Equity Residential Financial Ratios — EQR Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	16.98	13.08	20.64	6.04	8.35	41.59	5.89	6.43	9.48	8.77	12.42	7.02	7.5	9.37	10.15
Return on Assets (%)	5.44	4.97	9.14	2.76	3.78	19.59	2.92	3.21	4.67	4.41	6.43	3.75	4.15	5.07	5.39
Return on Capital (%)	- -	7.74	- -	4.82	5.77	21.8	4.85	5.29	- -	6.17	7.74	5.18	5.54	6.55	6.99
Return on Invested Capital (%)	- -	3.16	- -	4.18	4.56	4.07	5.06	5.65	- -	6.61	8.41	5.61	5.99	4.43	4.35
Gross Margin (%)	62.7	64.21	65.06	66.21	67.02	66.76	66.57	65.87	66.37	64.37	61.49	64.08	63.59	63.27	62.88
EBITDA Margin (%)	70.16	68.62	63.93	64.39	64.79	64.52	70.9	73.89	81.42	83.62	102.57	73.5	71.75	61.69	61.18
Operating Margin (%)	26.65	29.42	21.46	35.25	36.77	35.29	34.36	33.31	33.64	30.57	25.18	29.68	30.55	29.25	28.11
Incremental Operating Margin (%)	- -	48.4	- -	180.28	67.27	47.99	- -	8.79	40.66	94.85	153.89	70.54	47.79	- -	- -
Pretax Margin (%)	-5.01	9.2	-5.07	25.29	32.55	183.88	24.81	26.58	34.79	36.26	56.86	29.72	30.45	36.28	37.9
Profit Margin (%)	58.59	48.17	76.67	24.14	31.7	176.94	24.42	25.51	35.93	35.53	54.09	28.4	29.07	34.76	36.2
Net Income to Common Margin (%)	57.68	47.57	76.49	23.99	31.58	176.81	24.29	25.39	35.82	35.41	53.97	28.29	28.96	34.7	36.16
Effective Tax Rate (%)	- -	0.32	- -	0.21	0.1	0.04	0.08	0.13	- -	0.09	0.07	0.11	0.13	0.12	0.14
Dvd Payout Ratio (%)	-872.25	251.55	-620.74	115.05	83.29	102.63	117.17	110.46	79.62	90.75	61.78	111.63	110.21	92.33	88.48
Sustainable Growth Rate (%)	165.13	-19.83	148.77	-0.91	1.4	-1.09	-1.01	-0.67	1.93	0.81	4.75	-0.82	-0.77	0.72	1.17

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	9,721	8,529	10,766	10,845	10,921	8,987	8,957	8,818	9,368	8,373	8,654	7,734	7,702	8,427	8,480
ST Debt	- -	- -	115	333	387	20	300	499	1,018	415	315	130	409	544	587
LT Debt	9,721	8,529	10,651	10,512	10,534	8,967	8,658	8,319	8,350	7,959	8,339	7,605	7,293	7,883	7,893
Total Debt/EBITDA	9.08	7.11	7.05	6.44	6.14	5.74	5.11	4.63	4.26	3.89	3.42	3.85	3.74	4.58	4.48
Net Debt/EBITDA	8.73	6.6	7.02	6.42	6.12	5.69	5.08	4.6	4.09	3.72	3.25	3.67	3.56	4.38	4.29
Total Debt/EBIT	23.91	16.59	21.01	11.77	10.82	10.5	8.92	7.91	6.91	6.35	5.16	6.93	6.64	9.67	9.75
Net Debt/EBIT	22.97	15.4	20.91	11.72	10.78	10.41	8.87	7.87	6.63	6.07	4.9	6.61	6.32	9.25	9.33
EBITDA to Interest Expense	2.33	2.63	2.6	3.68	4	3.25	4.56	4.61	5.64	5.89	9.28	7.11	7.65	6.43	6.17
EBITDA-CapEx/Interest Expense	2.31	2.61	2.59	3.67	3.99	3.23	4.56	4.6	5.62	5.84	9.27	7.09	7.64	6.42	6.16
EBIT to Interest Expense	0.88	1.13	0.87	2.01	2.27	1.78	2.21	2.08	2.33	2.15	2.28	2.87	3.26	3.05	2.83
Interest Expense	460	455	587	457	444	482	384	413	390	365	272	283	270	286	307
Common Equity/Total Assets	32.83	42.09	45.8	44.96	45.14	49.23	49.61	49.7	48.54	51.7	51.57	55.08	55.15	52.93	53.14
Long-Term Debt/Equity (%)	154.81	107.62	95.03	93.78	93.53	82.25	79.86	77.18	75.86	71.68	71.36	64.99	62.99	68.05	69.18
