Biggest changeFinancing Activities: Cash used in financing activities increased $185.2 million ($185.3 million for the Operating Partnership), primarily due to the following: • decrease in net borrowings under our Unsecured Credit Facility of $173.0 million in 2024 as compared to 2023; and • increase in dividend and unit distributions of $24.1 million due to the Company increasing the dividend rate in 2024 as well as an increase in common shares and units outstanding; offset by: ◦ decrease in distributions to noncontrolling interests of $11.4 million in 2024 as compared to 2023. 34 Material Cash Requirements At December 31, 2024, our cash and cash equivalents and restricted cash was approximately $51.2 million, after excluding our Joint Venture partner's share of cash and cash equivalents that we consolidate and report in our financial statements.
Biggest changeFinancing Activities: Cash provided by financing activities was $89.3 million ($89.2 million for the Operating Partnership) in 2025 as compared to cash used in financing activities of $213.0 million ($213.1 million for the Operating Partnership) in 2024, resulting in an increase of cash provided by financing activities of $302.3 million, primarily due to the following: • the issuance of senior unsecured notes in 2025 resulting in net proceeds of $443.8 million; offset by: ◦ increase in net repayments of borrowings under our Unsecured Credit Facility of $82.0 million in 2025 as compared to 2024; ◦ increase in dividend and unit distributions of $37.7 million due to the Company increasing the dividend rate in 2025 as well as a slight increase in common shares and units outstanding; and ◦ increase in financing issuance costs of $12.4 million related to the amendment and restatement of the Unsecured Credit Facility and the $200.0 million unsecured term loan, the issuance of senior unsecured notes and the extension of the $300.0 million unsecured term loan in 2025. 34 Material Cash Requirements At December 31, 2025, our cash and cash equivalents were approximately $72.7 million, excluding our Joint Venture partner's share of cash and cash equivalents that we consolidate and report in our financial statements.
In addition, while some of our existing leases are below current market rental rates, we believe that lease renewals or re-leasing opportunities will allow us to adjust rental rates upward, aligning them more closely with market rates. These adjustments could offset inflationary pressures on our operating expenses. Inflation also continues to affect our development portfolio.
In addition, while some of our existing leases are below current market rental rates, we believe that lease renewals or re-leasing opportunities will allow us to adjust rental rates upward, aligning them more closely with current market rates. These adjustments could help offset inflationary pressures on our operating expenses. Inflation also continues to affect our development portfolio.
FFO and SS NOI are factors used by management in measuring our performance, including for purposes of determining the compensation of our executive officers under our 2024 incentive compensation plan. Neither FFO nor SS NOI should be considered as a substitute for net income, or any other measures derived in accordance with GAAP.
FFO and SS NOI are factors used by management in measuring our performance, including for purposes of determining the compensation of our executive officers under our 2025 incentive compensation plan. Neither FFO nor SS NOI should be considered as a substitute for net income, or any other measures derived in accordance with GAAP.
Interest Rate Risk The following analysis presents the hypothetical gain or loss in earnings, cash flows or fair value of the financial instruments and derivative instruments that are held by us at December 31, 2024 that are sensitive to changes in interest rates.
Interest Rate Risk The following analysis presents the hypothetical gain or loss in earnings, cash flows or fair value of the financial instruments and derivative instruments that are held by us at December 31, 2025 that are sensitive to changes in interest rates.
We have no other off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, results of operation or liquidity and capital resources. Environmental We paid approximately $0.8 million and $0.7 million during the years ended December 31, 2024 and 2023, respectively, related to environmental expenditures.
We have no other off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, results of operation or liquidity and capital resources. Environmental We paid approximately $0.8 million and $0.8 million during the years ended December 31, 2025 and 2024, respectively, related to environmental expenditures.
Other revenues are derived from the operations of properties not placed in service under one of the categories discussed above, the operations of our maintenance company, interest income, joint venture fees and other miscellaneous revenues.
Other Revenues and Property Expenses: Other revenues are derived from the operations of properties not placed in service under one of the categories discussed above, the operations of our maintenance company, interest income, joint venture fees and other miscellaneous revenues.
In accordance with the NAREIT definition of FFO, we calculate FFO to be equal to net income available to First Industrial Realty Trust, Inc.'s common stockholders and participating securities, plus depreciation and other amortization of real estate, plus impairment of real estate, minus gain (or plus loss) on sale of real estate, adjusted for any associated income tax provision or benefits.
In accordance with the NAREIT definition of FFO, we calculate FFO to be equal to net income available to First Industrial Realty Trust, Inc.'s common stockholders and participating securities, plus depreciation and other amortization of real estate, plus impairment of real estate, minus gain or plus loss on sale of real estate, net of any income tax provision or benefit associated with the sale of real estate.
The following table shows a reconciliation of the same store revenues and property expenses disclosed in the results of operations (and reconciled to revenues and expenses reflected on the statements of operations) to SS NOI for the years ended December 31, 2024 and 2023.
The following table shows a reconciliation of the same store revenues and property expenses, as disclosed in the results of operations and reconciled to revenues and expenses reflected on the statements of operations, to SS NOI for the years ended December 31, 2025 and 2024.
At December 31, 2024 and 2023, the fixed rate debt amounts include variable rate debt that has been effectively swapped to a fixed rate through the use of derivative instruments with an aggregate notional amount outstanding of $925.0 million that mitigate our exposure to our Unsecured Term Loans' variable interest rates, which are currently based on SOFR.
The fixed rate debt amounts at December 31, 2025 and 2024 include variable rate debt that has been effectively swapped to a fixed rate through the use of derivative instruments with an aggregate notional amount outstanding of $925.0 million. These derivatives mitigate our exposure to our Unsecured Term Loans' variable interest rates, which are based on SOFR.
Total debt, exclusive of unamortized debt issuance costs and unamortized discounts, at December 31, 2024 and 2023 is detailed below.
