Financhill
Sell
25

EQR Quote, Financials, Valuation and Earnings

Last price:
$64.07
Seasonality move :
4.25%
Day range:
$62.16 - $65.08
52-week range:
$58.38 - $75.86
Dividend yield:
4.39%
P/E ratio:
21.50x
P/S ratio:
8.00x
P/B ratio:
2.18x
Volume:
5.1M
Avg. volume:
2.8M
1-year change:
-11.16%
Market cap:
$24B
Revenue:
$3.1B
EPS (TTM):
$2.93
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.4B $2.7B $2.8B $2.9B $3.1B
Revenue Growth (YoY) -3.82% 11.35% 4.7% 3.91% 5.23%
 
Cost of Revenues $1.8B $1.9B $1.9B $2B $2.2B
Gross Profit $645.4M $856M $913.4M $914.6M $942.2M
Gross Profit Margin 26.53% 31.6% 32.21% 31.04% 30.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1B $290.7M $253.1M $472.7M --
Operating Expenses $25M $44.3M $35.4M $42.9M $97.8M
Operating Income $620.4M $811.7M $878M $871.7M $844.4M
 
Net Interest Expenses $271.8M $280.6M $274.8M $291.1M $315.9M
EBT. Incl. Unusual Items $1.4B $812.9M $875M $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $915K $900K $1.1M $1.3M $1.6M
Net Income to Company $1.4B $807M $868.5M $1.1B --
 
Minority Interest in Earnings $63.9M $30.1M $33.1M $35.1M $31.9M
Net Income to Common Excl Extra Items $1.4B $807M $868.5M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $3.56 $2.06 $2.20 $2.73 $2.95
Diluted EPS (Cont. Ops) $3.54 $2.05 $2.20 $2.72 $2.94
Weighted Average Basic Share $373.8M $376.2M $378.8M $378.8M $379.6M
Weighted Average Diluted Share $388.1M $389.5M $390.9M $390.7M $390.4M
 
EBITDA $1.5B $1.7B $1.8B $1.9B $1.9B
EBIT $620.4M $823.9M $890.8M $886.2M $844.4M
 
Revenue (Reported) $2.4B $2.7B $2.8B $2.9B $3.1B
Operating Income (Reported) $620.4M $811.7M $878M $871.7M $844.4M
Operating Income (Adjusted) $620.4M $823.9M $890.8M $886.2M $844.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $643.4M $710.4M $736.5M $774.3M $789M
Revenue Growth (YoY) 7.17% 10.42% 3.67% 5.14% 1.9%
 
Cost of Revenues $457.6M $442.6M $1.1B $538.3M $545.2M
Gross Profit $185.8M $267.8M -$410.7M $236M $243.9M
Gross Profit Margin 28.87% 37.7% -55.77% 30.48% 30.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $459.4M $604.2M $146.6M $304M --
Operating Expenses $11.7M $25.4M $32.8M $23.5M $21M
Operating Income $174.1M $242.4M -$443.5M $212.5M $222.9M
 
Net Interest Expenses $69.9M $67.1M $70M $81.3M $81.9M
EBT. Incl. Unusual Items $561.6M $167.1M $324.1M $438.3M $395.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $236K $175K $256K $331K $361K
Net Income to Company $561M $165.4M $322.3M $433.9M --
 
Minority Interest in Earnings $34M $6.3M $10.6M $14.8M $9.4M
Net Income to Common Excl Extra Items $561M $165.4M $322.3M $433.9M $391.5M
 
Basic EPS (Cont. Ops) $1.40 $0.42 $0.82 $1.10 $1.01
Diluted EPS (Cont. Ops) $1.40 $0.42 $0.80 $1.07 $1.00
Weighted Average Basic Share $374.9M $377.7M $379.2M $379M $379.1M
Weighted Average Diluted Share $389M $377.7M $390.8M $391.2M $388.7M
 
EBITDA $396.3M $462.7M $461.2M $483.1M $481M
EBIT $174.1M $245.4M -$440.3M $215.7M $222.9M
 
Revenue (Reported) $643.4M $710.4M $736.5M $774.3M $789M
Operating Income (Reported) $174.1M $242.4M -$443.5M $212.5M $222.9M
Operating Income (Adjusted) $174.1M $245.4M -$440.3M $215.7M $222.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.4B $2.7B $2.9B $3B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.9B $2.6B $2B $2.2B
Gross Profit $645.4M $869.3M $250.6M $919.1M $920.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1B $506.3M $253.1M $472.7M --
Operating Expenses $25M $57.6M $53.1M $47.4M $50.5M
Operating Income $620.4M $811.7M $197.5M $871.7M $869.8M
 
Net Interest Expenses $271.8M $280.6M $274.8M $291.1M $314.6M
EBT. Incl. Unusual Items $1.4B $812.9M $875M $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $915K $900K $1.1M $1.3M $1.6M
Net Income to Company $1.4B $807M $868.5M $1.1B --
 
