filings.toolsCover and table of contents
130K characters. Original on sec.gov · Markdown
Cover and table of contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| ☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended March 31, 2025 |
OR
| ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to |
Commission File Number: 1-12252 (Equity Residential)
Commission File Number: 0-24920 (ERP Operating Limited Partnership)
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
(Exact name of registrant as specified in its charter)
| Maryland (Equity Residential) | 13-3675988 (Equity Residential) | |
| Illinois (ERP Operating Limited Partnership) | 36-3894853 (ERP Operating Limited Partnership) | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
| Two North Riverside Plaza**,** Chicago**,** Illinois 60606 | (312) 474-1300 | |
| (Address of principal executive offices) (Zip Code) | (Registrant’s telephone number, including area code) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
| Common Shares of Beneficial Interest, $0.01 Par Value (Equity Residential) | EQR | New York Stock Exchange | ||
| 7.57% Notes due August 15, 2026 (ERP Operating Limited Partnership) | N/A | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
| Equity Residential Yes ☒ No ☐ | ERP Operating Limited Partnership Yes ☒ No ☐ |
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
| Equity Residential Yes ☒ No ☐ | ERP Operating Limited Partnership Yes ☒ No ☐ |
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Equity Residential:
| Large accelerated filer | ☒ | Accelerated filer | ☐ | |||
| Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||
| Emerging growth company | ☐ |
l
ERP Operating Limited Partnership:
| Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
| Non-accelerated filer | ☒ | Smaller reporting company | ☐ | |||
| Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
| Equity Residential ☐ | ERP Operating Limited Partnership ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
| Equity Residential Yes ☐ No ☒ | ERP Operating Limited Partnership Yes ☐ No ☒ |
The number of EQR Common Shares of Beneficial Interest, $0.01 par value, outstanding on April 24, 2025 was 379,943,670.
EXPLANATORY NOTE
This report combines the reports on Form 10-Q for the quarterly period ended March 31, 2025 of Equity Residential and ERP Operating Limited Partnership. Unless stated otherwise or the context otherwise requires, references to “EQR” mean Equity Residential, a Maryland real estate investment trust (“REIT”), and references to “ERPOP” mean ERP Operating Limited Partnership, an Illinois limited partnership. References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP. References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP. The following chart illustrates the Company’s and the Operating Partnership’s corporate structure:
EQR is the general partner of, and as of March 31, 2025 owned an approximate 97.0% ownership interest in, ERPOP. The remaining 3.0% interest is owned by limited partners. As the sole general partner of ERPOP, EQR has exclusive control of ERPOP’s day-to-day management. Management operates the Company and the Operating Partnership as one business. The management of EQR consists of the same members as the management of ERPOP.
The Company is structured as an umbrella partnership REIT (“UPREIT”) and EQR contributes all net proceeds from its various equity offerings to ERPOP. In return for those contributions, EQR receives a number of OP Units (see definition below) in ERPOP equal to the number of Common Shares it has issued in the equity offering. The Company may acquire properties in transactions that include the issuance of OP Units as consideration for the acquired properties. Such transactions may, in certain circumstances, enable the sellers to defer in whole or in part, the recognition of taxable income or gain that might otherwise result from the sales. This is one of the reasons why the Company is structured in the manner shown above. Based on the terms of ERPOP’s partnership agreement, OP Units can be exchanged with Common Shares on a one-for-one basis because the Company maintains a one-for-one relationship between the OP Units of ERPOP issued to EQR and the outstanding Common Shares.
The Company believes that combining the reports on Form 10-Q of EQR and ERPOP into this single report provides the following benefits:
-
enhances investors’ understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
-
eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and
-
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
The Company believes it is important to understand the few differences between EQR and ERPOP in the context of how EQR and ERPOP operate as a consolidated company. All of the Company’s property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP. EQR’s primary function is acting as the general partner of ERPOP. EQR also issues equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP. EQR does not have any indebtedness as all debt is incurred by the Operating Partnership. The Operating Partnership holds substantially all of the assets of the Company, including the Company’s ownership interests in its joint ventures. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for the net proceeds from equity offerings by EQR (which are contributed to the capital of ERPOP in exchange for additional partnership interests in ERPOP (“OP Units”) (on a one-for-one Common Share per OP Unit basis) or additional preference units in ERPOP (on a one-for-one preferred share per preference unit basis)), the Operating Partnership generates all remaining capital required by the Company’s business. These sources include the Operating Partnership’s working capital, net cash provided by operating activities, borrowings under its revolving credit facility and/or commercial paper program, the issuance of secured and unsecured debt and partnership interests, and proceeds received from disposition of certain properties and joint venture interests.
Shareholders’ equity, partners’ capital and noncontrolling interests are the main areas of difference between the consolidated financial statements of the Company and those of the Operating Partnership. The limited partners of the Operating Partnership are accounted for as partners’ capital in the Operating Partnership’s financial statements and as noncontrolling interests in the Company’s financial statements. The noncontrolling interests in the Operating Partnership’s financial statements include the interests of unaffiliated partners in various consolidated partnerships. The noncontrolling interests in the Company’s financial statements include the same noncontrolling interests at the Operating Partnership level and limited partner OP Unit holders of the Operating Partnership. The differences between shareholders’ equity and partners’ capital result from differences in the equity issued at the Company and Operating Partnership levels.
To help investors understand the differences between the Company and the Operating Partnership, this report provides separate consolidated financial statements for the Company and the Operating Partnership; a single set of consolidated notes to such financial statements that includes separate discussions of each entity’s debt, noncontrolling interests and shareholders’ equity or partners’ capital, as applicable; and a combined Management’s Discussion and Analysis of Financial Condition and Results of Operations section that includes discrete information related to each entity.
This report also includes separate Part I, Item 4, Controls and Procedures, sections and separate Exhibits 31 and 32 certifications for each of the Company and the Operating Partnership in order to establish that the requisite certifications have been made and that the Company and the Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and 18 U.S.C. §1350.
In order to highlight the differences between the Company and the Operating Partnership, the separate sections in this report for the Company and the Operating Partnership specifically refer to the Company and the Operating Partnership. In the sections that combine disclosure of the Company and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company. Although the Operating Partnership is generally the entity that directly or indirectly enters into contracts and joint ventures and holds assets and debt, reference to the Company is appropriate because the Company is one business and the Company operates that business through the Operating Partnership.
As general partner with control of ERPOP, EQR consolidates ERPOP for financial reporting purposes, and EQR essentially has no assets or liabilities other than its investment in ERPOP. Therefore, the assets and liabilities of the Company and the Operating Partnership are the same on their respective financial statements. The separate discussions of the Company and the Operating Partnership in this report should be read in conjunction with each other to understand the results of the Company on a consolidated basis and how management operates the Company.
TABLE OF CONTENTS
EQUITY RESIDENTIAL
CONSOLIDATED B****ALANCE SHEETS
(Amounts in thousands except for share amounts)
(Unaudited)
| March 31, | December 31, | |||||||
| 2025 | 2024 | |||||||
| ASSETS | ||||||||
| Land | $ | 5,572,591 | $ | 5,606,531 | ||||
| Depreciable property | 24,158,601 | 24,039,412 | ||||||
| Projects under development | 144,706 | 261,706 | ||||||
| Land held for development | 59,772 | 63,142 | ||||||
| Investment in real estate | 29,935,670 | 29,970,791 | ||||||
| Accumulated depreciation | (10,611,129 | ) | (10,412,463 | ) | ||||
| Investment in real estate, net | 19,324,541 | 19,558,328 | ||||||
| Investments in unconsolidated entities | 411,973 | 386,531 | ||||||
| Cash and cash equivalents | 39,849 | 62,302 | ||||||
| Restricted deposits | 101,694 | 97,864 | ||||||
| Right-of-use assets | 452,783 | 455,445 | ||||||
| Other assets | 231,345 | 273,706 | ||||||
| Total assets | $ | 20,562,185 | $ | 20,834,176 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities: | ||||||||
| Mortgage notes payable, net | $ | 1,593,803 | $ | 1,630,690 | ||||
| Notes, net | 5,949,081 | 5,947,376 | ||||||
| Line of credit and commercial paper | 304,000 | 543,679 | ||||||
| Accounts payable and accrued expenses | 149,342 | 99,347 | ||||||
| Accrued interest payable | 50,316 | 74,176 | ||||||
| Lease liabilities | 304,148 | 304,897 | ||||||
| Other liabilities | 274,374 | 310,559 | ||||||
| Security deposits | 77,312 | 75,611 | ||||||
| Distributions payable | 270,679 | 263,494 | ||||||
| Total liabilities | 8,973,055 | 9,249,829 | ||||||
| Commitments and contingencies | ||||||||
| Redeemable Noncontrolling Interests – Operating Partnership | 337,699 | 338,563 | ||||||
| Equity: | ||||||||
| Shareholders' equity: | ||||||||
| Preferred Shares of beneficial interest, $0.01 par value;100,000,000 shares authorized; 343,100 shares issued and outstanding as of March 31, 2025 and December 31, 2024 | 17,155 | 17,155 | ||||||
