CONSOLIDATED STATEMENTS OF CASH FLOWS OF ERP OPERATING LIMITED PARTNERSHIP (Unaudited) - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 | Mar. 31, 2022 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | $ 220,071 | $ 73,798 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 215,830 | 229,961 |
Amortization of deferred financing costs | 1,979 | 2,077 |
Amortization of discounts and premiums on debt | 868 | 1,358 |
Amortization of deferred settlements on derivative instruments | 1,092 | 2,422 |
Amortization of right-of-use assets | 3,150 | 3,046 |
Write-off of pursuit costs | 1,332 | 1,463 |
(Income) loss from investments in unconsolidated entities | 1,382 | 1,261 |
Distributions from unconsolidated entities – return on capital | 151 | 79 |
Net (gain) loss on sales of real estate properties | (100,209) | 102 |
Realized (gain) loss on sale of investment securities | 87 | (2,066) |
Compensation paid with Company Common Shares | 9,044 | 9,203 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | 26,257 | 30,174 |
Increase (decrease) in accounts payable and accrued expenses | 45,357 | 54,553 |
Increase (decrease) in accrued interest payable | (16,534) | (12,634) |
Increase (decrease) in lease liabilities | (334) | (902) |
Increase (decrease) in other liabilities | (16,032) | (27,213) |
Increase (decrease) in security deposits | (212) | 1,374 |
Net cash provided by operating activities | 393,279 | 368,056 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – acquisitions | | (113,046) |
Investment in real estate – development/other | (16,786) | (24,255) |
Capital expenditures to real estate | (55,392) | (35,285) |
Non-real estate capital additions | (600) | (971) |
Interest capitalized for real estate and unconsolidated entities under development | (3,393) | (1,017) |
Proceeds from disposition of real estate, net | 133,916 | |
Investments in unconsolidated entities - development/other | (14,480) | (24,897) |
Distributions from unconsolidated entities – return of capital | 6 | 9 |
Purchase of investment securities and other investments | | (1,009) |
Proceeds from sale of investment securities | 452 | 3,434 |
Net cash provided by (used for) investing activities | 43,723 | (197,037) |
Mortgage notes payable, net: | | |
Proceeds | 14,090 | 2,689 |
Scheduled principal repayments | (40) | (1,933) |
Line of credit and commercial paper: | | |
Commercial paper proceeds | 1,323,145 | 1,424,086 |
Commercial paper repayments | (1,453,100) | (1,609,121) |
Finance ground lease principal payments | (665) | (140) |
Proceeds from Employee Share Purchase Plan (ESPP) | 1,452 | 969 |
Proceeds from exercise of EQR options | 8,112 | 14,344 |
Payment of offering costs | | (114) |
Contributions – Noncontrolling Interests – Partially Owned Properties | | 446 |
Contributions – Limited Partners | | 1 |
Distributions: | | |
OP Units – General Partner | (236,561) | (226,639) |
Preference Units | (1,544) | (772) |
OP Units – Limited Partners | (7,380) | (7,535) |
Noncontrolling Interests – Partially Owned Properties | (2,598) | (15,836) |
Net cash provided by (used for) financing activities | (355,089) | (419,555) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | 81,913 | (248,536) |
Cash and cash equivalents and restricted deposits, beginning of period | 137,172 | 360,236 |
Cash and cash equivalents and restricted deposits, end of period | 219,085 | 111,700 |
Cash and cash equivalents | 133,460 | 41,140 |
Restricted deposits | 85,625 | 70,560 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 79,693 | 81,391 |
Net cash paid (received) for income and other taxes | 348 | 350 |
Amortization of deferred financing costs: | | |
Investment in real estate, net | (127) | (127) |
Other assets | 697 | 585 |
Mortgage notes payable, net | 449 | 557 |
Notes, net | 960 | 1,062 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 306 | 685 |
Notes, net | 562 | 673 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (3) | (3) |
Accumulated other comprehensive income | 1,095 | 2,425 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 225 | 375 |
Investments in unconsolidated entities | 649 | 1,070 |
Other assets | 458 | 18 |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 1,071 | 946 |
Other liabilities | 311 | 315 |
Realized/unrealized (gain) loss on derivative instruments: | | |
Other assets | 7,410 | |
Other liabilities | 2,370 | |
Accumulated other comprehensive income | (9,780) | |
Interest capitalized for real estate and unconsolidated entities under development: | | |
Investment in real estate, net | (1,422) | (307) |
Investments in unconsolidated entities | 1,971 | 710 |
Investments in unconsolidated entities - development/other: | | |
Investments in unconsolidated entities | (13,700) | (24,897) |
Right-of-use assets and lease liabilities initial measurement and reclassifications: | | |
Right-of-use assets | (7,105) | |
Lease liabilities | 7,105 | |
Non-cash share distribution and other transfers from unconsolidated entities: | | |
Investments in unconsolidated entities | 539 | 859 |
Other assets | (539) | (859) |
ERPOP [Member] | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | 220,071 | 73,798 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 215,830 | 229,961 |
Amortization of deferred financing costs | 1,979 | 2,077 |
Amortization of discounts and premiums on debt | 868 | 1,358 |
Amortization of deferred settlements on derivative instruments | 1,092 | 2,422 |
Amortization of right-of-use assets | 3,150 | 3,046 |
Write-off of pursuit costs | 1,332 | 1,463 |
(Income) loss from investments in unconsolidated entities | 1,382 | 1,261 |
Distributions from unconsolidated entities – return on capital | 151 | 79 |
Net (gain) loss on sales of real estate properties | (100,209) | 102 |
Realized (gain) loss on sale of investment securities | (87) | (2,066) |
Compensation paid with Company Common Shares | 9,044 | 9,203 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | 26,257 | 30,174 |
Increase (decrease) in accounts payable and accrued expenses | 45,357 | 54,553 |
Increase (decrease) in accrued interest payable | (16,534) | (12,634) |
Increase (decrease) in lease liabilities | (334) | (902) |
Increase (decrease) in other liabilities | (16,032) | (27,213) |
Increase (decrease) in security deposits | (212) | 1,374 |
Net cash provided by operating activities | 393,279 | 368,056 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – acquisitions | | (113,046) |
Investment in real estate – development/other | (16,786) | (24,255) |
Capital expenditures to real estate | (55,392) | (35,285) |
Non-real estate capital additions | (600) | (971) |
Interest capitalized for real estate and unconsolidated entities under development | (3,393) | (1,017) |
Proceeds from disposition of real estate, net | 133,916 | |
Investments in unconsolidated entities - development/other | (14,480) | (24,897) |
Distributions from unconsolidated entities – return of capital | 6 | 9 |
Purchase of investment securities and other investments | | (1,009) |
Proceeds from sale of investment securities | 452 | 3,434 |
Net cash provided by (used for) investing activities | 43,723 | (197,037) |
Mortgage notes payable, net: | | |
Proceeds | 14,090 | 2,689 |
Scheduled principal repayments | (40) | (1,933) |
Line of credit and commercial paper: | | |
Commercial paper proceeds | 1,323,145 | 1,424,086 |
Commercial paper repayments | (1,453,100) | (1,609,121) |
Finance ground lease principal payments | (665) | (140) |
Proceeds from Employee Share Purchase Plan (ESPP) | 1,452 | 969 |
Proceeds from exercise of EQR options | 8,112 | 14,344 |
Payment of offering costs | | (114) |
Contributions – Noncontrolling Interests – Partially Owned Properties | | 446 |
Contributions – Limited Partners | | 1 |
Distributions: | | |
OP Units – General Partner | (236,561) | (226,639) |
Preference Units | (1,544) | (772) |
OP Units – Limited Partners | (7,380) | (7,535) |
Noncontrolling Interests – Partially Owned Properties | (2,598) | (15,836) |
Net cash provided by (used for) financing activities | (355,089) | (419,555) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | 81,913 | (248,536) |
Cash and cash equivalents and restricted deposits, beginning of period | 137,172 | 360,236 |
Cash and cash equivalents and restricted deposits, end of period | 219,085 | 111,700 |
Cash and cash equivalents | 133,460 | 41,140 |
Restricted deposits | 85,625 | 70,560 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 79,693 | 81,391 |
Net cash paid (received) for income and other taxes | 348 | 350 |
Amortization of deferred financing costs: | | |
Investment in real estate, net | (127) | (127) |
Other assets | 697 | 585 |
Mortgage notes payable, net | 449 | 557 |
Notes, net | 562 | 673 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 306 | 685 |
Notes, net | 960 | 1,062 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (3) | (3) |
Accumulated other comprehensive income | 1,095 | 2,425 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 225 | 375 |
Investments in unconsolidated entities | 649 | 1,070 |
Other assets | 458 | 18 |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 1,071 | 946 |
Other liabilities | 311 | 315 |
Realized/unrealized (gain) loss on derivative instruments: | | |
Other assets | 7,410 | |
Other liabilities | 2,370 | |
Accumulated other comprehensive income | (9,780) | |
Interest capitalized for real estate and unconsolidated entities under development: | | |
Investment in real estate, net | (1,422) | (307) |
Investments in unconsolidated entities | (1,971) | (710) |
Investments in unconsolidated entities - development/other: | | |
Investments in unconsolidated entities | (13,700) | (24,897) |
Other liabilities | (780) | |
Right-of-use assets and lease liabilities initial measurement and reclassifications: | | |
Right-of-use assets | (7,105) | |
Lease liabilities | 7,105 | |
Non-cash share distribution and other transfers from unconsolidated entities: | | |
Investments in unconsolidated entities | 539 | 859 |
Other assets | $ (539) | $ (859) |