Biggest changeBusiness 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.
Biggest changeBusiness 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.
Definitions The definition of certain terms described above or below are as follows: • Acquisition 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.
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.
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 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.
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 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.
(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.
(2) Normalized funds from operations (“Normalized FFO”) begins with FFO and excludes: • the impact of any expenses relating to non-operating real estate asset impairment; • pursuit cost write-offs; • gains and losses from early debt extinguishment and preferred share/preference unit redemptions; • gains and losses from non-operating assets; and • other miscellaneous items. 44 Table of Contents (3) The Company believes that FFO and FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses from sales and impairment write-downs of depreciable real estate and excluding depreciation related to real estate (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units / Units can help compare the operating performance of a company’s real estate between periods or as compared to different companies.
The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units are collectively referred to as the “Noncontrolling Interests – Operating Partnership”. Subject to certain restrictions, the Noncontrolling Interests – Operating Partnership may exchange their OP Units for Common Shares on a one-for-one basis.
The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units are collectively referred to as the “Noncontrolling Interests – Operating Partnership.” Subject to certain restrictions, the Noncontrolling Interests – Operating Partnership may exchange their OP Units for Common Shares on a one-for-one basis.
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.
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.
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.
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.
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 this had a material impact on our results of operations for the years ended December 31, 2023, 2022 and 2021.
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, 2024, 2023 and 2022.
The notes will be sold under customary terms in the United States commercial paper note market and will rank pari passu with all of the Company’s other unsecured senior indebtedness. The Company limits its utilization of the revolving credit facility in order to maintain liquidity to support its $1.0 billion commercial paper program along with certain other obligations.
The 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 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.
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 6, 2025.
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 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.
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.
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.
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.
We also see our 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.
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.
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.
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 11 in the Notes to Consolidated Financial Statements for additional discussion).
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).
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
The interest rate on advances under the facility will generally be the Secured Overnight Financing Rate ("SOFR") plus a spread (currently 0.725%), or based on bids received from the lending group, and the Company pays an annual facility fee (currently 0.125%). Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating.
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%).
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.
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.
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.
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.
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.
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 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.
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.
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.
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.
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 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.
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.
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.
The property is now wholly owned. The Company also repaid $64.7 million of mortgage debt at par prior to maturity in conjunction with the buyout.
The property is now wholly owned. The Company also repaid $64.7 million of mortgage debt at par prior to maturity in conjunction with the buyout; • The consolidated properties acquired in 2024 are located in the Atlanta (7), Boston, Dallas/Ft.
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.
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.
(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.
(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.
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.
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.
The increase is primarily due to an increase in unrealized gains of $13.5 million and realized gains of $2.7 million on various investment securities as well as short-term investment income on cash and restricted deposit accounts due to a higher rate environment and higher overall invested balances, partially offset by decreases in insurance/litigation settlement proceeds received during 2022 that did not occur in 2023.
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.
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.
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.
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.
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.
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%.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
Developments • Consolidated: • 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; • The Company spent approximately $78.2 million during 2023, primarily for consolidated development projects; • The Company commenced construction on one partially owned consolidated apartment property during 2024, located in the Boston market, consisting of 440 apartment units totaling approximately $232.2 million of expected development costs; • The Company stabilized one partially owned consolidated apartment property during 2024, located in the Washington, D.C. market, consisting of 312 apartment units totaling approximately $106.0 million of development costs; and • The Company spent approximately $129.8 million during 2024, primarily for consolidated development projects. • Unconsolidated: • 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.
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.
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 $301.4 million in capital expenditures to real estate presented in the table below.
EQR does not have any indebtedness as all debt is incurred by the Operating Partnership. 37 Table of Contents The Company’s total debt summary schedule as of December 31, 2023 is as follows: Debt Summary as of December 31, 2023 ($ 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 $410.0 million in principal outstanding on the Company’s commercial paper program.
The Company’s total debt summary schedule as of December 31, 2024 is as follows: Debt Summary as of December 31, 2024 ($ 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.
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.
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.
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.
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.
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.
The renovation at one property was substantially completed in the second quarter of 2024, while the renovation of the other is ongoing and expected to continue into 2026. 36 Table of Contents 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.
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 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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
The Company has an unsecured commercial paper note program under which it may borrow up to a maximum of $1.5 billion (increased from $1.0 billion as of December 18, 2024) subject to market conditions.
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.
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.
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.
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.
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.
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.
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.
Total expected development cost for these projects is $307.2 million, and the Company's total investment in these two joint ventures is approximately $90.9 million as of December 31, 2024.