Equity Residential (EQR) Bundle
Understanding Equity Residential (EQR) Revenue Streams
Understanding Equity Residential’s Revenue Streams
Revenue Sources Breakdown:
- Residential Same Store Revenues: $2,069,756 (YTD 2024)
- Non-Residential Same Store Revenues: $81,519 (YTD 2024)
- Total Same Store Revenues: $2,151,275 (YTD 2024)
- Non-Same Store/Other Revenues: $62,054 (YTD 2024)
- Total Rental Income: $2,213,329 (YTD 2024)
Year-over-Year Revenue Growth Rate:
- Same Store Revenues Increase (Q3 2024 vs Q3 2023): 2.7%
- Same Store Revenues Increase (September YTD 2024 vs September YTD 2023): 3.2%
- Total Rental Income Increase (YTD 2024 vs YTD 2023): 3.1%
Contribution of Different Business Segments to Overall Revenue:
| Segment | Revenue (in thousands) | Percentage of Total Revenue |
|---|---|---|
| Residential Same Store | $2,069,756 | 93.5% |
| Non-Residential Same Store | $81,519 | 3.7% |
| Non-Same Store/Other | $62,054 | 2.8% |
| Total Revenue | $2,213,329 | 100% |
Analysis of Significant Changes in Revenue Streams:
- Residential Same Store Revenues increased by $67,568 from YTD 2023 to YTD 2024.
- Overall revenue growth was primarily driven by high demand and limited supply in key markets.
- Increased leasing concessions noted in markets like San Francisco and Los Angeles, impacting net effective lease pricing.
Quarterly Revenue Performance:
| Quarter | Revenue (in thousands) | Change from Previous Quarter |
|---|---|---|
| Q3 2024 | $722,308 | +2.7% from Q3 2023 |
| Q2 2024 | $728,288 | +0.5% from Q2 2024 |
Additional Revenue Insights:
- Average Rental Rate for Q3 2024: $3,132
- Physical Occupancy Rate: 96.1%
- Turnover Rate for Q3 2024: 13.3%
Overall, the revenue performance of the company reflects a stable growth trajectory supported by favorable market conditions and effective revenue management strategies.
A Deep Dive into Equity Residential (EQR) Profitability
Profitability Metrics
Gross Profit Margin: For the third quarter of 2024, the gross profit was approximately $492,210,000, which translates to a gross profit margin of 68.2% based on total revenues of $722,308,000. In comparison, for the same quarter in 2023, the gross profit was $480,323,000 with a gross profit margin of 68.3%.
Operating Profit Margin: The operating profit for Q3 2024 was approximately $292,112,000, resulting in an operating profit margin of 40.5%. In Q3 2023, the operating profit was $276,276,000, yielding a margin of 39.2%.
Net Profit Margin: The net profit for Q3 2024 was $148,517,000, resulting in a net profit margin of 20.6%. In Q3 2023, the net profit was $181,286,000, leading to a net profit margin of 25.8%.
| Metric | Q3 2024 | Q3 2023 | Change ($) | Change (%) |
|---|---|---|---|---|
| Gross Profit | $492,210,000 | $480,323,000 | $11,887,000 | 2.5% |
| Operating Profit | $292,112,000 | $276,276,000 | $15,836,000 | 5.7% |
| Net Profit | $148,517,000 | $181,286,000 | ($32,769,000) | (18.1%) |
Trends in Profitability: The gross profit margin showed a slight decrease from 68.3% in Q3 2023 to 68.2% in Q3 2024. Operating profit margin improved from 39.2% to 40.5%, while net profit margin decreased from 25.8% to 20.6%.
Comparison with Industry Averages: The average gross profit margin in the real estate sector is around 60%, which indicates that the company is performing above industry standards. The operating profit margin average is approximately 30%, and the net profit margin averages around 20%.
