10 Year Financial Data of Equity Residential (EQR)

60.3 (1y: -2%)

Market Cap	21.67 B	P/E(ttm)	11.50
Enterprise Value	27.4 B	P/B	2.90

EQR- NYSE (USA)
Equity Residential

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$60.30

3 Severe Warning Signs 4 Medium Warning Signs 2 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	1	-2.2	1.1
EBITDA Growth (%)	2.4	2.2	4.4
Free Cash Flow Growth (%)	-0.2	-4.7	0
Book Value Growth (%)	2	6.2	62.4

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	6.14	6.22	6.29	6.31	6.74	7.25	6.70	7.05	6.38	6.64	6.62	1.67	1.71	1.74	1.57	1.60
EBITDA per Share	3.50	3.37	3.35	3.51	3.94	3.83	3.89	3.94	3.96	4.23	4.24	1.02	1.07	1.11	1.06	1.00
Free Cashflow per Share	-0.21	-1.49	-6.31	-4.88	-5.38	-1.13	-0.72	-2.58	-2.93	-0.44	-0.09	-0.05	-0.22	-0.17	--	0.30
Earnings per Share ($)	1.55	1.48	2.79	3.50	3.39	1.49	1.27	0.95	2.95	2.70	5.18	0.47	0.33	0.72	1.12	3.01
Dividends Per Share	1.73	1.73	1.74	1.79	1.87	1.93	1.64	1.47	1.58	1.78	1.84	0.34	0.34	0.34	0.77	0.40
Book Value per Share	14.63	14.60	15.74	17.42	16.06	16.51	16.68	17.29	17.53	22.64	29.85	17.83	17.90	18.64	22.12	29.85
Month End Stock Price	29.51	36.18	39.12	50.75	36.47	29.82	33.78	51.95	57.03	56.67	55.06	62.62	62.36	57.53	56.67	55.06
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	10.80	9.30	16.00	18.20	19.50	8.40	7.20	5.60	15.80	11.50	40.40	10.00	7.20	15.20	20.00	40.40
Return on Assets %	4.70	3.70	6.10	7.10	6.30	2.50	2.30	1.80	5.40	4.90	17.20	3.60	2.40	5.60	8.40	17.20
Return on Capital - Joel Greenblatt %	5.40	4.30	3.80	3.70	2.30	2.00	3.80	2.90	3.60	4.20	2.00	3.60	4.00	4.40	4.40	2.00
Debt to Equity	1.07	1.27	1.41	1.37	1.88	2.10	1.86	1.95	1.72	1.17	0.57	1.62	1.60	1.55	1.17	0.57

Gross Margin %	--	--	--	--	--	70.50	60.20	59.30	63.50	64.90	62.90	63.40	64.60	65.00	66.80	62.90
Operating Margin %	31.10	27.90	26.20	25.80	27.80	23.80	27.20	22.10	28.80	31.50	21.80	27.70	30.50	33.10	34.70	21.80
Net Margin %	29.80	25.00	44.10	53.90	48.60	20.00	18.60	14.20	44.90	39.60	189	27.50	19.00	40.70	71.40	189

Days Sales Outstanding	0.10	0.30	0.10	0.10	--	--	--	--	--	--	--	--	--	--	--	--

Debt to Revenue	2.94	3.42	3.88	4.05	4.67	4.99	4.83	4.99	4.89	4.02	10.71	17.84	17.28	16.74	16.60	10.71
COGS to Revenue	--	--	--	--	--	0.29	0.40	0.41	0.36	0.35	0.37	0.37	0.35	0.35	0.33	0.37
Interest Exp. to Revenue %	-17.35	-17.92	-16.48	-20.35	0.99	-21.65	-25.72	-23.31	-23.19	-14.46	-36.25	-22.46	-21.21	-7.87	-5.88	-36.25

Asset Turnover	0.16	0.15	0.14	0.13	0.13	0.13	0.13	0.12	0.12	0.12	0.02	0.03	0.03	0.03	0.03	0.02
Buyback Ratio	-13.70	-18.20	-7.30	-7.20	-0.70	-1.50	-22.60	-111	-18.60	-161	-0.20	-99.90	--	-29.10	-311	-0.20
Dividend Payout Ratio	0.95	1.11	0.63	0.53	0.57	1.33	1.31	1.47	0.55	0.68	0.13	0.73	1.04	0.48	0.69	0.13
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	1,823	1,890	1,955	1,990	2,038	2,103	1,944	1,996	1,989	2,124	2,153	528	544	556	514	539
Cost of Goods Sold	--	--	--	--	--	619	774	812	726	744	757	193	192	195	171	200
Gross Profit	--	--	--	--	--	1,484	1,169	1,184	1,264	1,379	1,395	335	351	362	343	339

Selling, General, &Admin. Expense	38.81	51.24	71.80	48.47	49.29	270	38.99	39.89	43.61	47.25	50.06	13.69	13.39	10.10	10.07	16.50
Earnings Before DDA	1,039	1,023	1,041	1,107	1,190	1,110	1,130	1,115	1,237	1,353	1,375	321	339	353	346	338

Depreciation, Depletion and Amortization	472	497	529	593	624	610	600	673	664	685	730	175	173	169	168	220

Operating Income	568	527	512	513	566	500	529	442	573	668	646	146	166	184	178	118
Interest Income/Expense	-316	-339	-322	-405	20.18	-455	-500	-465	-461	-307	-385	-119	-115	-43.79	-30.18	-195
Net Income	544	472	862	1,073	990	420	362	284	894	842	1,714	145	103	226	367	1,018

Preferred dividends	96.97	53.75	49.64	37.11	28.95	14.51	14.48	14.37	13.87	10.36	7.93	3.47	3.47	7.54	-4.11	1.04
Earnings per Share ($)	1.55	1.48	2.79	3.50	3.39	1.49	1.27	0.95	2.95	2.70	5.18	0.47	0.33	0.72	1.12	3.01
Total Shares Outstanding	297	304	311	316	302	290	290	283	312	320	338	315	318	319	327	338
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	49.58	83.51	88.83	260	50.83	891	193	431	395	622	95.62	231	53.72	56.09	622	95.62
Accounts Receivable	0.43	1.68	0.79	0.39	--	--	--	--	--	--	--	--	--	--	--	--
Other Current Assets	-50.01	-85.19	-89.62	-261	-50.83	-891	--	181	152	250	148	182	194	120	250	148
Total Current Assets	--	--	--	--	--	--	193	612	547	872	243	413	248	177	872	243

Property, Plant and Equipment	10,578	12,253	13,702	14,213	15,163	15,129	14,588	15,365	15,868	16,096	22,929	15,878	16,246	16,271	16,096	22,929
Intangible Assets	30.00	30.00	30.00	--	--	--	--	--	--	--	--	--	--	--	--	--
Other Long Term Assets	859	362	367	850	527	1,406	637	207	244	233	623	190	221	221	233	623
Total Assets	11,467	12,645	14,099	15,062	15,690	16,535	15,418	16,184	16,659	17,201	23,795	16,481	16,714	16,669	17,201	23,795

Accounts Payable	256	300	333	343	375	364	261	279	302	375	344	266	265	293	375	344
Current Portion of Long-Term Debt	--	150	--	--	9,509	10,501	--	--	--	--	395	--	35.00	7.00	--	395
Other Current Liabilities	-256	-450	-333	-343	-9,884	-10,865	332	--	--	--	--	--	--	--	--	--
Total Current Liabilities	--	--	--	--	--	--	592	279	302	375	739	266	300	300	375	739

Long-Term Debt	5,360	6,310	7,591	8,058	--	--	9,393	9,948	9,721	8,529	5,380	9,413	9,359	9,302	8,529	5,380
Other Long-Term Liabilities	1,091	1,263	1,113	1,120	10,627	11,538	385	867	967	1,007	7,552	981	1,170	1,076	1,007	7,552
Total Liabilities	6,451	7,573	8,704	9,178	10,627	11,538	10,370	11,094	10,990	9,911	13,671	10,659	10,829	10,678	9,911	13,671

