Biggest changeNon-same store/other NOI results consist primarily of properties acquired in calendar years 2021 and 2022, operations from the Company’s development properties and operations prior to disposition from 2021 and 2022 sold properties. • The increase in same store rental income is primarily driven by strong Physical Occupancy and continued growth in pricing. • The increase in same store operating expenses is due primarily to: • Utilities – A $13.9 million increase from gas and electric, primarily driven by higher commodity prices; and • Repairs and maintenance – A $9.8 million increase primarily driven by volume and timing of maintenance and repairs along with increases in minimum wage on contracted services. • The increase in non-same store/other NOI is due primarily to a positive impact of higher NOI from properties acquired during 2021 and 2022 of $54.5 million and higher NOI from development properties in lease-up of $20.6 million, partially offset by a negative impact of lost NOI from 2021 and 2022 dispositions of $52.2 million and a negative impact of $1.2 million in lower NOI from one former master-leased property and two properties that have been removed from same store while undergoing major renovations. • The increase in consolidated total NOI is primarily a result of the Company’s higher NOI from same store properties, largely due to improvement in same store revenues as noted above.
Biggest changeNon-same store/other NOI results consist primarily of properties acquired in calendar years 2022 and 2023, operations from the Company’s development properties, other corporate operations and operations prior to disposition from 2022 and 2023 sold properties. • The increase in same store rental income is primarily driven by strong demand and limited new supply, partially offset by a non-cash write-off of approximately $1.5 million in straight-line receivables due to the bankruptcy of Rite Aid. • The increase in same store operating expenses is due primarily to: • Repairs and maintenance – A $9.9 million increase primarily driven by greater outsourcing due to higher internal staffing utilization to address issues from California rain storms that occurred earlier in 2023; • Real estate taxes – A $5.8 million increase due to modest escalation in rates and assessed values; and • On-site payroll – An $8.0 million increase due primarily to fewer staffing vacancies as compared to 2022 and elevated employee benefit costs, partially offset by the impact of innovation initiatives. • The decrease in non-same store/other NOI is due primarily to: • A negative impact of lost NOI from 2022 and 2023 dispositions of $20.2 million; • A negative impact of $2.8 million in lower NOI from two properties that have been removed from same store while undergoing major renovations; • A negative impact of $18.1 million from a real estate tax transaction adjustment in 2022 that did not reoccur in 2023; and • A positive impact of higher NOI from non-stabilized properties acquired during 2021, 2022 and 2023 of $11.2 million and higher NOI from development and other properties in lease-up of $10.9 million. • The increase in consolidated total NOI is a result of the Company’s higher NOI from same store properties, largely due to improvement in same store revenues as noted above.
Amounts for partially owned consolidated and unconsolidated properties are presented at 100% of the project. • Turnover – Total Residential move-outs (including inter-property and intra-property transfers) divided by total Residential apartment units. • Unlevered Internal Rate of Return (“IRR”) – The Unlevered IRR on sold properties is the compound annual rate of return calculated by the Company based on the timing and amount of: (i) the gross purchase price of the property plus any direct acquisition costs incurred by the Company; (ii) total revenues earned during the Company’s ownership period; (iii) total direct property operating expenses (including real estate taxes and insurance) incurred during the Company’s ownership period; (iv) capital expenditures incurred during the Company’s ownership period; and (v) the gross sales price of the property net of selling costs. 37 Table of Contents Critical Accounting Policies and Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to use judgment in the application of accounting policies, including making estimates and assumptions.
Amounts for partially owned consolidated and unconsolidated properties are presented at 100% of the project. • Turnover – Total Residential move-outs (including inter-property and intra-property transfers) divided by total Residential apartment units. • Unlevered Internal Rate of Return (“IRR”) – The Unlevered IRR on sold properties is the compound annual rate of return calculated by the Company based on the timing and amount of: (i) the gross purchase price of the property plus any direct acquisition costs incurred by the Company; (ii) total revenues earned during the Company’s ownership period; (iii) total direct property operating expenses (including real estate taxes and insurance) incurred during the Company’s ownership period; (iv) capital expenditures incurred during the Company’s ownership period; and (v) the gross sales price of the property net of selling costs. 41 Table of Contents Critical Accounting Policies and Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to use judgment in the application of accounting policies, including making estimates and assumptions.
(2) Normalized funds from operations (“Normalized FFO”) begins with FFO and excludes: • the impact of any expenses relating to non-operating real estate asset impairment; • pursuit cost write-offs; • gains and losses from early debt extinguishment and preferred share redemptions; • gains and losses from non-operating assets; and • other miscellaneous items. 39 Table of Contents (3) The Company believes that FFO and FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses from sales and impairment write-downs of depreciable real estate and excluding depreciation related to real estate (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units / Units can help compare the operating performance of a company’s real estate between periods or as compared to different companies.
(2) Normalized funds from operations (“Normalized FFO”) begins with FFO and excludes: • the impact of any expenses relating to non-operating real estate asset impairment; • pursuit cost write-offs; • gains and losses from early debt extinguishment and preferred share redemptions; • gains and losses from non-operating assets; and • other miscellaneous items. 43 Table of Contents (3) The Company believes that FFO and FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses from sales and impairment write-downs of depreciable real estate and excluding depreciation related to real estate (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units / Units can help compare the operating performance of a company’s real estate between periods or as compared to different companies.
Properties are included in Same Store when they are stabilized for all of the current and comparable periods presented. • Same Store Residential Revenues – Revenues from our Same Store Properties presented on a GAAP basis which reflects the impact of Leasing Concessions on a straight-line basis. • % of Stabilized Budgeted NOI – Represents original budgeted 2023 NOI for stabilized properties and projected annual NOI at stabilization (defined as having achieved 90% occupancy for three consecutive months) for properties that are in lease-up. • Total Budgeted Capital Cost – Estimated remaining cost for projects under development and/or developed plus all capitalized costs incurred to date, including land acquisition costs, construction costs, capitalized real estate taxes and insurance, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees, plus any estimates of costs remaining to be funded for all projects, all in accordance with GAAP.
Properties are included in Same Store when they are stabilized for all of the current and comparable periods presented. • Same Store Residential Revenues – Revenues from our Same Store Properties presented on a GAAP basis which reflects the impact of Leasing Concessions on a straight-line basis. • % of Stabilized Budgeted NOI – Represents original budgeted 2024 NOI for stabilized properties and projected annual NOI at stabilization (defined as having achieved 90% occupancy for three consecutive months) for properties that are in lease-up. • Total Budgeted Capital Cost – Estimated remaining cost for projects under development and/or developed plus all capitalized costs incurred to date, including land acquisition costs, construction costs, capitalized real estate taxes and insurance, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees, plus any estimates of costs remaining to be funded for all projects, all in accordance with GAAP.
The weighted average Acquisition Cap Rate for acquired properties is weighted based on the projected NOI streams and the relative purchase price for each respective property. • Average Rental Rate – Total Residential rental revenues reflected on a straight-line basis in accordance with GAAP divided by the weighted average occupied apartment units for the reporting period presented. • Building Improvements – Includes roof replacement, paving, building mechanical equipment systems, exterior siding and painting, major landscaping, furniture, fixtures and equipment for amenities and common areas, vehicles and office and maintenance equipment. • Disposition Yield – NOI that the Company anticipates giving up in the next 12 months less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $150-$450 per apartment unit depending on the age and condition of the asset) divided by the gross sales price of the asset.
The weighted average Acquisition Cap Rate for acquired properties is weighted based on the projected NOI streams and the relative purchase price for each respective property. • Average Rental Rate – Total Residential rental revenues reflected on a straight-line basis in accordance with GAAP divided by the weighted average occupied apartment units for the reporting period presented. 40 Table of Contents • Building Improvements – Includes roof replacement, paving, building mechanical equipment systems, exterior siding and painting, major landscaping, furniture, fixtures and equipment for amenities and common areas, vehicles and office and maintenance equipment. • Disposition Yield – NOI that the Company anticipates giving up in the next 12 months less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $150-$450 per apartment unit depending on the age and condition of the asset) divided by the gross sales price of the asset.
