Essex Property Trust, Inc. Financial Ratios — ESS 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.21	2.82	3.12	1.46	1.97	3.43	3.5	3.14	3.5	4.44	3.77	3.22	3.28	5.86	5.13
Return on Capital (%)	5.94	9.45	9.67	7.43	8.97	12.65	12.73	11.78	12.4	13.92	11.65	- -	11.46	16.62	15.41
Return on Invested Capital (%)	3.27	3.93	3.99	3.16	2.94	5.41	5.64	5.65	6	5.57	4.97	- -	4.41	4.35	4.82
Gross Margin (%)	65.32	67.83	67.68	67.81	69.57	86.92	87.06	86.88	87.04	85.85	84.97	68.39	68.17	68.06	67.78
EBITDA Margin (%)	61.43	63.52	63.49	63.6	66.21	83.77	84.03	83.07	83.32	81.48	80.28	65.5	64.33	62.48	64.08
Operating Margin (%)	26.34	31.62	31.8	26.46	28.25	49.64	49.65	48.79	50.19	46.35	44.18	31.94	31.47	29.78	31.89
Incremental Operating Margin (%)	26.31	68.08	33.02	17.42	36.01	306.15	49.89	16.39	82.88	-111.33	103.05	-74.12	19.58	2.93	65.02
Pretax Margin (%)	10.05	23.85	23.07	13.85	20.78	51.2	50.38	46.17	48.44	57.78	54.18	26.95	25.8	45.72	37.24
Profit Margin (%)	10.07	23.41	25.6	12.58	19.43	32.07	31.75	27.87	30.08	38.03	33.91	25.41	24.31	41.79	35.48
Net Income to Common Margin (%)	9.05	22.39	24.7	12.04	18.99	31.97	31.75	27.87	30.08	38.03	33.91	25.41	24.31	41.79	35.48
Effective Tax Rate (%)	- -	- -	- -	- -	- -	0.67	- -	- -	0.21	0.18	2.01	- -	- -	- -	- -
Dvd Payout Ratio (%)	254.26	110.47	115.88	180.49	139.71	60.25	65.92	72.29	69.46	60.02	67.21	123.66	128.84	70.42	88.88
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	2,361	2,819	3,034	5,081	5,319	5,563	5,689	5,606	5,886	6,326	6,358	6,027	6,271	6,654	6,852
ST Debt	150	141	219	243	15	125	179	- -	55	- -	341	52	- -	138	- -
LT Debt	2,211	2,678	2,814	4,838	5,304	5,438	5,510	5,606	5,831	6,326	6,017	5,975	6,271	6,516	6,852
Total Debt/EBITDA	8.22	8.29	7.83	8.23	6.73	5.13	4.96	4.82	4.84	5.19	5.5	5.73	5.84	6	5.67
Net Debt/EBITDA	8.18	8.24	7.78	8.19	6.69	5.07	4.93	4.7	4.72	5.07	5.39	5.63	5.41	5.89	5.56
Total Debt/EBIT	19.17	16.65	15.62	19.78	15.76	8.66	8.4	8.21	8.03	9.12	9.99	11.74	11.93	12.59	11.38
Net Debt/EBIT	19.07	16.55	15.53	19.68	15.68	8.56	8.34	8.01	7.83	8.91	9.8	11.55	11.07	12.36	11.17
EBITDA to Interest Expense	3.13	3.04	3.33	3.75	3.86	4.93	5.14	5.27	5.6	5.52	5.69	4.7	5.04	4.71	4.68
EBITDA-CapEx/Interest Expense	0.97	3.04	3.33	3.75	3.86	4.93	5.14	5.27	5.6	5.52	5.69	4.7	5.04	4.71	4.68
EBIT to Interest Expense	1.34	1.51	1.67	1.56	1.65	2.92	3.04	3.1	3.37	3.14	3.13	2.29	2.47	2.24	2.33
Interest Expense	92	112	117	165	205	220	223	220	217	221	203	224	213	236	258
Common Equity/Total Assets	-10.11	-9.17	-9.15	-5.65	-6.64	-6.59	-6.67	-6.56	-6.99	-6.66	-7.05	-8.73	-10.25	-8.94	-8.73
