2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $448M | $476M | $540M | $614M | $670M |
Cost of Revenue | $119M | $131M | $144M | $169M | $183M |
Gross Profit | $329M | $345M | $396M | $445M | $487M |
Gross Profit % | 73% | 72% | 73% | 72% | 73% |
R&D Expenses | $0.45 | $0.59 | $909K | $3.7M | $1.5M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $200M | $277M | $382M | $286M | $296M |
Dep. & Amort. | $138M | $139M | $152M | $165M | $139M |
Def. Tax | -$35M | -$31M | $0 | $0 | $0 |
Stock Comp. | $13M | $14M | $16M | $0 | $37M |
Chg. in WC | $1.8M | $14M | $26M | -$6.8M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $162M | $59M | $133M | $44M | $45M |
ST Investments | $0 | $0 | $8.8M | $0 | $0 |
Cash & ST Inv. | $162M | $59M | $133M | $44M | $45M |
Receivables | $90M | $104M | $130M | $155M | $170M |
Inventory | $16M | $319M | $12M | $0 | $4.6M |
FR reported a solid start to 2025, with in-service occupancy at 95.3% and 73% of 2025 rollovers addressed; overall cash rental rate increases for new and renewal leasing were 30% (36% excluding a large fixed rate renewal).
Full-year 2025 guidance remains unchanged: NAREIT FFO of $2.87 to $2.97 per share, average quarter-end in-service occupancy of 95%-96%, and cash same-store NOI growth (before termination fees) of 6%-7%.
The company renewed and upsized its unsecured revolving credit facility to $850M (maturity extended to March 2030) and renewed a $200M unsecured term loan (potential maturity to March 2030); next debt maturity is in 2027 assuming all extension options are exercised.
FR is closely monitoring the evolving tariff landscape, noting some tenant decision-making has paused due to uncertainty, but the majority of business is not directly impacted; leasing pipeline remains active, especially among smaller and mid-size tenants.
Recent investments include two fully leased Phoenix developments acquired at a 6.4% cash yield (market cap rate ~5.3%), and new development starts in Dallas and Philadelphia targeting ~8% cash yields; development exposure is being managed prudently with flexibility for multi-tenant or single-tenant use.