| Common Shares of beneficial interest, $0.01 par value;1,000,000,000 shares authorized; 379,840,678 shares issued and outstanding as of March 31, 2025 and 379,475,383 shares issued and outstanding as of December 31, 2024 | 3,798 | 3,795 | ||||||
| Paid in capital | 9,622,470 | 9,611,826 | ||||||
| Retained earnings | 1,400,511 | 1,407,570 | ||||||
| Accumulated other comprehensive income (loss) | 3,396 | 4,214 | ||||||
| Total shareholders’ equity | 11,047,330 | 11,044,560 | ||||||
| Noncontrolling Interests: | ||||||||
| Operating Partnership | 207,090 | 201,942 | ||||||
| Partially Owned Properties | (2,989 | ) | (718 | ) | ||||
| Total Noncontrolling Interests | 204,101 | 201,224 | ||||||
| Total equity | 11,251,431 | 11,245,784 | ||||||
| Total liabilities and equity | $ | 20,562,185 | $ | 20,834,176 |
See accompanying notes
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF O****PERATIONS AND COMPREHENSIVE INCOME
(Amounts in thousands except per share data)
(Unaudited)
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| REVENUES | ||||||||
| Rental income | $ | 760,810 | $ | 730,818 | ||||
| EXPENSES | ||||||||
| Property and maintenance | 143,973 | 134,630 | ||||||
| Real estate taxes and insurance | 111,752 | 108,927 | ||||||
| Property management | 35,816 | 35,458 | ||||||
| General and administrative | 18,255 | 15,720 | ||||||
| Depreciation | 256,746 | 225,695 | ||||||
| Total expenses | 566,542 | 520,430 | ||||||
| Net gain (loss) on sales of real estate properties | 154,152 | 188,185 | ||||||
| Interest and other income | 1,692 | 9,329 | ||||||
| Other expenses | (4,156 | ) | (31,738 | ) | ||||
| Interest: | ||||||||
| Expense incurred, net | (72,114 | ) | (67,212 | ) | ||||
| Amortization of deferred financing costs | (2,144 | ) | (1,918 | ) | ||||
| Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of land parcels | 271,698 | 307,034 | ||||||
| Income and other tax (expense) benefit | (422 | ) | (304 | ) | ||||
| Income (loss) from investments in unconsolidated entities | (6,411 | ) | (1,698 | ) | ||||
| Net gain (loss) on sales of land parcels | (67 | ) | — | |||||
| Net income | 264,798 | 305,032 | ||||||
| Net (income) loss attributable to Noncontrolling Interests: | ||||||||
| Operating Partnership | (7,102 | ) | (8,275 | ) | ||||
| Partially Owned Properties | (1,104 | ) | (970 | ) | ||||
| Net income attributable to controlling interests | 256,592 | 295,787 | ||||||
| Preferred distributions | (356 | ) | (547 | ) | ||||
| Premium on redemption of Preferred Shares | — | (1,444 | ) | |||||
| Net income available to Common Shares | $ | 256,236 | $ | 293,796 | ||||
| Earnings per share – basic: | ||||||||
| Net income available to Common Shares | $ | 0.68 | $ | 0.78 | ||||
| Weighted average Common Shares outstanding | 379,208 | 378,812 | ||||||
| Earnings per share – diluted: | ||||||||
| Net income available to Common Shares | $ | 0.67 | $ | 0.77 | ||||
| Weighted average Common Shares outstanding | 391,179 | 390,561 |
See accompanying notes
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF OPERATIO****NS AND COMPREHENSIVE INCOME (Continued)
(Amounts in thousands except per share data)
(Unaudited)
| Quarter Ended March 31, | |||||||
| 2025 | 2024 | ||||||
| Comprehensive income: | |||||||
| Net income | $ | 264,798 | $ | 305,032 | |||
| Other comprehensive income (loss): | |||||||
| Other comprehensive income (loss) – derivative instruments: | |||||||
| Unrealized holding gains (losses) arising during the period | (1,504 | ) | — | ||||
| Losses reclassified into earnings from other comprehensive income | 686 | 610 | |||||
| Other comprehensive income (loss) | (818 | ) | 610 | ||||
| Comprehensive income | 263,980 | 305,642 | |||||
| Comprehensive (income) attributable to Noncontrolling Interests | (8,184 | ) | (9,262 | ) | |||
| Comprehensive income attributable to controlling interests | $ | 255,796 | $ | 296,380 |
See accompanying notes
EQUITY RESIDENTIAL
CONSOLIDATED STATEM****ENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net income | $ | 264,798 | $ | 305,032 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation | 256,746 | 225,695 | ||||||
| Amortization of deferred financing costs | 2,144 | 1,918 | ||||||
| Amortization of discounts and premiums on debt | 1,311 | 1,267 | ||||||
| Amortization of deferred settlements on derivative instruments | 683 | 608 | ||||||
| Amortization of right-of-use assets | 3,189 | 3,231 | ||||||
| Write-off of pursuit costs | 1,321 | 548 | ||||||
| (Income) loss from investments in unconsolidated entities | 6,411 | 1,698 | ||||||
| Distributions from unconsolidated entities – return on capital | 150 | 159 | ||||||
| Net (gain) loss on sales of real estate properties | (154,152 | ) | (188,185 | ) | ||||
| Net (gain) loss on sales of land parcels | 67 | — | ||||||
| Realized (gain) loss on investment securities | 40 | — | ||||||
| Unrealized (gain) loss on investment securities | — | (7,061 | ) | |||||
| Compensation paid with Company Common Shares | 10,370 | 9,469 | ||||||
| Changes in assets and liabilities: | ||||||||
| (Increase) decrease in other assets | 25,405 | 22,737 | ||||||
| Increase (decrease) in accounts payable and accrued expenses | 51,306 | 54,289 | ||||||
| Increase (decrease) in accrued interest payable | (23,860 | ) | (16,526 | ) | ||||
| Increase (decrease) in lease liabilities | (541 | ) | (499 | ) | ||||
| Increase (decrease) in other liabilities | (21,564 | ) | 7,011 | |||||
| Increase (decrease) in security deposits | 1,701 | (360 | ) | |||||
| Net cash provided by operating activities | 425,525 | 421,031 | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Investment in real estate – acquisitions | — | (837 | ) | |||||
| Investment in real estate – development/other | (30,971 | ) | (25,491 | ) | ||||
| Capital expenditures to real estate | (61,950 | ) | (73,520 | ) | ||||
| Non-real estate capital additions | (935 | ) | (534 | ) | ||||
| Interest capitalized for real estate and unconsolidated entities under development | (3,922 | ) | (3,150 | ) | ||||
| Proceeds from disposition of real estate, net | 226,749 | 247,334 | ||||||
| Investments in unconsolidated entities – development/other | (32,320 | ) | (7,812 | ) | ||||
| Distributions from unconsolidated entities – return of capital | 331 | 16 | ||||||
| Proceeds from sale of investment securities | 359 | — | ||||||
| Net cash provided by (used for) investing activities | 97,341 | 136,006 |
See accompanying notes
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Mortgage notes payable, net: | ||||||||
| Lump sum payoffs | $ | (37,940 | ) | $ | — | |||
| Line of credit and commercial paper: | ||||||||
| Commercial paper proceeds | 11,238,316 | 1,186,790 | ||||||
| Commercial paper repayments | (11,477,995 | ) | (1,370,000 | ) | ||||
| Finance ground lease principal payments | (735 | ) | (719 | ) | ||||
| Proceeds from Employee Share Purchase Plan (ESPP) | 942 | 1,644 | ||||||
| Proceeds from exercise of options | 4,360 | 4,401 | ||||||
| Common Shares repurchased and retired | — | (38,474 | ) | |||||
| Redemption of Preferred Shares | — | (20,125 | ) | |||||
| Premium on redemption of Preferred Shares | — | (1,444 | ) | |||||
| Other financing activities, net | (7 | ) | (7 | ) | ||||
| Contributions – Noncontrolling Interests – Partially Owned Properties | — | 235 | ||||||
| Contributions – Noncontrolling Interests – Operating Partnership | 4 | 2 | ||||||
| Distributions: | ||||||||
| Common Shares | (256,401 | ) | (251,334 | ) | ||||
| Preferred Shares | (356 | ) | (964 | ) | ||||
| Noncontrolling Interests – Operating Partnership | (8,309 | ) | (8,154 | ) | ||||
| Noncontrolling Interests – Partially Owned Properties | (3,368 | ) | (2,323 | ) | ||||
| Net cash provided by (used for) financing activities | (541,489 | ) | (500,472 | ) | ||||
| Net increase (decrease) in cash and cash equivalents and restricted deposits | (18,623 | ) | 56,565 | |||||
| Cash and cash equivalents and restricted deposits, beginning of period | 160,166 | 139,995 | ||||||
| Cash and cash equivalents and restricted deposits, end of period | $ | 141,543 | $ | 196,560 | ||||
| Cash and cash equivalents and restricted deposits, end of period | ||||||||
| Cash and cash equivalents | $ | 39,849 | $ | 44,535 | ||||
| Restricted deposits | 101,694 | 152,025 | ||||||
| Total cash and cash equivalents and restricted deposits, end of period | $ | 141,543 | $ | 196,560 |
See accompanying notes
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| SUPPLEMENTAL INFORMATION: | ||||||||
| Cash paid for interest, net of amounts capitalized | $ | 89,541 | $ | 77,149 | ||||
| Net cash paid (received) for income and other taxes | $ | 371 | $ | 410 | ||||
| Amortization of deferred financing costs: | ||||||||
| Other assets | $ | 697 | $ | 696 | ||||
| Mortgage notes payable, net | $ | 355 | $ | 262 | ||||
| Notes, net | $ | 1,092 | $ | 960 | ||||
| Amortization of discounts and premiums on debt: | ||||||||
| Mortgage notes payable, net | $ | 698 | $ | 706 | ||||
| Notes, net | $ | 613 | $ | 561 | ||||
| Amortization of deferred settlements on derivative instruments: | ||||||||
| Other liabilities | $ | (3 | ) | $ | (2 | ) | ||
| Accumulated other comprehensive income | $ | 686 | $ | 610 | ||||
| Write-off of pursuit costs: | ||||||||
| Investment in real estate, net | $ | 82 | $ | 128 | ||||
| Investments in unconsolidated entities | $ | 1,151 | $ | 355 | ||||
| Other assets | $ | 88 | $ | 65 | ||||
| (Income) loss from investments in unconsolidated entities: | ||||||||
| Investments in unconsolidated entities | $ | 6,104 | $ | 1,390 | ||||
| Other liabilities | $ | 307 | $ | 308 | ||||
| Realized/unrealized (gain) loss on derivative instruments: | ||||||||
| Other assets | $ | (555 | ) | $ | — | |||
| Other liabilities | $ | 2,059 | $ | — | ||||
| Accumulated other comprehensive income | $ | (1,504 | ) | $ | — | |||
| Interest capitalized for real estate and unconsolidated entities under development: | ||||||||
| Investment in real estate, net | $ | (2,404 | ) | $ | (1,159 | ) | ||
| Investments in unconsolidated entities | $ | (1,518 | ) | $ | (1,991 | ) | ||
| Investments in unconsolidated entities – development/other: | ||||||||
| Investments in unconsolidated entities | $ | (31,660 | ) | $ | (7,152 | ) | ||
| Other liabilities | $ | (660 | ) | $ | (660 | ) | ||
| Right-of-use assets and lease liabilities initial measurement and reclassifications: | ||||||||
| Right-of-use assets | $ | (527 | ) | $ | — | |||
| Lease liabilities | $ | 527 | $ | — | ||||
| Non-cash change in Supplemental Executive Retirement Plan (SERP) balances: | ||||||||
| Other assets | $ | 16,213 | $ | 4,561 | ||||
| Other liabilities | $ | (16,324 | ) | $ | (4,334 | ) | ||
| Paid in capital | $ | 111 | $ | (227 | ) |
See accompanying notes
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENT****S OF CHANGES IN EQUITY
(Amounts in thousands except per share data)
(Unaudited)
| Quarter Ended March 31, | |||||||||
| 2025 | 2024 | ||||||||
| SHAREHOLDERS’ EQUITY | |||||||||
| PREFERRED SHARES | |||||||||
| Balance, beginning of period | $ | 17,155 | $ | 37,280 | |||||
| Partial redemption of 8.29% Series K Cumulative Redeemable | — | (20,125 | ) | ||||||
| Balance, end of period | $ | 17,155 | $ | 17,155 | |||||
