Revenue expansion remains robust with a 10.3% growth rate in 2026Q1, while the recovery of NOI margins to 70.9% indicates effective management of property-level operating expenses.
| 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 | 1.31B | 1.28B | 1.2B | 1.13B | 1.07B | 951.22M | 835.49M | 935.79M | 915.44M | 857.35M | 801.59M | 744.01M | 686.09M | 637.41M | 605.79M | 551.1M | 541.8M | 530.52M | 520.19M | 483.12M | 451.02M | 410.33M | 385.39M | 345.76M | 297.29M | 271.54M | 274.19M | 264.71M | 238.48M | 210.6M | 179.06M |
| Revenue Growth % | 7.48% | 6.35% | 6.21% | 5.38% | 12.95% | 13.85% | -10.72% | 2.22% | 6.78% | 6.96% | 7.74% | 8.44% | 7.64% | 5.22% | 9.92% | 1.72% | 2.13% | 1.99% | 7.67% | 7.12% | 9.92% | 6.47% | 11.46% | 16.31% | 9.48% | -0.96% | 3.58% | 11% | 13.24% | 17.62% | 15.98% |
| Property Operating Expenses | 608.49M | 1.15B | 391.8M | 363.1M | 356.78M | 316.62M | 290.16M | 298.76M | 287.87M | 272.73M | 253.61M | 233.42M | 211.92M | 190.45M | 179.07M | 169.77M | 169.18M | 166.74M | 165.2M | 146.26M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Operating Income (NOI) | 703.02M | 124.41M | 810.65M | 769.06M | 717.6M | 634.61M | 545.33M | 637.03M | 627.57M | 584.62M | 547.98M | 510.6M | 474.17M | 446.96M | 426.72M | 381.33M | 372.62M | 363.78M | 354.99M | 336.86M | 451.02M | 410.33M | 385.39M | 345.76M | 297.29M | 271.54M | 274.19M | 264.71M | 238.48M | 210.6M | 179.06M |
| NOI Margin % | 53.6% | 9.73% | 67.42% | 67.93% | 66.79% | 66.71% | 65.27% | 68.07% | 68.55% | 68.19% | 68.36% | 68.63% | 69.11% | 70.12% | 70.44% | 69.19% | 68.77% | 68.57% | 68.24% | 69.73% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Operating Expenses | 157.7M | -335.11M | 338.3M | 362.59M | 191.19M | 239.88M | 255.81M | 166.12M | 265.93M | 174.41M | 226.98M | 210.44M | 203.13M | 192.8M | 172.86M | 154.87M | 143.4M | 153.2M | 137.75M | 128.21M | 251.99M | 234.02M | 233.01M | 198.93M | 313.65M | 137.49M | 280.56M | 143.83M | 135.27M | 121.84M | 104.35M |
| G&A Expenses | 36.04M | 46.91M | 49.74M | 50.71M | 52.64M | 49.86M | 41.68M | 42.75M | 33.6M | 36.28M | 33.4M | 35.65M | 32.32M | 31.97M | 31.16M | 28.98M | 24.19M | 22.03M | 26.73M | 26.58M | 21.34M | 19.91M | 18.16M | 11.82M | 13.79M | 14.28M | 13.32M | 15.12M | 11.8M | 11.7M | 9.1M |
| EBITDA | 925.44M | 827.36M | 814.95M | 728.23M | 828.82M | 674.7M | 544.55M | 710.67M | 605.88M | 626.26M | 514.58M | 474.95M | 441.85M | 415.26M | 395.9M | 353.03M | 349.04M | 325.68M | 328.3M | 314.61M | 296.92M | 267.82M | 242.81M | 221.45M | 48.17M | 193.97M | 46.89M | 170.9M | 149.26M | 130.16M | 112.86M |
| EBITDA Margin % | 70.56% | 64.7% | 67.77% | 64.32% | 77.14% | 70.93% | 65.18% | 75.94% | 66.18% | 73.05% | 64.19% | 63.84% | 64.4% | 65.15% | 65.35% | 64.06% | 64.42% | 61.39% | 63.11% | 65.12% | 65.83% | 65.27% | 63.01% | 64.05% | 16.2% | 71.43% | 17.1% | 64.56% | 62.59% | 61.8% | 63.03% |
| Depreciation & Amortization | 380.11M | 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 |
| D&A / Revenue % | 28.98% | 28.76% | 28.49% | 28.42% | 28.15% | 29.43% | 30.52% | 25.62% | 26.68% | 25.2% | 24.15% | 23.49% | 24.9% | 25.27% | 23.45% | 22.97% | 22.11% | 21.69% | 21.35% | 21.93% | 21.7% | 22.3% | 23.47% | 21.58% | 21.71% | 22.06% | 19.42% | 18.89% | 19.31% | 19.66% | 21.31% |
| Operating Income | 545.33M | 459.51M | 472.36M | 406.47M | 526.41M | 394.73M | 289.52M | 470.91M | 361.64M | 410.21M | 321M | 300.15M | 271.04M | 254.16M | 253.86M | 226.46M | 229.22M | 210.58M | 217.24M | 208.65M | 199.04M | 176.31M | 152.38M | 146.83M | -16.36M | 134.05M | -6.37M | 120.88M | 103.21M | 88.76M | 74.7M |
| Operating Margin % | 41.58% | 35.93% | 39.28% | 35.9% | 49% | 41.5% | 34.65% | 50.32% | 39.5% | 47.85% | 40.04% | 40.34% | 39.5% | 39.87% | 41.91% | 41.09% | 42.31% | 39.69% | 41.76% | 43.19% | 44.13% | 42.97% | 39.54% | 42.47% | -5.5% | 49.37% | -2.32% | 45.67% | 43.28% | 42.15% | 41.72% |
| Interest Expense | 4M | 181.11M | 175.48M | 167.81M | 136.99M | 127.7M | 136.29M | 109.62M | 110.15M | 100.13M | 94.99M | 92.55M | 93.94M | 104.98M | 113.34M | 98.47M | 101.88M | 108.78M | 99.16M | 111.36M | 118.71M | 88.57M | 85.06M | 94.5M | 55.29M | 68.76M | 60.52M | 48.44M | 44.96M | 46.5M | 28.74M |
| Interest Coverage | - | 3.34x | 2.73x | 2.47x | 3.89x | 3.11x | 2.00x | 4.29x | 3.26x | 3.97x | 3.38x | 3.05x | 2.79x | 2.31x | 2.26x | 2.32x | 2.24x | 2.09x | 2.19x | 1.87x | 1.68x | 1.99x | 1.79x | 1.55x | 8.41x | 3.95x | -0.11x | 2.50x | 2.40x | 6.79x | 2.60x |
| Non-Operating Income | -162.12M | -145.25M | -7.45M | -8.56M | -6.24M | -2.05M | 17.35M | 746K | 2.46M | 12.21M | -424K | 17.51M | 9.21M | 11.37M | -2.45M | -2.32M | 1.49M | -16.36M | 0 | 0 | 0 | 0 | 0 | 0 | -481.1M | -137.49M | 0 | 0 | -4.67M | -226.94M | 0 |
| Pretax Income | 518.14M | 423.65M | 304.33M | 247.22M | 395.66M | 269.08M | 135.89M | 360.54M | 249.03M | 297.87M | 226.43M | 190.09M | 167.89M | 137.81M | 142.97M | 130.32M | 125.85M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Margin % | 39.51% | 33.13% | 25.31% | 21.84% | 36.83% | 28.29% | 16.26% | 38.53% | 27.2% | 34.74% | 28.25% | 25.55% | 24.47% | 21.62% | 23.6% | 23.65% | 23.23% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Income Tax | 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 | 0 |
| Effective Tax Rate % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 506.41M | 411.08M | 295.21M | 236.99M | 385.49M | 261.5M | 131.71M | 353.87M | 241.91M | 289.91M | 249.91M | 210.22M | 164.53M | 162.68M | 151.93M | 143.92M | 122.79M | 98.3M | 129.79M | 195.54M | 118.71M | 114.61M | 84.16M | 94.5M | 55.29M | 68.76M | 60.52M | 48.44M | 44.96M | 46.5M | 28.74M |
| Net Margin % | 38.61% | 32.15% | 24.55% | 20.93% | 35.88% | 27.49% | 15.76% | 37.81% | 26.43% | 33.82% | 31.18% | 28.25% | 23.98% | 25.52% | 25.08% | 26.11% | 22.66% | 18.53% | 24.95% | 40.47% | 26.32% | 27.93% | 21.84% | 27.33% | 18.6% | 25.32% | 22.07% | 18.3% | 18.85% | 22.08% | 16.05% |
| Net Income Growth % | 67.55% | 39.25% | 24.57% | -38.52% | 47.42% | 98.55% | -62.78% | 46.28% | -16.56% | 16.01% | 18.88% | 27.77% | 1.14% | 7.08% | 5.56% | 17.21% | 24.91% | -24.26% | -33.63% | 64.72% | 3.58% | 36.19% | -10.94% | 70.92% | -19.59% | 13.6% | 24.94% | 7.75% | -3.31% | 61.78% | 24.37% |
| Funds From Operations (FFO) | 886.52M | 778.92M | 637.81M | 558.75M | 687.9M | 541.47M | 386.73M | 593.62M | 486.15M | 505.96M | 443.5M | 385.01M | 335.35M | 323.78M | 293.96M | 270.49M | 242.61M | 213.4M | 240.86M | 301.5M | 216.59M | 206.12M | 174.59M | 169.11M | 119.82M | 128.67M | 113.78M | 98.45M | 91.01M | 87.9M | 66.89M |
| FFO Margin % | 67.6% | 60.91% | 53.04% | 49.35% | 64.03% | 56.92% | 46.29% | 63.44% | 53.11% | 59.01% | 55.33% | 51.75% | 48.88% | 50.8% | 48.53% | 49.08% | 44.78% | 40.22% | 46.3% | 62.41% | 48.02% | 50.23% | 45.3% | 48.91% | 40.3% | 47.38% | 41.5% | 37.19% | 38.16% | 41.74% | 37.36% |
| FFO Growth % | 149.97% | 22.12% | 14.15% | -18.77% | 27.04% | 40.01% | -34.85% | 22.11% | -3.92% | 14.09% | 15.19% | 14.81% | 3.57% | 10.14% | 8.68% | 11.49% | 13.69% | -11.4% | -20.11% | 39.2% | 5.08% | 18.05% | 3.24% | 41.14% | -6.88% | 13.08% | 15.57% | 8.18% | 3.53% | 31.4% | 15.32% |
| FFO per Share | 10.23 | 9.07 | 7.63 | 6.87 | 8.54 | 7.00 | 5.12 | 7.94 | 6.63 | 7.00 | 6.24 | 5.58 | 4.97 | 4.94 | 4.59 | 4.32 | 3.96 | 3.57 | 4.09 | 5.33 | 4.01 | 3.89 | 3.39 | 3.48 | 2.79 | 3.20 | 2.85 | 2.42 | 2.27 | 2.25 | 1.99 |
| FFO Payout Ratio % | 44.13% | 49.82% | 58.26% | 64.29% | 50.48% | 61.99% | 83.93% | 52.84% | 61.95% | 55.93% | 60.36% | 63.2% | 64.18% | 59.61% | 61.19% | 62.57% | 67.24% | 76.07% | 60.79% | 43.6% | 64.57% | 63.31% | 62.29% | 61.97% | 80.51% | 62.64% | 68.11% | 77.82% | 81.62% | 71.22% | 77.86% |
| EPS (Diluted) | 5.84 | 4.79 | 3.42 | 2.80 | 4.71 | 3.26 | 1.62 | 4.61 | 3.18 | 3.97 | 3.50 | 3.03 | 2.41 | 2.46 | 2.35 | 2.28 | 1.98 | 1.63 | 2.19 | 3.45 | 1.92 | 1.94 | 1.41 | 1.59 | 0.85 | 1.09 | 1.35 | 1.02 | 0.94 | 1.14 | 0.86 |
| EPS Growth % | 66.95% | 40.06% | 22.14% | -40.55% | 44.48% | 101.23% | -64.86% | 44.97% | -19.9% | 13.43% | 15.51% | 25.73% | -2.03% | 4.68% | 3.07% | 15.15% | 21.47% | -25.57% | -36.52% | 79.69% | -1.03% | 37.59% | -11.32% | 87.06% | -22.02% | -19.26% | 32.35% | 8.51% | -17.54% | 32.56% | 19.44% |
| EPS (Basic) | - | 4.79 | 3.42 | 2.80 | 4.71 | 3.26 | 1.62 | 4.61 | 3.18 | 3.97 | 3.51 | 3.04 | 2.42 | 2.47 | 2.36 | 2.29 | 1.99 | 1.63 | 2.20 | 3.48 | 1.94 | 1.96 | 1.42 | 1.60 | 0.86 | 1.09 | 1.36 | 1.02 | 0.94 | 1.16 | 0.86 |
| Diluted Shares Outstanding | 86.66M | 85.85M | 83.57M | 81.31M | 80.51M | 77.37M | 75.52M | 74.77M | 73.3M | 72.23M | 71.05M | 68.98M | 67.49M | 65.48M | 64.06M | 62.6M | 61.32M | 59.83M | 58.91M | 56.54M | 53.96M | 53.05M | 51.55M | 48.62M | 42.88M | 40.27M | 39.91M | 40.64M | 40.08M | 39.12M | 33.57M |
Development Pipeline Execution Risk
According to recent quarterly filings, FRT achieved a 10.3% revenue growth rate in 2026Q1, signaling that the firm's strategic focus on high-density, mixed-use assets continues to capture significant demand despite broader retail sector headwinds and the inherent complexities of managing multi-asset property nodes.
The acceleration in top-line growth suggests that the firm's placemaking strategy is successfully driving incremental yield from its existing land footprint. Investors should monitor whether this growth is primarily driven by organic rent escalations or the successful stabilization of recent development phases, as the latter carries higher execution risk.
As reported in financial statements, FFO per share reached 2.98 in 2026Q1, representing a significant jump from previous periods, though the underlying AFFO figures suggest that recurring capital expenditures and leasing costs remain a substantial drag on the cash available for distribution to shareholders.
The disparity between FFO and AFFO warrants further investigation, as it may indicate that the company is heavily reinvesting in its portfolio to maintain its competitive moat. While the dividend yield remains stable, the reliance on non-cash adjustments to bolster headline FFO figures suggests that investors should prioritize AFFO as the true measure of dividend safety.
Based on the provided data, the NOI margin reached 70.9% in 2026Q1, reflecting a recovery from the anomalous 9.1% reported in 2025Q4 and suggesting that the firm's ability to pass through operating expenses to tenants remains a core pillar of its property-level profitability.
The sharp fluctuation in the 2025Q4 margin appears to be an accounting outlier rather than a structural shift, as the 70% range is more consistent with the firm's historical performance. Maintaining these margins is critical, as any inability to offset rising property taxes and insurance costs would directly erode the value of the firm's high-barrier coastal assets.
Analysis of the provided income statement data reveals that while Net Income has trended upward, the significant gap between Net Income and AFFO suggests that capitalized leasing commissions and tenant improvements may be masking the true cash-on-cash return profile of the firm's extensive redevelopment pipeline.
Investors should be cautious of the potential for capitalized costs to inflate earnings metrics during periods of heavy construction. If the yield on cost for these redevelopments fails to exceed the firm's cost of capital, the current valuation premium may be difficult to justify in a higher-for-longer interest rate environment.
Quick answers to the most common questions about buying FRT stock.
For fiscal year 2025, Federal Realty Investment Trust (FRT) reported total revenue of $1.28B. This represents a 614.2% increase compared to $179.1M in 1996.
Federal Realty Investment Trust (FRT) is profitable, generating $411.1M in net income for the fiscal year ending 2025 with a net profit margin of 32.1%.
Federal Realty Investment Trust (FRT) reported an operating income of $459.5M, resulting in an operating profit margin of 35.9%. This margin reflects the operational efficiency of the business before interest and taxes.
Federal Realty Investment Trust (FRT) generated $124.4M in gross profit for the year, representing a gross profit margin of 9.7%. This demonstrates the company's core pricing power and production efficiency.