Equity Residential
NYSE:EQR
Income Statement
Earnings Waterfall
Equity Residential
Revenue
|
2.9B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-949.4m
USD
|
Operating Income
|
878m
USD
|
Other Expenses
|
-45.7m
USD
|
Net Income
|
832.3m
USD
|
Income Statement
Equity Residential
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 388
N/A
|
2 516
+5%
|
2 552
+1%
|
2 589
+1%
|
2 615
+1%
|
2 648
+1%
|
2 674
+1%
|
2 707
+1%
|
2 745
+1%
|
2 698
-2%
|
2 614
-3%
|
2 524
-3%
|
2 426
-4%
|
2 411
-1%
|
2 428
+1%
|
2 446
+1%
|
2 471
+1%
|
2 500
+1%
|
2 528
+1%
|
2 556
+1%
|
2 578
+1%
|
2 607
+1%
|
2 637
+1%
|
2 669
+1%
|
2 701
+1%
|
2 720
+1%
|
2 704
-1%
|
2 642
-2%
|
2 572
-3%
|
2 487
-3%
|
2 431
-2%
|
2 432
+0%
|
2 464
+1%
|
2 520
+2%
|
2 609
+4%
|
2 681
+3%
|
2 735
+2%
|
2 787
+2%
|
2 817
+1%
|
2 846
+1%
|
2 874
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(834)
|
(878)
|
(884)
|
(890)
|
(884)
|
(890)
|
(893)
|
(900)
|
(905)
|
(888)
|
(860)
|
(838)
|
(806)
|
(800)
|
(814)
|
(818)
|
(826)
|
(843)
|
(852)
|
(862)
|
(880)
|
(889)
|
(897)
|
(901)
|
(908)
|
(917)
|
(916)
|
(920)
|
(916)
|
(922)
|
(928)
|
(937)
|
(949)
|
(958)
|
(974)
|
(987)
|
(983)
|
(1 002)
|
(1 016)
|
(1 026)
|
(1 046)
|
|
Gross Profit |
1 554
N/A
|
1 639
+5%
|
1 667
+2%
|
1 700
+2%
|
1 731
+2%
|
1 758
+2%
|
1 782
+1%
|
1 807
+1%
|
1 840
+2%
|
1 810
-2%
|
1 754
-3%
|
1 686
-4%
|
1 620
-4%
|
1 611
-1%
|
1 615
+0%
|
1 628
+1%
|
1 645
+1%
|
1 657
+1%
|
1 676
+1%
|
1 694
+1%
|
1 698
+0%
|
1 718
+1%
|
1 740
+1%
|
1 768
+2%
|
1 792
+1%
|
1 804
+1%
|
1 789
-1%
|
1 722
-4%
|
1 655
-4%
|
1 565
-5%
|
1 503
-4%
|
1 495
-1%
|
1 515
+1%
|
1 561
+3%
|
1 635
+5%
|
1 694
+4%
|
1 753
+3%
|
1 785
+2%
|
1 801
+1%
|
1 820
+1%
|
1 827
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 041)
|
(1 031)
|
(896)
|
(805)
|
(810)
|
(817)
|
(823)
|
(834)
|
(831)
|
(802)
|
(786)
|
(767)
|
(764)
|
(767)
|
(766)
|
(771)
|
(796)
|
(815)
|
(827)
|
(838)
|
(840)
|
(847)
|
(856)
|
(872)
|
(884)
|
(891)
|
(894)
|
(883)
|
(869)
|
(858)
|
(855)
|
(872)
|
(895)
|
(927)
|
(952)
|
(951)
|
(941)
|
(926)
|
(926)
|
(937)
|
(949)
|
|
Selling, General & Administrative |
(62)
|
(63)
|
(61)
|
(57)
|
(51)
|
(53)
|
(55)
|
(60)
|
(65)
|
(61)
|
(64)
|
(61)
|
(58)
|
(55)
|
(51)