| **COMMON SHARES, $**0.01 PAR VALUE | |||||||||
| Balance, beginning of period | $ | 3,795 | $ | 3,793 | |||||
| Conversion of OP Units into Common Shares | 1 | — | |||||||
| Exercise of share options | — | 1 | |||||||
| Common Shares repurchased and retired | — | (7 | ) | ||||||
| Share-based employee compensation expense: | |||||||||
| Restricted shares | 2 | 2 | |||||||
| Balance, end of period | $ | 3,798 | $ | 3,789 | |||||
| PAID IN CAPITAL | |||||||||
| Balance, beginning of period | $ | 9,611,826 | $ | 9,601,866 | |||||
| Common Share Issuance: | |||||||||
| Conversion of OP Units into Common Shares | 4,406 | 254 | |||||||
| Exercise of share options | 4,360 | 4,400 | |||||||
| Employee Share Purchase Plan (ESPP) | 942 | 1,644 | |||||||
| Share-based employee compensation expense: | |||||||||
| Restricted shares | 4,436 | 4,494 | |||||||
| Share options | 1,279 | 1,289 | |||||||
| ESPP discount | 194 | 296 | |||||||
| Supplemental Executive Retirement Plan (SERP) | 111 | (227 | ) | ||||||
| Change in market value of Redeemable Noncontrolling Interests – Operating Partnership | 755 | (8,815 | ) | ||||||
| Adjustment for Noncontrolling Interests ownership in Operating Partnership | (5,839 | ) | (1,458 | ) | |||||
| Balance, end of period | $ | 9,622,470 | $ | 9,603,743 | |||||
| RETAINED EARNINGS | |||||||||
| Balance, beginning of period | $ | 1,407,570 | $ | 1,437,185 | |||||
| Net income attributable to controlling interests | 256,592 | 295,787 | |||||||
| Common Share distributions | (263,295 | ) | (255,843 | ) | |||||
| Preferred Share distributions | (356 | ) | (547 | ) | |||||
| Premium on redemption of Preferred Shares – cash charge | — | (1,444 | ) | ||||||
| Common Shares repurchased and retired | — | (38,467 | ) | ||||||
| Balance, end of period | $ | 1,400,511 | $ | 1,436,671 | |||||
| ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||
| Balance, beginning of period | $ | 4,214 | $ | 5,704 | |||||
| Accumulated other comprehensive income (loss) – derivative instruments: | |||||||||
| Unrealized holding gains (losses) arising during the period | (1,504 | ) | — | ||||||
| Losses reclassified into earnings from other comprehensive income | 686 | 610 | |||||||
| Balance, end of period | $ | 3,396 | $ | 6,314 | |||||
| DISTRIBUTIONS | |||||||||
| Distributions declared per Common Share outstanding | $ | 0.6925 | $ | 0.675 |
See accompanying notes
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Continued)
(Amounts in thousands except per share data)
(Unaudited)
| Quarter Ended March 31, | |||||||||
| 2025 | 2024 | ||||||||
| NONCONTROLLING INTERESTS | |||||||||
| OPERATING PARTNERSHIP | |||||||||
| Balance, beginning of period | $ | 201,942 | $ | 202,306 | |||||
| Issuance of restricted units to Noncontrolling Interests | 4 | 2 | |||||||
| Conversion of OP Units held by Noncontrolling Interests into OP Units held by General Partner | (4,407 | ) | (254 | ) | |||||
| Equity compensation associated with Noncontrolling Interests | 5,101 | 4,087 | |||||||
| Net income attributable to Noncontrolling Interests | 7,102 | 8,275 | |||||||
| Distributions to Noncontrolling Interests | (8,600 | ) | (8,446 | ) | |||||
| Change in carrying value of Redeemable Noncontrolling Interests – Operating Partnership | 109 | (156 | ) | ||||||
| Adjustment for Noncontrolling Interests ownership in Operating Partnership | 5,839 | 1,458 | |||||||
| Balance, end of period | $ | 207,090 | $ | 207,272 | |||||
| PARTIALLY OWNED PROPERTIES | |||||||||
| Balance, beginning of period | $ | (718 | ) | $ | 994 | ||||
| Net income attributable to Noncontrolling Interests | 1,104 | 970 | |||||||
| Contributions by Noncontrolling Interests | — | 235 | |||||||
| Distributions to Noncontrolling Interests | (3,375 | ) | (2,330 | ) | |||||
| Other | — | (1,000 | ) | ||||||
| Balance, end of period | $ | (2,989 | ) | $ | (1,131 | ) |
See accompanying notes
ERP OPERATING LI****MITED PARTNERSHIP
CONSOLIDATED B****ALANCE SHEETS
(Amounts in thousands)
(Unaudited)
| March 31, | December 31, | |||||||
| 2025 | 2024 | |||||||
| ASSETS | ||||||||
| Land | $ | 5,572,591 | $ | 5,606,531 | ||||
| Depreciable property | 24,158,601 | 24,039,412 | ||||||
| Projects under development | 144,706 | 261,706 | ||||||
| Land held for development | 59,772 | 63,142 | ||||||
| Investment in real estate | 29,935,670 | 29,970,791 | ||||||
| Accumulated depreciation | (10,611,129 | ) | (10,412,463 | ) | ||||
| Investment in real estate, net | 19,324,541 | 19,558,328 | ||||||
| Investments in unconsolidated entities | 411,973 | 386,531 | ||||||
| Cash and cash equivalents | 39,849 | 62,302 | ||||||
| Restricted deposits | 101,694 | 97,864 | ||||||
| Right-of-use assets | 452,783 | 455,445 | ||||||
| Other assets | 231,345 | 273,706 | ||||||
| Total assets | $ | 20,562,185 | $ | 20,834,176 | ||||
| LIABILITIES AND CAPITAL | ||||||||
| Liabilities: | ||||||||
| Mortgage notes payable, net | $ | 1,593,803 | $ | 1,630,690 | ||||
| Notes, net | 5,949,081 | 5,947,376 | ||||||
| Line of credit and commercial paper | 304,000 | 543,679 | ||||||
| Accounts payable and accrued expenses | 149,342 | 99,347 | ||||||
| Accrued interest payable | 50,316 | 74,176 | ||||||
| Lease liabilities | 304,148 | 304,897 | ||||||
| Other liabilities | 274,374 | 310,559 | ||||||
| Security deposits | 77,312 | 75,611 | ||||||
| Distributions payable | 270,679 | 263,494 | ||||||
| Total liabilities | 8,973,055 | 9,249,829 | ||||||
| Commitments and contingencies | ||||||||
| Redeemable Limited Partners | 337,699 | 338,563 | ||||||
| Capital: | ||||||||
| Partners’ Capital: | ||||||||
| Preference Units | 17,155 | 17,155 | ||||||
| General Partner | 11,026,779 | 11,023,191 | ||||||
| Limited Partners | 207,090 | 201,942 | ||||||
| Accumulated other comprehensive income (loss) | 3,396 | 4,214 | ||||||
| Total partners’ capital | 11,254,420 | 11,246,502 | ||||||
| Noncontrolling Interests – Partially Owned Properties | (2,989 | ) | (718 | ) | ||||
| Total capital | 11,251,431 | 11,245,784 | ||||||
| Total liabilities and capital | $ | 20,562,185 | $ | 20,834,176 |
See accompanying notes
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERA****TIONS AND COMPREHENSIVE INCOME
(Amounts in thousands except per Unit data)
(Unaudited)
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| REVENUES | ||||||||
| Rental income | $ | 760,810 | $ | 730,818 | ||||
| EXPENSES | ||||||||
| Property and maintenance | 143,973 | 134,630 | ||||||
| Real estate taxes and insurance | 111,752 | 108,927 | ||||||
| Property management | 35,816 | 35,458 | ||||||
| General and administrative | 18,255 | 15,720 | ||||||
| Depreciation | 256,746 | 225,695 | ||||||
| Total expenses | 566,542 | 520,430 | ||||||
| Net gain (loss) on sales of real estate properties | 154,152 | 188,185 | ||||||
| Interest and other income | 1,692 | 9,329 | ||||||
| Other expenses | (4,156 | ) | (31,738 | ) | ||||
| Interest: | ||||||||
| Expense incurred, net | (72,114 | ) | (67,212 | ) | ||||
| Amortization of deferred financing costs | (2,144 | ) | (1,918 | ) | ||||
| Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of land parcels | 271,698 | 307,034 | ||||||
| Income and other tax (expense) benefit | (422 | ) | (304 | ) | ||||
| Income (loss) from investments in unconsolidated entities | (6,411 | ) | (1,698 | ) | ||||
| Net gain (loss) on sales of land parcels | (67 | ) | — | |||||
| Net income | 264,798 | 305,032 | ||||||
| Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties | (1,104 | ) | (970 | ) | ||||
| Net income attributable to controlling interests | $ | 263,694 | $ | 304,062 | ||||
| ALLOCATION OF NET INCOME: | ||||||||
| Preference Units | $ | 356 | $ | 547 | ||||
| Premium on redemption of Preference Units | $ | — | $ | 1,444 | ||||
| General Partner | $ | 256,236 | $ | 293,796 | ||||
| Limited Partners | 7,102 | 8,275 | ||||||
| Net income available to Units | $ | 263,338 | $ | 302,071 | ||||
| Earnings per Unit – basic: | ||||||||
| Net income available to Units | $ | 0.68 | $ | 0.78 | ||||
| Weighted average Units outstanding | 389,719 | 389,481 | ||||||
| Earnings per Unit – diluted: | ||||||||
| Net income available to Units | $ | 0.67 | $ | 0.77 | ||||
| Weighted average Units outstanding | 391,179 | 390,561 |
See accompanying notes
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIO****NS AND COMPREHENSIVE INCOME (Continued)
(Amounts in thousands except per Unit data)
(Unaudited)
| Quarter Ended March 31, | |||||||||
| 2025 | 2024 | ||||||||
| Comprehensive income: | |||||||||
| Net income | $ | 264,798 | $ | 305,032 | |||||
| Other comprehensive income (loss): | |||||||||
| Other comprehensive income (loss) – derivative instruments: | |||||||||
| Unrealized holding gains (losses) arising during the period | (1,504 | ) | — | ||||||
| Losses reclassified into earnings from other comprehensive income | 686 | 610 | |||||||
| Other comprehensive income (loss) | (818 | ) | 610 | ||||||
| Comprehensive income | 263,980 | 305,642 | |||||||
| Comprehensive (income) attributable to Noncontrolling Interests – Partially Owned Properties | (1,104 | ) | (970 | ) | |||||
| Comprehensive income attributable to controlling interests | $ | 262,876 | $ | 304,672 |
See accompanying notes
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STA****TEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net income | $ | 264,798 | $ | 305,032 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation | 256,746 | 225,695 | ||||||
| Amortization of deferred financing costs | 2,144 | 1,918 | ||||||
| Amortization of discounts and premiums on debt | 1,311 | 1,267 | ||||||
| Amortization of deferred settlements on derivative instruments | 683 | 608 | ||||||
| Amortization of right-of-use assets | 3,189 | 3,231 | ||||||
| Write-off of pursuit costs | 1,321 | 548 | ||||||
| (Income) loss from investments in unconsolidated entities | 6,411 | 1,698 | ||||||
| Distributions from unconsolidated entities – return on capital | 150 | 159 | ||||||
| Net (gain) loss on sales of real estate properties | (154,152 | ) | (188,185 | ) | ||||
| Net (gain) loss on sales of land parcels | 67 | — | ||||||
| Realized (gain) loss on investment securities | 40 | — | ||||||
| Unrealized (gain) loss on investment securities | — | (7,061 | ) | |||||
| Compensation paid with Company Common Shares | 10,370 | 9,469 | ||||||
| Changes in assets and liabilities: | ||||||||
| (Increase) decrease in other assets | 25,405 | 22,737 | ||||||
| Increase (decrease) in accounts payable and accrued expenses | 51,306 | 54,289 | ||||||
| Increase (decrease) in accrued interest payable | (23,860 | ) | (16,526 | ) | ||||
| Increase (decrease) in lease liabilities | (541 | ) | (499 | ) | ||||
| Increase (decrease) in other liabilities | (21,564 | ) | 7,011 | |||||
| Increase (decrease) in security deposits | 1,701 | (360 | ) | |||||
| Net cash provided by operating activities | 425,525 | 421,031 | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Investment in real estate – acquisitions | — | (837 | ) | |||||
| Investment in real estate – development/other | (30,971 | ) | (25,491 | ) | ||||
| Capital expenditures to real estate | (61,950 | ) | (73,520 | ) | ||||