Operational Efficiency Analysis: The company’s operational efficiency is reflected in its ability to manage costs effectively. For Q3 2024, total operating expenses were $230,098,000, which represented 31.9% of total revenues, slightly up from $223,047,000 or 31.7% in Q3 2023.
| Expense Category | Q3 2024 ($) | Q3 2023 ($) | Change ($) | Change (%) |
|---|---|---|---|---|
| Real Estate Taxes | $92,513,000 | $90,731,000 | $1,782,000 | 2.0% |
| On-site Payroll | $43,732,000 | $44,066,000 | ($334,000) | (0.8%) |
| Utilities | $36,838,000 | $34,023,000 | $2,815,000 | 8.3% |
| Repairs and Maintenance | $32,121,000 | $31,043,000 | $1,078,000 | 3.5% |
| Insurance | $9,223,000 | $8,438,000 | $785,000 | 9.3% |
| Leasing and Advertising | $2,948,000 | $2,784,000 | $164,000 | 5.9% |
| Other Operating Expenses | $12,723,000 | $11,962,000 | $761,000 | 6.4% |
Debt vs. Equity: How Equity Residential (EQR) Finances Its Growth
Debt vs. Equity: How Equity Residential Finances Its Growth
Equity Residential's financial health hinges significantly on its strategic management of debt and equity. As of September 30, 2024, the company's total debt stood at $8,365,645,000, composed of $1,633,414,000 in secured debt (19.5%) and $6,732,231,000 in unsecured debt (80.5%).
Debt Levels
The company maintains both long-term and short-term debt to fund its operations and growth. The breakdown of its debt is as follows:
| Type of Debt | Balance ($) | % of Total Debt | Weighted Average Rate (%) | Average Maturity (years) |
|---|---|---|---|---|
| Secured Debt | 1,633,414,000 | 19.5% | 3.85% | 7.1 |
| Unsecured Debt | 6,732,231,000 | 80.5% | 3.67% | 7.3 |
| Total Debt | 8,365,645,000 | 100.0% | 3.71% | 7.3 |
Debt-to-Equity Ratio
The company's debt-to-equity ratio is a crucial metric for assessing its financial leverage. As of September 30, 2024, the total equity was approximately $29,124,886,000, resulting in a debt-to-equity ratio of 0.29, which is favorable compared to the industry standard of around 0.50 for real estate investment trusts (REITs).
Recent Debt Issuances
In September 2024, the company issued $600 million of unsecured 10-year notes with a coupon rate of 4.65%, marking the lowest 10-year coupon rate issued by a REIT since 2022. This issuance was intended to partially fund its acquisition activities, which included acquiring 14 properties for approximately $1.26 billion.
Credit Ratings and Refinancing Activity
The company maintains a robust credit profile, with a recent credit rating of Baa2 from Moody's, indicating a low to moderate credit risk. This rating supports favorable financing terms for future debt issuances.
Balancing Debt and Equity Funding
The strategic balance between debt financing and equity funding is evident in the company's capital structure. As of September 30, 2024, total market capitalization was $37,490,531,000, with debt representing 22.3% of this total. This conservative leverage allows the company to pursue growth opportunities while managing risk effectively.
Assessing Equity Residential (EQR) Liquidity
Assessing Liquidity and Solvency
Current and Quick Ratios
The current ratio for the company as of September 30, 2024, stands at 3.02, indicating a strong liquidity position, as it suggests that the company has over three times its current liabilities covered by its current assets. The quick ratio, which excludes inventories from current assets, is reported at 2.85, reflecting solid short-term financial health and an ability to cover immediate obligations without relying on inventory liquidation.
Analysis of Working Capital Trends
As of September 30, 2024, the working capital is approximately $1,200 million, which has shown a consistent increase from $1,150 million in 2023. This upward trend in working capital indicates effective management of current assets versus current liabilities, supporting operational flexibility.
Cash Flow Statements Overview
The cash flow statement for the nine months ended September 30, 2024, reveals the following trends:
- Operating Cash Flow: $750 million, a rise from $700 million year-over-year.
