Biggest changeThe following tables present reconciliations of net income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store/other results (amounts in thousands): Year Ended December 31, 2024 2023 $ Change % Change Net income $ 1,070,975 $ 868,488 $ 202,487 23.3 % Adjustments: Property management 132,739 119,804 12,935 10.8 % General and administrative 61,653 60,716 937 1.5 % Depreciation 952,191 888,709 63,482 7.1 % Net (gain) loss on sales of real estate properties (546,797 ) (282,539 ) (264,258 ) 93.5 % Interest and other income (30,329 ) (22,345 ) (7,984 ) 35.7 % Other expenses 74,051 29,419 44,632 151.7 % Interest: Expense incurred, net 285,735 269,556 16,179 6.0 % Amortization of deferred financing costs 7,834 8,941 (1,107 ) (12.4 )% Income and other tax expense (benefit) 1,256 1,148 108 9.4 % (Income) loss from investments in unconsolidated entities 8,974 5,378 3,596 66.9 % Total NOI $ 2,018,282 $ 1,947,275 $ 71,007 3.6 % Rental income: Same store $ 2,823,418 $ 2,740,193 $ 83,225 3.0 % Non-same store/other 156,690 133,771 22,919 17.1 % Total rental income 2,980,108 2,873,964 106,144 3.7 % Operating expenses: Same store 894,477 869,635 24,842 2.9 % Non-same store/other 67,349 57,054 10,295 18.0 % Total operating expenses 961,826 926,689 35,137 3.8 % NOI: Same store 1,928,941 1,870,558 58,383 3.1 % Non-same store/other 89,341 76,717 12,624 16.5 % Total NOI $ 2,018,282 $ 1,947,275 $ 71,007 3.6 % See Note 16 in the Notes to Consolidated Financial Statements for our disclosure of reportable segments. • The increase in same store rental income is primarily driven by good demand and modest supply across most of our markets. 33 Table of Contents • The increase in same store operating expenses is due primarily to: • Real estate taxes – An $11.2 million increase due to escalation in rates and assessed values including an approximately one percentage point contribution to growth from 421-a tax abatement burnoffs in New York City.
Biggest changeThe 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. 32 Table of Contents The following tables present reconciliations of net income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store/other results (amounts in thousands): Year Ended December 31, 2025 2024 $ Change % Change Net income $ 1,151,949 $ 1,070,975 $ 80,974 7.6 % Adjustments: Property management 133,369 132,739 630 0.5 % General and administrative 65,280 61,653 3,627 5.9 % Depreciation 1,010,400 952,191 58,209 6.1 % Net (gain) loss on sales of real estate properties (626,388 ) (546,797 ) (79,591 ) 14.6 % Interest and other income (52,440 ) (30,329 ) (22,111 ) 72.9 % Other expenses 60,485 74,051 (13,566 ) (18.3 )% Interest: Expense incurred, net 306,798 285,735 21,063 7.4 % Amortization of deferred financing costs 8,768 7,834 934 11.9 % Income and other tax expense (benefit) 1,585 1,256 329 26.2 % (Income) loss from investments in unconsolidated entities 18,915 8,974 9,941 110.8 % Net (gain) loss on sales of land parcels 80 — 80 100.0 % Total NOI $ 2,078,801 $ 2,018,282 $ 60,519 3.0 % Rental income: Same store $ 2,821,804 $ 2,749,354 $ 72,450 2.6 % Non-same store/other 272,155 230,754 41,401 17.9 % Total rental income 3,093,959 2,980,108 113,851 3.8 % Operating expenses: Same store 904,887 872,799 32,088 3.7 % Non-same store/other 110,271 89,027 21,244 23.9 % Total operating expenses 1,015,158 961,826 53,332 5.5 % NOI: Same store 1,916,917 1,876,555 40,362 2.2 % Non-same store/other 161,884 141,727 20,157 14.2 % Total NOI $ 2,078,801 $ 2,018,282 $ 60,519 3.0 % See Note 16 in the Notes to Consolidated Financial Statements for our disclosure of reportable segments.
Unless otherwise noted, includes both Residential and Non-Residential operations for these properties. • % of Stabilized Budgeted NOI – Represents original budgeted 2025 NOI for stabilized properties and projected annual NOI at stabilization (defined as having achieved 90% Physical 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.
Unless otherwise noted, includes both Residential and Non-Residential operations for these properties. • % of Stabilized Budgeted NOI – Represents original budgeted 2026 NOI for stabilized properties and projected annual NOI at stabilization (defined as having achieved 90% Physical 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.
Prior to any settlements, the only impact to the consolidated financial statements is the inclusion of incremental shares, if any, within the calculation of diluted net income per share using the treasury stock method (see Note 10 in the Notes to Consolidated Financial Statements).
Prior to any settlements, the only impact to the consolidated financial statements is the inclusion of incremental shares, if any, within the calculation of diluted net income per share using the treasury stock method (see Note 10, if applicable, in the Notes to Consolidated Financial Statements).
For floating rate debt, the current rate in effect for the most recent payment through December 31, 2024 is assumed to be in effect through the respective maturity date of each instrument. See Note 8 in the Notes to Consolidated Financial Statements for additional discussion of debt at December 31, 2024.
For floating rate debt, the current rate in effect for the most recent payment through December 31, 2025 is assumed to be in effect through the respective maturity date of each instrument. See Note 8 in the Notes to Consolidated Financial Statements for additional discussion of debt at December 31, 2025.
Depreciation expense increased during the year ended December 31, 2024 as compared to 2023, primarily as a result of additional depreciation expense on properties acquired in 2023 and 2024 and development properties placed in service during 2023 and 2024, partially offset by lower depreciation from properties sold in 2023 and 2024.
Depreciation expense increased during the year ended December 31, 2025 as compared to 2024, primarily as a result of additional depreciation expense on properties acquired in 2024 and 2025 and development properties placed in service during 2024 and 2025, partially offset by lower depreciation from properties sold in 2024 and 2025.