Total debt, exclusive of unamortized debt issuance costs and unamortized discounts, at December 31, 2025 and 2024 is detailed below.
If the SOFR rate component relevant to our variable rate debt were to have increased 10%, we estimate that our interest expense during the years ended December 31, 2024 and 2023 would have increased by approximately $1.5 million and $1.3 million, respectively, based on our average outstanding floating-rate debt during the years ended December 31, 2024 and 2023.
If the SOFR rate component relevant to our variable rate debt were to have increased 10%, we estimate that our interest expense during the years ended December 31, 2025 and 2024 would have increased by approximately $0.8 million and $1.5 million, respectively, based on our average outstanding floating-rate debt during the years ended December 31, 2025 and 2024.
Our balance under our Unsecured Credit Facility changes depending on our cash needs and the interest rate and facility fee are each subject to adjustment based on our leverage and investment grade rating. Weighted average maturity reflected in the table above assumes we extended the maturity pursuant to two, six-month extension options, subject to certain conditions.
Our balance under our Unsecured Credit Facility changes depending on our cash needs and the interest rate and facility fee are each subject to adjustment based on our leverage and investment grade rating. The weighted average maturity reflected in the table above assumes the exercise of two six-month extension options, subject to the satisfaction of certain conditions.
Additionally, if weighted average interest rates on our weighted average fixed rate debt were to have increased by 10% due to refinancing, interest expense would have increased by approximately $7.5 million and $7.5 million during the years ended December 31, 2024 and 2023, respectively. 38 Supplemental Earnings Measure Investors and analysts in the real estate industry commonly use funds from operations ("FFO") and net operating income ("NOI") as supplemental performance measures of an equity REIT.
Additionally, if weighted average interest rates on our weighted average fixed rate debt were to have increased by 10% due to refinancing, interest expense would have increased by approximately $9.0 million and $7.5 million during the years ended December 31, 2025 and 2024, respectively. 38 Supplemental Earnings Measure Investors in and industry analysts following the real estate industry utilize funds from operations ("FFO") and NOI as supplemental performance measures of an equity REIT.
Inflation Inflation had a minimal impact on the operating performance of our industrial properties across our markets prior to 2021, due to relatively low inflation rates. However, inflation increased significantly in 2021 and 2022, remain elevated relative to pre-2021 levels and the future direction of inflation rates is uncertain.
Inflation Inflation had a minimal impact on the operating performance of our industrial properties across our markets prior to 2021, due to relatively low inflation rates. However, inflation increased significantly in 2021 and 2022, and although it has moderated since 2023, it remains elevated relative to pre-2021 levels. The future direction of inflation rates is uncertain.
We expect to meet long-term (after December 31, 2025) liquidity requirements such as property acquisitions, developments, scheduled debt maturities, major renovations, expansions and other nonrecurring capital improvements through long-term unsecured and secured indebtedness, the disposition of select assets and the issuance of additional equity or debt securities, subject to market conditions. 35 We believe that we were in compliance with our financial covenants as of December 31, 2024, and we anticipate that we will be able to operate in compliance with our financial covenants in 2025.
We expect to meet our long-term liquidity requirements (beyond December 31, 2026) such as property acquisitions, development projects, scheduled debt maturities, major renovations, expansions and other nonrecurring capital improvements through a combination of select asset dispositions, long-term unsecured and secured indebtedness and the issuance of additional equity securities, subject to market conditions. 35 We believe that we were in compliance with our financial covenants as of December 31, 2025, and we anticipate that we will be able to operate in compliance with our financial covenants in 2026.
Apart from these payment obligations, we believe that our principal short-term liquidity needs include funding normal recurring expenses, property acquisitions, developments, renovations, expansions, other nonrecurring capital improvements, debt service requirements, the minimum distributions required to maintain the Company's REIT qualification under the Code and distributions approved by the Company's Board of Directors.
Beyond this scheduled maturity, we believe that our principal short-term liquidity needs include funding normal recurring expenses, property acquisitions, developments, expansions, renovations and other nonrecurring capital improvements, debt service requirements, the minimum distributions required to maintain the Company's REIT status under the Code and distributions approved by the Company's Board of Directors.
We also had $467.5 million available for additional borrowings under our Unsecured Credit Facility as of December 31, 2024. We have considered our short-term liquidity needs through December 31, 2025, as well as the adequacy of our estimated cash flow from operations and other expected liquidity sources to meet those needs.
We also had $664.9 million of availability for additional borrowings under our Unsecured Credit Facility as of December 31, 2025. We have considered our short-term liquidity requirements through December 31, 2026, as well as the adequacy of our estimated cash flow from operations and other expected liquidity sources to meet those requirements.
As of February 13, 2025, we had approximately $480.5 million available for additional borrowings under our Unsecured Credit Facility. As of December 31, 2024, our senior unsecured notes have been assigned credit ratings from Standard & Poor's, Moody's and Fitch Ratings of BBB/Stable, Baa2/Stable and BBB/Positive, respectively.
As of February 11, 2026, we had approximately $726.9 million available for additional borrowings under our Unsecured Credit Facility. 36 As of December 31, 2025, our senior unsecured notes have been assigned credit ratings from Standard & Poor's, Moody's and Fitch Ratings of BBB/Stable, Baa2/Stable and BBB+/Stable, respectively.
Such risks principally include credit risk and legal risk and are not represented in the following analysis. 37 At December 31, 2024, $1,933.2 million, or 87.3%, of our total debt, excluding unamortized debt issuance costs, was fixed rate debt, while $282.0 million, or 12.7%, was variable rate debt.
Such risks principally include credit risk and legal risk and are not represented in the following analysis. 37 At December 31, 2025, $2,379.9 million, or 92.9%, of our total debt, excluding unamortized debt issuance costs, was fixed rate debt, while $183.0 million, or 7.1%, was variable rate debt.
