US stock · Real Estate sector · REIT—Residential
Company Logo

Equity Residential

EQRNYSE

67.22

USD
+1.00
(+1.51%)
Market Closed
20.84P/E
41Forward P/E
1.04P/E to S&P500
26.227BMarket CAP
3.71%Div Yield
Scale: |
View:
Currency: USD, in millions
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Income Statement
Revenue
114
231
413
478
747
1,337
1,753
2,030
2,171
1,994
1,823
1,890
1,955
1,990
2,038
2,103
1,944
1,996
1,989
2,124
2,388
2,615
2,745
2,426
2,471
2,578
2,701
2,572
2,464
COGS
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
619
774
812
726
744
834
884
905
806
826
880
908
916
949
Gross Profit
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,484
1,169
1,184
1,264
1,379
1,553
1,731
1,840
1,620
1,645
1,699
1,793
1,655
1,515
Gross Profit Ratio
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
70.55%
60.16%
59.33%
63.53%
64.95%
65.06%
66.21%
67.02%
66.76%
66.57%
65.88%
66.37%
64.37%
61.49%
Operating Expenses
(72)
(142)
(243)
296
447
833
1,082
1,261
1,453
1,304
1,255
1,363
1,443
1,443
976
373
629
697
691
711
1,041
810
831
763
796
840
884
869
895
R&D Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Selling, G&A Exp.
6
6
8
10
15
22
22
26
35
46
39
51
72
48
49
270
39
40
44
47
62
51
65
58
52
54
53
48
57
General and Admin. Exp.
6
6
8
10
15
22
22
26
35
46
39
51
72
48
49
270
39
40
44
47
62
51
65
58
52
54
53
48
57
Selling and Marketing Exp.
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Expenses
(78)
(148)
(251)
286
432
811
1,059
1,235
1,418
1,257
1,216
1,312
1,371
1,395
926
102
590
657
647
664
979
759
766
706
744
786
831
821
838
COGS and Expenses
(72)
(142)
(243)
296
447
833
1,082
1,261
1,453
1,304
1,255
1,363
1,443
1,443
976
992
1,403
1,508
1,416
1,456
1,875
1,693
1,736
1,570
1,622
1,719
1,792
1,786
1,844
Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
20
34
17
5
8
151
5
4
7
66
6
15
3
6
26
Interest Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
495
489
517
471
469
458
587
457
444
482
384
413
390
365
272
Depreciation and Amortization
22
39
76
93
157
302
409
451
472
473
472
497
529
593
624
610
600
673
664
685
1,014
762
769
709
748
790
843
832
851
EBITDA
28
74
144
195
333
560
803
1,001
945
894
1,015
969
1,391
1,666
2,109
1,525
1,482
1,428
2,027
1,985
3,433
1,852
2,084
5,485
1,735
1,862
2,201
2,112
2,458
EBITDA ratio
24.67%
31.90%
34.86%
40.74%
44.59%
41.88%
45.78%
49.29%
43.55%
44.85%
55.69%
51.28%
71.14%
83.72%
103.47%
72.49%
76.25%
71.56%
101.90%
93.46%
143.77%
70.83%
75.93%
226.11%
70.22%
72.21%
81.48%
82.12%
99.74%
Operating Income
186
373
655
183
300
504
672
769
718
672
568
527
512
513
566
500
529
442
573
668
512
921
1,009
856
847
859
1,357
1,318
1,676
Operating Income ratio
163.39%
161.43%
158.81%
38.18%
40.12%
37.71%
38.31%
37.88%
33.06%
33.71%
31.13%
27.87%
