CONSOLIDATED STATEMENTS OF CASH FLOWS OF ERP OPERATING LIMITED PARTNERSHIP (Unaudited) - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2024 | Mar. 31, 2023 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | $ 305,032 | $ 220,071 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 225,695 | 215,830 |
Amortization of deferred financing costs | 1,918 | 1,979 |
Amortization of discounts and premiums on debt | 1,267 | 868 |
Amortization of deferred settlements on derivative instruments | 608 | 1,092 |
Amortization of right-of-use assets | 3,231 | 3,150 |
Write-off of pursuit costs | 548 | 1,332 |
(Income) loss from investments in unconsolidated entities | 1,698 | 1,382 |
Distributions from unconsolidated entities – return on capital | 159 | 151 |
Net (gain) loss on sales of real estate properties | (188,185) | (100,209) |
Realized (gain) loss on investment securities | | 87 |
Unrealized (gain) loss on investment securities | (7,061) | |
Compensation paid with Company Common Shares | 9,469 | 9,044 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | 22,737 | 26,257 |
Increase (decrease) in accounts payable and accrued expenses | 54,289 | 45,357 |
Increase (decrease) in accrued interest payable | (16,526) | (16,534) |
Increase (decrease) in lease liabilities | (499) | (334) |
Increase (decrease) in other liabilities | 7,011 | (16,032) |
Increase (decrease) in security deposits | (360) | (212) |
Net cash provided by operating activities | 421,031 | 393,279 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – acquisitions | (837) | |
Investment in real estate – development/other | (25,491) | (16,786) |
Capital expenditures to real estate | (73,520) | (55,392) |
Non-real estate capital additions | (534) | (600) |
Interest capitalized for real estate and unconsolidated entities under development | (3,150) | (3,393) |
Proceeds from disposition of real estate, net | 247,334 | 133,916 |
Investments in unconsolidated entities - development/other | (7,812) | (14,480) |
Distributions from unconsolidated entities – return of capital | 16 | 6 |
Proceeds from sale of investment securities | | 452 |
Net cash provided by (used for) investing activities | 136,006 | 43,723 |
Mortgage notes payable, net: | | |
Proceeds | 0 | 14,090 |
Lump sum payoffs | 0 | |
Scheduled principal repayments | | (40) |
Line of credit and commercial paper: | | |
Commercial paper proceeds | 1,186,790 | 1,323,145 |
Commercial paper repayments | (1,370,000) | (1,453,100) |
Finance ground lease principal payments | (719) | (665) |
Proceeds from EQR's Employee Share Purchase Plan (ESPP) | 1,644 | 1,452 |
Proceeds from exercise of EQR options | 4,401 | 8,112 |
Redemption of Preference Units | (20,125) | |
Other financing activities, net | (7) | |
Contributions – Noncontrolling Interests – Partially Owned Properties | 235 | |
Contributions – Limited Partners | 2 | |
Distributions: | | |
OP Units – General Partner | (251,334) | (236,561) |
Preference Units | (964) | (1,544) |
OP Units – Limited Partners | (8,154) | (7,380) |
Noncontrolling Interests – Partially Owned Properties | (2,323) | (2,598) |
Net cash provided by (used for) financing activities | (500,472) | (355,089) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | 56,565 | 81,913 |
Cash and cash equivalents and restricted deposits, beginning of period | 139,995 | 137,172 |
Cash and cash equivalents and restricted deposits, end of period | 196,560 | 219,085 |
Cash and cash equivalents | 44,535 | 133,460 |
Restricted deposits | 152,025 | 85,625 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 77,149 | 79,693 |
Net cash paid (received) for income and other taxes | 410 | 348 |
Amortization of deferred financing costs: | | |
Investment in real estate, net | | (127) |
Other assets | 696 | 697 |
Mortgage notes payable, net | 262 | 449 |
Notes, net | 960 | 960 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 706 | 306 |
Notes, net | 561 | 562 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (2) | (3) |
Accumulated other comprehensive income | 610 | 1,095 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 128 | 225 |
Investments in unconsolidated entities | 355 | 649 |
Other assets | 65 | 458 |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 1,390 | 1,071 |
Other liabilities | 308 | 311 |
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 | (1,159) | (1,422) |
Investments in unconsolidated entities | (1,991) | (1,971) |
Investments in unconsolidated entities - development/other: | | |
Investments in unconsolidated entities | (7,152) | (13,700) |
Other liabilities | (660) | (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 |
Other assets | | (539) |
Non-cash change in Supplemental Executive Retirement Plan (SERP) balances: | | |
Other assets | 4,561 | 8,373 |
Other liabilities | (4,334) | (8,864) |
Paid in capital | (227) | 491 |
ERPOP [Member] | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | 305,032 | 220,071 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 225,695 | 215,830 |
Amortization of deferred financing costs | 1,918 | 1,979 |
Amortization of discounts and premiums on debt | 1,267 | 868 |
Amortization of deferred settlements on derivative instruments | 608 | 1,092 |
Amortization of right-of-use assets | 3,231 | 3,150 |
Write-off of pursuit costs | 548 | 1,332 |
(Income) loss from investments in unconsolidated entities | 1,698 | 1,382 |
Distributions from unconsolidated entities – return on capital | 159 | 151 |
Net (gain) loss on sales of real estate properties | (188,185) | (100,209) |
Realized (gain) loss on investment securities | | 87 |
Unrealized (gain) loss on investment securities | (7,061) | |
Compensation paid with Company Common Shares | 9,469 | 9,044 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | 22,737 | 26,257 |
Increase (decrease) in accounts payable and accrued expenses | 54,289 | 45,357 |
Increase (decrease) in accrued interest payable | (16,526) | (16,534) |
Increase (decrease) in lease liabilities | (499) | (334) |
Increase (decrease) in other liabilities | 7,011 | (16,032) |
Increase (decrease) in security deposits | (360) | (212) |
Net cash provided by operating activities | 421,031 | 393,279 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – acquisitions | (837) | |
Investment in real estate – development/other | (25,491) | (16,786) |
Capital expenditures to real estate | (73,520) | (55,392) |
Non-real estate capital additions | (534) | (600) |
Interest capitalized for real estate and unconsolidated entities under development | (3,150) | (3,393) |
Proceeds from disposition of real estate, net | 247,334 | 133,916 |
Investments in unconsolidated entities - development/other | (7,812) | (14,480) |
Distributions from unconsolidated entities – return of capital | 16 | 6 |
Proceeds from sale of investment securities | | 452 |
Net cash provided by (used for) investing activities | 136,006 | 43,723 |
Mortgage notes payable, net: | | |
Proceeds | | 14,090 |
Scheduled principal repayments | | (40) |
Line of credit and commercial paper: | | |
Commercial paper proceeds | 1,186,790 | 1,323,145 |
Commercial paper repayments | (1,370,000) | (1,453,100) |
Finance ground lease principal payments | (719) | (665) |
Proceeds from EQR's Employee Share Purchase Plan (ESPP) | 1,644 | 1,452 |
Proceeds from exercise of EQR options | 4,401 | 8,112 |
OP Units repurchased and retired | (38,474) | |
Redemption of Preference Units | (20,125) | |
Premium on redemption of Preference Units | (1,444) | |
Other financing activities, net | (7) | |
Contributions – Noncontrolling Interests – Partially Owned Properties | 235 | |
Contributions – Limited Partners | 2 | |
Distributions: | | |
OP Units – General Partner | (251,334) | (236,561) |
Preference Units | (964) | (1,544) |
OP Units – Limited Partners | (8,154) | (7,380) |
Noncontrolling Interests – Partially Owned Properties | (2,323) | (2,598) |
Net cash provided by (used for) financing activities | (500,472) | (355,089) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | 56,565 | 81,913 |
Cash and cash equivalents and restricted deposits, beginning of period | 139,995 | 137,172 |
Cash and cash equivalents and restricted deposits, end of period | 196,560 | 219,085 |
Cash and cash equivalents | 44,535 | 133,460 |
Restricted deposits | 152,025 | 85,625 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 77,149 | 79,693 |
Net cash paid (received) for income and other taxes | 410 | 348 |
Amortization of deferred financing costs: | | |
Investment in real estate, net | | (127) |
Other assets | 696 | 697 |
Mortgage notes payable, net | 262 | 449 |
Notes, net | 960 | 960 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 706 | 306 |
Notes, net | 561 | 562 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (2) | (3) |
Accumulated other comprehensive income | 610 | 1,095 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 128 | 225 |
Investments in unconsolidated entities | 355 | 649 |
Other assets | 65 | 458 |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 1,390 | 1,071 |
Other liabilities | 308 | 311 |
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 | (1,159) | (1,422) |
Investments in unconsolidated entities | (1,991) | (1,971) |
Investments in unconsolidated entities - development/other: | | |
Investments in unconsolidated entities | (7,152) | (13,700) |
Other liabilities | (660) | (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 |
Other assets | | (539) |
Non-cash change in Supplemental Executive Retirement Plan (SERP) balances: | | |
Other assets | 4,561 | 8,373 |
Other liabilities | (4,334) | (8,864) |
Paid in capital | $ (227) | $ 491 |