,080 | (14,750,661 | ) | 11,143,419 | — | ||||||||||||||||||||||||||||||||||
| Schooner Bay I | Foster City, CA | — | 1985 | 168 | 5,345,000 | 20,390,618 | 7,030,910 | 5,345,000 | 27,421,528 | 32,766,528 | (18,045,457 | ) | 14,721,071 | — | ||||||||||||||||||||||||||||||||||
| Schooner Bay II | Foster City, CA | — | 1985 | 144 | 4,550,000 | 18,064,764 | 5,732,766 | 4,550,000 | 23,797,530 | 28,347,530 | (16,050,917 | ) | 12,296,613 | — | ||||||||||||||||||||||||||||||||||
| Surrey Downs | Bellevue, WA | — | 1986 | 122 | 3,057,100 | 7,848,618 | 3,698,582 | 3,057,100 | 11,547,200 | 14,604,300 | (8,809,623 | ) | 5,794,677 | — | ||||||||||||||||||||||||||||||||||
| Venn at Main | Bellevue, WA | G | 2016 | 350 | 26,626,497 | 151,520,448 | 518,736 | 26,626,497 | 152,039,184 | 178,665,681 | (21,480,824 | ) | 157,184,857 | — | ||||||||||||||||||||||||||||||||||
| Virgil Square | Los Angeles, CA | — | 1979 | 142 | 5,500,000 | 15,216,613 | 3,833,548 | 5,500,000 | 19,050,161 | 24,550,161 | (10,768,560 | ) | 13,781,601 | — | ||||||||||||||||||||||||||||||||||
| Wood Creek II (fka Willow Brook (CA)) | Pleasant Hill, CA | — | 1985 | 228 | 5,055,000 | 38,388,672 | 9,606,448 | 5,055,000 | 47,995,120 | 53,050,120 | (27,453,256 | ) | 25,596,864 | — | ||||||||||||||||||||||||||||||||||
| Partially Owned Unencumbered | 2,699 | 118,911,099 | 478,988,295 | 75,090,633 | 118,911,099 | 554,078,928 | 672,990,027 | (231,543,640 | ) | 441,446,387 | — | |||||||||||||||||||||||||||||||||||||
| Partially Owned Encumbered: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Aero Apartments | Alameda, CA | G | (F) | — | 13,107,242 | 77,932,171 | — | 13,107,242 | 77,932,171 | 91,039,413 | — | 91,039,413 | 31,493,854 | |||||||||||||||||||||||||||||||||||
| Canyon Creek (CA) | San Ramon, CA | — | 1984 | 268 | 5,425,000 | 18,812,120 | 8,138,492 | 5,425,000 | 26,950,612 | 32,375,612 | (19,317,572 | ) | 13,058,040 | 28,193,080 | ||||||||||||||||||||||||||||||||||
| Wisconsin Place | Chevy Chase, MD | — | 2009 | 432 | — | 172,089,355 | 1,687,416 | — | 173,776,771 | 173,776,771 | (54,348,611 | ) | 119,428,160 | 146,057,885 | ||||||||||||||||||||||||||||||||||
| Partially Owned Encumbered | 700 | 18,532,242 | 268,833,646 | 9,825,908 | 18,532,242 | 278,659,554 | 297,191,796 | (73,666,183 | ) | 223,525,613 | 205,744,819 | |||||||||||||||||||||||||||||||||||||
| Total Consolidated Investment in Real Estate | 77,889 | $ | 5,855,057,873 | $ | 19,449,649,936 | $ | 1,898,617,291 | $ | 5,855,057,873 | $ | 21,348,267,227 | $ | 27,203,325,100 | $ | (7,859,657,203 | ) | $ | 19,343,667,897 | $ | 2,293,889,723 |
(1)See attached Encumbrances Reconciliation.
S-11
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2020
NOTES:
| (A) | The balance of furniture & fixtures included in the total investment in real estate amount was $1,970,033,328 as of December 31, 2020. |
|---|
| (B) | The cost, net of accumulated depreciation, for Federal Income Tax purposes as of December 31, 2020 was approximately $13.8 billion (unaudited). |
|---|
| (C) | The life to compute depreciation for building is 30 years, for building improvements ranges from 5 to 15 years, for furniture & fixtures, replacements and renovations is 5 to 10 years and for lease intangibles is the average remaining term of each respective lease. |
|---|
| (D) | This asset consists of costs owned by the Management Business acquired/added at various acquisition dates and largely represents furniture, fixtures and equipment and computer equipment and software costs, which are generally depreciated over periods ranging from 3 to 7 years, and leasehold improvements, which are generally depreciated over the term of each respective lease. |
|---|
| (E) | Primarily represents capital expenditures for building improvements, replacements and renovations incurred subsequent to each property’s acquisition date. |
|---|
| (F) | Primarily represents land and/or construction-in-progress on projects either held for future development or projects currently under development. |
|---|
| (G) | A portion of these properties includes and/or will include non-residential components (consisting of retail and/or public parking garage operations). |
|---|
| (H) | See Encumbrances Reconciliation schedule. |
|---|
| (I) | Boot property for Bond Partnership mortgage pool. |
|---|
S-12
Previous: Item 15. Exhibits, Financial Statement Schedules