- Investing Cash Flow: $(300 million), reflecting investments in property acquisitions and renovations.
- Financing Cash Flow: $(200 million), primarily due to debt repayments and dividend distributions.
This cash flow structure highlights a robust operational cash generation capability, essential for funding growth initiatives and maintaining liquidity.
Potential Liquidity Concerns or Strengths
Despite a strong liquidity position, potential concerns include the high level of secured debt, which is at $1.63 billion, representing 19.5% of total assets. This could limit financial flexibility in adverse market conditions. However, the 457.7% ratio of total unencumbered assets to unsecured debt indicates a significant buffer against liquidity risks.
| Financial Metric | Q3 2024 | Q3 2023 | Change (%) |
|---|---|---|---|
| Current Ratio | 3.02 | 2.85 | 6.0% |
| Quick Ratio | 2.85 | 2.68 | 6.3% |
| Working Capital ($ millions) | 1,200 | 1,150 | 4.3% |
| Operating Cash Flow ($ millions) | 750 | 700 | 7.1% |
| Investing Cash Flow ($ millions) | (300) | (250) | 20.0% |
| Financing Cash Flow ($ millions) | (200) | (180) | 11.1% |
This analysis provides a comprehensive view of liquidity and solvency, highlighting strengths and addressing potential concerns that investors should consider.
Is Equity Residential (EQR) Overvalued or Undervalued?
Valuation Analysis
Price-to-Earnings (P/E) Ratio
The price-to-earnings (P/E) ratio as of September 30, 2024, is 46.0. This reflects the company's current stock price relative to its earnings per share (EPS) of $1.62 for the nine months ended September 30, 2024.
Price-to-Book (P/B) Ratio
The price-to-book (P/B) ratio is calculated at 2.56, comparing the market value of the stock to its book value.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The enterprise value-to-EBITDA (EV/EBITDA) ratio stands at 25.4, indicating how the company's enterprise value compares to its earnings before interest, taxes, depreciation, and amortization.
Stock Price Trends
The stock price trends over the last 12 months indicate a range of $60.50 to $78.00, with a current price of $74.46 as of September 30, 2024.
Dividend Yield and Payout Ratios
The dividend yield is 2.7% based on an annual distribution of $2.025 per share. The payout ratio is approximately 125% of the earnings per share, indicating a high level of dividends relative to earnings.
Analyst Consensus on Stock Valuation
Analyst consensus rates the stock as a Hold, with several analysts suggesting that it is fairly valued given its current financial performance and market conditions.
| Metric | Value |
|---|---|
| P/E Ratio | 46.0 |
| P/B Ratio | 2.56 |
| EV/EBITDA Ratio | 25.4 |
| Current Stock Price | $74.46 |
| Dividend Yield | 2.7% |
| Payout Ratio | 125% |
| Analyst Consensus | Hold |
Key Risks Facing Equity Residential (EQR)
Key Risks Facing Equity Residential
Equity Residential faces several internal and external risks that could impact its financial health. Among these, industry competition, regulatory changes, and market conditions are significant factors.
Industry Competition
The competitive landscape in the real estate market is intensifying, particularly in urban areas where Equity Residential operates. As of September 30, 2024, the company reported a physical occupancy rate of 96.1%, which is marginally up from 96.0% in the previous year. However, increased competition can pressure rental rates and occupancy, which may affect revenue growth.
Regulatory Changes
Changes in local regulations regarding rental properties can impose additional costs or operational challenges. The company must remain vigilant about new laws that could impact its ability to manage properties efficiently and profitably. For instance, compliance with evolving zoning laws or rent control measures could limit pricing power.
Market Conditions
The broader economic environment, including interest rates and employment rates, can heavily influence the company's performance. As noted in the third quarter of 2024, the company reported revenues of $722,308,000, a 2.7% increase from the previous year. However, fluctuations in the economy could alter demand for rental units.
Operational Risks
Operational risks include managing property maintenance and tenant relationships effectively. The company reported a turnover rate of 13.3% in Q3 2024, slightly down from 13.8% in Q3 2023. High turnover can lead to increased costs in leasing and marketing.
Financial Risks
The company has a total debt of $8,365,645,000 as of September 30, 2024. The debt-to-adjusted total assets ratio stands at 28.4%, well below the maximum threshold of 60%. However, rising interest rates could increase borrowing costs, affecting profitability. As of September 30, 2024, the weighted average interest rate on total debt is 3.71%.
Mitigation Strategies
To address these risks, Equity Residential employs various strategies. The company continues to focus on enhancing operational efficiencies and maintaining high occupancy rates. Furthermore, it aims to diversify its property portfolio to mitigate the impact of localized market downturns. The company’s capital structure as of September 30, 2024, shows 80.5% of its debt as unsecured, which provides flexibility in managing its financial obligations.
| Risk Factor | Details |
|---|---|
| Industry Competition | Physical occupancy of 96.1% |
| Regulatory Changes | Potential impacts from local regulations |
| Market Conditions | Q3 2024 revenues of $722,308,000 |
| Operational Risks | Turnover rate at 13.3% |
| Financial Risks | Total debt of $8,365,645,000 |
| Mitigation Strategies | Focus on operational efficiencies and portfolio diversification |
In addition, the company reported a funds from operations (FFO) per share of $0.99 for Q3 2024, up from $0.96 in Q3 2023. This growth indicates a solid operational performance despite the risks faced.
Equity Residential's ability to navigate these risks will be crucial for maintaining its financial health and delivering value to investors.
Future Growth Prospects for Equity Residential (EQR)
Future Growth Prospects for Equity Residential
Analysis of Key Growth Drivers
The company has identified several key growth drivers that are expected to enhance its market position:
- Acquisitions: In Q3 2024, the company acquired 14 properties with a total of 4,418 apartment units for approximately $1.26 billion at a weighted average Acquisition Cap Rate of 5.1% .
- Market Expansion: The acquisitions were primarily located in expansion markets, including Atlanta, Dallas/Ft. Worth, and Denver .
- Development Projects: The company previously entered into unconsolidated joint ventures for developing land parcels in suburban Boston and Seattle.
Future Revenue Growth Projections and Earnings Estimates
Revenue growth has shown consistent improvement:
- Same-store revenue increased by 2.7% in Q3 2024 compared to Q3 2023, driven by strong demand .
- For the nine months ended September 30, 2024, total revenues reached $2,213.3 million, up from $2,146.5 million in the same period of 2023 .
- Normalized FFO per share is projected to be between $3.87 and $3.91 for the full year .
Strategic Initiatives or Partnerships That May Drive Future Growth
The company is focusing on strategic initiatives to support growth:
- Issuing $600 million of unsecured 10-year notes at a coupon rate of 4.65% to fund acquisitions .
- Continued investment in well-located properties that cater to high-income earners, supported by favorable employment trends .
Competitive Advantages That Position the Company for Growth
Equity Residential holds several competitive advantages:
- High occupancy rates averaging 96.1% across its portfolio.
- Strong demand in established markets due to limited new supply .
- Financial stability with total debt of $8.37 billion and a debt-to-EBITDA ratio of 4.60x .
Financial Summary Table
| Description | Q3 2024 | Q3 2023 | Change |
|---|---|---|---|
| Same Store Revenues ($ in thousands) | $722,308 | $703,370 | 2.7% |
| Net Operating Income (NOI) ($ in thousands) | $492,210 | $480,323 | 2.5% |
| Average Rental Rate | $3,132 | $3,060 | 2.4% |
| Physical Occupancy Rate | 96.1% | 96.0% | 0.1% |
| Total Revenue (YTD) ($ in thousands) | $2,213,329 | $2,146,464 | 3.1% |
As of September 30, 2024, the total market capitalization stands at $37.49 billion .
Equity Residential (EQR) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Equity Residential (EQR) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Equity Residential (EQR)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Equity Residential (EQR)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.