XML 23 R8.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Capital - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Increase (Decrease) in Partners' Capital [Roll Forward]        
Net Income (loss), excluding amounts attributable to redeemable noncontrolling Interests $ 157,943 $ 112,788 $ 222,518 $ 169,234
Other comprehensive (loss) income - change in fair value of interest rate swaps, excluding portion attributable to redeemable noncontrolling interests (684) (143) 1,828 (2,990)
Purchase of noncontrolling interest (7,253) (12,358) (7,253) (12,358)
Contributions from noncontrolling interests       725
Purchase of capped calls       (19,448)
Accumulated Other Comprehensive Income        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Other comprehensive (loss) income - change in fair value of interest rate swaps, excluding portion attributable to redeemable noncontrolling interests (684) (143) 1,828 (2,990)
Federal Realty OP LP        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance 3,264,266 2,995,992 3,244,144 3,042,159
Net Income (loss), excluding amounts attributable to redeemable noncontrolling Interests 157,943 112,788 222,518 169,234
Other comprehensive (loss) income - change in fair value of interest rate swaps, excluding portion attributable to redeemable noncontrolling interests (684) 143 (1,828) 2,990
Distributions declared to common unit holders (94,933) (91,085) (189,808) (181,564)
Distributions on preferred units (2,008) (2,008) (4,016) (4,016)
Distributions declared to noncontrolling interests in consolidated partnerships, excluding amounts attributable to redeemable noncontrolling interests (1,355) (1,092) (2,224) (1,890)
Common units issued as a result of common stock issued by Parent Company, net of issuance costs (102)      
Common units issued as a result of common stock issued by Parent Company, net of issuance costs   64,553 54,392 70,930
Common units issued under dividend reinvestment plan 463 492 907 847
Share-based compensation expense, net of forfeitures 3,831 3,745 7,943 8,175
Common units withheld for employee taxes (68) (72) (4,675) (4,686)
Purchase of noncontrolling interest   (12,358)   (12,358)
Contributions from noncontrolling interests       725
Purchase of capped calls       (19,448)
Ending balance 3,320,100 3,070,813 3,320,100 3,070,813
Federal Realty OP LP | Preferred Units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance 154,788 154,788 154,788 154,788
Net Income (loss), excluding amounts attributable to redeemable noncontrolling Interests 2,008 2,008 4,016 4,016
Distributions on preferred units (2,008) (2,008) (4,016) (4,016)
Ending balance 154,788 154,788 154,788 154,788
Federal Realty OP LP | Common Units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance 3,033,497 2,756,384 3,012,066 2,804,669
Net Income (loss), excluding amounts attributable to redeemable noncontrolling Interests 153,908 109,974 215,668 164,702
Distributions declared to common unit holders (94,933) (91,085) (189,808) (181,564)
Common units issued as a result of common stock issued by Parent Company, net of issuance costs (102)      
Common units issued as a result of common stock issued by Parent Company, net of issuance costs   64,553 54,392 70,930
Common units issued under dividend reinvestment plan 463 492 907 847
Share-based compensation expense, net of forfeitures 3,831 3,745 7,943 8,175
Common units withheld for employee taxes (68) (72) (4,675) (4,686)
Purchase of noncontrolling interest   (10,264)   (10,264)
Purchase of capped calls       (19,448)
Ending balance 3,091,329 2,833,788 3,091,329 2,833,788
Federal Realty OP LP | Accumulated Other Comprehensive Income        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance 3,596 6,899 4,740 4,052
Other comprehensive (loss) income - change in fair value of interest rate swaps, excluding portion attributable to redeemable noncontrolling interests (684) 143 (1,828) 2,990
Ending balance 2,912 7,042 2,912 7,042
Federal Realty OP LP | Total Partner Capital        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance 3,191,881 2,918,071 3,171,594 2,963,509
Net Income (loss), excluding amounts attributable to redeemable noncontrolling Interests 155,916 111,982 219,684 168,718
Other comprehensive (loss) income - change in fair value of interest rate swaps, excluding portion attributable to redeemable noncontrolling interests (684) 143 (1,828) 2,990
Distributions declared to common unit holders (94,933) (91,085) (189,808) (181,564)
Distributions on preferred units (2,008) (2,008) (4,016) (4,016)
Common units issued as a result of common stock issued by Parent Company, net of issuance costs (102)      
Common units issued as a result of common stock issued by Parent Company, net of issuance costs   64,553 54,392 70,930
Common units issued under dividend reinvestment plan 463 492 907 847
Share-based compensation expense, net of forfeitures 3,831 3,745 7,943 8,175
Common units withheld for employee taxes (68) (72) (4,675) (4,686)
Purchase of noncontrolling interest   (10,264)   (10,264)
Purchase of capped calls       (19,448)
Ending balance 3,249,029 2,995,618 3,249,029 2,995,618
Federal Realty OP LP | Noncontrolling Interests in Consolidated Partnerships        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance 72,385 77,921 72,550 78,650
Net Income (loss), excluding amounts attributable to redeemable noncontrolling Interests 2,027 806 2,834 516
Distributions declared to noncontrolling interests in consolidated partnerships, excluding amounts attributable to redeemable noncontrolling interests (1,355) (1,092) (2,224) (1,890)
Purchase of noncontrolling interest   (2,094)   (2,094)
Contributions from noncontrolling interests       725
Ending balance 71,071 75,195 71,071 75,195
Federal Realty OP LP | downREIT OP units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Conversion and redemption of downREIT OP units (7,253) (285) (7,253) (285)
Federal Realty OP LP | downREIT OP units | Common Units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Conversion and redemption of downREIT OP units (5,267) 61 (5,164) 427
Federal Realty OP LP | downREIT OP units | Total Partner Capital        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Conversion and redemption of downREIT OP units (5,267) 61 (5,164) 427
Federal Realty OP LP | downREIT OP units | Noncontrolling Interests in Consolidated Partnerships        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Conversion and redemption of downREIT OP units $ (1,986) $ (346) $ (2,089) $ (712)