2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $535M | $487M | $506M | $515M | $506M |
Cost of Revenue | $205M | $188M | $194M | $190M | $187M |
Gross Profit | $329M | $299M | $312M | $325M | $318M |
Gross Profit % | 62% | 61% | 62% | 63% | 63% |
R&D Expenses | $0.57 | $0.025 | $0.11 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $307M | $12M | $54M | -$197M | -$196M |
Dep. & Amort. | $188M | $178M | $178M | $189M | $178M |
Def. Tax | -$224K | $47K | $55K | $72K | $14K |
Stock Comp. | $6.6M | $7.1M | $8.9M | $9.8M | $17M |
Chg. in WC | $9.7M | -$10M | $9.7M | -$18M | $9.9M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $46M | $27M | $18M | $58M | $90M |
ST Investments | $0 | $0 | $255K | $0 | $0 |
Cash & ST Inv. | $46M | $27M | $18M | $58M | $90M |
Receivables | $169M | $179M | $191M | $199M | $197M |
Inventory | $67M | $40M | $29M | $1 | $0 |
First quarter FFO was $0.14 per share, with solid operating metrics and 92% of the 2025 spec revenue target executed; quarterly retention rate was 55% and leasing activity totaled 340,000 square feet.
Portfolio occupancy ended the quarter at 86.6% and 89.2% leased, with Philadelphia at 93% occupied and 96% leased; Austin occupancy was impacted by early terminations but leasing pipeline is improving.
Development projects are progressing: Schuylkill Yards office is 80% leased (expected to stabilize Q1 2026), Avira residential is 96% leased (expected to stabilize Q2 2025), and Uptown ATX office pipeline is just under 400,000 square feet (expected to stabilize Q2 2026); upon stabilization, these projects are expected to generate $41 million in annualized NOI.
Liquidity remains strong: prepaid $70 million unsecured term loan, $65 million outstanding on $600 million line of credit, no unsecured bond maturities until November 2027, and no property acquisitions planned for 2025.
Full year 2025 payout ratios for FFO and CAD are expected to be above historical averages due to development-related expenses, but management anticipates returning to historical payout levels by 2026 without reducing the current $0.60 per share dividend; capital spending is tightly controlled with a projected capital ratio of 9-11%.