
Highwoods (HIW) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
200.6M
Gross Profit
136.9M
68.27%
Operating Income
51.9M
25.90%
Net Income
19.2M
9.58%
EPS (Diluted)
$0.17
Balance Sheet Metrics
Total Assets
6.1B
Total Liabilities
3.6B
Shareholders Equity
2.5B
Debt to Equity
1.45
Cash Flow Metrics
Operating Cash Flow
130.1M
Free Cash Flow
46.3M
Revenue & Profitability Trend
Highwoods Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 825.9M | 834.0M | 828.9M | 768.0M | 736.9M |
Cost of Goods Sold | 272.2M | 268.8M | 259.8M | 236.4M | 231.8M |
Gross Profit | 553.7M | 565.2M | 569.1M | 531.6M | 505.1M |
Gross Margin % | 67.0% | 67.8% | 68.7% | 69.2% | 68.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 41.9M | 42.9M | 42.3M | 40.6M | 41.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 41.9M | 42.9M | 42.3M | 40.6M | 41.0M |
Operating Income | 212.7M | 222.9M | 239.2M | 231.8M | 222.5M |
Operating Margin % | 25.8% | 26.7% | 28.9% | 30.2% | 30.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 147.2M | 136.7M | 105.4M | 85.9M | 81.0M |
Other Non-Operating Income | 38.7M | 65.1M | 30.1M | 177.4M | 216.4M |
Pre-tax Income | 104.3M | 151.3M | 164.0M | 323.3M | 357.9M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 104.3M | 151.3M | 164.0M | 323.3M | 357.9M |
Net Margin % | 12.6% | 18.1% | 19.8% | 42.1% | 48.6% |
Key Metrics | |||||
EBITDA | 528.3M | 527.9M | 529.9M | 494.4M | 466.3M |
EPS (Basic) | $0.94 | $1.39 | $1.49 | $2.98 | $3.32 |
EPS (Diluted) | $0.94 | $1.39 | $1.49 | $2.98 | $3.32 |
Basic Shares Outstanding | 106167000 | 105529000 | 105120000 | 104232000 | 103876000 |
Diluted Shares Outstanding | 106167000 | 105529000 | 105120000 | 104232000 | 103876000 |
Income Statement Trend
Highwoods Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 22.4M | 25.1M | 21.4M | 23.2M | 109.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 28.3M | 28.1M | 25.5M | 282.3M | 286.9M |
Inventory | 55.4M | - | - | - | - |
Other Current Assets | 75.0M | 65.1M | 68.1M | 78.6M | 62.9M |
Total Current Assets | 512.3M | 440.2M | 414.4M | 393.3M | 540.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 210.0M | 225.9M | 252.8M | 258.9M | 209.4M |
Total Non-Current Assets | 5.5B | 5.6B | 5.6B | 5.3B | 4.7B |
Total Assets | 6.0B | 6.0B | 6.1B | 5.7B | 5.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | 268.7M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 304.6M | 302.2M | 301.2M | 295.0M | 268.7M |
Non-Current Liabilities | |||||
Long-term Debt | 3.3B | 3.2B | 3.2B | 2.8B | 2.5B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 3.3B | 3.2B | 3.2B | 2.8B | 2.5B |
Total Liabilities | 3.6B | 3.5B | 3.5B | 3.1B | 2.7B |
Equity | |||||
Common Stock | 1.1M | 1.1M | 1.1M | 1.0M | 1.0M |
Retained Earnings | -810.6M | -698.0M | -633.2M | -579.6M | -686.2M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.4B | 2.5B | 2.6B | 2.6B | 2.5B |
Key Metrics | |||||
Total Debt | 3.3B | 3.2B | 3.2B | 2.8B | 2.5B |
Working Capital | 207.8M | 138.1M | 113.2M | 98.3M | 271.6M |
Balance Sheet Composition
Highwoods Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 104.3M | 151.3M | 164.0M | 323.3M | 357.9M |
Depreciation & Amortization | 299.0M | 299.4M | 287.6M | 259.3M | 241.6M |
Stock-Based Compensation | 8.0M | 7.0M | 7.6M | 8.6M | 6.2M |
Working Capital Changes | 1.2M | -21.2M | -18.2M | -8.2M | -42.1M |
Operating Cash Flow | 421.4M | 445.3M | 448.3M | 586.8M | 565.7M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -153.4M | -52.6M | -261.8M | -133.4M | 0 |
Investment Purchases | - | -14.5M | -24.0K | -84.0K | - |
Investment Sales | - | 9.9M | 288.0K | 301.0K | - |
Investing Cash Flow | -172.0M | -49.1M | -278.4M | -136.5M | -10.6M |
Financing Activities | |||||
Share Repurchases | -1.4M | -1.5M | -5.9M | -1.7M | -1.2M |
Dividends Paid | -214.8M | -213.5M | -212.7M | -206.7M | -201.8M |
Debt Issuance | 0 | 590.4M | 550.0M | 200.0M | 398.4M |
Debt Repayment | -262.1M | -821.7M | -815.4M | -663.8M | -602.0M |
Financing Cash Flow | -354.0M | -820.4M | -171.1M | -594.9M | -644.3M |
Free Cash Flow | 403.6M | 387.0M | 421.8M | 414.6M | 358.2M |
Net Change in Cash | -104.7M | -424.2M | -1.2M | -144.6M | -89.1M |
Cash Flow Trend
Highwoods Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
25.55
Forward P/E
76.64
Price to Book
1.37
Price to Sales
4.04
PEG Ratio
-0.36
Profitability Ratios
Profit Margin
15.83%
Operating Margin
26.01%
Return on Equity
5.35%
Return on Assets
2.17%
Financial Health
Current Ratio
1.44
Debt to Equity
136.48
Beta
1.22
Per Share Data
EPS (TTM)
$1.17
Book Value per Share
$21.74
Revenue per Share
$7.61
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hiw | 3.3B | 25.55 | 1.37 | 5.35% | 15.83% | 136.48 |
Alexandria Real | 13.8B | 103.80 | 0.80 | 0.78% | -0.33% | 62.83 |
Boston Properties | 12.3B | 3,468.50 | 2.09 | 0.95% | 0.15% | 211.34 |
Vornado Realty Trust | 7.9B | 9.40 | 1.49 | 13.40% | 46.29% | 112.05 |
Kilroy Realty | 4.8B | 21.83 | 0.89 | 4.38% | 19.29% | 84.49 |
Cousins Properties | 4.8B | 76.97 | 1.00 | 1.31% | 6.56% | 73.46 |
Financial data is updated regularly. All figures are in the company's reporting currency.