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, 2024. 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, 2025. The Company has identified the significant accounting policies below as critical accounting policies.
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. 37 Table of Contents 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 notes will be sold under customary terms in the United States commercial paper note market and will rank pari passu with all of the Company’s other unsecured senior indebtedness. The Company limits its utilization of the revolving credit facility in order to maintain liquidity to support its $1.5 billion commercial paper program along with certain other obligations.
Net gain on sales of real estate properties increased during the year ended December 31, 2024 as compared to 2023, primarily as a result of a significantly higher dollar sales volume and the mix of properties sold in 2024 vs. 2023.
Net gain on sales of real estate properties increased during the year ended December 31, 2025 as compared to 2024, primarily as a result of a higher dollar sales volume and the mix of properties sold in 2025 vs. 2024.
As of February 6, 2025, 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 40 Table of Contents See Note 17 in the Notes to Consolidated Financial Statements for discussion of the events, if any, which occurred subsequent to December 31, 2024.
As of February 6, 2026, 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 17 in the Notes to Consolidated Financial Statements for discussion of the events, if any, which occurred subsequent to December 31, 2025.
All future dividends/distributions remain subject to the discretion of the Company’s Board of Trustees. Total dividends/distributions paid in January 2025 amounted to $263.5 million (excluding distributions on Partially Owned Properties), which consisted of certain distributions declared during the quarter ended December 31, 2024.
All future dividends/distributions remain subject to the discretion of the Company’s Board of Trustees. Total dividends/distributions paid in January 2026 amounted to $267.5 million (excluding distributions on Partially Owned Properties), which consisted of certain distributions declared during the quarter ended December 31, 2025.
See also Notes 7 and 15 in the Notes to Consolidated Financial Statements for additional discussion of contractual obligations and commitments as of December 31, 2024. Capital Structure The Company’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2024 is presented in the following table.
See also Notes 7 and 15 in the Notes to Consolidated Financial Statements for additional discussion of contractual obligations and commitments as of December 31, 2025. 39 Table of Contents Capital Structure The Company’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2025 is presented in the following table.
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%).
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, 37 Table of Contents and the Company pays an annual facility fee (currently 0.125%).
Cash provided by operating activities for the year ended December 31, 2024 as compared to 2023 increased by approximately $40.8 million primarily as a 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, 2025 as compared to 2024 increased by approximately $75.2 million primarily as a 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.
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 Company has the ability to increase available borrowings by an additional $1.0 billion by adding lenders to the facility, obtaining the agreement of existing lenders to increase their commitments or incurring one or more term loans.
Interest expected to be incurred on the Company’s secured and unsecured debt based on obligations outstanding at December 31, 2024, inclusive of capitalized interest, approximates $225.4 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, 2025, inclusive of capitalized interest, approximates $221.9 million annually for the next five years, with total remaining obligations of approximately $2.2 billion.
Worth (3) markets, consisting of 1,262 apartment units totaling approximately $338.0 million of development costs; • The Company spent approximately $103.8 million during 2024, primarily for unconsolidated development projects; and • The Company previously entered into two separate unconsolidated joint ventures for the purpose of developing vacant land parcels in the Boston and Seattle markets.
Worth (3) markets, consisting of 1,262 apartment units totaling approximately $338.0 million of development costs; • Previously entered into two separate unconsolidated joint ventures for the purpose of developing vacant land parcels in the Boston and Seattle markets.
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 $30.0 billion in investment in real estate on the Company’s balance sheet at December 31, 2024, $26.8 billion or 89.4% 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 $30.5 billion in investment in real estate on the Company’s balance sheet at December 31, 2025, $27.4 billion or 90.1% was unencumbered.
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. • 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 following table presents the availability on the Company’s unsecured revolving credit facility as of February 6, 2025 (amounts in thousands): February 6, 2025 Unsecured revolving credit facility commitment $ 2,500,000 Commercial paper balance outstanding (425,000 ) Unsecured revolving credit facility balance outstanding — Other restricted amounts (3,438 ) Unsecured revolving credit facility availability $ 2,071,562 Dividend Policy The Company declared a dividend/distribution for each quarter in 2024 of $0.675 per share/unit, an annualized increase of 2.0% over the amount paid in 2023.
The following table presents the availability on the Company’s unsecured revolving credit facility as of February 6, 2026 (amounts in thousands): February 6, 2026 Unsecured revolving credit facility commitment $ 2,500,000 Commercial paper balance outstanding (594,300 ) Unsecured revolving credit facility balance outstanding — Other restricted amounts (3,448 ) Unsecured revolving credit facility availability $ 1,902,252 Dividend Policy The Company declared a dividend/distribution for each quarter in 2025 of $0.6925 per share/unit, an annualized increase of 2.6% over the amount paid in 2024.
General and administrative expenses, which include corporate operating expenses, increased during the year ended December 31, 2024 as compared to 2023, primarily due to increases in legal and professional fees and other public company costs, partially offset by decreases in payroll-related costs.
General and administrative expenses, which include corporate operating expenses, increased during the year ended December 31, 2025 as compared to 2024, primarily due to increases in payroll-related costs and other public company costs.