Minority Interest in Earnings $63.9M $30.1M $33.1M $35.1M $31.9M
Net Income to Common Excl Extra Items $1.4B $807M $868.5M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $3.55 $2.06 $2.20 $2.73 $2.95
Diluted EPS (Cont. Ops) $3.54 $2.05 $2.17 $2.66 $2.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.7B $1.8B $1.8B $1.9B
EBIT $620.4M $814.8M $200.8M $874.9M $869.8M
 
Revenue (Reported) $2.4B $2.7B $2.9B $3B $3.1B
Operating Income (Reported) $620.4M $811.7M $197.5M $871.7M $869.8M
Operating Income (Adjusted) $620.4M $814.8M $200.8M $874.9M $869.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $2.7B $2.9B $3B $3.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.6B $2B $2.2B --
Gross Profit $869.3M $250.6M $919.1M $920.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $506.3M $253.1M $472.7M $203.5M --
Operating Expenses $57.6M $53.1M $47.4M $50.5M --
Operating Income $811.7M $197.5M $871.7M $869.8M --
 
Net Interest Expenses $280.6M $274.8M $291.1M $314.6M --
EBT. Incl. Unusual Items $812.9M $875M $1.1B $1.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $900K $1.1M $1.3M $1.6M --
Net Income to Company $807M $868.5M $1.1B $760.5M --
 
Minority Interest in Earnings $30.1M $33.1M $35.1M $31.9M --
Net Income to Common Excl Extra Items $807M $868.5M $1.1B $1.2B --
 
Basic EPS (Cont. Ops) $2.06 $2.20 $2.73 $2.95 --
Diluted EPS (Cont. Ops) $2.05 $2.17 $2.66 $2.93 --
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B --
Weighted Average Diluted Share $1.5B $1.5B $1.6B $1.6B --
 
EBITDA $1.7B $1.8B $1.8B $1.9B --
EBIT $814.8M $200.8M $874.9M $869.8M --
 
Revenue (Reported) $2.7B $2.9B $3B $3.1B --
Operating Income (Reported) $811.7M $197.5M $871.7M $869.8M --
Operating Income (Adjusted) $814.8M $200.8M $874.9M $869.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $123.8M $53.9M $50.7M $62.3M $55.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $150M $62.6M $65.6M $77.8M $70.5M
 
Property Plant And Equipment $474.7M $463M $457.3M $455.4M $454.9M
Long-Term Investments $363.9M $384.2M $371.3M $506.6M $428.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $288.2M $278.2M $253M $273.7M --
Total Assets $21.2B $20.2B $20B $20.8B $20.7B
 
Accounts Payable $107M $96M $87.4M $99.3M --
Accrued Expenses $69.5M $66.3M $65.7M $74.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.5B -- $1.5B $1.7B
 
Long-Term Debt $8B $7B $6.8B $7.4B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $8.5B $8.5B $9.2B $9.3B
 
Common Stock $3.8M $3.8M $3.8M $3.8M $3.8M
Other Common Equity Adj -$34.3M -$2.5M $5.7M $4.2M --
Common Equity $10.9B $11.1B $11B $11B $11B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $731.2M $527.5M $492.5M $539.8M $367.6M
Total Equity $11.7B $11.7B $11.6B $11.6B $11.4B
 
Total Liabilities and Equity $21.2B $20.2B $20B $20.8B $20.7B
Cash and Short Terms $123.8M $53.9M $50.7M $62.3M $55.9M
Total Debt $8.7B $8B $7.7B $8.4B $8.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $123.8M $53.9M $50.7M $62.3M $55.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $150M $62.6M $65.6M $77.8M $60.4M
 
Property Plant And Equipment $474.7M $463M $457.3M $455.4M $454.9M
Long-Term Investments $363.9M $384.2M $371.3M $506.6M $428.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $288.2M $278.2M $253M $273.7M --
Total Assets $21.2B $20.2B $20B $20.8B $20.7B
 
Accounts Payable $107M $96M $87.4M $99.3M --
Accrued Expenses $69.5M $66.3M $65.7M $74.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.5B -- $1.5B $1.7B
 
Long-Term Debt $8B $7B $6.8B $7.4B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $8.5B $8.5B $9.2B $9.3B
 
Common Stock $3.8M $3.8M $3.8M $3.8M $3.8M
Other Common Equity Adj -$34.3M -$2.5M $5.7M $4.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $731.2M $527.5M $492.5M $539.8M $367.6M
Total Equity $11.7B $11.7B $11.6B $11.6B $11.4B
 
Total Liabilities and Equity $21.2B $20.2B $20B $20.8B $20.7B
Cash and Short Terms $123.8M $53.9M $50.7M $62.3M $55.9M
Total Debt $8.7B $8B $7.7B $8.4B $8.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $807M $868.5M $1.1B --
Depreciation & Amoritzation $851.5M $894.3M $901.5M $966.7M --
Stock-Based Compensation $27.8M $29.5M $31.8M $31.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.4B $1.5B $1.6B --
 