|
(51)
|
(52)
|
(54)
|
(53)
|
(53)
|
(54)
|
(53)
|
(55)
|
(54)
|
(53)
|
(52)
|
(49)
|
(49)
|
(48)
|
(49)
|
(52)
|
(54)
|
(57)
|
(58)
|
(60)
|
(60)
|
(59)
|
(58)
|
(60)
|
(61)
|
(61)
|
|
Depreciation & Amortization |
(979)
|
(968)
|
(835)
|
(749)
|
(759)
|
(768)
|
(772)
|
(778)
|
(766)
|
(744)
|
(726)
|
(709)
|
(706)
|
(712)
|
(716)
|
(720)
|
(744)
|
(761)
|
(774)
|
(785)
|
(786)
|
(794)
|
(801)
|
(818)
|
(831)
|
(839)
|
(845)
|
(834)
|
(821)
|
(808)
|
(803)
|
(818)
|
(838)
|
(868)
|
(891)
|
(890)
|
(882)
|
(868)
|
(866)
|
(876)
|
(889)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
512
N/A
|
607
+19%
|
772
+27%
|
895
+16%
|
922
+3%
|
941
+2%
|
959
+2%
|
973
+1%
|
1 009
+4%
|
1 008
0%
|
968
-4%
|
919
-5%
|
856
-7%
|
844
-1%
|
849
+1%
|
857
+1%
|
849
-1%
|
842
-1%
|
849
+1%
|
857
+1%
|
859
+0%
|
872
+2%
|
884
+1%
|
897
+1%
|
909
+1%
|
913
+0%
|
895
-2%
|
840
-6%
|
786
-6%
|
708
-10%
|
648
-8%
|
623
-4%
|
620
0%
|
635
+2%
|
684
+8%
|
743
+9%
|
812
+9%
|
859
+6%
|
876
+2%
|
883
+1%
|
878
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(604)
|
(518)
|
(508)
|
(505)
|
(464)
|
(460)
|
(450)
|
(446)
|
(448)
|
(553)
|
(478)
|
(445)
|
(429)
|
(321)
|
(381)
|
(387)
|
(386)
|
(392)
|
(395)
|
(413)
|
(409)
|
(391)
|
(408)
|
(389)
|
(399)
|
(388)
|
(359)
|
(353)
|
(368)
|
(352)
|
(314)
|
(301)
|
(256)
|
(258)
|
(286)
|
(291)
|
(289)
|
(285)
|
(277)
|
(267)
|
(256)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
141
|
140
|
254
|
256
|
114
|
253
|
270
|
448
|
656
|
661
|
531
|
532
|
324
|
403
|
767
|
1 055
|
1 055
|
940
|
772
|
304
|
405
|
297
|
127
|
283
|
|
Gain/Loss on Disposition of Assets |
12
|
12
|
13
|
130
|
218
|
298
|
431
|
383
|
335
|
3 990
|
3 899
|
3 926
|
4 060
|
381
|
411
|
334
|
19
|
120
|
34
|
16
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
0
|
34
|
34
|
34
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(30)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(5)
|
(3)
|
(6)
|
(5)
|
(15)
|
(10)
|
(9)
|
(8)
|
1
|
(5)
|
(7)
|
(10)
|
(17)
|
(17)
|
(17)
|
(19)
|
(14)
|
(18)
|
(17)
|
(14)
|
(15)
|
(18)
|
(19)
|
(21)
|
(20)
|
(19)
|
(18)
|
(17)
|
(18)
|
(14)
|
(20)
|
(24)
|
(25)
|
(29)
|
|
Pre-Tax Income |
(109)
N/A
|
93
N/A
|
268
+189%
|
511
+90%
|
666
+30%
|
770
+16%