Long-Term Debt/Equity (%)	141.9	142.09	140.52	78.55	83.1	85.82	85.61	87.19	90.52	101.77	96.87	100.89	111.46	113.3	119.43
Long-Term Debt/Capital (%)	102.97	104.29	102.3	104.26	111.9	110.93	109.89	113.13	111.73	111.38	106.33	115.96	120.44	114.07	116.15
Long-Term Debt/Total Assets (%)	54.77	55.24	54.25	41.97	44.17	44.51	44.1	45.27	45.89	48.9	46.29	48.29	50.73	50.41	52.07
Total Debt/Equity (%)	151.52	149.57	151.48	82.49	83.33	87.79	88.39	87.19	91.38	101.77	102.37	101.77	111.46	115.7	119.43
Total Debt/Capital (%)	109.96	109.78	110.28	109.49	112.21	113.48	113.46	113.13	112.78	111.38	112.36	116.97	120.44	116.48	116.15
Total Debt/Total Assets (%)	58.48	58.15	58.49	44.08	44.29	45.54	45.53	45.27	46.32	48.9	48.92	48.71	50.73	51.47	52.07
Net Debt to Equity	150.7	148.59	150.56	82.07	82.87	86.77	87.7	85.1	89.1	99.4	100.45	100.04	103.34	113.62	117.21
Net Debt/Capital (%)	110.02	109.85	110.35	109.54	112.29	113.66	113.58	113.49	111.47	110.21	111.2	115.74	120.75	115.75	115.48
EBITDA	287	340	388	618	791	1,084	1,146	1,163	1,217	1,219	1,156	1,052	1,074	1,109	1,209
EBITDA-CapEx	89	340	388	618	791	1,084	1,146	1,163	1,217	1,219	1,156	1,052	1,074	1,109	1,209
Operating Income (Loss)	123	169	194	257	337	642	677	683	733	693	636	513	525	529	602

Liquidity (USD)

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	0.36	0.43	0.31	0.29	0.58	0.5	0.49	1.09	0.54	0.62	0.35	0.37	1.36	0.26	0.42
Current Ratio	0.79	0.87	0.69	0.59	1.07	1.11	0.73	1.37	0.91	1.36	0.85	0.66	1.88	0.66	0.77
Quick Ratio	0.63	0.69	0.51	0.34	0.65	0.6	0.7	1.32	0.88	1.17	0.84	0.64	1.85	0.65	0.75
CFO/Avg Current Liab	1.29	1.07	1.01	1.17	1.58	2.06	1.73	2.08	2.58	2.13	1.72	1.8	2.64	2.42	2.26
Common Equity/Total Assets	-10.11	-9.17	-9.15	-5.65	-6.64	-6.59	-6.67	-6.56	-6.99	-6.66	-7.05	-8.73	-10.25	-8.94	-8.73
Long-Term Debt/Equity (%)	141.9	142.09	140.52	78.55	83.1	85.82	85.61	87.19	90.52	101.77	96.87	100.89	111.46	113.3	119.43
Long-Term Debt/Capital (%)	102.97	104.29	102.3	104.26	111.9	110.93	109.89	113.13	111.73	111.38	106.33	115.96	120.44	114.07	116.15
Long-Term Debt/Total Assets (%)	54.77	55.24	54.25	41.97	44.17	44.51	44.1	45.27	45.89	48.9	46.29	48.29	50.73	50.41	52.07
Total Debt/Equity (%)	151.52	149.57	151.48	82.49	83.33	87.79	88.39	87.19	91.38	101.77	102.37	101.77	111.46	115.7	119.43
Total Debt/Capital (%)	109.96	109.78	110.28	109.49	112.21	113.48	113.46	113.13	112.78	111.38	112.36	116.97	120.44	116.48	116.15
Total Debt/Total Assets (%)	58.48	58.15	58.49	44.08	44.29	45.54	45.53	45.27	46.32	48.9	48.92	48.71	50.73	51.47	52.07