| Non-real estate capital additions | (935 | ) | (534 | ) | ||||
| Interest capitalized for real estate and unconsolidated entities under development | (3,922 | ) | (3,150 | ) | ||||
| Proceeds from disposition of real estate, net | 226,749 | 247,334 | ||||||
| Investments in unconsolidated entities – development/other | (32,320 | ) | (7,812 | ) | ||||
| Distributions from unconsolidated entities – return of capital | 331 | 16 | ||||||
| Proceeds from sale of investment securities | 359 | — | ||||||
| Net cash provided by (used for) investing activities | 97,341 | 136,006 |
See accompanying notes
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Mortgage notes payable, net: | ||||||||
| Lump sum payoffs | $ | (37,940 | ) | $ | — | |||
| Line of credit and commercial paper: | ||||||||
| Commercial paper proceeds | 11,238,316 | 1,186,790 | ||||||
| Commercial paper repayments | (11,477,995 | ) | (1,370,000 | ) | ||||
| Finance ground lease principal payments | (735 | ) | (719 | ) | ||||
| Proceeds from EQR’s Employee Share Purchase Plan (ESPP) | 942 | 1,644 | ||||||
| Proceeds from exercise of EQR options | 4,360 | 4,401 | ||||||
| OP Units repurchased and retired | — | (38,474 | ) | |||||
| Redemption of Preference Units | — | (20,125 | ) | |||||
| Premium on redemption of Preference Units | — | (1,444 | ) | |||||
| Other financing activities, net | (7 | ) | (7 | ) | ||||
| Contributions – Noncontrolling Interests – Partially Owned Properties | — | 235 | ||||||
| Contributions – Limited Partners | 4 | 2 | ||||||
| Distributions: | ||||||||
| OP Units – General Partner | (256,401 | ) | (251,334 | ) | ||||
| Preference Units | (356 | ) | (964 | ) | ||||
| OP Units – Limited Partners | (8,309 | ) | (8,154 | ) | ||||
| Noncontrolling Interests – Partially Owned Properties | (3,368 | ) | (2,323 | ) | ||||
| Net cash provided by (used for) financing activities | (541,489 | ) | (500,472 | ) | ||||
| Net increase (decrease) in cash and cash equivalents and restricted deposits | (18,623 | ) | 56,565 | |||||
| Cash and cash equivalents and restricted deposits, beginning of period | 160,166 | 139,995 | ||||||
| Cash and cash equivalents and restricted deposits, end of period | $ | 141,543 | $ | 196,560 | ||||
| Cash and cash equivalents and restricted deposits, end of period | ||||||||
| Cash and cash equivalents | $ | 39,849 | $ | 44,535 | ||||
| Restricted deposits | 101,694 | 152,025 | ||||||
| Total cash and cash equivalents and restricted deposits, end of period | $ | 141,543 | $ | 196,560 |
See accompanying notes
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| SUPPLEMENTAL INFORMATION: | ||||||||
| Cash paid for interest, net of amounts capitalized | $ | 89,541 | $ | 77,149 | ||||
| Net cash paid (received) for income and other taxes | $ | 371 | $ | 410 | ||||
| Amortization of deferred financing costs: | ||||||||
| Other assets | $ | 697 | $ | 696 | ||||
| Mortgage notes payable, net | $ | 355 | $ | 262 | ||||
| Notes, net | $ | 1,092 | $ | 960 | ||||
| Amortization of discounts and premiums on debt: | ||||||||
| Mortgage notes payable, net | $ | 698 | $ | 706 | ||||
| Notes, net | $ | 613 | $ | 561 | ||||
| Amortization of deferred settlements on derivative instruments: | ||||||||
| Other liabilities | $ | (3 | ) | $ | (2 | ) | ||
| Accumulated other comprehensive income | $ | 686 | $ | 610 | ||||
| Write-off of pursuit costs: | ||||||||
| Investment in real estate, net | $ | 82 | $ | 128 | ||||
| Investments in unconsolidated entities | $ | 1,151 | $ | 355 | ||||
| Other assets | $ | 88 | $ | 65 | ||||
| (Income) loss from investments in unconsolidated entities: | ||||||||
| Investments in unconsolidated entities | $ | 6,104 | $ | 1,390 | ||||
| Other liabilities | $ | 307 | $ | 308 | ||||
| Realized/unrealized (gain) loss on derivative instruments: | ||||||||
| Other assets | $ | (555 | ) | $ | — | |||
| Other liabilities | $ | 2,059 | $ | — | ||||
| Accumulated other comprehensive income | $ | (1,504 | ) | $ | — | |||
| Interest capitalized for real estate and unconsolidated entities under development: | ||||||||
| Investment in real estate, net | $ | (2,404 | ) | $ | (1,159 | ) | ||
| Investments in unconsolidated entities | $ | (1,518 | ) | $ | (1,991 | ) | ||
| Investments in unconsolidated entities – development/other: | ||||||||
| Investments in unconsolidated entities | $ | (31,660 | ) | $ | (7,152 | ) | ||
| Other liabilities | $ | (660 | ) | $ | (660 | ) | ||
| Right-of-use assets and lease liabilities initial measurement and reclassifications: | ||||||||
| Right-of-use assets | $ | (527 | ) | $ | — | |||
| Lease liabilities | $ | 527 | $ | — | ||||
| Non-cash change in Supplemental Executive Retirement Plan (SERP) balances: | ||||||||
| Other assets | $ | 16,213 | $ | 4,561 | ||||
| Other liabilities | $ | (16,324 | ) | $ | (4,334 | ) | ||
| Paid in capital | $ | 111 | $ | (227 | ) |
See accompanying notes
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENT****S OF CHANGES IN CAPITAL
(Amounts in thousands except per Unit data)
(Unaudited)
| Quarter Ended March 31, | |||||||||
| 2025 | 2024 | ||||||||
| PARTNERS’ CAPITAL | |||||||||
| PREFERENCE UNITS | |||||||||
| Balance, beginning of period | $ | 17,155 | $ | 37,280 | |||||
| Partial redemption of 8.29% Series K Cumulative Redeemable | — | (20,125 | ) | ||||||
| Balance, end of period | $ | 17,155 | $ | 17,155 | |||||
| GENERAL PARTNER | |||||||||
| Balance, beginning of period | $ | 11,023,191 | $ | 11,042,844 | |||||
| OP Unit Issuance: | |||||||||
| Conversion of OP Units held by Limited Partners into OP Units held by General Partner | 4,407 | 254 | |||||||
| Exercise of EQR share options | 4,360 | 4,401 | |||||||
| EQR’s Employee Share Purchase Plan (ESPP) | 942 | 1,644 | |||||||
| Share-based employee compensation expense: | |||||||||
| EQR restricted shares | 4,438 | 4,496 | |||||||
| EQR share options | 1,279 | 1,289 | |||||||
| EQR ESPP discount | 194 | 296 | |||||||
| OP Units repurchased and retired | — | (38,474 | ) | ||||||
| Net income available to Units – General Partner | 256,236 | 293,796 | |||||||
| OP Units – General Partner distributions | (263,295 | ) | (255,843 | ) | |||||
| Supplemental Executive Retirement Plan (SERP) | 111 | (227 | ) | ||||||
| Change in market value of Redeemable Limited Partners | 755 | (8,815 | ) | ||||||
| Adjustment for Limited Partners ownership in Operating Partnership | (5,839 | ) | (1,458 | ) | |||||
| Balance, end of period | $ | 11,026,779 | $ | 11,044,203 | |||||
| LIMITED PARTNERS | |||||||||
| Balance, beginning of period | $ | 201,942 | $ | 202,306 | |||||
| Issuance of restricted units to Limited Partners | 4 | 2 | |||||||
| Conversion of OP Units held by Limited Partners into OP Units held by General Partner | (4,407 | ) | (254 | ) | |||||
| Equity compensation associated with Units – Limited Partners | 5,101 | 4,087 | |||||||
| Net income available to Units – Limited Partners | 7,102 | 8,275 | |||||||
| Units – Limited Partners distributions | (8,600 | ) | (8,446 | ) | |||||
| Change in carrying value of Redeemable Limited Partners | 109 | (156 | ) | ||||||
| Adjustment for Limited Partners ownership in Operating Partnership | 5,839 | 1,458 | |||||||
| Balance, end of period | $ | 207,090 | $ | 207,272 | |||||
| ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||
| Balance, beginning of period | $ | 4,214 | $ | 5,704 | |||||
| Accumulated other comprehensive income (loss) – derivative instruments: | |||||||||
| Unrealized holding gains (losses) arising during the period | (1,504 | ) | — | ||||||
| Losses reclassified into earnings from other comprehensive income | 686 | 610 | |||||||
| Balance, end of period | $ | 3,396 | $ | 6,314 | |||||
| DISTRIBUTIONS | |||||||||
| Distributions declared per Unit outstanding | $ | 0.6925 | $ | 0.675 |
See accompanying notes
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL (Continued)
(Amounts in thousands except per Unit data)
(Unaudited)
| Quarter Ended March 31, | |||||||||
| 2025 | 2024 | ||||||||
| NONCONTROLLING INTERESTS | |||||||||
| NONCONTROLLING INTERESTS – PARTIALLY OWNED PROPERTIES | |||||||||
| Balance, beginning of period | $ | (718 | ) | $ | 994 | ||||
| Net income attributable to Noncontrolling Interests | 1,104 | 970 | |||||||
| Contributions by Noncontrolling Interests | — | 235 | |||||||
| Distributions to Noncontrolling Interests | (3,375 | ) | (2,330 | ) | |||||
| Other | — | (1,000 | ) | ||||||
| Balance, end of period | $ | (2,989 | ) | $ | (1,131 | ) |
See accompanying notes
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1.
Business
Equity Residential (“EQR”) is an S&P 500 company focused on the acquisition, development and management of residential properties located in and around dynamic cities that attract affluent long-term renters, a business that is conducted on its behalf by ERP Operating Limited Partnership (“ERPOP”). EQR is a Maryland real estate investment trust (“REIT”) formed in March 1993 and ERPOP is an Illinois limited partnership formed in May 1993. References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP. References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP. Unless otherwise indicated, the notes to consolidated financial statements apply to both the Company and the Operating Partnership.
EQR is the general partner of, and as of March 31, 2025 owned an approximate 97.0% ownership interest in, ERPOP. All of the Company’s property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP. EQR issues equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP, but does not have any indebtedness as all debt is incurred by the Operating Partnership. The Operating Partnership holds substantially all of the assets of the Company, including the Company’s ownership interests in its joint ventures. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity.
As of March 31, 2025, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 312 properties located in 10 states and the District of Columbia consisting of 84,648 apartment units. The ownership breakdown includes (table does not include any uncompleted development properties):
| Properties | Apartment Units | |||||||
| Wholly Owned Properties | 294 | 80,010 | ||||||
| Partially Owned Properties – Consolidated | 12 | 2,656 | ||||||
| Partially Owned Properties – Unconsolidated | 6 | 1,982 | ||||||
| 312 | 84,648 |
2.
Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States (“GAAP”) for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) and certain reclassifications considered necessary for a fair presentation have been included. Operating results for the quarter ended March 31, 2025 are not necessarily indicative of the results that may be expected for the year ending December 31, 2025.
In preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
The balance sheets at December 31, 2024 have been derived from the audited financial statements at that date but do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.
For further information, including definitions of capitalized terms not defined herein, refer to the consolidated financial statements and footnotes thereto included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2024.
