Equity Residential Financial Statements (EQR)
|
|
|
|
Report date
|
|
|
31.12.2022 |
16.02.2023 |
15.02.2024 |
13.02.2025 |
13.02.2026 |
|
30.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
2 735 |
2 735 |
2 874 |
2 980 |
3 101 |
|
3 120 |
|
Operating Income, bln rub |
|
|
1 116 |
1 694 |
1 767 |
1 824 |
1 126 |
|
889.1 |
|
EBITDA, bln rub |
? |
|
812.9 |
1 706 |
1 780 |
1 838 |
2 339 |
|
2 349 |
|
Net profit, bln rub |
? |
|
773.8 |
776.9 |
835.4 |
1 036 |
1 120 |
|
953.6 |
|
|
OCF, bln rub |
? |
|
|
1 455 |
1 533 |
1 574 |
1 649 |
|
1 624 |
|
CAPEX, bln rub |
? |
|
|
232.2 |
333.5 |
318.7 |
359.1 |
|
358.1 |
|
FCF, bln rub |
? |
|
|
1 223 |
1 199 |
1 255 |
1 290 |
|
1 266 |
|
Dividend payout, bln rub
|
|
|
|
931.8 |
990.1 |
1 019 |
1 046 |
|
1 052 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
119.9% |
118.5% |
98.4% |
93.4% |
|
110.3% |
|
|
OPEX, bln rub |
|
|
1 923 |
58.7 |
60.7 |
61.7 |
309.8 |
|
1 030 |
|
Cost of production, bln rub |
|
|
0.000 |
982.6 |
1 046 |
1 095 |
1 665 |
|
1 675 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
0.000 |
0.000 |
0.000 |
285.7 |
237.4 |
|
316.9 |
|
|
Assets, bln rub |
|
|
20 218 |
20 218 |
20 035 |
20 834 |
20 746 |
|
20 517 |
|
Net Assets, bln rub |
? |
|
11 173 |
11 173 |
11 086 |
11 045 |
11 041 |
|
10 671 |
|
Debt, bln rub |
|
|
2 392 |
7 734 |
7 702 |
8 427 |
8 784 |
|
8 643 |
|
Cash, bln rub |
|
|
332.9 |
53.9 |
50.7 |
62.3 |
55.9 |
|
34.7 |
|
Net debt, bln rub |
|
|
2 059 |
7 681 |
7 651 |
8 364 |
8 728 |
|
8 609 |
|
|
Ordinary share price, rub |
|
|
59.0 |
59.0 |
61.2 |
71.8 |
63.0 |
|
65.9 |
|
Number of ordinary shares, mln |
|
|
374.3 |
376.2 |
378.8 |
378.8 |
379.1 |
|
375.6 |
|
|
Market cap, bln rub |
|
|
22 084 |
22 196 |
23 166 |
27 182 |
23 900 |
|
24 736 |
|
EV, bln rub |
? |
|
24 143 |
29 877 |
30 817 |
35 547 |
32 628 |
|
33 345 |
|
Book value, bln rub |
|
|
11 173 |
11 173 |
11 086 |
11 045 |
11 041 |
|
10 671 |
|
|
EPS, rub |
? |
|
2.07 |
2.07 |
2.21 |
2.73 |
2.95 |
|
2.54 |
|
FCF/share, rub |
|
|
0.00 |
3.25 |
3.17 |
3.31 |
3.40 |
|
3.37 |
|
BV/share, rub |
|
|
29.9 |
29.7 |
29.3 |
29.2 |
29.1 |
|
28.4 |
|
|
EBITDA margin, % |
? |
|
29.7% |
62.4% |
61.9% |
61.7% |
75.4% |
|
75.3% |
|
Net margin, % |
? |
|
28.3% |
28.4% |
29.1% |
34.8% |
36.1% |
|
30.6% |
|
FCF yield, % |
? |
|
0.00% |
5.51% |
5.18% |
4.62% |
5.40% |
|
5.12% |
|
ROE, % |
? |
|
6.93% |
6.95% |
7.54% |
9.38% |
10.1% |
|
8.94% |
|
ROA, % |
? |
|
3.83% |
3.84% |
4.17% |
4.97% |
5.40% |
|
4.65% |
|
|
P/E |
? |
|
28.5 |
28.6 |
27.7 |
26.2 |
21.3 |
|
25.9 |
|
P/FCF |
|
|
|
18.2 |
19.3 |
21.7 |
18.5 |
|
19.5 |
|
P/S |
? |
|
8.07 |
8.12 |
8.06 |
9.12 |
7.71 |
|
7.93 |
|
P/BV |
? |
|
1.98 |
1.99 |
2.09 |
2.46 |
2.16 |
|
2.32 |
|
EV/EBITDA |
? |
|
29.7 |
17.5 |
17.3 |
19.3 |
14.0 |
|
14.2 |
|
Debt/EBITDA |
|
|
2.53 |
4.50 |
4.30 |
4.55 |
3.73 |
|
3.67 |
|
|
R&D/CAPEX, % |
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.00% |
8.49% |
11.6% |
10.7% |
11.6% |
|
11.5% |
|
| Equity Residential shareholders |