CFO/Total Liabilities	8.74	9.03	9.58	9.19	10.99	12.19	12.7	13.88	14.67	11.95	13.34	15.12	14.55	14.89	14.48
CFO/CapEx	1.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.17	1.13	1.09	1.36	1.76	1.74	1.76	1.85	2.1	1.6	2.19	1.41	1.58	1.66	1.53

Working Capital (USD)

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	- -	- -	- -	- -	- -	- -	- -	- -	480.08	95.58	70.72	116.07	155.17	190.92	193.63
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	0.76	3.82	5.16	3.14	2.35	1.91	1.89
Inventory Turnover	- -	- -	- -	11.1	8.74	2.63	3.46	- -	- -	7.3	7.48	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	32.87	41.76	138.9	105.44	- -	- -	49.97	48.82	- -	- -	- -	- -
Accounts Payable Turnover	3.18	3.04	2.99	3.65	2.51	1.81	0.56	1.44	1.33	1.73	0.95	2.93	3.11	2.91	2.8
Accounts Payable Turnover Days	114.93	119.97	122.11	100.12	145.62	201.39	650.86	253.03	274.95	210.5	383.78	124.38	117.42	125.3	130.29
Cash Conversion Cycle	-114.93	-119.97	-122.11	-67.24	-103.86	-62.49	-545.42	-253.03	-274.19	-156.71	-329.8	-121.24	-115.07	-123.38	-128.41
Inventory to Cash Days	- -	- -	- -	-32.87	-41.76	-138.9	-105.44	- -	0.76	-46.16	-43.66	3.14	2.35	1.91	1.89
Inventories	- -	- -	- -	56	27	102	- -	- -	- -	58	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	56	27	102	- -	- -	- -	58	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	4,572	5,138	5,344	11,683	15,531	15,222	15,889	16,194	19,809	15,540	22,913	13,792	15,931	18,333	16,847
- Cash & Cash Equivalents	13	19	18	26	30	65	45	134	70	74	48	33	392	67	76
+ Preferred Equity and Hybrid Capital	78	78	78	74	74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	116	115	114	137	145	145	159	162	220	215	218	206	203	214	196
+ Total Debt	2,361	2,819	3,034	5,081	5,319	5,563	5,689	5,606	5,886	6,326	6,358	6,027	6,271	6,654	6,852
Enterprise Value	7,040	8,038	8,461	16,831	20,901	20,726	21,502	21,618	25,701	21,859	29,248	19,878	21,925	25,065	23,720
Total Capital	2,147	2,568	2,751	4,640	4,740	4,903	5,014	4,955	5,218	5,679	5,659	5,153	5,207	5,713	5,899
Total Debt/Capital (%)	109.96	109.78	110.28	109.49	112.21	113.48	113.46	113.13	112.78	111.38	112.36	116.97	120.44	116.48	116.15
Total Debt / EV	0.34	0.35	0.36	0.3	0.25	0.27	0.26	0.26	0.23	0.29	0.22	0.3	0.29	0.27	0.29
EV/Sales	15.06	15.02	13.86	17.33	17.5	16.02	15.77	15.44	17.6	14.61	20.3	12.37	13.13	14.13	12.57
EV/EBITDA	24.52	23.65	21.82	27.26	26.43	19.12	18.76	18.59	21.12	17.94	25.29	18.89	20.42	22.61	19.61
