
Equity Residential (EQR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
760.8M
Gross Profit
469.3M
61.68%
Operating Income
194.3M
25.53%
Net Income
264.8M
34.80%
Balance Sheet Metrics
Total Assets
20.6B
Total Liabilities
9.0B
Shareholders Equity
11.6B
Debt to Equity
0.77
Cash Flow Metrics
Operating Cash Flow
593.2M
Free Cash Flow
358.7M
Revenue & Profitability Trend
Equity Residential Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.0B | 2.9B | 2.7B | 2.5B | 2.6B |
Cost of Goods Sold | 1.1B | 1.0B | 982.6M | 948.8M | 916.4M |
Gross Profit | 1.9B | 1.8B | 1.8B | 1.5B | 1.7B |
Gross Margin % | 63.3% | 63.6% | 64.1% | 61.5% | 64.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 61.7M | 60.7M | 58.7M | 56.5M | 48.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 61.7M | 60.7M | 58.7M | 56.5M | 48.3M |
Operating Income | 871.7M | 878.0M | 811.7M | 620.4M | 786.2M |
Operating Margin % | 29.3% | 30.6% | 29.7% | 25.2% | 30.6% |
Non-Operating Items | |||||
Interest Income | 30.3M | 22.3M | 2.2M | 25.7M | 5.9M |
Interest Expense | 285.7M | 269.6M | 282.9M | 272.5M | 365.1M |
Other Non-Operating Income | 472.7M | 253.1M | 290.7M | 1.0B | 514.3M |
Pre-tax Income | 1.1B | 875.0M | 812.9M | 1.4B | 932.4M |
Income Tax | 1.3M | 1.1M | 900.0K | 915.0K | 852.0K |
Effective Tax Rate % | 0.1% | 0.1% | 0.1% | 0.1% | 0.1% |
Net Income | 1.1B | 868.5M | 807.0M | 1.4B | 962.5M |
Net Margin % | 35.9% | 30.2% | 29.5% | 56.7% | 37.4% |
Key Metrics | |||||
EBITDA | 1.8B | 1.8B | 1.7B | 1.5B | 1.6B |
EPS (Basic) | $2.73 | $2.20 | $2.06 | $3.56 | $2.45 |
EPS (Diluted) | $2.72 | $2.20 | $2.05 | $3.54 | $2.45 |
Basic Shares Outstanding | 378795000 | 378773000 | 376209000 | 373833000 | 371791000 |
Diluted Shares Outstanding | 378795000 | 378773000 | 376209000 | 373833000 | 371791000 |
Income Statement Trend
Equity Residential Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 62.3M | 50.7M | 53.9M | 123.8M | 42.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 160.2M | 140.0M | 137.2M | 360.2M | 99.7M |
Non-Current Assets | |||||
Property, Plant & Equipment | 455.4M | 0 | 0 | 0 | 0 |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 273.7M | 253.0M | 278.2M | 288.2M | 291.4M |
Total Non-Current Assets | 20.7B | 19.9B | 20.1B | 20.8B | 20.2B |
Total Assets | 20.8B | 20.0B | 20.2B | 21.2B | 20.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 99.3M | 104.4M | 96.0M | 107.0M | 107.4M |
Short-term Debt | 543.7M | 409.1M | 130.0M | 315.0M | 414.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 980.7M | 838.5M | 536.9M | 725.1M | 820.4M |
Non-Current Liabilities | |||||
Long-term Debt | 7.9B | 7.3B | 7.6B | 8.3B | 8.0B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 386.2M | 324.7M | 375.9M | 419.2M | 405.5M |
Total Non-Current Liabilities | 8.3B | 7.6B | 8.0B | 8.8B | 8.4B |
Total Liabilities | 9.2B | 8.5B | 8.5B | 9.5B | 9.2B |
Equity | |||||
Common Stock | 3.8M | 3.8M | 3.8M | 3.8M | 3.7M |
Retained Earnings | 1.4B | 1.4B | 1.7B | 1.8B | 1.4B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 11.6B | 11.6B | 11.7B | 11.7B | 11.1B |
Key Metrics | |||||
Total Debt | 8.4B | 7.7B | 7.7B | 8.7B | 8.4B |
Working Capital | -820.5M | -698.5M | -399.7M | -364.8M | -720.6M |
Balance Sheet Composition
Equity Residential Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.1B | 868.5M | 807.0M | 1.4B | 962.5M |
Depreciation & Amortization | 966.7M | 901.5M | 894.3M | 851.4M | 832.4M |
Stock-Based Compensation | 31.3M | 31.8M | 29.5M | 27.8M | 23.2M |
Working Capital Changes | 24.2M | 2.5M | -4.3M | 20.5M | -127.5M |
Operating Cash Flow | 2.1B | 1.8B | 1.7B | 2.3B | 1.7B |
Investing Activities | |||||
Capital Expenditures | -2.8M | -1.9M | -4.0M | -1.7M | -20.1M |
Acquisitions | -109.7M | -47.9M | -159.7M | -79.8M | -5.8M |
Investment Purchases | 0 | -2.5M | -2.1M | -168.3M | -773.0K |
Investment Sales | 15.0M | 3.0M | 3.6M | 191.4M | 0 |
Investing Cash Flow | -97.4M | -49.2M | -162.2M | -58.4M | -26.6M |
Financing Activities | |||||
Share Repurchases | -60.0M | -49.1M | 0 | 0 | - |
Dividends Paid | -1.0B | -993.2M | -934.1M | -903.6M | -887.0M |
Debt Issuance | 598.0M | 572.9M | 48.1M | 555.9M | 519.2M |
Debt Repayment | -33.4B | -6.8B | -7.0B | -7.9B | -10.8B |
Financing Cash Flow | -33.8B | -7.0B | -8.0B | -8.4B | -11.9B |
Free Cash Flow | 1.3B | 1.2B | 1.2B | 1.1B | 1.1B |
Net Change in Cash | -31.8B | -5.2B | -6.5B | -6.1B | -10.2B |
Cash Flow Trend
Equity Residential Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.32
Forward P/E
38.13
Price to Book
2.23
Price to Sales
8.33
PEG Ratio
2.86
Profitability Ratios
Profit Margin
33.22%
Operating Margin
29.40%
Return on Equity
9.08%
Return on Assets
2.62%
Financial Health
Current Ratio
0.12
Debt to Equity
75.26
Beta
0.94
Per Share Data
EPS (TTM)
$2.65
Book Value per Share
$28.93
Revenue per Share
$8.03
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
eqr | 25.4B | 24.32 | 2.23 | 9.08% | 33.22% | 75.26 |
AvalonBay | 26.9B | 23.17 | 2.25 | 9.71% | 38.39% | 72.58 |
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.