26.19%
25.78%
27.76%
23.78%
27.24%
22.15%
28.82%
31.45%
21.46%
35.24%
36.75%
35.29%
34.29%
33.30%
50.22%
51.25%
68.01%
Total Other Income Exp.(Gains)
- -
- -
- -
- -
- -
22
- -
- -
- -
(13)
4
(3)
- -
(31)
8
(455)
(506)
(487)
(493)
(356)
(679)
(263)
(100)
3,625
(219)
(172)
(349)
(389)
(275)
Income Before Tax
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
45
23
(45)
81
312
(167)
658
909
4,481
629
686
1,007
929
1,401
Income Before Tax ratio
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
2.13%
1.18%
(2.28)%
4.05%
14.70%
(6.99)%
25.18%
33.10%
184.73%
25.45%
26.61%
37.30%
36.13%
56.86%
Income Tax Expense (Gain)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
5
3
0
1
1
1
1
1
2
0
1
(2)
1
1
Net Income
6
34
68
102
177
258
394
549
474
421
544
472
862
1,073
990
420
362
284
894
842
1,831
631
870
4,292
603
658
970
914
1,333
Net Income Ratio
5.36%
14.89%
16.41%
21.24%
23.63%
19.31%
22.47%
27.06%
21.82%
21.13%
29.83%
25.00%
44.08%
53.90%
48.56%
19.97%
18.64%
14.21%
44.92%
39.63%
76.67%
24.14%
31.70%
176.94%
24.42%
25.50%
35.93%
35.53%
54.09%
EPS
0.21
0.67
0.84
0.85
0.90
0.82
1.15
1.69
1.37
1.19
1.57
1.50
2.83
3.56
3.44
1.50
1.27
0.95
2.98
2.73
5.16
1.74
2.37
11.75
1.64
1.78
2.61
2.45
3.58
EPS Diluted
0.21
0.67
0.83
0.85
0.88
0.81
1.15
1.67
1.36
1.18
1.55
1.48
2.79
3.50
3.39
1.49
1.27
0.95
2.95
2.70
5.16
1.73
2.36
11.68
1.63
1.77
2.60
2.45
3.58
Weighted Avg. Shares Outs.
29
51
69
85
131
201
244
259
267
272
272
280
286
290
279
270
274
283
295
303
354
361
363
365
367
368
370
372
374
Weighted Avg. Shares Outs. Dil.
29
51
69
85
134
203
245
291
296
298
297
304
311
316
302
290
290
283
312
320
354
378
381
382
383
384
386
386
388
Balance Sheet
Cash and Cash Equivalents
- -
- -
- -
147
33
4
29
24
52
30
50
84
89
260
51
891
193
431
384
613
54
40
42
77
51
47
46
43
124
Short-Term Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
4
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
127
Cash & Short-Term Investments
- -
- -
- -
147
33
4
29
24
52
30
50
84
89
265
51
891
193
431
384
613
54
40
42
77
51
47
46
43
251
Net Receivables
- -
- -
- -
1
3
5
2
2
2
3
0
2
1
0
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
2,181
- -
- -
- -
- -
- -
- -
Other Current Assets
- -
- -
- -
- -
- -
- -
- -
812
12,131
11,748
11,387
12,530
13,979
- -
- -
- -
- -
181
152
260
146
120
113
142
50
69
71
57
109
Total Current Assets
- -
- -
- -
- -
- -
- -
- -
838
12,185
11,781
11,437
12,615
14,069
- -
- -
- -
193
612
536
872
200
160
2,336
219
101
116
117
100
360
PP&E
- -
- -
- -
2,682
6,677
10,253
11,181
11,359
11,324
10,934
10,578
12,253
13,702
14,213
15,163
15,129
14,588
15,365
15,868
- -
- -
- -
- -
- -
- -
- -
513
499
475
Goodwill
- -
- -
- -
- -
- -
- -
- -
68
47
30
30
30
30
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Goodwill and Intangible Assets
- -
- -
- -
- -
- -
- -
- -
68
47
30
30
30
30
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
510
474
47
42
30
4
6
7
3
12
18
179
105
68
60
58
58
52
53
127
Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Non-Current Assets
- -
- -
- -
- -
- -
- -
- -
- -
(11,321)
(11,444)
(11,052)
(12,300)
(13,744)
- -
- -
- -
630
204
242
16,311
22,456
22,685
20,753
20,425
20,412
20,220
20,491
19,635
20,207
Total Non-Current Assets
- -
- -
- -
- -
- -
- -
- -
11,426
50
30
30
30
30
- -
- -
- -
15,224
15,572
16,123
16,329
22,635
22,790
20,821
20,485
20,470
20,278
21,056
20,187
20,809
Other Assets
- -
- -
- -
2,986
7,095
10,700
11,716
- -
- -
- -
- -
- -
- -
15,062
15,690
16,535
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
20,918
Total Assets
- -
- -
- -
2,986
7,095
10,700
11,716
12,264
12,236
11,811
11,467
12,645
14,099
15,062
15,690
16,535
15,418
16,184
16,659
17,201
22,835
22,951
23,157
20,704
20,571
20,394
21,173
20,287
21,169
Accounts Payable
- -
- -
- -
79
88
120
122
127
250
240
196
230
255
252
251
250
159
39
35
38
119
154
187
147
115
102
94
107
107
Short-Term Debt
- -
- -
- -
- -
235
290
300
355
- -
- -
- -
150
- -
- -
9,509
10,501
- -
- -
- -
- -
115
333
387
20
300
499
1,018
415
315
Tax Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Current Liabilities
- -
- -
- -
194
134
279
315
456
829
850
895
733
858
868
(8,641)
(9,715)
433
240
267
336
322
278
295
253
251
269
285
298
303
Total Current Liabilities
- -
- -
- -
273
457
689
737
938
1,079
1,090
1,091
1,113
1,113
1,120
1,118
1,037
592
279
302
375
556
765
869
421
665
871
1,397
820
725
Long-Term Debt
- -
- -
- -
1,255
2,948
4,681
5,474
5,706
5,743
5,524
5,360
6,310
7,591
8,058
- -
- -
9,393
9,948
9,721
8,529
10,651
10,512
10,581
8,967
8,658
8,319
8,019
7,959
8,339
Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Non-Current Liabilities
- -
- -
- -
(1)
(0)
0
0
(0)
0
0
(0)
150
(0)
0
9,509
10,501
258
365
357
770
782
966
1,011
855
774
805
1,212
744
918
Total Non-Current Liabilities
- -
- -
- -
1,254
2,948
4,681
5,474
5,706
5,743
5,524
5,360
6,460
7,591
8,058
9,509
10,501
9,651
10,313
10,078
9,299
11,434
11,478
11,592
9,822
9,431
9,124
9,231
8,703
9,257
Other Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Lease Obligations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
331
329
312
Total Liabilities
- -
- -
- -
1,377
3,131
4,938
5,754
6,032
6,186
6,002
5,851
7,037
8,281
8,767
10,269
11,219
10,243
10,592
10,380
9,674
11,989
12,243
12,461
10,243
10,097
9,995
10,628
9,523
9,982
Preferred Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
946
671
636
504
387
210
209
209
200
200
50
50
50
37
37
37
37
37
37
37
Common Stock
- -
- -
- -
1
1
1
1
1
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
Retained Earnings