Long-Term Debt/Capital (%)	60.76	51.83	48.47	47.67	47.48	45.08	43.73	42.45	40.98	40.86	41	39.13	37.83	39.39	39.69
Long-Term Debt/Total Assets (%)	58.35	49.59	46.65	45.8	45.58	43.31	42.09	40.79	39.44	39.23	39.39	37.61	36.4	37.84	38.05
Total Debt/Equity (%)	154.81	107.62	96.06	96.76	96.97	82.43	82.63	81.81	85.1	75.42	74.05	66.1	66.52	72.74	74.32
Total Debt/Capital (%)	60.76	51.83	48.99	49.18	49.23	45.18	45.24	45	45.98	42.99	42.55	39.8	39.95	42.11	42.64
Total Debt/Total Assets (%)	58.35	49.59	47.15	47.25	47.26	43.41	43.54	43.24	44.25	41.27	40.88	38.25	38.44	40.45	40.87
Net Debt to Equity	148.7	99.89	95.58	96.4	96.59	81.72	82.16	81.37	81.68	72.07	70.32	63	63.39	69.57	71.16
Net Debt/Capital (%)	59.79	49.97	48.87	49.08	49.13	44.97	45.1	44.86	44.23	41.18	40.65	38.04	38.17	40.4	40.94
EBITDA	1,070	1,199	1,527	1,684	1,779	1,565	1,752	1,905	2,199	2,150	2,527	2,010	2,062	1,838	1,893
EBITDA-CapEx	1,063	1,190	1,522	1,678	1,775	1,559	1,751	1,900	2,194	2,130	2,526	2,006	2,060	1,836	1,888
Operating Income (Loss)	407	514	512	922	1,009	856	849	859	909	786	620	812	878	872	870

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.27	1.63	0.1	0.05	0.05	0.18	0.08	0.05	0.03	0.05	0.17	0.1	0.06	0.06	0.05
Current Ratio	1.81	2.33	0.36	0.21	2.69	0.52	0.15	0.13	0.08	0.12	0.5	0.26	0.17	0.16	0.15
Quick Ratio	1.27	1.63	0.1	0.05	0.05	0.18	0.08	0.05	0.03	0.05	0.17	0.1	0.06	0.06	0.05
CFO/Avg Current Liab	2.75	3.09	1.87	2.01	1.66	1.88	2.33	1.77	1.28	1.14	1.63	2.31	2.26	1.75	1.63
Common Equity/Total Assets	32.83	42.09	45.8	44.96	45.14	49.23	49.61	49.7	48.54	51.7	51.57	55.08	55.15	52.93	53.14
Long-Term Debt/Equity (%)	154.81	107.62	95.03	93.78	93.53	82.25	79.86	77.18	75.86	71.68	71.36	64.99	62.99	68.05	69.18
Long-Term Debt/Capital (%)	60.76	51.83	48.47	47.67	47.48	45.08	43.73	42.45	40.98	40.86	41	39.13	37.83	39.39	39.69
Long-Term Debt/Total Assets (%)	58.35	49.59	46.65	45.8	45.58	43.31	42.09	40.79	39.44	39.23	39.39	37.61	36.4	37.84	38.05
Total Debt/Equity (%)	154.81	107.62	96.06	96.76	96.97	82.43	82.63	81.81	85.1	75.42	74.05	66.1	66.52	72.74	74.32
Total Debt/Capital (%)	60.76	51.83	48.99	49.18	49.23	45.18	45.24	45	45.98	42.99	42.55	39.8	39.95	42.11	42.64
Total Debt/Total Assets (%)	58.35	49.59	47.15	47.25	47.26	43.41	43.54	43.24	44.25	41.27	40.88	38.25	38.44	40.45	40.87
CFO/Total Liabilities	7.71	11.28	7.47	11.28	11.45	12.39	13.01	14.11	14.33	13.78	13.29	17.08	18.13	17.01	17.66
CFO/CapEx	112.58	118.6	210.19	250.49	339.92	211.85	840.5	301.06	294.04	62.96	743.03	359.2	828.09	568.91	359.76
Altman's Z-Score	1.22	1.5	1.25	1.67	1.97	1.79	1.77	1.83	2.06	1.75	2.46	1.93	1.99	2.09	1.85

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	0.74	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	493.73	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	-8.22	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	-44.41	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	2,181	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	2,181	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	16,967	18,421	18,698	26,068	29,760	23,547	23,469	24,384	30,076	22,070	33,985	22,327	23,197	27,231	23,817
- Cash & Cash Equivalents	384	613	54	40	42	77	51	47	46	43	124	54	51	62	56
+ Preferred Equity and Hybrid Capital	200	50	50	50	37	37	37	37	37	37	37	37	37	17	17
+ Minority/Non Controlling Interest	610	636	701	840	793	674	598	606	692	577	731	528	493	540	368
+ Total Debt	9,721	8,529	10,766	10,845	10,921	8,987	8,957	8,818	9,368	8,373	8,654	7,734	7,702	8,427	8,480
Enterprise Value	27,114	27,023	30,162	37,762	41,470	33,169	33,011	33,798	40,128	31,015	43,284	30,573	31,379	36,152	32,625
Total Capital	16,000	16,455	21,975	22,053	22,185	19,890	19,798	19,597	20,376	19,476	20,340	19,435	19,280	20,011	19,889
Total Debt/Capital (%)	60.76	51.83	48.99	49.18	49.23	45.18	45.24	45	45.98	42.99	42.55	39.8	39.95	42.11	42.64
Total Debt / EV	0.36	0.32	0.36	0.29	0.26	0.27	0.27	0.26	0.23	0.27	0.2	0.25	0.25	0.23	0.26
EV/Sales	17.78	15.46	12.63	14.44	15.11	13.67	13.36	13.11	14.86	12.06	17.57	11.18	10.92	12.13	10.54
EV/EBITDA	25.34	22.54	19.76	22.43	23.32	21.19	18.84	17.74	18.25	14.42	17.13	15.21	15.22	19.66	17.23
EV/EBIT	66.7	52.56	58.87	40.97	41.09	38.74	32.86	30.32	29.59	23.53	25.83	27.39	27.04	41.47	37.51
EV/Cash Flow to Firm	- -	18.02	- -	21.21	23.03	19.55	20.01	19.1	- -	19.02	28.24	17.6	17.41	19.45	16.69
EV/Free Cash Flow to Firm	- -	18.12	- -	21.27	23.08	19.62	20.03	19.15	- -	19.26	28.28	17.64	17.43	19.48	16.73
Diluted Market Cap	17,797	18,121	18,378	27,136	31,055	24,585	24,403	25,328	31,262	22,875	35,122	22,978	23,907	28,040	24,612
Diluted Enterprise Value	27,944	26,723	29,842	38,831	42,764	34,206	33,946	34,741	41,314	31,819	44,421	31,223	32,088	36,961	33,420
EV per Share	91.14	83.13	83.67	104.07	113.69	90.66	89.7	91.49	107.97	83.31	115.26	80.79	82.73	95.27	86.35
TTM Sales	1,525	1,748	2,388	2,615	2,745	2,426	2,471	2,578	2,701	2,572	2,464	2,735	2,874	2,980	3,094
TTM EBITDA	1,070	1,199	1,527	1,684	1,779	1,565	1,752	1,905	2,199	2,150	2,527	2,010	2,062	1,838	1,893
TTM Operating Income	407	514	512	922	1,009	856	849	859	909	786	620	812	878	872	870
TTM Cash Flow to Firm	- -	1,500	- -	1,781	1,801	1,696	1,649	1,769	- -	1,630	1,532	1,737	1,802	1,859	1,955
TTM Free Cash Flow to Firm	- -	1,491	- -	1,775	1,797	1,690	1,648	1,765	- -	1,610	1,531	1,733	1,800	1,856	1,951

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	22.43	17.47	21.25	20.58	22.96	20.35	19.3	18.74	21.53	18.37	27.91	15.84	15.62	17.85	14.97
EV/EBIT	66.7	52.56	58.87	40.97	41.09	38.74	32.86	30.32	29.59	23.53	25.83	27.39	27.04	41.47	37.51
Enterprise Value	27,114	27,023	30,162	37,762	41,470	33,169	33,011	33,798	40,128	31,015	43,284	30,573	31,379	36,152	32,625
Low Price	48.46	53.25	50.08	51.55	61.9	58.28	59.49	54.97	63.41	45.43	56.79	58.15	52.57	57.33	58.38
EV/Sales	17.78	15.46	12.63	14.44	15.11	13.67	13.36	13.11	14.86	12.06	17.57	11.18	10.92	12.13	10.54
EV/EBITDA	25.34	22.54	19.76	22.43	23.32	21.19	18.84	17.74	18.25	14.42	17.13	15.21	15.22	19.66	17.23
Price/Earnings	19.11	20.63	10.06	41.37	34.22	5.48	38.98	37.12	30.99	24.21	25.44	28.68	27.83	26.28	21.39
Price/Earnings Average	19	21.59	10.75	36.18	31.94	5.78	39.98	35.87	30.23	25.58	21.86	36.93	28.03	24.91	22.54
Price/Earnings High	21.4	23.93	11.83	43.03	34.61	6.96	43.07	40.91	34.3	35.74	25.64	45.86	31.6	28.87	25.74
Price/Earnings Low	16.24	19.39	9.71	29.69	25.96	4.96	36.36	30.91	24.29	18.55	15.97	28.27	23.92	21	19.81
Price/Book Value	3.1	2.54	1.79	2.53	2.85	2.31	2.3	2.41	2.93	2.1	3.11	2	2.1	2.47	2.16
Price/Book Value Average	3.08	2.66	1.91	2.21	2.66	2.44	2.36	2.32	2.85	2.22	2.67	2.58	2.11	2.34	2.28
Price/Book Value High	3.47	2.95	2.1	2.63	2.89	2.94	2.54	2.65	3.24	3.11	3.14	3.21	2.38	2.71	2.6
Price/Book Value Low	2.64	2.39	1.73	1.81	2.16	2.09	2.15	2	2.29	1.61	1.95	1.98	1.8	1.97	2
Price/Tangible Book Value	3.1	2.54	1.79	2.53	2.85	2.31	2.3	2.41	2.93	2.1	3.11	2	2.1	2.47	2.16
Price/Tangible Book Value Average	3.08	2.66	1.91	2.21	2.66	2.44	2.36	2.32	2.85	2.22	2.67	2.58	2.11	2.34	2.28
Price/Tangible Book Value High	3.47	2.95	2.1	2.63	2.89	2.94	2.54	2.65	3.24	3.11	3.14	3.21	2.38	2.71	2.6
Price/Tangible Book Value Low	2.64	2.39	1.73	1.81	2.16	2.09	2.15	2	2.29	1.61	1.95	1.98	1.8	1.97	2
Price/Sales	11.03	9.82	7.7	9.92	10.8	9.68	9.47	9.43	11.1	8.57	13.73	8.12	8.06	9.12	7.73
Price/Sales Average	10.96	10.27	8.22	8.68	10.08	10.21	9.71	9.11	10.83	9.06	11.8	10.45	8.12	8.64	8.15
Price/Sales High	12.35	11.38	9.05	10.32	10.93	12.3	10.46	10.39	12.28	12.65	13.84	12.97	9.15	10.02	9.31
Price/Sales Low	9.37	9.22	7.43	7.12	8.2	8.77	8.83	7.85	8.7	6.57	8.62	8	6.93	7.29	7.16
Price/Cash Flow	21.01	16.4	21.15	19.6	21.86	19.35	18.49	17.91	20.58	17.42	26.85	15.26	15.11	17.27	14.51
Price/Cash Flow Average	20.88	17.16	22.6	17.14	20.41	20.41	18.96	17.31	20.07	18.41	23.06	19.65	15.22	16.37	15.3
Price/Cash Flow High	23.52	19.02	24.86	20.38	22.11	24.58	20.43	19.74	22.77	25.71	27.05	24.39	17.16	18.98	17.47
Price/Cash Flow Low	17.85	15.41	20.42	14.06	16.59	17.52	17.25	14.92	16.12	13.35	16.85	15.04	12.99	13.8	13.44
Price/Free Cash Flow Average	22.3	18.28	22.7	17.99	21.43	21.46	19.8	18.1	21	19.41	23.97	20.39	15.73	16.91	15.78
Price/Free Cash Flow High	25.12	20.26	24.98	21.4	23.22	25.85	21.33	20.65	23.83	27.12	28.12	25.32	17.73	19.61	18.01
Price/Free Cash Flow Low	19.06	16.41	20.52	14.77	17.42	18.42	18.01	15.6	16.87	14.07	17.51	15.61	13.42	14.26	13.86
EV/Sales Average	17.71	15.95	13.17	13.19	14.39	14.2	13.6	12.79	14.58	12.55	15.62	13.52	10.97	11.65	10.96
EV/Sales High	19.11	17.15	14.01	14.84	15.23	16.3	14.35	14.08	16.05	16.15	17.67	16.06	12.01	13.03	12.11
EV/Sales Low	16.11	14.83	12.36	11.63	12.49	12.76	12.72	11.53	12.45	10.05	12.43	11.06	9.78	10.29	9.98