Capital Expenditures $152.7M $225.1M $321.2M $304.2M --
Cash Acquisitions -- $32.2M $3.7M $3.1M --
Cash From Investing -$418.8M $83M -$400.9M -$1.2B --
 
Dividends Paid (Ex Special Dividend) $903.6M $934.1M $993.2M $1B --
Special Dividend Paid
Long-Term Debt Issued $8.2B $6.1B $6.7B $34.1B --
Long-Term Debt Repaid -$7.9B -$7B -$6.8B -$33.4B --
Repurchase of Common Stock -- -- $49.1M $60M --
Other Financing Activities -$42.7M -$91M -$18.7M -$45.5M --
Cash From Financing -$566.5M -$1.8B -$1.1B -$374.4M --
 
Beginning Cash (CF) $123.8M $53.9M $50.7M $62.3M $55.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $260.5M -$223.1M $2.8M $20.2M --
Ending Cash (CF) $384.3M -$169.2M $53.6M $82.5M --
 
Levered Free Cash Flow $1.1B $1.2B $1.2B $1.3B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $561M $165.4M $322.3M $433.9M --
Depreciation & Amoritzation $225.2M $217.3M $230M $267.4M --
Stock-Based Compensation $5.9M $5M $4.9M $4.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $279.9M $331.9M $341.5M $350.4M --
 
Capital Expenditures $43.8M $81.2M $90M $72.5M --
Cash Acquisitions -- -- -- $3.1M --
Cash From Investing -$121.6M -$132.9M $61.6M $187.9M --
 
Dividends Paid (Ex Special Dividend) $226.7M $235.1M $252.3M $256.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.3B $906M $1.7B $24.7B --
Long-Term Debt Repaid -$3.1B -$981.4M -$1.8B -$24.9B --
Repurchase of Common Stock -- -- $49.1M -- --
Other Financing Activities -$7.5M -$17.4M -$9.5M -$10.4M --
Cash From Financing -$24.8M -$183.3M -$389.9M -$504.7M --
 
Beginning Cash (CF) $123.8M $53.9M $50.7M $62.3M $55.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.5M $15.7M $13.3M $33.6M --
Ending Cash (CF) $257.3M $69.6M $64M $95.9M --
 
Levered Free Cash Flow $236.2M $250.7M $251.6M $277.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $807M $868.5M $1.1B --
Depreciation & Amoritzation $851.5M $894.3M $901.5M $966.7M --
Stock-Based Compensation $27.8M $29.5M $31.8M $31.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.4B $1.5B $1.6B --
 
Capital Expenditures $152.7M $225.1M $321.2M $304.2M $244.9M
Cash Acquisitions -- $32.2M $3.7M $3.1M --
Cash From Investing -$418.8M $83M -$400.9M -$1.2B --
 
Dividends Paid (Ex Special Dividend) $903.6M $934.1M $993.2M $1B --
Special Dividend Paid
Long-Term Debt Issued $8.2B $6.1B $6.7B $34.1B --
Long-Term Debt Repaid -$7.9B -$7B -$6.8B -$33.4B --
Repurchase of Common Stock -- -- $49.1M $60M --
Other Financing Activities -$42.7M -$91M -$18.7M -$45.5M --
Cash From Financing -$566.5M -$1.8B -$1.1B -$374.4M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $260.5M -$223.1M $2.8M $20.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.2B $1.2B $1.3B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $807M $868.5M $1.1B $760.5M --
Depreciation & Amoritzation $894.3M $901.5M $966.7M $761.9M --
Stock-Based Compensation $29.5M $31.8M $31.3M $27M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.5B $1.6B $1.2B --
 
Capital Expenditures $225.1M $321.2M $304.2M $244.9M --
Cash Acquisitions $32.2M $3.7M $3.1M -- --
Cash From Investing $83M -$400.9M -$1.2B -$614.5M --
 
Dividends Paid (Ex Special Dividend) $934.1M $993.2M $1B $783.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.1B $6.7B $34.1B $19.3B --
Long-Term Debt Repaid -$7B -$6.8B -$33.4B -$19.1B --
Repurchase of Common Stock -- $49.1M $60M $94.3M --
Other Financing Activities -$91M -$18.7M -$45.5M -$28.5M --
Cash From Financing -$1.8B -$1.1B -$374.4M -$599.3M --
 
Beginning Cash (CF) $184.8M $259.2M $173.7M $220.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$223.1M $2.8M $20.2M $39.3M --
Ending Cash (CF) -$38.3M $262M $193.9M $203.6M --
 
Levered Free Cash Flow $1.2B $1.2B $1.3B $973.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is up 18.47% over the past day.

Buy
67
CGNX alert for Feb 13

Cognex Corp. [CGNX] is up 0.2% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is up 2.14% over the past day.

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

Show me the best stock