Equity Residential (EQR)

Index:

S&P 500

$ 68.50
   
  • Change Today:
    $0.04
  • 52 Week High: $78.08
  • 52 Week Low: $61.82
  • Currency: US Dollars
  • Shares Issued: 379.48m
  • Volume: 1,287,954
  • Market Cap: $25,994m
  • RiskGrade: 141
  • Beta: 0.69

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 2,980.11 2,873.96 2,735.18 2,464.00 2,571.71
Operating Profit/(Loss) 1,344.44 1,131.17 1,116.05 1,675.84 1,317.99
Profit Before Tax 1,081.20 875.01 812.93 1,401.02 963.35
Profit After Tax 1,070.97 868.49 806.99 1,396.71 962.50
           
Earnings per Share - Basic 273.00¢ 220.00¢ 206.00¢ 354.00¢ 245.00¢
Earnings per Share - Adjusted 273.00¢ 220.00¢ 206.00¢ 354.00¢ 245.00¢
           
Dividend per Share 268.75¢ 261.25¢ 247.75¢ 241.00¢ 237.50¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 20,013.77 19,359.57 19,523.86 20,393.34 19,842.96
Intangible Assets n/a n/a n/a n/a n/a
Other Non-Current Assets n/a n/a n/a n/a n/a
  20,013.77 19,359.57 19,523.86 20,393.34 19,842.96
Current Assets          
Inventories n/a n/a n/a n/a n/a
Cash at Bank & in Hand 62.30 50.74 53.87 123.83 42.59
Other Current Assets n/a n/a n/a n/a n/a
  62.30 50.74 53.87 123.83 42.59
           
Other Assets 758.10 624.25 640.53 652.07 401.35
Total Assets 20,834.18 20,034.56 20,218.26 21,169.24 20,286.89
Current Liabilities          
Borrowings n/a n/a n/a n/a n/a
Other Current Liabilities n/a n/a n/a n/a n/a
           
Current Liabilities n/a n/a n/a n/a n/a
           
Net Current Assets c62.30 c50.74 c53.87 c123.83 c42.59
           
Borrowings 8,426.64 7,702.09 7,295.77 8,653.79 8,373.39
Other Non-Current Liabilities n/a n/a n/a n/a n/a
Non-Current Liabilities 8,426.64 7,702.09 7,295.77 8,653.79 8,373.39
           
Other Liabilities 1,161.75 1,043.35 1,539.82 1,328.24 1,150.02
Total Liabilities 9,588.39 8,745.44 8,835.58 9,982.03 9,523.41
           
Net Assets 11,245.78 11,289.13 11,382.68 11,187.21 10,763.49
           
Shareholders Funds 11,044.56 11,085.83 11,173.44 10,954.95 10,525.65
           
Minority Interests/Other Equity 201.22 203.30 209.24 232.26 237.84
Total Equity 11,245.78 11,289.13 11,382.68 11,187.21 10,763.49
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 1,573.61 1,532.80 1,454.76 1,260.18 1,265.54
Net Cash Flow from Investing Activities (1,176.48) (409.50) 107.79 (434.62) 663.59
Net Cash Flow from Financing Activities (376.95) (1,120.47) (1,785.61) (565.06) (1,946.39)
Net Increase/Decrease In Cash 20.17 2.82 (223.06) 260.50 (17.27)
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 26.3 27.8 28.6 25.6 24.2
PEG - Adjusted 1.1 4.0 n/a 0.6 n/a
Earnings per Share Growth - Adjusted 24% 7% -42% 44% -6%
Dividend Cover 1.02 0.84 0.83 1.47 1.03
Revenue per Share 785.32¢ 757.35¢ 720.78¢ 649.32¢ 677.70¢
Pre-Tax Profit per Share 284.92¢ 230.59¢ 214.22¢ 369.20¢ 253.87¢
Operating Margin 45.11% 39.36% 40.80% 68.01% 51.25%
Return on Capital Employed 5.50% 4.61% 4.35% 7.06% 5.03%
           
Dividend Yield 3.7% 4.3% 4.2% 2.7% 4.0%
Dividend per Share Growth 2.87% 5.45% 2.80% 1.47% 5.88%
Operating Cash Flow per Share 414.68¢ 403.93¢ 383.36¢ 332.08¢ 333.50¢
Cash Incr/Decr per Share 5.32¢ 0.74¢ (58.78¢) 68.65¢ (4.55¢)
Net Asset Value per Share (exc. Intangibles) 2,963.51¢ 2,974.93¢ 2,999.59¢ 2,948.08¢ 2,836.41¢
Net Gearing 75.73% 69.02% 64.81% 77.86% 79.15%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page