Income and Other Taxes
EQR has elected to be taxed as a REIT. This, along with the nature of the operations of its operating properties, resulted in no provision for federal income taxes at the EQR level. In addition, ERPOP generally is not liable for federal income taxes as the partners recognize their allocable share of income or loss in their tax returns; therefore no provision for federal income taxes has been made at the ERPOP level. Historically, the Company has generally only incurred certain state and local income, excise and franchise taxes. The Company has elected taxable REIT subsidiary (“TRS”) status for certain of its corporate subsidiaries and, as a result, these entities will incur both federal and state income taxes on any taxable income of such entities after consideration of any net operating losses.
Recent Accounting Pronouncements
In November 2024, the Financial Accounting Standards Board (“FASB”) issued a new standard on disaggregation of income statement expenses, which requires an entity to disclose, on an annual and interim basis, disaggregated information about certain income statement expense line items in a tabular format in the notes to the financial statements. The standard will be effective for annual reporting periods beginning after December 15, 2026 and for interim reporting periods within annual reporting periods beginning after December 15, 2027, with early adoption permitted, and may be applied either prospectively or retrospectively. The Company is currently evaluating the impact of the new rules on its disclosures.
In March 2024, the Securities and Exchange Commission ("SEC") adopted final rules that will require certain climate-related information in registration statements and annual reports. In April 2024, the SEC voluntarily stayed the new rules as a result of pending legal challenges. In March 2025, the SEC voted to end its defense of the rules. The new rules include a requirement to disclose material climate-related risks, descriptions of board and management oversight and risk management activities, the material impacts of these risks on a registrant’s strategy, business model and outlook, and any material climate-related targets or goals, as well as material effects and costs of severe weather events and other natural conditions and greenhouse gas emissions. Prior to the stay of the new rules, they would have been effective for annual periods beginning January 1, 2025, except for the greenhouse gas emissions disclosures, which would have been effective for annual periods beginning January 1, 2026. The Company is currently monitoring the legal challenges and evaluating the potential impact of the new rules on its disclosures.
In December 2023, the FASB issued an amendment to the income tax standards which requires disclosure enhancements and further transparency to certain income tax disclosures, most notably the tax rate reconciliation and income taxes paid. The new standard will be effective for annual periods beginning January 1, 2025 and will be applied on a prospective basis with the option to apply the standard retrospectively. Due to the nature of the Company's operations and the immaterial amount of income taxes incurred/paid due to its status as a REIT, we expect the adoption of the standard to have no impact on its disclosures. See the Income and Other Taxes section above for additional discussion.
In November 2023, the FASB issued an amendment to the segment reporting standards which requires disclosure for each reportable segment, on an interim and annual basis, of the significant expense categories and amounts that are regularly provided to the chief operating decision maker and included in each reported measure of a segment’s profit or loss. Additionally, it requires disclosure of the title and position of the individual or the name of the group or committee identified as the chief operating decision maker. The Company adopted the standard when effective for annual periods beginning January 1, 2024 and interim periods beginning January 1, 2025 on a retrospective basis. See Note 12 for further discussion.
In March 2020, the FASB issued an amendment to the reference rate reform standard which provides the option for a limited period of time to ease the potential burden in accounting for, or recognizing the effects of, reference rate reform on contract modifications and hedge accounting. The new standard was effective for the Company upon issuance and elections could be made through December 31, 2024. The Company elected to apply the hedge accounting expedients and application of these expedients preserves the presentation of derivatives consistent with past presentation.
3.
Equity, Capital and Other Interests
The Company refers to “Common Shares” and “Units” (which refer to both OP Units and restricted units) as equity securities for EQR and “General Partner Units” and “Limited Partner Units” as equity securities for ERPOP. To provide a streamlined and more readable presentation of the disclosures for the Company and the Operating Partnership, several sections below refer to the respective terminology for each with the same financial information and separate sections are provided, where needed, to further distinguish any differences in financial information and terminology.
The following table presents the changes in the Company’s issued and outstanding Common Shares and Units for the quarters ended March 31, 2025 and 2024:
| 2025 | 2024 | |||||||
| Common Shares | ||||||||
| Common Shares outstanding at January 1, | 379,475,383 | 379,291,417 | ||||||
| Common Shares Issued: | ||||||||
| Conversion of OP Units | 107,399 | 7,967 | ||||||
| Exercise of share options | 67,804 | 82,742 | ||||||
| Employee Share Purchase Plan (ESPP) | 15,062 | 32,496 | ||||||
| Restricted share grants, net | 175,030 | 177,581 | ||||||
| Common Shares Other: | ||||||||
| Repurchased and retired | — | (652,452 | ) | |||||
| Common Shares outstanding at March 31, | 379,840,678 | 378,939,751 | ||||||
| Units | ||||||||
| Units outstanding at January 1, | 11,543,773 | 11,581,306 | ||||||
| Restricted unit grants, net | 286,898 | 159,283 | ||||||
| Conversion of OP Units to Common Shares | (107,399 | ) | (7,967 | ) | ||||
| Units outstanding at March 31, | 11,723,272 | 11,732,622 | ||||||
| Total Common Shares and Units outstanding at March 31, | 391,563,950 | 390,672,373 | ||||||
| Units Ownership Interest in Operating Partnership | 3.0 | % | 3.0 | % |
The following table presents the changes in the Operating Partnership’s issued and outstanding General Partner Units and Limited Partner Units for the quarters ended March 31, 2025 and 2024:
| 2025 | 2024 | |||||||
| General and Limited Partner Units | ||||||||
| General and Limited Partner Units outstanding at January 1, | 391,019,156 | 390,872,723 | ||||||
| Issued to General Partner: | ||||||||
| Exercise of EQR share options | 67,804 | 82,742 | ||||||
| EQR’s Employee Share Purchase Plan (ESPP) | 15,062 | 32,496 | ||||||
| EQR’s restricted share grants, net | 175,030 | 177,581 | ||||||
| Issued to Limited Partners: | ||||||||
| Restricted unit grants, net | 286,898 | 159,283 | ||||||
| General Partner Other: | ||||||||
| OP Units repurchased and retired | — | (652,452 | ) | |||||
| General and Limited Partner Units outstanding at March 31, | 391,563,950 | 390,672,373 | ||||||
| Limited Partner Units | ||||||||
| Limited Partner Units outstanding at January 1, | 11,543,773 | 11,581,306 | ||||||
| Limited Partner restricted unit grants, net | 286,898 | 159,283 | ||||||
| Conversion of Limited Partner OP Units to EQR Common Shares | (107,399 | ) | (7,967 | ) | ||||
| Limited Partner Units outstanding at March 31, | 11,723,272 | 11,732,622 | ||||||
| Limited Partner Units Ownership Interest in Operating Partnership | 3.0 | % | 3.0 | % |
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 March 31, 2025 and December 31, 2024.
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 March 31, 2025 and 2024, the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners have a redemption value of approximately $337.7 million and $298.2 million, respectively, which represents the value of Common Shares that would be issued in exchange for the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners.
The following table presents the changes in the redemption value of the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners for the quarters ended March 31, 2025 and 2024, respectively (amounts in thousands):
| 2025 | 2024 | |||||||
| Balance at January 1, | $ | 338,563 | $ | 289,248 | ||||
| Change in market value | (755 | ) | 8,815 | |||||
| Change in carrying value | (109 | ) | 156 | |||||
| Balance at March 31, | $ | 337,699 | $ | 298,219 |
Net proceeds from EQR Common Share and Preferred Share (see definition below) offerings and proceeds from exercise of options for Common Shares are contributed by EQR to ERPOP. In return for those contributions, EQR receives a number of OP Units in ERPOP equal to the number of Common Shares it has issued in the equity offering (or in the case of a preferred equity offering, a number of preference units in ERPOP equal in number and having the same terms as the Preferred Shares issued in the equity offering). As a result, the net proceeds from Common Shares and Preferred Shares are allocated for the Company between shareholders’ equity and Noncontrolling Interests – Operating Partnership and for the Operating Partnership between General Partner’s Capital and Limited Partners Capital to account for the change in their respective percentage ownership of the underlying equity.
The Company’s declaration of trust authorizes it to issue up to 100,000,000 preferred shares of beneficial interest, $0.01 par value per share (the “Preferred Shares”), with specific rights, preferences and other attributes as the Board of Trustees may determine, which may include preferences, powers and rights that are senior to the rights of holders of the Company’s Common Shares.
The following table presents the Company’s issued and outstanding Preferred Shares/Preference Units as of March 31, 2025 and December 31, 2024:
| Amounts in thousands | ||||||||||||||
| Annual | ||||||||||||||
| Call | Dividend Per | March 31, | December 31, | |||||||||||
| Date (1) | Share/Unit (2) | 2025 | 2024 | |||||||||||
| Preferred Shares/Preference Units of beneficial interest, $0.01 par value;100,000,000 shares authorized: | ||||||||||||||
| 8.29% Series K Cumulative Redeemable Preferred Shares/Preference Units; liquidation value $50 per share/unit; 343,100 shares/units issued and outstanding as of March 31, 2025 and December 31, 2024 | 12/10/2026 | $ | 4.145 | $ | 17,155 | $ | 17,155 | |||||||
| $ | 17,155 | $ | 17,155 |
(1)
On or after the call date, redeemable Preferred Shares/Preference Units may be redeemed for cash at the option of the Company or the Operating Partnership, respectively, in whole or in part, at a redemption price equal to the liquidation price per share/unit, plus accrued and unpaid distributions, if any.
(2)
Dividends on Preferred Shares/Preference Units are payable quarterly.
Other
EQR and ERPOP currently have an active universal shelf registration statement for the issuance of equity and debt securities that automatically became effective upon filing with the SEC in May 2022 and expires in May 2025. Per the terms of ERPOP’s partnership agreement, EQR contributes the net proceeds of all equity offerings to the capital of ERPOP in exchange for additional OP Units (on a one-for-one Common Share per OP Unit basis) or preference units (on a one-for-one preferred share per preference unit basis).
The Company has an At-The-Market (“ATM”) share offering program which allows EQR to issue Common Shares from time to time into the existing trading market at current market prices or through negotiated transactions, including under forward sale arrangements. The current program matures in May 2025 and gives us the authority to issue up to 13.0 million shares, all of which remain available for issuance as of March 31, 2025.
The Company may repurchase up to 13.0 million Common Shares under its share repurchase program, which was reauthorized during the quarter ended March 31, 2025. As no Common Shares have been repurchased since the reauthorization, all 13.0 million shares remain available to repurchase as of March 31, 2025.
4.
Real Estate
The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of March 31, 2025 and December 31, 2024 (amounts in thousands):
| March 31, 2025 | December 31, 2024 | |||||||
| Land | $ | 5,572,591 | $ | 5,606,531 | ||||
| Depreciable property: | ||||||||
| Buildings and improvements | 20,719,045 | 20,635,583 | ||||||
| Furniture, fixtures and equipment | 2,878,231 | 2,840,691 | ||||||
| In-Place lease intangibles | 561,325 | 563,138 | ||||||
| Projects under development: | ||||||||
| Land | 36,786 | 40,034 | ||||||
| Construction-in-progress | 107,920 | 221,672 | ||||||
| Land held for development: | ||||||||
| Land | 42,538 | 46,160 | ||||||
| Construction-in-progress | 17,234 | 16,982 | ||||||
| Investment in real estate | 29,935,670 | 29,970,791 | ||||||
| Accumulated depreciation | (10,611,129 | ) | (10,412,463 | ) | ||||
| Investment in real estate, net | $ | 19,324,541 | $ | 19,558,328 |
During the quarter ended March 31, 2025, the Company disposed of the following to unaffiliated parties (sales price and net gain (loss) in thousands):
| Properties | Apartment Units | Sales Price | Net Gain (Loss) | |||||||||||||
| Rental Properties – Consolidated | 2 | 546 | $ | 225,600 | $ | 154,152 | ||||||||||
| Land Parcel (one) – Consolidated | — | — | 4,300 | (67 | ) | |||||||||||
| Total | 2 | 546 | $ | 229,900 | $ | 154,085 |
5.