EV/EBIT	57.17	47.5	43.58	65.51	61.95	32.27	31.75	31.65	35.07	31.53	45.96	38.74	41.73	47.43	39.41
EV/Cash Flow to Firm	22.84	21.19	20.07	25.58	25.4	22.17	21.66	20.65	22.62	21.36	26.49	16.5	18.38	19.22	17.8
EV/Free Cash Flow to Firm	13.9	21.19	20.07	25.58	25.4	22.17	21.66	20.65	22.62	21.36	26.49	16.5	18.38	19.22	17.8
Diluted Market Cap	4,585	5,481	5,357	11,714	15,576	15,249	15,906	16,205	19,839	15,566	22,926	13,796	15,931	18,340	16,852
Diluted Enterprise Value	7,127	8,475	8,564	16,979	21,084	20,892	21,709	21,838	25,875	22,033	29,453	19,995	22,013	25,141	23,823
EV per Share	216.35	229.45	227.21	297.64	322.19	316.57	326.64	327.34	390.35	333.96	449.62	305.45	341.24	390.25	368.44
TTM Sales	467	535	611	971	1,194	1,294	1,364	1,400	1,460	1,496	1,441	1,607	1,669	1,774	1,887
TTM EBITDA	287	340	388	618	791	1,084	1,146	1,163	1,217	1,219	1,156	1,052	1,074	1,109	1,209
TTM Operating Income	123	169	194	257	337	642	677	683	733	693	636	513	525	529	602
TTM Cash Flow to Firm	308	379	422	658	823	935	993	1,047	1,136	1,023	1,104	1,205	1,193	1,304	1,333
TTM Free Cash Flow to Firm	507	379	422	658	823	935	993	1,047	1,136	1,023	1,104	1,205	1,193	1,304	1,333

Multiples (USD)

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	11.05	20.49	17.57	23.74	25.2	21.27	20.67	19.61	21.59	19.38	25.33	14.14	16.26	17.17	15.68
EV/EBIT	57.17	47.5	43.58	65.51	61.95	32.27	31.75	31.65	35.07	31.53	45.96	38.74	41.73	47.43	39.41
Enterprise Value	7,040	8,038	8,461	16,831	20,901	20,726	21,502	21,618	25,701	21,859	29,248	19,878	21,925	25,065	23,720
Low Price	109.98	136.38	137.53	141.79	205.72	191.25	218.41	214.03	235.51	175.81	226.79	205.24	195.03	223.06	243.25
EV/Sales	15.06	15.02	13.86	17.33	17.5	16.02	15.77	15.44	17.6	14.61	20.3	12.37	13.13	14.13	12.57
EV/EBITDA	24.52	23.65	21.82	27.26	26.43	19.12	18.76	18.59	21.12	17.94	25.29	18.89	20.42	22.61	19.61
Price/Earnings	108.05	42.88	35.43	99.97	68.46	36.8	36.69	41.51	45.09	27.32	46.9	33.78	39.26	24.72	25.16
Price/Earnings Average	99.96	43.49	38.14	87.81	64.2	35.08	37.8	40.71	44.62	28.02	40.63	44.81	35.4	23.43	26.46
Price/Earnings High	114.15	47.23	42.51	103.76	69.97	38.07	41.05	45.26	50.09	37.94	47.65	57.91	40.03	27.52	30.41
Price/Earnings Low	84.57	39.88	33.96	68.61	58.83	30.27	33.2	36.23	35.3	20.23	30.2	32.71	30.88	19.32	23.39
Price/Book Value	-11.21	-11.56	-11.26	-17.95	-19.48	-18.9	-19.06	-19.92	-22.32	-18.04	-24.99	-12.77	-12.57	-15.86	-14.67
Price/Book Value Average	-10.37	-11.72	-12.12	-15.77	-18.27	-18.02	-19.63	-19.54	-22.08	-18.51	-21.65	-16.94	-11.33	-15.03	-15.43