The weighted average Disposition Yield for sold properties is weighted based on the projected NOI streams and the relative sales price for each respective property. • Leasing Concessions – Reflects upfront discounts on both new move-in and renewal leases on a straight-line basis. • Non-Residential – Consists of revenues and expenses from retail and public parking garage operations. 36 Table of Contents • Non-Same Store Properties – For annual comparisons, primarily includes all properties acquired during 2021 and 2022, plus any properties in lease-up and not stabilized as of January 1, 2021. • Percentage of Residents Renewing – Leases renewed expressed as a percentage of total renewal offers extended during the reporting period. • Physical Occupancy – The weighted average occupied apartment units for the reporting period divided by the average of total apartment units available for rent for the reporting period. • Renovation Expenditures – Apartment unit renovation costs (primarily kitchens and baths) designed to reposition these units for higher rental levels in their respective markets. • Replacements – Includes appliances, mechanical equipment, fixtures and flooring (including hardwood and carpeting). • Residential – Consists of multifamily apartment revenues and expenses. • Same Store Properties – For annual comparisons, primarily includes all properties acquired or completed that are stabilized prior to January 1, 2021, less properties subsequently sold.
The weighted average Disposition Yield for sold properties is weighted based on the projected NOI streams and the relative sales price for each respective property. • Leasing Concessions – Reflects upfront discounts on both new move-in and renewal leases on a straight-line basis. • Non-Residential – Consists of revenues and expenses from retail and public parking garage operations. • Non-Same Store Properties – For annual comparisons, primarily includes all properties acquired during 2022 and 2023, plus any properties in lease-up and not stabilized as of January 1, 2022. • Percentage of Residents Renewing – Leases renewed expressed as a percentage of total renewal offers extended during the reporting period. • Physical Occupancy – The weighted average occupied apartment units for the reporting period divided by the average of total apartment units available for rent for the reporting period. • Renovation Expenditures – Apartment unit renovation costs (primarily kitchens and baths) designed to reposition these units for higher rental levels in their respective markets. • Replacements – Includes appliances, mechanical equipment, fixtures and flooring (including hardwood and carpeting). • Residential – Consists of multifamily apartment revenues and expenses. • Same Store Properties – For annual comparisons, primarily includes all properties acquired or completed that are stabilized prior to January 1, 2022, less properties subsequently sold.
Financing Activities Our financing cash flows primarily relate to our borrowing activity (debt proceeds or repayment), distributions/dividends to shareholders and other Common Share activity.
Financing Activities Our financing cash flows primarily relate to our borrowing activity (debt proceeds or repayment), distributions/dividends to shareholders/unitholders and other Common Share activity.
Forward sale agreements under the ATM program allow the Company, at its election, to settle the agreements by issuing Common Shares in exchange for net proceeds at the then-applicable forward sale price specified by the agreement or, alternatively, to settle the 35 Table of Contents agreements in whole or in part through the delivery or receipt of Common Shares or cash.
Forward sale agreements under the ATM program allow the Company, at its election, to settle the agreements by issuing Common Shares in exchange for net proceeds at the then-applicable forward sale price specified by the agreement or, alternatively, to settle the 39 Table of Contents agreements in whole or in part through the delivery or receipt of Common Shares or cash.
See the Same Store Results section below for additional discussion of those results. 28 Table of Contents Property management expenses include off-site expenses associated with the self-management of the Company’s properties as well as management fees paid to any third-party management companies.
See the Same Store Results section below for additional discussion of those results. 32 Table of Contents Property management expenses include off-site expenses associated with the self-management of the Company’s properties as well as management fees paid to any third-party management companies.
For floating rate debt, the current rate in effect for the most recent payment through December 31, 2022 is assumed to be in effect through the respective maturity date of each instrument. See Note 9 in the Notes to Consolidated Financial Statements for additional discussion of debt at December 31, 2022.
For floating rate debt, the current rate in effect for the most recent payment through December 31, 2023 is assumed to be in effect through the respective maturity date of each instrument. See Note 9 in the Notes to Consolidated Financial Statements for additional discussion of debt at December 31, 2023.
For comparison of the year ended December 31, 2021 to the year ended December 31, 2020, refer to Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations , included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2021.
For comparison of the year ended December 31, 2022 to the year ended December 31, 2021, refer to Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations , included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022.
The Company’s significant accounting policies are described in Note 2 in the Notes to Consolidated Financial Statements. These policies were followed in preparing the consolidated financial statements at and for the year ended December 31, 2022. The Company has identified the significant accounting policies below as critical accounting policies.
The Company’s significant accounting policies are described in Note 2 in the Notes to Consolidated Financial Statements. These policies were followed in preparing the consolidated financial statements at and for the year ended December 31, 2023. The Company has identified the significant accounting policies below as critical accounting policies.
As of February 10, 2023, the ratings are as follows: Standard & Poor’s Moody's ERPOP's long-term senior debt rating A- A3 ERPOP's short-term commercial paper rating A-2 P-2 EQR's long-term preferred equity rating BBB Baa1 See Note 18 in the Notes to Consolidated Financial Statements for discussion of the events, if any, which occurred subsequent to December 31, 2022.
As of February 8, 2024, the ratings are as follows: Standard & Poor’s Moody's ERPOP's long-term senior debt rating A- A3 ERPOP's short-term commercial paper rating A-2 P-2 EQR's long-term preferred equity rating BBB Baa1 See Note 18 in the Notes to Consolidated Financial Statements for discussion of the events, if any, which occurred subsequent to December 31, 2023.
See also Notes 8 and 16 in the Notes to Consolidated Financial Statements for additional discussion of contractual obligations and commitments as of December 31, 2022. 34 Table of Contents Capital Structure The Company’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2022 is presented in the following table.
See also Notes 8 and 16 in the Notes to Consolidated Financial Statements for additional discussion of contractual obligations and commitments as of December 31, 2023. 38 Table of Contents Capital Structure The Company’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2023 is presented in the following table.
Cash provided by operating activities for the year ended December 31, 2022 as compared to 2021, increased by approximately $194.6 million as a direct result of the NOI and other changes discussed above in Results of Operations . Investing Activities Our investing cash flows are primarily impacted by our transaction activity (acquisitions/dispositions), development spend and capital expenditures.
Cash provided by operating activities for the year ended December 31, 2023 as compared to 2022, increased by approximately $78.0 million as a direct result of the NOI and other changes discussed above in Results of Operations . Investing Activities Our investing cash flows are primarily impacted by our transaction activity (acquisitions/dispositions), development spend and capital expenditures.
Liquidity and Capital Resources With approximately $2.4 billion in readily available liquidity, a strong balance sheet, limited near-term maturities, very strong credit metrics and ample access to capital markets, the Company believes it is well positioned to meet its future obligations and opportunities. See further discussion below.
Liquidity and Capital Resources With approximately $2.1 billion in readily available liquidity, a strong balance sheet, limited near-term debt maturities, very strong credit metrics and ample access to capital markets, the Company believes it is well positioned to meet its future obligations and take advantage of opportunities. See further discussion below.
Interest expected to be incurred on the Company’s secured and unsecured debt based on obligations outstanding at December 31, 2022, inclusive of capitalized interest, approximates $210.0 million annually for the next five years, with total remaining obligations of approximately $2.3 billion.
Interest expected to be incurred on the Company’s secured and unsecured debt based on obligations outstanding at December 31, 2023, inclusive of capitalized interest, approximates $223.0 million annually for the next five years, with total remaining obligations of approximately $2.4 billion.
All future dividends/distributions remain subject to the discretion of the Company’s Board of Trustees. Total dividends/distributions paid in January 2023 amounted to $244.6 million (excluding distributions on Partially Owned Properties), which consisted of certain distributions declared during the quarter ended December 31, 2022.