Sold properties are properties that were sold subsequent to December 31, 2022. Developments and redevelopments (collectively referred to as "(Re)Developments") include (re)developments that were not: a) substantially complete 12 months prior to January 1, 2023; or b) stabilized prior to January 1, 2023.
Sold Properties: Sold properties are properties that were disposed of subsequent to December 31, 2023. Developments and Redevelopments: Developments and redevelopments (collectively referred to as "(Re)Developments") include properties that were either: (i) not substantially complete 12 months prior to January 1, 2024; or (ii) not stabilized prior to January 1, 2024.
The impairment assessment and fair value measurement requires the use of estimates and assumptions, including the timing and amounts of cash flow projections, discount rates and terminal capitalization rates. 33 Liquidity and Capital Resources Cash Flow Activity The following table summarizes our cash flow activity for the Company for the years ended December 31, 2024 and 2023: Year Ended December 31, 2024 2023 (In thousands) Net cash provided by operating activities $ 352,488 $ 304,815 Net cash used in investing activities (131,620) (378,306) Net cash used in financing activities (213,030) (27,783) The following table summarizes our cash flow activity for the Operating Partnership for the years ended December 31, 2024 and 2023: Year Ended December 31, 2024 2023 (In thousands) Net cash provided by operating activities $ 352,542 $ 304,813 Net cash used in investing activities (131,620) (378,306) Net cash used in financing activities (213,084) (27,781) Changes in cash flow for the year ended December 31, 2024, compared to the prior year are described as follows: Operating Activities: Cash provided by operating activities increased $47.7 million, primarily due to the following: • increase in net operating income from same store properties, acquired properties and recently developed properties of $48.7 million, offset by a decrease in net operating income due to the disposition of real estate of $8.8 million; and • increase in accounts payable, accrued expenses, other liabilities, rents received in advance and security deposits due to timing of cash payments; offset by: ◦ decrease in distributions from our Joint Venture of $4.5 million in 2024 as compared to 2023; and ◦ increase of $8.6 million in interest expense.
The impairment assessment and fair value measurement requires the use of estimates and assumptions, including the timing and amounts of cash flow projections, discount rates and terminal capitalization rates. 33 Liquidity and Capital Resources Cash Flow Activity The following table summarizes our cash flow activity for the Company for the years ended December 31, 2025 and 2024: Year Ended December 31, 2025 2024 (In thousands) Net cash provided by operating activities $ 461,263 $ 352,488 Net cash used in investing activities (524,179) (131,620) Net cash provided by (used in) financing activities 89,266 (213,030) The following table summarizes our cash flow activity for the Operating Partnership for the years ended December 31, 2025 and 2024: Year Ended December 31, 2025 2024 (In thousands) Net cash provided by operating activities $ 461,336 $ 352,542 Net cash used in investing activities (524,179) (131,620) Net cash provided by (used in) financing activities 89,193 (213,084) Changes in cash flow for the year ended December 31, 2025, compared to the prior year are described as follows: Operating Activities: Cash provided by operating activities increased $108.8 million, primarily due to the following: • increase in net operating income ("NOI") from same store properties, acquired properties and recently developed properties of $56.3 million offset by a decrease in NOI due to the disposition of real estate of $7.7 million; • increase in distributions from our Joint Venture of $54.6 million in 2025 as compared to 2024; and • increase in accounts payable, accrued expenses, other liabilities, rents received in advance and security deposits due to timing of cash payments; offset by: ◦ increase in tenant accounts receivable, prepaid expenses and other assets due to timing of cash receipts.
Weighted Average Interest Rate at December 31, 2024 Outstanding Balance at Weighted Average Maturity in Years at December 31, 2024 December 31, 2024 December 31, 2023 (In thousands) Mortgage Loan Payable (A) 4.17% $ 9,643 $ 9,978 3.6 Senior Unsecured Notes, Gross Senior Unsecured Bonds (A) 7.58% 48,571 48,571 4.3 Private Placement Notes (A) 3.66% 950,000 950,000 5.0 Subtotal 998,571 998,571 Unsecured Term Loans, Gross 2021 Unsecured Term Loan (B) 1.83% 200,000 200,000 1.5 2022 Unsecured Term Loan (C) 3.63% 425,000 425,000 2.8 2022 Unsecured Term Loan II (D) 4.87% 300,000 300,000 2.6 Subtotal 925,000 925,000 Unsecured Credit Facility (E) 5.19% 282,000 299,000 1.5 Total Debt $ 2,215,214 $ 2,232,549 (A) These loans have a fixed interest rate.
Weighted Average Interest Rate at December 31, 2025 Outstanding Balance at Weighted Average Maturity in Years at December 31, 2025 December 31, 2025 December 31, 2024 (In thousands) Mortgage Loan Payable (A) 4.17% $ 9,295 $ 9,643 2.6 Senior Unsecured Notes, Gross Senior Unsecured Bonds (A) 5.48% 498,571 48,571 4.9 Private Placement Notes (A) 3.66% 950,000 950,000 3.9 Subtotal 1,448,571 998,571 Unsecured Term Loans, Gross 2021 Unsecured Term Loan N/A — 200,000 N/A 2022 Unsecured Term Loan II (B)(E) 4.42% 300,000 300,000 1.6 2022 Unsecured Term Loan (C)(E) 3.64% 425,000 425,000 1.8 2025 Unsecured Term Loan (D)(E) 1.83% 200,000 — 4.2 Subtotal 925,000 925,000 Unsecured Credit Facility (F) 4.44% 183,000 282,000 4.2 Total Debt $ 2,565,866 $ 2,215,214 (A) These loans have a fixed interest rate.
Depreciation and other amortization from acquired properties increased $1.7 million due to properties acquired subsequent to December 31, 2022. Depreciation and other amortization from sold properties decreased $2.5 million due to properties sold subsequent to December 31, 2022. Depreciation and other amortization from (re)developments increased $10.5 million primarily due to an increase in depreciation and amortization related to completed developments.
