Financhill
Sell
33

EQR Quote, Financials, Valuation and Earnings

Last price:
$70.94
Seasonality move :
0.91%
Day range:
$69.95 - $72.12
52-week range:
$57.33 - $78.84
Dividend yield:
3.77%
P/E ratio:
29.24x
P/S ratio:
9.48x
P/B ratio:
2.50x
Volume:
4.4M
Avg. volume:
1.5M
1-year change:
17.51%
Market cap:
$27.1B
Revenue:
$2.9B
EPS (TTM):
$2.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.7B $2.6B $2.5B $2.7B $2.9B
Revenue Growth (YoY) 4.77% -4.78% -4.19% 11.01% 5.07%
 
Cost of Revenues $908.3M $916.4M $948.8M $982.6M $1B
Gross Profit $1.8B $1.7B $1.5B $1.8B $1.8B
Gross Profit Margin 66.37% 64.37% 61.49% 64.08% 63.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.8M $48.3M $56.5M $58.7M $60.7M
Other Inc / (Exp) $429.5M $514.3M $1B $290.7M $253.1M
Operating Expenses $883.8M $869.1M $894.8M $940.9M $949.4M
Operating Income $908.5M $786.2M $620.4M $811.7M $878M
 
Net Interest Expenses $398.5M $368.1M $255.5M $289.5M $256.2M
EBT. Incl. Unusual Items $939.4M $932.4M $1.4B $812.9M $875M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.3M $852K $915K $900K $1.1M
Net Income to Company $1B $962.5M $1.4B $807M $868.5M
 
Minority Interest in Earnings -$39.3M -$48.9M -$63.9M -$30.1M -$33.1M
Net Income to Common Excl Extra Items $970.4M $913.6M $1.3B $776.9M $835.4M
 
Basic EPS (Cont. Ops) $2.61 $2.45 $3.56 $2.06 $2.20
Diluted EPS (Cont. Ops) $2.60 $2.45 $3.54 $2.05 $2.20
Weighted Average Basic Share $370.5M $371.8M $373.8M $376.2M $378.8M
Weighted Average Diluted Share $386.3M $385.9M $388.1M $389.5M $390.9M
 
EBITDA $2.2B $2.1B $2.5B $2B $2B
EBIT $1.3B $1.3B $1.7B $1.1B $1.1B
 
Revenue (Reported) $2.7B $2.6B $2.5B $2.7B $2.9B
Operating Income (Reported) $908.5M $786.2M $620.4M $811.7M $878M
Operating Income (Adjusted) $1.3B $1.3B $1.7B $1.1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $622.4M $623.2M $695.1M $724.1M $748.3M
Revenue Growth (YoY) -9.15% 0.12% 11.54% 4.17% 3.35%
 
Cost of Revenues $228.5M $237.1M $250.1M $260.1M $272.6M
Gross Profit $393.9M $386.1M $445M $464M $475.8M
Gross Profit Margin 63.28% 61.95% 64.01% 64.08% 63.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.9M $13M $13.4M $14.1M $14.6M
Other Inc / (Exp) -$4.1M $360.5M -$200.3M $22M -$14.1M
Operating Expenses $211.5M $228.4M $227.5M $238.8M $252.5M
Operating Income $182.4M $157.6M $217.5M $225.1M $223.3M
 
Net Interest Expenses $82.4M $69.3M $73.9M $64.3M $58.8M
EBT. Incl. Unusual Items $95.9M $448.8M -$56.8M $182.8M $150.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $262K $284K $152K $258K $290K
Net Income to Company $95.4M $447.3M $335.2M $181.3M $148.5M
 
Minority Interest in Earnings -$4.1M -$15.4M -$12.1M -$8.8M -$5.1M
Net Income to Common Excl Extra Items $91.3M $432M $323M $172.5M $143.4M
 