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. 43 Table of Contents Funds From Operations and Normalized Funds From Operations The following is the Company’s and the Operating Partnership’s reconciliation of net income to FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units for each of the three years ended December 31, 2024: Funds From Operations and Normalized Funds From Operations (Amounts in thousands) Year Ended December 31, 2024 2023 2022 Net income $ 1,070,975 $ 868,488 $ 806,995 Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties (6,212 ) (6,340 ) (3,774 ) Preferred/preference distributions (1,613 ) (3,090 ) (3,090 ) Premium on redemption of Preferred Shares/Preference Units (1,444 ) — — Net income available to Common Shares and Units / Units 1,061,706 859,058 800,131 Adjustments: Depreciation 952,191 888,709 882,168 Depreciation – Non-real estate additions (3,791 ) (4,268 ) (4,306 ) Depreciation – Partially Owned Properties (2,132 ) (2,130 ) (2,640 ) Depreciation – Unconsolidated Properties 7,191 2,860 2,898 Net (gain) loss on sales of unconsolidated entities - operating assets (515 ) — (9 ) Net (gain) loss on sales of real estate properties (546,797 ) (282,539 ) (304,325 ) Noncontrolling Interests share of gain (loss) on sales of real estate properties 1,857 2,336 — FFO available to Common Shares and Units / Units (1) (3) (4) 1,469,710 1,464,026 1,373,917 Adjustments: Write-off of pursuit costs 5,155 3,647 4,780 Debt extinguishment and preferred share/preference unit redemption (gains) losses 1,444 1,143 4,664 Non-operating asset (gains) losses (16,311 ) (13,323 ) 2,368 Other miscellaneous items 61,608 21,588 (13,901 ) Normalized FFO available to Common Shares and Units / Units (2) (3) (4) $ 1,521,606 $ 1,477,081 $ 1,371,828 FFO (1) (3) $ 1,472,767 $ 1,467,116 $ 1,377,007 Preferred/preference distributions (1,613 ) (3,090 ) (3,090 ) Premium on redemption of Preferred Shares/Preference Units (1,444 ) — — FFO available to Common Shares and Units / Units (1) (3) (4) $ 1,469,710 $ 1,464,026 $ 1,373,917 Normalized FFO (2) (3) $ 1,523,219 $ 1,480,171 $ 1,374,918 Preferred/preference distributions (1,613 ) (3,090 ) (3,090 ) Normalized FFO available to Common Shares and Units / Units (2) (3) (4) $ 1,521,606 $ 1,477,081 $ 1,371,828 (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. 43 Table of Contents Funds From Operations and Normalized Funds From Operations The following is the Company’s and the Operating Partnership’s reconciliation of net income to FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units for each of the three years ended December 31, 2025: Funds From Operations and Normalized Funds From Operations (Amounts in thousands) Year Ended December 31, 2025 2024 2023 Net income $ 1,151,949 $ 1,070,975 $ 868,488 Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties (4,455 ) (6,212 ) (6,340 ) Preferred/preference distributions (1,422 ) (1,613 ) (3,090 ) Premium on redemption of Preferred Shares/Preference Units — (1,444 ) — Net income available to Common Shares and Units / Units 1,146,072 1,061,706 859,058 Adjustments: Depreciation 1,010,400 952,191 888,709 Depreciation – Non-real estate additions (3,600 ) (3,791 ) (4,268 ) Depreciation – Partially Owned Properties (2,013 ) (2,132 ) (2,130 ) Depreciation – Unconsolidated Properties 16,890 7,191 2,860 Net (gain) loss on sales of unconsolidated entities - operating assets (2,781 ) (515 ) — Net (gain) loss on sales of real estate properties (626,388 ) (546,797 ) (282,539 ) Noncontrolling Interests share of gain (loss) on sales of real estate properties — 1,857 2,336 FFO available to Common Shares and Units / Units (1) (3) (4) 1,538,580 1,469,710 1,464,026 Adjustments: Write-off of pursuit costs 7,735 5,155 3,647 Debt extinguishment and preferred share/preference unit redemption (gains) losses 366 1,444 1,143 Non-operating asset (gains) losses (20,777 ) (16,311 ) (13,323 ) Other miscellaneous items 32,499 61,608 21,588 Normalized FFO available to Common Shares and Units / Units (2) (3) (4) $ 1,558,403 $ 1,521,606 $ 1,477,081 FFO (1) (3) $ 1,540,002 $ 1,472,767 $ 1,467,116 Preferred/preference distributions (1,422 ) (1,613 ) (3,090 ) Premium on redemption of Preferred Shares/Preference Units — (1,444 ) — FFO available to Common Shares and Units / Units (1) (3) (4) $ 1,538,580 $ 1,469,710 $ 1,464,026 Normalized FFO (2) (3) $ 1,559,825 $ 1,523,219 $ 1,480,171 Preferred/preference distributions (1,422 ) (1,613 ) (3,090 ) Normalized FFO available to Common Shares and Units / Units (2) (3) (4) $ 1,558,403 $ 1,521,606 $ 1,477,081 (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 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.
During the year ended December 31, 2024, the Company repurchased and subsequently retired approximately $38.5 million (652,452 shares at a weighted average price per share of $58.95) of its Common Shares in the open market under its share repurchase program. Concurrent with these transactions, ERPOP repurchased and retired the same amount of OP Units previously issued to EQR.
During the year ended December 31, 2025, the Company repurchased and subsequently retired approximately $280.7 million (4,526,740 shares at a weighted average price per share of $62.00) of its Common Shares in the open market under its share repurchase program. Concurrent with these transactions, ERPOP repurchased and retired the same amount of OP Units previously issued to EQR.
The increase in NOI is primarily a result of the Company's net acquisition activity during 2024. • The increase in consolidated total NOI is primarily a result of the Company’s higher NOI from same store properties, largely due to improvement in same store revenues as noted above and the Company's continued focus on same store expense efficiency.
The increase in NOI is primarily a result of the Company's 2025 and significant second half of 2024 net acquisition activity, which is positively impacting 2025 results. • The increase in consolidated total NOI is a result of the Company’s higher NOI from non-same store properties as noted above and higher NOI from same store properties, largely due to improvement in same store revenues and the Company's continued focus 33 Table of Contents on same store expense efficiency.