Price/Book Value High	-11.84	-12.73	-13.51	-18.63	-19.91	-19.55	-21.32	-21.73	-24.79	-25.06	-25.39	-21.89	-12.82	-17.66	-17.73
Price/Book Value Low	-8.77	-10.75	-10.79	-12.32	-16.74	-15.55	-17.25	-17.39	-17.47	-13.36	-16.09	-12.37	-9.89	-12.4	-13.64
Price/Tangible Book Value	3.09	2.84	2.78	1.92	2.46	2.4	2.47	2.52	3.08	2.5	3.69	2.33	2.83	3.19	2.94
Price/Tangible Book Value Average	2.86	2.88	2.99	1.69	2.31	2.29	2.54	2.47	3.04	2.56	3.2	3.09	2.55	3.02	3.09
Price/Tangible Book Value High	3.26	3.13	3.33	1.99	2.52	2.49	2.76	2.75	3.42	3.47	3.75	3.99	2.89	3.55	3.55
Price/Tangible Book Value Low	2.42	2.64	2.66	1.32	2.12	1.98	2.23	2.2	2.41	1.85	2.38	2.26	2.23	2.49	2.73
Price/Sales	9.78	9.6	8.75	12.03	13	11.76	11.65	11.57	13.57	10.39	15.91	8.58	9.54	10.33	8.93
Price/Sales Average	9.05	9.74	9.42	10.57	12.19	11.21	12	11.34	13.43	10.66	13.78	11.39	8.61	9.79	9.39
Price/Sales High	10.33	10.57	10.5	12.49	13.29	12.17	13.03	12.61	15.07	14.43	16.16	14.72	9.73	11.5	10.79
Price/Sales Low	7.66	8.93	8.39	8.26	11.17	9.68	10.54	10.1	10.62	7.69	10.24	8.31	7.51	8.07	8.3
Price/Cash Flow	21.11	19.21	17.52	23.68	25.12	21.24	20.65	19.59	21.55	19.35	25.31	14.14	16.25	17.16	15.68
Price/Cash Flow Average	19.53	19.48	18.86	20.8	23.56	20.24	21.27	19.22	21.33	19.85	21.92	18.75	14.66	16.26	16.49
Price/Cash Flow High	22.3	21.15	21.02	24.58	25.68	21.97	23.1	21.37	23.94	26.87	25.72	24.24	16.58	19.1	18.95
Price/Cash Flow Low	16.53	17.86	16.79	16.25	21.59	17.47	18.68	17.1	16.87	14.33	16.3	13.69	12.79	13.41	14.58
Price/Free Cash Flow Average	10.22	20.78	18.91	20.86	23.63	20.28	21.29	19.23	21.36	19.88	21.94	18.76	14.66	16.27	16.5
Price/Free Cash Flow High	11.68	22.57	21.07	24.64	25.76	22.01	23.12	21.38	23.98	26.92	25.73	24.24	16.58	19.11	18.96
Price/Free Cash Flow Low	8.65	19.06	16.83	16.3	21.65	17.5	18.7	17.11	16.9	14.35	16.31	13.69	12.79	13.42	14.58
EV/Sales Average	14.49	15.33	14.67	15.99	16.81	15.57	16.26	15.37	17.56	14.98	18.31	15.24	12.25	13.62	13.08
EV/Sales High	15.77	16.17	15.75	17.91	17.9	16.53	17.29	16.64	19.2	18.75	20.69	18.58	13.38	15.33	14.48
EV/Sales Low	13.1	14.52	13.64	13.68	15.78	14.04	14.8	14.12	14.75	12.02	14.77	12.17	11.15	11.91	11.99
EV/EBITDA Average	23.58	24.13	23.11	25.14	25.38	18.59	19.35	18.5	21.07	18.39	22.81	23.27	19.04	21.8	20.41
EV/EBITDA High	25.67	25.45	24.81	28.16	27.04	19.73	20.57	20.03	23.05	23.01	25.78	28.36	20.79	24.54	22.6
EV/EBITDA Low	21.32	22.86	21.48	21.51	23.84	16.76	17.61	17	17.71	14.75	18.4	18.58	17.33	19.06	18.71
EV/EBIT Average	55	48.48	46.14	60.44	59.49	31.38	32.74	31.5	34.98	32.32	41.44	47.73	38.92	45.74	41.02
EV/EBIT High	59.87	51.12	49.54	67.69	63.38	33.31	34.82	34.1	38.26	40.46	46.84	58.16	42.5	51.48	45.41
EV/EBIT Low	49.71	45.92	42.89	51.7	55.88	28.28	29.8	28.94	29.39	25.93	33.44	38.11	35.43	39.98	37.6
Last Price	140.51	146.65	143.51	206.6	239.41	232.5	241.37	245.21	300.86	237.42	352.23	211.92	247.94	285.44	261.68
High Price	148.44	161.53	172.16	214.43	244.71	240.55	270.04	267.41	334.17	329.74	357.9	363.36	252.85	317.73	316.29
Enterprise Value Average	6,772	8,204	8,958	15,527	20,072	20,153	22,171	21,517	25,639	22,409	26,375	24,495	20,448	24,175	24,690
Enterprise Value High	7,373	8,652	9,618	17,391	21,382	21,392	23,580	23,294	28,038	28,050	29,809	29,847	22,329	27,209	27,334
Enterprise Value Low	6,121	7,771	8,328	13,283	18,853	18,165	20,181	19,768	21,542	17,974	21,280	19,556	18,614	21,128	22,631

Shares Outstanding	34	36	37	64	65	66	66	66	66	65	65	65	64	64	64
Diluted Weighted Avg Shares	33	37	37	57	65	66	66	66	66	66	65	65	64	64	64
Basic Weighted Avg Shares	33	35	37	57	65	65	66	66	66	65	65	65	64	64	64
Revenue per Share	14.36	15.28	16.4	17.17	18.41	19.76	20.72	21.2	22.18	22.85	22.14	24.69	25.98	27.63	29.32
EBITDA per Share	8.82	9.7	10.41	10.92	12.19	16.56	17.41	17.61	18.48	18.62	17.78	16.17	16.71	17.26	18.79
Operating Income per Share	3.78	4.83	5.21	4.54	5.2	9.81	10.29	10.34	11.13	10.59	9.78	7.89	8.18	8.23	9.35
Basic EPS, GAAP	1.3	3.42	4.05	2.07	3.5	6.32	6.58	5.91	6.67	8.69	7.51	6.27	6.32	11.55	10.4
Basic EPS from Cont Ops	1.44	3.64	3.78	2.38	3.83	10.05	10.44	9.79	10.72	13.18	12	6.65	6.7	12.63	10.92
Diluted EPS, GAAP	1.3	3.21	4.04	2.06	3.49	6.31	6.57	5.9	6.66	8.68	7.51	6.27	6.32	11.54	10.4
Diluted EPS from Cont Ops	1.44	3.42	3.77	2.37	3.82	10.03	10.43	9.78	10.7	13.16	11.99	6.65	6.7	12.63	10.91
Dividend per Share	4.26	4.46	4.85	4.61	5.66	6.28	7.13	7.33	7.71	8.19	8.35	8.7	9.14	9.66	10.16
Cash Flow per Share	6.66	7.64	8.19	8.72	9.53	10.95	11.69	12.52	13.96	12.27	13.92	14.99	15.25	16.63	16.69
Free Cash Flow per Basic Share	0.56	7.64	8.19	8.72	9.53	10.95	11.69	12.52	13.96	12.27	13.92	14.99	15.25	16.63	16.69
Cash & Equivalents per Share	2.68	3.18	2.92	2.53	2.58	3.12	3.56	5.21	3.25	3.38	3.69	2.24	7.46	2.13	2.71
Book Value per Share	-12.54	-12.69	-12.74	-11.51	-12.29	-12.3	-12.66	-12.31	-13.48	-13.16	-14.09	-16.6	-19.73	-17.99	-17.83
Tangible Book Value per Share	45.48	51.56	51.68	107.62	97.25	96.79	97.77	97.35	97.83	94.96	95.48	91	87.56	89.54	89.11

Essex Property Trust, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)