
Alexandria Real (ARE) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
743.2M
Gross Profit
516.8M
69.54%
Operating Income
144.0M
19.38%
Net Income
38.7M
5.20%
EPS (Diluted)
$-0.07
Balance Sheet Metrics
Total Assets
37.6B
Total Liabilities
15.6B
Shareholders Equity
22.0B
Debt to Equity
0.71
Cash Flow Metrics
Operating Cash Flow
138.3M
Free Cash Flow
207.9M
Revenue & Profitability Trend
Alexandria Real Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.0B | 2.9B | 2.6B | 2.1B | 1.9B |
Cost of Goods Sold | 909.3M | 859.2M | 783.2M | 623.6M | 530.2M |
Gross Profit | 2.1B | 2.0B | 1.8B | 1.5B | 1.4B |
Gross Margin % | 70.2% | 70.2% | 69.8% | 70.5% | 71.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 168.4M | 199.4M | 177.3M | 151.5M | 133.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 168.4M | 199.4M | 177.3M | 151.5M | 133.3M |
Operating Income | 769.7M | 733.7M | 626.4M | 518.1M | 524.0M |
Operating Margin % | 25.2% | 25.4% | 24.2% | 24.5% | 27.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 185.8M | 74.2M | 94.2M | 142.2M | 171.6M |
Other Non-Operating Income | -73.1M | -378.5M | 138.5M | 278.4M | 474.8M |
Pre-tax Income | 510.7M | 281.0M | 670.7M | 654.3M | 827.2M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 510.7M | 281.0M | 670.7M | 654.3M | 827.2M |
Net Margin % | 16.7% | 9.7% | 25.9% | 30.9% | 43.9% |
Key Metrics | |||||
EBITDA | 2.0B | 1.8B | 1.6B | 1.4B | 1.2B |
EPS (Basic) | $1.80 | $0.54 | $3.18 | $3.83 | $6.03 |
EPS (Diluted) | $1.80 | $0.54 | $3.18 | $3.82 | $6.01 |
Basic Shares Outstanding | 172071000 | 170909000 | 161659000 | 146921000 | 126106000 |
Diluted Shares Outstanding | 172071000 | 170909000 | 161659000 | 146921000 | 126106000 |
Income Statement Trend
Alexandria Real Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 552.1M | 618.2M | 825.2M | 361.3M | 568.5M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 6.4M | 8.2M | 7.6M | 7.4M | 7.3M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 783.6M | 781.8M | 973.9M | 707.2M | 727.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.9B | 1.8B | 1.3B | 1.2B | 951.9M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.8B | 1.7B | 1.6B | 1.3B | 1.1B |
Total Non-Current Assets | 36.7B | 36.0B | 34.5B | 29.5B | 22.1B |
Total Assets | 37.5B | 36.8B | 35.5B | 30.2B | 22.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 534.8M | 524.4M | 389.7M | 513.4M | 285.0M |
Short-term Debt | - | 100.0M | - | 270.0M | 100.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 2.0B | 2.0B | 1.7B | 1.7B | 1.1B |
Non-Current Liabilities | |||||
Long-term Debt | 12.8B | 11.6B | 10.6B | 9.0B | 7.8B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 354.2M | 480.5M | 529.7M | 424.3M | 377.5M |
Total Non-Current Liabilities | 13.2B | 12.1B | 11.2B | 9.5B | 8.2B |
Total Liabilities | 15.1B | 14.1B | 12.8B | 11.2B | 9.4B |
Equity | |||||
Common Stock | 1.7M | 1.7M | 1.7M | 1.6M | 1.4M |
Retained Earnings | - | - | - | - | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 22.4B | 22.6B | 22.7B | 19.0B | 13.4B |
Key Metrics | |||||
Total Debt | 12.8B | 11.7B | 10.6B | 9.2B | 7.9B |
Working Capital | -1.2B | -1.2B | -699.0M | -1.0B | -418.2M |
Balance Sheet Composition
Alexandria Real Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 510.7M | 281.0M | 670.7M | 654.3M | 827.2M |
Depreciation & Amortization | 1.1B | 1.0B | 927.8M | 766.3M | 640.9M |
Stock-Based Compensation | 59.6M | 82.9M | 57.7M | 48.7M | 43.5M |
Working Capital Changes | -200.5M | 2.0M | -122.7M | -95.3M | -70.4M |
Operating Cash Flow | 1.4B | 1.2B | 1.4B | 1.3B | 1.4B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -1.0M | -658.0K | -971.0K | 372.2M | 16.8M |
Investment Purchases | -236.4M | -189.5M | -242.9M | -408.6M | -174.7M |
Investment Sales | 173.9M | 183.4M | 198.3M | 424.6M | 141.1M |
Investing Cash Flow | -59.6M | -12.3M | 110.4M | 226.6M | -9.3M |
Financing Activities | |||||
Share Repurchases | -50.1M | 0 | 0 | 0 | 0 |
Dividends Paid | -898.6M | -847.5M | -757.7M | -656.0M | -533.0M |
Debt Issuance | 1.0B | 1.1B | 1.8B | 1.8B | 1.7B |
Debt Repayment | -13.1B | -10.4B | -16.3B | -35.0B | -27.1B |
Financing Cash Flow | -13.2B | -9.7B | -11.9B | -28.4B | -23.8B |
Free Cash Flow | 1.5B | 1.6B | 1.3B | 1.0B | 882.5M |
Net Change in Cash | -11.9B | -8.5B | -10.3B | -26.9B | -22.4B |
Cash Flow Trend
Alexandria Real Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
103.80
Forward P/E
22.12
Price to Book
0.75
Price to Sales
4.19
PEG Ratio
-0.29
Profitability Ratios
Profit Margin
-0.33%
Operating Margin
20.36%
Return on Equity
0.78%
Return on Assets
1.20%
Financial Health
Current Ratio
1.62
Debt to Equity
62.83
Beta
1.25
Per Share Data
EPS (TTM)
$-0.13
Book Value per Share
$100.94
Revenue per Share
$18.09
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
are | 13.0B | 103.80 | 0.75 | 0.78% | -0.33% | 62.83 |
Boston Properties | 11.6B | 3,272.00 | 1.97 | 0.95% | 0.15% | 211.34 |
Vornado Realty Trust | 7.8B | 9.17 | 1.45 | 13.40% | 46.29% | 112.05 |
Cousins Properties | 4.7B | 75.51 | 0.98 | 1.31% | 6.56% | 73.46 |
Kilroy Realty | 4.7B | 21.26 | 0.86 | 4.38% | 19.29% | 84.49 |
SL Green Realty | 4.2B | 654.88 | 1.09 | -0.43% | -1.95% | 140.07 |
Financial data is updated regularly. All figures are in the company's reporting currency.