XNYSFR
Market cap6.63bUSD
Dec 31, Last price
50.13USD
1D
0.10%
1Q
-8.74%
Jan 2017
78.72%
Name
First Industrial Realty Trust Inc
Chart & Performance
Profile
First Industrial Realty Trust, Inc. (NYSE: FR) is a leading fully integrated owner, operator, and developer of industrial real estate with a track record of providing industry-leading customer service to multinational corporations and regional customers. Across major markets in the United States, our local market experts manage, lease, buy, (re)develop, and sell bulk and regional distribution centers, light industrial, and other industrial facility types. In total, we own and have under development approximately 64.1 million square feet of industrial space as of September 30, 2020.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 614,027 13.72% | 539,929 13.36% | |||||||
Cost of revenue | 206,443 | 178,544 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 407,584 | 361,385 | |||||||
NOPBT Margin | 66.38% | 66.93% | |||||||
Operating Taxes | 8,692 | 23,363 | |||||||
Tax Rate | 2.13% | 6.46% | |||||||
NOPAT | 398,892 | 338,022 | |||||||
Net income | 274,816 3.05% | 266,670 -1.60% | |||||||
Dividends | (169,368) | (155,333) | |||||||
Dividend yield | 2.43% | 2.44% | |||||||
Proceeds from repurchase of equity | (2,510) | 9,881 | |||||||
BB yield | 0.04% | -0.15% | |||||||
Debt | |||||||||
Debt current | 776 | 143,000 | |||||||
Long-term debt | 2,265,105 | 1,967,833 | |||||||
Deferred revenue | 100,166 | ||||||||
Other long-term liabilities | 118,919 | (7,114) | |||||||
Net debt | 2,177,374 | 1,968,767 | |||||||
Cash flow | |||||||||
Cash from operating activities | 304,813 | 410,897 | |||||||
CAPEX | (522,368) | ||||||||
Cash from investing activities | (378,306) | (629,108) | |||||||
Cash from financing activities | (27,783) | 304,503 | |||||||
FCF | 521,150 | 286,273 | |||||||
Balance | |||||||||
Cash | 43,844 | 133,244 | |||||||
Long term investments | 44,663 | 8,822 | |||||||
Excess cash | 57,806 | 115,070 | |||||||
Stockholders' equity | 223,432 | 152,096 | |||||||
Invested Capital | 4,940,107 | 4,596,848 | |||||||
ROIC | 8.37% | 7.78% | |||||||
ROCE | 8.16% | 7.63% | |||||||
EV | |||||||||
Common stock shares outstanding | 132,341 | 132,103 | |||||||
Price | 52.67 9.14% | 48.26 -27.10% | |||||||
Market cap | 6,970,400 9.33% | 6,375,291 -25.79% | |||||||
EV | 9,219,904 | 8,438,290 | |||||||
EBITDA | 570,535 | 513,707 | |||||||
EV/EBITDA | 16.16 | 16.43 | |||||||
Interest | 74,335 | 49,013 | |||||||
Interest/NOPBT | 18.24% | 13.56% |