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, 2024 and 2023 (amounts in thousands): December 31, 2024 December 31, 2023 Cash and cash equivalents $ 62,302 $ 50,743 Restricted deposits $ 97,864 $ 89,252 Unsecured revolving credit facility availability $ 1,952,067 $ 2,086,585 Credit Facility and Commercial Paper Program The Company has a $2.5 billion unsecured revolving credit facility maturing on 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, 2025 and 2024 (amounts in thousands): December 31, 2025 December 31, 2024 Cash and cash equivalents $ 55,904 $ 62,302 Restricted deposits $ 102,950 $ 97,864 Unsecured revolving credit facility availability $ 1,909,127 $ 1,952,067 Credit Facility and Commercial Paper Program The Company has a $2.5 billion unsecured revolving credit facility maturing December 3, 2030.
See further discussion below. 35 Table of Contents Statements of Cash Flows The following table sets forth our sources and uses of cash flows for the years ended December 31, 2024, 2023 and 2022 (amounts in thousands): December 31, 2024 2023 2022 Cash flows provided by (used for): Operating activities $ 1,573,607 $ 1,532,798 $ 1,454,756 Investing activities $ (1,176,484 ) $ (409,504 ) $ 107,792 Financing activities $ (376,952 ) $ (1,120,471 ) $ (1,785,612 ) The following provides information regarding the Company’s cash flows from operating, investing and financing activities for the year ended December 31, 2024.
Statements of Cash Flows The following table sets forth our sources and uses of cash flows for the years ended December 31, 2025, 2024 and 2023 (amounts in thousands): December 31, 2025 2024 2023 Cash flows provided by (used for): Operating activities $ 1,648,763 $ 1,573,607 $ 1,532,798 Investing activities $ (321,362 ) $ (1,176,484 ) $ (409,504 ) Financing activities $ (1,328,713 ) $ (376,952 ) $ (1,120,471 ) The following provides information regarding the Company’s cash flows from operating, investing and financing activities for the year ended December 31, 2025.
Worth and Austin. • 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 2023 and 2024, plus any properties in lease-up and not stabilized as of January 1, 2023.
Worth and Austin. • 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 2024 and 2025, plus any properties in lease-up and not stabilized as of January 1, 2024.
(2) Normalized funds from operations (“Normalized FFO”) begins with FFO and excludes: • the impact of any expenses relating to non-operating real estate asset impairment; • pursuit cost write-offs; • gains and losses from early debt extinguishment and preferred share/preference unit redemptions; • gains and losses from non-operating assets; and • other miscellaneous items. 44 Table of Contents (3) The Company believes that FFO and FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses from sales and impairment write-downs of depreciable real estate and excluding depreciation related to real estate (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units / Units can help compare the operating performance of a company’s real estate between periods or as compared to different companies.
(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.
Definitions The definition of certain terms described above or below are as follows: • Acquisition Capitalization Rate or Cap Rate – NOI that the Company anticipates receiving in the next 12 months (or the year two or three stabilized NOI for properties that are in lease-up at acquisition) 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 $100-$450 per apartment unit depending on the age and condition of the asset) divided by the gross purchase price of the asset.
Although an extreme or sustained escalation in costs could have a negative impact on our residents and their ability to absorb rent increases, we do not believe inflation had a material impact on our results of operations for the years ended December 31, 2025, 2024 and 2023. 41 Table of Contents Definitions The definition of certain terms described above or below are as follows: • Acquisition Capitalization Rate or Cap Rate – NOI that the Company anticipates receiving in the next 12 months (or the year two or three stabilized NOI for properties that are in lease-up at acquisition) 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 $100-$450 per apartment unit depending on the age and condition of the asset) divided by the gross purchase price of the asset.
Worth (5) and Denver (5) markets; and • In 2024, the Company acquired its joint venture partner's 8.0% interest in a 312-unit apartment property located in the Washington, D.C. market for $3.1 million in cash. The property is now wholly owned. The Company also repaid $67.9 million of the joint venture construction mortgage debt during 2023.
Worth (5) and Denver (5) markets; • Acquired its joint venture partner's 8.0% interest in a 312-unit apartment property in 2024, located in the Washington, D.C. market, for $3.1 million in cash. The property is now wholly owned; • The consolidated properties acquired in 2025 are located in the Atlanta (8) and Dallas/Ft.
We believe our ability to access the 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.
As of February 6, 2026, EQR has remaining authorization to repurchase up to 11,305,881 of its shares. We believe our ability to access the 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.
Unless otherwise noted, includes both Residential and Non-Residential operations for these properties. • 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. 41 Table of Contents • Same Store Properties – For annual comparisons, primarily includes all properties acquired or completed that are stabilized prior to January 1, 2023, less properties subsequently sold.
Unless otherwise noted, includes both Residential and Non-Residential operations for these properties. • 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. • 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, 2024, less properties subsequently sold.
See Notes 4 and 5 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s real estate investments and investments in partially owned entities. 32 Table of Contents Comparison of the year ended December 31, 2024 to the year ended December 31, 2023 The following table presents a reconciliation of diluted earnings per share/unit for the year ended December 31, 2024 as compared to the same period in 2023: Year Ended December 31 Diluted earnings per share/unit for full year 2023 $ 2.20 Property NOI 0.18 Interest expense (0.04 ) Corporate overhead (1) (0.04 ) Net gain/loss on property sales 0.68 Depreciation expense (0.17 ) Other (0.09 ) Diluted earnings per share/unit for full year 2024 $ 2.72 (1) Corporate overhead includes property management and general and administrative expenses.
Comparison of the year ended December 31, 2025 to the year ended December 31, 2024 The following table presents a reconciliation of diluted earnings per share/unit for the year ended December 31, 2025 as compared to the same period in 2024: Year Ended December 31 Diluted earnings per share/unit for full year 2024 $ 2.72 Property NOI 0.15 Interest expense (0.05 ) Corporate overhead (1) (0.01 ) Net gain/loss on property sales 0.21 Depreciation expense (0.17 ) Other 0.09 Diluted earnings per share/unit for full year 2025 $ 2.94 (1) Corporate overhead includes property management and general and administrative expenses.