All future dividends/distributions remain subject to the discretion of the Company’s Board of Trustees. Total dividends/distributions paid in January 2024 amounted to $259.2 million (excluding distributions on Partially Owned Properties), which consisted of certain distributions declared during the quarter ended December 31, 2023.
For the year ended December 31, 2022, our actual capital expenditures to real estate included the following (amounts in thousands except for apartment unit and per apartment unit amounts): Capital Expenditures to Real Estate For the Year Ended December 31, 2022 Same Store Properties Non-Same Store Properties/Other Total Same Store Avg.
For the year ended December 31, 2023, our actual capital expenditures to real estate included the following (amounts in thousands except for apartment unit and per apartment unit amounts): 35 Table of Contents Capital Expenditures to Real Estate For the Year Ended December 31, 2023 Same Store Properties Non-Same Store Properties/Other Total Same Store Avg.
Long-term, we expect elevated single family home ownership costs, positive household formation trends and the overall deficit in housing across the country to buffer the impact on our business from the risks of potential economic weakness.
Long-term, we expect elevated single family home ownership costs, positive household formation trends, manageable competitive new supply in our established coastal markets and the overall deficit in housing across the country to buffer the impact on our business from the risks of potential economic weakness.
The value of and cash flow from these unencumbered properties are in excess of the requirements the Company must maintain in order to comply with covenants under its unsecured notes and line of credit. Of the $28.1 billion in investment in real estate on the Company’s balance sheet at December 31, 2022, $24.5 billion or 87.1% was unencumbered.
The value of and cash flow from these unencumbered properties are in excess of the requirements the Company must maintain in order to comply with covenants under its unsecured notes and line of credit. Of the $28.7 billion in investment in real estate on the Company’s balance sheet at December 31, 2023, $25.6 billion or 89.1% was unencumbered.
Same Store Results Properties that the Company owned and were stabilized for all of both 2022 and 2021 (the “2022 Same Store Properties”), which represented 72,872 apartment units, drove the Company’s results of operations. Properties are considered “stabilized” when they have achieved 90% occupancy for three consecutive months.
Same Store Results Properties that the Company owned and were stabilized for all of both 2023 and 2022 (the “2023 Same Store Properties”), which represented 76,297 apartment units, drove the Company’s results of operations. Properties are considered “stabilized” when they have achieved 90% occupancy for three consecutive months.
Depreciation expense, which includes depreciation on non-real estate assets, increased approximately $43.9 million or 5.2% during the year ended December 31, 2022 as compared to 2021, primarily as a result of additional depreciation expense on properties acquired in 2021 and 2022 and development properties placed in service during 2021, partially offset by lower depreciation from properties sold in 2021 and 2022.
Depreciation expense, which includes depreciation on non-real estate assets, increased approximately $6.5 million or 0.7% during the year ended December 31, 2023 as compared to 2022, primarily as a result of additional depreciation expense on properties acquired in 2023 and 2022, partially offset by lower depreciation from properties sold in 2022 and 2023.
Statements of Cash Flows The following table sets forth our sources and uses of cash flows for the years ended December 31, 2022, 2021 and 2020 (amounts in thousands): Year Ended December 31, 2022 2021 2020 Cash flows provided by (used for): Operating activities $ 1,454,756 $ 1,260,184 $ 1,265,536 Investing activities $ 107,792 $ (434,620 ) $ 663,586 Financing activities $ (1,785,612 ) $ (565,056 ) $ (1,946,393 ) The following provides information regarding the Company’s cash flows from operating, investing and financing activities for the year ended December 31, 2022.
Statements of Cash Flows The following table sets forth our sources and uses of cash flows for the years ended December 31, 2023, 2022 and 2021 (amounts in thousands): Year Ended December 31, 2023 2022 2021 Cash flows provided by (used for): Operating activities $ 1,532,798 $ 1,454,756 $ 1,260,184 Investing activities $ (409,504 ) $ 107,792 $ (434,620 ) Financing activities $ (1,120,471 ) $ (1,785,612 ) $ (565,056 ) The following provides information regarding the Company’s cash flows from operating, investing and financing activities for the year ended December 31, 2023.
The Company also considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the relative fair value of the tangible and intangible assets/liabilities acquired. 38 Table of Contents Funds From Operations and Normalized Funds From Operations The following is the Company’s and the Operating Partnership’s reconciliation of net income to FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units for each of the three years ended December 31, 2022: Funds From Operations and Normalized Funds From Operations (Amounts in thousands) Year Ended December 31, 2022 2021 2020 Net income $ 806,995 $ 1,396,714 $ 962,501 Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties (3,774 ) (17,964 ) (14,855 ) Preferred/preference distributions (3,090 ) (3,090 ) (3,090 ) Net income available to Common Shares and Units / Units 800,131 1,375,660 944,556 Adjustments: Depreciation 882,168 838,272 820,832 Depreciation – Non-real estate additions (4,306 ) (4,277 ) (4,564 ) Depreciation – Partially Owned Properties (2,640 ) (3,673 ) (3,345 ) Depreciation – Unconsolidated Properties 2,898 2,487 2,454 Net (gain) loss on sales of unconsolidated entities - operating assets (9 ) (1,304 ) (1,636 ) Net (gain) loss on sales of real estate properties (304,325 ) (1,072,183 ) (531,807 ) Noncontrolling Interests share of gain (loss) on sales of real estate properties — 15,650 11,655 FFO available to Common Shares and Units / Units (1) (3) (4) 1,373,917 1,150,632 1,238,145 Adjustments: Impairment – non-operating real estate assets — 16,769 — Write-off of pursuit costs 4,780 6,526 6,869 Debt extinguishment and preferred share redemption (gains) losses 4,664 744 39,292 Non-operating asset (gains) losses 2,368 (22,283 ) (32,590 ) Other miscellaneous items (13,901 ) 8,976 4,652 Normalized FFO available to Common Shares and Units / Units (2) (3) (4) $ 1,371,828 $ 1,161,364 $ 1,256,368 FFO (1) (3) $ 1,377,007 $ 1,153,722 $ 1,241,235 Preferred/preference distributions (3,090 ) (3,090 ) (3,090 ) FFO available to Common Shares and Units / Units (1) (3) (4) $ 1,373,917 $ 1,150,632 $ 1,238,145 Normalized FFO (2) (3) $ 1,374,918 $ 1,164,454 $ 1,259,458 Preferred/preference distributions (3,090 ) (3,090 ) (3,090 ) Normalized FFO available to Common Shares and Units / Units (2) (3) (4) $ 1,371,828 $ 1,161,364 $ 1,256,368 (1) The National Association of Real Estate Investment Trusts (“Nareit”) defines funds from operations (“FFO”) (December 2018 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (“GAAP”)), excluding gains or losses from sales and impairment write-downs of depreciable real estate and land when connected to the main business of a REIT, impairment write-downs of investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity and depreciation and amortization related to real estate.
The Company also considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the relative fair value of the tangible and intangible assets/liabilities acquired. 42 Table of Contents Funds From Operations and Normalized Funds From Operations The following is the Company’s and the Operating Partnership’s reconciliation of net income to FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units for each of the three years ended December 31, 2023: Funds From Operations and Normalized Funds From Operations (Amounts in thousands) Year Ended December 31, 2023 2022 2021 Net income $ 868,488 $ 806,995 $ 1,396,714 Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties (6,340 ) (3,774 ) (17,964 ) Preferred/preference distributions (3,090 ) (3,090 ) (3,090 ) Net income available to Common Shares and Units / Units 859,058 800,131 1,375,660 Adjustments: Depreciation 888,709 882,168 838,272 Depreciation – Non-real estate additions (4,268 ) (4,306 ) (4,277 ) Depreciation – Partially Owned Properties (2,130 ) (2,640 ) (3,673 ) Depreciation – Unconsolidated Properties 2,860 2,898 2,487 Net (gain) loss on sales of unconsolidated entities - operating assets — (9 ) (1,304 ) Net (gain) loss on sales of real estate properties (282,539 ) (304,325 ) (1,072,183 ) Noncontrolling Interests share of gain (loss) on sales of real estate properties 2,336 — 15,650 FFO available to Common Shares and Units / Units (1) (3) (4) 1,464,026 1,373,917 1,150,632 Adjustments: Impairment – non-operating real estate assets — — 16,769 Write-off of pursuit costs 3,647 4,780 6,526 Debt extinguishment and preferred share redemption (gains) losses 1,143 4,664 744 Non-operating asset (gains) losses (13,323 ) 2,368 (22,283 ) Other miscellaneous items 21,588 (13,901 ) 8,976 Normalized FFO available to Common Shares and Units / Units (2) (3) (4) $ 1,477,081 $ 1,371,828 $ 1,161,364 FFO (1) (3) $ 1,467,116 $ 1,377,007 $ 1,153,722 Preferred/preference distributions (3,090 ) (3,090 ) (3,090 ) FFO available to Common Shares and Units / Units (1) (3) (4) $ 1,464,026 $ 1,373,917 $ 1,150,632 Normalized FFO (2) (3) $ 1,480,171 $ 1,374,918 $ 1,164,454 Preferred/preference distributions (3,090 ) (3,090 ) (3,090 ) Normalized FFO available to Common Shares and Units / Units (2) (3) (4) $ 1,477,081 $ 1,371,828 $ 1,161,364 (1) The National Association of Real Estate Investment Trusts (“Nareit”) defines funds from operations (“FFO”) (December 2018 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (“GAAP”)), excluding gains or losses from sales and impairment write-downs of depreciable real estate and land when connected to the main business of a REIT, impairment write-downs of investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity and depreciation and amortization related to real estate.
Comparison of the year ended December 31, 2022 to the year ended December 31, 2021 The following table presents a reconciliation of diluted earnings per share/unit for the year ended December 31, 2022 as compared to the same period in 2021: Year Ended December 31 Diluted earnings per share/unit for full year 2021 $ 3.54 Property NOI 0.60 Interest expense (0.02 ) Corporate overhead (1) (0.03 ) Net gain/loss on property sales (1.95 ) Non-operating asset gains/losses (0.07 ) Impairment – non-operating real estate assets 0.04 Depreciation expense (0.11 ) Other 0.05 Diluted earnings per share/unit for full year 2022 $ 2.05 (1) Corporate overhead includes property management and general and administrative expenses.
Comparison of the year ended December 31, 2023 to the year ended December 31, 2022 The following table presents a reconciliation of diluted earnings per share/unit for the year ended December 31, 2023 as compared to the same period in 2022: Year Ended December 31 Diluted earnings per share/unit for full year 2022 $ 2.05 Property NOI 0.29 Interest expense 0.02 Corporate overhead (1) (0.03 ) Net gain/loss on property sales (0.06 ) Non-operating asset gains/losses 0.04 Depreciation expense (0.01 ) Other (0.10 ) Diluted earnings per share/unit for full year 2023 $ 2.20 (1) Corporate overhead includes property management and general and administrative expenses.
The following table presents the Company’s balances for cash and cash equivalents, restricted deposits and the available borrowing capacity on its revolving credit facility as of December 31, 2022 and 2021 (amounts in thousands): December 31, 2022 December 31, 2021 Cash and cash equivalents $ 53,869 $ 123,832 Restricted deposits $ 83,303 $ 236,404 Unsecured revolving credit facility availability $ 2,366,537 $ 2,181,372 32 Table of Contents Credit Facility and Commercial Paper Program The Company has a $2.5 billion unsecured revolving credit facility maturing October 26, 2027.
The following table presents the Company’s balances for cash and cash equivalents, restricted deposits and the available borrowing capacity on its revolving credit facility as of December 31, 2023 and 2022 (amounts in thousands): December 31, 2023 December 31, 2022 Cash and cash equivalents $ 50,743 $ 53,869 Restricted deposits $ 89,252 $ 83,303 Unsecured revolving credit facility availability $ 2,086,585 $ 2,366,537 36 Table of Contents Credit Facility and Commercial Paper Program The Company has a $2.5 billion unsecured revolving credit facility maturing October 26, 2027.
The following table presents the availability on the Company’s unsecured revolving credit facility as of February 10, 2023 (amounts in thousands): February 10, 2023 Unsecured revolving credit facility commitment $ 2,500,000 Commercial paper balance outstanding (130,000 ) Unsecured revolving credit facility balance outstanding — Other restricted amounts (3,484 ) Unsecured revolving credit facility availability $ 2,366,516 Dividend Policy The Company declared a dividend/distribution for each quarter in 2022 of $0.625 per share/unit, an annualized increase of 3.7% over the amount paid in 2021.
The following table presents the availability on the Company’s unsecured revolving credit facility as of February 8, 2024 (amounts in thousands): February 8, 2024 Unsecured revolving credit facility commitment $ 2,500,000 Commercial paper balance outstanding (354,000 ) Unsecured revolving credit facility balance outstanding — Other restricted amounts (3,438 ) Unsecured revolving credit facility availability $ 2,142,562 Dividend Policy The Company declared a dividend/distribution for each quarter in 2023 of $0.6625 per share/unit, an annualized increase of 6.0% over the amount paid in 2022.
General and administrative expenses, which include corporate operating expenses, increased approximately $2.2 million or 3.9% during the year ended December 31, 2022 as compared to 2021, primarily due to increases in payroll-related costs, legal and professional fees and training/conference costs.
General and administrative expenses, which include corporate operating expenses, increased approximately $2.0 million or 3.4% during the year ended December 31, 2023 as compared to 2022, primarily due to increases in payroll-related costs and public company expenses, partially offset by decreases in legal and professional fees and training/marketing costs.
We also see our affluent resident base as being more resilient to rising inflation due to higher levels of disposable income and lower relative rent-to-income ratios.
We also see our affluent 34 Table of Contents resident base as being resilient to economic uncertainty, including elevated inflation, due to higher levels of disposable income and lower relative rent-to-income ratios.
Worth (3) markets, consisting of 1,278 apartment units totaling approximately $417.7 million of expected development costs; • The Company stabilized two consolidated apartment properties during 2022, located in the Washington, D.C. and Boston markets, consisting of 624 apartment units totaling approximately $482.1 million of development costs; and • The Company spent approximately $203.6 million during 2022, primarily for consolidated and unconsolidated development projects.
Worth (3) markets, consisting of 1,278 apartment units totaling approximately $417.7 million of expected development costs; • The Company stabilized two consolidated apartment properties during 2022, located in the Washington, D.C. and Boston markets, consisting of 624 apartment units totaling approximately $482.1 million of development costs; • The Company spent approximately $203.6 million during 2022, primarily for consolidated and unconsolidated development projects; • The Company stabilized one consolidated apartment property during 2023, located in the San Francisco market, consisting of 200 apartment units totaling approximately $116.4 million of development costs; • The Company completed construction on one consolidated apartment property during 2023, located in the Washington, D.C. market, consisting of 312 apartment units totaling approximately $108.0 million of development costs; and • The Company spent approximately $118.2 million during 2023, primarily for consolidated and unconsolidated development projects.
Net gain on sales of real estate properties decreased approximately $767.9 million or 71.6% during the year ended December 31, 2022 as compared to 2021, primarily as a result of a lower sales volume with the sale of three consolidated apartment properties in 2022 as compared to the sale of fourteen consolidated apartment properties in the same period in 2021.
Net gain on sales of real estate properties decreased approximately $21.8 million or 7.2% during the year ended December 31, 2023 as compared to 2022, primarily as a result of the sale of eleven consolidated apartment properties for a lower gain in 2023 as compared to the sale of three consolidated apartment properties in the same period in 2022.