Depreciation and other amortization from acquired properties increased $8.1 million due to properties acquired subsequent to December 31, 2023. Depreciation and other amortization from sold properties decreased $1.6 million due to properties sold subsequent to December 31, 2023. Depreciation and other amortization from (re)developments increased $6.9 million primarily due to an increase in depreciation and amortization related to completed developments.
Off-Balance Sheet Arrangements At December 31, 2024, we had letters of credit and performance bonds outstanding amounting to $32.2 million in the aggregate. The letters of credit and performance bonds are not reflected as liabilities on our balance sheet.
Off-Balance Sheet Arrangements At December 31, 2025, we had letters of credit and performance bonds outstanding in an aggregate amount of $35.9 million. The letters of credit and performance bonds are not reflected as liabilities on our balance sheet.
(E ) The interest rate is a variable rate based on SOFR, plus a 0.10% SOFR adjustment, plus a credit spread of 0.775% and a facility fee of 15 basis points.
(F ) The interest rate is variable and based on SOFR plus a credit spread of 0.775%, and requires us to pay a facility fee of 15 basis points.
Properties are moved from the same store classification to the redevelopment classification when capital expenditures for a project are estimated to exceed 25% of the undepreciated gross book value of the property. Acquired properties are properties that were acquired subsequent to December 31, 2022 and held as an operating property through December 31, 2024.
Properties are moved from the same store category to the redevelopment classification when projected capital expenditures are estimated to exceed 20% of the property's undepreciated gross book value. Acquired Properties: Acquired properties are properties that were purchased subsequent to December 31, 2023 and held as an operating property through December 31, 2025.
Actual results could differ materially from those projected in the forward-looking statements. Our business subjects us to market risk from interest rates, as described below.
Market Risk The following discussion about our risk-management activities includes "forward-looking statements" that involve risk and uncertainties. Actual results could differ materially from those projected in the forward-looking statements. Our business subjects us to market risk from interest rates, as described below.
(C) The interest rate is based on SOFR, plus a 0.10% SOFR adjustment, plus a credit spread of 0.84%. We have interest rate swaps, with an aggregate notional value of $425.0 million, that effectively fix the SOFR rate that results in an all-in interest rate of 3.63% at December 31, 2024. These interest rate swaps mature in September 2027.
We entered into interest rate swaps with an aggregate notional value of $425.0 million, that effectively fix the SOFR component and result in an all-in interest rate of 3.64% at December 31, 2025. These swaps mature in September 2027. (D) The interest rate is based on SOFR, plus a 0.10% SOFR adjustment and a credit spread of 0.85%.
The following table shows a reconciliation of net income available to common stockholders and participating securities to the calculation of FFO available to common stockholders and participating securities as follows: Year Ended December 31, 2024 2023 2022 2021 2020 (In thousands) Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities $ 287,554 $ 274,816 $ 359,134 $ 270,997 $ 195,989 Adjustments: Depreciation and Other Amortization of Real Estate 171,207 162,098 146,448 130,062 128,814 Depreciation and Other Amortization of Real Estate in the Joint Venture 2,758 — — — — Gain on Sale of Real Estate (111,970) (95,650) (128,268) (150,310) (86,751) Gain on Sale of Real Estate (Including Incentive Fees) from Joint Venture (1,756) (28,034) (115,024) — (4,443) Income Tax Provision - Excluded from FFO 4,542 7,311 23,658 4,853 2,198 Noncontrolling Interest Share of Adjustments (1,850) 2,126 15,222 357 (843) Funds from Operations Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities $ 350,485 $ 322,667 $ 301,170 $ 255,959 $ 234,964 39 Same Store Net Operating Income SS NOI is a non-GAAP financial measure that provides a measure of rental operations and, as calculated by us, that does not factor in joint venture fees, depreciation and amortization, general and administrative expense, joint venture development services expense, interest expense, equity in income and loss from joint ventures, income tax benefit and provision and gains and losses on the sale of real estate.
The following table shows a reconciliation of net income available to common stockholders and participating securities to the calculation of FFO available to common stockholders and participating securities as follows: Year Ended December 31, 2025 2024 2023 2022 2021 (In thousands) Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities $ 247,443 $ 287,554 $ 274,816 $ 359,134 $ 270,997 Adjustments: Depreciation and Other Amortization of Real Estate 184,682 171,207 162,098 146,448 130,062 Depreciation and Other Amortization of Real Estate in the Joint Venture 2,614 2,758 — — — Gain on Sale of Real Estate (26,905) (111,970) (95,650) (128,268) (150,310) Gain on Sale of Real Estate (Including Incentive Fees) from the Joint Venture (34,184) (1,756) (28,034) (115,024) — Income Tax Provision - Excluded from FFO 13,909 4,542 7,311 23,658 4,853 Noncontrolling Interest Share of Adjustments 4,217 (1,850) 2,126 15,222 357 Funds from Operations Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities $ 391,776 $ 350,485 $ 322,667 $ 301,170 $ 255,959 39 Same Store Net Operating Income We consider cash basis SS NOI to be a useful non-GAAP supplemental measure of our operating performance.
Depreciation from corporate furniture, fixtures and equipment and other remained relatively unchanged. For the year ended December 31, 2024, we recognized $112.0 million of gain on sale of real estate related to the sale of 22 industrial properties comprising approximately 1.2 million square feet of GLA.
For the year ended December 31, 2024, we recognized $112.0 million of gain on sale of real estate related to the sale of 22 industrial properties totaling approximately 1.2 million square feet of GLA.
(D) The interest rate is based on SOFR, plus a 0.10% SOFR adjustment, plus a credit spread of 0.84%. We have interest rate swaps, with an aggregate notional value of $300.0 million, that effectively fix the SOFR rate that results in an all-in interest rate of 4.87% at December 31, 2024.