EV/EBITDA Average	25.24	23.25	20.59	20.48	22.2	22.01	19.18	17.31	17.91	15.01	15.23	18.4	15.3	18.89	17.91
EV/EBITDA High	27.24	24.99	21.91	23.05	23.51	25.26	20.24	19.05	19.71	19.31	17.23	21.86	16.74	21.13	19.79
EV/EBITDA Low	22.95	21.61	19.34	18.06	19.28	19.77	17.94	15.6	15.29	12.02	12.12	15.05	13.64	16.69	16.3
EV/EBIT Average	66.45	54.23	61.37	37.42	39.13	40.25	33.46	29.58	29.04	24.49	22.97	33.15	27.18	39.84	38.99
EV/EBIT High	71.7	58.29	65.28	42.11	41.43	46.18	35.31	32.56	31.95	31.51	25.98	39.37	29.75	44.55	43.08
EV/EBIT Low	60.43	50.4	57.61	32.98	33.97	36.15	31.29	26.66	24.79	19.62	18.27	27.11	24.23	35.19	35.49
Last Price	57.03	56.67	51.87	71.84	81.59	64.36	63.77	66.01	80.92	59.28	90.5	59	61.16	71.76	63.04
High Price	63.86	65.72	60.97	74.72	82.53	81.76	70.46	72.75	89.55	87.53	91.2	94.32	69.45	78.83	75.86
Enterprise Value Average	27,012	27,878	31,439	34,490	39,487	34,455	33,613	32,972	39,387	32,272	38,494	36,993	31,541	34,726	33,909
Enterprise Value High	29,146	29,965	33,442	38,807	41,812	39,535	35,471	36,288	43,335	41,532	43,547	43,939	34,523	38,837	37,469
Enterprise Value Low	24,564	25,911	29,517	30,400	34,288	30,944	31,436	29,720	33,620	25,857	30,625	30,252	28,121	30,677	30,865

Shares Outstanding	298	325	360	363	365	366	368	369	372	372	376	378	379	379	378
Diluted Weighted Avg Shares	312	320	354	378	381	382	383	384	386	386	388	389	391	391	390
Basic Weighted Avg Shares	295	303	354	361	363	365	367	368	370	372	374	376	379	379	380
Revenue per Share	5.17	5.77	6.74	7.24	7.55	6.65	6.73	7	7.29	6.92	6.59	7.27	7.59	7.87	8.15
EBITDA per Share	3.63	3.96	4.31	4.66	4.89	4.29	4.77	5.18	5.94	5.78	6.76	5.34	5.44	4.85	4.99
Operating Income per Share	1.38	1.7	1.45	2.55	2.78	2.35	2.31	2.33	2.45	2.11	1.66	2.16	2.32	2.3	2.29
Basic EPS, GAAP	2.98	2.75	5.16	1.74	2.38	11.75	1.64	1.78	2.61	2.45	3.56	2.06	2.2	2.73	2.95
Basic EPS from Cont Ops	-0.26	0.53	-0.51	1.8	2.5	12.23	1.66	1.86	2.72	2.5	3.74	2.15	2.29	2.83	3.03
Diluted EPS, GAAP	2.82	2.6	5.16	1.66	2.28	11.23	1.57	1.71	2.5	2.36	3.43	1.99	2.13	2.65	2.87
Diluted EPS from Cont Ops	-0.25	0.5	-0.51	1.73	2.38	11.69	1.59	1.78	2.61	2.41	3.6	2.07	2.22	2.74	2.95
Dividend per Share	1.51	1.61	1.94	2.16	2.17	13.08	2.02	2.14	2.25	2.39	2.42	2.48	2.62	2.7	2.76
Cash Flow per Share	2.71	3.46	2.45	3.67	3.73	3.33	3.45	3.69	3.93	3.4	3.37	3.87	4.05	4.15	4.34
Free Cash Flow per Basic Share	2.69	3.43	2.44	3.65	3.72	3.31	3.45	3.67	3.92	3.35	3.37	3.86	4.04	4.15	4.33
Cash & Equivalents per Share	1.29	1.88	0.15	0.11	0.12	0.21	0.14	0.13	0.12	0.11	0.33	0.14	0.13	0.16	0.15
Book Value per Share	18.38	22.27	29.01	28.44	28.6	27.86	27.73	27.44	27.65	28.17	29.07	29.43	29.13	29.06	29.18
Tangible Book Value per Share	18.38	22.27	29.01	28.44	28.6	27.86	27.73	27.44	27.65	28.17	29.07	29.43	29.13	29.06	29.18

Equity Residential

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)