Basic EPS (Cont. Ops) $0.24 $1.15 $0.86 $0.45 $0.38
Diluted EPS (Cont. Ops) $0.24 $1.15 $0.86 $0.45 $0.38
Weighted Average Basic Share $371.9M $374.3M $375.9M $378.9M $378.8M
Weighted Average Diluted Share $385.7M $388.4M $389.3M $391.4M $391M
 
EBITDA $380.2M $735.4M $232.8M $479.6M $465.8M
EBIT $176.7M $517M $15.7M $251.7M $223M
 
Revenue (Reported) $622.4M $623.2M $695.1M $724.1M $748.3M
Operating Income (Reported) $182.4M $157.6M $217.5M $225.1M $223.3M
Operating Income (Adjusted) $176.7M $517M $15.7M $251.7M $223M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $2.4B $2.7B $2.8B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $919.6M $936.9M $986.6M $1B $1.1B
Gross Profit $1.7B $1.5B $1.7B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.8M $54.2M $60.4M $60.8M $60.5M
Other Inc / (Exp) $515.2M $747.1M $361.5M $710.7M $315.3M
Operating Expenses $882.7M $872.1M $950.6M $937M $975.3M
Operating Income $839.9M $623.4M $743.4M $883.4M $896.2M
 
Net Interest Expenses $353.3M $301.1M $290.6M $267.4M $244.6M
EBT. Incl. Unusual Items $1B $1.1B $814.3M $1.3B $967M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M $1M $961K $1.1M $1.2M
Net Income to Company $1B $1.1B $1.2B $711.6M $959.4M
 
Minority Interest in Earnings -$50.3M -$40M -$57.8M -$28.8M -$31M
Net Income to Common Excl Extra Items $950.5M $1.1B $1.1B $682.8M $928.4M
 
Basic EPS (Cont. Ops) $2.55 $2.82 $3.04 $1.80 $2.45
Diluted EPS (Cont. Ops) $2.54 $2.82 $3.04 $1.80 $2.44
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.2B $2.2B $2B $2.5B $2.2B
EBIT $1.4B $1.4B $1.1B $1.6B $1.2B
 
Revenue (Reported) $2.6B $2.4B $2.7B $2.8B $2.9B
Operating Income (Reported) $839.9M $623.4M $743.4M $883.4M $896.2M
Operating Income (Adjusted) $1.4B $1.4B $1.1B $1.6B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $1.8B $2B $2.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $692.9M $713.4M $751.2M $794.4M $817.2M
Gross Profit $1.3B $1.1B $1.3B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.2M $43.1M $47M $49.1M $48.9M
Other Inc / (Exp) $343.9M $576.7M -$97.9M $106.5M $168.7M
Operating Expenses $656.2M $659.1M $714.9M $711.1M $736.9M
Operating Income $609.2M $446.3M $569.3M $641.1M $659.2M
 
Net Interest Expenses $250.6M $183.6M $218.7M $196.6M $185M
EBT. Incl. Unusual Items $702.5M $839.4M $252.7M $551M $642.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $502K $679K $725K $892K $925K
Net Income to Company $699.5M $835.7M $641.6M $546.2M $637.1M
 
Minority Interest in Earnings -$38.7M -$29.9M -$23.8M -$22.5M -$20.4M
Net Income to Common Excl Extra Items $660.8M $805.9M $617.9M $523.7M $616.7M
 
Basic EPS (Cont. Ops) $1.77 $2.14 $1.64 $1.38 $1.63
Diluted EPS (Cont. Ops) $1.77 $2.14 $1.64 $1.38 $1.62
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $1.6B $1.7B $1.1B $1.4B $1.5B
EBIT $950.8M $1B $469.8M $751.8M $848.7M
 
Revenue (Reported) $2B $1.8B $2B $2.1B $2.2B
Operating Income (Reported) $609.2M $446.3M $569.3M $641.1M $659.2M
Operating Income (Adjusted) $950.8M $1B $469.8M $751.8M $848.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $45.8M $42.6M $123.8M $53.9M $50.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $117M $99.7M $360.2M $137.2M $140M
 