(2) Includes expenditures for two properties that have been removed from same store while undergoing major renovations requiring a significant number of apartment units to be vacated to accommodate the extensive planned improvements. The renovations are expected to continue through at least the end of 2023 at both properties.
(2) Includes expenditures for two properties that have been removed from same store while undergoing major renovations requiring a significant number of apartment units to be vacated to accommodate the extensive planned improvements. The renovation at one property is expected to continue through the second quarter of 2024 with the other continuing into 2025.
The Revolving Credit Agreement also contains a sustainability-linked pricing component which provides for interest rate margin reductions upon achieving certain sustainability ratings. See Note 9 in the Notes to Consolidated Financial Statements for additional discussion of the Company’s credit facility. The Company may borrow up to a maximum of $1.0 billion under its commercial paper program subject to market conditions.
See Note 9 in the Notes to Consolidated Financial Statements for additional discussion of the Company’s credit facility. The Company may borrow up to a maximum of $1.0 billion under its commercial paper program subject to market conditions.
As of February 10, 2023, EQR has remaining authorization to repurchase up to 13.0 million of its shares. We believe our ability to access capital markets is enhanced by ERPOP’s long-term senior debt ratings and short-term commercial paper ratings, as well as EQR’s long-term preferred equity ratings.
We believe our ability to access capital markets is enhanced by ERPOP’s long-term senior debt ratings and short-term commercial paper ratings, as well as EQR’s long-term preferred equity ratings.
The Percentage of Residents Renewing has been strong at 56.5% for the fourth quarter of 2022. Turnover has been the lowest in the Company’s history at 42.8% for the full year of 2022, reflecting a healthy and consistent trend of historically high resident retention.
The Percentage of Residents Renewing was strong at 59.0% for the fourth quarter of 2023. Turnover remained at some of the lowest levels in the Company's history at 43.7% for the full year of 2023, reflecting a healthy and consistent trend of historically high resident retention.
Investments in Unconsolidated Entities • The Company entered into six separate unconsolidated joint ventures during 2021 for the purpose of developing vacant land parcels in Texas (3), Colorado (2) and New York. The Company’s total investment in these six joint ventures was approximately $72.2 million and $150.4 million as of December 31, 2021 and 2022, respectively.
Investments in Unconsolidated Entities • The Company entered into three separate unconsolidated joint ventures during 2022 for the purpose of developing vacant land parcels in the Dallas/Ft. Worth and Boston (2) markets. The Company’s total investment in these three joint ventures was approximately $66.8 million as of December 31, 2022.
These expenses increased approximately $12.1 million or 12.4% during the year ended December 31, 2022 as compared to 2021. This increase is primarily attributable to increases in payroll-related costs, training/conference costs, temporary help/contractors costs and third-party management fees.
These expenses increased approximately $9.5 million or 8.6% during the year ended December 31, 2023 as compared to 2022. This increase is primarily attributable to increases in payroll-related costs, workforce/contractors costs and information technology expenses, partially offset by decreases in training/marketing costs and third-party management fees.
ERP Operating Limited Partnership Capital Structure as of December 31, 2022 (Amounts in thousands except for unit and per unit amounts) Secured Debt $ 1,953,438 26.3 % Unsecured Debt 5,472,284 73.7 % Total Debt 7,425,722 100.0 % 24.3 % Total Outstanding Units 390,859,445 Common Share Price at December 31, 2022 $ 59.00 23,060,707 99.8 % Perpetual Preference Units 37,280 0.2 % Total Equity 23,097,987 100.0 % 75.7 % Total Market Capitalization $ 30,523,709 100.0 % Financial Flexibility 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.
ERP Operating Limited Partnership Capital Structure as of December 31, 2023 (Amounts in thousands except for unit and per unit amounts) Secured Debt $ 1,632,902 22.1 % Unsecured Debt 5,757,548 77.9 % Total Debt 7,390,450 100.0 % 23.6 % Total Outstanding Units 390,872,723 Common Share Price at December 31, 2023 $ 61.16 23,905,776 99.8 % Perpetual Preference Units 37,280 0.2 % Total Equity 23,943,056 100.0 % 76.4 % Total Market Capitalization $ 31,333,506 100.0 % Financial Flexibility 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.
During the quarter ended September 30, 2021, the Company entered into forward sale agreements under the prior program for a total of approximately 1.7 million Common Shares at a weighted average initial forward price per share of $83.25.
During the year ended December 31, 2021 and part of the year ended December 31, 2022, the Company had forward sale agreements outstanding for approximately 1.7 million Common Shares at a weighted average initial forward price per share of $83.25.
In May 2022, the Company replaced the prior program with a new program which extended the maturity to May 2025 and gives us the authority to issue up to 13.0 million shares, all of which remain available for issuance as of December 31, 2022.
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 February 8, 2024.
See Notes 4 and 6 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s real estate investments and investments in partially owned entities.
The Company’s total investment in these two joint ventures was approximately $4.9 million as of December 31, 2023. See Notes 4 and 6 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s real estate investments and investments in partially owned entities.
For 2022, key drivers were: • Acquired one consolidated rental property for approximately $113.0 million in cash; • Disposed of three consolidated rental properties, receiving net proceeds of approximately $720.3 million; • Invested $109.3 million primarily in development projects; 31 Table of Contents • Invested $159.7 million primarily in unconsolidated development joint venture entities as well as unconsolidated investments in real estate technology funds/companies for various technology initiatives; and • Invested $221.1 million in capital expenditures to real estate presented in the table below.
For the year ended December 31, 2023, key drivers were: • Acquired four consolidated rental properties for approximately $324.5 million in cash, inclusive of $53.5 million in assumed mortgage debt with a discount of approximately $11.2 million on one acquired property; • Disposed of eleven consolidated rental properties, receiving net proceeds of approximately $374.0 million; • Invested $78.2 million primarily in consolidated development projects; • Invested $50.0 million primarily in unconsolidated development joint venture entities as well as unconsolidated investments in real estate technology funds/companies for various technology initiatives; and • Invested $319.3 million in capital expenditures to real estate presented in the table below.
The following table provides results and statistics related to our Residential same store operations for the years ended December 31, 2022 and 2021: 2022 vs. 2021 Same Store Residential Results/Statistics by Market Increase (Decrease) from Prior Year Markets/Metro Areas Apartment Units 2022 % of Actual NOI 2022 Average Rental Rate 2022 Weighted Average Physical Occupancy % 2022 Turnover Average Rental Rate Physical Occupancy Turnover Los Angeles 14,662 19.8 % $ 2,733 96.6 % 38.4 % 9.0 % (0.2 %) (3.1 %) Orange County 4,028 5.8 % 2,614 97.0 % 34.5 % 12.8 % (0.7 %) (0.1 %) San Diego 2,706 4.0 % 2,766 96.7 % 38.1 % 11.4 % (0.9 %) (5.0 %) Subtotal – Southern California 21,396 29.6 % 2,715 96.7 % 37.6 % 10.0 % (0.4 %) (2.8 %) San Francisco 11,368 17.4 % 3,152 96.1 % 41.5 % 8.3 % 0.9 % (6.5 %) Washington, D.C. 14,187 16.2 % 2,456 96.8 % 43.1 % 5.5 % 0.3 % (2.2 %) New York 8,536 13.5 % 4,068 96.9 % 42.4 % 17.6 % 1.8 % 4.2 % Seattle 9,331 11.4 % 2,497 95.1 % 51.6 % 10.7 % (0.5 %) 0.7 % Boston 6,430 10.0 % 3,208 96.2 % 45.3 % 11.2 % 0.5 % (1.8 %) Denver 1,624 1.9 % 2,299 96.7 % 60.3 % 11.3 % 0.1 % 0.1 % Total 72,872 100.0 % $ 2,898 96.4 % 42.8 % 10.4 % 0.3 % (1.9 %) Note: The above table reflects Residential same store results only.