|
931
+21%
|
905
-3%
|
894
-1%
|
4 440
+397%
|
4 383
-1%
|
4 386
+0%
|
4 476
+2%
|
894
-80%
|
870
-3%
|
805
-7%
|
632
-21%
|
703
+11%
|
617
-12%
|
698
+13%
|
690
-1%
|
578
-16%
|
711
+23%
|
766
+8%
|
942
+23%
|
1 165
+24%
|
1 185
+2%
|
1 002
-15%
|
967
-4%
|
695
-28%
|
751
+8%
|
1 104
+47%
|
1 401
+27%
|
1 414
+1%
|
1 320
-7%
|
1 207
-9%
|
813
-33%
|
959
+18%
|
872
-9%
|
718
-18%
|
875
+22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(110)
|
92
|
267
|
510
|
665
|
769
|
930
|
904
|
893
|
4 439
|
4 382
|
4 385
|
4 475
|
893
|
868
|
803
|
632
|
702
|
617
|
697
|
689
|
577
|
710
|
765
|
944
|
1 168
|
1 188
|
1 004
|
966
|
694
|
750
|
1 103
|
1 400
|
1 413
|
1 319
|
1 206
|
812
|
958
|
871
|
717
|
874
|
|
Income to Minority Interest |
7
|
(3)
|
(11)
|
(21)
|
22
|
(31)
|
(39)
|
(38)
|
(38)
|
(201)
|
(198)
|
(198)
|
(188)
|
293
|
294
|
298
|
(25)
|
(27)
|
(24)
|
(27)
|
(28)
|
(24)
|
(31)
|
(33)
|
(39)
|
(59)
|
(57)
|
(50)
|
(49)
|
(28)
|
(29)
|
(40)
|
(64)
|
(64)
|
(61)
|
(58)
|
(30)
|
(35)
|
(32)
|
(29)
|
(33)
|
|
Equity Earnings Affiliates |
(58)
|
(13)
|
(13)
|
(11)
|
(8)
|
(4)
|
17
|
17
|
15
|
11
|
(2)
|
7
|
5
|
5
|
5
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
66
|
66
|
66
|
65
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Net Income (Common) |
1 827
N/A
|
888
-51%
|
676
-24%
|
520
-23%
|
627
+21%
|
728
+16%
|
902
+24%
|
877
-3%
|
863
-2%
|
4 272
+395%
|
4 204
-2%
|
4 216
+0%
|
4 289
+2%
|
845
-80%
|
822
-3%
|
752
-9%
|
600
-20%
|
669
+11%
|
586
-12%
|
663
+13%
|
654
-1%
|
547
-16%
|
743
+36%
|
795
+7%
|
967
+22%
|
1 171
+21%
|
1 123
-4%
|
947
-16%
|
911
-4%
|
660
-28%
|
715
+8%
|
1 056
+48%
|
1 330
+26%
|
1 343
+1%
|
1 251
-7%
|
1 142
-9%
|
774
-32%
|
915
+18%
|
830
-9%
|
680
-18%
|
832
+22%
|
|
EPS (Diluted) |
5.07
N/A
|
2.35
-54%
|
1.79
-24%
|
1.37
-23%
|
1.66
+21%
|
1.91
+15%
|
2.37
+24%
|
2.32
-2%
|
2.26
-3%
|
11.17
+394%
|
11
-2%
|
11.02
+0%
|
11.22
+2%
|
2.21
-80%
|
2.14
-3%
|
1.96
-8%
|
1.56
-20%
|
1.74
+12%
|
1.52
-13%
|
1.72
+13%
|
1.7
-1%
|
1.42
-16%
|
1.92
+35%
|
2.05
+7%
|
2.5
+22%
|
3.02
+21%
|
2.91
-4%
|
2.45
-16%
|
2.35
-4%
|
1.7
-28%
|
1.84
+8%
|
2.71
+47%
|
3.42
+26%
|
3.44
+1%
|
3.21
-7%
|
2.93
-9%
|
1.98
-32%
|
2.34
+18%
|
2.12
-9%
|
1.73
-18%
|
2.12
+23%
|