Property Plant And Equipment $512.8M $499.3M $474.7M $463M $457.3M
Long-Term Investments $52.2M $52.8M $127.4M $279M $282M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $233.9M $291.4M $288.2M $278.2M $253M
Total Assets $21.2B $20.3B $21.2B $20.2B $20B
 
Accounts Payable $94.4M $107.4M $107M $96M $104.4M
Accrued Expenses $66.9M $65.9M $69.5M $66.3M $65.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $820.4M $725.1M $536.9M $838.5M
 
Long-Term Debt $8B $7.6B $8B $7.3B $7B
Capital Leases -- -- -- -- --
Total Liabilities $10.2B $9.2B $9.5B $8.5B $8.5B
 
Common Stock $41M $41M $41M $41.1M $41.1M
Other Common Equity Adj -$77.6M -$43.7M -$34.3M -$2.5M $5.7M
Common Equity $10.3B $10.5B $10.9B $11.1B $11B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $692.4M $576.8M $731.2M $527.5M $492.5M
Total Equity $11B $11.1B $11.7B $11.7B $11.6B
 
Total Liabilities and Equity $21.2B $20.3B $21.2B $20.2B $20B
Cash and Short Terms $45.8M $42.6M $123.8M $53.9M $50.7M
Total Debt $9B $8B $8.3B $7.4B $7.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $178.3M $39.7M $44.8M $39.3M $28.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $235.2M $226.7M $121.5M $126.7M $126.6M
 
Property Plant And Equipment $502.2M $477.7M $465.8M $460.5M $458.7M
Long-Term Investments $54.8M $79.4M $256.3M $313.2M $359.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $257.5M $274.3M $253.3M $213.7M $257.3M
Total Assets $20.6B $20.7B $20.3B $20.1B $20.9B
 
Accounts Payable $158.6M $166.5M $175.8M $165M $165.8M
Accrued Expenses $65.7M $56.8M $49.7M $47.5M $50.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $456.5M $486.6M $657.7M $969.8M $1.3B
 
Long-Term Debt $8.4B $8.1B $7.3B $7B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $9.6B $9.3B $8.6B $8.6B $9.5B
 
Common Stock $41M $41M $41M $41.1M $20.9M
Other Common Equity Adj -$61.5M -$36.7M -$872K $5.1M $3.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $530.6M $671M $587.5M $481.8M $551.3M
Total Equity $11B $11.3B $11.6B $11.5B $11.4B
 
Total Liabilities and Equity $20.6B $20.7B $20.3B $20.1B $20.9B
Cash and Short Terms $178.3M $39.7M $44.8M $39.3M $28.6M
Total Debt $8.4B $8.1B $7.5B $7.5B $8.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1B $962.5M $1.4B $807M $868.5M
Depreciation & Amoritzation $842.8M $832.4M $851.4M $894.3M $901.5M
Stock-Based Compensation $24.4M $23.2M $27.8M $29.5M $31.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.3B $1.3B $1.5B $1.5B
 
Capital Expenditures $190.3M $166.2M $168.6M $232.2M $333.5M
Cash Acquisitions -$9.6M -$5.8M -$79.8M -$159.7M -$47.9M
Cash From Investing -$771.8M $663.6M -$434.6M $107.8M -$409.5M
 
Dividends Paid (Ex Special Dividend) -$834.2M -$887M -$903.6M -$934.1M -$993.2M
Special Dividend Paid
Long-Term Debt Issued $23.4B $9.8B $8.2B $6.1B $6.7B
Long-Term Debt Repaid -$23.3B -$10.8B -$7.9B -$7B -$6.8B
Repurchase of Common Stock -- -- -- -- -$49.1M
Other Financing Activities -$105.5M -$74.1M -$42.7M -$91M -$18.7M
Cash From Financing -$684.5M -$1.9B -$565.1M -$1.8B -$1.1B
 
Beginning Cash (CF) $116.3M $117M $99.7M $360.2M $137.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $686K -$17.3M $260.5M -$223.1M $2.8M
Ending Cash (CF) $117M $99.7M $360.2M $137.2M $140M
 
