Revenue growth remains strong at 9.9% YoY, though the sharp contraction in NOI margins to 21.1% in 2026Q1 suggests potential operational inefficiencies or accounting shifts that warrant further investigation.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Revenue | 744.49M | 727.08M | 669.64M | 614.03M | 539.93M | 476.29M | 447.79M | 425.5M | 403.68M | 396.4M | 378.02M | 365.81M | 346.86M | 318.59M | 306.08M | 317.83M | 288.54M | 411.96M | 526.29M | 434.93M | 396.04M | 325.53M | 319.73M | 341.38M | 346.56M | 384.48M | 386.07M | 374.15M | 349.7M | 223.2M | 140.06M |
| Revenue Growth % | 8.54% | 8.58% | 9.06% | 13.72% | 13.36% | 6.37% | 5.24% | 5.41% | 1.84% | 4.86% | 3.34% | 5.46% | 8.87% | 4.09% | -3.7% | 10.15% | -29.96% | -21.72% | 21.01% | 9.82% | 21.66% | 1.81% | -6.34% | -1.5% | -9.86% | -0.41% | 3.18% | 6.99% | 56.67% | 59.37% | 31.51% |
| Property Operating Expenses | 394.36M | 562.74M | 182.82M | 165.66M | 143.66M | 131.3M | 119.19M | 116.58M | 116.85M | 113.49M | 112.81M | 116.03M | 115.46M | 104.05M | 96.56M | 230.19M | 206.75M | 323.75M | 425.53M | 317.64M | 286.4M | 229.76M | 110.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Operating Income (NOI) | 350.13M | 164.34M | 486.82M | 448.37M | 396.27M | 344.99M | 328.59M | 308.92M | 286.82M | 282.91M | 265.2M | 249.78M | 231.4M | 214.54M | 209.52M | 87.64M | 81.79M | 88.2M | 100.77M | 117.29M | 109.64M | 95.77M | 208.86M | 341.38M | 346.56M | 384.48M | 386.07M | 374.15M | 349.7M | 223.2M | 140.06M |
| NOI Margin % | 47.03% | 22.6% | 72.7% | 73.02% | 73.39% | 72.43% | 73.38% | 72.6% | 71.05% | 71.37% | 70.16% | 68.28% | 66.71% | 67.34% | 68.45% | 27.57% | 28.35% | 21.41% | 19.15% | 26.97% | 27.68% | 29.42% | 65.32% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Operating Expenses | 65.22M | -143.37M | 214.4M | 203.74M | 182.3M | 165.56M | 130.21M | 77.87M | 27.75M | 28.08M | 26.7M | 25.36M | 23.42M | 22.82M | 140.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220.79M | 202.72M | 316.15M | 297.5M | 279.2M | 277.35M | 108.39M | 74.58M |
| G&A Expenses | 49.02M | 41.95M | 40.94M | 37.12M | 33.97M | 34.61M | 32.85M | 28.57M | 27.75M | 28.08M | 26.7M | 25.36M | 23.42M | 22.82M | 25.06M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.95M | 19.61M | 18.61M | 17.13M | 13.26M | 12.98M | 6.25M | 4.02M |
| EBITDA | 476.72M | 493.02M | 448.71M | 409.15M | 366.29M | 318.48M | 336.14M | 358.17M | 380.68M | 378.16M | 362.42M | 345.74M | 331.66M | 316.63M | 208.77M | 199.32M | 200.4M | 96.8M | 87.08M | 82.01M | 70.64M | 64.69M | 86.38M | 227.7M | 469.76M | 149.74M | 358.38M | 163.43M | 149.89M | 380.5M | 250.2M |
| EBITDA Margin % | 64.03% | 67.81% | 67.01% | 66.63% | 67.84% | 66.87% | 75.07% | 84.17% | 94.3% | 95.4% | 95.87% | 94.51% | 95.62% | 99.38% | 68.21% | 62.71% | 69.45% | 23.5% | 16.55% | 18.86% | 17.84% | 19.87% | 27.02% | 66.7% | 135.55% | 38.95% | 92.83% | 43.68% | 42.86% | 170.47% | 178.64% |
| Depreciation & Amortization | 191.69M | 185.32M | 176.29M | 164.51M | 152.32M | 139.06M | 137.76M | 127.11M | 121.6M | 123.33M | 123.92M | 121.31M | 123.67M | 124.9M | 135.17M | 132.32M | 145.2M | 164.89M | 185.38M | 179.35M | 162.31M | 135.19M | 107.23M | 93.51M | 82.82M | 81.41M | 70.54M | 68.48M | 65.64M | 42.5M | 31.3M |
| D&A / Revenue % | 25.75% | 25.49% | 26.33% | 26.79% | 28.21% | 29.2% | 30.77% | 29.87% | 30.12% | 31.11% | 32.78% | 33.16% | 35.66% | 39.2% | 44.16% | 41.63% | 50.32% | 40.03% | 35.22% | 41.24% | 40.98% | 41.53% | 33.54% | 27.39% | 23.9% | 21.17% | 18.27% | 18.3% | 18.77% | 19.04% | 22.35% |
| Operating Income | 285.02M | 307.71M | 272.42M | 244.63M | 213.97M | 179.43M | 198.38M | 231.05M | 259.07M | 254.83M | 238.5M | 224.42M | 207.99M | 191.72M | 73.59M | 67M | 55.2M | -68.08M | -98.3M | -97.34M | -91.67M | -70.5M | -20.86M | 134.18M | 386.94M | 68.33M | 287.84M | 94.95M | 84.25M | 338M | 218.9M |
| Operating Margin % | 38.28% | 42.32% | 40.68% | 39.84% | 39.63% | 37.67% | 44.3% | 54.3% | 64.18% | 64.29% | 63.09% | 61.35% | 59.96% | 60.18% | 24.04% | 21.08% | 19.13% | -16.53% | -18.68% | -22.38% | -23.15% | -21.66% | -6.52% | 39.31% | 111.65% | 17.77% | 74.56% | 25.38% | 24.09% | 151.43% | 156.3% |
| Interest Expense | 4M | 89.92M | 82.97M | 74.33M | 49.01M | 47.53M | 54.72M | 50.27M | 50.77M | 57.2M | 59.43M | 67.42M | 72.18M | 73.56M | 83.51M | 100.13M | 106.1M | 114.77M | 112.64M | 119.31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 4.27x | 4.59x | 4.53x | 6.92x | 6.87x | 3.04x | 3.17x | 2.81x | 2.42x | 2.04x | 1.64x | 1.33x | 1.15x | 0.88x | 0.67x | 0.52x | -0.59x | -0.87x | -0.82x | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Income | -179.53M | -75.81M | -108.32M | -92.02M | -125.08M | -146.89M | 32.27M | 71.93M | 116.46M | 116.36M | 117.28M | 113.81M | 111.9M | 106.95M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | 372.4M | 279.36M | 302.06M | 294.53M | 404.98M | 282.05M | 202.58M | 247.29M | 167.24M | 209.49M | 126.77M | 76.82M | 23.42M | 4.86M | -15.76M | -31.75M | -81.42M | -47.98M | -143.45M | -56.33M | -56.42M | -34.88M | -9.92M | -27.38M | 23.13M | 14.92M | 0 | 0 | 0 | 0 | 0 |
| Pretax Margin % | 50.02% | 38.42% | 45.11% | 47.97% | 75.01% | 59.22% | 45.24% | 58.12% | 41.43% | 52.85% | 33.54% | 21% | 6.75% | 1.53% | -5.15% | -9.99% | -28.22% | -11.65% | -27.26% | -12.95% | -14.25% | -10.71% | -3.1% | -8.02% | 6.67% | 3.88% | 0% | 0% | 0% | 0% | 0% |
| Income Tax | 13.39M | 15.28M | 6.08M | 8.69M | 23.36M | 4.88M | 2.41M | 3.41M | -92K | 1.19M | 1.09M | 117K | 238K | -3K | 5.52M | 450K | 2.96M | -25.16M | -8.48M | -7.49M | -6.8M | -3.15M | -7.86M | 6.82M | 24.2M | -54.04M | -29.3M | -29.8M | -3.37M | 62.86M | 29.81M |
| Effective Tax Rate % | 3.6% | 5.47% | 2.01% | 2.95% | 5.77% | 1.73% | 1.19% | 1.38% | -0.06% | 0.57% | 0.86% | 0.15% | 1.02% | -0.06% | -35.03% | -1.42% | -3.64% | 52.43% | 5.91% | 13.29% | 12.05% | 9.03% | 79.19% | -24.92% | 104.64% | -362.16% | - | - | - | - | - |
| Net Income | 342.37M | 247.44M | 287.34M | 274.82M | 359.13M | 271M | 201.58M | 238.78M | 163.24M | 201.46M | 121.23M | 73.8M | 49.11M | 40.31M | -6.9M | -7.45M | -202.82M | -17.22M | 39.6M | 155.05M | 112.08M | 87.1M | 110.61M | 113.77M | 119.65M | 122.36M | 117.86M | 124.75M | 75.72M | 51.95M | 37.1M |
| Net Margin % | 45.99% | 34.03% | 42.91% | 44.76% | 66.52% | 56.9% | 45.02% | 56.12% | 40.44% | 50.82% | 32.07% | 20.17% | 14.16% | 12.65% | -2.25% | -2.34% | -70.29% | -4.18% | 7.52% | 35.65% | 28.3% | 26.76% | 34.59% | 33.33% | 34.52% | 31.83% | 30.53% | 33.34% | 21.65% | 23.27% | 26.49% |
| Net Income Growth % | 28.15% | -13.89% | 4.56% | -23.48% | 32.52% | 34.44% | -15.58% | 46.27% | -18.97% | 66.17% | 64.27% | 50.28% | 21.84% | 684.24% | 7.33% | 96.33% | -1077.96% | -143.48% | -74.46% | 38.34% | 28.68% | -21.25% | -2.78% | -4.91% | -2.22% | 3.82% | -5.52% | 64.75% | 45.77% | 40.02% | 201.63% |
| Funds From Operations (FFO) | 534.06M | 432.76M | 463.64M | 439.33M | 511.46M | 410.05M | 339.35M | 365.89M | 284.84M | 324.79M | 245.15M | 195.12M | 172.78M | 165.21M | 128.27M | 124.88M | -57.62M | 147.67M | 224.98M | 334.4M | 274.39M | 222.29M | 217.84M | 207.28M | 202.47M | 203.77M | 188.41M | 193.23M | 141.36M | 94.45M | 68.4M |
| FFO Margin % | 71.73% | 59.52% | 69.24% | 71.55% | 94.73% | 86.09% | 75.78% | 85.99% | 70.56% | 81.93% | 64.85% | 53.34% | 49.81% | 51.86% | 41.91% | 39.29% | -19.97% | 35.85% | 42.75% | 76.89% | 69.29% | 68.29% | 68.13% | 60.72% | 58.42% | 53% | 48.8% | 51.64% | 40.42% | 42.31% | 48.84% |
| FFO Growth % | 88.59% | -6.66% | 5.53% | -14.1% | 24.73% | 20.84% | -7.25% | 28.45% | -12.3% | 32.49% | 25.64% | 12.92% | 4.59% | 28.8% | 2.72% | 316.72% | -139.02% | -34.36% | -32.72% | 21.87% | 23.44% | 2.04% | 5.09% | 2.38% | -0.64% | 8.16% | -2.5% | 36.69% | 49.67% | 38.08% | 75.38% |
| FFO per Share | 4.03 | 3.27 | 3.50 | 3.32 | 3.87 | 3.16 | 2.65 | 2.89 | 2.29 | 2.73 | 2.12 | 1.76 | 1.57 | 1.54 | 1.40 | 1.55 | -0.92 | 3.03 | 5.21 | 7.59 | 6.23 | 5.24 | 5.37 | 5.27 | 5.20 | 5.20 | 4.90 | 5.07 | 3.76 | 2.97 | 2.55 |
| FFO Payout Ratio % | 43.29% | 53.43% | 41.73% | 38.55% | 30.37% | 34.07% | 37.52% | 32.04% | 38.49% | 30.95% | 33.73% | 28.6% | 26.13% | 17.57% | 18.13% | 12.22% | 0% | 8.54% | 64.61% | 43.86% | 52.43% | 61.93% | 59.78% | 60.75% | 62.17% | 59.97% | 60.31% | 56.17% | 64.94% | 72.11% | 70.16% |
| EPS (Diluted) | 2.58 | 1.87 | 2.17 | 2.07 | 2.72 | 2.09 | 1.53 | 1.88 | 1.31 | 1.69 | 1.05 | 0.66 | 0.42 | 0.24 | -0.24 | -0.34 | -3.53 | -0.28 | 0.50 | 2.99 | 2.04 | 1.80 | 2.17 | 2.43 | 2.39 | 2.24 | 2.21 | 2.41 | 1.20 | 1.26 | 1.24 |
| EPS Growth % | 27.72% | -13.82% | 4.83% | -23.9% | 30.14% | 36.6% | -18.62% | 43.51% | -22.49% | 60.95% | 59.09% | 57.14% | 75% | 200% | 29.41% | 90.37% | -1160.71% | -156% | -83.28% | 46.57% | 13.33% | -17.05% | -10.7% | 1.67% | 6.7% | 1.36% | -8.3% | 100.83% | -4.76% | 1.61% | 96.83% |
| EPS (Basic) | - | 1.87 | 2.17 | 2.08 | 2.72 | 2.09 | 1.53 | 1.89 | 1.31 | 1.70 | 1.05 | 0.67 | 0.42 | 0.24 | -0.24 | -0.34 | -3.53 | -0.28 | 0.50 | 2.99 | 2.04 | 1.80 | 2.17 | 2.43 | 2.39 | 2.26 | 2.23 | 2.42 | 1.20 | 1.27 | 1.24 |
| Diluted Shares Outstanding | 132.5M | 132.5M | 132.42M | 132.34M | 132.1M | 129.78M | 127.9M | 126.69M | 124.19M | 118.79M | 115.37M | 110.78M | 110.33M | 107M | 91.47M | 80.62M | 62.95M | 48.7M | 43.19M | 44.09M | 44.01M | 42.43M | 40.56M | 39.31M | 38.93M | 39.15M | 38.45M | 38.13M | 37.59M | 31.83M | 26.77M |
Development pipeline execution risk
As reported in financial statements, First Industrial Realty Trust achieved a 9.9% YoY revenue increase in 2026Q1, suggesting that the company's strategic focus on infill submarkets continues to capture significant pricing power despite broader industrial sector headwinds that have tempered growth for many of its larger peers.
The consistent revenue expansion appears to be driven by the company's ability to push rents in supply-constrained markets, effectively leveraging its light industrial portfolio. Investors should monitor whether this top-line momentum can be sustained as the development pipeline matures and potentially faces higher interest costs.
Based on the provided quarterly data, NOI margins exhibited significant fluctuations, dropping to 21.1% in 2026Q1 from historical levels near 74%, which may indicate either a shift in accounting treatment or an unexpected surge in property-level operating expenses that warrants further investigation by institutional stakeholders.
The sharp contraction in NOI margin suggests that the company's property-level profitability is currently under pressure, potentially due to rising maintenance costs or tax assessments. This volatility complicates the assessment of core operational efficiency and suggests that the underlying cost structure may be less stable than previously assumed.
According to recent SEC filings, FFO per share reached $1.46 in 2026Q1, representing a substantial 89.5% growth rate, yet the erratic nature of these quarterly figures suggests that non-recurring items or development-related accounting adjustments may be distorting the true cash-generating capacity of the REIT's core rental operations.
While the headline FFO growth appears impressive, the lack of consistent quarterly progression implies that investors should look past the volatility to assess normalized earnings. The reliance on development-heavy growth strategies may introduce periodic earnings noise that obscures the sustainability of the dividend and long-term cash flow.
As evidenced by the historical data, the company's reliance on capitalized leasing commissions and tenant improvements may be masking the true recurring capital requirements of the portfolio, as indicated by the significant discrepancy between FFO and the limited AFFO data points provided in recent financial disclosures.
The potential for capitalized costs to inflate earnings suggests that the company's reported FFO may overstate its true economic profitability. Analysts should remain cautious regarding the long-term impact of these recurring capital expenditures on the company's ability to fund future growth without increasing leverage or diluting shareholders.
Quick answers to the most common questions about buying FR stock.
For fiscal year 2025, First Industrial Realty Trust, Inc. (FR) reported total revenue of $727.1M. This represents a 419.1% increase compared to $140.1M in 1996.
First Industrial Realty Trust, Inc. (FR) is profitable, generating $247.4M in net income for the fiscal year ending 2025 with a net profit margin of 34.0%.
First Industrial Realty Trust, Inc. (FR) reported an operating income of $307.7M, resulting in an operating profit margin of 42.3%. This margin reflects the operational efficiency of the business before interest and taxes.
First Industrial Realty Trust, Inc. (FR) generated $164.3M in gross profit for the year, representing a gross profit margin of 22.6%. This demonstrates the company's core pricing power and production efficiency.