The following table provides results and statistics related to our Residential same store operations for the years ended December 31, 2023 and 2022: 2023 vs. 2022 Same Store Residential Results/Statistics by Market Increase (Decrease) from Prior Year Markets/Metro Areas Apartment Units 2023 % of Actual NOI 2023 Average Rental Rate 2023 Weighted Average Physical Occupancy % 2023 Turnover Average Rental Rate Physical Occupancy Turnover Los Angeles 14,135 17.6 % $ 2,861 95.3 % 44.5 % 5.1 % (1.3 %) 5.8 % Orange County 4,028 5.6 % 2,801 96.3 % 37.4 % 7.1 % (0.7 %) 2.9 % San Diego 2,706 4.0 % 2,993 95.4 % 42.3 % 8.2 % (1.3 %) 4.2 % Subtotal – Southern California 20,869 27.2 % 2,867 95.5 % 42.9 % 5.9 % (1.2 %) 5.1 % San Francisco 11,245 16.4 % 3,290 95.6 % 44.1 % 4.2 % (0.6 %) 2.4 % Washington, D.C. 14,400 16.3 % 2,597 96.8 % 40.5 % 5.9 % 0.0 % (2.6 %) New York 8,536 14.4 % 4,504 96.8 % 37.2 % 10.7 % (0.1 %) (5.2 %) Seattle 9,266 10.8 % 2,579 95.2 % 48.0 % 2.9 % 0.1 % (3.6 %) Boston 6,700 10.3 % 3,422 96.0 % 43.9 % 7.4 % (0.1 %) (1.5 %) Denver 2,505 2.7 % 2,404 96.3 % 58.1 % 4.6 % 0.0 % (2.2 %) Other Expansion Markets 2,776 1.9 % 1,987 94.7 % 57.1 % 5.1 % (0.6 %) 1.8 % Total 76,297 100.0 % $ 3,029 95.9 % 43.7 % 6.2 % (0.4 %) 0.1 % Note: The above table reflects Residential same store results only.
Residential operations account for approximately 96.3% of total revenues for the year ended December 31, 2022. Despite geopolitical and economic uncertainties, demand to live in our apartment communities remained healthy, which our financial results reflected, as we continued to capture the gap between in-place rent levels and market rent levels.
Residential operations account for approximately 96.4% of total revenues for the year ended December 31, 2023. During 2023, demand to live in our apartment communities remained healthy, which our financial results reflected.
For additional details, see Item 1A, Risk Factors . 25 Table of Contents Results of Operations 2021 and 2022 Transactions In conjunction with our business objectives and operating and investing strategies, the following table provides a rollforward of the transactions that occurred during the years ended December 31, 2021 and 2022: Portfolio Rollforward ($ in thousands) Properties Apartment Units Purchase Price Acquisition Cap Rate 12/31/2020 304 77,889 Acquisitions: Consolidated Rental Properties 13 3,533 $ 1,249,679 3.7 % Consolidated Rental Properties – Not Stabilized (1) 4 1,214 $ 459,700 4.0 % Sales Price Disposition Yield Dispositions: Consolidated Rental Properties (14 ) (3,053 ) $ (1,716,775 ) (3.7 )% Completed Developments – Consolidated 3 824 12/31/2021 310 80,407 Purchase Price Acquisition Cap Rate Acquisitions: Consolidated Rental Properties 1 172 $ 113,000 3.5 % Unconsolidated Land Parcels (2) — — $ 56,886 Sales Price Disposition Yield Dispositions: Consolidated Rental Properties (3 ) (945 ) $ (746,150 ) (3.4 )% Configuration Changes — (37 ) 12/31/2022 308 79,597 (1) The Company acquired four properties during the year ended December 31, 2021, one each in the Denver, Atlanta, Seattle and Dallas/Ft.
Business Objectives and Operating and Investing Strategies See Item 1, Business , for discussion regarding the Company’s business objectives and operating and investing strategies. 29 Table of Contents Results of Operations 2022 and 2023 Transactions In conjunction with our business objectives and operating and investing strategies, the following table provides a rollforward of the transactions that occurred during the years ended December 31, 2022 and 2023: Portfolio Rollforward ($ in thousands) Properties Apartment Units Purchase Price Acquisition Cap Rate 12/31/2021 310 80,407 Acquisitions: Consolidated Rental Properties 1 172 $ 113,000 3.5 % Unconsolidated Land Parcels (1) — — $ 56,886 Sales Price Disposition Yield Dispositions: Consolidated Rental Properties (3 ) (945 ) $ (746,150 ) (3.4 )% Configuration Changes — (37 ) 12/31/2022 308 79,597 Purchase Price Acquisition Cap Rate Acquisitions: Consolidated Rental Properties 2 577 $ 189,734 (3) 5.1 % Consolidated Rental Properties – Not Stabilized (2) 2 606 $ 176,600 5.9 % Sales Price Disposition Yield Dispositions: Consolidated Rental Properties (11 ) (912 ) $ (379,893 ) (5.5 )% Completed Developments – Consolidated 1 312 Configuration Changes — 11 12/31/2023 302 80,191 (1) The purchase price listed represents the total consideration for the closing of the respective joint ventures.
Three of the projects are related to the Company’s joint venture development program with Toll, two of which commenced construction during the second and third quarters of 2022; and • The Company entered into three separate unconsolidated joint ventures during 2022 for the purpose of developing vacant land parcels in the Dallas/Ft. Worth and Boston (2) markets.
("Toll"), which commenced construction during the first quarter of 2022 prior to our entrance into the joint venture; and • The Company entered into two separate unconsolidated joint ventures during 2023 for the purpose of developing vacant land parcels in the Boston and Seattle markets.
EQR does not have any indebtedness as all debt is incurred by the Operating Partnership. 33 Table of Contents The Company’s total debt summary schedule as of December 31, 2022 is as follows: Debt Summary as of December 31, 2022 ($ in thousands) Debt Balances % of Total Secured $ 1,953,438 26.3 % Unsecured 5,472,284 73.7 % Total $ 7,425,722 100.0 % Fixed Rate Debt: Secured – Conventional $ 1,608,838 21.7 % Unsecured – Public 5,342,329 71.9 % Fixed Rate Debt 6,951,167 93.6 % Floating Rate Debt: Secured – Conventional 108,378 1.4 % Secured – Tax Exempt 236,222 3.2 % Unsecured – Revolving Credit Facility — — Unsecured – Commercial Paper Program 129,955 1.8 % Floating Rate Debt 474,555 6.4 % Total $ 7,425,722 100.0 % The following table summarizes the Company’s debt maturity schedule as of December 31, 2022: Debt Maturity Schedule as of December 31, 2022 ($ in thousands) Year Fixed Rate Floating Rate Total % of Total 2023 (2) $ 800,000 $ 198,275 (1) $ 998,275 13.3 % 2024 — 6,100 6,100 0.1 % 2025 450,000 53,180 503,180 6.7 % 2026 592,025 9,000 601,025 8.0 % 2027 400,000 9,800 409,800 5.5 % 2028 900,000 10,700 910,700 12.1 % 2029 888,120 11,500 899,620 12.0 % 2030 1,095,000 12,600 1,107,600 14.8 % 2031 528,500 39,700 568,200 7.6 % 2032 — 28,000 28,000 0.4 % 2033+ 1,350,850 110,900 1,461,750 19.5 % Subtotal 7,004,495 489,755 7,494,250 100.0 % Deferred Financing Costs and Unamortized (Discount) (53,328 ) (15,200 ) (68,528 ) N/A Total $ 6,951,167 $ 474,555 $ 7,425,722 100.0 % (1) Includes $130.0 million in principal outstanding on the Company’s commercial paper program.
EQR does not have any indebtedness as all debt is incurred by the Operating Partnership. 37 Table of Contents The Company’s total debt summary schedule as of December 31, 2023 is as follows: Debt Summary as of December 31, 2023 ($ in thousands) Debt Balances % of Total Secured $ 1,632,902 22.1 % Unsecured 5,757,548 77.9 % Total $ 7,390,450 100.0 % Fixed Rate Debt: Secured – Conventional $ 1,398,598 18.9 % Unsecured – Public 5,348,417 72.4 % Fixed Rate Debt 6,747,015 91.3 % Floating Rate Debt: Secured – Conventional — — Secured – Tax Exempt 234,304 3.2 % Unsecured – Revolving Credit Facility — — Unsecured – Commercial Paper Program 409,131 5.5 % Floating Rate Debt 643,435 8.7 % Total $ 7,390,450 100.0 % The following table summarizes the Company’s debt maturity schedule as of December 31, 2023: Debt Maturity Schedule as of December 31, 2023 ($ in thousands) Year Fixed Rate Floating Rate Total % of Total 2024 $ — $ 416,200 (1) $ 416,200 5.6 % 2025 450,000 8,100 458,100 6.1 % 2026 592,025 9,000 601,025 8.0 % 2027 400,000 9,800 409,800 5.5 % 2028 900,000 10,700 910,700 12.2 % 2029 888,120 11,500 899,620 12.1 % 2030 1,148,462 12,700 1,161,162 15.6 % 2031 528,500 39,800 568,300 7.6 % 2032 — 28,000 28,000 0.4 % 2033 550,000 2,300 552,300 7.4 % 2034+ 1,350,850 108,600 1,459,450 19.5 % Subtotal 6,807,957 656,700 7,464,657 100.0 % Deferred Financing Costs and Unamortized (Discount) (60,942 ) (13,265 ) (74,207 ) N/A Total $ 6,747,015 $ 643,435 $ 7,390,450 100.0 % (1) Includes $410.0 million in principal outstanding on the Company’s commercial paper program.
Equity Residential Capital Structure as of December 31, 2022 (Amounts in thousands except for share/unit and per share amounts) Secured Debt $ 1,953,438 26.3 % Unsecured Debt 5,472,284 73.7 % Total Debt 7,425,722 100.0 % 24.3 % Common Shares (includes Restricted Shares) 378,429,708 96.8 % Units (includes OP Units and Restricted Units) 12,429,737 3.2 % Total Shares and Units 390,859,445 100.0 % Common Share Price at December 31, 2022 $ 59.00 23,060,707 99.8 % Perpetual Preferred Equity 37,280 0.2 % Total Equity 23,097,987 100.0 % 75.7 % Total Market Capitalization $ 30,523,709 100.0 % The Operating Partnership’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2022 is presented in the following table.
Equity Residential Capital Structure as of December 31, 2023 (Amounts in thousands except for share/unit and per share amounts) Secured Debt $ 1,632,902 22.1 % Unsecured Debt 5,757,548 77.9 % Total Debt 7,390,450 100.0 % 23.6 % Common Shares (includes Restricted Shares) 379,291,417 97.0 % Units (includes OP Units and Restricted Units) 11,581,306 3.0 % Total Shares and Units 390,872,723 100.0 % Common Share Price at December 31, 2023 $ 61.16 23,905,776 99.8 % Perpetual Preferred Equity 37,280 0.2 % Total Equity 23,943,056 100.0 % 76.4 % Total Market Capitalization $ 31,333,506 100.0 % The Operating Partnership’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2023 is presented in the following table.
Interest expense, including amortization of deferred financing costs, increased approximately $10.4 million or 3.7% during the year ended December 31, 2022 as compared to 2021. The increase is primarily due to higher overall interest rates and lower capitalized interest.
Other expenses increased approximately $15.8 million during the year ended December 31, 2023 as compared to 2022, primarily due to increases in litigation reserves and data transformation project costs. Interest expense, including amortization of deferred financing costs, decreased approximately $13.2 million or 4.5% during the year ended December 31, 2023 as compared to 2022.
For 2022, key drivers were: • Obtained $48.1 million in variable rate construction mortgage debt that is non-recourse to the Company; • Repaid $289.9 million of mortgage loans (inclusive of scheduled principal repayments); • Repaid $500.0 million of unsecured notes by using disposition proceeds; • Settled all 1.7 million Common Shares under the ATM forward sale agreements for cash proceeds of $139.6 million; • Acquired our joint venture partner’s 25% interest in an apartment property for $32.2 million; • Issued Common Shares related to share option exercises and ESPP purchases and received net proceeds of $29.2 million; and • Paid dividends/distributions on Common Shares, Preferred Shares, Units (including OP Units and restricted units) and noncontrolling interests in partially owned properties totaling approximately $982.8 million.
For the year ended December 31, 2023, key drivers were: • Obtained $550.0 million in fixed rate mortgage debt; • Obtained $22.9 million in variable rate construction mortgage debt; • Repaid $936.0 million on mortgage loans (inclusive of scheduled principal repayments); • Received $25.2 million to settle nine forward starting swaps in conjunction with an interest rate lock of $530.0 million of secured notes; • Acquired our joint venture partner’s 10% interest in an apartment property for $3.7 million in cash (remaining $0.9 million was funded by ERPOP's issuance of 3.00% Series Q Preference Units); • Issued Common Shares related to share option exercises and ESPP purchases and received net proceeds of $27.1 million; • Paid dividends/distributions on Common Shares, Preferred Shares, Units (including OP Units and restricted units) and noncontrolling interests in partially owned properties totaling approximately $1.0 billion; and • Repurchased and retired 864,386 Common Shares, at a weighted average purchase price of $56.79 per share, for an aggregate purchased amount of approximately $49.1 million.
Dispositions • The consolidated properties disposed of in 2021 were located in the Los Angeles (6), New York, San Francisco (5), Seattle and Washington, D.C. markets and the sales generated an Unlevered IRR of 10.4%; and • The consolidated properties disposed of in 2022 were located in the New York (2) and Washington, D.C. markets and the sales generated an Unlevered IRR of 5.3%. 26 Table of Contents Developments • The Company completed construction on three consolidated apartment properties during 2021, located in the San Francisco, Washington, D.C. and Boston markets, consisting of 824 apartment units totaling approximately $602.8 million of development costs; • The Company commenced construction on one consolidated and three unconsolidated apartment properties during 2021, located in the Denver (2), New York and Washington, D.C. markets, consisting of 1,241 apartment units totaling approximately $452.7 million of expected development costs; • The Company commenced construction on one consolidated and three unconsolidated apartment properties during 2022, located in the San Francisco and Dallas/Ft.
Dispositions • The consolidated properties disposed of in 2022 were located in the New York (2) and Washington, D.C. markets and the sales generated an Unlevered IRR of 5.3%; and • The consolidated properties disposed of in 2023 were located in the Los Angeles (8), Seattle (2) and San Francisco markets 30 Table of Contents and the sales generated an Unlevered IRR of 11.4%.
Concurrent with this transaction, ERPOP issued the same amount of OP Units to EQR in exchange for the net proceeds. The Company may repurchase up to 13.0 million Common Shares under its share repurchase program. No open market repurchases have occurred since 2008.
Concurrent with this transaction, ERPOP issued the same amount of OP Units to EQR in exchange for the net proceeds. During the year ended December 31, 2023, the Company repurchased and subsequently retired approximately $49.1 million (864,386 shares at a weighted average price per share of $56.79) of its Common Shares in the open market under its share repurchase program.
The effective interest cost on all indebtedness, excluding debt extinguishment costs/prepayment penalties, for the year ended December 31, 2022 was 3.68% as compared to 3.52% in 2021. The Company capitalized interest of approximately $7.1 million and $15.9 million during the years ended December 31, 2022 and 2021, respectively.
The decrease is primarily due to lower overall debt balances outstanding as compared to the prior year period and higher capitalized interest, partially offset by higher rates on floating debt. The effective interest cost on all indebtedness, excluding debt extinguishment costs/prepayment penalties, for the year ended December 31, 2023 was 3.82% as compared to 3.68% in 2022.
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. 27 Table of Contents The following tables present reconciliations of operating income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store/other results (amounts in thousands): Year Ended December 31, 2022 vs. 2021 2022 2021 $ Change % Change Operating income $ 1,116,046 $ 1,675,841 $ (559,795 ) (33.4 )% Adjustments: Property management 110,304 98,155 12,149 12.4 % General and administrative 58,710 56,506 2,204 3.9 % Depreciation 882,168 838,272 43,896 5.2 % Net (gain) loss on sales of real estate properties (304,325 ) (1,072,183 ) 767,858 (71.6 )% Impairment — 16,769 (16,769 ) (100.0 )% Total NOI $ 1,862,903 $ 1,613,360 $ 249,543 15.5 % Rental income: Same store $ 2,533,577 $ 2,291,604 $ 241,973 10.6 % Non-same store/other 201,603 172,393 29,210 16.9 % Total rental income 2,735,180 2,463,997 271,183 11.0 % Operating expenses: Same store 802,291 774,504 27,787 3.6 % Non-same store/other 69,986 76,133 (6,147 ) (8.1 )% Total operating expenses 872,277 850,637 21,640 2.5 % NOI: Same store 1,731,286 1,517,100 214,186 14.1 % Non-same store/other 131,617 96,260 35,357 36.7 % Total NOI $ 1,862,903 $ 1,613,360 $ 249,543 15.5 % Note: See Note 17 in the Notes to Consolidated Financial Statements for detail by reportable segment/market.
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. 31 Table of Contents The following tables present reconciliations of operating income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store/other results (amounts in thousands): Year Ended December 31, 2023 vs. 2022 2023 2022 $ Change % Change Operating income $ 1,160,585 $ 1,116,046 $ 44,539 4.0 % Adjustments: Property management 119,804 110,304 9,500 8.6 % General and administrative 60,716 58,710 2,006 3.4 % Depreciation 888,709 882,168 6,541 0.7 % Net (gain) loss on sales of real estate properties (282,539 ) (304,325 ) 21,786 (7.2 )% Total NOI $ 1,947,275 $ 1,862,903 $ 84,372 4.5 % Rental income: Same store $ 2,754,711 $ 2,609,766 $ 144,945 5.6 % Non-same store/other 119,253 125,414 (6,161 ) (4.9 )% Total rental income 2,873,964 2,735,180 138,784 5.1 % Operating expenses: Same store 873,448 837,602 35,846 4.3 % Non-same store/other 53,241 34,675 18,566 53.5 % Total operating expenses 926,689 872,277 54,412 6.2 % NOI: Same store 1,881,263 1,772,164 109,099 6.2 % Non-same store/other 66,012 90,739 (24,727 ) (27.3 )% Total NOI $ 1,947,275 $ 1,862,903 $ 84,372 4.5 % Note: See Note 17 in the Notes to Consolidated Financial Statements for detail by reportable segment/market.
Properties are included in same store when they are stabilized for all of the current and comparable periods presented. 29 Table of Contents The following table provides comparative total same store results and statistics for the 2022 Same Store Properties: 2022 vs. 2021 Same Store Results/Statistics Including 72,872 Same Store Apartment Units $ in thousands (except for Average Rental Rate) 2022 2021 Residential % Change Non- Residential % Change Total % Change Residential Non- Residential Total Revenues $ 2,441,522 10.7 % $ 92,055 5.8 % $ 2,533,577 10.6 % Revenues $ 2,204,625 $ 86,979 $ 2,291,604 Expenses $ 778,206 3.6 % $ 24,085 3.6 % $ 802,291 3.6 % Expenses $ 751,250 $ 23,254 $ 774,504 NOI $ 1,663,316 14.4 % $ 67,970 6.7 % $ 1,731,286 14.1 % NOI $ 1,453,375 $ 63,725 $ 1,517,100 Average Rental Rate $ 2,898 10.4 % Average Rental Rate $ 2,625 Physical Occupancy 96.4 % 0.3 % Physical Occupancy 96.1 % Turnover 42.8 % (1.9 %) Turnover 44.7 % Note: Same store revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.
The following table provides comparative total same store results and statistics for the 2023 Same Store Properties: 2023 vs. 2022 Same Store Results/Statistics Including 76,297 Same Store Apartment Units ($ in thousands except for Average Rental Rate) 2023 2022 Residential % Change Non- Residential % Change Total % Change Residential Non- Residential Total Revenues $ 2,657,868 5.7 % $ 96,843 (1) 1.9 % $ 2,754,711 5.6 % Revenues $ 2,514,711 $ 95,055 $ 2,609,766 Expenses $ 846,546 4.1 % $ 26,902 8.9 % $ 873,448 4.3 % Expenses $ 812,894 $ 24,708 $ 837,602 NOI $ 1,811,322 6.4 % $ 69,941 (0.6 %) $ 1,881,263 6.2 % NOI $ 1,701,817 $ 70,347 $ 1,772,164 Average Rental Rate $ 3,029 6.2 % Average Rental Rate $ 2,853 Physical Occupancy 95.9 % (0.4 %) Physical Occupancy 96.3 % Turnover 43.7 % 0.1 % Turnover 43.6 % 33 Table of Contents Note: Same store revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.
Worth markets, that were in lease-up and are expected to stabilize in their second year of ownership at the combined Acquisition Cap Rate listed above. (2) The purchase price listed represents the total consideration for the closing of the respective joint ventures. Acquisitions • The consolidated properties acquired in 2021 are located in the Atlanta (4), Austin (3), Boston, Dallas/Ft.
(2) The Company acquired two properties in the Atlanta market during the year ended December 31, 2023 that are in lease-up and are expected to stabilize in their second year of ownership at the weighted average Acquisition Cap Rate listed above.
Regardless, pricing remained positive during the fourth quarter of 2022 which is stronger than historical trends. • Physical Occupancy – Physical Occupancy of 96.4% for the year ended December 31, 2022 remained strong, contributing to growth in Same Store Residential Revenues. 30 Table of Contents • Percentage of Residents Renewing and Turnover – We continue to see a high Percentage of Residents Renewing in our portfolio, which we believe reflects both the strength of demand and quality of our product.
In most of our markets, pricing peaked in early August 2023, which was typical pre-pandemic, and began to moderate thereafter through the fourth quarter of 2023. • Physical Occupancy – Physical Occupancy was 95.9% for the year ended December 31, 2023, which remained strong despite some increased move-out activity (see further discussion below). • Percentage of Residents Renewing and Turnover – We continued to see a high Percentage of Residents Renewing in our portfolio, which we believe reflects both the strength of demand and quality of our product and team.
Worth acquisitions marked the Company’s re-entry into these markets; • Approximately $1.4 billion, or 82.0% of all acquisition activity in 2021, was in expansion markets; • The Company funded the 2021 acquisitions by selling older assets located within established markets that no longer met our long-term investment criteria; • The consolidated property acquired in 2022 is located in the San Diego market; and • In 2022, the Company acquired its joint venture partner’s 25% interest in a 432-unit apartment property located in the Washington, D.C. market for $32.2 million, and the property is now wholly owned.
Acquisitions • The consolidated property acquired in 2022 is located in the San Diego market; • In 2022, the Company acquired its joint venture partner’s 25% interest in a 432-unit apartment property located in the Washington, D.C. market for $32.2 million, and the property is now wholly owned; • The consolidated properties acquired in 2023 are located in the Atlanta (3) and Denver markets; and • In 2023, the Company acquired its joint venture partner's 10% interest in a 200-unit apartment property located in the San Francisco market for $4.6 million, of which the Company paid $3.7 million in cash and ERPOP issued $0.9 million of 3.00% Series Q Preference Units.
Impairment decreased approximately $16.8 million during the year ended December 31, 2022 as compared to 2021, due to an impairment charge in 2021 on one land parcel held for development compared to no impairment charges taken during 2022. Interest and other income decreased approximately $23.5 million or 91.5% during the year ended December 31, 2022 as compared to 2021.
Interest and other income increased approximately $20.2 million during the year ended December 31, 2023 as compared to 2022.