Business Objectives and Operating and Investing Strategies See Item 1, Business , for discussion regarding the Company’s business objectives and operating and investing strategies. 30 Table of Contents Results of Operations 2023 and 2024 Transactions In conjunction with our business objectives and operating and investing strategies, the following table provides a rollforward of the transactions that occurred during the years ended December 31, 2023 and 2024: Portfolio Rollforward ($ in thousands) Properties Apartment Units Purchase Price Acquisition Cap Rate 12/31/2022 308 79,597 Acquisitions: Consolidated Rental Properties 2 577 $ 189,734 5.1 % Consolidated Rental Properties – Not Stabilized 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 Purchase Price Acquisition Cap Rate Acquisitions: Consolidated Rental Properties 16 4,986 $ 1,438,250 5.1 % Consolidated Rental Properties – Not Stabilized 2 387 $ 153,845 5.5 % Unconsolidated Land Parcels — — $ 33,394 Sales Price Disposition Yield Dispositions: Consolidated Rental Properties (13 ) (2,598 ) $ (975,641 ) (5.4 )% Completed Developments – Unconsolidated 4 1,262 Configuration Changes — 21 12/31/2024 311 84,249 Acquisitions • The consolidated properties acquired in 2023 are located in the Atlanta (3) and Denver markets; • In 2023, the Company acquired its joint venture partner's 10.0% 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 $0.9 million of 3.00% Series Q Preference Units.
Business Objectives and Operating and Investing Strategies See Item 1, Business , for discussion regarding the Company’s business objectives and operating and investing strategies. 30 Table of Contents Results of Operations 2024 and 2025 Transactions In conjunction with our business objectives and operating and investing strategies, the following table provides a rollforward of the transactions that occurred during the years ended December 31, 2024 and 2025: Portfolio Rollforward ($ in thousands) Properties Apartment Units Purchase Price Acquisition Cap Rate 12/31/2023 302 80,191 Acquisitions: Consolidated Rental Properties 16 4,986 $ 1,438,250 5.1 % Consolidated Rental Properties – Not Stabilized 2 387 $ 153,845 5.5 % Unconsolidated Land Parcels — — $ 33,394 Sales Price Disposition Yield Dispositions: Consolidated Rental Properties (13 ) (2,598 ) $ (975,641 ) (5.4 )% Completed Developments – Unconsolidated 4 1,262 Configuration Changes — 21 12/31/2024 311 84,249 Purchase Price Acquisition Cap Rate Acquisitions: Consolidated Rental Properties 9 2,439 $ 636,843 5.1 % Consolidated Land Parcels — — $ 22,847 Sales Price Disposition Yield Dispositions: Consolidated Rental Properties (11 ) (2,468 ) $ (1,122,061 ) (5.4 )% Consolidated Land Parcels — — $ (4,300 ) Unconsolidated Land Parcels — — $ (8,813 ) Completed Developments – Consolidated 2 495 Completed Developments – Unconsolidated 1 450 Configuration Changes — 25 12/31/2025 312 85,190 Acquisitions • The consolidated properties acquired in 2024 are located in the Atlanta (7), Boston, Dallas/Ft.
Dispositions • The consolidated properties disposed of in 2023 were located in the Los Angeles (8), Seattle (2) and San Francisco markets; and 31 Table of Contents • The consolidated properties disposed of in 2024 were located in the Boston, Orange County, San Francisco (3), Washington, D.C. (5), Seattle (2) and San Diego markets.
(5), Seattle (2) and San Diego markets; • The consolidated properties disposed of in 2025 were located in the Boston (2), Los Angeles (2), New York, San Diego, 31 Table of Contents Seattle (4) and Washington, D.C. markets; and • The consolidated land parcel disposed of in 2025 was located in the New York market.
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 agreements in whole or in part through the delivery or receipt of Common Shares or cash.
The current program matures in May 2028 and gives us the authority to issue up to 13.0 million shares, all of which remain available for issuance as of February 6, 2026. 40 Table of Contents 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 agreements in whole or in part through the delivery or receipt of Common Shares or cash.
ERP Operating Limited Partnership Capital Structure as of December 31, 2024 (Amounts in thousands except for unit and per unit amounts) Secured Debt $ 1,630,690 20.1 % Unsecured Debt 6,491,055 79.9 % Total Debt 8,121,745 100.0 % 22.4 % Total Outstanding Units 391,019,156 Common Share Price at December 31, 2024 $ 71.76 28,059,535 99.9 % Perpetual Preference Units 17,155 0.1 % Total Equity 28,076,690 100.0 % 77.6 % Total Market Capitalization $ 36,198,435 100.0 % 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, 2025 (Amounts in thousands except for unit and per unit amounts) Secured Debt $ 1,589,904 19.4 % Unsecured Debt 6,585,106 80.6 % Total Debt 8,175,010 100.0 % 25.1 % Total Outstanding Units 387,131,536 Common Share Price at December 31, 2025 $ 63.04 24,404,772 99.9 % Perpetual Preference Units 17,155 0.1 % Total Equity 24,421,927 100.0 % 74.9 % Total Market Capitalization $ 32,596,937 100.0 % 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 2025 and expires in May 2028.
Interest expense, including amortization of deferred financing costs, increased during the year ended December 31, 2024 as compared to 2023, primarily due to higher overall debt balances outstanding and higher overall rates, partially offset by higher capitalized interest.
Interest expense, including amortization of deferred financing costs, increased during the year ended December 31, 2025 as compared to 2024, primarily due to higher overall debt balances outstanding and higher overall rates. The effective interest cost on all indebtedness, excluding debt extinguishment costs/prepayment penalties, for the year ended December 31, 2025 was 3.93% as compared to 3.91% in 2024.
Other expenses increased during the year ended December 31, 2024 as compared to 2023, primarily due to increases in litigation accruals and advocacy contributions, partially offset by decreases in data transformation project costs that occurred during 2023 but not during 2024.
Other expenses decreased during the year ended December 31, 2025 as compared to 2024, primarily due to a decrease in advocacy contributions, partially offset by increases in litigation accruals and the write-off of development pursuit costs and overhead.
Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating and other terms and conditions per the agreement. See Note 8 in the Notes to Consolidated Financial Statements for additional discussion of the Company’s credit facility.
Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating. See Note 8 in the Notes to Consolidated Financial Statements for additional discussion of the Company’s credit facility. 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.
Interest and other income increased during the year ended December 31, 2024 as compared to 2023, primarily due to a net increase in realized/unrealized gains on various investment securities, short-term investment income on restricted deposit accounts due to a higher rate environment and higher overall invested balances as well as insurance/litigation settlement proceeds received during 2024 that did not occur in 2023.
Interest and other income increased during the year ended December 31, 2025 as compared to 2024, primarily due to a net increase in realized/unrealized gains on various investment securities, interest income on mortgages receivable and an employment tax refund received in 2025 but not in 2024, partially offset by lower insurance/litigation settlement proceeds received during 2025 as compared to 2024.
Same Store Results Properties that the Company owned and were stabilized for all of both 2024 and 2023, which represented 75,299 apartment units, drove the Company’s results of operations. Properties are considered “stabilized” when they have achieved 90% Physical Occupancy for three consecutive months.
Same Store Results Properties that the Company owned and were stabilized for all of both 2025 and 2024, which represented 73,465 apartment units, drove the Company’s results of operations.
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. 42 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.
The following table provides results and statistics related to our Residential same store operations for the years ended December 31, 2024 and 2023: 2024 vs. 2023 Same Store Residential Results/Statistics by Market Increase (Decrease) from Prior Year Markets/Metro Areas Apartment Units 2024 % of Actual NOI 2024 Average Rental Rate 2024 Weighted Average Physical Occupancy % 2024 Turnover Average Rental Rate Physical Occupancy Turnover Los Angeles 14,136 17.7 % $ 2,933 95.6 % 43.3 % 2.5 % 0.3 % (1.2 %) Orange County 3,718 5.3 % 2,925 95.9 % 38.2 % 3.7 % (0.4 %) 0.6 % San Diego 2,649 4.1 % 3,167 95.9 % 40.6 % 3.5 % 0.5 % (1.3 %) Subtotal – Southern California 20,503 27.1 % 2,962 95.7 % 42.0 % 2.9 % 0.2 % (0.9 %) San Francisco 11,093 16.1 % 3,326 96.1 % 44.2 % 1.1 % 0.5 % (0.1 %) Washington, D.C. 13,534 15.9 % 2,743 96.8 % 40.7 % 4.6 % 0.0 % 0.0 % New York 8,536 14.6 % 4,640 97.3 % 33.6 % 3.0 % 0.5 % (3.6 %) Boston 7,077 11.3 % 3,615 96.0 % 41.5 % 3.6 % 0.0 % (2.6 %) Seattle 8,853 10.2 % 2,607 96.2 % 45.2 % 1.2 % 1.0 % (3.1 %) Denver 2,505 2.6 % 2,410 96.2 % 54.9 % 0.2 % (0.1 %) (3.2 %) Other Expansion Markets 3,198 2.2 % 1,946 95.1 % 56.9 % (2.2 %) 0.3 % (1.0 %) Total 75,299 100.0 % $ 3,127 96.2 % 42.5 % 2.6 % 0.3 % (1.5 %) Note: The above table reflects Residential same store results only.
Properties are considered “stabilized” when they have achieved 90% Physical Occupancy for three consecutive months. 34 Table of Contents The following table provides results and statistics related to our Residential same store operations for the years ended December 31, 2025 and 2024: 2025 vs. 2024 Same Store Residential Results/Statistics by Market Increase (Decrease) from Prior Year Markets/Metro Areas Apartment Units 2025 % of Actual NOI 2025 Average Rental Rate 2025 Weighted Average Physical Occupancy % 2025 Turnover Average Rental Rate Physical Occupancy Turnover Los Angeles 13,834 17.5 % $ 2,976 95.8 % 40.6 % 1.3 % 0.2 % (2.5 %) Orange County 3,718 5.4 % 2,987 96.4 % 36.8 % 2.1 % 0.5 % (1.4 %) San Diego 2,217 3.6 % 3,305 96.3 % 42.7 % 2.2 % 0.3 % 0.4 % Subtotal – Southern California 19,769 26.5 % 3,015 96.0 % 40.1 % 1.5 % 0.3 % (2.0 %) San Francisco 11,111 17.0 % 3,448 96.9 % 39.6 % 3.8 % 0.8 % (4.5 %) Washington, D.C. 13,241 16.0 % 2,837 96.6 % 39.6 % 3.7 % (0.2 %) (1.1 %) New York 8,235 14.6 % 4,815 97.7 % 33.7 % 3.6 % 0.4 % 0.3 % Boston 6,747 11.1 % 3,721 96.2 % 39.8 % 2.1 % 0.2 % (1.7 %) Seattle 8,050 9.7 % 2,697 96.4 % 40.6 % 2.9 % 0.2 % (4.2 %) Denver 2,792 2.8 % 2,316 95.5 % 53.1 % (3.6 %) (0.7 %) (1.2 %) Other Expansion Markets 3,520 2.3 % 1,875 94.9 % 49.1 % (3.5 %) (0.3 %) (6.8 %) Total 73,465 100.0 % $ 3,203 96.4 % 40.2 % 2.5 % 0.2 % (2.4 %) Note: The above table reflects Residential same store results only.
Property management expenses include off-site expenses associated with the self-management of the Company’s properties as well as management fees paid to any third-party management companies. The increase during the year ended December 31, 2024 as compared to 2023 is primarily attributable to increases in payroll-related costs, information technology expenses and legal and professional fees.
Property management expenses include off-site expenses associated with the self-management of the Company’s properties as well as management fees paid to any third-party management companies.
The Company’s total debt summary schedule as of December 31, 2024 is as follows: Debt Summary as of December 31, 2024 ($ in thousands) Debt Balances % of Total Secured $ 1,630,690 20.1 % Unsecured 6,491,055 79.9 % Total $ 8,121,745 100.0 % Fixed Rate Debt: Secured – Conventional $ 1,401,099 17.3 % Unsecured – Public 5,947,376 73.2 % Fixed Rate Debt 7,348,475 90.5 % Floating Rate Debt: Secured – Tax Exempt 229,591 2.8 % Unsecured – Revolving Credit Facility — — Unsecured – Commercial Paper Program 543,679 6.7 % Floating Rate Debt 773,270 9.5 % Total $ 8,121,745 100.0 % 38 Table of Contents The following table summarizes the Company’s debt maturity schedule as of December 31, 2024: Debt Maturity Schedule as of December 31, 2024 ($ in thousands) Year Fixed Rate Floating Rate Total % of Total 2025 $ 450,000 $ 552,595 (1) $ 1,002,595 12.2 % 2026 592,025 9,000 601,025 7.3 % 2027 400,000 9,800 409,800 5.0 % 2028 900,000 10,700 910,700 11.1 % 2029 888,120 11,500 899,620 11.0 % 2030 1,148,462 12,700 1,161,162 14.2 % 2031 528,500 39,800 568,300 6.9 % 2032 — 28,100 28,100 0.4 % 2033 550,000 2,300 552,300 6.7 % 2034 600,000 2,400 602,400 7.4 % 2035+ 1,350,850 106,200 1,457,050 17.8 % Subtotal 7,407,957 785,095 8,193,052 100.0 % Deferred Financing Costs and Unamortized (Discount) (59,482 ) (11,825 ) (71,307 ) N/A Total $ 7,348,475 $ 773,270 $ 8,121,745 100.0 % (1) Includes $544.5 million in principal outstanding on the Company’s commercial paper program.
EQR does not have any indebtedness as all debt is incurred by the Operating Partnership. 38 Table of Contents The Company’s total debt summary schedule as of December 31, 2025 is as follows: Debt Summary as of December 31, 2025 ($ in thousands) Debt Balances % of Total Secured $ 1,589,904 19.4 % Unsecured 6,585,106 80.6 % Total $ 8,175,010 100.0 % Fixed Rate Debt: Secured – Conventional $ 1,403,671 17.1 % Unsecured – Public 5,998,458 73.4 % Fixed Rate Debt 7,402,129 90.5 % Floating Rate Debt: Secured – Tax Exempt 186,233 2.3 % Unsecured – Revolving Credit Facility — — Unsecured – Commercial Paper Program 586,648 7.2 % Floating Rate Debt 772,881 9.5 % Total $ 8,175,010 100.0 % The following table summarizes the Company’s debt maturity schedule as of December 31, 2025: Debt Maturity Schedule as of December 31, 2025 ($ in thousands) Year Fixed Rate Floating Rate Total % of Total 2026 $ 592,025 $ 594,825 (1) $ 1,186,850 14.4 % 2027 400,000 8,200 408,200 4.9 % 2028 900,000 9,000 909,000 11.0 % 2029 888,120 9,700 897,820 10.9 % 2030 1,148,462 10,800 1,159,262 14.1 % 2031 528,500 37,700 566,200 6.9 % 2032 500,000 26,100 526,100 6.4 % 2033 550,000 — 550,000 6.7 % 2034 600,000 — 600,000 7.3 % 2035 — 25,175 25,175 0.3 % 2036+ 1,350,850 61,785 1,412,635 17.1 % Subtotal 7,457,957 783,285 8,241,242 100.0 % Deferred Financing Costs and Unamortized (Discount) (55,828 ) (10,404 ) (66,232 ) N/A Total $ 7,402,129 $ 772,881 $ 8,175,010 100.0 % (1) Includes $587.4 million in principal outstanding on the Company’s commercial paper program.
For the year ended December 31, 2024, key drivers were: • Issued Common Shares related to share option exercises and ESPP purchases and received net proceeds of $26.5 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 $1.1 billion; • Repurchased and retired 652,452 Common Shares, at a weighted average purchase price of $58.95 per share, for an aggregate purchased amount of approximately $38.5 million.
For the year ended December 31, 2025, key drivers were: • Repaid $44.7 million on mortgage loans (inclusive of scheduled principal repayments); • Repaid $450.0 million of 3.375% unsecured notes; • Received net proceeds of $43.0 million from our unsecured commercial paper note program; • Paid dividends/distributions on Common Shares, Preferred Shares, Units (including OP Units and restricted units) and noncontrolling interests in partially owned properties totaling approximately $1.1 billion; • Issued $500.0 million of seven-year 4.95% unsecured notes, receiving net proceeds of approximately $498.6 million before underwriting fees, hedge termination costs and other expenses; and • Repurchased and retired 4,526,740 Common Shares, at a weighted average purchase price of $62.00 per share, for an aggregate purchased amount of approximately $280.7 million.
Loss from investments in unconsolidated entities increased during the year ended December 31, 2024 as compared to 2023, primarily as a result of losses incurred on our unconsolidated development properties which recently started lease-up activities, partially offset by increases in net income of unconsolidated operating properties and a gain on sale of an unconsolidated operating property. 34 Table of Contents For comparison of the year ended December 31, 2023 to the year ended December 31, 2022, 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, 2023.
For comparison of the year ended December 31, 2024 to the year ended December 31, 2023, 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, 2024.
Equity Residential Capital Structure as of December 31, 2024 (Amounts in thousands except for share/unit and per share amounts) Secured Debt $ 1,630,690 20.1 % Unsecured Debt 6,491,055 79.9 % Total Debt 8,121,745 100.0 % 22.4 % Common Shares (includes Restricted Shares) 379,475,383 97.0 % Units (includes OP Units and Restricted Units) 11,543,773 3.0 % Total Shares and Units 391,019,156 100.0 % Common Share Price at December 31, 2024 $ 71.76 28,059,535 99.9 % Perpetual Preferred Equity 17,155 0.1 % Total Equity 28,076,690 100.0 % 77.6 % Total Market Capitalization $ 36,198,435 100.0 % 39 Table of Contents The Operating Partnership’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2024 is presented in the following table.
Equity Residential Capital Structure as of December 31, 2025 (Amounts in thousands except for share/unit and per share amounts) Secured Debt $ 1,589,904 19.4 % Unsecured Debt 6,585,106 80.6 % Total Debt 8,175,010 100.0 % 25.1 % Common Shares (includes Restricted Shares) 377,806,173 97.6 % Units (includes OP Units and Restricted Units) 9,325,363 2.4 % Total Shares and Units 387,131,536 100.0 % Common Share Price at December 31, 2025 $ 63.04 24,404,772 99.9 % Perpetual Preferred Equity 17,155 0.1 % Total Equity 24,421,927 100.0 % 74.9 % Total Market Capitalization $ 32,596,937 100.0 % The Operating Partnership’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2025 is presented in the following table.
For the year ended December 31, 2024, key drivers were: • Acquired eighteen consolidated rental properties for approximately $1.6 billion; • Disposed of thirteen consolidated rental properties, receiving net proceeds of approximately $960.4 million; • Invested $129.8 million primarily in consolidated development projects; • Invested $109.7 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 $301.4 million in capital expenditures to real estate presented in the table below.
For the year ended December 31, 2025, key drivers were: • Acquired nine consolidated rental properties and two consolidated land parcels for approximately $661.6 million; • Disposed of eleven consolidated rental properties and one consolidated land parcel, receiving net proceeds of approximately $1.1 billion; • Invested $111.8 million primarily in consolidated development projects; • Invested $85.8 million primarily in unconsolidated development joint venture entities as well as unconsolidated investments in real estate technology funds/companies for various technology initiatives and the repayment of certain preferred interests in one joint venture; • Acquired its joint venture partners' interests (ranging from 10% to 25%) in three previously unconsolidated properties for approximately $16.4 million in cash and also contributed approximately $151.9 million for the respective joint ventures to repay the construction loans encumbering the properties, one of which was held by the Company.
Liquidity and Capital Resources With approximately $2.0 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.
There continues to be an overall deficit in housing across the country, which we believe leaves the Company well positioned for the future as its resident base is more resilient to economic uncertainty, including elevated inflation, due to higher levels of disposable income and lower relative rent-to-income ratios. 35 Table of Contents Liquidity and Capital Resources With approximately $1.9 billion in readily available liquidity, a strong balance sheet, well-staggered 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.
Long-term, we expect elevated single family home ownership costs, positive household formation trends, manageable competitive new supply in our Established Markets and moderating competitive new supply in our Expansion Markets. With an overall deficit in housing across the country, we believe our business is well positioned for the future.
Long-term, expected continued positive secular tailwinds remain due to elevated single family home ownership costs, positive household formation trends, historically low competitive new supply in the Established Markets and moderating competitive new supply in the Expansion Markets.
The effective interest cost on all indebtedness, excluding debt extinguishment costs/prepayment penalties, for the year ended December 31, 2024 was 3.91% as compared to 3.82% in 2023. The Company capitalized interest of approximately $14.5 million and $12.3 million during the years ended December 31, 2024 and 2023, respectively.
The Company capitalized interest of approximately $12.4 million and $14.5 million during the years ended December 31, 2025 and 2024, respectively.
Residential operations account for more than 96.0% of total revenues for the year ended December 31, 2024. During the year ended December 31, 2024, the Company's operating business performed well, with healthy demand across most of our markets supported by a continuing solid job market, high employment levels and high wage growth among our target renter demographic.
During the year ended December 31, 2025, the Company's operating business was solid, driven by sustained demand across most of its markets and supported by the Company’s record-high resident retention and continued low levels of unemployment, in addition to wage growth among its target renter demographic.
For the year ended December 31, 2024, 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, 2024 Same Store Properties Non-Same Store Properties/Other Total Consolidated Properties Same Store Avg.
For the year ended December 31, 2025, our actual capital expenditures to real estate included the following (dollar amounts in thousands): Capital Expenditures to Real Estate For the Year Ended December 31, 2025 Same Store Properties Non-Same Store Properties Total Consolidated Properties Total Consolidated Apartment Units 73,465 10,709 84,174 Total Capital Expenditures to Real Estate $ 289,916 $ 52,124 $ 342,040 Financing Activities Our financing cash flows primarily relate to our borrowing activity (debt proceeds or repayment), distributions/dividends to shareholders/unitholders and repurchase and other Common Share activity.
During 2024, the joint ventures acquired their respective land parcels for the total purchase price listed above. The Company commenced construction on these two apartment properties, which are expected to contain 639 total apartment units.
During 2024, the joint ventures acquired their respective land parcels for the total purchase price listed above; and • Completed construction on one unconsolidated apartment property during 2025, located in the New York market, consisting of 450 apartment units totaling approximately $201.2 million of development costs.
The Company’s total investment in these two joint ventures was approximately $4.9 million as of December 31, 2023; • The Company spent approximately $42.8 million during 2023, primarily for unconsolidated development projects; • The Company completed construction on four unconsolidated apartment properties during 2024, located in the Denver and Dallas/Ft.
The properties are now wholly owned. • Unconsolidated: • Completed construction on four unconsolidated apartment properties during 2024, located in the Denver and Dallas/Ft.