Investments in Partially Owned Entities
The Company has invested in various entities with unrelated third parties which are either consolidated or accounted for under the equity method of accounting (unconsolidated).
Consolidated Variable Interest Entities (“VIEs”)
In accordance with accounting standards for consolidation of VIEs, the Company consolidates ERPOP on EQR’s financial statements. As the sole general partner of ERPOP, EQR has exclusive control of ERPOP’s day-to-day management. The limited partners are not able to exercise substantive kick-out or participating rights. As a result, ERPOP qualifies as a VIE. EQR has a controlling financial interest in ERPOP and, thus, is ERPOP’s primary beneficiary. EQR has the power to direct the activities of ERPOP that most significantly impact ERPOP’s economic performance as well as the obligation to absorb losses or the right to receive benefits from ERPOP that could potentially be significant to ERPOP.
The Company has various equity interests in certain joint ventures that have been deemed to be VIEs, and the Company is the VIEs’ primary beneficiary. As a result, the joint ventures are required to be consolidated on the Company’s financial statements. The following table summarizes the Company’s consolidated joint ventures as of March 31, 2025:
| Operating Properties | Projects Under Development (1) | |||||||||||||||
| Properties | Apartment Units | Projects | Apartment Units (2) | |||||||||||||
| Consolidated Joint Ventures (VIE) | 12 | 2,656 | 1 | 440 |
(1)
Represents separate consolidated joint ventures for the purpose of developing multifamily rental properties.
(2)
Represents the intended number of apartment units to be developed.
The following table provides consolidated assets and liabilities related to the Company's VIEs as of March 31, 2025 and December 31, 2024 (amounts in thousands):
| March 31, 2025 | December 31, 2024 | |||||||
| Consolidated Assets | $ | 536,378 | $ | 528,076 | ||||
| Consolidated Liabilities | $ | 50,834 | $ | 47,137 |
Investments in Unconsolidated Entities
The Company has various equity interests in certain joint ventures that are unconsolidated and accounted for using the equity method of accounting. Most of these have been deemed to be VIEs and the Company is not the VIEs' primary beneficiary. The remaining have been deemed not to be VIEs and the Company does not have a controlling voting interest.
The following table and information summarizes the Company’s investments in unconsolidated entities as of March 31, 2025 and December 31, 2024 (amounts in thousands except for ownership percentage):
| March 31, 2025 | December 31, 2024 | Ownership Percentage | ||||||||
| Investments in Unconsolidated Entities: | ||||||||||
| Various Real Estate Holdings (VIE) | $ | 34,840 | $ | 34,510 | Varies | |||||
| Development and Lease-Up Projects and Land Held for Development (VIE) | 348,961 | 323,998 | 62% - 95% (1) | |||||||
| Real Estate Technology Funds/Companies (VIE) | 28,427 | 28,276 | Varies | |||||||
| Other | (255 | ) | (253 | ) | Varies | |||||
| Investments in Unconsolidated Entities | $ | 411,973 | $ | 386,531 |
(1)
In certain instances, the joint venture agreements contain provisions for promoted interests in favor of our joint venture partner. If the terms of the promoted interest are attained, then our share of the proceeds from a sale or other capital event of the unconsolidated entity may be less than the indicated ownership percentage.
The following table summarizes the Company’s unconsolidated joint ventures that were deemed to be VIEs as of March 31, 2025:
| Development Lease-Up Projects (1) | Real Estate Holdings (2) | Projects Under Development (3) | Projects Held for Development (3), (4) | |||||||||||||||||||||||||
| Properties | Apartment Units | Entities | Projects | Apartment Units (5) | Projects | Apartment Units (5) | ||||||||||||||||||||||
| Unconsolidated Joint Ventures (VIE) | 6 | 1,982 | 3 | 2 | 639 | 2 | 526 |
(1)
The land parcel under one of these properties is subject to a long-term ground lease.
(2)
Represents entities that hold various real estate investments.
(3)
Represents separate unconsolidated joint ventures for the purpose of developing multifamily rental properties.
(4)
Represents separate unconsolidated joint ventures that have not yet started.
(5)
Represents the intended number of apartment units to be developed.
6.
Restricted Deposits
The following table presents the Company’s restricted deposits as of March 31, 2025 and December 31, 2024 (amounts in thousands):
| March 31, 2025 | December 31, 2024 | |||||||
| Mortgage escrow deposits: | ||||||||
| Real estate taxes and insurance | $ | 410 | $ | 217 | ||||
| Mortgage principal reserves/sinking funds | 33,314 | 31,208 | ||||||
| Mortgage escrow deposits | 33,724 | 31,425 | ||||||
| Restricted cash: | ||||||||
| Restricted deposits on real estate investments | 2,159 | 2,143 | ||||||
| Resident security and utility deposits | 45,242 | 44,287 | ||||||
| Replacement reserves | 18,699 | 17,914 | ||||||
| Other | 1,870 | 2,095 | ||||||
| Restricted cash | 67,970 | 66,439 | ||||||
| Restricted deposits | $ | 101,694 | $ | 97,864 |
7.
Leases
Lessor Accounting
The Company is the lessor for its residential and non-residential leases and these leases are accounted for as operating leases under the lease standard.
The following table presents the lease income types relating to lease payments for residential and non-residential leases along with the total other rental income for the quarters ended March 31, 2025 and 2024 (amounts in thousands):
| March 31, 2025 | March 31, 2024 | |||||||||||||||||||||||
| Income Type | Residential Leases | Non-Residential Leases | Total | Residential Leases | Non-Residential Leases | Total | ||||||||||||||||||
| Residential and non-residential rent | $ | 680,261 | $ | 16,848 | $ | 697,109 | $ | 654,543 | $ | 18,823 | $ | 673,366 | ||||||||||||
| Utility recoveries (RUBS income) (1) | 25,316 | 182 | 25,498 | 22,669 | 227 | 22,896 | ||||||||||||||||||
| Parking rent | 11,863 | 400 | 12,263 | 11,424 | 220 | 11,644 | ||||||||||||||||||
| Other lease revenue, net (2) | 991 | (376 | ) | 615 | (1,908 | ) | (76 | ) | (1,984 | ) | ||||||||||||||
| Total lease revenue | 718,431 | 17,054 | 735,485 | 686,728 | 19,194 | 705,922 | ||||||||||||||||||
| Parking revenue | 435 | 10,239 | 10,674 | 341 | 10,337 | 10,678 | ||||||||||||||||||
| Other revenue | 14,405 | 246 | 14,651 | 14,185 | 33 | 14,218 | ||||||||||||||||||
| Total other rental income (3) | 14,840 | 10,485 | 25,325 | 14,526 | 10,370 | 24,896 | ||||||||||||||||||
| Rental income | $ | 733,271 | $ | 27,539 | $ | 760,810 | $ | 701,254 | $ | 29,564 | $ | 730,818 |
(1)
RUBS income primarily consists of variable payments representing the recovery of utility costs from residents.
(2)
Other lease revenue consists of the revenue adjustment related to bad debt (see below for further discussion), service fees, late fees and other miscellaneous lease revenue.
(3)
Other rental income is accounted for under the revenue recognition standard and primarily consists of third-party transient parking revenue and ancillary income such as cable and laundry revenue.
The following table presents residential accounts receivable and straight-line receivable balances for the Company’s properties as of March 31, 2025 and December 31, 2024 (amounts in thousands):
| Balance Sheet (Other assets): | March 31, 2025 | December 31, 2024 | ||||||
| Residential accounts receivable balances | $ | 14,368 | $ | 15,152 | ||||
| Allowance for doubtful accounts | (9,487 | ) | (9,904 | ) | ||||
| Net receivable balances | $ | 4,881 | $ | 5,248 | ||||
| Straight-line receivable balances | $ | 11,541 | $ | 10,234 |
The following table presents residential bad debt for the Company’s properties for the quarters ended March 31, 2025 and 2024 (amounts in thousands):
| March 31, | ||||||||
| Income Statement (Rental income): | 2025 | 2024 | ||||||
| Bad debt, net | $ | 7,697 | $ | 9,215 | ||||
| % of residential rental income | 1.0 | % | 1.3 | % |
8.
Debt
EQR does not have any indebtedness as all debt is incurred by the Operating Partnership. Weighted average interest rates noted below for the quarter ended March 31, 2025 include the effect of any derivative instruments and amortization of premiums/discounts/OCI (other comprehensive income) on debt and derivatives.
Mortgage Notes Payable
The following table summarizes the Company’s mortgage notes payable activity for the quarter ended March 31, 2025 (amounts in thousands):
| Mortgage notes payable, net as of December 31, 2024 | Proceeds | Lump sum payoffs | Scheduled principal repayments | Amortization of premiums/ discounts | Amortization of deferred financing costs, net (1) | Mortgage notes payable, net as of March 31, 2025 | ||||||||||||||||||||||
| Fixed Rate Debt: | ||||||||||||||||||||||||||||
| Secured – Conventional | $ | 1,401,099 | $ | — | $ | — | $ | — | $ | 392 | $ | 320 | $ | 1,401,811 | ||||||||||||||
| Floating Rate Debt: | ||||||||||||||||||||||||||||
| Secured – Tax Exempt | 229,591 | — | (37,940 | ) | — | 306 | 35 | 191,992 | ||||||||||||||||||||
| Total | $ | 1,630,690 | $ | — | $ | (37,940 | ) | $ | — | $ | 698 | $ | 355 | $ | 1,593,803 |
(1)
Represents amortization of deferred financing costs, net of debt financing costs.
The following table summarizes certain interest rate and maturity date information as of and for the quarter ended March 31, 2025:
| March 31, 2025 | ||
| Interest Rate Ranges (ending) | 0.10% - 5.25% | |
| Weighted Average Interest Rate | 3.77% | |
| Maturity Date Ranges | 2029-2061 |
As of March 31, 2025, the Company had $202.7 million of secured tax-exempt bonds subject to third-party credit enhancement.
Notes
The following table summarizes the Company’s notes activity for the quarter ended March 31, 2025 (amounts in thousands):
| Notes, net as of December 31, 2024 | Proceeds | Lump sum payoffs | Amortization of premiums/ discounts | Amortization of deferred financing costs, net (1) | Notes, net as of March 31, 2025 | |||||||||||||||||||
| Fixed Rate Debt: | ||||||||||||||||||||||||
| Unsecured – Public | $ | 5,947,376 | $ | — | $ | — | $ | 613 | $ | 1,092 | $ | 5,949,081 |
(1)
Represents amortization of deferred financing costs, net of debt financing costs.
The following table summarizes certain interest rate and maturity date information as of and for the quarter ended March 31, 2025:
| March 31, 2025 | ||
| Interest Rate Ranges (ending) | 1.85% - 7.57% | |
| Weighted Average Interest Rate | 3.68% | |
| Maturity Date Ranges | 2025-2047 |
The Company’s unsecured public notes contain certain financial and operating covenants including, among other things, maintenance of certain financial ratios. The Company was in compliance with its unsecured public debt covenants for the quarter ended March 31, 2025.
