
AvalonBay (AVB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
745.9M
Gross Profit
477.0M
63.95%
Operating Income
239.4M
32.09%
Net Income
236.6M
31.72%
EPS (Diluted)
$1.66
Balance Sheet Metrics
Total Assets
21.2B
Total Liabilities
9.3B
Shareholders Equity
11.9B
Debt to Equity
0.78
Cash Flow Metrics
Operating Cash Flow
468.1M
Free Cash Flow
367.3M
Revenue & Profitability Trend
AvalonBay Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.9B | 2.8B | 2.6B | 2.3B | 2.3B |
Cost of Goods Sold | 1.1B | 988.1M | 919.1M | 853.9M | 823.1M |
Gross Profit | 1.8B | 1.8B | 1.7B | 1.4B | 1.5B |
Gross Margin % | 63.2% | 64.3% | 64.6% | 62.8% | 64.2% |
Operating Expenses | |||||
Research & Development | - | - | 16.6M | 3.2M | 12.4M |
Selling, General & Administrative | 77.7M | 76.5M | 74.1M | 69.6M | 60.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 77.7M | 76.5M | 90.6M | 72.8M | 72.7M |
Operating Income | 915.8M | 886.3M | 785.3M | 612.7M | 710.5M |
Operating Margin % | 31.4% | 32.0% | 30.3% | 26.7% | 30.9% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 226.6M | 206.0M | 230.1M | 220.4M | 214.2M |
Other Non-Operating Income | 393.5M | 258.3M | 595.9M | 617.8M | 328.1M |
Pre-tax Income | 1.1B | 938.6M | 1.2B | 1.0B | 824.5M |
Income Tax | 445.0K | 10.2M | 14.6M | 5.7M | -3.2M |
Effective Tax Rate % | 0.0% | 1.1% | 1.3% | 0.6% | -0.4% |
Net Income | 1.1B | 928.4M | 1.1B | 1.0B | 827.7M |
Net Margin % | 37.1% | 33.5% | 43.8% | 43.8% | 36.0% |
Key Metrics | |||||
EBITDA | 1.8B | 1.7B | 1.7B | 1.4B | 1.4B |
EPS (Basic) | $7.61 | $6.56 | $8.13 | $7.19 | $5.89 |
EPS (Diluted) | $7.60 | $6.56 | $8.12 | $7.19 | $5.89 |
Basic Shares Outstanding | 142000934 | 141307186 | 139891551 | 139681493 | 140426390 |
Diluted Shares Outstanding | 142000934 | 141307186 | 139891551 | 139681493 | 140426390 |
Income Statement Trend
AvalonBay Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 108.6M | 397.9M | 613.2M | 420.3M | 217.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | 247.5M | 211.5M | 207.7M |
Total Current Assets | 267.1M | 531.0M | 734.2M | 577.5M | 344.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | 154.7M | 134.7M | 143.3M | 146.6M | 155.3M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 584.6M | 419.6M | 375.3M | 251.9M | 263.1M |
Total Non-Current Assets | 20.7B | 20.1B | 19.7B | 19.3B | 18.9B |
Total Assets | 21.0B | 20.7B | 20.5B | 19.9B | 19.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 86.0M | 87.7M | 72.8M | 63.7M | 93.6M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | 304.0K | 311.0K |
Total Current Liabilities | 746.3M | 694.6M | 659.1M | 635.7M | 642.5M |
Non-Current Liabilities | |||||
Long-term Debt | 8.3B | 8.1B | 8.5B | 8.3B | 7.7B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 62.8M | 63.8M | 63.7M | 59.8M | 55.9M |
Total Non-Current Liabilities | 8.3B | 8.2B | 8.5B | 8.3B | 7.8B |
Total Liabilities | 9.1B | 8.9B | 9.2B | 9.0B | 8.4B |
Equity | |||||
Common Stock | 1.4M | 1.4M | 1.4M | 1.4M | 1.4M |
Retained Earnings | 591.2M | 478.2M | 485.2M | 240.8M | 126.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 11.9B | 11.8B | 11.3B | 10.9B | 10.8B |
Key Metrics | |||||
Total Debt | 8.3B | 8.1B | 8.5B | 8.3B | 7.7B |
Working Capital | -479.2M | -163.6M | 75.1M | -58.2M | -298.2M |
Balance Sheet Composition
AvalonBay Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.1B | 928.4M | 1.1B | 1.0B | 827.7M |
Depreciation & Amortization | 846.9M | 817.0M | 815.0M | 758.6M | 707.3M |
Stock-Based Compensation | 25.4M | 27.1M | 33.9M | 25.5M | 21.6M |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 2.0B | 1.8B | 2.0B | 1.8B | 1.6B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -14.2M | -18.9M | -14.3M | -53.5M | -36.1M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -105.8M | -86.5M | -30.5M | -82.2M | -31.5M |
Financing Activities | |||||
Share Repurchases | 0 | -1.9M | 0 | 0 | -183.9M |
Dividends Paid | -961.9M | -922.7M | -889.6M | -888.3M | -883.6M |
Debt Issuance | 398.8M | 399.8M | 348.6M | 1.1B | 1.3B |
Debt Repayment | -309.8M | -797.0M | -143.3M | -571.7M | -1.1B |
Financing Cash Flow | -874.9M | -834.4M | -671.1M | -348.9M | -854.3M |
Free Cash Flow | 1.4B | 1.4B | 1.2B | 1.0B | 1.1B |
Net Change in Cash | 1.0B | 902.5M | 1.3B | 1.4B | 689.5M |
Cash Flow Trend
AvalonBay Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
23.17
Forward P/E
34.05
Price to Book
2.25
Price to Sales
8.89
PEG Ratio
3.75
Profitability Ratios
Profit Margin
38.39%
Operating Margin
30.50%
Return on Equity
9.71%
Return on Assets
2.81%
Financial Health
Current Ratio
0.84
Debt to Equity
72.58
Beta
0.87
Per Share Data
EPS (TTM)
$8.14
Book Value per Share
$84.02
Revenue per Share
$21.26
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
avb | 26.9B | 23.17 | 2.25 | 9.71% | 38.39% | 72.58 |
Equity Residential | 25.4B | 24.32 | 2.23 | 9.08% | 33.22% | 75.26 |
Invitation Homes | 18.5B | 33.88 | 1.91 | 5.53% | 20.59% | 84.59 |
Essex Property | 18.1B | 21.09 | 3.00 | 15.12% | 42.39% | 116.68 |
Mid-America | 17.1B | 29.30 | 2.83 | 9.57% | 25.98% | 83.59 |
Sun Communities | 16.6B | 140.48 | 2.16 | -0.06% | 40.26% | 60.08 |
Financial data is updated regularly. All figures are in the company's reporting currency.