TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income 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

Metric20242023202220212020
Revenue i3.0B2.9B2.7B2.5B2.6B
Cost of Goods Sold i1.1B1.0B982.6M948.8M916.4M
Gross Profit i1.9B1.8B1.8B1.5B1.7B
Gross Margin % i63.3%63.6%64.1%61.5%64.4%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i61.7M60.7M58.7M56.5M48.3M
Other Operating Expenses i-----
Total Operating Expenses i61.7M60.7M58.7M56.5M48.3M
Operating Income i871.7M878.0M811.7M620.4M786.2M
Operating Margin % i29.3%30.6%29.7%25.2%30.6%
Non-Operating Items
Interest Income i30.3M22.3M2.2M25.7M5.9M
Interest Expense i285.7M269.6M282.9M272.5M365.1M
Other Non-Operating Income472.7M253.1M290.7M1.0B514.3M
Pre-tax Income i1.1B875.0M812.9M1.4B932.4M
Income Tax i1.3M1.1M900.0K915.0K852.0K
Effective Tax Rate % i0.1%0.1%0.1%0.1%0.1%
Net Income i1.1B868.5M807.0M1.4B962.5M
Net Margin % i35.9%30.2%29.5%56.7%37.4%
Key Metrics
EBITDA i1.8B1.8B1.7B1.5B1.6B
EPS (Basic) i$2.73$2.20$2.06$3.56$2.45
EPS (Diluted) i$2.72$2.20$2.05$3.54$2.45
Basic Shares Outstanding i378795000378773000376209000373833000371791000
Diluted Shares Outstanding i378795000378773000376209000373833000371791000

Income Statement Trend

Equity Residential Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i62.3M50.7M53.9M123.8M42.6M
Short-term Investments i-----
Accounts Receivable i-----
Inventory i-----
Other Current Assets-----
Total Current Assets i160.2M140.0M137.2M360.2M99.7M
Non-Current Assets
Property, Plant & Equipment i455.4M0000
Goodwill i-----
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets273.7M253.0M278.2M288.2M291.4M
Total Non-Current Assets i20.7B19.9B20.1B20.8B20.2B
Total Assets i20.8B20.0B20.2B21.2B20.3B
Liabilities
Current Liabilities
Accounts Payable i99.3M104.4M96.0M107.0M107.4M
Short-term Debt i543.7M409.1M130.0M315.0M414.8M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i980.7M838.5M536.9M725.1M820.4M
Non-Current Liabilities
Long-term Debt i7.9B7.3B7.6B8.3B8.0B
Deferred Tax Liabilities i-----
Other Non-Current Liabilities386.2M324.7M375.9M419.2M405.5M
Total Non-Current Liabilities i8.3B7.6B8.0B8.8B8.4B
Total Liabilities i9.2B8.5B8.5B9.5B9.2B
Equity
Common Stock i3.8M3.8M3.8M3.8M3.7M
Retained Earnings i1.4B1.4B1.7B1.8B1.4B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i11.6B11.6B11.7B11.7B11.1B
Key Metrics
Total Debt i8.4B7.7B7.7B8.7B8.4B
Working Capital i-820.5M-698.5M-399.7M-364.8M-720.6M

Balance Sheet Composition

Equity Residential Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i1.1B868.5M807.0M1.4B962.5M
Depreciation & Amortization i966.7M901.5M894.3M851.4M832.4M
Stock-Based Compensation i31.3M31.8M29.5M27.8M23.2M
Working Capital Changes i24.2M2.5M-4.3M20.5M-127.5M
Operating Cash Flow i2.1B1.8B1.7B2.3B1.7B
Investing Activities
Capital Expenditures i-2.8M-1.9M-4.0M-1.7M-20.1M
Acquisitions i-109.7M-47.9M-159.7M-79.8M-5.8M
Investment Purchases i0-2.5M-2.1M-168.3M-773.0K
Investment Sales i15.0M3.0M3.6M191.4M0
Investing Cash Flow i-97.4M-49.2M-162.2M-58.4M-26.6M
Financing Activities
Share Repurchases i-60.0M-49.1M00-
Dividends Paid i-1.0B-993.2M-934.1M-903.6M-887.0M
Debt Issuance i598.0M572.9M48.1M555.9M519.2M
Debt Repayment i-33.4B-6.8B-7.0B-7.9B-10.8B
Financing Cash Flow i-33.8B-7.0B-8.0B-8.4B-11.9B
Free Cash Flow i1.3B1.2B1.2B1.1B1.1B
Net Change in Cash i-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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
eqr25.4B24.322.239.08%33.22%75.26
AvalonBay 26.9B23.172.259.71%38.39%72.58
Invitation Homes 18.5B33.881.915.53%20.59%84.59
Essex Property 18.1B21.093.0015.12%42.39%116.68
Mid-America 17.1B29.302.839.57%25.98%83.59
Sun Communities 16.6B140.482.16-0.06%40.26%60.08

Financial data is updated regularly. All figures are in the company's reporting currency.