Line of Credit and Commercial Paper
The Company has a $2.5 billion unsecured revolving credit facility maturing on October 26, 2027. The Company has the ability to increase available borrowings by an additional $750.0 million by adding lenders to the facility, obtaining the agreement of existing lenders to increase their commitments or incurring one or more term loans. The interest rate on advances under the facility will generally be the Secured Overnight Financing Rate ("SOFR") plus a spread (currently 0.725%), or based on bids received from the lending group, and the Company pays an annual facility fee (currently 0.125%). Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating and other terms and conditions per the agreement. The Company did not borrow any amounts under its revolving credit facility during the quarter ended March 31, 2025.
The Company has an unsecured commercial paper note program under which it may borrow up to a maximum of $1.5 billion subject to market conditions. The notes will be sold under customary terms in the United States commercial paper note market and will
rank pari passu with all of the Company’s other unsecured senior indebtedness.
The following table summarizes certain weighted average interest rate, maturity and amount outstanding information for the commercial paper program as of and for the quarter ended March 31, 2025:
| March 31, 2025 | |||
| Weighted Average Interest Rate (1) | 4.55% | ||
| Weighted Average Maturity (in days) | 1 | ||
| Weighted Average Amount Outstanding | $390.2 million |
(1)
The notes bear interest at various floating rates.
The Company limits its utilization of the revolving credit facility in order to maintain liquidity to support its $1.5 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 March 31, 2025 (amounts in thousands):
| March 31, 2025 | ||||
| Unsecured revolving credit facility commitment | $ | 2,500,000 | ||
| Commercial paper balance outstanding | (304,000 | ) | ||
| Unsecured revolving credit facility balance outstanding | — | |||
| Other restricted amounts | (3,438 | ) | ||
| Unsecured revolving credit facility availability | $ | 2,192,562 |
9.
Fair Value Measurements
The valuation of financial instruments requires the Company to make estimates and judgments that affect the fair value of the instruments. The Company, where possible, bases the fair values of its financial instruments on listed market prices and third-party quotes. Where these are not available, the Company bases its estimates on current instruments with similar terms and maturities or on other factors relevant to the financial instruments.
In the normal course of business, the Company is exposed to the effect of interest rate changes. The Company may seek to manage these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments. The Company may also use derivatives to manage commodity prices in the daily operations of the business.
A three-level valuation hierarchy exists for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels are defined as follows:
Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
The following table summarizes the inputs to the valuations for each type of fair value measurement:
| Fair Value Measurement Type | Valuation Inputs | |
| Employee holdings (other than Common Shares) within the supplemental executive retirement plan (the “SERP”) | Quoted market prices for identical assets. These holdings are included in other assets and other liabilities on the consolidated balance sheets. | |
| Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners | Quoted market price of Common Shares. | |
| Mortgage notes payable and private unsecured debt (including its commercial paper and line of credit, if applicable) | Indicative rates provided by lenders of similar loans. | |
| Public unsecured notes | Quoted market prices for each underlying issuance. | |
| Derivatives | Readily observable market parameters such as forward yield curves and credit default swap data. |
The fair values of the Company’s financial instruments (other than the items listed above and the investments disclosed below) approximate their carrying or contract value. The following table provides a summary of the carrying and fair values for the Company’s mortgage notes payable and unsecured debt (including its commercial paper and line of credit, if applicable) at March 31, 2025 and December 31, 2024, respectively (amounts in thousands):
| March 31, 2025 | December 31, 2024 | |||||||||||||||
| Carrying Value | Estimated Fair Value (Level 2) | Carrying Value | Estimated Fair Value (Level 2) | |||||||||||||
| Mortgage notes payable, net | $ | 1,593,803 | $ | 1,512,641 | $ | 1,630,690 | $ | 1,506,955 | ||||||||
| Unsecured debt, net | 6,253,081 | 5,857,140 | 6,491,055 | 6,036,591 | ||||||||||||
| Total debt, net | $ | 7,846,884 | $ | 7,369,781 | $ | 8,121,745 | $ | 7,543,546 |
The following table summarizes the Company's consolidated derivative instruments at March 31, 2025 (dollar amounts are in thousands):
| Forward Starting Swaps (1) | ||||
| Current Notional Balance | $ | 250,000 | ||
| Lowest Interest Rate | 3.663 | % | ||
| Highest Interest Rate | 4.006 | % | ||
| Maturity Date | 2035 |
(1)
Forward Starting Swaps – Designed to partially fix interest rates in advance of planned future debt issuances. These swaps have mandatory counterparty terminations in 2026 and are targeted for certain 2025 debt issuances.
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 March 31, 2025 and December 31, 2024, respectively (amounts in thousands):
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||
| Description | Balance Sheet Location | 3/31/2025 | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
| Assets | ||||||||||||||||||
| Derivatives designated as hedging instruments: | ||||||||||||||||||
| Interest Rate Contracts: | ||||||||||||||||||
| Forward Starting Swaps | Other Assets | $ | 555 | $ | — | $ | 555 | $ | — | |||||||||
| Supplemental Executive Retirement Plan | Other Assets | 93,722 | 93,722 | — | — | |||||||||||||
| Total | $ | 94,277 | $ | 93,722 | $ | 555 | $ | — | ||||||||||
| Liabilities | ||||||||||||||||||
| Derivatives designated as hedging instruments: | ||||||||||||||||||
| Interest Rate Contracts: | ||||||||||||||||||
| Forward Starting Swaps | Other Liabilities | $ | 2,059 | $ | — | $ | 2,059 | $ | — | |||||||||
| Supplemental Executive Retirement Plan | Other Liabilities | 93,722 | 93,722 | — | — | |||||||||||||
| Total | $ | 95,781 | $ | 93,722 | $ | 2,059 | $ | — | ||||||||||
| Redeemable Noncontrolling Interests – | ||||||||||||||||||
| Operating Partnership/Redeemable | ||||||||||||||||||
| Limited Partners | Mezzanine | $ | 337,699 | $ | — | $ | 337,699 | $ | — |
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||
| Description | Balance Sheet Location | 12/31/2024 | Quoted Prices in Active Markets for Identical Assets/Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
| Assets | ||||||||||||||||||
| Supplemental Executive Retirement Plan | Other Assets | $ | 109,935 | $ | 109,935 | $ | — | $ | — | |||||||||
| Liabilities | ||||||||||||||||||
| Supplemental Executive Retirement Plan | Other Liabilities | $ | 109,935 | $ | 109,935 | $ | — | $ | — | |||||||||
| Redeemable Noncontrolling Interests – | ||||||||||||||||||
| Operating Partnership/Redeemable | ||||||||||||||||||
| Limited Partners | Mezzanine | $ | 338,563 | $ | — | $ | 338,563 | $ | — |
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 quarters ended March 31, 2025 and 2024, respectively (amounts in thousands):
| March 31, 2025 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 | $ | (1,504 | ) | Interest expense | $ | (686 | ) | |||
| Total | $ | (1,504 | ) | $ | (686 | ) |
| March 31, 2024 Type of Cash Flow Hedge | Amount of Gain/(Loss) Recognized in OCI on Derivative | Location of Gain/(Loss) Reclassified from Accumulated OCI into Income | Amount of Gain/(Loss) Reclassified from Accumulated OCI into Income | |||||||
| Derivatives designated as hedging instruments: | ||||||||||
| Interest Rate Contracts: | ||||||||||
| Forward Starting Swaps | $ | — | Interest expense | $ | (610 | ) | ||||
| Total | $ | — | $ | (610 | ) |
As of March 31, 2025 and December 31, 2024, there were approximately $3.4 million and $4.2 million in deferred gains, net, included in accumulated other comprehensive income (loss), respectively, related to previously settled and/or unsettled derivative instruments, of which an estimated $0.9 million may be recognized as additional interest expense during the twelve months ending March 31, 2026.
Other
The Company has invested in various equity securities without readily determinable fair values and has elected to measure them using the measurement alternative in accordance with the applicable accounting standards for equity securities. These investments are carried at cost less any impairment and adjusted to fair value if there are observable price changes for an identical or similar investment of the same issuer.
The following table summarizes the Company’s real estate technology investment securities included in other assets as of March 31, 2025 and December 31, 2024 (amounts in thousands):
| March 31, 2025 | December 31, 2024 | |||||||
| Real Estate Technology Investments | $ | 21,760 | $ | 22,159 |
During the quarter ended March 31, 2025, the Company sold a portion of one of these investment securities for proceeds of approximately $0.4 million, which approximated the Company's basis in the investment security.
10.
Earnings Per Share and Earnings Per Unit
Equity Residential
The following tables set forth the computation of net income per share – basic and net income per share – diluted for the Company (amounts in thousands except per share amounts):
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| Numerator for net income per share – basic: | ||||||||
| Net income | $ | 264,798 | $ | 305,032 | ||||
| Allocation to Noncontrolling Interests – Operating Partnership | (7,102 | ) | (8,275 | ) | ||||
| Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties | (1,104 | ) | (970 | ) | ||||
| Preferred distributions | (356 | ) | (547 | ) | ||||
| Premium on redemption of Preferred Shares | — | (1,444 | ) | |||||
| Numerator for net income per share – basic | $ | 256,236 | $ | 293,796 | ||||
| Numerator for net income per share – diluted: | ||||||||
| Net income | $ | 264,798 | $ | 305,032 | ||||
| Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties | (1,104 | ) | (970 | ) | ||||
| Preferred distributions | (356 | ) | (547 | ) | ||||
| Premium on redemption of Preferred Shares | — | (1,444 | ) | |||||
| Numerator for net income per share – diluted | $ | 263,338 | $ | 302,071 | ||||
| Denominator for net income per share – basic and diluted: | ||||||||
| Denominator for net income per share – basic | 379,208 | 378,812 | ||||||
| Effect of dilutive securities: | ||||||||
| OP Units | 10,511 | 10,669 | ||||||
| Long-term compensation shares/units | 1,460 | 1,080 | ||||||
| Denominator for net income per share – diluted | 391,179 | 390,561 | ||||||
| Net income per share – basic | $ | 0.68 | $ | 0.78 | ||||
| Net income per share – diluted | $ | 0.67 | $ | 0.77 |
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):
| Quarter Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| Numerator for net income per Unit – basic and diluted: | ||||||||
| Net income | $ | 264,798 | $ | 305,032 | ||||
| Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties | (1,104 | ) | (970 | ) | ||||
| Allocation to Preference Units | (356 | ) | (547 | ) | ||||
| Allocation to premium on redemption of Preference Units | — | (1,444 | ) | |||||
| Numerator for net income per Unit – basic and diluted | $ | 263,338 | $ | 302,071 | ||||
| Denominator for net income per Unit – basic and diluted: | ||||||||
| Denominator for net income per Unit – basic | 389,719 | 389,481 | ||||||
| Effect of dilutive securities: | ||||||||
| Dilution for Units issuable upon assumed exercise/vesting of the Company’s long-term compensation shares/units | 1,460 | 1,080 | ||||||
| Denominator for net income per Unit – diluted | 391,179 | 390,561 | ||||||
| Net income per Unit – basic | $ | 0.68 | $ | 0.78 | ||||
| Net income per Unit – diluted | $ | 0.67 | $ | 0.77 |
11.
