
Regency Centers (REG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
380.9M
Gross Profit
266.1M
69.86%
Operating Income
146.0M
38.34%
Net Income
111.9M
29.36%
EPS (Diluted)
$0.58
Balance Sheet Metrics
Total Assets
12.6B
Total Liabilities
5.7B
Shareholders Equity
6.9B
Debt to Equity
0.83
Cash Flow Metrics
Operating Cash Flow
159.4M
Free Cash Flow
161.0M
Revenue & Profitability Trend
Regency Centers Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.5B | 1.3B | 1.2B | 1.2B | 1.0B |
Cost of Goods Sold | 433.1M | 394.8M | 345.9M | 326.7M | 313.1M |
Gross Profit | 1.0B | 927.7M | 878.1M | 839.5M | 703.1M |
Gross Margin % | 70.2% | 70.1% | 71.7% | 72.0% | 69.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 101.5M | 97.8M | 79.9M | 78.2M | 75.0M |
Other Operating Expenses | 10.9M | 9.5M | 6.2M | 5.8M | 12.6M |
Total Operating Expenses | 112.3M | 107.3M | 86.1M | 84.0M | 87.6M |
Operating Income | 513.8M | 468.2M | 472.3M | 452.2M | 269.6M |
Operating Margin % | 35.3% | 35.4% | 38.6% | 38.8% | 26.5% |
Non-Operating Items | |||||
Interest Income | 9.6M | 2.0M | 947.0K | 624.0K | 1.6M |
Interest Expense | 189.0M | 155.8M | 146.7M | 145.4M | 153.9M |
Other Non-Operating Income | 75.4M | 56.5M | 161.5M | 58.8M | -69.9M |
Pre-tax Income | 409.8M | 370.9M | 488.0M | 366.3M | 47.3M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 409.8M | 370.9M | 488.0M | 366.3M | 47.3M |
Net Margin % | 28.2% | 28.0% | 39.9% | 31.4% | 4.7% |
Key Metrics | |||||
EBITDA | 968.4M | 872.9M | 852.8M | 803.2M | 651.2M |
EPS (Basic) | $2.14 | $2.04 | $2.83 | $2.12 | $0.27 |
EPS (Diluted) | $2.11 | $2.04 | $2.81 | $2.12 | $0.26 |
Basic Shares Outstanding | 180882203 | 176085000 | 170659178 | 170785107 | 169220310 |
Diluted Shares Outstanding | 180882203 | 176085000 | 170659178 | 170785107 | 169220310 |
Income Statement Trend
Regency Centers Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 56.3M | 85.0M | 66.5M | 93.1M | 376.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 192.8M | 173.4M | 159.7M | 131.3M | 126.3M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 333.7M | 325.1M | 257.6M | 273.7M | 556.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 322.3M | 328.0M | 275.5M | 280.8M | 287.8M |
Goodwill | 563.5M | 617.5M | 531.9M | 546.9M | 536.5M |
Intangible Assets | 230.0M | 283.4M | 197.7M | 212.7M | 188.8M |
Long-term Investments | 12.8M | 14.2M | 6.6M | 0 | 0 |
Other Non-Current Assets | 129.7M | 116.9M | 102.7M | 94.5M | 88.2M |
Total Non-Current Assets | 12.1B | 12.1B | 10.6B | 10.5B | 10.4B |
Total Assets | 12.4B | 12.4B | 10.9B | 10.8B | 10.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 392.3M | 358.6M | 317.3M | 322.3M | 302.4M |
Short-term Debt | 65.0M | 152.0M | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 457.3M | 510.6M | 317.3M | 322.3M | 302.4M |
Non-Current Liabilities | |||||
Long-term Debt | 5.0B | 4.6B | 4.3B | 4.3B | 4.5B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 81.2M | 78.1M | 70.2M | 62.4M | 55.2M |
Total Non-Current Liabilities | 5.0B | 4.7B | 4.4B | 4.4B | 4.6B |
Total Liabilities | 5.5B | 5.2B | 4.7B | 4.7B | 4.9B |
Equity | |||||
Common Stock | 1.8M | 1.8M | 1.7M | 1.7M | 1.7M |
Retained Earnings | -2.0B | -1.9B | -1.8B | -1.8B | -1.8B |
Treasury Stock | 28.0M | 25.5M | 24.5M | 22.8M | 24.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.9B | 7.2B | 6.2B | 6.1B | 6.1B |
Key Metrics | |||||
Total Debt | 5.0B | 4.8B | 4.3B | 4.3B | 4.5B |
Working Capital | -123.6M | -185.5M | -59.6M | -48.6M | 253.7M |
Balance Sheet Composition
Regency Centers Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 409.8M | 370.9M | 488.0M | 366.3M | 47.3M |
Depreciation & Amortization | 372.0M | 323.2M | 298.7M | 280.4M | 305.4M |
Stock-Based Compensation | 23.5M | 20.1M | 16.5M | 12.5M | 13.6M |
Working Capital Changes | -26.8M | -17.2M | -46.7M | -20.7M | 6.1M |
Operating Cash Flow | 791.7M | 705.2M | 762.3M | 642.0M | 381.4M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -41.3M | -95.5M | -36.3M | -23.5M | -51.4M |
Investment Purchases | -101.0M | -8.0M | -21.1M | -24.0M | -25.2M |
Investment Sales | 106.7M | 16.0M | 21.8M | 23.8M | 20.0M |
Investing Cash Flow | -46.9M | -76.2M | 14.7M | 76.3M | -50.0M |
Financing Activities | |||||
Share Repurchases | -219.6M | -36.9M | -81.9M | -4.1M | -5.5M |
Dividends Paid | -504.0M | -456.5M | -428.3M | -403.1M | -300.5M |
Debt Issuance | 1.5B | 59.5M | 0 | 0 | 598.8M |
Debt Repayment | -1.2B | -477.8M | -113.0M | -318.3M | -1.2B |
Financing Cash Flow | -493.0M | -760.0M | -571.0M | -921.5M | -1.0B |
Free Cash Flow | 790.2M | 719.6M | 655.8M | 659.4M | 499.1M |
Net Change in Cash | 251.7M | -131.1M | 206.1M | -203.1M | -709.2M |
Cash Flow Trend
Regency Centers Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
33.54
Forward P/E
34.18
Price to Book
2.01
Price to Sales
8.47
PEG Ratio
9.25
Profitability Ratios
Profit Margin
26.07%
Operating Margin
40.39%
Return on Equity
5.97%
Return on Assets
3.03%
Financial Health
Current Ratio
0.79
Debt to Equity
73.57
Beta
1.06
Per Share Data
EPS (TTM)
$2.14
Book Value per Share
$35.64
Revenue per Share
$8.53
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
reg | 13.1B | 33.54 | 2.01 | 5.97% | 26.07% | 73.57 |
Simon Property | 65.1B | 26.67 | 23.37 | 73.08% | 35.06% | 838.55 |
Realty Income | 54.0B | 57.29 | 1.38 | 2.36% | 16.72% | 73.35 |
Kimco Realty | 40.7B | - | 3.86 | 5.63% | 28.54% | 77.34 |
Kimco Realty | 14.7B | 26.46 | 1.40 | 5.63% | 28.54% | 77.34 |
Federal Realty | 8.4B | 24.48 | 2.70 | 10.61% | 27.94% | 130.64 |
Financial data is updated regularly. All figures are in the company's reporting currency.