Revenue growth accelerated to 7.8% YoY in Q2 2026, with NOI margin expanding to 69.1%, though FFO per share fell 24% YoY to $2.16 due to non-recurring items.
Federal Realty Investment Trust (FRT) annual income statement — 30-year revenue, gross profit & net income history
| 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 | 1.34B | 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 % | 8.09% | 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 | 613.76M | 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) | 721.93M | 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 % | 54.05% | 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 | 261.3M | -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 | 37.58M | 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 | 852.12M | 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 % | 63.8% | 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 | 391.5M | 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 % | 29.31% | 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 | 460.63M | 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 % | 34.49% | 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 | -180.83M | -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 | 446.74M | 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 % | 33.45% | 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 | 436.19M | 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 % | 32.66% | 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 % | 26% | 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) | 827.69M | 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 % | 61.97% | 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 % | 101.55% | 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 | 9.60 | 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 % | 59.57% | 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) | 5.06 | 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 % | 27.41% | 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 | 86.18M | 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 |
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.
Key Metrics
Top Statement Risk
Interest rate and construction cost pressure
Metrics are mathematically derived from official filings.
Revenue Momentum Accelerates on Mixed-Use Demand
FRT's revenue grew 7.8% year-over-year in Q2 2026, reaching $335.7M, driven by strong leasing and development completions, as reported in the latest quarterly filing.
The 7.8% revenue growth in Q2 2026, up from 5.2% in the prior year quarter, indicates accelerating demand for FRT's mixed-use properties. This growth appears to be driven by both new developments coming online and robust leasing activity, as evidenced by the record leasing quarter mentioned in the recent context. The sustained growth trajectory suggests that FRT's strategy of densifying existing assets is translating into tangible revenue gains, though investors should monitor whether this pace is sustainable given potential economic headwinds.
NOI Margin Expansion Reflects Operational Efficiency
NOI margin improved to 69.1% in Q2 2026 from 68.4% a year earlier, according to FRT's financial statements, indicating effective cost management and tenant recovery structures.
The NOI margin of 69.1% in Q2 2026 is slightly above the trailing average, suggesting that FRT is effectively managing property-level operating expenses. This improvement may be attributed to higher tenant reimbursements and controlled costs, which is critical in an inflationary environment. However, the margin is still below the peak of 70.9% seen in Q1 2026, indicating some quarter-to-quarter volatility that warrants monitoring.
FFO Per Share Volatility Masks Underlying Strength
FFO per share swung from $2.98 in Q1 2026 to $2.16 in Q2 2026, a 27.5% decline, based on reported figures, highlighting the impact of non-recurring items on earnings quality.
The significant quarter-over-quarter drop in FFO per share, from $2.98 to $2.16, appears to be driven by non-recurring items, as the underlying operational performance remains strong. The Q1 figure likely included gains on asset sales or other one-time benefits, while Q2 reflects more normalized operations. Investors should focus on the trend in AFFO, which is a more stable measure of recurring earnings; AFFO per share was $1.41 in Q2 2026, down from $2.24 in Q1, but this also includes similar volatility. The dividend payout ratio based on AFFO appears manageable, but the volatility suggests that FFO quality may be lower than headline numbers imply.
Depreciation Charges Distort GAAP Earnings
GAAP net income of $85.7M in Q2 2026 is significantly lower than FFO of $186.3M, as reported in financial statements, underscoring the impact of non-cash depreciation on reported earnings.
The gap between net income and FFO highlights the substantial depreciation charges on FRT's real estate assets, which are a non-cash expense that does not reflect economic depreciation. This distortion is typical for REITs, but FRT's large development pipeline may result in even higher depreciation charges as assets are placed into service. Investors should rely on FFO and AFFO as more accurate measures of earnings power, while also considering the recurring capital expenditure requirements to maintain these properties.
Same-Store NOI Growth Remains Positive
Same-store NOI growth is estimated at 3-4% for Q2 2026, based on FRT's reported revenue and occupancy trends, indicating healthy organic performance across the portfolio.
While same-store NOI is not explicitly provided, the revenue growth and stable occupancy suggest that FRT is achieving positive rent spreads on renewals and new leases. The company's focus on high-demand coastal markets likely supports pricing power, as retailers seek prime locations. However, the office component within mixed-use assets may face headwinds, which could temper overall same-store growth if vacancies persist.
Earnings Quality Questioned by One-Time Gains
The 32.15% net margin reported in Q2 2026 appears inflated by non-operating gains, as per financial data, raising questions about the sustainability of reported earnings.
The unusually high net margin, coupled with the volatility in FFO and net income, suggests that FRT's earnings include significant one-time items such as gains on asset sales or insurance proceeds. These items are not indicative of core operating performance and may mislead investors if not adjusted for. Additionally, the use of straight-line rent adjustments and capitalized interest can further distort earnings, making it essential for analysts to focus on AFFO and cash-based metrics when evaluating FRT's true earnings power.