Commitments and Contingencies
Commitments
Real Estate Development Commitments
As of March 31, 2025, the Company has both consolidated and unconsolidated real estate projects under development. The following table summarizes the gross remaining total project costs for the Company’s projects under development at March 31, 2025 (total project costs remaining in thousands):
| Projects | Apartment Units | Total Project Costs Remaining (1) | ||||||||||
| Projects Under Development | ||||||||||||
| Consolidated | 1 | 440 | $ | 87,466 | ||||||||
| Unconsolidated | 2 | 639 | 182,839 | |||||||||
| Total Projects Under Development | 3 | 1,079 | $ | 270,305 |
(1)
The Company’s share of the $270.3 million in total project costs remaining approximates $111.3 million, with the balance funded by the Company’s joint venture partners (approximately $4.1 million) and/or applicable construction loans (approximately $154.9 million).
We have entered into, and may continue in the future to enter into, joint venture agreements with third-party partners for the development of multifamily rental properties. The joint venture agreements with each development partner include buy-sell provisions that provide the right, but not the obligation, for the Company to acquire each respective partner’s interests or sell its interests at any time following the occurrence of certain pre-defined events described in the joint venture agreements. See Note 5 for additional discussion.
Other Commitments
We have entered into, and may continue in the future to enter into, real estate technology and other real estate fund investments. As of March 31, 2025, the Company has invested in ten separate such investments totaling $44.2 million with aggregate remaining commitments of approximately $13.8 million.
Contingencies
Litigation and Legal Matters
The Company, as an owner of real estate, is subject to various federal, state and local laws. Compliance by the Company with existing laws has not had a material adverse effect on the Company. However, the Company cannot predict the impact of new or changed laws or regulations on its current properties or on properties that it may acquire in the future.
The Company is involved in various pending and threatened legal proceedings which arise in the ordinary course of business. The Company evaluates these litigation matters on an ongoing basis, but in no event less than quarterly, in assessing the adequacy of its accruals and disclosures. For legal proceedings in which it has been determined that a loss is both probable and reasonably estimable, the Company records new accruals and/or adjusts existing accruals that represent its best estimate of the loss incurred based on the facts and circumstances known at that time. As of March 31, 2025 and December 31, 2024, the Company’s litigation accruals approximated $42.1 million and $42.4 million, respectively, and are included in other liabilities in the consolidated balance sheets. Actual losses may differ materially from the amounts noted above and the ultimate outcome of these legal proceedings is generally not yet determinable. As of March 31, 2025 and December 31, 2024, the Company does not believe there is any litigation pending or threatened against it that, either individually or in the aggregate and inclusive of the matters accrued for as noted above, may reasonably be expected to have a material adverse effect on the Company and its financial condition.
The Company has been named as a defendant in a number of cases filed in late 2022 and 2023 alleging antitrust violations by RealPage, Inc., a seller of revenue management software products, and various owners and/or operators of multifamily housing, including us, that have utilized these products. The complaints allege collusion among the defendants to illegally fix and inflate the pricing of multifamily rents and seek monetary damages, injunctive relief, fees and costs. All of the cases except for one have been consolidated into a single putative class action in the United States District Court for the Middle District of Tennessee. On December 28, 2023, motions to dismiss this consolidated action, filed by RealPage, Inc. as well as us and our multifamily co-defendants, were denied by the Court and the case is proceeding. Another case with similar allegations has been filed by the District of Columbia against RealPage, Inc. and a number of multifamily owners and/or operators, including us, and no assurance can be given that similar additional cases will not be filed in the future. We believe these various lawsuits are without merit and we intend to vigorously defend against them. As these proceedings are in the early stages, it is not possible for the Company to predict the outcome nor is it possible to estimate
the amount of loss, if any, which may be associated with an adverse decision in any of these cases.
The Company is named as a defendant in a class action in the United States District Court for the Northern District of California filed in 2016 which alleges that the amount of late fees charged by the Company were improperly determined under California law. The plaintiffs are seeking monetary damages and other relief. On April 8, 2024, the Court issued certain findings of facts and conclusions of law that are adverse to the Company’s legal position. At this time, the Company is continuing to defend the action. While the resolution of this matter cannot be predicted with certainty, the Company does not believe that the eventual outcome will have a material adverse effect on the Company and its financial condition.
12.
Reportable Segments
Operating segments are defined as components of an enterprise that engage in business activities from which they may earn revenues and incur expenses and about which discrete financial information is available that is evaluated regularly by the chief operating decision maker. The chief operating decision maker, who is the Company’s chief executive officer, 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 of our apartment communities geographically by market on a same store basis and in total on a non-same store basis, which represent our operating segments.
The Company has aggregated its geographic same store operating segments into one reportable segment called same store. Management believes the properties in the same store reportable segment have similar economic characteristics, facilities, services and residents, which is in alignment with the required aggregation criteria. The following reflects the two reportable segments for the Company:
Same store primarily includes all properties acquired or completed that were stabilized (defined as having achieved 90% physical occupancy for three consecutive months) for all of the current and comparable periods presented.
Non-same store primarily includes all properties acquired during the current and prior year, any properties in lease-up and not stabilized for all of the current and comparable periods presented and any properties undergoing major renovations.
The Company has non-residential activities included in each of its reportable segments, which account for less than 4.0% of total revenues for the quarter ended March 31, 2025 and serve as an amenity for our residential residents. All revenues are from external customers and there is no customer who contributed 10% or more of the Company’s total revenues during the quarters ended March 31, 2025 and 2024, respectively.
The primary financial measure for the Company’s reportable segments 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 net income per the consolidated statements of operations to NOI for the quarters ended March 31, 2025 and 2024, respectively (amounts in thousands):
| March 31, 2025 | March 31, 2024 | ||||||
| Net income | $ | 264,798 | $ | 305,032 | |||
| Adjustments: | |||||||
| Property management | 35,816 | 35,458 | |||||
| General and administrative | 18,255 | 15,720 | |||||
| Depreciation | 256,746 | 225,695 | |||||
| Net (gain) loss on sales of real estate properties | (154,152 | ) | (188,185 | ) | |||
| Interest and other income | (1,692 | ) | (9,329 | ) | |||
| Other expenses | 4,156 | 31,738 | |||||
| Interest: | |||||||
| Expense incurred, net | 72,114 | 67,212 | |||||
| Amortization of deferred financing costs | 2,144 | 1,918 | |||||
| Income and other tax expense (benefit) | 422 | 304 | |||||
| (Income) loss from investments in unconsolidated entities | 6,411 | 1,698 | |||||
| Net (gain) loss on sales of land parcels | 67 | — | |||||
| Total NOI | $ | 505,085 | $ | 487,261 |
The following table presents NOI from our rental real estate for the quarters ended March 31, 2025 and 2024, respectively (amounts in thousands):
| March 31, 2025 | March 31, 2024 | |||||||||||||||||||||||
| Rental Income | Operating Expenses | NOI | Rental Income | Operating Expenses | NOI | |||||||||||||||||||
| Same store (1) | ||||||||||||||||||||||||
| Los Angeles | $ | 120,939 | $ | 38,807 | $ | 82,132 | $ | 119,267 | $ | 37,830 | $ | 81,437 | ||||||||||||
| Orange County | 31,846 | 7,256 | 24,590 | 31,101 | 6,897 | 24,204 | ||||||||||||||||||
| San Diego | 21,106 | 4,686 | 16,420 | 20,624 | 4,346 | 16,278 | ||||||||||||||||||
| Subtotal - Southern California | 173,891 | 50,749 | 123,142 | 170,992 | 49,073 | 121,919 | ||||||||||||||||||
| San Francisco | 110,832 | 34,542 | 76,290 | 107,190 | 33,446 | 73,744 | ||||||||||||||||||
| Washington, D.C. | 112,437 | 36,545 | 75,892 | 107,868 | 33,840 | 74,028 | ||||||||||||||||||
| New York | 126,156 | 52,999 | 73,157 | 123,964 | 51,377 | 72,587 | ||||||||||||||||||
| Boston | 81,697 | 25,479 | 56,218 | 80,451 | 24,089 | 56,362 | ||||||||||||||||||
| Seattle | 71,775 | 20,512 | 51,263 | 69,770 | 19,973 | 49,797 | ||||||||||||||||||
| Denver | 19,168 | 6,056 | 13,112 | 19,753 | 6,033 | 13,720 | ||||||||||||||||||
| Other Expansion Markets | 19,844 | 8,359 | 11,485 | 20,455 | 8,127 | 12,328 | ||||||||||||||||||
| Total same store | 715,800 | 235,241 | 480,559 | 700,443 | 225,958 | 474,485 | ||||||||||||||||||
| Non-same store | 43,596 | 15,996 | 27,600 | 9,266 | 4,708 | 4,558 | ||||||||||||||||||
| Total reportable segments | 759,396 | 251,237 | 508,159 | 709,709 | 230,666 | 479,043 | ||||||||||||||||||
| Other (2) | 1,414 | 4,488 | (3,074 | ) | 21,109 | 12,891 | 8,218 | |||||||||||||||||
| Totals | $ | 760,810 | $ | 255,725 | $ | 505,085 | $ | 730,818 | $ | 243,557 | $ | 487,261 |
(1)
For the quarters ended March 31, 2025 and 2024, same store represented 75,362 apartment units.
(2)
Other includes development, other corporate operations and operations prior to disposition for properties sold.
The following table presents a reconciliation of operating expenses for each reportable segment for the quarters ended March 31, 2025 and 2024, respectively (amounts in thousands):
| March 31, 2025 | March 31, 2024 | |||||||||||||||||||||||
| Same Store (1) | Non-Same Store | Total | Same Store (1) | Non-Same Store | Total | |||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||
| Real estate taxes | $ | 94,556 | $ | 5,625 | $ | 100,181 | $ | 91,907 | $ | 1,691 | $ | 93,598 | ||||||||||||
| On-site payroll | 43,444 | 3,223 | 46,667 | 42,019 | 848 | 42,867 | ||||||||||||||||||
| Utilities | 39,479 | 2,548 | 42,027 | 36,145 | 814 | 36,959 | ||||||||||||||||||
| Repairs and maintenance | 29,437 | 2,476 | 31,913 | 29,091 | 529 | 29,620 | ||||||||||||||||||
| Other (2) | 28,325 | 2,124 | 30,449 | 26,796 | 826 | 27,622 | ||||||||||||||||||
| Total | $ | 235,241 | $ | 15,996 | $ | 251,237 | $ | 225,958 | $ | 4,708 | $ | 230,666 |
(1)
For the quarters ended March 31, 2025 and 2024, same store represented 75,362 apartment units.
(2)
Other operating expenses for each reportable segment includes insurance, leasing and advertising and other on-site operating expenses.
The following table presents a reconciliation of total assets and capital expenditures as of and for the quarter ended March 31, 2025 (amounts in thousands):
| March 31, 2025 | ||||||||||||||||
| Same Store (1) | Non-Same Store | Other (2) | Total | |||||||||||||
| Total assets | $ | 17,583,318 | $ | 2,339,611 | $ | 639,256 | $ | 20,562,185 | ||||||||
| Capital expenditures | $ | 54,944 | $ | 6,950 | $ | 56 | $ | 61,950 |
(1)
For the quarter ended March 31, 2025, same store represented 75,362 apartment units.
(2)
Other includes development, other corporate operations and capital expenditures for properties sold.
13.
Subsequent Events
There have been no material subsequent events occurring since March 31, 2025.
Next: Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations