SEC Filing | Federal Realty Investment Trust

View:

Download DOC

Download PDF

Download XLS

Download XBRL

frt-20240212

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) February 12, 2024

Federal Realty Investment Trust

Federal Realty OP LP

(Exact name of registrant as specified in its charter)


Maryland (Federal Realty Investment Trust)	1-07533	87-3916363
Delaware (Federal Realty OP LP)	333-262016-01	52-0782497
(State or other jurisdiction of incorporation)	(Commission File Number)	(IRS Employer Identification No.)

909 Rose Avenue, Suite 200

North Bethesda,

Maryland

20852

(Address of principal executive offices)

(Zip Code)

Registrant's telephone number including area code: 301/998-8100

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):


☐			Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)


☐			Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)


☐			Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))


☐			Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Federal Realty Investment Trust
Title of Each Class	Trading Symbol	Name of Each Exchange On Which Registered
Common Shares of Beneficial Interest	FRT	New York Stock Exchange
$.01 par value per share, with associated Common Share Purchase Rights

Depositary Shares, each representing 1/1000 of a share	FRT-C	New York Stock Exchange
of 5.00% Series C Cumulative Redeemable Preferred Stock, $.01 par value per share

Federal Realty OP LP
Title of Each Class	Trading Symbol	Name of Each Exchange On Which Registered
None	N/A	N/A


Indicate by check mark whether the registrant is an emerging growth company, as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.
Federal Realty Investment Trust Yes ☐ No ☒			Federal Realty OP LP Yes ☐ No ☒


If an emerging growth company, indicate by checkmark if the registrant has elected not use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Federal Realty Investment Trust ☐			Federal Realty OP LP ☐

Item 2.02. Results of Operations and Financial Condition.

The following information is being furnished under Item 2.02-Results of Operations and Financial Condition. This information, including the exhibits attached hereto, shall not be deemed “filed” for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. The information in this Current Report on Form 8-K shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or under the Exchange Act, regardless of any general incorporation language in such filing.

On February 12, 2024, Federal Realty Investment Trust issued supplemental data pertaining to its operations, as well as a press release, to report its financial results for the quarter ended December 31, 2023. The supplemental data and press release are furnished as Exhibit 99.1 hereto.

Item 9.01. Financial Statements and Exhibits.

99.1 Supplemental information at December 31, 2023 (including press release dated February 12, 2024)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned hereunto duly authorized.


		FEDERAL REALTY INVESTMENT TRUST
		FEDERAL REALTY OP LP

Date:	February 12, 2024	/s/ Daniel Guglielmone

		Daniel Guglielmone
		Executive Vice President-
		Chief Financial Officer and Treasurer

EXHIBIT INDEX


Exhibit Number						Description
99.1						Supplemental Information at December 31, 2023

104						Cover Page Interactive Data File (the Cover Page Interactive Data File is embedded within the Inline XBRL document)

Document


FEDERAL REALTY INVESTMENT TRUST

SUPPLEMENTAL INFORMATION
December 31, 2023

TABLE OF CONTENTS

1	Fourth Quarter 2023 Earnings Press Release		3

2	Financial Highlights
		Consolidated Income Statements	8
		Consolidated Balance Sheets	9
		Funds From Operations / Other Supplemental Information	10

		Components of Rental Income	11
		Comparable Property Information	12
		Market Data and Leverage and Liquidity Ratios	13

3	Summary of Debt
		Summary of Outstanding Debt	14
		Summary of Debt Maturities	15

4	Summary of Redevelopment and Expansion Opportunities		16



5	Future Redevelopment and Expansion Opportunities		17

6	Property Acquisition, Dispositions, & Other Transactions		18

7	Real Estate Status Report		19

8	Retail Leasing Summary		24

9	Lease Expirations		25

10	Portfolio Leased Statistics		26

11	Summary of Top 25 Tenants		27



12	Reconciliation of FFO Guidance		28

13	Glossary of Terms		29


909 Rose Avenue, Suite 200
North Bethesda, Maryland 20852
301-998-8100

Safe Harbor Language

Certain matters discussed within this Supplemental Information may be deemed to be forward-looking statements within the meaning of the federal securities laws. Although Federal Realty believes the expectations reflected in the forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained. These factors include, but are not limited to, the risk factors described in our Annual Report on Form 10-K filed on February 12, 2024, and include the following:

•risks that our tenants will not pay rent, may vacate early or may file for bankruptcy or that we may be unable to renew leases or re-let space at favorable rents as leases expire or to fill existing vacancy;

•risks that we may not be able to proceed with or obtain necessary approvals for any development, redevelopment, or renovation project, and that completion of anticipated or ongoing property development, redevelopment, or renovation projects that we do pursue may cost more, take more time to complete or fail to perform as expected;

•risks normally associated with the real estate industry, including risks that occupancy levels at our properties and the amount of rent that we receive from our properties may be lower than expected, that new acquisitions may fail to perform as expected, that competition for acquisitions could result in increased prices for acquisitions, that costs associated with the periodic maintenance and repair or renovation of space, insurance and other operations may increase, that environmental issues may develop at our properties and result in unanticipated costs, and, because real estate is illiquid, that we may not be able to sell properties when appropriate;

•risks that our growth will be limited if we cannot obtain additional capital, or if the costs of capital we obtain are significantly higher than historical levels;

•risks associated with general economic conditions, including inflation and local economic conditions in our geographic markets;

•risks of financing on terms which are acceptable to us, our ability to meet existing financial covenants and the limitations imposed on our operations by those covenants, and the possibility of increases in interest rates that would result in increased interest expense;

•risks related to our status as a real estate investment trust, commonly referred to as a REIT, for federal income tax purposes, such as the existence of complex tax regulations relating to our status as a REIT, the effect of future changes in REIT requirements as a result of new legislation, and the adverse consequences of the failure to qualify as a REIT; and

•risks related to natural disasters, climate change and public health crises (such as the outbreak and worldwide spread of COVID-19), and the measures that international, federal, state and local governments, agencies, law enforcement and/or health authorities implement to address them, may precipitate or materially exacerbate one or more of the above-mentioned risks, and may significantly disrupt or prevent us from operating our business in the ordinary course for an extended period.

Given these uncertainties, readers are cautioned not to place undue reliance on any forward-looking statements that we make, including those in this Supplemental Information. Except as required by law, we make no promise to update any of the forward-looking statements as a result of new information, future events, or otherwise. You should review the risks contained in our Annual Report on Form 10-K, filed with the Securities and Exchange Commission on February 12, 2024.

https://cdn.kscope.io/332a6935ded86aa5189edb0bb1ef5dd9-logoa07.jpg


NEWS RELEASE			www.federalrealty.com

FOR IMMEDIATE RELEASE

Investor Inquiries:			Media Inquiries:
Leah Andress Brady			Brenda Pomar
Vice President, Investor Relations			Senior Director, Corporate Communications
301.998.8265			301.998.8316
lbrady@federalrealty.com			bpomar@federalrealty.com

Federal Realty Investment Trust Announces Operating Results for the Year and Quarter Ended December 31, 2023

NORTH BETHESDA, Md. (February 12, 2024) - Federal Realty Investment Trust (NYSE:FRT) today reported operating results for its year and quarter ended December 31, 2023. For the year ended December 31, 2023 and 2022, net income available for common shareholders was $2.80 per diluted share and $4.71 per diluted share, respectively. For the three months ended December 31, 2023 and 2022, net income available for common shareholders was $0.76 per diluted share and $1.40 per diluted share, respectively. For the year ended December 31, 2023 and 2022, Federal Realty reported operating income of $406.5 million and $526.4 million, respectively. For the three months ended December 31, 2023 and 2022, operating income was $108.8 million and $155.1 million, respectively.

Highlights for the full year, fourth quarter and subsequent to quarter-end include:

•Generated funds from operations available to common shareholders (FFO) per diluted share of $6.55 for the year, compared to $6.32 in 2022. For the fourth quarter, generated FFO per diluted share of $1.64, compared to $1.58 for the fourth quarter 2022.

•Generated comparable property operating income (POI) excluding lease termination fees and prior period rents collected growth of 4.3% for the year 2023 and 4.4% for the fourth quarter.

•Continued robust levels of leasing with 100 signed comparable retail leases in the fourth quarter at a cash basis rollover of 12%, bringing 2023 to 408 signed leases for over 2 million square feet of comparable space.

◦Comparable leases represented 98% of total retail leases signed in the fourth quarter.

•Federal Realty’s portfolio was 92.2% occupied and 94.2% leased at quarter end.

•Continued strong small shop leasing, ending the quarter at 90.7% representing an increase of 70 basis points year-over-year.

•Announced second phase of residential redevelopment at Bala Cynwyd in Bala Cynwyd, PA at a projected cost of $90 - $95 million and projected return on investment (ROI) of 7%.

•Raised $685.0 million of capital in two separate financings:

◦$200.0 million mortgage loan secured by Bethesda Row.

◦$485.0 million of 3.25% Exchangeable Senior Notes due January 2029.

•Repaid $600.0 million 3.95% senior unsecured notes at maturity, January 16, 2024.

•Introduced 2024 earnings per diluted share guidance of $2.72 to $2.94 and 2024 FFO per diluted share guidance of $6.65 to $6.87.

“In 2023, Federal’s FFO per diluted share reached an all-time high, showcasing the Company's resilience in the face of elevated interest rates,” said Donald C. Wood, Federal Realty’s Chief Executive Officer. “Our multi-faceted business plan drove FFO growth, marked by continued growth in our comparable pool, contributions from our redevelopment and expansion program and accretive acquisition activity. We believe that Federal's high-quality open-air shopping centers and mixed-use communities located in the first-tier suburbs of major metropolitan markets remain the real-estate of choice for today’s top-tier tenants. We head into 2024 energized and optimistic, poised for another exceptional year ahead.”

Financial Results

Net Income

For the full year 2023, Federal Realty reported net income available for common shareholders of $229.0 million and earnings per diluted share of $2.80. This compares to net income available for common shareholders of $377.5 million and earnings per diluted share of $4.71 for the full year 2022, which included significant one-time gains from transaction activity.

For the fourth quarter 2023, net income available for common shareholders was $62.1 million and earnings per diluted share was $0.76 versus $113.7 million and $1.40, respectively, for the fourth quarter 2022.

FFO

For the full year 2023, Federal Realty generated funds from operations available for common shareholders (FFO) of $537.3 million, or $6.55 per diluted share. This compares to FFO of $509.2 million, or $6.32 per diluted share for the full year 2022.

For the fourth quarter 2023, FFO was $134.9 million, or $1.64 per diluted share, compared to $129.0 million, or $1.58 per diluted share for the fourth quarter 2022.

FFO is a non-GAAP supplemental earnings measure which the Trust considers meaningful in measuring its operating performance. A reconciliation of FFO to net income is attached to this press release.

Operational Update

Occupancy

The portfolio was 92.2% occupied and 94.2% leased as of December 31, 2023.

Additionally, our comparable residential properties were 95.9% leased as of December 31, 2023.

Leasing Activity

For the full year 2023, Federal Realty signed 426 leases for 2,091,071 square feet of retail space. On a comparable space basis (i.e., spaces for which there was a former tenant), Federal Realty signed 408 leases for 2,027,373 square feet at an average rent of $36.75 per square foot compared to the average contractual rent of $33.43 per square foot for

the last year of the prior leases, representing a cash basis rollover growth on those comparable spaces of 10%, 22% on a straight-line basis. Comparable leases represented 96% of total comparable and non-comparable leases signed during 2023.

During the fourth quarter 2023, Federal Realty signed 102 leases for 398,378 square feet of retail space. On a comparable space basis (i.e., spaces for which there was a former tenant), Federal Realty signed 100 leases for 393,761 square feet at an average rent of $44.57 per square foot compared to the average contractual rent of $39.97 per square foot for the last year of the prior leases, representing a cash basis rollover growth on those comparable spaces of 12%, 23% on a straight-line basis. Comparable leases represented 98% of total comparable and non-comparable leases signed during the fourth quarter 2023.

Redevelopment

Subsequent to quarter end, Federal Realty announced the second phase of residential redevelopment at Bala Cynwyd in Bala Cynwyd, PA. The redevelopment will include the demolition of a two level department store building to construct a new six story residential building with 217 residential units, 16,000 square feet of retail and a two-story parking structure with 234 parking stalls. The redevelopment has a projected cost of $90 - $95 million and projected ROI of 7%.

Financing Transactions

On December 28, 2023, one of our wholly-owned subsidiaries entered into a $200.0 million mortgage loan, which bears interest at SOFR plus a 95 basis point spread, matures on December 28, 2025, plus two one-year extensions, at our option, and is secured by our Bethesda Row property. The interest rate is effectively fixed at 5.03% through the initial maturity date.

On January 11, 2024, our Operating Partnership issued $485.0 million aggregate principal amount of 3.25% Exchangeable Senior Notes that mature on January 15, 2029, unless earlier exchanged, purchased or redeemed. See our Form 8-K filing on January 11, 2024 for additional information on this transaction.

On January 16, 2024, we repaid the $600.0 million 3.95% senior unsecured notes at maturity.

Regular Quarterly Dividends

Federal Realty announced today that its Board of Trustees declared a regular quarterly cash dividend of $1.09 per common share, resulting in an indicated annual rate of $4.36 per common share. The regular common dividend will be payable on April 15, 2024 to common shareholders of record as of March 13, 2024.

Federal Realty’s Board of Trustees also declared a quarterly cash dividend on its Class C depositary shares, each representing 1/1000 of a 5.000% Series C Cumulative Preferred Share of Beneficial Interest, of $0.3125 per depositary share. All dividends on the depositary shares will be payable on April 15, 2024 to shareholders of record as of April 1, 2024.

2024 Initial Guidance


2024 Earnings per diluted share			$2.72 to $2.94
2024 FFO per diluted share			$6.65 to $6.87

The company's initial 2024 guidance is based on the following assumptions (1):


Comparable properties growth			2% - 3.5%
Comparable properties growth excluding prior period rents and lease termination fees			2.5% - 4%
Prior period rents (2)			$2 - $3 million
Lease termination fees			$4 - $7 million
Incremental redevelopment/expansion POI (3)			$9 - $12 million
General and administrative expenses			$48 - $52 million

Development/redevelopment capital			$100 - $150 million

Capitalized interest			$18 - $21 million

(1)Does not assume the impact of potential acquisitions or dispositions which have not closed as of January 31, 2024.

(2)Reflects amounts which were contractually deferred or payments renegotiated specifically related to the COVID-19 pandemic.

(3)Includes the expected additional POI to be recognized in 2024 compared to the amount recognized in 2023 from all of the redevelopments listed on page 16 of our supplemental information document filed on Form 8-K on February 12, 2024. Does not include any additional POI from "Active Property Improvement Projects."

Conference Call Information

Federal Realty’s management team will present an in-depth discussion of Federal Realty’s operating performance on its fourth quarter 2023 earnings conference call, which is scheduled for Monday, February 12, 2024 at 5:00 PM ET. To participate, please call 844-826-3035 or 412-317-5195 five to ten minutes prior to the call start time. The teleconference can also be accessed via a live webcast at www.federalrealty.com in the Investors section. A replay of the webcast will be available on Federal Realty’s website at www.federalrealty.com. A telephonic replay of the conference call will also be available through February 26, 2024 by dialing 844-512-2921 or 412-317-6671; Passcode: 10185405.

About Federal Realty

Federal Realty is a recognized leader in the ownership, operation and redevelopment of high-quality retail-based properties located primarily in major coastal markets from Washington, D.C. to Boston as well as San Francisco and Los Angeles. Founded in 1962, Federal Realty’s mission is to deliver long-term, sustainable growth through investing in communities where retail demand exceeds supply. Its expertise includes creating urban, mixed-use neighborhoods like Santana Row in San Jose, California, Pike & Rose in North Bethesda, Maryland and Assembly Row in Somerville, Massachusetts. These unique and vibrant environments that combine shopping, dining, living and working provide a destination experience valued by their respective communities. Federal Realty's 102 properties include approximately 3,300 tenants, in 26 million commercial square feet, and approximately 3,100 residential units.

Federal Realty has increased its quarterly dividends to its shareholders for 56 consecutive years, the longest record in the REIT industry. Federal Realty is an S&P 500 index member and its shares are traded on the NYSE under the symbol FRT. For additional information about Federal Realty and its properties, visit www.federalrealty.com.

Safe Harbor Language

Certain matters discussed within this Press Release may be deemed to be forward-looking statements within the meaning of the federal securities laws. Although Federal Realty believes the expectations reflected in the forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained. These factors include, but are not limited to, the risk factors described in our Annual Report on Form 10-K filed on February 12, 2024 and include the following:

•risks that we may not be able to proceed with or obtain necessary approvals for any development, redevelopment, or renovation project, and that completion of anticipated or ongoing property development, redevelopment or renovation projects that we do pursue may cost more, take more time to complete or fail to perform as expected;

•risks that our growth will be limited if we cannot obtain additional capital, or if the costs of capital we obtain are significantly higher than historical levels;

•risks associated with general economic conditions, including inflation and local economic conditions in our geographic markets;

Given these uncertainties, readers are cautioned not to place undue reliance on any forward-looking statements that we make, including those in this Press Release. Except as required by law, we make no promise to update any of the forward-looking statements as a result of new information, future events, or otherwise. You should review the risks contained in our Annual Report on Form 10-K, filed with the Securities and Exchange Commission on February 12, 2024.


Federal Realty Investment Trust
Consolidated Income Statements
December 31, 2023
	Three Months Ended				Year Ended
	December 31,				December 31,
	2023		2022		2023		2022
	(in thousands, except per share data)
	(unaudited)
REVENUE
Rental income	$	291,532	$	279,776	$	1,131,041	$	1,073,292

Mortgage interest income	280		281		1,113		1,086
Total revenue	291,812		280,057		1,132,154		1,074,378
EXPENSES
Rental expenses	62,256		62,769		231,666		228,958
Real estate taxes	33,437		33,196		131,429		127,824
General and administrative	13,100		13,590		50,707		52,636

Depreciation and amortization	82,421		79,165		321,763		302,409
Total operating expenses	191,214		188,720		735,565		711,827

Gain on deconsolidation of VIE	—		—		—		70,374
Gain on sale of real estate	8,179		63,760		9,881		93,483

OPERATING INCOME	108,777		155,097		406,470		526,408

OTHER INCOME/(EXPENSE)
Other interest income	912		585		4,687		1,072
Interest expense	(42,974)		(38,282)		(167,809)		(136,989)

Income from partnerships	375		292		3,869		5,170

NET INCOME	67,090		117,692		247,217		395,661
Net income attributable to noncontrolling interests	(2,987)		(1,999)		(10,232)		(10,170)
NET INCOME ATTRIBUTABLE TO THE TRUST	64,103		115,693		236,985		385,491
Dividends on preferred shares	(2,008)		(2,008)		(8,032)		(8,034)
NET INCOME AVAILABLE FOR COMMON SHAREHOLDERS	$	62,095	$	113,685	$	228,953	$	377,457

EARNINGS PER COMMON SHARE, BASIC:




Net income available for common shareholders	$	0.76	$	1.40	$	2.80	$	4.71
Weighted average number of common shares	81,617		80,966		81,313		79,854
EARNINGS PER COMMON SHARE, DILUTED:
Net income available for common shareholders	$	0.76	$	1.40	$	2.80	$	4.71
Weighted average number of common shares	81,617		81,613		81,313		80,508


Federal Realty Investment Trust
Consolidated Balance Sheets
December 31, 2023
	December 31,		December 31,
	2023		2022
	(in thousands, except share and per share data)

ASSETS
Real estate, at cost
Operating (including $2,021,622 and $1,997,583 of consolidated variable interest entities, respectively)	$	9,932,891	$	9,441,945
Construction-in-progress (including $8,677 and $8,477 of consolidated variable interest entities, respectively)	613,296		662,554

	10,546,187		10,104,499
Less accumulated depreciation and amortization (including $416,663 and $362,921 of consolidated variable interest entities, respectively)	(2,963,519)		(2,715,817)
Net real estate	7,582,668		7,388,682
Cash and cash equivalents	250,825		85,558
Accounts and notes receivable, net	201,733		197,648
Mortgage notes receivable, net	9,196		9,456
Investment in partnerships	34,870		145,205
Operating lease right of use assets, net	86,993		94,569
Finance lease right of use assets, net	6,850		45,467
Prepaid expenses and other assets	263,377		267,406
TOTAL ASSETS	$	8,436,512	$	8,233,991
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Mortgages payable, net (including $189,286 and $191,827 of consolidated variable interest entities, respectively)	$	516,936	$	320,615
Notes payable, net	601,945		601,077
Senior notes and debentures, net	3,480,296		3,407,701
Accounts payable and accrued expenses	174,714		190,340
Dividends payable	92,634		90,263
Security deposits payable	30,482		28,508
Operating lease liabilities	75,870		77,743
Finance lease liabilities	12,670		67,660
Other liabilities and deferred credits	225,443		237,699
Total liabilities	5,210,990		5,021,606
Commitments and contingencies
Redeemable noncontrolling interests	183,363		178,370
Shareholders’ equity
Preferred shares, authorized 15,000,000 shares, $0.01 par:
5.0% Series C Cumulative Redeemable Preferred Shares, (stated at liquidation preference $25,000 per share), 6,000 shares issued and outstanding	150,000		150,000
5.417% Series 1 Cumulative Convertible Preferred Shares, (stated at liquidation preference $25 per share), 392,878 shares issued and outstanding	9,822		9,822
Common shares of beneficial interest, $0.01 par, 200,000,000 and 100,000,000 shares authorized, respectively, 82,775,286 and 81,342,959 shares issued and outstanding, respectively	833		818
Additional paid-in capital	3,959,276		3,821,801
Accumulated dividends in excess of net income	(1,160,474)		(1,034,186)
Accumulated other comprehensive income	4,052		5,757
Total shareholders’ equity of the Trust	2,963,509		2,954,012
Noncontrolling interests	78,650		80,003
Total shareholders’ equity	3,042,159		3,034,015
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	8,436,512	$	8,233,991


Federal Realty Investment Trust
Funds From Operations / Other Supplemental Information
December 31, 2023
	Three Months Ended						Year Ended
	December 31,						December 31,
	2023			2022			2023		2022
	(in thousands, except per share data)
Funds from Operations available for common shareholders (FFO) (1)
Net income	$	67,090		$	117,692		$	247,217	$	395,661
Net income attributable to noncontrolling interests	(2,987)			(1,999)			(10,232)		(10,170)
Gain on deconsolidation of VIE	—			—			—		(70,374)
Gain on sale of real estate	(8,179)			(63,760)			(9,881)		(93,483)

Depreciation and amortization of real estate assets	72,897			70,582			285,689		266,741
Amortization of initial direct costs of leases	7,740			8,139			31,208		27,268

Funds from operations	136,561			130,654			544,001		515,643
Dividends on preferred shares (2)	(1,875)			(1,875)			(7,500)		(7,500)
Income attributable to downREIT operating partnership units	693			699			2,767		2,810
Income attributable to unvested shares	(474)			(445)			(1,955)		(1,797)
FFO	$	134,905		$	129,033		$	537,313	$	509,156


Weighted average number of common shares, diluted (2)(3)	82,346			81,707			82,044		80,603

FFO per diluted share (3)	$	1.64		$	1.58		$	6.55	$	6.32



Dividends and Payout Ratios
Regular common dividends declared	$	90,219		$	87,844		$	355,241	$	344,711

Dividend payout ratio as a percentage of FFO	67		%	68		%	66%		68%

Summary of Capital Expenditures
Non-maintenance capital expenditures
Development, redevelopment and expansions	$	31,370		$	72,531		$	193,298	$	288,518
Tenant improvements and incentives	17,358			23,993			72,741		79,140
Total non-maintenance capital expenditures	48,728			96,524			266,039		367,658
Maintenance capital expenditures	8,643			11,981			22,358		35,910
Total capital expenditures	$	57,371		$	108,505		$	288,397	$	403,568

Other Information
Leasing costs	$	7,272		$	4,937		$	23,896	$	21,451
Share-based compensation expense (non-cash)	$	3,477		$	3,449		$	14,308	$	13,704

Noncontrolling Interests Supplemental Information (4)
Property operating income (1)	$	4,268		$	3,339		$	15,426	$	16,931

Depreciation and amortization	(1,809)			(1,873)			(7,305)		(8,405)
Interest expense	(165)			(166)			(656)		(1,166)
Net income	$	2,294		$	1,300		$	7,465	$	7,360

Notes:

(1)See Glossary of Terms.

(2)For the three months and year ended December 31, 2023 and 2022, dividends on our Series 1 preferred stock were not deducted in the calculation of FFO available to common shareholders, as the related shares were dilutive and are included in "weighted average number of common shares, diluted."

(3)For the three months and year ended December 31, 2023, the weighted average common shares used to compute FFO per diluted common share includes downREIT operating partnership units that were excluded from the computation of diluted EPS. Conversion of these operating partnership units is dilutive in the computation of FFO per diluted share, but is anti-dilutive for the computation of dilutive EPS for these periods.

(4)Amounts reflect the components of "net income attributable to noncontrolling interests," but excludes "income attributable to downREIT operating partnership units."


Federal Realty Investment Trust
Components of Rental Income
December 31, 2023



Components of Rental Income (1)	Three Months Ended				Year Ended
	December 31,				December 31,
	2023		2022		2023		2022
	(in thousands)
Minimum rents (2)
Commercial	$	190,122	$	180,746	$	742,977	$	700,517
Residential	26,667		25,482		102,740		98,233
Cost reimbursements	56,110		53,401		211,693		200,393
Percentage rents	5,962		6,156		19,308		18,803
Other (3)	13,497		12,637		53,835		51,374
Collectibility related impacts (4)	(826)		1,354		488		3,972
Total rental income	$	291,532	$	279,776	$	1,131,041	$	1,073,292

Notes:

(1)All income from tenant leases is reported as a single line item called "rental income." We have provided the above supplemental information with a breakout of the contractual components of the rental income line, however, these breakouts are provided for informational purposes only and should be considered a non-GAAP presentation.

(2)Minimum rents include the following:


	Three Months Ended				Year Ended
	December 31,				December 31,
	2023		2022		2023		2022
	(in millions)

Straight-line rents	$	3.0	$	3.9	$	11.6	$	18.3
Amortization of in-place leases	$	3.0	$	3.0	$	12.6	$	11.1

(3)Includes lease termination fees of $1.3 million and $1.1 million for the three months ended December 31, 2023 and 2022, respectively, and $6.9 million and $9.5 million for the year ended December 31, 2023 and 2022, respectively.

(4)Our collectability related impacts include the collection of approximately $1.1 million and $1.8 million, for the three months ended December 31, 2023 and 2022, respectively, and $5.1 million and $8.9 million for the year ended December 31, 2023 and 2022, respectively, of prior period rents which were contractually deferred or payments renegotiated specifically related to the COVID-19 pandemic.


Federal Realty Investment Trust
Comparable Property Information
December 31, 2023

The following information is being provided for “Comparable Properties.” Comparable Properties represents our consolidated property portfolio other than those properties that distort comparability between periods in two primary categories: (1) assets that were not owned for the full quarter in both periods presented and (2) assets currently under development or being repositioned for significant redevelopment and investment. The assets excluded from Comparable Properties in Q4 include: Assembly Row Phase III, Darien Commons, Friendship Center, Huntington Shopping Center, Pike & Rose Phases III and IV, Willow Grove Shopping Center, and all properties acquired, disposed of, or not consolidated from Q4 2022 to Q4 2023. Comparable Property property operating income ("Comparable Property POI") is a non-GAAP measure used by management in evaluating the operating performance of our properties period over period. The amounts shown below for the years ended December 31, 2023 and 2022 reflect the summation of our reported quarterly results.

Reconciliation of GAAP operating income to Comparable Property POI
	Three Months Ended					Year Ended
	December 31,					December 31,
	2023		2022			2023		2022
	(in thousands)					(in thousands)
Operating income	$	108,777	$	155,097		$	406,470	$	526,408
Add:
Depreciation and amortization	82,421		79,165			321,763		302,409
General and administrative	13,100		13,590			50,707		52,636

Gain on deconsolidation of VIE	—		—			—		(70,374)
Gain on sale of real estate	(8,179)		(63,760)			(9,881)		(93,483)
Property operating income (POI)	196,119		184,092			769,059		717,596
Less: Non-comparable POI - acquisitions/dispositions	(872)		(961)			(21,423)		(11,218)
Less: Non-comparable POI - redevelopment, development & other	(14,822)		(9,696)			(63,005)		(42,934)
Comparable property POI	$	180,425	$	173,435		$	684,631	$	663,444

Additional information regarding the components of Comparable Property POI
	Three Months Ended					Year Ended
	December 31,				%	December 31,				%
	2023		2022		Change	2023		2022		Change
	(in thousands)					(in thousands)
Minimum rents (1)	$	198,717	$	192,857		$	754,648	$	731,273
Cost reimbursements	52,778		51,265			194,252		188,380
Other	14,448		13,889			49,644		51,846
Collectibility related impacts	174		1,495			1,121		3,839
Total property revenue	266,117		259,506			999,665		975,338


Rental expenses	(55,058)		(54,955)			(196,644)		(195,153)
Real estate taxes	(30,634)		(31,116)			(118,390)		(116,741)
Total property expenses	(85,692)		(86,071)			(315,034)		(311,894)

Comparable property POI	$	180,425	$	173,435	4.0%	$	684,631	$	663,444	3.2%
Less:
Lease termination fees	(1,281)		(1,066)			(6,640)		(9,340)
Prior period rents collected (2)	(993)		(1,746)			(4,346)		(8,103)
Comparable property POI excluding lease termination fees and prior period rents collected	$	178,151	$	170,623	4.4%	$	673,645	$	646,001	4.3%




Comparable Property - Summary of Capital Expenditures (3)
	Three Months Ended					Year Ended
	December 31,					December 31,
	2023		2022			2023		2022
	(in thousands)					(in thousands)
Redevelopment and tenant improvements and incentives	$	27,217	$	41,964		$	123,378	$	147,454
Maintenance capital expenditures	8,569		12,026			21,464		34,607
	$	35,786	$	53,990		$	144,842	$	182,061

Comparable Property - Occupancy Statistics (3)
						At December 31,
						2023		2022
GLA - comparable commercial properties						24,538,000		24,578,000
Leased % - comparable commercial properties						94.0%		94.4%
Occupancy % - comparable commercial properties						92.0%		92.7%

Notes:

(1)For the three months ended December 31, 2023 and 2022, amount includes straight-line rents of $1.9 million and $2.9 million, respectively, and $6.7 million and $9.0 million for the year ended December 31, 2023 and 2022, respectively. For both the three months ended December 31, 2023 and 2022, amount includes amortization of in-place leases of $3.0 million, and $10.8 million and $10.6 million for the year ended December 31, 2023 and 2022, respectively.

(2)Amount represents collection of prior period rents which were contractually deferred or payment renegotiated specifically related to the COVID-19 pandemic.

(3)See page 10 for "Summary of Capital Expenditures" and page 26 for portfolio occupancy statistics for our entire portfolio.


Federal Realty Investment Trust
Market Data and Leverage and Liquidity Ratios
December 31, 2023
		December 31,
		2023		2022
		(in thousands, except per share data)
Market Data
	Common shares outstanding and downREIT operating partnership units (1)	83,411		81,988
	Market price per common share	$	103.05	$	101.04
	Common equity market capitalization including downREIT operating partnership units	$	8,595,504	$	8,284,068

	Series C preferred shares outstanding	6		6
	Liquidation price per Series C preferred share	$	25,000	$	25,000
	Series C preferred equity market capitalization	$	150,000	$	150,000

	Series 1 preferred shares outstanding (2)	393		393
	Liquidation price per Series 1 preferred share	$	25.00	$	25.00
	Series 1 preferred equity market capitalization	$	9,825	$	9,825

	Equity market capitalization	$	8,755,329	$	8,443,893

	Total debt	$	4,599,177	$	4,329,393
	Less: cash and cash equivalents	(250,825)		(85,558)
	Total net debt (3)	$	4,348,352	$	4,243,835

	Total market capitalization	$	13,103,681	$	12,687,728

Leverage and Liquidity Ratios
	Total net debt to market capitalization at market price per common share	33%		33%


	Ratio of EBITDAre to combined fixed charges and preferred share dividends, three months ended (4)(5)	3.5x		3.7x
	Ratio of EBITDAre to combined fixed charges and preferred share dividends, year ended (4)(5)	3.6x		4.0x

Notes:

(1)Amounts include 635,431 and 644,554 downREIT operating partnership units outstanding at December 31, 2023 and 2022, respectively.

(2)These shares, issued March 8, 2007, are unregistered.

(3)Total net debt includes mortgages payable, notes payable, senior notes and debentures, net of premiums/discounts and debt issuance costs and net of cash and cash equivalents from our consolidated balance sheet.

(4)EBITDAre is reconciled to net income in the Glossary of Terms.

(5)Fixed charges consist of interest on borrowed funds and finance leases (including capitalized interest), amortization of debt discount/premium and debt costs, and the portion of rent expense representing an interest factor.


Federal Realty Investment Trust
Summary of Outstanding Debt
December 31, 2023
		As of December 31, 2023
		Stated maturity date	Stated interest rate	Balance			Weighted average effective rate (7)
				(in thousands)
Mortgages Payable (1)
	Secured fixed rate
	Azalea	11/1/2025	3.73%	$	40,000
	Bethesda Row	12/28/2025 (2)	5.03% (3)	200,000
	Bell Gardens	8/1/2026	4.06%	11,531
	Plaza El Segundo	6/5/2027	3.83%	125,000
	The Grove at Shrewsbury (East)	9/1/2027	3.77%	43,600
	Brook 35	7/1/2029	4.65%	11,500
	Hoboken (24 Buildings)	12/15/2029	3.67% (3)	53,617
	Various Hoboken (14 Buildings)	Various through 2029	3.91% to 5.00%	29,878
	Chelsea	1/15/2031	5.36%	4,018
	Subtotal			519,144
	Net unamortized debt issuance costs and discount			(2,208)
	Total mortgages payable, net			516,936			4.50%

Notes payable
	Term Loan (4)(5)	4/16/2024	SOFR + 0.85%	600,000
	Revolving Credit Facility (5)(6)	4/5/2027	SOFR + 0.775%	—
	Various	Various through 2059	Various	2,387
	Subtotal			602,387
	Net unamortized debt issuance costs			(442)
	Total notes payable, net			601,945			6.56%	(8)

Senior notes and debentures
	Unsecured fixed rate
	3.95% notes	1/15/2024	3.95%	600,000
	1.25% notes	2/15/2026	1.25%	400,000
	7.48% debentures	8/15/2026	7.48%	29,200
	3.25% notes	7/15/2027	3.25%	475,000
	6.82% medium term notes	8/1/2027	6.82%	40,000
	5.375% notes	5/1/2028	5.375%	350,000
	3.20% notes	6/15/2029	3.20%	400,000
	3.50% notes	6/1/2030	3.50%	400,000
	4.50% notes	12/1/2044	4.50%	550,000
	3.625% notes	8/1/2046	3.625%	250,000
	Subtotal			3,494,200
	Net unamortized debt issuance costs and premium			(13,904)
	Total senior notes and debentures, net			3,480,296			3.75%

	Total debt, net			$	4,599,177

Total fixed rate debt, net				$	3,999,592	87%	3.85%
Total variable rate debt, net				599,585		13%	6.55%	(8)
Total debt, net				$	4,599,177	100%	4.20%	(8)

Notes:

(1)Mortgages payable does not include our share of debt on our unconsolidated real estate partnerships. At December 31, 2023, our share of unconsolidated debt was approximately $62.4 million. At December 31, 2023, our noncontrolling interests' share of mortgages payable was $15.4 million.

(2)We have two one-year extensions, at our option to extend the maturity date to December 28, 2027.

(3)The mortgage loans have interest rate swap agreements that effectively fix the interest rate through the initial maturity date.

(4)On February 6, 2024, we extended the maturity date to April 16, 2025, with an additional one year extension at our option still available to further extend the loan to April 16, 2026.

(5)Our revolving credit facility SOFR loans bear interest at Daily Simple SOFR or Term SOFR and our term loan bears interest at Term SOFR as defined in the respective credit agreements, plus 0.10%, plus a spread, based on our current credit rating.

(6)The maximum amount drawn under our $1.25 billion revolving credit facility during the three months and year ended December 31, 2023 was $115.5 million for both periods. The weighted average interest rate on borrowings under our credit facility, before amortization of debt fees, for the three months and year ended December 31, 2023 was 6.19% and 5.90%, respectively.

(7)The weighted average effective interest rate includes the amortization of any debt issuance costs and discounts and premiums, if applicable, except as described in Note 8.

(8)The weighted average effective interest rate excludes $0.9 million in quarterly financing fees and quarterly debt fee amortization on our revolving credit facility.


Federal Realty Investment Trust
Summary of Debt Maturities
December 31, 2023
Year	Scheduled Amortization		Maturities			Total			Percent of Debt Maturing		Weighted Average Rate (6)
	(in thousands)
2024	$	3,936	$	600,000	(1)	$	603,936		13.1	%	3.7	%
2025	3,822		44,298			48,120			1.0	%	3.9	%
2026	3,176		1,052,450		(2)	1,055,626			22.9	%	4.6	%
2027	2,679		890,682		(3)	893,361			19.4	%	4.1	%
2028	2,511		350,000		(4)	352,511			7.6	%	5.7	%	(7)
2029	2,329		458,105			460,434			10.0	%	3.3	%
2030	684		400,000			400,684			8.7	%	3.7	%
2031	59		—			59			—	%	6.0	%
2032	—		—			—			—	%	—	%
2033	—		—			—			—	%	—	%
Thereafter	—		801,000			801,000			17.3	%	4.2	%
Total	$	19,196	$	4,596,535		$	4,615,731	(5)	100.0	%

Notes:

The above table assumes all extension options are exercised.

(1)On January 16, 2024, we repaid our $600.0 million 3.95% senior unsecured notes at maturity.

(2)Our $600.0 million term loan had an original maturity date of April 16, 2024. On February 6, 2024, we extended the maturity date to April 16, 2025, with an additional one year extension at our option still available to further extend the loan to April 16, 2026.

(3)Our $200.0 million mortgage loan secured by Bethesda Row matures on December 28, 2025 plus two one-year extensions, at our option to December 28, 2027.

(4)Our $1.25 billion revolving credit facility matures on April 5, 2027, plus two six-month extensions at our option to April 5, 2028. As of December 31, 2023, there was no balance outstanding under this credit facility.

(5)The total debt maturities differ from the total reported on the consolidated balance sheet due to the debt issuance costs and unamortized net premium/discount on certain mortgage loans, notes payable, and senior notes as of December 31, 2023. The weighted average remaining term on our mortgages payable, notes payable, and senior notes and debentures is approximately 6 years.

(6)The weighted average rate reflects the weighted average interest rate on debt maturing in the respective year.

(7)The weighted average rate excludes $0.9 million in quarterly financing fees and quarterly debt fee amortization on our $1.25 billion revolving credit facility.


Federal Realty Investment Trust
Summary of Redevelopment and Expansion Opportunities
December 31, 2023

The following redevelopment opportunities are actively being worked on by the Trust. (1)









							Projected POI Delivered (2)
Property	Location	Opportunity	Projected ROI (2)		Projected Cost (1)	Cost to Date	Actual 2023	Projected 2024
					(in millions)	(in millions)	(as a % of Total)

Santana West (3)	San Jose, CA	Development of a 376,000 square foot office building. 29,000 square feet of office space leased.	6	%	$315 - $330	$228	—	—
Pike & Rose - 915 Meeting Street (3)	North Bethesda, MD	Development of a 266,000 square foot office building with 10,000 square feet of retail space. 172,000 square feet of office and 8,000 square feet of retail space leased.	6	%	$185 - $200	$148	10%	45 - 55%
Darien Commons	Darien, CT	Demolition of a 45,000 square foot anchor space to construct 75,000 square feet of new retail space, 122 rental apartments, and 720 parking spaces	6	%	$110 - $120	$110	50%	85 - 95%
Bala Cynwyd	Bala Cynwyd, PA	Demolition of two level department store building to construct a new six story building with 217 residential units, 16,000 square feet of retail and a two-story parking structure with 234 parking stalls	7	%	$90 - $95	$4	—	—
Huntington	Huntington, NY	Demolition of the main two level building consisting of 161,000 square feet of anchor and small shop space to construct 102,000 square feet of new ground-level anchor and small shop retail space	7 - 8 %		$80 - $85	$70	25%	60 - 70%



Property	Location	Opportunity	Projected ROI (4)		Projected Cost (1)	Cost to Date	Anticipated Stabilization (5)
					(in millions)	(in millions)
Lawrence Park	Broomall, PA	Full shopping center redevelopment to include expansion of Main Line Health into vacant lower level space, creation of 17,800 square feet of small shop space converted from vacated anchor space, a new 2,000 square foot bank pad building, and a façade renovation for the entire center	8	%	$17	$16	2024
Willow Grove	Willow Grove, PA	Development of a new 17,000 square foot multi-tenant pad building	7	%	$11	$8	2024
Pike 7 Plaza	Vienna, VA	Development of a new 3,200 square foot pad building pre-leased to a restaurant tenant	8	%	$3	$2	2024
Flourtown	Flourtown, PA	Development of a new 2,450 square foot bank pad building	6	%	$2	$2	Stabilized
Dedham	Dedham, MA	Development of a new 4,000 square foot pad building with drive-thru pre-leased to a restaurant tenant	7	%	$2	$2	Stabilized






Active Property Improvement Projects (6)		Ongoing improvements at 16 properties to better position those properties to capture a disproportionate amount of retail demand	6% - 13%		$78	$65

Notes:

(1)There is no guarantee that the Trust will ultimately complete any or all of these opportunities, that the ROI or Projected Costs will be the amounts shown or that stabilization will occur as anticipated. The projected returns on investment (ROI) and Projected Cost are management's best estimate based on current information and may change over time. Anticipated total cost, and projected ROI, and projected POI delivered are subject to adjustment as a result of factors inherent in the development process, some of which may not be under the direct control of the Company. Refer to the Company's filings with the Securities and Exchange Commission on Form 10-K and Form 10-Q for other risk factors.

(2)Projected ROI for mixed-use redevelopment/expansion projects reflects the unleveraged Property Operating Income (POI) generated by the project and is calculated as POI divided by cost. Projected POI delivered includes straight line rent.

(3)Projected costs for Pike & Rose include an allocation of infrastructure costs for the entire project. Santana West includes an allocation of infrastructure for the Santana West site.

(4)Projected ROI for redevelopment projects generally reflects only the deal specific cash, unleveraged incremental POI generated by the redevelopment and is calculated as Incremental POI divided by incremental cost. Incremental POI is the POI generated by the redevelopment after deducting rent being paid or management's estimate of rent to be paid for the redevelopment space and any other space taken out of service to accommodate the redevelopment. Projected ROI for redevelopment projects generally does not include peripheral impacts, such as the impact on future lease rollovers at the property or the impact on the long-term value of the property but may for certain property improvement projects.

(5)Stabilization is generally the year in which 90% physical occupancy of the redeveloped space is achieved. Economic stabilization may occur at a later point in time.

(6)Property improvement projects generally consist of façade renovations, site improvements, landscaping, improved outdoor amenity spaces, and other upgrades to improve the overall look and environment of the property. These projects improve overall tenant and customer experiences, improve market rents, drive leasing demand, and/or provide outdoor spaces critical to meeting the needs of the current environment. Returns on these projects are typically seen over one to five years, however, some projects could extend beyond that. Projected ROI range reflects management's best estimate of the long term expected return on cost of these investments.

Federal Realty Investment Trust

Future Redevelopment and Expansion Opportunities

December 31, 2023

We have identified the following potential opportunities to create future shareholder value. Executing these opportunities could be subject to government approvals, tenant consents, market conditions, etc. Work on many of these opportunities is in its preliminary stages and may not ultimately come to fruition. This list will change from time to time as we identify hurdles that cannot be overcome in the near term, and focus on those opportunities that are most likely to lead to the creation of shareholder value over time.

Redevelopment Opportunities

Property

Location

Expansion/Conversion (4)

Residential (5)

Mixed Use - Long Term

Assembly Row (1)

Somerville, MA

Andorra

Philadelphia, PA

Bala Cynwyd

Bala Cynwyd, PA

Barracks Road

Charlottesville, VA

Bethesda Row

Bethesda, MD

Camelback Colonnade

Phoenix, AZ

Chelsea Commons

Chelsea, MA

Dedham Plaza

Dedham, MA

Escondido Promenade

Escondido, CA

Fairfax Junction

Fairfax, VA

Federal Plaza

Rockville, MD

Fresh Meadows

Queens, NY

Friendship Center

Washington, DC

Grossmont Center

La Mesa, CA

Hoboken

Hoboken, NJ

Huntington

Huntington, NY

Mercer Mall

Lawrenceville, NJ

Pan Am

Fairfax, VA

Pike & Rose (2)

North Bethesda, MD

Pike 7 Plaza

Vienna, VA

Riverpoint Center

Chicago, IL

Santana Row (3)

San Jose, CA

Shops at Pembroke Gardens

Pembroke Pines, FL

The AVENUE at White Marsh

White Marsh, MD

Village at Shirlington

Arlington, VA

Willow Grove

Willow Grove, PA

Willow Lawn

Richmond, VA

Notes:

(1)Remaining entitlements at Assembly Row include approximately 1.5 million square feet of commercial-use buildings and 326 residential units.

(2)Remaining entitlements at Pike & Rose include approximately 530,000 square feet of commercial-use buildings and 741 residential units.

(3)Remaining entitlements at Santana Row include approximately 321,000 square feet of commercial space and 395 residential units, as well as approximately 604,000 square feet of commercial space across from Santana Row.

(4)Property expansion/conversion includes opportunities at successful retail properties to convert previously underutilized land into new GLA, to convert other existing uses into more productive uses for the property, and/or to add both single tenant and multi-tenant stand alone pad buildings.

(5)Residential includes opportunities to add residential units to existing retail and mixed-use properties.

Federal Realty Investment Trust

Property Acquisition, Dispositions, & Other Transactions

December 31, 2023

Property Acquisition

Date

Property

City/State

GLA

Purchase Price

Principal Tenants

(in square feet)

(in millions)

January 31, 2023

Huntington Square (1)

East Northport, New York

168,000

35.5

At Home / AMC

(1)The purchase price includes the acquisition of the portions of the property not previously owned, as well as the acquisition of the fee interest in the land underneath the portion of Huntington Square shopping center which we control under a long-term ground lease.

Other Investment Transactions

On May 26, 2023, we exercised our option and acquired the 22.3% tenancy in common ("TIC") interest from our co-owner at Escondido Promenade for $30.5 million, bringing our ownership interest to 100%. As a result of the transaction, we gained control of this property, and effective May 26, 2023, we have consolidated this property.

On October 12, 2023, we acquired the fee interest under a portion of our Mercer on One (formerly known as Mercer Mall) shopping center for $55.0 million pursuant to the purchase option included in the master lease.

Property Dispositions

Date

Property

City/State

Sales Price

(in millions)

February 15, 2023

Town Center of New Britain

New Britain, Pennsylvania

13.2

October 27, 2023

Third Street Promenade (1 building)

Santa Monica, California

17.2

Financing Transactions

Issuances of Debt

Issuance Date

Debt

Principal Amount

Stated Interest Rate

Maturity Date

(in millions)

April 12, 2023

5.375% Senior Notes (1)

350.0

5.375

May 1, 2028

December 28, 2023

Bethesda Row Mortgage Loan (2)

200.0

SOFR + 0.95%

December 28, 2025

January 11, 2024

3.25% Exchangeable Senior Notes (3)

485.0

3.25

January 15, 2029

(1)The notes were offered at 99.590% of the principal amount with a yield to maturity of 5.468%. The net proceeds, after issuance discount, underwriting fees, and other costs were $345.7 million.

(2)We have two one-year extensions, at our option. The interest rate is effectively fixed at 5.03% through the initial maturity date, as a result of three interest rate swap agreements. Our net proceeds were $199.1 million, after debt issuance costs. Our subsidiary's obligations under the mortgage loan are guaranteed by Federal Realty OP LP (the "Operating Partnership").

(3)These notes were issued by the Operating Partnership and can be earlier exchanged, purchased, or redeemed on or after July 15, 2028. The Notes will be exchangeable for cash up to the principal amount of the Notes and, if applicable, cash, common shares of the Trust, or a combination thereof at our option, in respect of the remainder, if any, of the exchange obligation in excess of the principal amount subject to capped call transactions. Net proceeds after the initial purchaser’s discount and estimated offering costs were approximately $471 million, of which $19.4 million was used to pay the capped call premium. See our Form 8-K filing on January 11, 2024 for additional information on this transaction.

Repayments of Debt

The following senior unsecured notes were repaid at maturity:

Repayment Date

Debt

Payoff Amount

(in millions)

June 1, 2023

2.75% Senior Notes

275.0

January 16, 2024

3.95% Senior Notes

600.0


Federal Realty Investment Trust
Real Estate Status Report
December 31, 2023
Property Name		MSA Description	Real Estate at Cost		Acreage	GLA (1)	% Leased (1)		% Occupied(1)		Average Rent PSF (2)	Residential Units	Grocery Anchor GLA	Grocery Anchor (3)	Other Retail Tenants
			(in thousands)
California
Azalea	(4)	Los Angeles-Long Beach-Anaheim, CA	$	109,352	22	226,000	100	%	100	%	$30.13			Walmart (S)	Marshalls / Ross Dress for Less / Ulta / Michaels
Bell Gardens	(4)(5)	Los Angeles-Long Beach-Anaheim, CA	119,259		32	330,000	97	%	97	%	$23.74		67,000	Food 4 Less	Marshalls / Ross Dress for Less / Bob's Discount Furniture
Colorado Blvd	(5)	Los Angeles-Long Beach-Anaheim, CA	13,983		1	42,000	73	%	73	%	$59.98				Banana Republic / True Food Kitchen
Crow Canyon Commons		San Francisco-Oakland-Hayward, CA	92,236		22	239,000	85	%	84	%	$35.49		32,000	Sprouts	Total Wine & More / Alamo Ace Hardware
East Bay Bridge		San Francisco-Oakland-Hayward, CA	180,079		32	440,000	100	%	100	%	$20.45		199,000	Pak-N-Save / Target	Home Depot / Nordstrom Rack / Ulta / Michaels
Escondido Promenade		San Diego-Carlsbad, CA	135,199		18	298,000	98	%	98	%	$30.47			Target (S)	TJ Maxx / Dick’s Sporting Goods / Ross Dress for Less / Bob's Discount Furniture
Fourth Street	(4)	San Francisco-Oakland-Hayward, CA	27,882		3	71,000	81	%	81	%	$33.57				CB2
Freedom Plaza	(4)(5)	Los Angeles-Long Beach-Anaheim, CA	44,205		9	114,000	96	%	96	%	$31.21		31,000	Smart & Final	Nike / Blink Fitness / Ross Dress for Less
Grossmont Center	(4)	San Diego-Carlsbad, CA	176,939		64	877,000	97	%	97	%	$14.75		294,000	Target / Walmart	Barnes & Noble / Macy's / CVS
Hastings Ranch Plaza	(5)	Los Angeles-Long Beach-Anaheim, CA	25,721		15	273,000	100	%	100	%	$9.15				Marshalls / HomeGoods / CVS
Hollywood Blvd		Los Angeles-Long Beach-Anaheim, CA	62,045		3	181,000	86	%	86	%	$36.58		39,000	Target	Marshalls / L.A. Fitness / CVS
Kings Court	(5)(6)	San Jose-Sunnyvale-Santa Clara, CA	11,615		8	81,000	98	%	98	%	$44.45		31,000	Lunardi's	CVS
Old Town Center		San Jose-Sunnyvale-Santa Clara, CA	43,249		8	98,000	85	%	85	%	$45.15				Anthropologie / Sephora / Arhaus Furniture / Teleferic Barcelona
Olivo at Mission Hills	(4)	Los Angeles-Long Beach-Anaheim, CA	82,910		12	156,000	100	%	100	%	$34.13		32,000	Target	24 Hour Fitness / Ross Dress for Less / Ulta
Plaza Del Sol	(4)	Los Angeles-Long Beach-Anaheim, CA	17,917		4	48,000	96	%	96	%	$24.07			Superior Grocers (S)	Marshalls
Plaza El Segundo / The Point		Los Angeles-Long Beach-Anaheim, CA	309,449		50	502,000	98	%	84	%	$48.97		66,000	Whole Foods	Nordstrom Rack / HomeGoods / Dick's Sporting Goods / Multiple Restaurants
San Antonio Center	(5)(6)	San Jose-Sunnyvale-Santa Clara, CA	52,094		22	213,000	100	%	100	%	$17.46		141,000	Trader Joe's / Walmart	24 Hour Fitness
Santana Row	(5)	San Jose-Sunnyvale-Santa Clara, CA	1,315,616		45	1,206,000	99	%	98	%	$57.98	662			Crate & Barrel / Container Store / H&M / Best Buy / Multiple Restaurants
Sylmar Towne Center	(4)	Los Angeles-Long Beach-Anaheim, CA	46,579		12	148,000	93	%	90	%	$17.89		43,000	Food 4 Less	CVS
Third Street Promenade		Los Angeles-Long Beach-Anaheim, CA	80,381		2	185,000	69	%	69	%	$81.93				adidas / John Reed Fitness / Multiple Restaurants
Westgate Center		San Jose-Sunnyvale-Santa Clara, CA	157,479		44	648,000	91	%	91	%	$20.26		167,000	Target	Nordstrom Rack / Nike Factory / TJ Maxx / Ross Dress for Less
		Total California	3,104,189		428	6,376,000	95	%	94	%	$33.18

Washington Metropolitan Area
Barcroft Plaza		Washington-Arlington-Alexandria, DC-VA-MD-WV	51,519		10	113,000	100	%	96	%	$29.25		46,000	Harris Teeter
Bethesda Row	(5)	Washington-Arlington-Alexandria, DC-VA-MD-WV	265,817		17	529,000	92	%	92	%	$58.78	180	40,000	Giant Food	Apple / Equinox / Anthropologie / Nike Live / Multiple Restaurants


Federal Realty Investment Trust
Real Estate Status Report
December 31, 2023
Property Name		MSA Description	Real Estate at Cost	Acreage	GLA (1)	% Leased (1)		% Occupied(1)		Average Rent PSF (2)	Residential Units	Grocery Anchor GLA	Grocery Anchor (3)	Other Retail Tenants
			(in thousands)
Birch & Broad		Washington-Arlington-Alexandria, DC-VA-MD-WV	26,089	10	144,000	100	%	100	%	$38.63		51,000	Giant Food	CVS / Staples
Chesterbrook	(4)	Washington-Arlington-Alexandria, DC-VA-MD-WV	46,333	9	89,000	81	%	72	%	$27.01		35,000	Safeway	Starbucks
Congressional Plaza	(4)	Washington-Arlington-Alexandria, DC-VA-MD-WV	109,969	21	325,000	89	%	89	%	$42.82	194	25,000	The Fresh Market	Ulta / Barnes & Noble / Container Store / Buy Buy Baby
Courthouse Center		Washington-Arlington-Alexandria, DC-VA-MD-WV	7,336	2	37,000	73	%	73	%	$26.15
Fairfax Junction	(6)	Washington-Arlington-Alexandria, DC-VA-MD-WV	46,241	11	124,000	94	%	92	%	$25.80		23,000	Aldi	CVS / Planet Fitness
Federal Plaza		Washington-Arlington-Alexandria, DC-VA-MD-WV	73,528	18	249,000	93	%	90	%	$37.26		14,000	Trader Joe's	TJ Maxx / Micro Center / Ross Dress for Less
Friendship Center		Washington-Arlington-Alexandria, DC-VA-MD-WV	37,256	1	54,000	100	%	100	%	$28.43				Marshalls / Maggiano's
Gaithersburg Square		Washington-Arlington-Alexandria, DC-VA-MD-WV	39,692	16	207,000	97	%	96	%	$31.06				Marshalls / Ross Dress for Less / Ashley Furniture HomeStore / CVS
Graham Park Plaza		Washington-Arlington-Alexandria, DC-VA-MD-WV	27,385	10	133,000	90	%	90	%	$38.92		58,000	Giant Food
Idylwood Plaza		Washington-Arlington-Alexandria, DC-VA-MD-WV	18,095	7	73,000	98	%	83	%	$48.18		30,000	Whole Foods
Kingstowne Towne Center		Washington-Arlington-Alexandria, DC-VA-MD-WV	211,223	45	410,000	99	%	99	%	$27.67		135,000	Giant Food / Safeway	TJ Maxx / HomeGoods / Five Below / Ross Dress for Less
Laurel		Washington-Arlington-Alexandria, DC-VA-MD-WV	61,611	26	364,000	96	%	96	%	$24.36		61,000	Giant Food	Marshalls / L.A. Fitness / HomeGoods
Montrose Crossing		Washington-Arlington-Alexandria, DC-VA-MD-WV	172,499	36	369,000	99	%	99	%	$34.33		73,000	Giant Food / Target (S)	Marshalls / Home Depot Design Center / Old Navy / Burlington
Mount Vernon/South Valley/7770 Richmond Hwy	(6)	Washington-Arlington-Alexandria, DC-VA-MD-WV	95,403	29	565,000	98	%	93	%	$20.79		62,000	Shoppers Food Warehouse	TJ Maxx / Home Depot / Old Navy / Petsmart
Old Keene Mill		Washington-Arlington-Alexandria, DC-VA-MD-WV	14,683	10	90,000	95	%	67	%	$45.90		14,000	TBA	Walgreens / Planet Fitness
Pan Am		Washington-Arlington-Alexandria, DC-VA-MD-WV	32,330	25	228,000	91	%	91	%	$24.49		65,000	Safeway	Micro Center / CVS / Michaels
Pike & Rose		Washington-Arlington-Alexandria, DC-VA-MD-WV	862,389	24	792,000	100	%	100	%	$45.07	765			Porsche / Uniqlo / REI / H&M / L.L Bean / Multiple Restaurants
Pike 7 Plaza		Washington-Arlington-Alexandria, DC-VA-MD-WV	55,874	13	172,000	97	%	97	%	$48.28		24,000	Lidl	TJ Maxx / DSW / Ulta
Plaza del Mercado		Washington-Arlington-Alexandria, DC-VA-MD-WV	46,771	10	116,000	93	%	93	%	$33.97		18,000	Aldi	CVS / L.A. Fitness
Quince Orchard	(5)	Washington-Arlington-Alexandria, DC-VA-MD-WV	41,118	16	271,000	81	%	81	%	$26.22		19,000	Aldi	HomeGoods / L.A. Fitness / Staples
Tower Shopping Center		Washington-Arlington-Alexandria, DC-VA-MD-WV	26,253	12	112,000	97	%	95	%	$28.45		26,000	L.A. Mart	Total Wine & More / Talbots
Twinbrooke Shopping Centre		Washington-Arlington-Alexandria, DC-VA-MD-WV	36,137	10	101,000	93	%	93	%	$27.40		35,000	Safeway	Walgreens
Tyson's Station		Washington-Arlington-Alexandria, DC-VA-MD-WV	7,164	5	48,000	88	%	88	%	$51.36		15,000	Trader Joe's
Village at Shirlington	(5)	Washington-Arlington-Alexandria, DC-VA-MD-WV	73,474	16	267,000	88	%	87	%	$40.95		28,000	Harris Teeter	CVS / AMC / Multiple Restaurants


Federal Realty Investment Trust
Real Estate Status Report
December 31, 2023
Property Name		MSA Description	Real Estate at Cost	Acreage	GLA (1)	% Leased (1)		% Occupied(1)		Average Rent PSF (2)	Residential Units	Grocery Anchor GLA	Grocery Anchor (3)	Other Retail Tenants
			(in thousands)
Westpost		Washington-Arlington-Alexandria, DC-VA-MD-WV	112,901	14	298,000	99	%	88	%	$32.74		79,000	Harris Teeter / Target	TJ Maxx / Ulta / Walgreens / DSW
Wildwood		Washington-Arlington-Alexandria, DC-VA-MD-WV	28,542	12	88,000	100	%	100	%	$106.73		20,000	Balducci's	CVS / Multiple Restaurants
Total Washington Metropolitan Area			2,627,632	435	6,368,000	95	%	93	%	$36.88

NY Metro/New Jersey
Brick Plaza	(5)	New York-Newark-Jersey City, NY-NJ-PA	107,301	46	407,000	94	%	94	%	$22.39		14,000	Trader Joe's	AMC / HomeGoods / Ulta / Burlington
Brook 35	(4) (6)	New York-Newark-Jersey City, NY-NJ-PA	51,476	11	98,000	89	%	89	%	$39.97				Banana Republic / Gap / Williams-Sonoma
Darien Commons		Bridgeport-Stamford-Norwalk, CT	148,937	9	99,000	92	%	92	%	$46.87	124			Equinox / Walgreens / Multiple Restaurants
Fresh Meadows		New York-Newark-Jersey City, NY-NJ-PA	96,597	17	408,000	98	%	91	%	$39.96		32,000	Island of Gold / TBA	AMC / Kohl's / Planet Fitness
Georgetowne Shopping Center		New York-Newark-Jersey City, NY-NJ-PA	86,554	9	147,000	91	%	91	%	$42.72		43,000	Foodway	Five Below / IHOP
Greenlawn Plaza		New York-Newark-Jersey City, NY-NJ-PA	33,835	13	103,000	79	%	76	%	$19.14		46,000	Greenlawn Farms	Planet Fitness
Greenwich Avenue		Bridgeport-Stamford-Norwalk, CT	23,748	1	35,000	100	%	100	%	$96.19				Saks Fifth Avenue
Hauppauge		New York-Newark-Jersey City, NY-NJ-PA	39,331	15	134,000	94	%	94	%	$26.83		61,000	Shop Rite	TJ Maxx / Five Below
Hoboken	(4) (7)	New York-Newark-Jersey City, NY-NJ-PA	228,281	4	171,000	99	%	99	%	$58.81	129			Nike Live / CVS / New York Sports Club / Sephora / Multiple Restaurants
Huntington		New York-Newark-Jersey City, NY-NJ-PA	105,811	21	138,000	91	%	91	%	$34.47			TBA	Petsmart / Michaels / REI / Ulta
Huntington Square		New York-Newark-Jersey City, NY-NJ-PA	50,677	18	243,000	98	%	97	%	$22.82			Stop & Shop (S)	Barnes & Noble / At Home / AMC
Melville Mall	(5)	New York-Newark-Jersey City, NY-NJ-PA	105,142	21	253,000	100	%	100	%	$29.83		53,000	Uncle Giuseppe's Marketplace	Marshalls / Dick's Sporting Goods / Macy's Backstage / Public Lands
Mercer on One (formerly Mercer Mall)	(5)	Trenton, NJ	116,427	50	551,000	94	%	88	%	$27.13		75,000	Shop Rite	Nike / Ross Dress for Less / Nordstrom Rack / REI / Tesla
The Grove at Shrewsbury	(4) (6)	New York-Newark-Jersey City, NY-NJ-PA	131,712	21	193,000	95	%	95	%	$50.98				Lululemon / Anthropologie / Pottery Barn / Williams-Sonoma
Troy Hills		New York-Newark-Jersey City, NY-NJ-PA	41,369	19	210,000	98	%	95	%	$23.07		65,000	Target	L.A. Fitness / Michaels
		Total NY Metro/New Jersey	1,367,198	275	3,190,000	95	%	93	%	$33.62

New England
Assembly Row / Assembly Square Marketplace		Boston-Cambridge-Newton, MA-NH	1,128,962	65	1,212,000	96	%	92	%	$39.63	947	18,000	Trader Joe's	TJ Maxx / AMC / Nike / Multiple Restaurants
Campus Plaza		Boston-Cambridge-Newton, MA-NH	31,132	15	114,000	94	%	94	%	$17.94		46,000	Roche Bros.	Burlington / Five Below
Chelsea Commons		Boston-Cambridge-Newton, MA-NH	38,106	36	230,000	100	%	100	%	$14.79				Home Depot / Planet Fitness / CVS / Burlington
Dedham Plaza		Boston-Cambridge-Newton, MA-NH	52,156	20	253,000	91	%	91	%	$22.39		80,000	Star Market	Planet Fitness


Federal Realty Investment Trust
Real Estate Status Report
December 31, 2023
Property Name		MSA Description		Real Estate at Cost		Acreage		GLA (1)			% Leased (1)				% Occupied(1)			Average Rent PSF (2)	Residential Units	Grocery Anchor GLA	Grocery Anchor (3)	Other Retail Tenants
				(in thousands)
Linden Square		Boston-Cambridge-Newton, MA-NH		158,316		19		224,000			98	%			95	%		$50.81	7	50,000	Roche Bros.	CVS / Multiple Restaurants
North Dartmouth		Providence-Warwick, RI-MA		9,369		28		48,000			100	%			100	%		$17.22		48,000	Stop & Shop
Queen Anne Plaza		Boston-Cambridge-Newton, MA-NH		19,662		17		149,000			99	%			99	%		$20.55		50,000	Big Y Foods	TJ Maxx / HomeGoods
		Total New England		1,437,703		200		2,230,000			96	%			94	%		$33.17

Philadelphia Metropolitan Area
Andorra		Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		33,981		22		270,000			87	%			86	%		$14.99		24,000	Acme Markets	TJ Maxx / Kohl's / L.A. Fitness / Five Below
Bala Cynwyd		Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		76,829		23		174,000			97	%			97	%		$37.04	87	45,000	Acme Markets	Michaels / L.A. Fitness
Ellisburg		Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		38,664		28		260,000			98	%			95	%		$17.83		47,000	Whole Foods	Five Below / RH Outlet / Buy Buy Baby
Flourtown		Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		19,653		24		158,000			96	%			96	%		$22.42		75,000	Giant Food	Movie Tavern
Langhorne Square		Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		24,958		21		223,000			99	%			99	%		$18.89		55,000	Redner's Warehouse Markets	Marshalls / Planet Fitness
Lawrence Park		Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		64,945		29		357,000			97	%			94	%		$24.39		53,000	Acme Markets	TJ Maxx / HomeGoods / Barnes & Noble
Northeast		Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		35,658		15		214,000			81	%			81	%		$22.61			Lidl (S)	Marshalls / Ulta / Skechers / Crunch Fitness
Willow Grove		Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		49,980		13		85,000			98	%			98	%		$24.20		31,000	TBA	Marshalls / Five Below
Wynnewood		Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		44,383		14		246,000			76	%			73	%		$32.09	9	98,000	Giant Food	Old Navy / DSW
Total Philadelphia Metropolitan Area			389,051		189		1,987,000		92	%			90	%			$23.21


South Florida
CocoWalk	(4) (8)	Miami-Fort Lauderdale-West Palm Beach, FL		204,104		3		277,000			100	%			99	%		$46.70				Cinepolis Theaters / Youfit Health Club / Multiple Restaurants
Del Mar Village		Miami-Fort Lauderdale-West Palm Beach, FL		75,782		17		187,000			98	%			96	%		$24.35		44,000	Winn Dixie	CVS / L.A. Fitness
Shops at Pembroke Gardens		Miami-Fort Lauderdale-West Palm Beach, FL		181,512		41		392,000			94	%			90	%		$32.43				Nike Factory / Old Navy / DSW / Barnes & Noble
Tower Shops		Miami-Fort Lauderdale-West Palm Beach, FL		105,292		67		431,000			99	%			99	%		$28.08		12,000	Trader Joe's	TJ Maxx / Ross Dress For Less / Best Buy / Ulta
		Total South Florida		566,690		128		1,287,000			98	%			96	%		$32.92

Baltimore
Governor Plaza		Baltimore-Columbia-Towson, MD		34,997		24		243,000			100	%			99	%		$20.42		16,500	Aldi	Dick's Sporting Goods / Ross Dress for Less / Petco / Bob's Discount Furniture
Perring Plaza		Baltimore-Columbia-Towson, MD		37,693		29		397,000			88	%			74	%		$17.29		57,000	TBA	Home Depot / Dick's Sporting Goods / Micro Center
THE AVENUE at White Marsh	(6)	Baltimore-Columbia-Towson, MD		133,524		35		315,000			96	%			90	%		$29.08				AMC / Ulta / Old Navy / Nike
The Shoppes at Nottingham Square		Baltimore-Columbia-Towson, MD		19,517		4		33,000			100	%			100	%		$54.10
White Marsh Plaza		Baltimore-Columbia-Towson, MD		27,061		7		80,000			98	%			98	%		$24.09		54,000	Giant Food


Federal Realty Investment Trust
Real Estate Status Report
December 31, 2023
Property Name		MSA Description	Real Estate at Cost		Acreage	GLA (1)	% Leased (1)		% Occupied(1)		Average Rent PSF (2)	Residential Units	Grocery Anchor GLA	Grocery Anchor (3)	Other Retail Tenants
			(in thousands)
White Marsh Other		Baltimore-Columbia-Towson, MD	27,933		16	56,000	87	%	87	%	$36.87
		Total Baltimore	280,725		115	1,124,000	94	%	87	%	$24.24

Chicago
Crossroads		Chicago-Naperville-Elgin, IL-IN-WI	36,710		14	168,000	96	%	96	%	$23.72				L.A. Fitness / Ulta / Binny's / Ferguson's Bath, Kitchen & Lighting Gallery
Finley Square		Chicago-Naperville-Elgin, IL-IN-WI	39,714		21	281,000	53	%	53	%	$20.35				Michaels / Five Below / Portillo's
Garden Market		Chicago-Naperville-Elgin, IL-IN-WI	16,086		11	139,000	96	%	96	%	$14.92		63,000	Mariano's Fresh Market	Walgreens
Riverpoint Center		Chicago-Naperville-Elgin, IL-IN-WI	122,597		17	211,000	95	%	95	%	$22.14		86,000	Jewel Osco	Marshalls / Old Navy
		Total Chicago	215,107		63	799,000	81	%	81	%	$20.63

Other
Barracks Road		Charlottesville, VA	75,656		40	495,000	88	%	88	%	$28.55		99,000	Harris Teeter / Kroger	Anthropologie / Old Navy / Ulta / Michaels
Bristol Plaza		Hartford-West Hartford-East Hartford, CT	36,992		22	264,000	88	%	88	%	$15.20		74,000	Stop & Shop	TJ Maxx / Burlington
Camelback Colonnade	(4)	Phoenix-Mesa-Chandler, AZ	180,534		41	642,000	90	%	86	%	$18.47		82,000	Fry's Food & Drug	Marshalls / Nordstrom Last Chance / Best Buy / Floor & Décor
Gratiot Plaza		Detroit-Warren-Dearborn, MI	19,962		20	216,000	78	%	78	%	$13.43		69,000	Kroger	Best Buy / DSW
Hilton Village	(4)(5)	Phoenix-Mesa-Chandler, AZ	86,419		18	305,000	94	%	90	%	$33.92				CVS / Houston's
Lancaster	(5)	Lancaster, PA	8,796		11	126,000	99	%	99	%	$19.28		75,000	Giant Food	AutoZone
29th Place		Charlottesville, VA	40,869		15	168,000	98	%	98	%	$20.61				HomeGoods / DSW / Staples
Willow Lawn		Richmond, VA	108,664		37	462,000	99	%	97	%	$22.46		66,000	Kroger	Old Navy / Ross Dress for Less / Gold's Gym / Dick's Sporting Goods / Ulta
		Total Other	557,892		204	2,678,000	91	%	90	%	$22.33

Grand Total			$	10,546,187	2,037	26,039,000	94	%	92	%	$31.60	3,104


Notes:
(1)			Represents the GLA and the percentage leased and percentage occupied of the commercial portion of the property. Some of our properties include office space which is included in this square footage. Excludes newly created redevelopment square footage not yet in service, as well as residential and hotel square footage.
(2)			Calculated as the aggregate, annualized in-place contractual (defined as cash basis excluding rent abatements) minimum rents for all occupied spaces divided by the aggregate GLA of all occupied spaces.
(3)			TBA indicates that a lease is signed.
(4)			The Trust has a controlling financial interest in this property.
(5)			All or a portion of this property is owned pursuant to a ground lease.
(6)			All or a portion of the property is owned in a "downREIT" partnership, of which a wholly owned subsidiary of the Trust is the sole general partner, with third party partners holding operating partnership units.


(7)			This property includes 40 buildings primarily along Washington Street and 14th Street in Hoboken, New Jersey.
(8)			This property includes CocoWalk and interests in four buildings in Coconut Grove.
(S)			Grocer is a shadow anchor located adjacent to the property, but is not part of the owned property.


Federal Realty Investment Trust
Retail Leasing Summary (1)
December 31, 2023

Total Lease Summary - Comparable (2)
Quarter	Number of Leases Signed	% of Comparable Leases Signed		GLA Signed	Contractual Rent (3) Per Sq. Ft. (PSF)		Prior Rent (4) PSF			Annual Increase in Rent		Cash Basis % Increase Over Prior Rent		Straight-lined Basis % Increase Over Prior Rent			Weighted Average Lease Term (5)	Tenant Improvements & Incentives (6)		Tenant Improvements & Incentives PSF
4th Quarter 2023	100	100	%	393,761	$	44.57	$	39.97		$	1,811,782	12	%	23		%	7.4	$	13,762,615	$	34.95
3rd Quarter 2023	100	100	%	552,765	$	34.51	$	31.17		$	1,848,740	11	%	21		%	8.8	$	17,240,180	$	31.19
2nd Quarter 2023	107	100	%	576,345	$	35.34	$	33.09		$	1,295,986	7	%	19		%	6.8	$	9,582,941	$	16.63
1st Quarter 2023	101	100	%	504,502	$	34.72	$	31.20		$	1,777,121	11	%	24		%	8.8	$	19,911,347	$	39.47
Total - 12 months	408	100	%	2,027,373	$	36.75	$	33.43		$	6,733,629	10	%	22		%	7.9	$	60,497,083	$	29.84

New Lease Summary - Comparable (2)
Quarter	Number of Leases Signed	% of Comparable Leases Signed		GLA Signed	Contractual Rent (3) PSF		Prior Rent (4) PSF			Annual Increase in Rent		Cash Basis % Increase Over Prior Rent		Straight-lined Basis % Increase Over Prior Rent			Weighted Average Lease Term (5)	Tenant Improvements & Incentives (6)		Tenant Improvements & Incentives PSF
4th Quarter 2023	45	45	%	234,729	$	38.77	$	33.46		$	1,247,214	16	%	28		%	9.4	$	12,989,353	$	55.34
3rd Quarter 2023	56	56	%	410,575	$	28.18	$	24.91		$	1,340,705	13	%	27		%	11.0	$	16,926,600	$	41.23
2nd Quarter 2023	42	39	%	128,861	$	42.96	$	37.91		$	651,591	13	%	30		%	8.3	$	8,784,091	$	68.17
1st Quarter 2023	40	40	%	242,022	$	35.60	$	32.66		$	710,823	9	%	23		%	11.9	$	19,167,487	$	79.20
Total - 12 months	183	45	%	1,016,187	$	34.27	$	30.38		$	3,950,333	13	%	27		%	10.4	$	57,867,531	$	56.95

Renewal Lease Summary - Comparable (2) (7)
Quarter	Number of Leases Signed	% of Comparable Leases Signed		GLA Signed	Contractual Rent (3) PSF		Prior Rent (4) PSF			Annual Increase in Rent		Cash Basis % Increase Over Prior Rent		Straight-lined Basis % Increase Over Prior Rent			Weighted Average Lease Term (5)	Tenant Improvements & Incentives (6)		Tenant Improvements & Incentives PSF
4th Quarter 2023	55	55	%	159,032	$	53.12	$	49.57		$	564,568	7	%	19		%	5.3	$	773,262	$	4.86
3rd Quarter 2023	44	44	%	142,190	$	52.80	$	49.23		$	508,035	7	%	13		%	5.4	$	313,580	$	2.21
2nd Quarter 2023	65	61	%	447,484	$	33.15	$	31.71		$	644,395	5	%	15		%	6.2	$	798,850	$	1.79
1st Quarter 2023	61	60	%	262,480	$	33.92	$	29.85		$	1,066,298	14	%	24		%	5.8	$	743,860	$	2.83
Total - 12 months	225	55	%	1,011,186	$	39.25	$	36.50		$	2,783,296	8	%	17		%	5.8	$	2,629,552	$	2.60

Total Lease Summary - Comparable and Non-comparable (2) (8)
Quarter					Number of Leases Signed		% of Comparable Leases			GLA Signed				Contractual Rent (3) PSF			Weighted Average Lease Term (5)	Tenant Improvements & Incentives (6)		Tenant Improvements & Incentives PSF
4th Quarter 2023					102		98		%	398,378				$	44.64		7.5	$	14,057,750	$	35.29
3rd Quarter 2023					105		95		%	565,496				$	35.00		8.9	$	18,301,660	$	32.36
2nd Quarter 2023					112		96		%	602,911				$	35.72		6.9	$	11,511,825	$	19.09
1st Quarter 2023					107		94		%	524,286				$	35.05		8.8	$	20,974,263	$	40.01
Total - 12 months					426		96		%	2,091,071				$	37.06		8.0	$	64,845,498	$	31.01

Total Lease Summary - Comparable, Non-comparable, and Option Exercises (2) (8) (9)
Quarter					Number of Leases Signed					GLA Signed				Contractual Rent (3) PSF			Weighted Average Lease Term (5)	Tenant Improvements & Incentives (6)		Tenant Improvements & Incentives PSF
4th Quarter 2023					139					696,428				$	38.73		6.8	$	14,057,726	$	20.19
3rd Quarter 2023					137					1,047,182				$	28.19		7.6	$	18,301,660	$	17.48
2nd Quarter 2023					141					938,977				$	31.92		6.3	$	11,511,825	$	12.26
1st Quarter 2023					130					781,061				$	31.50		7.9	$	20,974,263	$	26.85
Total - 12 months					547					3,463,648				$	32.06		7.1	$	64,845,474	$	18.72


Notes:
(1)			Information reflects activity in retail spaces only for consolidated properties and Escondido Promenade, which was not consolidated from Q3 2022 through Q1 2023; office and residential spaces are not included. See Glossary of Terms for further discussion of information included above.
(2)			Comparable leases represent those leases signed on spaces for which there was a former tenant. Contractual option exercises are not included unless they are fair market value options.
(3)			Contractual rent represents annual rent under the new lease.
(4)			Prior rent represents contractual rent, including percentage rent, from the prior tenant in the final 12 months of the term.
(5)			Weighted average is determined on the basis of contractual rent for the lease.
(6)			See Glossary of Terms.
(7)			Renewal leases represent expiring leases rolling over with the same tenant in the same location. All other leases are categorized as new.
(8)			The Number of Leases Signed, GLA Signed, Contractual Rent Per Sq. Ft. and Weighted Average Lease Term columns include information for leases signed at Phase III of both of our Assembly Row and Pike & Rose projects and Phase IV of Pike & Rose. The Tenant Improvements & Incentives and Tenant Improvements & Incentives Per Sq. Ft. columns do not include the tenant improvements and incentives on leases signed for those projects; these amounts for leases signed are included in the projected costs for the respective projects.
(9)			Option exercises reflect a fixed rate contractual option under the lease agreement that was exercised during the period reflected.


Federal Realty Investment Trust
Lease Expirations
December 31, 2023

Assumes no exercise of lease options

	Anchor Tenants (1)				Small Shop Tenants				Total
Year	Expiring SF	% of Anchor SF		Minimum Rent PSF (2)	Expiring SF	% of Small Shop SF		Minimum Rent PSF (2)	Expiring SF (4)	% of Total SF		Minimum Rent PSF (2)
2024	1,132,000	7	%	$19.65	749,000	9	%	$43.20	1,881,000	8	%	$29.02
2025	2,258,000	14	%	$19.21	1,141,000	14	%	$41.51	3,400,000	14	%	$26.70
2026	1,174,000	7	%	$23.03	943,000	12	%	$49.21	2,118,000	9	%	$34.69
2027	1,986,000	12	%	$26.03	1,017,000	13	%	$51.16	3,003,000	12	%	$34.54
2028	1,666,000	10	%	$21.02	1,024,000	13	%	$51.83	2,689,000	11	%	$32.75
2029	2,044,000	13	%	$24.50	898,000	11	%	$48.13	2,942,000	12	%	$31.71
2030	789,000	5	%	$19.90	376,000	5	%	$51.94	1,165,000	5	%	$30.24
2031	711,000	5	%	$25.27	453,000	6	%	$46.35	1,165,000	5	%	$33.48
2032	1,649,000	10	%	$29.30	580,000	7	%	$46.78	2,228,000	9	%	$33.85
2033	909,000	6	%	$25.28	465,000	6	%	$46.27	1,374,000	6	%	$32.38
Thereafter	1,750,000	11	%	$26.48	300,000	4	%	$48.39	2,049,000	9	%	$29.69
Total (3)	16,068,000	100	%	$23.69	7,946,000	100	%	$47.59	24,014,000	100	%	$31.60

Assumes all lease options are exercised

	Anchor Tenants (1)				Small Shop Tenants				Total
Year	Expiring SF	% of Anchor SF		Minimum Rent PSF (2)	Expiring SF	% of Small Shop SF		Minimum Rent PSF (2)	Expiring SF (4)	% of Total SF		Minimum Rent PSF (2)
2024	831,000	5	%	$19.88	664,000	8	%	$42.53	1,495,000	6	%	$29.94
2025	838,000	5	%	$16.08	754,000	9	%	$39.60	1,592,000	7	%	$27.22
2026	359,000	3	%	$28.48	552,000	7	%	$48.95	911,000	4	%	$40.89
2027	471,000	3	%	$21.24	535,000	7	%	$50.25	1,006,000	4	%	$36.66
2028	464,000	3	%	$19.82	549,000	7	%	$47.59	1,014,000	4	%	$34.86
2029	665,000	4	%	$24.11	514,000	6	%	$47.78	1,179,000	5	%	$34.44
2030	477,000	3	%	$23.92	410,000	5	%	$49.28	887,000	4	%	$35.64
2031	356,000	2	%	$20.66	380,000	5	%	$49.98	736,000	3	%	$35.78
2032	345,000	2	%	$31.94	464,000	6	%	$52.35	809,000	3	%	$43.63
2033	316,000	2	%	$24.28	450,000	6	%	$56.71	766,000	3	%	$43.34
Thereafter	10,946,000	68	%	$24.47	2,674,000	34	%	$47.29	13,619,000	57	%	$28.95
Total (3)	16,068,000	100	%	$23.69	7,946,000	100	%	$47.59	24,014,000	100	%	$31.60


Notes:
(1)			Anchor is defined as a commercial tenant leasing 10,000 square feet or more.
(2)			Minimum Rent reflects in-place contractual (defined as rents on a cash-basis without taking the impacts of rent abatements into account) rent as of December 31, 2023.
(3)			Represents occupied square footage of the commercial portion of our portfolio as of December 31, 2023.
(4)			Individual items may not add up to total due to rounding.


Federal Realty Investment Trust
Portfolio Leased Statistics
December 31, 2023

	As of:
	December 31, 2023		September 30, 2023		December 31, 2022

Commercial Properties

Overall Portfolio (1)(2)
Gross Leasable Area (GLA)	26,039,000		26,093,000		25,810,000
Leased %	94.2	%	94.0	%	94.5	%
Occupied %	92.2	%	92.3	%	92.8	%
Leased % - anchor tenants	96.0	%	95.8	%	96.9	%
Leased % - small shop tenants	90.7	%	90.7	%	90.0	%
Active commercial tenant leases	3,277		3,285		3,261

Comparable Properties (1)
GLA	24,538,000		24,593,000		24,578,000
Leased %	94.0	%	93.9	%	94.4	%
Occupied %	92.0	%	92.1	%	92.7	%

Residential Properties

Overall Portfolio (1)(2)
Residential units	3,104		3,104		3,039
Leased %	95.9	%	97.8	%	95.7	%

Comparable Properties (1)
Residential units	2,480		2,480		2,480
Leased %	95.9	%	97.7	%	96.3	%


Notes:
(1)			See Glossary of terms.

(2)			Excludes redevelopment square footage and residential units not yet placed in service.


Federal Realty Investment Trust
Summary of Top 25 Tenants
December 31, 2023

Rank	Tenant Name	Credit Ratings (S&P/Moody's) (1)	Annualized Base Rent		Percentage of Total Annualized Base Rent (3)		Tenant GLA	Percentage of Total GLA (3)		Number of Locations Leased

1	TJX Companies, The	A / A2	$	23,443,000	2.71	%	1,147,000	3.97	%	37
2	Ahold Delhaize	BBB+ / Baa1	$	14,960,000	1.73	%	776,000	2.68	%	12
3	NetApp, Inc.	BBB+ / Baa2	$	14,769,000	1.71	%	304,000	1.05	%	1
4	Splunk, Inc.	NR / NR	$	12,639,000	1.46	%	235,000	0.81	%	1
5	CVS Corporation	BBB / Baa2	$	11,225,000	1.30	%	288,000	1.00	%	21
6	Gap, Inc., The	BB / Ba3	$	11,038,000	1.27	%	320,000	1.11	%	29
7	L.A. Fitness International LLC	B- / B3	$	10,900,000	1.26	%	415,000	1.43	%	10
8	Albertsons Companies Inc. (Acme, Balducci's, Safeway)	BB+ / Ba2	$	8,588,000	0.99	%	568,000	1.96	%	11
9	Ross Stores, Inc.	BBB+ / A2	$	7,554,000	0.87	%	365,000	1.26	%	13
10	Home Depot, Inc.	A / A2	$	7,485,000	0.86	%	478,000	1.65	%	6
11	Kroger Co., The	BBB / Baa1	$	7,166,000	0.83	%	611,000	2.11	%	12
12	AMC Entertainment Inc.	CCC+ / Caa2	$	7,106,000	0.82	%	283,000	0.98	%	6
13	PUMA North America, Inc.	NR / NR	$	6,963,000	0.80	%	155,000	0.54	%	2
14	Dick's Sporting Goods, Inc.	BBB / Baa3	$	6,831,000	0.79	%	358,000	1.24	%	7
15	Bank of America, N.A.	A- / A1	$	6,682,000	0.77	%	115,000	0.40	%	22
16	Target Corporation	A / A2	$	6,310,000	0.73	%	627,000	2.17	%	7
17	Ulta Beauty, Inc.	NR / NR	$	6,292,000	0.73	%	182,000	0.63	%	17
18	Michaels Stores, Inc.	CCC+ / B3	$	5,774,000	0.67	%	316,000	1.09	%	14
19	Choice Hotels International, Inc.	BBB- / Baa3	$	5,588,000	0.65	%	109,000	0.38	%	1
20	Hudson's Bay Company (Saks)	NR / NR	$	5,155,000	0.60	%	100,000	0.35	%	3
21	Starbucks Corporation	BBB+ / Baa1	$	5,007,000	0.58	%	73,000	0.25	%	41
22	Wells Fargo Bank, N.A.	BBB+ / A1	$	4,948,000	0.57	%	63,000	0.22	%	15
23	JPMorgan Chase Bank	A- / A1	$	4,948,000	0.57	%	77,000	0.27	%	19
24	Burlington Stores, Inc.	BB+ / NR	$	4,939,000	0.57	%	280,000	0.97	%	7
25	DSW, Inc	NR / NR	$	4,853,000	0.56	%	216,000	0.75	%	11
	Totals - Top 25 Tenants		$	211,163,000	24.39	%	8,461,000	29.25	%	325

	Total (5):		$	865,747,000	(2)		28,926,000	(4)

Notes:
(1)	Credit Ratings are as of December 31, 2023. Subsequent rating changes have not been reflected.
(2)	See Glossary of Terms.
(3)	Individual items may not add up to total due to rounding.
(4)	Excludes redevelopment square footage not yet placed in service.
(5)	Totals reflect both the commercial and residential portions of our properties.

Federal Realty Investment Trust

Reconciliation of FFO Guidance

December 31, 2023

The following table provides a reconciliation of the range of estimated earnings per diluted share to estimated FFO per diluted share for the full year 2024.


	Full Year 2024 Guidance Range

	Low		High
Estimated net income available to common shareholders, per diluted share	$	2.72	$	2.94
Adjustments:

Estimated depreciation and amortization	3.93		3.93
Estimated FFO per diluted share	$	6.65	$	6.87

Note:

See Glossary of Terms. Individual items may not add up to total due to rounding.


Guidance Assumptions (1):

Comparable properties growth			2% - 3.5%
Comparable properties growth excluding prior period rents and lease termination fees			2.5% - 4%
Prior period rents (2)			$2 - $3 million
Lease termination fees			$4 - $7 million
Incremental redevelopment/expansion POI (3)			$9 - $12 million
General and administrative expenses			$48 - $52 million

Development/redevelopment capital			$100 - $150 million

Capitalized interest			$18 - $21 million

Notes:

(1)Does not assume the impact of potential acquisitions or dispositions which have not closed as of January 31, 2024.

(2)Reflects amounts which were contractually deferred or payments renegotiated specifically related to the COVID-19 pandemic.

(3)Includes the expected additional POI to be recognized in 2024 compared to the amount recognized in 2023 from all of the redevelopments listed on page 16. Does not include any additional POI from "Active Property Improvement Projects."

Glossary of Terms

EBITDA for Real Estate ("EBITDAre"): EBITDAre is a non-GAAP measure that the National Association of Real Estate Investment Trusts ("NAREIT") defines as: net income computed in accordance with GAAP plus net interest expense, income tax expense, depreciation and amortization, gain or loss on sale of real estate, impairments of real estate and change in control of interest, and adjustments to reflect the entity's share of EBITDAre of unconsolidated affiliates. We calculate EBITDAre consistent with the NAREIT definition. As EBITDA is a widely known and understood measure of performance, management believes EBITDAre represents an additional non-GAAP performance measure, independent of a company's capital structure, that will provide investors with a uniform basis to measure the enterprise value of a company. EBITDAre also approximates a key performance measure in our debt covenants, but it should not be considered an alternative measure of operating results or cash flow from operations as determined in accordance with GAAP. The reconciliation of net income to EBITDAre for the three months and years ended December 31, 2023 and 2022 is as follows:


	Three Months Ended				Year Ended
	December 31,				December 31,
	2023		2022		2023		2022
	(in thousands)
Net income	$	67,090	$	117,692	$	247,217	$	395,661
Interest expense	42,974		38,282		167,809		136,989
Other interest income	(912)		(585)		(4,687)		(1,072)
Income tax (benefit) provision	(495)		21		167		656
Depreciation and amortization	82,421		79,165		321,763		302,409
Gain on deconsolidation of VIE	—		—		—		(70,374)
Gain on sale of real estate	(8,179)		(63,760)		(9,881)		(93,483)
Adjustments of EBITDAre of unconsolidated affiliates	1,982		3,436		10,306		6,534
EBITDAre	$	184,881	$	174,251	$	732,694	$	677,320

Funds From Operations (FFO): FFO is a supplemental measure of real estate companies' operating performances. NAREIT defines FFO as follows: net income, computed in accordance with GAAP plus real estate related depreciation and amortization, gains and losses on sale of real estate, and impairment write-downs of depreciable real estate. NAREIT developed FFO as a relative measure of performance and liquidity of an equity REIT in order to recognize that the value of income-producing real estate historically has not depreciated on the basis determined under GAAP. However, FFO does not represent cash flows from operating activities in accordance with GAAP (which, unlike FFO, generally reflects all cash effects of transactions and other events in the determination of net income); should not be considered an alternative to net income as an indication of our performance; and is not necessarily indicative of cash flow as a measure of liquidity or ability to pay dividends. We consider FFO a meaningful, additional measure of operating performance primarily because it excludes the assumption that the value of real estate assets diminishes predictably over time, and because industry analysts have accepted it as a performance measure. Comparison of our presentation of FFO to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in the application of the NAREIT definition used by such REITs.

Property Operating Income: Rental income and mortgage interest income, less rental expenses and real estate taxes.

Overall Portfolio: Includes all operating properties owned in reporting period.

Comparable Properties: Represents our consolidated property portfolio other than those properties that distort comparability between periods in two primary categories: (1) assets that were not owned for the full quarter in both periods presented and (2) assets currently under development or being repositioned for significant redevelopment and investment. Comparable property growth statistics are calculated on a GAAP basis.

Annualized Base Rent (ABR): Represents aggregate, annualized in-place contractual (defined as rents billed on a cash basis without taking the impact of rent abatements into account) minimum rent for all occupied spaces as of the reporting period.

Retail Leasing Summary - Lease Rollover Calculation: The rental increases associated with comparable spaces generally include all leases signed for retail space in arms-length transactions reflecting market leverage between landlords and tenants during the period, excluding leases at properties sold during the quarter or under contract to be sold. The comparison between the rent for expiring leases and new leases is determined by including contractual rent on the expiring lease, including percentage rent, and the comparable annual rent and in some instances, projections of percentage rent, to be paid on the new lease. In atypical circumstances, management may exercise judgement as to how to most effectively reflect the comparability of rents reported in the calculation. The change in rental income on comparable space leases is impacted by numerous factors including current market rates, location, individual tenant creditworthiness, use of space, market conditions when the expiring lease was signed, capital investment made in the space and the specific lease structure.

Tenant Improvements and Incentives: Represents the total dollars committed for the improvement (fit-out) of a space as it relates to a specific lease. Incentives include amounts paid to tenants as an inducement to sign a lease that do not represent building improvements.

General: Property related statistics are the for the consolidated property portfolio except where noted.