Common Stock	2.78	2.85	2.90	2.94	2.70	2.73	2.80	2.90	2.98	3.25	3.60	3.01	3.01	3.03	3.25	3.60
Preferred Stock	671	636	504	387	210	209	209	200	200	50.00	50.00	200	200	50.00	50.00	50.00
Retained Earnings	-588	-657	-350	160	600	481	354	204	616	887	1,760	656	654	771	887	1,760
Additional Paid-In Capital	4,957	5,112	5,253	5,349	4,267	4,340	4,477	4,742	5,047	6,542	8,493	5,153	5,226	5,365	6,542	8,493
Total Equity	5,015	5,073	5,395	5,884	5,063	4,997	5,047	5,090	5,669	7,290	10,124	5,822	5,885	5,991	7,290	10,124
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	544	472	862	1,073	990	420	382	296	935	881	1,790	152	108	236	384	1,061
Depreciation, Depletion and Amortization	472	497	529	593	624	610	600	673	664	685	730	175	173	169	168	220
Cash Flow from Others	-267	-251	-676	-911	-820	-275	-310	-237	-800	-520	-1,515	-92.25	69.67	-128	-369	-1,088
Cash Flow from Operations	748	718	714	755	793	755	672	733	798	1,046	1,005	235	351	277	183	194

Investment for Property, Plant & Equipement	-809	-1,171	-2,676	-2,296	-2,421	-1,082	-882	-1,462	-1,714	-1,186	-1,028	-251	-421	-331	-183	-93.77
Cash Flow from Acquisitions	20.00	26.55	3.19	-297	-0.19	68.02	6.52	-15.95	-14.83	-5.30	-4,004	-2.40	-3.11	-0.00	0.21	-4,001
Cash Flow from Investing	330	-566	-608	-259	-201	-344	104	-646	-195	-261	-1,220	-82.68	-311	11.46	121	-1,042

Net Issuance of Stock	69.42	85.87	63.12	-5.66	-1,215	-6.48	85.06	328	173	1,417	1,267	152	--	68.70	1,196	1.76
Net Issuance of Preferred Stock	-245	--	-125	-115	-175	--	--	-0.88	--	-150	-150	--	--	-150	-0.00	--
Net Issuance of Debt	--	--	--	--	1,181	1,019	-1,039	769	-380	-1,312	-448	-306	-120	-113	-774	558
Cash Flow for Dividends	-614	-602	-595	-595	-608	-574	--	-416	-466	-514	-596	-181	-110	-113	-109	-264
Other Financing	-269	398	556	391	15.13	-9.31	-520	-528	21.72	2.05	-20.55	18.17	14.29	19.87	-50.28	-4.43
Cash Flow from Financing	-1,059	-118	-101	-325	-802	429	-1,474	152	-651	-557	51.66	-317	-215	-287	263	292

Net Change in Cash	19.70	33.93	5.32	171	-209	840	-698	238	-47.49	229	-164	-164	-175	1.04	567	-557

Free Cash Flow	-61.13	-453	-1,961	-1,541	-1,628	-327	-210	-729	-916	-140	-23.63	-16.42	-69.58	-53.83	0.04	99.74
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

EQR Quarterly/Annuals Reports

EQR: 10-Q - EQUITY RESIDENTIAL (0000906107) (Filer): (10-Q) - 2012-11-01
EQR: 10-Q - EQUITY RESIDENTIAL (0000906107) (Filer): (10-Q) - 2012-08-02
EQR: 10-Q - EQUITY RESIDENTIAL (0000906107) (Filer): (10-Q) - 2012-05-03
EQR: 10-K - EQUITY RESIDENTIAL (0000906107) (Filer): (10-K) - 2012-02-24
EQR: 10-Q - EQUITY RESIDENTIAL (0000906107) (Filer): (10-Q) - 2011-11-04

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

EQR Quarterly/Annuals Reports