Equity Residential (EQR)

Basic

  • Market Cap

    $21.58B

  • EV

    $29.85B

  • Shares Out

    379.72M

  • Revenue

    $2,846.17M

  • Employees

    2,400

Margins

  • Gross

    63.96%

  • EBITDA

    61.82%

  • Operating

    31.04%

  • Pre-Tax

    25.04%

  • Net

    23.99%

  • FCF

    53.4%

Returns (5Yr Avg)

  • ROA

    2.41%

  • ROE

    8.32%

  • ROCE

    4.05%

  • ROIC

    3.74%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $65.87

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $7.52

  • Earnings (Dil)

    $1.8

  • FCF

    $3.89

  • Book Value

    $29.03

Growth (CAGR)

  • Rev 3Yr

    2.51%

  • Rev 5Yr

    2.17%

  • Rev 10Yr

    2.64%

  • Dil EPS 3Yr

    -10.96%

  • Dil EPS 5Yr

    0.02%

  • Dil EPS 10Yr

    9.31%

  • Rev Fwd 2Yr

    4.33%

  • EBITDA Fwd 2Yr

    4.38%

  • EPS Fwd 2Yr

    -10.9%

  • EPS LT Growth Est

    5.88%

Dividends

  • Yield

    —

  • Payout

    145.44%

  • DPS

    $2.61

  • DPS Growth 3Yr

    3.23%

  • DPS Growth 5Yr

    4.23%

  • DPS Growth 10Yr

    2.88%

  • DPS Growth Fwd 2Yr

    3.94%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

2,577.7

2,700.7

2,571.7

2,464.0

2,735.2

2,846.2

Total Revenues % Chg.

4.3%

4.8%

-4.8%

-4.2%

11.0%

6.2%

Cost of Goods Sold, Total

879.6

908.3

916.4

948.8

982.6

1,025.7

Gross Profit

1,698.0

1,792.4

1,655.3

1,515.2

1,752.6

1,820.4

Selling General & Admin Expenses, Total

53.8

52.8

48.3

56.5

58.7

60.8

Depreciation & Amortization

785.7

831.1

820.8

838.3

882.2

876.2

Other Operating Expenses, Total

839.5

883.8

869.1

894.8

940.9

937.0

Operating Income

858.5

908.5

786.2

620.4

811.7

883.4

Interest Expense, Total

-424.7

-401.7

-374.0

-281.2

-291.6

-276.0

Interest And Investment Income

16.1

3.2

5.9

2.2

0.1

6.6

Net Interest Expenses

-408.6

-398.5

-368.1

-279.0

-291.5

-269.5

Income (Loss) On Equity Invest.

-3.7

65.9

-3.3

-3.4

-5.0

-5.4

Other Non Operating Income (Expenses)

-17.3

-18.2

-17.5

-19.3

-13.7

-25.0

EBT, Excl. Unusual Items

429.0

557.7

397.3

318.8

501.5

583.6

Merger & Related Restructuring Charges

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

23.4

2.1

2.1

Gain (Loss) On Sale Of Assets

257.8

449.7

566.0

1,072.2

304.3

127.0

Asset Writedown

—

—

—

-16.8

—

—

Insurance Settlements

—

—

—

—

—

—

Other Unusual Items

-0.7

—

—

—

—

—

EBT, Incl. Unusual Items

686.1

1,007.4

963.4

1,397.6

807.9

712.6

Income Tax Expense

0.9

-2.3

0.9

0.9

0.9

1.1

Earnings From Continuing Operations

685.2

1,009.7

962.5

1,396.7

807.0

711.6

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-27.7

-39.3

-48.9

-63.9

-30.1

-28.8

Net Income

657.5

970.4

913.6

1,332.9

776.9

682.8

Preferred Dividend and Other Adjustments

3.1

3.1

3.1

3.1

3.1

3.1

Net Income to Common Incl Extra Items

654.4

967.3

910.5

1,329.8

773.8

679.7

Net Income to Common Excl. Extra Items

654.4

967.3

910.5

1,329.8

773.8

679.7

Total Shares Outstanding

369.4

371.7

372.3

375.5

378.4

379.7

Weighted Avg. Shares Outstanding

368.1

370.5

371.8

373.8

376.2

378.4

Weighted Avg. Shares Outstanding Dil

383.7

386.3

385.9

388.1

389.5

390.8

EPS

1.8

2.6

2.4

3.6

2.1

1.8

EPS Diluted

1.8

2.6

2.4

3.5

2.1

1.8

EBITDA

1,648.6

1,739.5

1,606.9

1,458.5

1,693.9

1,759.6