Levered Free Cash Flow $1.3B $1.1B $1.1B $1.2B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $95.4M $447.3M $335.2M $181.3M $148.5M
Depreciation & Amoritzation $203.5M $218.4M $217.1M $228M $242.8M
Stock-Based Compensation $4.8M $5.8M $6M $6.1M $5.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $399.2M $402.1M $429.4M $442.5M $401.4M
 
Capital Expenditures $37.4M $45.7M $61.6M $97.5M $81.3M
Cash Acquisitions -$1M -$26.6M -$87.9M -$8.7M -$19.6M
Cash From Investing -$148.9M -$254.2M $288.7M -$197.1M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$225M -$226.3M -$235.8M -$251.1M -$256.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.2M $2B $2.3B $2.6B $5.9B
Long-Term Debt Repaid -$38.2M -$2.1B -$2.8B -$2.6B -$4.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9M -$14.5M -$9M $13M -$17.2M
Cash From Financing -$260.7M -$313.6M -$715.2M -$243.4M $948M
 
Beginning Cash (CF) $245.5M $392.5M $118.7M $124.6M $138.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.3M -$165.8M $2.8M $2.1M -$11.9M
Ending Cash (CF) $235.2M $226.7M $121.5M $126.7M $126.6M
 
Levered Free Cash Flow $361.8M $356.4M $367.8M $345M $320.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1B $1.1B $1.2B $711.6M $959.4M
Depreciation & Amoritzation $844.4M $830.9M $902.2M $888.8M $929.4M
Stock-Based Compensation $21.9M $26.8M $30.5M $31.9M $31.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.2B $1.4B $1.5B $1.6B
 
Capital Expenditures $173.3M $169.3M $195.4M $324.9M $335.1M
Cash Acquisitions -$7.2M -$30.2M -$185.2M -$58.3M -$92.5M
Cash From Investing $302.8M -$62.5M $118.3M -$603.9M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$873.5M -$901.9M -$925.7M -$976M -$1B
Special Dividend Paid
Long-Term Debt Issued $11.9B $5.6B $8.5B $5.9B $11.1B
Long-Term Debt Repaid -$12.5B -$5.9B -$9.1B -$5.9B -$10.3B
Repurchase of Common Stock -- -- -- -- -$109.1M
Other Financing Activities -$63.1M -$69.7M -$81.2M -$26.6M -$44.6M
Cash From Financing -$1.5B -$1.2B -$1.6B -$913.9M -$259.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150.6M -$8.5M -$105.3M $5.3M -$168K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $1B $1.2B $1.2B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $699.5M $835.7M $641.6M $546.2M $637.1M
Depreciation & Amoritzation $627.7M $626.2M $677M $671.5M $699.4M
Stock-Based Compensation $18.3M $21.9M $24.6M $26.9M $26.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $978.2M $1.1B $1.2B $1.2B
 
Capital Expenditures $118.3M $121.3M $148.1M $240.8M $242.4M
Cash Acquisitions -$6.7M -$31.1M -$136.5M -$35.1M -$79.6M
Cash From Investing $416.5M -$309.6M $243.3M -$468.4M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$662M -$676.8M -$699M -$740.9M -$765M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.1B $4.9B $5.2B $5B $9.4B
Long-Term Debt Repaid -$9.7B -$4.8B -$6B -$5B -$8.4B
Repurchase of Common Stock -- -- -- -- -$60M
Other Financing Activities -$39.5M -$35.2M -$73.7M -$9.2M -$35.1M
Cash From Financing -$1.3B -$541.6M -$1.6B -$730.6M $130.8M
 
Beginning Cash (CF) $503.3M $590.1M $590.6M $480.9M $475M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $118.2M $127M -$238.8M -$10.4M -$13.4M
Ending Cash (CF) $621.5M $717.1M $351.8M $470.5M $461.5M
 
Levered Free Cash Flow $916M $856.9M $972.1M $947.7M $977M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.15% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 12.5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.85% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock