AFFO surged to $121.4M in Q2 2026, covering dividends 1.9x, while operating cash flow of $152.4M supports minimal external funding needs.
Federal Realty Investment Trust (FRT) cash flow statement — 30-year operating, investing & financing cash flows
| 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 |
|---|
| Cash from Operations | 816.88M | 622.38M | 574.56M | 555.83M | 516.77M | 471.35M | 369.93M | 461.92M | 516.69M | 458.83M | 427.67M | 369.05M | 346.13M | 314.5M | 296.63M | 244.71M | 256.74M | 256.76M | 228.28M | 214.21M | 184.4M | 174.46M | 174.15M | 135.46M | 119.07M | 122.81M | 107.06M | 102.18M | 90.43M | 72.2M | 65.65M |
| Operating CF Growth % | 152.04% | 8.32% | 3.37% | 7.56% | 9.64% | 27.42% | -19.91% | -10.6% | 12.61% | 7.29% | 15.89% | 6.62% | 10.06% | 6.02% | 21.22% | -4.68% | -0.01% | 12.48% | 6.57% | 16.16% | 5.7% | 0.18% | 28.56% | 13.77% | -3.05% | 14.72% | 4.77% | 13% | 25.25% | 9.98% | 0.82% |
| Operating CF / Revenue % | 61.16% | 48.67% | 47.78% | 49.09% | 48.1% | 49.55% | 44.28% | 49.36% | 56.44% | 53.52% | 53.35% | 49.6% | 50.45% | 49.34% | 48.97% | 44.4% | 47.39% | 48.4% | 43.89% | 44.34% | 40.89% | 42.52% | 45.19% | 39.18% | 40.05% | 45.23% | 39.04% | 38.6% | 37.92% | 34.28% | 36.66% |
| Net Income | 436.19M | 411.08M | 304.33M | 247.22M | 395.66M | 269.08M | 135.89M | 360.54M | 249.03M | 297.87M | 258.88M | 218.42M | 172.29M | 167.61M | 156.23M | 149.61M | 128.24M | 103.87M | 135.15M | 195.54M | 94.76M | 114.61M | 84.16M | 94.5M | 55.29M | 68.76M | 60.52M | 48.4M | 45M | 46.5M | 28.7M |
| Depreciation & Amortization | 490.71M | 367.84M | 342.6M | 321.76M | 302.41M | 279.98M | 255.03M | 239.76M | 244.25M | 216.05M | 193.59M | 174.8M | 170.81M | 161.1M | 142.04M | 126.57M | 119.82M | 115.09M | 111.07M | 105.97M | 97.88M | 91.5M | 90.44M | 74.62M | 64.53M | 59.91M | 53.26M | 50.01M | 46.05M | 41.4M | 38.15M |
| Stock-Based Compensation | 15.02M | 14.61M | 16.36M | 14.31M | 13.7M | 13.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -286.68M | -171.71M | -86.19M | -30.29M | -192.16M | -103.81M | -15.52M | -114.21M | 7.98M | -67.91M | -32.03M | -10.7M | 5.63M | -14.35M | -9.27M | -15.33M | 4.18M | 20.97M | -12.6M | -92.84M | 3.77M | -23.46M | -2.98M | -34.29M | 30.59M | 6.12M | -2.05M | 9.49M | 2.26M | 4.7M | 1.23M |
| Working Capital Changes | -7.46M | 564K | -2.54M | 2.83M | -2.84M | 13.1M | -5.47M | -24.17M | 15.43M | 12.81M | 7.24M | -13.47M | -2.61M | 136K | 7.63M | -16.14M | 4.5M | 16.83M | -5.34M | 5.55M | -12.01M | -8.19M | 2.54M | 634K | -31.34M | -11.98M | -4.68M | -5.72M | -2.88M | -20.4M | -2.43M |
| Cash from Investing | -614.63M | -743.07M | -446.83M | -358.32M | -786M | -660.12M | -368.38M | -316.53M | -192.25M | -837.92M | -590.22M | -353.76M | -396.15M | -345.2M | -273.56M | -196.37M | -187.09M | -127.34M | -207.57M | -151.44M | -317.43M | -152.25M | -157.61M | -97.23M | -175.74M | -233.19M | -121.74M | -99.31M | -187.65M | -279.3M | -161.82M |
| Acquisitions (Net) | 2.4M | -698K | 0 | 0 | -27.35M | -3.12M | -3.35M | -1.05M | 36.96M | -696K | -7.22M | -2.8M | -6.73M | 0 | 0 | -6.95M | -16.93M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -61.41M | -23.55M | 0 | 0 | 0 | 0 |
| Purchase of Investments | -65.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.93M | -7.02M | 0 | -20.43M | -4.96M | -13K | -9.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400K |
| Sale of Investments | 375.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -671.83M | -451.03M | -200.07M | -47.2M | -341.95M | -216.49M | 136.9M | 94.43M | 139.05M | -318.29M | -145.72M | -68.43M | -28.46M | -55.06M | -92.89M | -85.86M | -96.09M | -109.79M | -107.94M | -61.52M | -45.48M | -55.32M | -46.5M | -46.6M | 68.19M | -110.36M | -74.63M | -73.98M | -94.7M | -229M | -75.63M |
| Cash from Financing | -284.9M | 102.95M | -252.3M | -33.85M | 190.41M | -452.97M | 661.74M | -100.11M | -241.31M | 369.44M | 173.29M | -32.98M | 9.04M | 82.64M | -53.89M | 3.67M | -189.24M | -9.26M | -56.19M | -23.57M | 135.88M | -44.05M | -11.33M | -19.27M | 62.23M | 129.8M | 15.21M | -8.36M | 97.41M | 213.18M | 96.69M |
| Dividends Paid | -493.03M | -388.06M | -371.59M | -359.19M | -347.28M | -335.66M | -324.6M | -313.65M | -301.19M | -283M | -267.69M | -243.31M | -215.22M | -193.02M | -179.88M | -169.25M | -168.47M | -162.32M | -146.42M | -131.44M | -139.84M | -130.5M | -108.76M | -104.8M | -96.46M | -80.59M | -77.5M | -76.62M | -74.28M | -62.62M | -52.08M |
| Common Dividends | -493.03M | -388.06M | -371.59M | -359.19M | -347.28M | -335.66M | -324.6M | -313.65M | -301.19M | -283M | -267.69M | -243.31M | -215.22M | -193.02M | -179.88M | -169.25M | -163.12M | -162.32M | -146.42M | -131.44M | -139.84M | -130.5M | -108.76M | -104.8M | -96.46M | -80.59M | -77.5M | -76.62M | -74.28M | -62.6M | -52.08M |
| Debt Issuance (Net) | 0 | 1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 0 | 0 | 0 | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K |
| Share Repurchases | 4.62M | -4.91M | -6.71M | -5.02M | -4.9M | -3M | -4.05M | -4.63M | -958K | -4.23M | -4.45M | -9.21M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -135M | 0 | 0 | 0 | 0 | 0 | -22.63M | -2.56M | 0 | 0 | 0 |
| Other Financing | 102.43M | -18.54M | -45.16M | -12.99M | -43.8M | -9.65M | -21.2M | -23.74M | -12.46M | -1.78M | -23.44M | -9.63M | -7.81M | -7.12M | -9.94M | -8.02M | -5.35M | 0 | -200K | -6.91M | 99.6M | 75.22M | -21.32M | -72.71M | -3.41M | 144.42M | 165.78M | -2.32M | -2.27M | 800K | 49.17M |
| Net Change in Cash | -80.62M | -17.74M | -124.56M | 163.66M | -78.81M | -641.73M | 663.28M | 45.28M | 83.13M | -9.65M | 6.29M | -26.91M | -40.98M | 51.94M | -30.82M | 52.01M | -119.59M | 120.17M | -35.47M | 39.2M | 2.86M | -21.84M | -4.49M | 11.85M | 5.56M | 6.21M | -381K | -5.49M | 187K | 6M | 520K |
| Exchange Rate Effect | 2.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 117.71M | 135.44M | 260M | 96.35M | 175.16M | 816.9M | 153.61M | 108.33M | 25.2M | 34.85M | 28.56M | 47.95M | 88.93M | 36.99M | 67.81M | 15.8M | 135.39M | 15.22M | 50.69M | 11.49M | 8.64M | 30.48M | 34.97M | 23.12M | 17.56M | 11.36M | 11.74M | 17.23M | 17.04M | 11M | 10.52M |
| Cash at End | 114.78M | 117.71M | 135.44M | 260M | 96.35M | 175.16M | 816.9M | 153.61M | 108.33M | 25.2M | 34.85M | 21.05M | 47.95M | 88.93M | 36.99M | 67.81M | 15.8M | 135.39M | 15.22M | 50.69M | 11.49M | 8.64M | 30.48M | 34.97M | 23.12M | 17.56M | 11.36M | 11.74M | 17.23M | 17M | 11.04M |
| Free Cash Flow | 561.99M | 331.04M | 327.8M | 244.71M | 100.07M | 30.84M | -132.01M | 52.01M | 148.43M | -59.76M | -18.03M | 77.3M | -14.83M | 24.36M | 115.96M | -1.31M | 110.51M | 144.16M | -9.33M | 144.72M | -202.26M | 77.54M | 59.42M | 71.76M | 119.07M | -213.35M | -86.8M | -39.29M | -168.5M | -480.88M | -148.29M |
| FCF Growth % | 62.35% | 0.99% | 33.96% | 144.54% | 224.5% | 123.36% | -353.82% | -64.96% | 348.38% | -231.52% | -123.32% | 621.32% | -160.88% | -79% | 8965.6% | -101.18% | -23.34% | 1645.73% | -106.44% | 171.55% | -360.85% | 30.48% | -17.19% | -39.73% | 155.81% | -145.79% | -120.94% | 76.68% | 64.96% | -224.28% | 17.11% |
| FCF / Revenue % | 42.07% | 25.89% | 27.26% | 21.61% | 9.31% | 3.24% | -15.8% | 5.56% | 16.21% | -6.97% | -2.25% | 10.39% | -2.16% | 3.82% | 19.14% | -0.24% | 20.4% | 27.17% | -1.79% | 29.96% | -44.85% | 18.9% | 15.42% | 20.75% | 40.05% | -78.57% | -31.66% | -14.84% | -70.65% | -228.34% | -82.82% |
Quick answers to the most common questions about buying FRT stock.
Federal Realty Investment Trust (FRT) generated $622.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Federal Realty Investment Trust (FRT) generated $331.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Federal Realty Investment Trust (FRT) spent $291.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Federal Realty Investment Trust (FRT) returned $388.1M to shareholders via cash dividends and spent $4.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Interest rate and construction cost pressure
Metrics are mathematically derived from official filings.
AFFO Coverage Strengthens
AFFO surged to $121.4M in Q2 2026, covering dividends 1.9x, up from 1.6x in Q1, as reported in FRT's latest financials, signaling robust distributable cash flow.
The dividend payout ratio based on AFFO improved to 53% in Q2 2026 from 62% in Q1, indicating a widening safety margin. This suggests that FRT's earnings power is more than sufficient to sustain its dividend, even with elevated capital expenditures. Investors should monitor whether this coverage remains consistent, as quarterly AFFO can be volatile due to timing of leasing costs and other adjustments.
Capex Intensity Reflects Mixed-Use Strategy
Capital expenditures swung from -$65.0M in Q1 to +$65.0M in Q2 2026, per financial statements, highlighting the lumpy nature of investment in redevelopment and acquisitions.
The negative capex in Q1 likely reflects asset sales or reimbursements, while the positive figure in Q2 indicates significant investment in development projects. This pattern is consistent with FRT's strategy of recycling capital into high-yield mixed-use assets. However, the volatility complicates the assessment of maintenance vs. growth capex; investors should focus on the trend in AFFO, which deducts recurring capex, to gauge true cash flow generation.
External Funding Needs Remain Low
With dividends covered by AFFO and operating cash flow of $152.4M in Q2 2026, FRT appears to have minimal reliance on external funding, as per reported cash flow data.
The company's strong cash generation suggests it can fund its development pipeline and dividend without tapping capital markets, which is a positive signal given the high interest rate environment. However, the data shows occasional negative capex, which may indicate asset sales that provide additional liquidity. Investors should watch for any increase in debt issuance or ATM usage if the development pipeline accelerates.
Depreciation Distorts GAAP Earnings
FFO exceeded net income by 81% in Q2 2026, per FRT's financials, underscoring the significant non-cash depreciation charges that depress GAAP earnings.
The gap between net income and FFO highlights the importance of using FFO/AFFO metrics for REIT valuation. The high FFO/NI ratio of 1.81 in Q2 suggests that depreciation is a major non-cash expense, which is typical for a capital-intensive REIT. This distortion is expected to persist, and investors should focus on cash-based metrics to assess performance.
Cash Flow Statement Hides Maintenance Costs
While FFO appears strong, the cash flow statement may understate true maintenance capex, as evidenced by the volatile capex line, according to FRT's reported figures.
The capex figures include both maintenance and growth expenditures, but the breakdown is not provided. Given FRT's aging mixed-use portfolio, recurring maintenance costs could be higher than implied by the reported numbers. Investors should scrutinize the AFFO calculation to ensure it adequately captures tenant improvements and leasing commissions, which are essential for sustaining rental income.