(B) The interest rate is based on SOFR, plus a 0.10% SOFR adjustment and a credit spread of 0.85%. We entered into interest rate swaps with an aggregate notional value of $300.0 million, that effectively fix the SOFR component and result in an all-in interest rate of 4.42% at December 31, 2025.
We estimate 2025 expenditures of approximately $1.9 million which has been accrued at December 31, 2024. We estimate that the aggregate expenditures which need to be expended in 2025 and beyond with regard to currently identified environmental issues will not exceed approximately $4.6 million which has been accrued at December 31, 2024.
We estimate 2026 expenditures of approximately $1.8 million, which has been accrued at December 31, 2025. We further estimate that aggregate expenditures for currently identified environmental issues to be incurred in 2026 and beyond will not exceed approximately $4.5 million, which has been accrued at December 31, 2025.
Currently, we do not enter into financial instruments for trading or other speculative purposes. See Material Cash Requirements for further details on the derivative instruments. As of December 31, 2024 and 2023, the estimated fair value of our debt was approximately $2,125.3 million and $2,135.7 million, respectively, based on our estimate of the then-current market interest rates.
See "Material Cash Requirements" for further details on the derivative instruments. As of December 31, 2025 and 2024, the estimated fair value of our debt was approximately $2,525.4 million and $2,125.3 million, respectively, based on our estimate of the then-current market interest rates.
However, our cost of borrowing would increase and our ability to access certain financial markets may be limited. 36 Our other material cash requirements from known contractual and other obligations as of December 31, 2024 include an estimate of remaining payments on the completion of development projects under construction for the Company of $177.5 million which includes all costs necessary to place the properties into service.
Our other material cash requirements from known contractual and other obligations as of December 31, 2025 include an estimate of remaining payments on the completion of development projects under construction for the Company of $87.0 million which includes all costs necessary to place the properties into service.
Other property expenses are derived from the operations of properties not placed in service under one of the categories discussed above, the operations of our maintenance company, vacant land expenses and other miscellaneous regional expenses. Our future financial condition and results of operations, including rental revenues, may be impacted by the future acquisition, (re)development and sale of properties.
Other property expenses are derived from the operations of properties not placed in service under one of the categories discussed above, the operations of our maintenance company, vacant land expenses and other miscellaneous regional expenses.
Revenues from acquired properties increased $4.3 million due to the nine industrial properties acquired subsequent to December 31, 2022 totaling approximately 0.4 million square feet of GLA. Revenues from sold properties decreased $12.2 million due to the 33 industrial properties sold subsequent to December 31, 2022 totaling approximately 2.2 million square feet of GLA.
Revenues from acquired properties increased $10.9 million due to the nine industrial properties acquired subsequent to December 31, 2023 totaling approximately 2.1 million square feet of GLA. Revenues from sold properties decreased $9.7 million due to the 29 industrial properties sold subsequent to December 31, 2023 totaling approximately 1.5 million square feet of GLA.
This higher amount included our pro-rata share of gain from the sale of real estate by the Joint Venture and related incentive fees. Both periods include the 6% interest held by our partner in the Joint Venture, which is consolidated and reported in our financial statements.
Equity in income of joint venture increased by $30.4 million, or 707.2%, primarily due to our pro-rata share of gain from the sales of real estate by the Joint Venture and related incentive fees. Both periods include the 6% interest held by our partner in the Joint Venture, which is consolidated and reported in our financial statements.
With respect to our outstanding indebtedness, we periodically evaluate our exposure to interest rate fluctuations, and may continue to enter into derivatives that mitigate, but do not eliminate, the impact of interest rate changes on our Unsecured Credit Facility. Market Risk The following discussion about our risk-management activities includes "forward-looking statements" that involve risk and uncertainties.
With respect to our outstanding indebtedness, we periodically evaluate our exposure to interest rate fluctuations, and may continue to enter into derivative instruments that mitigate, but do not eliminate, the impact of interest rate changes on our Unsecured Credit Facility and other variable-rate debt.
Investing Activities: Cash used in investing activities decreased $246.7 million, primarily due to the following: • decrease of $203.6 million related to the acquisition, development and investment in real estate attributed to fewer acquisitions and reduced expenditures for developments under construction during the year ended December 31, 2024 as compared to the year ended December 31, 2023; • increase of $38.5 million in net proceeds received from the disposition of real estate in 2024 as compared to 2023; and • decrease of $6.6 million in contributions to the Joint Venture in 2024 as compared to 2023.
Investing Activities: Cash used in investing activities increased $392.6 million, primarily due to the following: • increase of $340.9 million related to the acquisition, development and investment in real estate activity, primarily attributed to higher acquisition-related spending and increased expenditures for developments under construction during the year ended December 31, 2025 as compared to the year ended December 31, 2024; and • decrease of $118.9 million in net proceeds received from the disposition of real estate in 2025 as compared to 2024; offset by: ◦ increase in net distributions of $70.9 million resulting from our Joint Venture in 2025 as compared to 2024.
For the year ended December 31, 2023, we recognized $95.7 million of gain on sale of real estate related to the sale of 11 industrial properties comprising approximately 1.0 million square feet of GLA and two land parcels.
For the year ended December 31, 2025, we recognized $26.9 million of gain on sale of real estate related to the sale of seven industrial properties totaling approximately 0.3 million square feet of GLA and a land parcel.
Property expenses from same store properties increased $8.7 million primarily due to increases in real estate tax expense and snow removal costs. Property expenses from acquired properties increased $1.0 million due to properties acquired subsequent to December 31, 2022. Property expenses from sold properties decreased $3.4 million due to properties sold subsequent to December 31, 2022.
Property expenses from same store properties increased $8.1 million primarily due to increases in real estate taxes and repairs and maintenance expenses. Property expenses from acquired properties increased $1.6 million due to properties acquired subsequent to December 31, 2023. Property expenses from sold properties decreased $2.1 million due to properties sold subsequent to December 31, 2023.
At December 31, 2023, $1,933.5 million, or 86.6%, of our total debt, excluding unamortized debt issuance costs, was fixed rate debt, while $299.0 million, or 13.4%, was variable rate debt.
At December 31, 2024, $1,933.2 million, or 87.3%, of our total debt, excluding unamortized debt issuance costs, was fixed rate debt, while $282.0 million, or 12.7%, was variable rate debt.
(B) The interest rate is based on SOFR, plus a 0.10% SOFR adjustment, plus a credit spread of 0.85%. We have interest rate swaps, with an aggregate notional value of $200.0 million, that effectively fix the SOFR rate that results in an all-in interest rate of 1.83% at December 31, 2024. These interest rate swaps mature in February 2026.
We entered into interest rate swaps with an aggregate notional value of $200.0 million, that effectively fix the SOFR component and result in an all-in interest rate of 1.83% at December 31, 2025. These swaps mature in February 2026.
We define SS NOI as revenues minus property expenses such as real estate taxes, repairs and maintenance, property management, utilities, insurance and other expenses, minus the NOI of properties that are not same store properties and minus the impact of straight-line rent, the amortization of above/below market leases and lease termination fees.
We define SS NOI as revenues minus property expenses such as real estate taxes, repairs and maintenance, property management, utilities, insurance and other expenses. SS NOI is further adjusted to exclude the NOI of properties that are not included in the same store pool.
This decrease was partially offset by an increase in income tax expense associated with gains from the sale of real estate. 32 Comparison of Year Ended December 31, 2023 to Year Ended December 31, 2022 A discussion of changes in our results of operations between 2023 and 2022 can be found in "Item 7 - Management's Discussion and Analysis of Financial Condition and Results of Operations - Comparison of Year Ended December 31, 2023 to Year Ended December 31, 2022" of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Income tax expense increased $9.2 million, or 151.6%, primarily due to an increase in our pro-rata share of taxable gain and incentive fees from the Joint Venture. 32 Comparison of Year Ended December 31, 2024 to Year Ended December 31, 2023 A discussion of changes in our results of operations between 2024 and 2023 can be found in "Item 7 - Management's Discussion and Analysis of Financial Condition and Results of Operations - Comparison of Year Ended December 31, 2024 to Year Ended December 31, 2023" of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
These interest rate swaps mature in December 2025 ($150.0 million notional) and August 2027 ($150.0 million notional). Weighted average maturity reflected in the table above assumes we extended the maturity pursuant to two, one-year extension options, subject to certain conditions.
These swaps mature in August 2027 ($150.0 million notional) and December 2028 ($150.0 million notional). The weighted average maturity reflected in the table above assumes the exercise of a one-year extension option, subject to the satisfaction of certain conditions. (C) The interest rate is based on SOFR, plus a 0.10% SOFR adjustment and a credit spread of 0.85%.
Similar adjustments are made for our share of net income from an unconsolidated joint venture.
We also exclude the same adjustments from our share of net income from an unconsolidated joint venture.
The use of derivative financial instruments allows us to manage risks of increases in interest rates with respect to the effect these fluctuations would have on our earnings and cash flows. We designated all of the swaps related to our Unsecured Term Loans as cash flow hedges.
The use of derivative financial instruments allows us to manage the risk of interest rate increases and the related impact on our earnings and cash flows. We designated all of the swaps related to our Unsecured Term Loans as cash flow hedges. Currently, we do not enter into financial instruments for trading or other speculative purposes.
Additionally, the increase in interest expense was influenced by a higher weighted average debt balance of $2,220.7 million for the year ended December 31, 2024, up from $2,175.0 million for the year ended December 31, 2023, as well as an increase in the weighted average interest rate to 4.11% for the year ended December 31, 2024, compared to 4.05% for the year ended December 31, 2023.
Interest expense increased by $1.9 million, or 2.3%, primarily due to a higher weighted average debt balance of $2,392.4 million for the year ended December 31, 2025, as compared to $2,220.7 million for the year ended December 31, 2024, offset by a decrease in the weighted average interest rate to 4.08% for the year ended December 31, 2025 as compared to 4.11% for the year ended December 31, 2024 and an increase in capitalized interest of $4.5 million during the year ended December 31, 2025 as compared to the year ended December 31, 2024.
Revenues from (re)developments increased $32.5 million due to an increase in occupancy and tenant recoveries. Reven ue s from other increased $0.5 million due to revenues from income-producing land parcels for which our ultimate intent is to redevelop, develop or sell the applicable land parcel, offset by a decrease in joint venture fees and legal settlement proceeds.
Revenues from (re)developments increased $24.1 million due to an increase in occupancy and tenant recoveries. Reven ue s from other decreased $2.0 million due to a decrease in interest income, a decrease in revenues from properties that were previously occupied and a decrease in joint venture fees, offset by legal settlement proceeds.
Year Ended December 31, 2024 2023 (In thousands) Same Store Revenues $ 594,527 $ 563,949 Same Store Property Expenses (144,221) (135,570) Same Store Net Operating Income Before Same Store Adjustments $ 450,306 $ 428,379 Same Store Adjustments: Straight-line Rent (3,960) (16,226) Above (Below) Market Lease Amortization (2,726) (3,189) Lease Termination Fees (589) (297) Same Store Net Operating Income $ 443,031 $ 408,667 40 The following table shows a reconciliation of net income available to common stockholders and participating securities to cash basis SS NOI without lease termination fees for the years ended December 31, 2024 and 2023.
Year Ended December 31, 2025 2024 (In thousands) Same Store Revenues $ 659,878 $ 625,807 Same Store Property Expenses (161,373) (153,279) Same Store Net Operating Income Before Same Store Adjustments $ 498,505 $ 472,528 Same Store Adjustments: Straight-line Rent (8,080) (9,102) Above (Below) Market Lease Amortization (2,117) (3,038) Lease Termination Fees (685) (589) Same Store Net Operating Income $ 487,623 $ 459,799 40 The following table shows a reconciliation of net income available to common stockholders and participating securities to cash basis SS NOI without lease termination fees for the years ended December 31, 2025 and 2024.
Additionally, the increase was influenced by a modest increase in overall compensation and a slight decrease in the amount of compensation capitalized to development activities. Joint Venture development services expense, representing payments made to a third party for property development assistance within the Joint Venture, decreased by $2.1 million, or 58.3%.
Joint Venture development services expense, representing payments made to a third party for property development assistance within the Joint Venture, decreased by $0.9 million, or 58.9%.
We anticipate that these needs will be met with cash flows provided by operating activities as well as the disposition of select assets. These needs may also be met by the issuance of other debt or equity securities or borrowings under our Unsecured Credit Facility, subject to market conditions.
We anticipate meeting these short-term liquidity requirements primarily through cash flows generated by operating activities and proceeds from select asset dispositions. Additional sources of liquidity may include the issuance of other debt or equity securities or borrowings under our Unsecured Credit Facility, subject to market conditions.
Year Ended December 31, 2024 2023 (In thousands) Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities $ 287,554 $ 274,816 Interest Expense 82,973 74,335 Depreciation and Other Amortization of Real Estate 171,207 162,098 Depreciation and Other Amortization of Real Estate in the Joint Venture 2,758 — Income Tax Provision - Allocable to FFO 1,533 1,381 Net Income Attributable to the Noncontrolling Interests 8,434 11,021 Equity in FFO from Joint Venture Attributable to the Noncontrolling Interest (636) (501) Amortization of Debt Issuance Costs 3,646 3,626 Depreciation of Corporate FF&E 732 853 Gain on Sale of Real Estate (111,970) (95,650) Gain on Sale of Real Estate from Joint Venture (1,756) (28,034) Income Tax Provision - Excluded from FFO 4,542 7,311 General and Administrative 40,935 37,121 Equity in FFO from Joint Venture, Net of Noncontrolling Interest (4,661) (3,672) Net Operating Income $ 485,291 $ 444,705 Non-Same Store Net Operating Income (34,985) (16,326) Same Store Net Operating Income Before Same Store Adjustments $ 450,306 $ 428,379 Straight-line Rent (3,960) (16,226) Above (Below) Market Lease Amortization (2,726) (3,189) Lease Termination Fees (589) (297) Same Store Net Operating Income (Cash Basis without Termination Fees) $ 443,031 $ 408,667 Subsequent Events Subsequent to December 31, 2024, we sold two industrial buildings for a sales price of approximately $11.9 million, excluding transaction costs. 41
Year Ended December 31, 2025 2024 (In thousands) Net Income Available to First Industrial Realty Trust, Inc.'s Common Stockholders and Participating Securities $ 247,443 $ 287,554 Interest Expense 84,886 82,973 Depreciation and Other Amortization of Real Estate 184,682 171,207 Depreciation and Other Amortization of Real Estate in the Joint Venture 2,614 2,758 Income Tax Provision - Allocable to FFO 1,373 1,533 Net Income Attributable to the Noncontrolling Interests 16,636 8,434 Equity in FFO from Joint Venture Attributable to the Noncontrolling Interest (372) (636) Amortization of Debt Issuance Costs 5,033 3,646 Depreciation of Corporate FF&E 634 732 Gain on Sale of Real Estate (26,905) (111,970) Gain on Sale of Real Estate from Joint Venture (34,184) (1,756) Income Tax Provision - Excluded from FFO 13,909 4,542 General and Administrative 41,945 40,935 Equity in FFO from Joint Venture, Net of Noncontrolling Interest (2,727) (4,661) Net Operating Income $ 534,967 $ 485,291 Non-Same Store Net Operating Income (36,462) (12,763) Same Store Net Operating Income Before Same Store Adjustments $ 498,505 $ 472,528 Straight-line Rent (8,080) (9,102) Above (Below) Market Lease Amortization (2,117) (3,038) Lease Termination Fees (685) (589) Same Store Net Operating Income (Cash Basis without Termination Fees) $ 487,623 $ 459,799 Subsequent Events On January 22, 2026, we refinanced the 2022 Unsecured Term Loan to, among other things, extend its maturity date to January 2030 (with our option to extend the maturity date of the loan by one year) and eliminate the 10 basis point SOFR adjustment.
This decrease is primarily attributable to a reduction in development activities by our Joint Venture during the year ended December 31, 2024, compared to the year ended December 31, 2023. 31 Year Ended December 31, 2024 2023 $ Change % Change (In thousands) DEPRECIATION AND OTHER AMORTIZATION Same Store Properties $ 145,944 $ 146,863 $ (919) (0.6) % Acquired Properties 2,119 404 1,715 424.5 % Sold Properties 1,237 3,782 (2,545) (67.3) % (Re) Developments 19,670 9,172 10,498 114.5 % Corporate Furniture, Fixtures and Equipment and Other 2,969 2,730 239 8.8 % Total Depreciation and Other Amortization $ 171,939 $ 162,951 $ 8,988 5.5 % Depreciation and other amortization from same store properties remained relatively unchanged.
This decrease is primarily attributable to a reduction in development activities by our Joint Venture during the year ended December 31, 2025, compared to the year ended December 31, 2024. 31 Year Ended December 31, 2025 2024 $ Change % Change (In thousands) DEPRECIATION AND OTHER AMORTIZATION Same Store Properties $ 157,639 $ 155,989 $ 1,650 1.1 % Acquired Properties 8,851 778 8,073 1,037.7 % Sold Properties 298 1,897 (1,599) (84.3) % (Re) Developments 16,933 10,080 6,853 68.0 % Corporate Furniture, Fixtures and Equipment and Other 1,595 3,195 (1,600) (50.1) % Total Depreciation and Other Amortization $ 185,316 $ 171,939 $ 13,377 7.8 % Depreciation and other amortization from same store properties remained relatively unchanged.
For the years ended December 31, 2024 and 2023, the average daily occupancy rate of our same store properties was 96.8% and 97.6%, respectively. 30 Year Ended December 31, 2024 2023 $ Change % Change (In thousands) REVENUES Same Store Properties $ 594,527 $ 563,949 $ 30,578 5.4 % Acquired Properties 5,522 1,245 4,277 343.5 % Sold Properties 8,266 20,470 (12,204) (59.6) % (Re) Developments 43,669 11,176 32,493 290.7 % Other 17,657 17,187 470 2.7 % Total Revenues $ 669,641 $ 614,027 $ 55,614 9.1 % Revenues from same store properties increased $30.6 million primarily due to increases in rental rates and tenant recoveries, offset by a slight decrease in occupancy.
For the years ended December 31, 2025 and 2024, the average daily occupancy rate of our same store properties was 94.9% and 95.4%, respectively. 30 Year Ended December 31, 2025 2024 $ Change % Change (In thousands) REVENUES Same Store Properties $ 659,878 $ 625,807 $ 34,071 5.4 % Acquired Properties 12,430 1,485 10,945 737.0 % Sold Properties 1,979 11,714 (9,735) (83.1) % (Re) Developments 42,446 18,337 24,109 131.5 % Other 10,343 12,298 (1,955) (15.9) % Total Revenues $ 727,076 $ 669,641 $ 57,435 8.6 % Revenues from same store properties increased $34.1 million primarily due to increases in rental rates and tenant recoveries, offset by a decrease in occupancy.
Property expenses from (re)developments increased $9.1 million primarily due to the substantial completion of developments. Property expenses from other increased $1.9 million primarily due to an increase in real estate tax expense related to land parcels, demolition costs incurred to prepare certain land sites for construction and miscellaneous expenses.
Property expenses from other decreased $2.1 million primarily due to the capitalization of real estate taxes related to ongoing construction preparation activities on certain land parcels during the year ended December 31, 2025 as well as demolition costs incurred during the year ended December 31, 2024 to prepare certain land sites for construction. General and administrative expense remained relatively unchanged.
Year Ended December 31, 2024 2023 $ Change % Change (In thousands) PROPERTY EXPENSES Same Store Properties $ 144,221 $ 135,570 $ 8,651 6.4 % Acquired Properties 1,131 172 959 557.6 % Sold Properties 1,677 5,101 (3,424) (67.1) % (Re) Developments 17,366 8,295 9,071 109.4 % Other 18,426 16,517 1,909 11.6 % Total Property Expenses $ 182,821 $ 165,655 $ 17,166 10.4 % Property expenses include real estate taxes, repairs and maintenance, property management, utilities, insurance and other property related expenses.
Year Ended December 31, 2025 2024 $ Change % Change (In thousands) PROPERTY EXPENSES Same Store Properties $ 161,373 $ 153,279 $ 8,094 5.3 % Acquired Properties 2,035 390 1,645 421.8 % Sold Properties 466 2,540 (2,074) (81.7) % (Re) Developments 10,784 7,730 3,054 39.5 % Other 16,822 18,882 (2,060) (10.9) % Total Property Expenses $ 191,480 $ 182,821 $ 8,659 4.7 % Property expenses include real estate taxes, repairs and maintenance, property management, utilities, insurance and other property related expenses.
At December 31, 2024, we had eight projects under development, totaling approximately 2.0 million square feet of GLA, with an aggregate estimated investment of approximately $280.4 million.
At December 31, 2025, we had six projects classified as under development, totaling approximately 1.1 million square feet of GLA with an aggregate estimated investment of approximately $187.1 million. This total includes two projects for which vertical construction commenced in the first quarter of 2026 .
Developments, redevelopments and acquired income-producing land parcels for which our ultimate intent is to redevelop or develop on the land parcel are placed in service as they reach the earlier of 90% occupancy or one year subsequent to development/redevelopment construction completion.
A property is considered placed in service when it meets one of the following criteria: (i) acquired properties with occupancy of at least 75% at acquisition, unless we anticipate tenant move-outs within two years of ownership would reduce occupancy below 75%; (ii) acquired properties with occupancy less than 75% at acquisition are placed in service upon reaching the earlier of 90% occupancy or one year subsequent to acquisition; (iii) developments, redevelopments and acquired income-producing land parcels for which our ultimate intent is to redevelop or develop on the land parcel are placed in service upon the earlier of reaching 90% occupancy or one year after construction completion; and (iv) properties acquired with occupancy greater than 75% but with anticipated move out within two years of ownership, are placed in service upon the earlier of reaching 90% occupancy or twelve months after tenant move out.
The tables below summarize our revenues, property expenses and depreciation and other amortization by various categories for the years ended December 31, 2024 and 2023. Same store properties are properties owned prior to January 1, 2023 and held as an in-service property through December 31, 2024 and developments and redevelopments that were placed in service prior to January 1, 2023.
Same Store Properties: Same store properties include those that were owned and in service prior to January 1, 2024 and remained in service through December 31, 2025. Same store properties also includes developments and redevelopments placed in service prior to January 1, 2024.
Summary of 2024 Our operating results were strong in 2024. Our year end in-service occupancy was 96.2%, representing a 70-basis-point increase compared to December 31, 2023. Additionally, during the year ended December 31, 2024, we achieved a 50.8% increase in cash rental rates on new and renewal leases, while same store performance on a cash basis rose by 8.4%.
Summary of 2025 Our operating results were strong in 2025, highlighted by a 32.2% average increase in cash rental rates on new and renewal commenced leases, tenant retention of 71.0% and year-end in-service occupancy of 94.4%, demonstrating healthy demand.
Our success depends largely upon our ability to lease space and to recover the operating costs associated with those leases from our tenants.
Our ability to grow SS NOI is largely dependent on our success in leasing space and recovering property operating costs from tenants under existing lease agreements.