- -
- -
- -
(77)
(133)
(246)
(326)
(300)
(385)
(535)
(588)
(657)
(350)
160
600
481
354
204
616
887
2,047
1,951
2,009
1,544
1,404
1,262
1,386
1,400
1,827
Other Compreh. Income(Loss)
- -
- -
- -
(302)
(445)
(718)
(1,070)
(1,352)
(1,719)
(44)
(23)
(21)
(14)
(14)
(16)
(36)
5
(58)
(197)
(193)
(155)
(172)
(152)
(114)
(89)
(65)
(78)
(44)
(34)
Other Total Stockhold. Equity
- -
- -
- -
1,987
4,540
6,725
7,357
7,883
8,151
4,827
4,953
5,112
5,253
5,349
4,267
4,340
4,477
4,742
5,047
6,542
8,562
8,536
8,572
8,758
8,887
8,935
8,966
9,129
9,121
Total Stockholders Equity
- -
- -
- -
1,609
3,963
5,762
5,962
6,232
6,050
5,197
5,015
5,073
5,395
5,884
5,063
4,997
5,047
5,090
5,669
7,290
10,507
10,368
10,470
10,229
10,242
10,173
10,316
10,526
10,955
Total Liab.&Stockhold. Equity
- -
- -
- -
2,986
7,095
10,700
11,716
12,264
12,236
11,200
10,866
12,110
13,677
14,651
15,332
16,217
15,290
15,682
16,049
16,964
22,497
22,611
22,931
20,472
20,339
20,168
20,944
20,049
20,937
Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
611
601
536
422
411
358
319
127
502
610
237
338
339
226
232
231
226
229
238
232
Total Liabilities & Equity
- -
- -
- -
2,986
7,095
10,700
11,716
12,264
12,236
11,811
11,467
12,645
14,099
15,062
15,690
16,535
15,418
16,184
16,659
17,201
22,835
22,951
23,157
20,704
20,571
20,394
21,173
20,287
21,169
Cash Flow Statement
Net Income
6
34
68
102
177
258
394
549
474
421
544
472
862
1,073
990
420
362
284
894
842
1,831
631
870
4,292
603
658
970
914
1,333
Depreciation and Amortization
22
39
76
93
157
302
409
451
472
473
472
497
529
593
624
610
600
673
664
685
1,014
762
769
709
748
790
843
832
851
Deferred Income Tax
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Stock Based Compensation
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
22
22
18
19
21
25
35
28
35
31
25
27
24
23
28
Change in Working Capital
(9)
18
(19)
17
(1)
(22)
35
(34)
(42)
22
(21)
(5)
(11)
(38)
35
(32)
(35)
(4)
(12)
(34)
15
63
(35)
(29)
(13)
26
30
(74)
30
Accounts Receivable
(1)
(10)
(14)
(2)
(45)
(23)
41
(21)
(47)
24
(12)
(27)
(16)
3
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Accounts Payable
(4)
19
4
18
45
2
35
(13)
5
(2)
(8)
22
5
(41)
- -
- -
- -
- -
- -
(2)
6
18
(2)
(6)
12
(2)
5
0
15
Other Working Capital
- -
- -
(273)
(15)
(31)
(3)
(33)
5
1
4
5
(2)
(8)
(7)
4
(1)
(5)
5
(2)
(4)
5
(0)
(2)
11
(24)
21
17
(64)
(365)
Other Non-Cash Items
7
3
1
(1)
(2)
(5)
(53)
(132)
(14)
(27)
(247)
(247)
(665)
(873)
(877)
(265)
(274)
(239)
(768)
(471)
(2,027)
(160)
(282)
(3,891)
(97)
(144)
(410)
(430)
(982)
Cash Provided by Operating Activities
26
94
127
211
331
533
785
835
890
889
748
718
714
755
793
755
672
733
798
1,046
869
1,324
1,356
1,111
1,266
1,356
1,457
1,266
1,260
CAPEX
(0)
(5)
(0)
(676)
(50)
(102)
(143)
(145)
(583)
(559)
(809)
(1,171)
(2,676)
(2,296)
(2,421)
(1,082)
(882)
(1,481)
(1,723)
(9)
(4)
(191)
(186)
(178)
(204)
(193)
(183)
(156)
(153)
Acquisitions Net
- -
- -
- -
- -
- -
(50)
(18)
(242)
20
70
20
27
3
(297)
(0)
68
7
11
(13)
(5)
(4,067)
(16)
(23)
(5)
(6)
(7)
(10)
(6)
(80)
Purchases of Investments
- -
- -
- -
- -
- -
(1,016)
(998)
(1,421)
(143)
(106)
(14)
(407)
(1)
(1)
- -
(158)
(78)
- -
(2)
(5)
(66)
(16)
(23)
(5)
(6)
(7)
(0)
(1)
(168)
Sales/Maturities of Investments
- -
- -
- -
- -
- -
- -
329
756
1
50
14
17
4
10
- -
- -
216
25
5
- -
5
0
3
73
- -
- -
- -
- -
191
Other Investing Activities
(106)
(891)
(309)
41
(1,493)
121
307
490
762
495
1,119
968
2,062
2,324
2,220
828
842
786
1,529
(242)
4,126
(608)
(631)
5,815
(581)
(359)
(757)
690
(376)
Cash Used for Investing Activities
(107)
(897)
(309)
(636)
(1,543)
(1,047)
(524)
(562)
57
(49)
330
(566)
(608)
(259)
(201)
(344)
104
(646)
(195)
(261)
(7)
(645)
(678)
5,872
(594)
(377)
(772)
664
(435)
Debt Repayment
(342)
(322)
(439)
(412)
(328)
(957)
(1,668)
(1,201)
(1,301)
(1,245)
(752)
(4,375)
(12,639)
(7,284)
- -
- -
(1,039)
(6,168)
(3,022)
(7,216)
(12,662)
(8,300)
(8,317)
(4,645)
(7,634)
(18,991)
(23,271)
(10,842)
(7,864)
Common Stock Issued
379
584
3
493
545
441
38
33
74
39
75
86
63
78
7
6
86
329
173
1,417
- -
- -
- -
- -
- -
- -
- -
- -
- -
Common Stock Repurchased
- -
- -
- -
(11)
(22)
(107)
(7)
(0)
(213)
(115)
(401)
(0)
(125)
(198)
(1,222)
(13)
(1)
(3)
- -
(150)
- -
(2)
(16)
- -
- -
- -
- -
- -
- -
Dividends Paid
(5)
(60)
(77)
(122)
(267)
(405)
(515)
(564)
(508)
(624)
(614)
(602)
(595)
(595)
(608)
(574)
- -
(394)
(445)
(487)
(686)
(781)
(788)
(4,774)
(742)
(786)
(834)
(887)
(904)
Other Financing Activities
63
606
690
611
1,171
1,513
1,914
1,455
1,028
1,083
633
4,773
13,195
7,675
1,021
1,010
(520)
6,387
2,643
5,880
11,927
8,389
8,445
2,471
7,586
18,813
23,420
9,783
8,203
Cash Used/Provided by Financing Activities
95
809
176
559
1,098
485
(237)
(278)
(919)
(861)
(1,059)
(118)
(101)
(325)
(802)
429
(1,474)
152
(651)
(557)
(1,421)
(693)
(676)
(6,949)
(790)
(964)
(684)
(1,946)
(565)
Effect of Forex Changes on Cash
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Change In Cash
95
809
176
134
(114)
(29)
25
(5)
28
(22)
20
34
5
171
(209)
840
(698)
238
(47)
229
(559)
(13)
2
35
(118)
16
1
(17)
261
Cash at the End of Period
- -
- -
- -
147
33
4
29
24
52
30
50
84
89
260
51
891
193
431
384
613
54
40
42
77
101
116
117
100
360
Cash at the Beginning of Period
0
14
20
13
147
33
4
29
24
52
30
50
84
89
260
51
891
193
431
384
613
54
40
42
219
101
116
117
100
Free Cash Flow
25
89
126
(465)
281
431
642
689
307
330
(61)
(453)
(1,961)
(1,541)
(1,628)
(327)
(210)
(749)
(925)
1,037
865
1,133
1,170
934
1,062
1,163
1,274
1,109
1,107
Forex Rate
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -