Go Pro

Equitable (EQH) Financials

Equitable logo
$49.39 -0.57 (-1.14%)
As of 12:27 PM Eastern
Annual Income Statements for Equitable

Annual Income Statements for Equitable

This table shows Equitable's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
1,254 834 1,855 -1,764 -701 1,676 2,073 1,203 1,200 -1,441
Consolidated Net Income / (Loss)
1,649 1,257 2,189 -1,467 -349 2,170 2,394 1,624 1,796 -1,037
Net Income / (Loss) Continuing Operations
1,649 1,257 2,189 -1,467 -349 2,170 2,394 1,624 1,796 -1,037
Total Pre-Tax Income
2,027 1,306 2,490 -2,060 -1,093 2,609 2,992 714 2,076 -1,193
Total Operating Income
2,269 1,481 3,874 -649 -415 3,217 5,614 3,782 4,922 3,424
Total Gross Profit
5,557 5,134 7,220 3,080 4,249 1,595 8,672 6,096 7,411 8,175
Total Revenue
11,831 12,475 12,155 9,546 11,671 6,746 13,589 11,173 12,558 13,004
Operating Revenue
13,679 12,261 12,405 13,558 13,393 13,895 12,682 13,570 15,109 15,059
Other Revenue
-1,848 214 -250 -4,012 -1,722 -7,149 907 -2,397 -2,551 -2,055
Total Cost of Revenue
6,274 7,341 4,935 6,466 7,422 5,151 4,917 5,077 5,147 4,829
Operating Cost of Revenue
6,274 7,341 4,935 6,466 7,422 5,151 4,917 5,077 5,147 4,829
Total Operating Expenses
3,288 3,653 3,346 3,729 4,664 -1,622 3,058 2,314 2,489 4,751
Selling, General & Admin Expense
1,509 2,069 1,810 1,890 1,700 2,107 2,185 1,898 1,822 2,286
Amortization Expense
779 503 371 597 1,613 552 586 641 711 789
Other Operating Expenses / (Income)
1,000 1,081 1,165 1,242 1,351 -4,281 287 -225 -44 1,676
Total Other Income / (Expense), net
-242 -175 -1,384 -1,411 -678 -608 -2,622 -3,068 -2,846 -4,617
Interest Expense
174 160 1,298 1,484 1,422 1,476 1,677 2,269 2,719 3,240
Other Income / (Expense), net
- - -86 73 744 868 -945 -799 -127 -1,377
Income Tax Expense
378 49 301 -593 -744 439 598 -910 280 -156
Preferred Stock Dividends Declared
- - 0.00 0.00 53 79 80 80 80 61
Net Income / (Loss) Attributable to Noncontrolling Interest
395 423 334 297 299 415 241 341 516 343
Basic Earnings per Share
$2.24 $1.49 $3.33 ($3.57) ($1.56) $4.02 $5.49 $3.44 $3.74 ($4.83)
Weighted Average Basic Shares Outstanding
561M 561M 556.40M 493.60M 450.40M 417.40M 377.60M 350.10M 321.20M 298.10M
Diluted Earnings per Share
$2.24 $1.49 $3.33 ($3.57) ($1.56) $3.98 $5.46 $3.42 $3.69 ($4.83)
Weighted Average Diluted Shares Outstanding
561M 561M 556.50M 493.60M 450.40M 421.20M 379.90M 351.60M 324.80M 298.10M
Weighted Average Basic & Diluted Shares Outstanding
- - 521.19M 463.71M 435.54M 389.56M 361.81M 329.71M 307.82M 280.35M
Cash Dividends to Common per Share
$0.00 $0.00 $0.26 $0.58 $0.66 $0.71 $0.78 $0.86 $0.94 $1.05

Quarterly Income Statements for Equitable

This table shows Equitable's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-724 78 402 -146 873 49 -367 -1,325 202 607 -466
Consolidated Net Income / (Loss)
-589 195 565 28 1,015 150 -283 -1,215 311 731 -353
Net Income / (Loss) Continuing Operations
-589 195 565 28 1,015 150 -283 -1,215 311 731 -353
Total Pre-Tax Income
-817 219 681 -11 1,197 174 -363 -1,348 344 887 -493
Total Operating Income
40 899 1,351 790 1,906 919 552 740 1,213 1,757 447
Total Gross Profit
563 972 2,279 1,885 2,629 3,230 1,054 1,567 2,324 3,249 646
Total Revenue
2,385 2,269 3,523 3,119 3,669 4,590 2,433 2,620 3,361 4,259 1,723
Operating Revenue
3,639 3,645 3,731 3,833 3,922 3,791 3,807 3,737 3,724 3,679 3,778
Other Revenue
-1,254 -1,376 -208 -714 -253 799 -1,374 -1,117 -363 580 -2,055
Total Cost of Revenue
1,822 1,297 1,244 1,234 1,040 1,360 1,379 1,053 1,037 1,010 1,077
Operating Cost of Revenue
1,822 1,297 1,244 1,234 1,040 1,360 1,379 1,053 1,037 1,010 1,077
Total Operating Expenses
523 73 928 1,095 723 2,311 502 827 1,111 1,492 199
Selling, General & Admin Expense
559 552 428 329 513 950 427 440 469 402 424
Amortization Expense
169 172 169 184 186 188 193 203 205 209 214
Other Operating Expenses / (Income)
- -651 331 582 - 1,173 -118 184 437 881 -439
Total Other Income / (Expense), net
-857 -680 -670 -801 -709 -745 -915 -2,088 -869 -870 -940
Interest Expense
642 641 661 756 661 733 857 859 806 841 875
Other Income / (Expense), net
- -39 -9.00 -45 - -12 -58 -1,229 -63 -29 -65
Income Tax Expense
-228 24 116 -39 182 24 -80 -133 33 156 -140
Preferred Stock Dividends Declared
26 14 26 14 26 14 18 16 13 14 13
Net Income / (Loss) Attributable to Noncontrolling Interest
109 103 137 160 116 87 66 94 96 110 100
Basic Earnings per Share
($2.05) $0.24 $1.24 ($0.46) $2.75 $0.16 ($1.21) ($4.47) $0.69 $2.16 ($1.68)
Weighted Average Basic Shares Outstanding
350.10M 330.20M 324.20M 318.20M 321.20M 307.80M 303.20M 296.20M 298.10M 281.30M 278.30M
Diluted Earnings per Share
($2.05) $0.23 $1.23 ($0.46) $2.72 $0.16 ($1.21) ($4.47) $0.69 $2.14 ($1.68)
Weighted Average Diluted Shares Outstanding
351.60M 332.70M 327.30M 318.20M 324.80M 311.90M 303.20M 296.20M 298.10M 283.80M 278.30M
Weighted Average Basic & Diluted Shares Outstanding
329.71M 325.24M 319.76M 313.34M 307.82M 303.90M 299.54M 286.53M 280.35M 281.52M 273.04M

Annual Cash Flow Statements for Equitable

This table details how cash moves in and out of Equitable's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-903 -840 -333 1.00 1,813 -952 -748 3,964 -1,428 5,498
Net Cash From Operating Activities
-236 -243 61 -216 -61 -193 -250 -208 2,006 714
Net Cash From Continuing Operating Activities
-236 -243 61 -216 -61 -193 -250 -208 2,006 714
Net Income / (Loss) Continuing Operations
1,649 1,257 2,189 -1,467 -349 2,170 2,394 1,624 1,796 -1,037
Consolidated Net Income / (Loss)
1,649 1,257 2,189 -1,467 -349 2,170 2,394 1,624 1,796 -1,037
Depreciation Expense
758 399 296 675 1,757 519 636 821 868 872
Non-Cash Adjustments To Reconcile Net Income
-1,942 -1,449 -2,582 666 -438 -2,364 -3,195 -743 -95 2,721
Changes in Operating Assets and Liabilities, net
-701 -450 158 -90 -1,031 -518 -85 -1,910 -563 -1,842
Net Cash From Investing Activities
-5,768 -9,689 -2,049 -8,496 -7,823 -12,689 -7,487 -4,851 -15,855 -10,968
Net Cash From Continuing Investing Activities
-5,768 -9,689 -2,049 -8,496 -7,823 -12,689 -7,487 -4,851 -15,855 -10,918
Purchase of Property, Plant & Equipment
-98 -102 -123 -93 -107 -120 -167 -117 -153 -34
Purchase of Investments
-25,448 -35,853 -29,486 -34,893 -30,315 -52,096 -22,014 -18,317 -27,109 -26,937
Sale of Property, Plant & Equipment
740 - 768 952 630 1,696 1,154 446 1,170 2,128
Sale and/or Maturity of Investments
20,052 27,354 27,151 26,993 23,657 41,396 17,066 15,517 13,634 20,016
Other Investing Activities, net
-1,078 -958 -498 -1,460 -1,907 -3,780 -3,566 -2,380 -3,397 -6,091
Net Cash From Financing Activities
5,111 9,070 1,655 8,705 9,674 11,948 7,045 9,000 12,441 15,716
Net Cash From Continuing Financing Activities
5,111 9,070 1,655 8,705 9,674 11,948 7,045 9,000 12,518 15,716
Repayment of Debt
-4,989 -4,125 -9,034 -4,899 -4,284 -7,304 -6,827 -10,316 -11,292 -13,810
Repurchase of Preferred Equity
- - -1,314 -573 - - 0.00 0.00 -55 -449
Repurchase of Common Equity
0.00 0.00 -648 -1,350 -430 -1,637 -849 -919 -1,014 -1,450
Payment of Dividends
-294 -348 -503 -541 -654 -767 -775 -715 -766 -768
Issuance of Debt
4.00 1,394 4,057 -546 0.00 0.00 0.00 497 0.00 495
Other Financing Activities, net
10,163 12,149 9,097 15,839 14,548 21,363 15,496 20,453 25,645 31,698
Effect of Exchange Rate Changes
-10 22 - 8.00 23 -18 -56 23 -20 36
Cash Interest Paid
119 119 178 273 215 215 263 344 318 293
Cash Income Taxes Paid
31 31 57 -506 -173 305 89 265 -38 576

Quarterly Cash Flow Statements for Equitable

This table details how cash moves in and out of Equitable's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
2,135 2,284 -992 -105 -2,615 1,200 6,793 -1,353 -1,142 -2,558 7,279
Net Cash From Operating Activities
-392 31 892 683 400 158 341 369 -154 499 643
Net Cash From Continuing Operating Activities
-393 31 892 683 400 158 341 369 -154 499 643
Net Income / (Loss) Continuing Operations
-589 195 565 26 1,015 150 -283 -1,215 311 731 -353
Consolidated Net Income / (Loss)
-589 195 565 26 1,015 150 -283 -1,215 311 731 -353
Depreciation Expense
236 241 189 211 220 213 220 219 220 224 239
Non-Cash Adjustments To Reconcile Net Income
354 -239 331 686 -858 24 809 2,259 -371 -142 1,351
Changes in Operating Assets and Liabilities, net
-394 -166 -193 -240 23 -229 -405 -894 -314 -314 -594
Net Cash From Investing Activities
115 -2,682 -5,245 -2,392 -5,536 -1,199 -2,518 -4,768 -2,483 -2,955 -2,162
Net Cash From Continuing Investing Activities
115 -2,682 -5,245 -2,392 -5,536 -1,199 -2,518 -4,768 -2,433 -2,930 -2,162
Purchase of Property, Plant & Equipment
-35 -63 -36 -28 -26 -10 -7.00 -33 16 -9.00 -10
Purchase of Investments
-2,642 -5,175 -9,089 -5,020 -7,825 -5,350 -6,232 -9,235 -6,120 -5,870 -4,517
Sale of Property, Plant & Equipment
93 256 204 550 160 349 - - 800 485 838
Sale and/or Maturity of Investments
3,539 2,581 4,117 3,213 3,723 4,802 5,250 5,154 4,810 3,120 4,443
Other Investing Activities, net
-840 -281 -441 -1,107 -1,568 -990 -1,529 -1,982 -1,939 -656 -2,916
Net Cash From Financing Activities
2,387 4,945 3,364 1,583 2,549 2,228 8,942 3,052 1,494 -96 8,797
Net Cash From Continuing Financing Activities
2,387 4,945 3,364 1,583 2,626 2,228 8,942 3,052 1,494 -96 8,797
Repayment of Debt
-2,865 -2,820 -2,703 -2,994 -2,775 -2,508 -2,989 -4,028 -4,251 -4,397 -2,830
Repurchase of Common Equity
-241 -253 -247 -254 -260 -262 -235 -676 -277 -147 -366
Payment of Dividends
-182 -186 -194 -179 -207 -218 -199 -174 -177 -189 -182
Other Financing Activities, net
5,675 8,204 6,508 5,010 5,923 4,721 12,632 8,136 6,209 4,637 12,175
Effect of Exchange Rate Changes
25 -10 -3.00 21 -28 13 28 -6.00 1.00 -6.00 1.00

Annual Balance Sheets for Equitable

This table presents Equitable's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
235,615 220,797 249,818 275,397 292,262 252,702 276,695 295,727 317,990
Total Current Assets
4,814 4,469 70,748 6,179 5,188 4,281 0.00 6,964 12,462
Cash & Equivalents
4,814 4,469 4,405 6,179 5,188 4,281 0.00 6,964 12,462
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
230,801 216,328 179,070 266,730 287,074 248,421 23,624 288,763 305,528
Long-Term Investments
81,782 81,333 26,997 95,928 91,078 76,616 0.00 96,369 98,286
Noncurrent Note & Lease Receivables
- - - 13,159 14,033 16,481 0.00 20,072 22,718
Goodwill
4,824 4,780 4,751 4,737 4,728 5,482 0.00 5,371 5,309
Noncurrent Deferred & Refundable Income Taxes
84 - - 0.00 195 781 2,054 2,003 2,577
Other Noncurrent Operating Assets
144,111 130,215 147,322 152,906 177,040 149,061 21,570 164,948 176,638
Total Liabilities & Shareholders' Equity
235,615 220,797 249,818 275,397 292,262 252,702 276,695 295,727 317,990
Total Liabilities
218,471 205,178 234,406 258,077 278,699 249,106 271,550 292,179 316,202
Total Current Liabilities
7,287 4,533 4,651 5,120 5,073 5,723 1,457 3,354 3,504
Short-Term Debt
- - - - 92 759 0.00 0.00 25
Accounts Payable
2,229 3,095 2,523 3,417 3,600 3,323 0.00 1,933 1,937
Other Current Liabilities
5,058 1,438 1,404 1,381 1,381 1,533 1,457 1,421 1,542
Total Noncurrent Liabilities
211,184 200,645 229,755 252,957 273,626 243,383 133,623 288,825 312,698
Long-Term Debt
2,408 4,955 4,111 4,115 3,839 3,322 0.00 3,833 3,835
Other Noncurrent Operating Liabilities
208,776 195,690 225,116 248,093 269,787 240,061 133,623 284,992 308,863
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
626 187 365 143 468 455 770 125 322
Total Equity & Noncontrolling Interests
16,518 15,432 15,047 17,177 13,095 3,141 4,375 3,423 1,466
Total Preferred & Common Equity
13,421 13,866 13,456 15,576 11,519 1,401 2,636 1,565 -74
Total Common Equity
13,421 13,866 13,456 15,576 11,519 1,401 2,453 1,565 -74
Common Stock
1,304 1,913 1,925 1,990 1,923 2,303 0.00 2,341 1,937
Retained Earnings
12,225 13,989 11,744 10,699 8,880 9,825 10,250 10,627 8,366
Treasury Stock
0.00 -640 -1,832 -2,245 -2,850 -3,297 0.00 -4,198 -5,165
Accumulated Other Comprehensive Income / (Loss)
-108 -1,396 844 3,863 2,004 -8,992 -7,797 -8,712 -6,280
Other Equity Adjustments
- 0.00 775 1,269 1,562 1,562 0.00 1,507 1,068
Noncontrolling Interest
3,097 1,566 1,591 1,601 1,576 1,740 0.00 1,858 1,540

Quarterly Balance Sheets for Equitable

This table presents Equitable's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
261,500 269,006 260,252 285,469 287,639 298,989 287,366 303,088 314,409 310,382 334,657
Total Current Assets
72,454 75,491 72,209 0.00 0.00 89,739 8,164 98,774 13,604 93,005 102,071
Cash & Equivalents
5,018 7,693 6,096 0.00 0.00 9,579 8,164 14,957 13,604 9,904 17,183
Short-Term Investments
67,436 67,798 66,113 0.00 0.00 80,160 - 83,817 - 83,387 84,888
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
189,046 193,515 188,043 13,946 14,044 209,250 279,202 204,314 300,805 217,091 232,586
Long-Term Investments
28,787 29,924 31,096 0.00 0.00 34,086 98,342 37,981 94,355 38,292 40,963
Goodwill
5,478 5,463 5,448 0.00 0.00 5,388 5,356 5,342 5,327 5,350 5,335
Noncurrent Deferred & Refundable Income Taxes
1,294 1,726 2,035 2,075 2,129 1,701 1,687 1,749 2,337 2,611 2,986
Other Noncurrent Operating Assets
153,487 156,402 149,464 11,871 11,915 168,075 153,251 159,242 176,636 170,838 183,302
Total Liabilities & Shareholders' Equity
261,500 269,006 260,252 285,469 287,639 298,989 287,366 303,088 314,409 310,382 334,657
Total Liabilities
255,416 263,215 256,335 280,763 283,212 292,791 282,872 300,125 312,461 308,132 333,434
Total Current Liabilities
4,932 4,059 3,961 101,630 105,422 3,216 3,492 3,235 3,191 3,294 3,206
Short-Term Debt
751 0.00 0.00 0.00 - 0.00 0.00 - - 0.00 0.00
Accounts Payable
2,595 2,526 2,321 0.00 0.00 1,795 2,135 1,885 1,740 1,988 2,051
Other Current Liabilities
1,428 1,404 1,424 1,402 1,373 1,421 1,357 1,350 1,451 1,306 1,155
Total Noncurrent Liabilities
250,484 259,156 252,374 23,741 24,045 289,575 279,380 296,890 309,270 304,838 330,228
Long-Term Debt
3,819 3,819 3,820 0.00 0.00 3,831 4,330 4,332 3,833 3,837 3,839
Other Noncurrent Operating Liabilities
246,665 255,337 248,554 23,741 24,045 285,744 275,050 292,558 305,437 301,001 326,389
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
613 531 636 991 1,088 1,223 289 358 344 390 365
Total Equity & Noncontrolling Interests
5,471 5,260 3,281 3,715 3,339 4,975 4,205 2,605 1,604 1,860 858
Total Preferred & Common Equity
3,754 3,553 1,642 1,992 1,598 3,220 2,401 1,149 148 273 -785
Total Common Equity
3,754 3,553 1,642 1,904 1,626 3,220 2,401 1,149 148 273 -785
Common Stock
2,302 2,301 2,311 0.00 0.00 2,348 2,310 1,906 1,922 1,920 1,944
Retained Earnings
9,806 10,325 11,163 10,095 10,301 9,977 10,447 9,870 8,360 8,775 8,227
Treasury Stock
-3,400 -3,493 -3,592 0.00 0.00 -4,072 -4,296 -4,423 -5,011 -5,190 -5,559
Accumulated Other Comprehensive Income / (Loss)
-6,516 -7,142 -9,802 -8,191 -8,675 -6,595 -7,567 -7,432 -6,191 -6,300 -6,465
Other Equity Adjustments
1,562 1,562 1,562 - - 1,562 1,507 1,228 1,068 1,068 1,068
Noncontrolling Interest
1,717 1,707 1,639 1,723 1,741 1,755 1,804 1,456 1,456 1,587 1,643

Annual Metrics And Ratios for Equitable

This table displays calculated financial ratios and metrics derived from Equitable's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 5.44% -2.57% -21.46% 22.26% -42.20% 101.44% -17.28% 11.82% 3.55%
EBITDA Growth
0.00% -37.89% 117.23% -97.58% 2,007.07% 120.71% 15.23% -25.81% 44.87% -48.45%
EBIT Growth
0.00% -34.73% 155.77% -115.21% 157.12% 1,141.64% 14.30% -33.09% 54.99% -57.31%
NOPAT Growth
0.00% -22.78% 138.92% -113.34% 36.06% 1,021.07% 67.88% 90.17% -49.71% -43.71%
Net Income Growth
0.00% -23.77% 74.14% -167.02% 76.21% 721.78% 10.32% -31.37% 10.96% -157.74%
EPS Growth
0.00% -33.48% 123.49% -207.21% 56.30% 355.13% 37.19% -36.26% 8.62% -230.89%
Operating Cash Flow Growth
0.00% -2.97% 125.10% -454.10% 71.76% -216.39% -29.53% 16.80% 1,064.42% -64.41%
Free Cash Flow Firm Growth
0.00% 0.00% -97.68% 643.27% -57.26% -127.53% 15.99% 1,665.54% 104.80% 404.67%
Invested Capital Growth
0.00% 0.00% 2.71% -18.81% -6.89% 4.91% 7.19% -13.33% -40.01% -33.21%
Revenue Q/Q Growth
0.00% 0.00% 23.16% -26.59% -13.41% -8.00% 22.50% 4.79% 11.38% -2.24%
EBITDA Q/Q Growth
0.00% 0.00% 73.71% -97.36% -31.67% 328.94% -38.36% -29.94% 43.09% -20.20%
EBIT Q/Q Growth
0.00% 0.00% 122.43% -118.90% -74.18% 267.69% -41.87% -34.88% 55.74% -26.68%
NOPAT Q/Q Growth
0.00% 0.00% 134.51% -114.90% -136.02% 256.91% -29.75% 28.71% -38.79% -17.41%
Net Income Q/Q Growth
0.00% 0.00% 171.93% -201.24% -267.37% 240.18% -50.52% -30.68% 732.42% -231.31%
EPS Q/Q Growth
0.00% 0.00% 382.61% -275.86% -34.48% 197.31% -50.14% -38.52% 481.82% -76.28%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 104.29% -125.00% -175.31% 54.05% -66.67% -184.90% 65.24% -43.69%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -24.88% 176.32% 18.56% -249.86% -36.96% 47.08% 493.11%
Invested Capital Q/Q Growth
0.00% 0.00% -0.51% 0.10% -5.39% -0.22% -0.18% 13.11% -1.95% -25.09%
Profitability Metrics
- - - - - - - - - -
Gross Margin
46.97% 41.15% 59.40% 32.26% 36.41% 23.64% 63.82% 54.79% 59.13% 62.87%
EBITDA Margin
25.59% 15.07% 33.60% 1.04% 17.87% 68.25% 39.04% 35.01% 45.36% 22.45%
Operating Margin
19.18% 11.87% 31.87% -6.80% -3.56% 47.69% 41.31% 34.13% 39.58% 26.33%
EBIT Margin
19.18% 11.87% 31.16% -6.03% 2.82% 60.55% 34.36% 27.79% 38.52% 15.74%
Profit (Net Income) Margin
13.94% 10.08% 18.01% -15.37% -2.99% 32.17% 17.62% 14.62% 14.50% -7.97%
Tax Burden Percent
81.35% 96.25% 87.91% 71.21% 31.93% 83.17% 80.01% 222.63% 86.36% 86.92%
Interest Burden Percent
89.33% 88.18% 65.73% 357.64% -332.22% 63.87% 64.08% 23.62% 43.60% -58.28%
Effective Tax Rate
18.65% 3.75% 12.09% 0.00% 0.00% 16.83% 19.99% -122.63% 13.64% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% 7.33% 13.36% -9.46% -2.13% 14.05% 27.90% 37.54% 41.78% -38.87%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.63% 1.66% -0.24% 0.13% 1.44% 1.71% 1.18% 1.69% 0.67%
Return on Assets (ROA)
0.00% 0.53% 0.96% -0.62% -0.13% 0.76% 0.88% 0.62% 0.64% -0.34%
Return on Common Equity (ROCE)
0.00% 5.74% 11.13% -8.32% -1.89% 12.33% 21.01% 17.37% 20.27% -10.86%
Return on Equity Simple (ROE_SIMPLE)
0.00% 9.37% 15.79% -10.90% -2.24% 18.84% 170.88% 62.02% 115.02% 0.00%
Net Operating Profit after Tax (NOPAT)
1,846 1,425 3,406 -454 -291 2,676 4,492 8,542 4,296 2,397
NOPAT Margin
15.60% 11.43% 28.02% -4.76% -2.49% 39.66% 33.06% 75.99% 34.18% 18.43%
Net Nonoperating Expense Percent (NNEP)
0.00% -0.40% -1.47% -1.17% -0.06% -0.53% -2.48% -8.38% -2.38% -3.00%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - 62.20% 100.95% 59.05% 45.00%
Cost of Revenue to Revenue
53.03% 58.85% 40.60% 67.74% 63.59% 76.36% 36.18% 45.21% 40.87% 37.13%
SG&A Expenses to Revenue
12.75% 16.59% 14.89% 19.80% 14.57% 31.23% 16.08% 16.88% 14.49% 17.58%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
27.79% 29.28% 27.53% 39.06% 39.96% -24.04% 22.50% 20.66% 19.55% 36.53%
Earnings before Interest and Taxes (EBIT)
2,269 1,481 3,788 -576 329 4,085 4,669 3,124 4,842 2,047
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,027 1,880 4,084 99 2,086 4,604 5,305 3,936 5,702 2,919
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.20 0.57 0.79 0.66 1.07 7.18 4.16 9.33 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.32 0.88 1.23 0.95 1.81 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.23 0.22 0.65 1.12 0.88 1.83 0.74 0.98 1.18 1.05
Price to Earnings (P/E)
2.19 3.29 4.29 0.00 0.00 7.35 4.85 9.01 12.05 0.00
Dividend Yield
0.00% 0.00% 1.83% 3.26% 2.84% 2.33% 2.87% 2.64% 1.99% 2.20%
Earnings Yield
45.68% 30.38% 23.33% 0.00% 0.00% 13.61% 20.61% 11.10% 8.30% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 0.14 0.32 0.27 0.24 0.29 1.13 0.79 1.07 2.16
Long-Term Debt to Equity
0.00 0.14 0.32 0.27 0.24 0.28 0.92 0.74 1.07 2.14
Financial Leverage
0.00 -4.91 -5.04 -5.60 -5.90 -6.23 -9.85 -18.82 -23.79 -42.94
Leverage Ratio
0.00 13.74 13.93 15.17 16.05 18.38 31.76 60.49 65.63 115.01
Compound Leverage Factor
0.00 12.12 9.16 54.24 -53.31 11.74 20.35 14.29 28.61 -67.03
Debt to Total Capital
0.00% 12.32% 24.08% 21.06% 19.20% 22.47% 53.16% 44.13% 51.79% 68.34%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.53% 9.89% 2.75% 0.00% 0.44%
Long-Term Debt to Total Capital
0.00% 12.32% 24.08% 21.06% 19.20% 21.94% 43.27% 41.38% 51.79% 67.90%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 19.04% 8.52% 10.02% 8.14% 11.68% 28.59% 27.18% 26.79% 32.97%
Common Equity to Total Capital
0.00% 68.64% 67.40% 68.92% 72.67% 65.85% 18.25% 28.69% 21.42% -1.31%
Debt to EBITDA
0.00 1.28 1.21 41.53 1.97 0.85 0.77 1.04 0.67 1.32
Net Debt to EBITDA
0.00 -44.78 -19.80 -945.80 -46.98 -20.06 -14.48 -22.40 -20.97 -44.40
Long-Term Debt to EBITDA
0.00 1.28 1.21 41.53 1.97 0.83 0.63 0.97 0.67 1.31
Debt to NOPAT
0.00 1.69 1.45 -9.05 -14.17 1.47 0.91 0.48 0.89 1.61
Net Debt to NOPAT
0.00 -59.06 -23.74 206.11 337.32 -34.51 -17.10 -10.32 -27.83 -54.07
Long-Term Debt to NOPAT
0.00 1.69 1.45 -9.05 -14.17 1.43 0.74 0.45 0.89 1.60
Altman Z-Score
0.00 0.14 0.22 0.44 0.13 0.14 0.19 0.17 0.52 0.47
Noncontrolling Interest Sharing Ratio
0.00% 21.72% 16.71% 11.95% 11.30% 12.27% 24.70% 53.74% 51.48% 72.06%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 0.66 0.99 15.21 1.21 1.02 0.75 2.03 25.97 26.87
Quick Ratio
0.00 0.66 0.99 15.21 1.21 1.02 0.75 2.03 25.97 26.87
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 68,469 1,590 11,816 5,050 -1,390 -1,168 18,286 37,450 34,263
Operating Cash Flow to CapEx
0.00% -238.24% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 427.93 1.22 7.96 3.55 -0.94 -0.70 7.66 13.71 10.57
Operating Cash Flow to Interest Expense
-1.36 -1.52 0.05 -0.15 -0.04 -0.13 -0.15 -0.09 0.73 0.22
Operating Cash Flow Less CapEx to Interest Expense
2.33 -2.16 0.54 0.43 0.32 0.94 0.44 0.05 1.11 0.87
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 0.05 0.05 0.04 0.04 0.02 0.05 0.04 0.04 0.04
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 3.29 1.85 2.30 2.50 1.47 1.42 1.84 2.49 2.50
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 110.83 196.89 158.57 146.06 248.61 256.96 198.37 146.87 146.26
Cash Conversion Cycle (CCC)
0.00 -110.83 -196.89 -158.57 -146.06 -248.61 -256.96 -198.37 -146.87 -146.26
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 -67,044 -65,228 -77,498 -82,838 -78,772 -73,112 -82,856 -116,010 -127,818
Invested Capital Turnover
0.00 -0.37 -0.18 -0.13 -0.15 -0.08 -0.18 -0.14 -0.13 -0.12
Increase / (Decrease) in Invested Capital
0.00 -67,044 1,816 -12,270 -5,340 4,066 5,660 -9,744 -33,154 -31,866
Enterprise Value (EV)
0.00 -77,720 -71,144 -81,013 -85,923 -77,980 -64,561 -74,649 -102,815 -114,091
Market Capitalization
2,745 2,745 7,950 10,665 10,325 12,311 10,060 11,009 14,780 13,653
Book Value per Share
$0.00 $23.92 $24.83 $27.50 $35.03 $28.46 $3.79 $7.83 $5.06 ($0.26)
Tangible Book Value per Share
$0.00 $15.32 $16.27 $17.79 $24.37 $16.78 ($11.03) ($8.22) ($12.08) ($18.79)
Total Capital
0.00 19,552 20,574 19,523 21,435 17,494 7,677 9,232 7,401 5,648
Total Debt
0.00 2,408 4,955 4,111 4,115 3,931 4,081 4,074 3,833 3,860
Total Long-Term Debt
0.00 2,408 4,955 4,111 4,115 3,839 3,322 3,820 3,833 3,835
Net Debt
0.00 -84,188 -80,847 -93,634 -97,992 -92,335 -76,816 -88,167 -119,578 -129,606
Capital Expenditures (CapEx)
-642 102 -645 -859 -523 -1,576 -987 -329 -1,017 -2,094
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -7,287 -4,533 -4,651 -5,120 -4,981 -4,964 -3,804 -3,340 -3,479
Debt-free Net Working Capital (DFNWC)
0.00 -2,473 -64 66,097 1,059 207 -683 4,435 83,413 90,660
Net Working Capital (NWC)
0.00 -2,473 -64 66,097 1,059 115 -1,442 4,181 83,413 90,635
Net Nonoperating Expense (NNE)
197 168 1,217 1,013 59 506 2,098 6,899 2,473 3,434
Net Nonoperating Obligations (NNO)
0.00 -84,188 -80,847 -92,910 -100,158 -92,335 -76,708 -88,014 -119,578 -129,606
Total Depreciation and Amortization (D&A)
758 399 296 675 1,757 519 636 812 860 872
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -58.41% -37.29% -48.72% -43.87% -73.84% -36.53% -33.84% -26.57% -26.75%
Debt-free Net Working Capital to Revenue
0.00% -19.82% -0.53% 692.41% 9.07% 3.07% -5.03% 39.45% 663.59% 697.17%
Net Working Capital to Revenue
0.00% -19.82% -0.53% 692.41% 9.07% 1.70% -10.61% 37.19% 663.59% 696.98%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$2.24 $1.49 $3.27 ($3.51) ($1.56) ($1.24) $4.52 $3.49 $3.82 ($4.83)
Adjusted Weighted Average Basic Shares Outstanding
561M 561M 556.40M 493.60M 450.40M 417.40M 377.60M 350.10M 321.20M 298.10M
Adjusted Diluted Earnings per Share
$2.24 $1.48 $3.27 ($3.51) ($1.56) ($1.24) $4.49 $3.48 $3.78 ($4.83)
Adjusted Weighted Average Diluted Shares Outstanding
561M 561M 556.50M 493.60M 450.40M 417.40M 379.90M 351.60M 324.80M 298.10M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 521.19M 463.71M 435.54M 389.56M 361.81M 329.71M 307.82M 280.35M
Normalized Net Operating Profit after Tax (NOPAT)
1,846 1,425 3,406 -454 -291 2,676 4,492 2,686 4,296 2,397
Normalized NOPAT Margin
15.60% 11.43% 28.02% -4.76% -2.49% 39.66% 33.06% 23.89% 34.18% 18.43%
Pre Tax Income Margin
17.13% 10.47% 20.49% -21.58% -9.37% 38.67% 22.02% 6.57% 16.79% -9.17%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
13.04 9.26 2.92 -0.39 0.23 2.77 2.78 1.31 1.77 0.63
NOPAT to Interest Expense
10.61 8.91 2.62 -0.31 -0.20 1.81 2.68 3.58 1.57 0.74
EBIT Less CapEx to Interest Expense
16.73 8.62 3.42 0.19 0.60 3.84 3.37 1.45 2.15 1.28
NOPAT Less CapEx to Interest Expense
14.30 8.27 3.12 0.27 0.16 2.88 3.27 3.72 1.95 1.39
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
17.83% 27.69% 22.98% -36.88% -187.39% 35.35% 32.37% 43.52% 42.02% -74.06%
Augmented Payout Ratio
17.83% 27.69% 52.58% -128.90% -310.60% 110.78% 67.84% 99.45% 97.64% -213.89%

Quarterly Metrics And Ratios for Equitable

This table displays calculated financial ratios and metrics derived from Equitable's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 280,347,841.00 281,519,390.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 280,347,841.00 281,519,390.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 2.17 -1.66
Growth Metrics
- - - - - - - - - - -
Revenue Growth
27.47% -7.16% 47.67% -22.63% 53.84% 102.29% -30.94% -16.00% -7.84% -7.21% -29.18%
EBITDA Growth
-76.81% 279.18% 22.86% -58.13% 670.29% 1.54% -54.33% -128.21% -33.82% 74.29% -13.03%
EBIT Growth
-95.77% 1,162.32% 23.11% -64.17% 4,665.00% 5.23% -64.16% -165.64% -37.77% 90.52% -22.67%
NOPAT Growth
-96.79% 632.12% -33.75% -71.02% 5,672.14% -1.03% -65.53% -6.33% -31.38% 82.77% -19.02%
Net Income Growth
-526.81% -18.42% -32.01% -97.71% 272.33% -23.08% -150.09% -4,439.29% -69.15% 387.33% -24.74%
EPS Growth
-1,676.92% -33.33% -40.29% -115.56% 232.68% -30.43% -198.37% -871.74% -74.35% 1,237.50% -38.84%
Operating Cash Flow Growth
-742.62% 105.28% 147.09% 66.59% 202.04% 409.68% -61.77% -45.97% -138.50% 215.82% 88.56%
Free Cash Flow Firm Growth
304.15% -10,557.48% -37.96% -21.86% 255.81% -159.42% -30.88% -158.43% 337.04% 328.16% -38.82%
Invested Capital Growth
-13.33% 5.34% -14.04% -19.34% -40.01% 12.33% -12.16% 10.21% -33.21% -28.77% -6.58%
Revenue Q/Q Growth
-40.89% -4.86% 54.69% -11.05% 17.52% 25.10% -46.99% 7.69% 28.28% 26.72% -59.54%
EBITDA Q/Q Growth
-88.16% 302.54% 38.34% -36.50% 117.83% -47.41% -37.30% -138.52% 607.41% 42.48% -68.19%
EBIT Q/Q Growth
-98.13% 2,077.50% 54.76% -43.25% 149.15% -52.52% -46.85% -201.66% 335.17% 50.26% -77.89%
NOPAT Q/Q Growth
-98.57% 2,755.26% 39.89% -49.24% 184.69% -50.98% -51.23% 34.06% 111.71% 32.04% -78.39%
Net Income Q/Q Growth
-151.89% 136.84% 160.37% -95.40% 3,803.85% -85.22% -288.67% -329.33% 125.60% 135.05% -148.29%
EPS Q/Q Growth
-167.88% 114.63% 310.00% -138.21% 678.72% -94.12% -856.25% -269.42% 115.44% 210.14% -178.50%
Operating Cash Flow Q/Q Growth
-195.61% 107.91% 2,777.42% -23.43% -41.43% -60.50% 115.82% 8.21% -141.73% 424.03% 28.86%
Free Cash Flow Firm Q/Q Growth
-59.83% -114.42% 461.16% 30.67% 82.89% -137.25% 211.37% -176.96% 396.96% -10.36% -70.13%
Invested Capital Q/Q Growth
13.11% 15.27% -27.46% -4.30% -1.95% 15.80% -32.53% 21.07% -25.09% 1.59% -9.69%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.61% 42.84% 55.38% 60.47% 71.65% 70.37% 43.32% 59.81% 69.15% 76.29% 37.49%
EBITDA Margin
11.57% 48.96% 43.79% 31.26% 57.94% 24.36% 28.81% -10.31% 40.76% 45.83% 36.04%
Operating Margin
1.68% 40.11% 38.40% 25.98% 51.95% 20.02% 22.69% 28.24% 36.09% 41.25% 25.94%
EBIT Margin
1.68% 38.39% 38.40% 24.50% 51.95% 19.72% 19.77% -18.66% 34.22% 40.57% 22.17%
Profit (Net Income) Margin
-24.70% 9.56% 16.10% 0.83% 27.66% 3.27% -11.63% -46.37% 9.25% 17.16% -20.49%
Tax Burden Percent
72.09% 87.85% 82.97% -185.71% 84.80% 86.21% 77.96% 90.13% 90.41% 82.41% 71.60%
Interest Burden Percent
-2,042.50% 28.36% 50.52% -1.83% 62.80% 19.23% -75.47% 275.66% 29.91% 51.33% -129.06%
Effective Tax Rate
0.00% 12.15% 17.03% 0.00% 15.20% 13.79% 0.00% 0.00% 9.59% 17.59% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
37.54% 29.44% 25.88% 4.33% 41.78% 38.65% 25.17% -7.68% -38.87% -13.52% -25.13%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.07% 1.55% 1.68% 0.99% 2.28% 1.03% 0.92% -0.81% 1.45% 1.72% 0.83%
Return on Assets (ROA)
-1.05% 0.39% 0.71% 0.03% 1.21% 0.17% -0.54% -2.01% 0.39% 0.73% -0.77%
Return on Common Equity (ROCE)
17.37% 15.73% 13.10% 2.08% 20.27% 18.09% 9.45% -3.18% -10.86% -5.36% -2.19%
Return on Equity Simple (ROE_SIMPLE)
0.00% 78.44% 80.78% 6.80% 0.00% 74.05% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
28 799 1,118 568 1,616 792 386 518 1,097 1,448 313
NOPAT Margin
1.17% 35.23% 31.86% 18.18% 44.05% 17.26% 15.88% 19.77% 32.63% 34.00% 18.16%
Net Nonoperating Expense Percent (NNEP)
-0.75% -0.62% -0.51% -0.49% -0.58% -0.59% -0.53% -1.55% -0.69% -0.62% -0.49%
Return On Investment Capital (ROIC_SIMPLE)
0.33% - - - 22.21% 9.28% 5.57% 9.53% 20.59% 25.42% 6.66%
Cost of Revenue to Revenue
76.39% 57.16% 44.62% 39.53% 28.35% 29.63% 56.68% 40.19% 30.85% 23.71% 62.51%
SG&A Expenses to Revenue
23.44% 24.37% 12.17% 10.54% 13.98% 20.70% 17.55% 16.79% 13.95% 9.44% 24.61%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
21.93% 2.73% 16.98% 34.50% 19.71% 50.35% 20.63% 31.56% 33.06% 35.03% 11.55%
Earnings before Interest and Taxes (EBIT)
40 871 1,348 765 1,906 905 481 -489 1,150 1,728 382
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
276 1,111 1,537 976 2,126 1,118 701 -270 1,370 1,952 621
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.16 6.25 8.03 4.17 9.33 6.68 14.76 102.77 0.00 38.11 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.98 1.15 1.08 1.19 1.18 1.08 1.23 1.14 1.05 0.82 1.03
Price to Earnings (P/E)
9.01 10.97 15.95 0.00 12.05 13.38 39.53 0.00 0.00 0.00 0.00
Dividend Yield
2.64% 2.34% 2.22% 2.19% 1.99% 1.84% 1.77% 2.01% 2.20% 2.91% 2.55%
Earnings Yield
11.10% 9.12% 6.27% 0.00% 8.30% 7.47% 2.53% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.79 0.81 0.86 0.62 1.07 0.96 1.46 1.97 2.16 1.71 3.14
Long-Term Debt to Equity
0.74 0.81 0.86 0.62 1.07 0.96 1.46 1.97 2.14 1.71 3.14
Financial Leverage
-18.82 -17.25 -20.95 -21.68 -23.79 -23.73 -34.14 -27.51 -42.94 -34.14 -64.89
Leverage Ratio
60.49 50.52 54.25 55.29 65.63 62.26 79.94 75.30 115.01 88.63 152.35
Compound Leverage Factor
-1,235.48 14.33 27.40 -1.01 41.22 11.97 -60.33 207.58 34.40 45.50 -196.62
Debt to Total Capital
44.13% 44.60% 46.13% 38.20% 51.79% 49.07% 59.38% 66.30% 68.34% 63.04% 75.84%
Short-Term Debt to Total Capital
2.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.44% 0.00% 0.00%
Long-Term Debt to Total Capital
41.38% 44.60% 46.13% 38.20% 51.79% 49.07% 59.38% 66.30% 67.90% 63.04% 75.84%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
27.18% 31.68% 34.07% 29.69% 26.79% 23.72% 24.87% 31.14% 32.97% 32.48% 39.67%
Common Equity to Total Capital
28.69% 23.72% 19.80% 32.11% 21.42% 27.21% 15.75% 2.56% -1.31% 4.49% -15.51%
Debt to EBITDA
1.04 0.80 0.67 0.96 0.67 0.76 0.89 1.05 1.32 1.02 1.05
Net Debt to EBITDA
-22.40 -19.05 -19.91 -30.11 -20.97 -17.87 -27.11 -28.47 -44.40 -34.06 -38.05
Long-Term Debt to EBITDA
0.97 0.80 0.67 0.96 0.67 0.76 0.89 1.05 1.31 1.02 1.05
Debt to NOPAT
0.48 0.75 0.94 0.55 0.89 1.01 1.13 1.32 1.61 1.29 1.32
Net Debt to NOPAT
-10.32 -17.87 -28.00 -17.09 -27.83 -23.77 -34.68 -35.88 -54.07 -42.82 -47.84
Long-Term Debt to NOPAT
0.45 0.75 0.94 0.55 0.89 1.01 1.13 1.32 1.60 1.29 1.32
Altman Z-Score
0.14 0.15 0.48 0.47 0.48 0.17 0.51 0.14 0.46 0.47 0.45
Noncontrolling Interest Sharing Ratio
53.74% 46.57% 49.37% 51.93% 51.48% 53.21% 62.45% 58.65% 72.06% 60.35% 91.30%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.03 2.74 24.83 27.90 25.97 2.34 30.53 4.26 26.87 28.23 31.84
Quick Ratio
2.03 2.74 24.83 27.90 25.97 2.34 30.53 4.26 26.87 28.23 31.84
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
9,772 -4,029 14,549 19,012 34,770 -12,951 14,423 -11,100 32,963 29,548 8,825
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 1,580.00% 4,871.43% 1,118.18% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
15.22 -6.46 21.81 24.41 52.60 -17.72 17.09 -12.92 40.90 35.13 10.09
Operating Cash Flow to Interest Expense
-0.61 0.05 1.34 0.88 0.61 0.22 0.40 0.43 -0.19 0.59 0.73
Operating Cash Flow Less CapEx to Interest Expense
-0.52 0.36 1.59 1.55 0.81 0.20 0.40 0.39 0.82 1.16 1.68
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.04 0.04 0.04 0.04 0.04 0.05 0.05 0.04 0.04 0.04 0.04
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
1.84 2.13 2.60 2.88 2.49 0.00 0.00 2.92 2.50 2.17 2.12
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
198.37 171.37 140.17 126.91 146.87 0.00 0.00 125.17 146.26 167.99 171.97
Cash Conversion Cycle (CCC)
-198.37 -171.37 -140.17 -126.91 -146.87 0.00 0.00 -125.17 -146.26 -167.99 -171.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-82,856 -85,601 -109,107 -113,796 -116,010 -97,682 -129,460 -102,178 -127,818 -125,782 -137,972
Invested Capital Turnover
-0.14 -0.13 -0.12 -0.11 -0.13 -0.14 -0.11 -0.12 -0.12 -0.11 -0.09
Increase / (Decrease) in Invested Capital
-9,744 4,828 -13,431 -18,444 -33,154 13,743 -14,037 11,618 -31,866 -28,100 -8,512
Enterprise Value (EV)
-74,649 -75,163 -97,548 -103,577 -102,815 -84,049 -113,651 -87,116 -114,091 -115,365 -124,912
Market Capitalization
11,009 12,709 13,203 13,439 14,780 16,034 16,958 15,210 13,653 10,404 12,275
Book Value per Share
$7.83 $6.15 $5.05 $10.07 $5.06 $7.80 $3.78 $0.49 ($0.26) $0.97 ($2.79)
Tangible Book Value per Share
($8.22) ($10.26) ($11.56) ($6.78) ($12.08) ($9.60) ($13.80) ($17.29) ($18.79) ($18.11) ($21.74)
Total Capital
9,232 8,567 8,303 10,029 7,401 8,824 7,295 5,781 5,648 6,087 5,062
Total Debt
4,074 3,821 3,830 3,831 3,833 4,330 4,332 3,833 3,860 3,837 3,839
Total Long-Term Debt
3,820 3,821 3,830 3,831 3,833 4,330 4,332 3,833 3,835 3,837 3,839
Net Debt
-88,167 -90,586 -113,580 -119,994 -119,578 -102,176 -132,423 -104,126 -129,606 -127,746 -139,195
Capital Expenditures (CapEx)
-58 -193 -168 -522 -134 10 7.00 33 -816 -476 -828
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3,804 -3,778 -3,423 -3,216 -3,340 -3,492 -3,235 -3,191 -3,479 -3,580 -3,206
Debt-free Net Working Capital (DFNWC)
4,435 6,579 81,560 86,523 83,413 4,672 95,539 10,413 90,660 89,711 98,865
Net Working Capital (NWC)
4,181 6,579 81,560 86,523 83,413 4,672 95,539 10,413 90,635 89,711 98,865
Net Nonoperating Expense (NNE)
617 582 553 542 601 642 669 1,733 786 717 666
Net Nonoperating Obligations (NNO)
-88,014 -90,347 -113,580 -119,994 -119,578 -102,176 -132,423 -104,126 -129,606 -128,032 -139,195
Total Depreciation and Amortization (D&A)
236 240 189 211 220 213 220 219 220 224 239
Debt-free, Cash-free Net Working Capital to Revenue
-33.84% -34.14% -28.06% -28.50% -26.57% -23.45% -23.44% -23.99% -26.75% -28.25% -26.80%
Debt-free Net Working Capital to Revenue
39.45% 59.45% 668.58% 766.64% 663.59% 31.37% 692.26% 78.28% 697.17% 707.89% 826.42%
Net Working Capital to Revenue
37.19% 59.45% 668.58% 766.64% 663.59% 31.37% 692.26% 78.28% 696.98% 707.89% 826.42%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.05) $0.30 $1.24 ($0.47) $2.75 $0.16 ($1.21) ($4.47) $0.69 $2.16 ($1.68)
Adjusted Weighted Average Basic Shares Outstanding
350.10M 330.20M 324.20M 318.20M 321.20M 307.80M 303.20M 296.20M 298.10M 281.30M 278.30M
Adjusted Diluted Earnings per Share
($2.05) $0.30 $1.23 ($0.47) $2.72 $0.16 ($1.21) ($4.47) $0.69 $2.14 ($1.68)
Adjusted Weighted Average Diluted Shares Outstanding
351.60M 332.70M 327.30M 318.20M 324.80M 311.90M 303.20M 296.20M 298.10M 283.80M 278.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
329.71M 325.24M 319.76M 313.34M 307.82M 303.90M 299.54M 286.53M 280.35M 281.52M 273.04M
Normalized Net Operating Profit after Tax (NOPAT)
28 799 1,118 568 1,616 792 386 518 1,097 1,448 313
Normalized NOPAT Margin
1.17% 35.23% 31.86% 18.18% 44.05% 17.26% 15.88% 19.77% 32.63% 34.00% 18.16%
Pre Tax Income Margin
-34.26% 10.89% 19.40% -0.45% 32.62% 3.79% -14.92% -51.45% 10.24% 20.83% -28.61%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.06 1.40 2.02 0.98 2.88 1.24 0.57 -0.57 1.43 2.05 0.44
NOPAT to Interest Expense
0.04 1.28 1.68 0.73 2.45 1.08 0.46 0.60 1.36 1.72 0.36
EBIT Less CapEx to Interest Expense
0.15 1.71 2.27 1.65 3.09 1.22 0.56 -0.61 2.44 2.62 1.38
NOPAT Less CapEx to Interest Expense
0.13 1.59 1.93 1.40 2.65 1.07 0.45 0.56 2.37 2.29 1.30
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
43.52% 45.55% 55.05% 338.36% 42.02% 44.88% 86.34% -254.95% -74.06% -162.06% -137.26%
Augmented Payout Ratio
99.45% 105.65% 128.77% 792.69% 97.64% 102.42% 195.05% -712.78% -213.89% -454.82% -415.97%

Financials Breakdown Chart

Key Financial Trends

Equitable Holdings (NYSE: EQH) showed a sharp improvement in early 2026 compared with the volatility seen in 2025, but the broader multi-year picture still looks uneven. The company remains highly capital intensive and balance-sheet-heavy, with large investment portfolios and insurance-related liabilities that make quarter-to-quarter results swing significantly.

For Q1 2026, EQH reported net income of $731 million and common shareholder earnings of $607 million, or $2.14 diluted EPS. That was a meaningful rebound from Q3 2025, when the company posted a net loss of $1.215 billion, and a solid improvement from Q2 2025, when it also lost money on a common-shareholder basis. Revenue in Q1 2026 rose to $4.26 billion, supported by $3.68 billion of operating revenue and $580 million of other revenue.

Operating performance was better, but the real swing factor was below the line. EQH generated $1.76 billion of operating income in Q1 2026, yet interest expense of $841 million and other expense items still consumed a large portion of profits. That said, this was a much healthier quarter than late 2025, when operating income was lower and non-operating losses were severe.

Cash flow was also decent in Q1 2026. The company produced $499 million of operating cash flow, which is a positive sign after negative operating cash flow in Q4 2025. However, investing and financing activity remained very active, and total cash and equivalents fell from $13.60 billion in Q3 2025 to $9.90 billion in Q1 2026.

The balance sheet remains enormous, but leverage appears manageable. As of Q1 2026, EQH had $310.4 billion in assets and $308.1 billion in liabilities, leaving only $273 million of total common equity. That thin common equity cushion is not unusual for a financial institution with large insurance liabilities, but it does mean investors should focus more on capital and regulatory strength than on traditional book-value optics.

Key takeaways for retail investors:

  • Q1 2026 earnings rebounded strongly, with $731 million in net income and $2.14 diluted EPS.
  • Operating income improved to $1.76 billion, indicating the core business was healthier than in several 2025 quarters.
  • Operating cash flow turned positive again at $499 million after a weak finish to 2025.
  • The company maintained a large liquidity position, including $9.9 billion in cash and $83.4 billion in short-term investments.
  • Long-term debt was relatively modest at $3.84 billion compared with the size of the balance sheet.
  • EQH’s results remain highly influenced by investment markets, interest rates, and actuarial/insurance assumptions.
  • The balance sheet is dominated by large liability accounts, so book value is harder to interpret than at a typical industrial company.
  • Share count has fluctuated over time, which can affect per-share comparisons from quarter to quarter.
  • Interest expense remains heavy at $841 million, limiting how much operating profit flows through to common shareholders.
  • Common equity is extremely thin at just $273 million on a reported basis, underscoring the capital-heavy nature of the business.

Looking back over the past four years, EQH has shown the ability to produce strong quarters, but its earnings have also been volatile. In 2022 and 2023, quarterly net income ranged from solidly profitable to weak or negative depending on investment and financing dynamics. In 2024 and 2025, the pattern continued, with some strong quarters offset by periods of sharp losses. The good news is that Q1 2026 suggests a recovery in operating momentum. The caution is that for EQH, one strong quarter does not necessarily mean the trend has fully stabilized.

08/20/26 10:29 AM ETAI Generated. May Contain Errors.

Equitable Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Equitable's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Equitable's net income appears to be on a downward trend, with a most recent value of -$1.04 billion in 2025, falling from $1.65 billion in 2016. The previous period was $1.80 billion in 2024. Check out Equitable's forecast to explore projected trends and price targets.

Equitable's total operating income in 2025 was $3.42 billion, based on the following breakdown:
  • Total Gross Profit: $8.18 billion
  • Total Operating Expenses: $4.75 billion

Over the last 9 years, Equitable's total revenue changed from $11.83 billion in 2016 to $13.00 billion in 2025, a change of 9.9%.

Equitable's total liabilities were at $316.20 billion at the end of 2025, a 8.2% increase from 2024, and a 44.7% increase since 2017.

In the past 8 years, Equitable's cash and equivalents has ranged from $0.00 in 2023 to $12.46 billion in 2025, and is currently $12.46 billion as of their latest financial filing in 2025.

Over the last 9 years, Equitable's book value per share changed from 0.00 in 2016 to -0.26 in 2025, a change of -25.8%.



Financial statements for NYSE:EQH last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners