FEDERAL REALTY INVESTMENT TRUST
10-Q, 1999-11-03
REAL ESTATE INVESTMENT TRUSTS
Previous: FEDERAL REALTY INVESTMENT TRUST, 8-K, 1999-11-03
Next: FIRST UNION CORP, 424B5, 1999-11-03



<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC 20549
                                   Form 10-Q


                  QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934


                  For the Quarter Ended: September 30, 1999
                  -----------------------------------------
                           Commission File No. 17533
                           -------------------------


                        FEDERAL REALTY INVESTMENT TRUST
                        -------------------------------
            (Exact name of registrant as specified in its charter)


     Maryland                                        52-0782497
- --------------------------------------------------------------------------------
     (State or other jurisdiction of             (I.R.S. Employer
     incorporation or organization)              Identification No.)


          1626 East Jefferson Street, Rockville, Maryland  20852-4041
          -----------------------------------------------------------
          (Address of principal executive offices)         (Zip Code)


                                (301) 998-8100
- --------------------------------------------------------------------------------
             (Registrant's telephone number, including area code)

          Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

          Yes   X  .    No_____.
              -----

          Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.


               Class                        Outstanding at October 20, 1999
- ------------------------------------        -------------------------------
Common Shares of Beneficial Interest                  40,348,236

This report contains 38 pages, including exhibits.
<PAGE>

                        FEDERAL REALTY INVESTMENT TRUST

                               S.E.C. FORM 10-Q

                              September 30, 1999

                                   I N D E X

<TABLE>
<CAPTION>
PART I.   FINANCIAL INFORMATION                                      PAGE NO.
<S>                                                                  <C>
          Consolidated Balance Sheets
          September 30, 1999 (unaudited) and
          December 31, 1998 (audited)                                   4

          Consolidated Statements of Operations (unaudited)
          Nine months ended September 30, 1999 and 1998                 5

          Consolidated Statements of Operations (unaudited)
          Three months ended September 30, 1999 and 1998                6

          Consolidated Statements
          of Shareholders' Equity (unaudited)
          Nine months ended September 30, 1999                          7

          Consolidated Statements of Cash Flows (unaudited)
          Nine months ended September 30, 1999 and 1998                 8


          Notes to Financial Statements                              9-14

          Management's Discussion and Analysis of                   15-26
          Financial Condition and Results of Operations

PART II.  OTHER INFORMATION                                         27-38
</TABLE>

                                       2
<PAGE>

                        FEDERAL REALTY INVESTMENT TRUST

                               S.E.C. FORM 10-Q

                              September 30, 1999



PART I.   FINANCIAL INFORMATION

               The following financial information is submitted in response to
          the requirements of Form 10-Q and does not purport to be financial
          statements prepared in accordance with generally accepted accounting
          principles since they do not include all disclosures which might be
          associated with such statements. In the opinion of management, such
          information includes all adjustments, consisting only of normal
          recurring accruals, necessary to a fair statement of the results for
          the interim periods presented.

                                       3
<PAGE>

Federal Realty Investment Trust

CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                              September 30,     December 31,
                                                                                  1999             1998
                                                                              (unaudited)
                                                                             --------------     -------------
                           ASSETS                                                       (in thousands)
<S>                                                                          <C>                <C>
Investments
  Real estate, at cost                                                         $1,729,174        $1,642,136
  Less accumulated depreciation and amortization                                 (319,959)         (286,053)
                                                                             ------------       -----------
                                                                                1,409,215         1,356,083
  Mortgage notes receivable                                                        58,330            51,154
                                                                             ------------       -----------
                                                                                1,467,545         1,407,237
Other Assets
  Cash                                                                             15,090            17,230
  Accounts and notes receivable                                                    18,216            17,873
  Prepaid expenses and other assets, principally
    property taxes and lease commissions                                           38,235            38,502
  Debt issue costs                                                                  2,796             3,475
                                                                             ------------       -----------
                                                                               $1,541,882        $1,484,317
                                                                             ============       ===========
              LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities
  Obligations under capital leases                                             $  122,124        $  122,401
  Mortgages payable                                                                50,684            51,079
  Notes payable                                                                   341,805           263,159
  Accounts payable and accrued expenses                                            34,297            34,073
  Dividends payable                                                                19,465            18,972
  Security deposits                                                                 5,195             5,214
  Prepaid rents                                                                     3,349             3,641
Senior notes                                                                      335,000           335,000
5 1/4% Convertible subordinated debentures                                         75,289            75,289
Investors' interest in consolidated assets                                         44,965            45,542
Commitments and contingencies

Shareholders' equity
   Preferred stock, authorized 15,000,000 shares, $.01 par
    7.95% Series A Cumulative Redeemable Preferred Shares, (stated
    at liquidation preference of $25 per share), 4,000,000 shares
    issued in 1997                                                                100,000           100,000
  Common shares of beneficial interest, $.01 par value,
     100,000,000 shares authorized; 40,370,365 and
     40,139,675 shares, respectively, issued                                          404               401
  Additional paid in capital                                                      712,434           707,323
  Accumulated dividends in excess of Trust net income                            (280,143)         (255,211)
                                                                             ------------       -----------
                                                                                  532,695           552,513

Less 58,419 and 59,425 common shares in treasury - at cost,
 respectively, deferred compensation and subscriptions receivable                 (22,986)          (22,566)
                                                                             ------------       -----------
                                                                                  509,709           529,947
                                                                             ------------       -----------
                                                                               $1,541,882        $1,484,317
                                                                             ============       ===========
</TABLE>

The accompanying notes are an integral part of these statements.

                                       4
<PAGE>

Federal Realty Investment Trust

CONSOLIDATED STATEMENTS OF OPERATIONS

                          (unaudited)

<TABLE>
<CAPTION>
                                                     Nine months ended September 30,
                                                         1999              1998
                                                    -------------       -----------
<S>                                                 <C>                 <C>
(In thousands, except per share data)

Revenue
  Rental income                                          $181,078       $162,041
  Other property income                                     8,176          7,613
  Interest and other income                                 5,779          3,928
                                                         --------       --------
                                                          195,033        173,582

Expenses
  Rental                                                   39,054         35,274
  Real estate taxes                                        18,344         17,275
  Interest                                                 45,507         39,736
  Administrative                                           10,888         13,401
  Depreciation and amortization                            37,313         33,384
                                                         --------       --------
                                                          151,106        139,070


Operating income before investors' share
  of operations and loss on sale of real estate            43,927         34,512

  Investors' share of operations                           (2,322)        (2,335)
                                                         --------       --------
Income before loss on sale of real estate                  41,605         32,177

  Loss on sale of real estate                              (7,050)             -
                                                         --------       --------
Net Income                                               $ 34,555       $ 32,177

  Dividends on preferred stock                             (5,963)        (5,963)
                                                         --------       --------
Net income available for common shareholders             $ 28,592       $ 26,214
                                                         ========       ========

Earnings per common share, basic
  Income before loss on sale of real estate              $   0.90       $   0.67
  Loss on sale of real estate                               (0.18)             -
                                                         --------       --------
                                                         $   0.72       $   0.67
                                                         ========       ========
Weighted average number of common shares, basic            39,534         39,115
                                                         ========       ========

Earnings per common share, diluted
  Income before loss on sale of real estate              $   0.89       $   0.67
  Loss on sale of real estate                               (0.17)             -
                                                         --------       --------
                                                         $   0.72       $   0.67
                                                         ========       ========
Weighted average number of common shares, diluted          40,639         39,953
                                                         ========       ========
</TABLE>

The accompanying notes are an integral part of these statements.

                                       5
<PAGE>

Federal Realty Investment Trust

CONSOLIDATED STATEMENTS OF OPERATIONS

                          (unaudited)

<TABLE>
<CAPTION>
                                                            Three months ended September 30,
                                                               1999                 1998
                                                            --------              ---------
(In thousands, except per share data)
<S>                                                         <C>                   <C>
Revenue
  Rental income                                              $61,971               $ 55,433
  Other property income                                        3,349                  2,577
  Interest and other income                                    1,935                    993
                                                            --------              ---------
                                                              67,255                 59,003


Expenses
  Rental                                                      12,950                 12,005
  Real estate taxes                                            6,477                  6,058
  Interest                                                    14,989                 13,639
  Administrative                                               5,474                  7,565
  Depreciation and amortization                               12,381                 11,412
                                                            --------              ---------
                                                              52,271                 50,679

Operating income before investors' share
  of operations                                               14,984                  8,324

  Investors' share of operations                                (798)                  (804)
                                                            --------              ---------
Net Income                                                   $14,186               $  7,520

  Dividends on preferred stock                                (1,988)                (1,988)
                                                            --------              ---------
Net income available for common shareholders                 $12,198               $  5,532
                                                            ========              =========

Earnings per common share, basic

                                                             $  0.31               $   0.14
                                                            ========              =========
Weighted average number of common shares, basic               39,634                 39,233
                                                            ========              =========

Earnings per common share, diluted
                                                             $  0.30               $   0.14
                                                            ========              =========
Weighted average number of common shares, diluted             40,701                 40,067
                                                            ========              =========
</TABLE>

The accompanying notes are an integral part of these statements.

                                       6
<PAGE>

Federal Realty Investment Trust

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                   (unaudited)

<TABLE>
<CAPTION>
                                                                         Nine months ended September 30,
                                                                                      1999
                                                                         -----------         ----------
(In thousands, except per share amounts)                                    Shares              Amount
<S>                                                                      <C>                 <C>
Common Shares of Beneficial Interest
  Balance, beginning of period                                            40,139,675         $  707,724
  Exercise of stock options                                                   50,167              1,049
  Shares issued under dividend reinvestment plan                             119,869              2,691
  Performance and Restricted Shares granted, net of retirements               60,654              1,374
                                                                         -----------         ----------
  Balance, end of period                                                  40,370,365         $  712,838
                                                                         ===========         ==========


Common Shares of Beneficial Interest
   in Treasury, Deferred Compensation and Subscriptions Receivable
  Balance, beginning of period                                              (979,446)          ($22,566)
  Amortization of deferred compensation                                       32,691                671
  Performance and Restricted Shares granted, net of retirements              (45,654)            (1,039)
  Purchase of shares under share purchase plan                                 9,000                136
  Decrease (increase) in stock option loans, net                              (8,995)              (188)
                                                                         -----------         ----------
  Balance, end of period                                                    (992,404)          ($22,986)
                                                                         ===========         ==========

Accumulated Dividends in Excess of Trust Net Income
  Balance, beginning of period                                                                ($255,211)
  Net income                                                                                     34,555
  Dividends declared to shareholders                                                            (59,487)
                                                                                             ----------
  Balance, end of period                                                                      ($280,143)
                                                                                             ==========
 </TABLE>

The accompanying notes are an integral part of this statement.

                                       7
<PAGE>

Federal Realty Investment Trust

CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
     (Unaudited)
                                                                                    Nine months ended September 30,
                                                                                    -------------------------------
(In thousands)                                                                          1999                1998
                                                                                    -----------           ---------
<S>                                                                                 <C>                   <C>
OPERATING ACTIVITIES
  Net income                                                                           $ 34,555            $ 32,177
  Adjustments to reconcile net income to net cash
   provided by operations:
    Depreciation and amortization                                                        37,313              33,384
    Loss on sale of real estate                                                           7,050                   -
    Other, net                                                                            1,568               1,153
  Changes in assets and liabilities
    Increase in accounts receivable                                                        (343)               (716)
    Increase in prepaid expenses and other
     assets before depreciation and amortization                                         (3,062)             (6,147)
    (Decrease) increase in operating accounts payable,
     security deposits and prepaid rent                                                  (2,748)              1,954
    Increase (decrease) in accrued expenses                                                 348                (164)
                                                                                    -----------           ---------
  Net cash provided by operating activities                                              74,681              61,641

INVESTING ACTIVITIES
  Acquisition of real estate                                                            (25,337)            (92,946)
  Capital expenditures and development                                                  (64,974)            (46,309)
  Net increase in mortgage notes receivable                                              (7,176)            (17,529)
                                                                                    -----------           ---------
  Net cash used in investing activities                                                 (97,487)           (156,784)

FINANCING ACTIVITIES
  Regular payments on mortgages, capital leases, and
   notes payable                                                                           (879)             (1,466)
  Balloon payment on note and mortgages payable                                               -             (53,534)
  Borrowing of short-term debt, net                                                      78,853             116,009
  Issuance of senior notes, net of costs                                                      -              79,540
  Dividends paid                                                                        (57,113)            (55,342)
  Issuance of shares of beneficial interest                                               2,030               4,229
 Decrease in minority interest, net                                                      (2,225)             (1,384)
                                                                                    -----------           ---------
  Net cash provided by financing activities                                              20,666              88,052
                                                                                    -----------           ---------

Decrease in cash                                                                         (2,140)             (7,091)

Cash at beginning of period                                                              17,230              17,043
                                                                                    -----------           ---------
Cash at end of period                                                                  $ 15,090            $  9,952
                                                                                    ===========           =========

The accompanying notes are an integral part of these statements.
</TABLE>

                                       8
<PAGE>

                        Federal Realty Investment Trust

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                               September 30, 1999

                                  (unaudited)


NOTE A - ACCOUNTING POLICIES AND OTHER DATA

     Reference should be made to the notes to financial statements included in
the Annual Report to shareholders for the year ended December 31, 1998 which
contain the Trust's accounting policies and other data.

     Certain amounts presented for September 30, 1998 in the consolidated
statements of operations have been reclassified to conform with the September
30, 1999 presentation.

  The following table sets forth the reconciliation between basic and diluted
EPS:

<TABLE>
<CAPTION>
                                     Nine months ended       Three months ended
                                        September 30,            September 30,
Numerator                            1999       1998         1999        1998
<S>                                  <C>        <C>          <C>         <C>
Net income available for common
  shareholders - basic               $28,592    $26,214      $12,198     $ 5,532
Income attributable to operating
  partnership units                      552        682           97         268
                                      ------     ------       ------      ------
Net income available for common
   shareholders - diluted            $29,144    $26,896      $12,295     $ 5,800
                                      ======     ======       ======      ======


Denominator
Denominator for basic EPS-
  weighted average shares             39,534     39,115       39,634      39,233
Effect of dilutive securities
  Stock options and awards               234        314          211         225
  Operating partnership units            871        524          856         609
                                      ------     ------       ------      ------
Denominator for diluted EPS           40,639     39,953       40,701      40,067
                                      ======     ======       ======      ======
</TABLE>

NOTE B - REAL ESTATE ACQUISITIONS AND DISPOSALS

     During the first nine months of 1999, the Trust acquired a ninety percent
interest in three buildings in Hollywood, California for a total cash investment
to the Trust of $23.7 million. The first two buildings have 120,000 and 64,000
leasable square feet, respectively. The third building is vacant pending
redevelopment.

     In addition, the Trust invested $7.2 million in mortgage notes receivable
with an average weighted interest rate of 10% during the first nine months of
1999.

     During the second quarter of 1999, the Trust recorded a $7.1 million
charge, representing the estimated loss on a potential sale of

                                       9
<PAGE>

certain assets, principally Northeast Plaza in Atlanta, Georgia, thereby valuing
the assets at their estimated fair value less estimated costs to sell. On
October 18, 1999 the Trust sold the 448,000 square foot Northeast Plaza shopping
center for $19.6 million, realizing a loss of $6.4 million.

NOTE C - NOTES PAYABLE

     At September 30, 1999 there was $213.0 million borrowed under the Trust's
syndicated credit facility, which also represents the maximum drawn during the
first three quarters.  The weighted average interest rate on borrowings for the
nine months ended September 30, 1999 was 5.9%.  The facility requires fees and
has various covenants including the maintenance of a minimum shareholders'
equity and a maximum ratio of debt to net worth.

NOTE D - ADMINISTRATIVE EXPENSES

     Included in administrative expenses at September 30, 1998 is a $4.7 million
charge related to a comprehensive restructuring program, the implementation of
which was begun during the fourth quarter of 1998.  As of September 30, 1999
cash payments of $3.6 million had been made against the reserve with most of the
remaining cash expected to be paid during the remainder of 1999.

     In 1999 in exploring strategic alternatives to maximize shareholder value,
the Trust considered spinning off certain of its assets (primarily those related
to the development and operation of its main street retail program) in a taxable
transaction to shareholders. Shortly thereafter, the remaining assets of the
Trust were to be merged with another publicly traded shopping center company in
exchange for cash and stock consideration. On September 24, 1999, the Trust
announced that merger negotiations were terminated and that the spin off was
being reevaluated.

     In preparing for these transactions, the Trust incurred expenses of
approximately $2.5 million related to legal, accounting, tax and other advisory
services related to the spin off and the merger. Such costs have been expensed
in their entirety in the third quarter of 1999 and are reflected as
administrative expenses in the accompanying consolidated statement of
operations.

     While management continues to evaluate alternatives to maximize shareholder
value, there are currently no plans to consummate a spin off or merger
transaction.

NOTE E - SHAREHOLDERS' EQUITY

     On February 22, 1999, options for 705,000 shares at a price of $21 1/16 per
share, fair value at the date of award, were awarded to officers and certain
employees. The options vest evenly over three years.

NOTE F - INTEREST EXPENSE

     The Trust incurred interest expense totaling $50.3 million during the first
nine months of 1999 and $44.0 million during the first nine months of 1998, of
which $4.8 million and $4.2 million, respectively, was capitalized in connection
with development projects. Interest paid was $52.9 million in the first nine
months of 1999 and $45.7 million in the first nine months of 1998.

NOTE G - COMMITMENTS AND CONTINGENCIES

     The Trust is involved in various lawsuits and environmental matters arising
in the normal course of business.  Management believes that such matters will
not have a material effect on the financial condition or results of operations
of the Trust.

     Pursuant to the provisions of the Congressional Plaza partnership
agreement, in the event of the exercise of put options by  another partner, the
Trust would be required to purchase a 37.5% interest of Congressional Plaza at
its then fair market value.  Based on management's current estimate of fair
market value, the Trust's

                                       10
<PAGE>

estimated liability upon exercise of the put option is approximately $27
million. On January 1, 1999 the Loehmann's Plaza Limited Partnership Agreement
was amended to extend the partnership to December 31, 2000 and to delete the put
and call options.

     Under the terms of certain other partnerships, if certain leasing and
revenue levels are obtained for the properties owned by the partnerships, the
limited partners may require the Trust to purchase their partnership interests
at a formula price based upon net operating income.  The purchase price may be
paid in cash or common stock of the Trust at the election of the limited
partners.  In certain of these partnerships, if the limited partners do not
redeem their interest, the Trust may choose to purchase the limited partnership
interest upon the same terms.

     Under the terms of other partnerships, the partners may exchange their
814,589 operating units into cash or the same number of common shares of the
Trust, at the option of the Trust. During the third quarter of 1999 the Trust
exchanged 64,952 operating units for cash of $1.6 million.

     The Trust has reviewed the software and hardware systems used internally to
operate its business, in order to assess their ability to handle the "Year 2000
Issue" which generally refers to the inability of systems hardware and software
to correctly identify two-digit references to specific calendar years, beginning
with 2000.  The Year 2000 Issue can affect the Trust directly by impairing its
internal data-based operations or processing and indirectly by impairing its
suppliers' and tenants' data-based operations or processing.  The Trust has
identified and evaluated the Year 2000 compliance of its internal systems. The
Trust believes that the remediation of all accounting systems and other systems
of high priority is complete; however, testing is still ongoing. In addition,
the Trust has requested information concerning and reviewed the equipment at its
properties, including the use of embedded chips in machinery.  Based on the
review and since the Trust primarily owns shopping centers and street retail
buildings with limited use of technology, the Trust believes it is year 2000
compliant.

     The Trust has requested information from its major banks, tenants, and
suppliers to determine their Year 2000 compliance in order to assess the
possibility of any major year 2000 risk to the Trust related to these parties'
Year 2000 noncompliance. Based on their responses, the Trust does not believe
there is any material risk to the Trust in these areas.

     In addition, the Trust is developing, with the aid of an outside
consultant, a business continuity plan for its critical internal systems, which
is to be completed during the fourth quarter of 1999.  Management does not
anticipate needing to employ the plan.  Costs spent to date and projections of
future costs are not expected to exceed $75,000.

                                       11
<PAGE>

NOTE H - COMPONENTS OF RENTAL INCOME

     The components of rental income for the periods ended September 30 are as
follows (in thousands):

<TABLE>
<CAPTION>
                                   Nine months                Three months

                                 1999      1998             1999       1998
                                 ----      ----             ----       ----
Retail properties
<S>                           <C>        <C>               <C>        <C>
 Minimum rents                $146,446   $131,069          $49,728    $45,442
 Cost reimbursements            28,644     25,138           10,110      8,220
 Percentage rents                3,986      3,909            1,460      1,123
 Apartments                      2,002      1,925              673        648
                               -------    -------           ------     ------
                              $181,078   $162,041          $61,971    $55,433
                               =======    =======           ======     ======
</TABLE>

NOTE I - SEGMENT INFORMATION

     During the fourth quarter of 1998 the Trust completed a comprehensive
restructuring program, which, among other things, divided its portfolio of
properties into three geographic operating regions: Northeast, Mid-Atlantic and
West.  In 1999 there was a minor reorganization of the regions which moved the
Illinois and Michigan properties to the Northeast region from the Western
region.

     A summary of the Trust's operations by geographic region is presented below
(in thousands):

<TABLE>
<CAPTION>
Nine months ended             North      Mid-
September 30, 1999            East     Atlantic      West      Other     Total
- --------------------------------------------------------------------------------
<S>                         <C>        <C>        <C>        <C>         <C>
Rental income               $ 75,596   $ 82,710   $ 22,772            $  181,078
Other income                   4,419      2,719      1,038                 8,176
Interest income                                                5,779       5,779
Rental expense               (15,217)   (18,160)    (5,677)              (39,054)
Real estate tax               (9,538)    (6,744)    (2,062)              (18,344)
                             -------    -------    -------   -------   ---------
 Net operating income         55,260     60,525     16,071     5,779     137,635
Interest expense                                             (45,507)    (45,507)
Administrative expense                                       (10,888)    (10,888)
Depreciation and
 amortization                (16,784)   (17,024)    (2,879)     (626)    (37,313)
                             -------    -------    -------   -------   ---------
Income before investors'
 share of operations        $ 38,476   $ 43,501   $ 13,192   (51,242) $   43,927
                             =======    =======    =======   =======   =========
Capital expenditures        $ 24,407   $ 17,401   $ 53,160            $   94,968
                             =======    =======    =======             =========
Real estate assets          $707,982   $687,134   $334,058            $1,729,174
                             =======    =======    =======             =========
</TABLE>

                                       12
<PAGE>

<TABLE>
<CAPTION>
Nine months ended           North              Mid-
September 30, 1998            East            Atlantic          West               Other          Total
- ------------------------------------------------------------------------------------------------------------
<S>                         <C>               <C>              <C>                 <C>            <C>
Rental income               $ 68,882          $ 75,854         $  17,305                          $  162,041
Other income                   4,370             2,590               653                               7,613
Interest income                                                                       3,928            3,928
Rental expense               (14,742)          (16,301)           (4,231)                            (35,274)
Real estate tax               (9,485)           (6,124)           (1,666)                            (17,275)
                            --------          --------         ---------            -------       ----------
 Net operating income         49,025            56,019            12,061              3,928          121,033
Interest expense                                                                    (39,736)         (39,736)
Administrative expense                                                              (13,401)         (13,401)
Depreciation and
 amortization                (14,475)          (16,145)           (1,701)            (1,063)         (33,384)
                            --------          --------         ---------            -------       ----------
Income before investors'
 share of operations        $ 34,550          $ 39,874         $  10,360            (50,272)      $   34,512
                            ========          ========         =========            =======       ==========
Capital expenditures        $ 46,111          $ 54,555         $  65,464                          $  166,130
                            ========          ========         =========                          ==========
Real estate assets          $675,442          $670,803         $ 270,026                           1,616,271
                            ========          ========         =========                          ==========


<CAPTION>
Three months ended          North              Mid-
September 30, 1999            East            Atlantic          West               Other          Total
- ------------------------------------------------------------------------------------------------------------
<S>                         <C>               <C>              <C>                 <C>            <C>
Rental income               $ 25,686          $ 28,197         $   8,088                          $   61,971
Other income                   1,869             1,155               325                               3,349
Interest income                                                                       1,935            1,935
Rental expense                (4,541)           (6,322)           (2,087)                            (12,950)
Real estate tax               (3,524)           (2,349)             (604)                             (6,477)
                            --------          --------         ---------            -------       ----------
 Net operating income         19,490            20,681             5,722              1,935           47,828
Interest expense                                                                    (14,989)         (14,989)
Administrative expense                                                               (5,474)          (5,474)
Depreciation and
 amortization                 (5,710)           (5,501)             (993)              (177)         (12,381)
                            --------          --------         ---------            -------       ----------
Income before investors'
 share of operations        $ 13,780          $ 15,180         $   4,729            (18,705)      $   14,984
                            ========          ========         =========            =======       ==========
Capital expenditures        $ 11,240          $  5,801         $  10,228                          $   27,269
                            ========          ========         =========                          ==========
Real estate assets          $707,982          $687,134         $ 334,058                          $1,729,174
                            ========          ========         =========                          ==========

<CAPTION>
Three months ended          North              Mid-
September 30, 1998            East            Atlantic          West               Other          Total
- ------------------------------------------------------------------------------------------------------------
<S>                         <C>               <C>              <C>                 <C>            <C>
Rental income               $ 23,475          $ 25,784         $   6,174                          $   55,433
Other income                   1,576               813               188                               2,577
Interest income                                                                         993              993
Rental expense                (4,986)           (5,428)           (1,591)                            (12,005)
Real estate tax               (3,437)           (2,080)             (541)                             (6,058)
                            --------          --------         ---------            -------       ----------
 Net operating income         16,628            19,089             4,230                993           40,940
Interest expense                                                                    (13,639)         (13,639)
Administrative expense                                                               (7,565)          (7,565)
Depreciation and
 amortization                 (4,973)           (5,397)             (688)              (354)         (11,412)
                            --------          --------         ---------            -------       ----------
Income before investors'
 share of operations        $ 11,655          $ 13,692             3,542            (20,565)      $    8,324
                            ========          ========         =========            =======       ==========
Capital expenditures        $ 30,301          $ 43,682         $  30,319                          $  104,302
                            ========          ========         =========                          ==========
Real estate assets          $675,442          $670,803         $ 270,026                          $1,616,271
                            ========          ========         =========                          ==========
</TABLE>

There are no transactions between geographic areas.

                                       13
<PAGE>

                        FEDERAL REALTY INVESTMENT TRUST
                                   FORM 10-Q

                              September 30, 1999

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with the Consolidated
Financial Statements and Notes thereto. Certain statements made in this report
contain forward-looking statements, within the meaning of the Private Securities
Litigation Reform Act of 1995. Such forward-looking statements involve known and
unknown risks, uncertainties and other factors which may cause actual results,
performance or achievements of the Trust to be materially different from the
results of operations or plans expressed or implied by such forward-looking
statements. Such factors include, among others, general economic and business
conditions which will affect credit-worthiness of tenants, financing
availability and cost, retailing trends and rental rates; risks of real estate
development and acquisitions; governmental and environmental regulations; and
competition with other real estate companies and technology. Portions of this
discussion include certain forward-looking statements about the Trust's and
management's intentions and expectations. Although these intentions and
expectations are based upon reasonable assumptions, many factors, such as
general economic conditions, local and national real estate conditions,
increases in interest rates and operating costs, may cause actual results to
differ materially from current expectations.

STRATEGIC TRANSACTIONS

     In exploring strategic alternatives to maximize shareholder value, the
Trust considered spinning off certain of its assets (primarily those related to
the development and operation of its main street retail program) in a taxable
transaction to shareholders. Shortly thereafter, the remaining assets of the
Trust were to be merged with another publicly traded shopping center company in
exchange for cash and stock consideration. On September 24, 1999, the Trust
announced that merger negotiations were terminated and that the spin off was
being reevaluated.

     In preparing for these transactions, the Trust incurred expenses of
approximately $2.5 million related to legal, accounting, tax and other advisory
services related to the spin off and the merger. Such costs have been expensed
in their entirety in the third quarter of 1999 and are reflected as
administrative expenses in the accompanying consolidated statement of
operations.

     While management continues to evaluate alternatives to maximize shareholder
value, there are currently no plans to consummate a spin off or merger
transaction.

                                       14
<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

     Federal Realty meets its liquidity requirements through net cash provided
by operating activities, along with traditional debt and equity funding
alternatives available to it. A significant portion of cash provided by
operating activities is distributed to common and preferred shareholders in the
form of dividends. Accordingly, capital outlays for property acquisitions, major
renovation and development projects and balloon debt repayments require debt or
equity funding.

     Net cash provided by operating activities was $74.7 million in the first
nine months of 1999 and $61.6 million in the first nine months of 1998 of which
$57.1 million and $55.3 million, respectively, was distributed to shareholders.
Contributions from newly acquired properties and from retenanted and redeveloped
properties, as more fully described below, were the primary sources of these
increases.

     Net cash used in investing activities was $97.5 million during the first
nine months of 1999 and $156.8 million during the first nine months of 1998. The
Trust purchased real estate totaling $26.3 million during the first nine months
of 1999 and $123.1 million in the first nine months of 1998, requiring cash
outlays of $23.7 million and $92.9 million, respectively. In addition, the Trust
purchased 64,952 operating units in Kings Court shopping center in California
from a minority partner for $1.6 million in cash. During these two periods, the
Trust expended an additional $65.0 million and $46.3 million, respectively, in
capital improvements to its properties. The Trust invested $7.2 million during
the first nine months of 1999 and $17.5 million during the first nine months of
1998 in mortgage notes receivable with an average weighted interest rate of 10%.

     During the first nine months of 1999, the Trust acquired a ninety percent
interest in three buildings in Hollywood, California for a total cash investment
to the Trust of $23.7 million. The first two buildings have 120,000 and 64,000
leasable square feet, respectively. The third building is vacant pending
redevelopment. In addition, the Trust increased its equity interest in Kings
Court shopping center in Los Gatos, California by purchasing 64,952 operating
units from a minority owner for $1.6 million.

     Approximately $26.0 million was invested during the first nine months of
1999 in predevelopment and development projects in Bethesda, Maryland; Los
Gatos, California; San Antonio, Texas; and Arlington, Virginia. Furthermore, the
Trust is devoting considerable time and internal resources to identify
additional development opportunities.

     In October 1999, the Trust sold Northeast Plaza Shopping Center in Atlanta,
Georgia for $19.6 million in cash, realizing a loss of $6.4 million. Separately,
mortgage notes receivable of $5.3 million were repaid in October 1999. The cash
from these transactions was used to pay down the Trust's line of credit.

                                       15
<PAGE>

     Net cash provided by financing activities, before dividend payments, was
$77.8 million in the first nine months of 1999 and $143.4 million in the first
nine months of 1998. The Trust utilized its unsecured line of credit to fund
acquisitions and capital expenditures in 1999. At September 30, 1999 there was
$213.0 million borrowed under this syndicated credit facility, which also
represents the maximum drawn during the first nine months of the year. At
November 1, 1999 borrowings under the line were $205.0 million. The weighted
average interest rate on borrowings for the nine months ended September 30, 1999
was 5.9%. The facility requires fees and has various covenants including the
maintenance of a minimum shareholders' equity and a maximum ratio of debt to net
worth.

     Capital requirements for the remainder of 1999 relate to the Trust's new
development efforts, improvements and redevelopments on existing properties, and
tenant work and allowances. Initial funding for such projects is expected to be
provided under the line of credit facility.

     The Trust will need additional capital in order to fund future
acquisitions, expansions, developments and upcoming debt maturities, including
its $100 million of 8.875% Notes due January 15, 2000. The Trust is in
refinancing discussions with certain banks and other advisors and is confident
in its ability to refinance these notes at competitive interest rates. Other
sources for future funding may be additional debt, additional equity, proceeds
from the sale of properties, joint venture relationships, and the issuance of
operating partnership units. The timing and choice of capital sources will
depend on the cost and availability of that capital, among other things. Moody's
Investors Service has assigned a Baa1 rating to the Trust's senior unsecured
debt and has placed that rating under review with direction uncertain. A
downgrade by both Moody's and Standard and Poor's would result in modestly
higher interest costs to the Trust on certain of its debt issues. The Trust
believes, based on past experience, that access to the capital needed to execute
its business plan will be available to it.

CONTINGENCIES

     The Trust is involved in various lawsuits and environmental matters arising
in the normal course of business. Management believes that such matters will not
have a material effect on the financial condition or results of operations of
the Trust.

     Pursuant to the provisions of the Congressional Plaza partnership
agreement, in the event of the exercise of put options by another partner, the
Trust would be required to purchase a 37.5% interest of Congressional Plaza at
its then fair market value. Based on management's current estimate of fair
market value, the Trust's estimated liability upon exercise of the put option is
approximately $27 million. On January 1, 1999 the Loehmann's Plaza Limited
Partnership Agreement was amended to extend the partnership to December 31, 2000
and to delete the put and call options.

                                       16
<PAGE>

     Under the terms of certain other partnerships, if certain leasing and
revenue levels are obtained for the properties owned by the partnerships, the
limited partners may require the Trust to purchase their partnership interests
at a formula price based upon net operating income. The purchase price may be
paid in cash or common stock of the Trust at the election of the limited
partners. In certain of these partnerships, if the limited partners do not
redeem their interest, the Trust may choose to purchase the limited partnership
interest upon the same terms.

     Under the terms of other partnerships, the partners may exchange their
814,589 operating units into cash or the same number of common shares of the
Trust, at the option of the Trust. During the third quarter of 1999 the Trust
redeemed 64,952 operating units for cash of $1.6 million.

     The Trust has reviewed the software and hardware systems used internally to
operate its business, in order to assess their ability to handle the "Year 2000
Issue" which generally refers to the inability of systems hardware and software
to correctly identify two-digit references to specific calendar years, beginning
with 2000. The Year 2000 Issue can affect the Trust directly by impairing its
internal data-based operations or processing and indirectly by impairing its
suppliers' and tenants' data-based operations or processing. The Trust has
identified and evaluated the Year 2000 compliance of its internal systems. The
Trust believes that the remediation of all accounting systems and other systems
of high priority is complete; however, testing is still ongoing. In addition,
the Trust has requested information concerning and reviewed the equipment at its
properties, including the use of embedded chips in machinery. Based on the
review and since the Trust primarily owns shopping centers and street retail
buildings with limited use of technology, the Trust believes it is year 2000
compliant.

     The Trust has requested information from its major banks, tenants, and
suppliers to determine their Year 2000 compliance in order to assess the
possibility of any major year 2000 risk to the Trust related to these parties'
Year 2000 noncompliance. Based on their responses, the Trust does not believe
there is any material risk to the Trust in these areas.

     In addition, the Trust is developing, with the aid of an outside
consultant, a business continuity plan for its critical internal systems, which
is to be completed during the fourth quarter. Management does not anticipate
needing to employ the plan. Costs spent to date and projections of future costs
are not expected to exceed $75,000.

RESULTS OF OPERATIONS

     Net income and funds from operations have been affected by the Trust's
recent acquisition, redevelopment and financing activities. The Trust has
historically reported its funds from operations in addition to its net income
and net cash provided by operating

                                       17
<PAGE>

activities. Funds from operations is a supplemental measure of real estate
companies' operating performance. The National Association of Real Estate
Investment Trusts ("NAREIT") defines funds from operations as follows: income
available for common shareholders before depreciation and amortization of real
estate assets and before extraordinary items and significant non-recurring
events less gains on sale of real estate. Funds from operations does not replace
net income as a measure of performance or net cash provided by operating
activities as a measure of liquidity. Rather, funds from operations has been
adopted by real estate investment trusts to provide a consistent measure of
operating performance in the industry.

     The reconciliation of net income to funds from operations is as follows:

<TABLE>
<CAPTION>
                                             Nine months ending         Three months ending
                                               September 30,              September 30,
                                             1999        1998             1999       1998
<S>                                         <C>          <C>             <C>        <C>
Net income available for common
  shareholders - basic                      $28,592      $26,214         $12,198    $ 5,532
Estimated loss on sale of real
  estate                                      7,050            -               -          -
Nonrecurring charge                                        4,665                      4,665
Depreciation and amortization of
  real estate assets                         33,849       30,229          11,232     10,323
Amortization of initial direct
  costs of leases                             2,235        1,827             775        646
Income attributable to operating
  partnership units                             552          682             191        268
                                            -------      -------         -------    -------
Funds from operations                       $72,278      $63,617         $24,396    $21,434
                                            =======      =======         =======    =======
</TABLE>

NINE MONTHS ENDED SEPTEMBER 30, 1999 and 1998

Consolidated Results
- --------------------

     Rental income, which consists of minimum rent, percentage rent and cost
recoveries, increased 12% from $162.0 million in the first nine months of 1998
to $181.1 million in the first nine months of 1999. If properties acquired in
1999 and 1998 are excluded, rental income increased 6%, due primarily to the
favorable impact of redeveloped and retenanted centers.

     Other property income includes items such as utility reimbursements,
telephone income, merchant association dues, late fees, lease termination fees,
and temporary tenant income. Other property income increased 7% from $7.6
million in the first nine months of 1998 to $8.2 million in the first nine
months of 1999. Increases in temporary tenant income, an area identified by the
Trust as one with additional growth opportunity, and lease termination fees
surpassed decreases in telephone income and decreases in marketing dues, as the
Trust discontinued marketing funds at certain shopping centers in 1999.

     Rental expenses increased 11% from $35.3 million in the first nine months
of 1998 to $39.1 million in the first nine months of 1999.

                                       18
<PAGE>

If rental expenses are adjusted for properties acquired in 1999 and 1998, rental
expenses increased 5% from $35.1 million in 1998 to $36.9 million in 1999. There
was a decrease in marketing expenses consistent with the decrease in marketing
dues, but this decrease was outweighed by increases in snow removal costs and
the write off of tenant work and lease costs associated with several stores
operated by a bankrupt tenant.

     Real estate taxes increased 6% from $17.3 million in the first nine months
of 1998 to $18.3 million in the first nine months of 1999. If real estate taxes
are adjusted for properties acquired in 1999 and 1998, real estate taxes
remained relatively constant. Increased taxes on recently redeveloped properties
were offset by a refund resulting from the reassessment of a 1997 acquisition.

     Depreciation and amortization expenses increased 12% from $33.4 million in
the first nine months of 1998 to $37.3 million in the first nine months of 1999
reflecting the impact of property acquisitions and recent tenant work and
property improvements.

     During the first nine months of 1999 the Trust incurred interest expense of
$50.3 million, of which $4.8 million was capitalized, as compared to 1998's
$44.0 million of which $4.2 million was capitalized. The increase in interest
expense reflects the additional debt issued to fund the Trust's acquisition and
capital improvement programs. This combination of higher leverage with low
interest rates has positively impacted the Trust's net income and funds from
operations. The ratio of earnings to combined fixed charges and preferred
dividends was 1.54x and 1.43x for the first nine months of 1999 and 1998,
respectively. The ratio of earnings to fixed charges was 1.7x and 1.6x during
the first nine months of 1999 and 1998, respectively. The ratio of funds from
operations to combined fixed charges and preferred dividends was 2.2x for the
first nine months of 1999 and 1998.

     Administrative expenses decreased from $13.4 million in the first nine
months of 1998 to $10.9 million in the first nine months of 1999. During the
third quarter of 1998, the Trust recorded a $4.7 million charge related to a
comprehensive restructuring program. During the third quarter of 1999 the Trust,
in exploring strategic alternatives to maximize shareholder value, considered
spinning off certain of its assets and merging the remaining assets with another
publicly traded shopping center company. On September 24, 1999, the Trust
announced that merger negotiations were terminated and that the spin off was
being reevaluated. In preparing for these transactions, the Trust incurred
expenses of approximately $2.5 million related to legal, accounting, tax and
other advisory services related to the spin off and the merger. Such costs have
been expensed in their entirety in the third quarter of 1999. There are
currently no plans to consummate a spin off or merger transaction.

     During the second quarter of 1999, the Trust recorded a $7.1 million
charge, representing the estimated loss on a potential sale of certain assets,
principally Northeast Plaza in Atlanta, Georgia,

                                       19
<PAGE>

thereby valuing the assets at their estimated fair value less estimated costs to
sell. On October 18, 1999 the Trust sold the 448,000 square foot Northeast Plaza
shopping center for $19.6 million, realizing a loss of $6.4 million.

     As a result of the foregoing items, net income before estimated loss on the
sale of real estate increased from $32.2 million in the first nine months of
1998 to $41.6 million in the first nine months of 1999, with net income
increasing from $32.2 million during the first nine months of 1998 to $34.6
million during the first nine months of 1999 and net income available for common
shareholders increasing from $26.2 million to $28.6 million.

     The Trust expects growth in net income before loss on sale of real estate
and funds from operations during the remainder of 1999 both from contributions
of its recent acquisitions and from contributions of its core portfolio,
primarily the properties undergoing redevelopment and retenanting. However,
growth of net income from the core portfolio is, in part, dependent on
controlling expenses, some of which are beyond the complete control of the
Trust, such as snow removal, and trends in the retailing environment such as the
evolution of the internet. The Trust currently expects that demand for its
retail space should remain at levels similar to those in 1998. A weakening of
the retail environment could, however, adversely impact the Trust by increasing
vacancies and decreasing rents. In past weak retail and real estate
environments, the Trust has been able to replace weak and bankrupt tenants with
stronger tenants; management believes that due to the quality of the Trust's
properties there will continue to be demand for its space. Growth in net income
is also dependent on interest rates and controlling administrative costs. If
interest rates increase, net income and funds from operations, as well as the
ultimate cost of the Trust's development projects will be negatively impacted
due to the variable interest rates on the Trust's revolving credit facilities.
The Trust is aggressively managing its administrative expenses through its
reorganization efforts.

Segment Results
- ---------------

     During the fourth quarter of 1998 the Trust completed a comprehensive
restructuring program, which, among other things, divided its portfolio of
properties into three geographic operating regions: Northeast, Mid-Atlantic and
West. In 1999 there was a minor reorganization of the regions which moved the
Illinois and Michigan properties to the Northeast region from the Western
region.

                                       20
<PAGE>

Historical operating results for the three regions are as follows (in
thousands)(unaudited):

<TABLE>
<CAPTION>
                  For the nine months ended September 30,
                           1999          1998
- ----------------------------------------------------------
<S>                      <C>           <C>
Rental income
     Northeast           $ 75,596      $ 68,882
     Mid-Atlantic          82,710        75,854
     West                  22,772        17,305
                         --------      --------
          Total          $181,078      $162,041
                         ========      ========

Net operating income
     Northeast           $ 55,260      $ 49,025
     Mid-Atlantic          60,525        56,019
     West                  16,071        12,061
                         --------      --------
                         $131,856      $117,105
                         ========      ========
</TABLE>

The Northeast
- --------------

     The Northeast region is comprised of fifty-three assets, extending from
suburban Philadelphia north through New York and its suburbs into New England
and west to Illinois and Michigan.

     When comparing the first nine months of 1999 with 1998, rental income
increased 10% from $68.9 million in 1998 to $75.6 million in 1999. Excluding
properties acquired since January 1, 1998, rental income increased 7%, primarily
due to increases at recently redeveloped and retenanted shopping centers, such
as Brick, Finley, Gratiot, Feasterville, and Wynnewood.

     Net operating income increased 13% from $49.0 million in 1998 to $55.3
million in 1999. Excluding properties acquired since January 1, 1998, net
operating income increased 9%, primarily due to increases at the recently
redeveloped and retenanted shopping centers.

The Mid-Atlantic
- ----------------

     The Mid-Atlantic region is comprised of thirty-two assets, located from
Baltimore south to metropolitan Washington, D.C. and further south through
Virginia, Georgia, and Florida.

     When comparing the first nine months of 1999 with 1998, rental income
increased 9% from $75.9 million in 1998 to $82.7 million in 1999. Excluding
properties acquired since January 1, 1998, rental income increased 4%, due in
part to new anchor leases at several centers.

     When comparing the first nine months of 1999 with 1998, net operating
income increased 8% from $56.0 million in 1998 to $60.5 million in 1999.
Excluding properties acquired since January 1, 1998, net operating income
increased 3%.

                                       21
<PAGE>

The West
- --------

     The Western region is comprised of thirty-nine assets, located from Texas
to the West Coast.

     When comparing the first nine months of 1999 with 1998, rental income
increased 32% from $17.3 million in 1998 to $22.8 million in 1999.  Excluding
properties acquired since January 1, 1998, rental income increased 10%;
increases from recently redeveloped properties in the Los Angeles, California
area outweighed a decrease at Town & Country Plaza in San Jose, where occupancy
is declining as the center is being vacated in preparation for its razing and
subsequent new development.

     When comparing the first nine months of 1999 with 1998, net operating
income increased 33% from $12.1 million in 1998 to $16.1 million in 1999.
Excluding properties acquired since January 1, 1998, net operating income
increased 9%, primarily due to increases from the recently redeveloped
properties in the Los Angeles area.

RESULTS OF OPERATIONS - THREE MONTHS ENDED SEPTEMBER 30, 1999 and 1998

Consolidated Results
- --------------------

     Rental income, which consists of minimum rent, percentage rent and cost
recoveries, increased 12% from $55.4 million in the third quarter of 1998 to
$62.0 million in the third quarter of 1999. If properties acquired in 1999 and
1998 are excluded, rental income increased 7%, due primarily to the favorable
impact of redeveloped and retenanted centers.

     Other property income includes items such as utility reimbursements,
telephone income, merchant association dues, late fees, lease termination fees
and temporary tenant income. Other property income increased 30% from $2.6
million in the third quarter of 1998 to $3.3 million in the third quarter of
1999. Increases in lease termination fees and temporary tenant income, an area
identified by the Trust as one with additional growth opportunity, were the
major component of the increase.

     Rental expenses increased 8% from $12.0 million in the third quarter of
1998 to $13.0 million in the third quarter of 1999. If rental expenses are
adjusted for properties acquired in 1999 and 1998, rental expenses increased 7%
from $13.1 million in 1998 to $14.1 million in 1999.

     Real estate taxes increased 7% from $6.1 million in the third quarter of
1998 to $6.5 million in the third quarter of 1999. If real estate taxes are
adjusted for properties acquired in 1999 and 1998, real estate taxes only
increased slightly, primarily on recently redeveloped properties.

                                       22
<PAGE>

     Depreciation and amortization expenses increased 8% from $11.4 million in
the third quarter of 1998 to $12.4 million in the third quarter of 1999
reflecting the impact of property acquisitions and recent tenant work and
property improvements.

     During the third quarter of 1999 the Trust incurred interest expense of
$17.0 million, of which $2.0 million was capitalized, as compared to 1998's
$15.1 million of which $1.4 million was capitalized. The increase in interest
expense reflects the additional debt issued to fund the Trust's acquisition and
capital improvement programs. This combination of higher leverage with low
interest rates has positively impacted the Trust's net income and funds from
operations.

     Administrative expenses decreased from $7.6 million in the third quarter of
1998 to $5.5 million in the third quarter of 1999. During the third quarter of
1998, the Trust recorded a $4.7 million charge related to a comprehensive
restructuring program. During the third quarter of 1999 the Trust, in exploring
strategic alternatives to maximize shareholder value, considered spinning off
certain of its assets and merging the remaining assets with another publicly
traded shopping center company. On September 24, 1999, the Trust announced that
merger negotiations were terminated and that the spin off was being reevaluated.
In preparing for these transactions, the Trust incurred expenses of
approximately $2.5 million related to legal, accounting, tax and other advisory
services related to the spin off and the merger. Such costs have been expensed
in their entirety in the third quarter of 1999. There are currently no plans to
consummate a spin off or merger transaction.

     As a result of the foregoing items, net income increased from $7.5 million
in the third quarter of 1998 to $14.2 million in the third quarter of 1999,
while net income available for common shareholders increased from $5.5 million
to $12.2 million.

Segment Results
- ---------------

     During the fourth quarter of 1998 the Trust completed a comprehensive
restructuring program, which, among other things, divided its portfolio of
properties into three geographic operating regions: Northeast, Mid-Atlantic and
West. In 1999 there was a minor reorganization of the regions which moved the
Illinois and Michigan properties to the Northeast region from the Western
region.

                                       23
<PAGE>

Historical operating results for the three regions are as follows (in
thousands)(unaudited):

<TABLE>
<CAPTION>
                      For the three months ended September 30,
                           1999             1998
- -------------------------------------------------------------
<S>                   <C>                 <C>
Rental income
     Northeast            $25,686         $23,475
     Mid-Atlantic          28,197          25,784
     West                   8,088           6,174
                          -------          ------
          Total           $61,971         $55,433
                          =======         =======

Net operating income
     Northeast            $19,490         $16,628
     Mid-Atlantic          20,681          19,089
     West                   5,722           4,230
                          -------          ------
                          $45,893         $39,947
                          =======         =======
</TABLE>

The Northeast
- --------------

     The Northeast region is comprised of fifty-three assets, extending from
suburban Philadelphia north through New York and its suburbs into New England
and west to Illinois and Michigan.

     When comparing the third quarter of 1999 with 1998, rental income increased
9% from $23.5 million in 1998 to $25.7 million in 1999. Excluding properties
acquired since January 1, 1998, rental income increased 7%, primarily due to
increases at recently redeveloped and retenanted shopping centers, such as
Brick, Finley, Gratiot, Feasterville, and Wynnewood.

     Net operating income increased 17% from $16.6 million in 1998 to $19.5
million in 1999. Excluding properties acquired since January 1, 1998, net
operating income increased 15%, primarily due to increases at the recently
redeveloped and retenanted shopping centers.

The Mid-Atlantic
- ----------------

     The Mid-Atlantic region is comprised of thirty-two assets, located from
Baltimore south to metropolitan Washington, D.C. and further south through
Virginia, Georgia, and Florida.

     When comparing the third quarter of 1999 with 1998, rental income increased
9% from $25.8 million in 1998 to $28.2 million in 1999. Excluding properties
acquired since January 1, 1998, rental income increased 4%, due in part to new
anchor leases and retenanting at several centers.

     When comparing the third quarter of 1999 with 1998, net operating income
increased 8% from $19.1 million in 1998 to $20.7 million in 1999. Excluding
properties acquired since January 1, 1998, net operating income increased 3%.

                                       24
<PAGE>

The West
- --------

     The Western region is comprised of thirty-nine assets, located from Texas
to the West Coast.

     When comparing the third quarter of 1999 with 1998, rental income increased
31% from $6.2 million in 1998 to $8.1 million in 1999. Excluding properties
acquired since January 1, 1998, rental income increased 15%; increases from
recently redeveloped properties in the Los Angeles, California area outweighed a
decrease at Town & Country Plaza in San Jose, whose occupancy is declining as
the center is being vacated in preparation for its razing and subsequent new
development.

     When comparing the third quarter of 1999 with 1998, net operating income
increased 35% from $4.2 million in 1998 to $5.7 million in 1999. Excluding
properties acquired since January 1, 1998, net operating income increased 11%,
primarily due to increases from the recently redeveloped properties in the Los
Angeles area.

                                       25
<PAGE>

PART II - OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

(A)  Exhibits
     (10) Material Contracts
          Severance Agreement between Federal Realty Investment Trust and
     Howard S. Biel as of September 7, 1999 is filed as an exhibit hereto.
                                                         Pp. 27 - 37

     (27) Financial Data Schedules                       Edgar filing only

(B)  Reports on Form 8-K

     A Form 8-K, dated June 30, 1999, was filed on July 29, 1999 in response to
Item 5.

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                    FEDERAL REALTY INVESTMENT TRUST
                                    -------------------------------
                                                       (Registrant)



November 3, 1999                    Steven J. Guttman
                                    -----------------
                                    Steven J. Guttman, President
                                    (Chief Executive Officer)


November 3, 1999                    Cecily A. Ward
                                    --------------
                                    Cecily A. Ward, Controller
                                    (Principal Accounting Officer)

                                       26

<PAGE>

                                                                      EXHIBIT 10


                              SEVERANCE AGREEMENT
                              -------------------


     THIS SEVERANCE AGREEMENT ("Severance Agreement"), made and entered into as
of this 7/th/ day of September, 1999 by and between FEDERAL REALTY INVESTMENT
TRUST, a Maryland real estate investment trust ("Employer"), and HOWARD S. BIEL
("Employee").

     WHEREAS, Employer hired Employee to serve as its Senior Vice President -
Development; and

     WHEREAS, Employee and Employer have agreed upon the terms of a severance
package as set forth in this Severance Agreement; and

     NOW THEREFORE, in consideration of the foregoing, of the mutual promises
herein contained and of other good and valuable consideration, the receipt of
which is hereby acknowledged, the parties hereto, intending to be legally bound
hereby, agree as follows:

     1.   Termination Without Cause.  In the event that Employee's employment
          -------------------------
with Employer is terminated under any of the circumstances in Sections 1(a) or
1(b), Employee will be deemed to have been Terminated Without Cause and shall
receive payments and benefits as described in this Section 1:

          (a)  by Employer other than with Cause (as "Cause" is defined in
               Section 3, hereof);

          (b)  by Employee within six (6) months following the occurrence of one
               or more of the following events:

               (i)   the nature of Employee's duties or the scope of Employee's
                     responsibilities as of the date first written above are
                     materially modified by Employer without Employee's written
                     consent where such material modification constitutes a
                     demotion of Employee or a substantial reduction in
                     Employee's responsibilities; provided, however, that a
                     change in the position(s) to whom Employee reports shall
                     not by itself constitute a material modification of
                     Employee's responsibilities;
<PAGE>

               (ii)  Employer changes the location of its principal office to
                     outside a fifty (50) mile radius of Washington, D.C.;

               (iii) Employer's setting of Employee's base salary for any year
                     at an amount which is less than the greater of (x)
                     Employee's base salary for 1998, or (y) ninety percent
                     (90%) of Employee's highest base salary during the three
                     (3) then most recent calendar years (including the year of
                     termination), regardless of whether such salary reduction
                     occurs in one year or over the course of years; or

               (iv)  this Severance Agreement is not expressly assumed by any
                     successor (directly or indirectly, whether by purchase,
                     merger, consolidation or otherwise) to all or substantially
                     all of the business and/or assets of Employer.

          (c)  Decision by Employer to Terminate Without Cause. Employer's
               -----------------------------------------------
               decision to terminate Employee's employment Without Cause shall
               be made by the Board of Trustees.

          (d)  Severance Payment Upon Termination Without Cause. In the event
               ------------------------------------------------
               of Termination Without Cause, Employee will receive as severance
               pay an amount in cash equal to eighteen (18) months' salary.  The
               length of the severance term shall be eighteen (18) months
               ("Severance Term"). For the purpose of calculating amounts
               payable pursuant to this Section 3(d), "salary" shall be an
               amount equal to (i) the greater of (x) Employee's highest annual
               base salary paid during the previous three (3) years or (y)
               Employee's annual base salary in the year of termination, plus
               (ii) the greatest annual aggregate amount of any cash or stock
               bonus, paid to Employee in respect of any of the three (3) fiscal
               years immediately preceding such termination (it being understood
               and agreed that such amount shall not include compensation paid
               pursuant to performance share awards), or if no such bonus has
               been paid to Employee during such time, fifty percent (50%) of
               his annual base salary in effect on the day prior to Employee's
               Termination Without Cause. Payment also will be made for vacation
               time that has accrued, but is unused as of the date of
               termination.

          (e)  Benefits.  In the event of Termination Without Cause, Employee
               --------
               shall receive "Full Benefits" for nine (9) months, subject to
               clause (iv) below.  Employer shall have satisfied its obligation
               to provide

                                      -2-
<PAGE>

               Full Benefits to Employee if it (i) pays premiums due in
               connection with COBRA continuation coverage to continue
               Employee's medical and dental insurance coverage at not less than
               the levels of coverage immediately prior to termination of
               Employee's employment; (ii) maintains at not less than his
               highest levels of coverage prior to Termination Without Cause
               individual life insurance policies and accidental death and
               dismemberment policies for the benefit of Employee and pays the
               annual premiums associated therewith; (iii) maintains, at
               Employer's expense, the split dollar individual life insurance
               policy (or policies) for the benefit of Employee in accordance
               with the agreement with respect to such policy (or policies)
               entered into by Employee and Employer (the "Split Dollar Life
               Insurance Agreement"); and (iv) pays the annual premiums
               associated with Employee's continued participation, at not less
               than Employee's highest levels of coverage prior to the
               Termination Without Cause, under Employer's group long-term
               disability policy for a period of one (1) year following
               Termination Without Cause, subject to the limitations of the
               policy; and (v) to the extent that Employer maintained a long-
               term disability policy that provided coverage to Employee in
               excess of the coverage provided under the Trust's group long-term
               disability policy, maintains at not less than his highest levels
               of coverage prior to Termination Without Cause an individual
               long-term disability policy for the benefit of Employee and pays
               the annual premiums associated therewith. Notwithstanding the
               foregoing, Employee shall be required to pay the premiums and any
               other costs of such Full Benefits in the same dollar amount that
               he was required to pay for such costs immediately prior to
               Termination Without Cause.

          (f)  Stock Options.  Notwithstanding any agreement to the contrary, in
               -------------
               the event of any other Termination Without Cause, (A) if such
               termination occurs more than 1 year after the date Employee
               commenced employment with Employer, the vesting of options to
               purchase shares of Employer's common stock ("Shares") granted to
               Employee and outstanding as of the date of Employee's termination
               shall be accelerated such that all such options will be vested as
               of the date of Employee's termination of employment with
               Employer; or (B) if such termination occurs on or before the
               first anniversary of the date Employee commenced employment with
               Employer, the vesting of options to purchase Shares granted to
               Employee and outstanding as of the date of Employee's termination
               and scheduled to vest during the Severance Term shall be
               accelerated such that all

                                      -3-
<PAGE>

               such options will be vested as of the date of Employee's
               termination of employment with Employer. The terms of the stock
               option agreements shall determine the period during which any
               vested options may be exercisable.

          (g)  Outplacement Services.  In the event of Termination Without
               ---------------------
               Cause, Employer shall make available at Employer's expense to
               Employee at Employee's option the services of an employment
               search/outplacement agency selected by Employer for a period not
               to exceed six (6) months during the Severance Term.

          (h)  Provision of Telephone/Secretary. In the event of Termination
               --------------------------------
               Without Cause, Employer shall provide Employee for a period not
               to exceed six (6) months from Employee's date of termination with
               a telephone number assigned to Employee at Employer's offices,
               telephone mail and a secretary to answer the telephone.  Such
               benefits shall not include an office or physical access to
               Employer's offices and will cease upon commencement by Employee
               of employment with another employer.

          (i)  Notice. If Employee terminates his employment pursuant to Section
               ------
               1(b) hereof and (i) Employee is not an executive officer of
               Employer, Employee shall give sixty (60) days' written notice to
               Employer of such termination, or (ii) if Employee is an executive
               officer of Employer, Employee shall give ninety (90) days'
               written notice to Employer of such termination.

     2.   Voluntary Resignation of Employee. If Employee is not an executive
          ---------------------------------
officer of Employer, Employee shall give sixty (60) days' written notice to
Employer of Employee's resignation from employment in all capacities with
Employer; if Employee is an executive officer of Employer, Employee shall give
ninety (90) days' written notice to Employer of Employee's resignation from
employment in all capacities with Employer.

     3.   Severance Benefits Upon Termination With Cause.  Employee shall be
          ----------------------------------------------
deemed to have been terminated with Cause in the event that the employment of
Employee is terminated for any of the following reasons:

     (a)  failure (other than failure due to disability) to substantially
          perform his duties with Employer or an affiliate thereof; which
          failure remains uncured after written notice thereof and the
          expiration of a reasonable period of time thereafter in which Employee
          is diligently pursuing cure ("Failure to Perform");

                                      -4-
<PAGE>

     (b)  willful conduct which is demonstrably and materially injurious to
          Employer or an affiliate thereof, monetarily or otherwise;

     (c)  breach of fiduciary duty involving personal profit; or

     (d)  willful violation in the course of performing his duties for Employer
          of any law, rule or regulation (other than traffic violations or
          misdemeanor offenses). No act or failure to act shall be considered
          willful unless done or omitted to be done in bad faith and without
          reasonable belief that the action or omission was in the best interest
          of Employer.

     (e)  Decision by Employer to Terminate With Cause.  The decision to
          --------------------------------------------
          terminate the employment of Employee with Cause shall be made by the
          Board of Trustees.

     (f)  Severance Payment Upon Termination with Cause.  In the event of
          ---------------------------------------------
          termination for Failure to Perform pursuant to Section 3(a), or
          termination for cause pursuant to Section 3(b), (c) or (d) above, the
          terms of the stock option agreements between Employer and Employee
          thereunder will determine the terms of the vesting of options and the
          exercisability of vested options.

               (i)  For Cause Termination for Failure to Perform.  In the event
                    --------------------------------------------
                    that Employee's employment is terminated with Cause pursuant
                    to Section 3(a) above, Employee shall receive as severance
                    pay an amount in cash equal to one (1) month's salary for
                    every year of service to the Trust in excess of five (5)
                    years of service; such severance payment shall not exceed
                    six (6) months' pay.  The number of months for which such a
                    payment is due shall determine the length of the for cause
                    term ("For Cause Term").  For the purposes of this Section
                    3(f)(i) only, "salary" shall mean Employee's then current
                    annual base salary and shall not include any bonus or other
                    compensation.  Payment shall also be made for accrued, but
                    unused, vacation time.  Employee shall also receive Full
                    Benefits (as defined above) for the For Cause Term. In the
                    event that, following Employee's termination for Failure to
                    Perform, Employee becomes employed by or affiliated with, as
                    a partner, consultant, contractor or otherwise, any entity
                    which is substantially engaged in the business of property
                    investment or management ("Competitor"), all payments

                                      -5-
<PAGE>

                    specified in this Section 3(f)(i) shall cease upon the date
                    Employee commences such employment or affiliation; provided,
                    however, Employee shall continue to receive medical and
                    dental care benefits from Employer until (i) Employee is
                    eligible to receive medical and dental care benefits from
                    the Competitor, or (ii) the date of expiration of Employee's
                    For Cause Term, whichever comes first.

               (ii) Other Cause Termination.  In the event that Employee's
                    -----------------------
                    employment is terminated with Cause pursuant to Section
                    3(b), (c) or (d), Employee shall receive all base salary due
                    and payable as of the date of Employee's termination of
                    employment. No payment shall be made for bonus or other
                    compensation. Payment also will be made for accrued, but
                    unused, vacation time.

     4.   Severance Benefits Upon Termination Upon Disability. Employer may
          ---------------------------------------------------
terminate Employee upon thirty (30) days' prior written notice if (i) Employee's
Disability has disabled Employee from rendering service to Employer for at least
a six (6) month consecutive period during the term of his employment, (ii)
Employee's "Disability" is within the meaning of such defined term in Employer's
group long-term disability policy, and (iii) Employee is covered under such
policy. In the event of Employee's Termination Upon Disability, Employee shall
be entitled to receive as severance pay each month for the year immediately
following the date of termination an amount in cash equal to the difference, if
any, between (i) the sum of (y) the amount of payments Employee receives or will
receive during that month pursuant to the disability insurance policies
maintained by Employer for Employee's benefit and (z) the adjustment described
in the next sentence and (ii) Employee's base monthly salary on the date of
termination due to Disability. The adjustment referred to in clause (z) of the
preceding sentence is the amount by which any tax-exempt payments referred to in
clause (y) would need to be increased if such payments were subject to tax in
order to make the after-tax proceeds of such payments equal to the actual amount
of such tax-exempt payments.

     (a)  Benefits.  Employee shall receive Full Benefits (as defined above) for
          --------
          one (1) year following termination due to Disability (subject to the
          provisions of the Split Dollar Life Insurance Agreement).

     (b)  Stock Options.  In the event that Employee's employment is terminated
          -------------
          due to Disability, the terms of the stock option agreements between
          Employer and Employee shall determine the vesting of any options held
          by Employee as of the date of termination due to Disability and the
          exercise period for any vested option.

                                      -6-
<PAGE>

     5.   Severance Benefits Upon Termination Upon Death.  If Employee dies,
          ----------------------------------------------
Employee's estate shall be entitled to receive an amount in cash equal to his
then-current base salary through the last day of the month in which Employee's
death occurs plus any bonus previously awarded but unpaid and any accrued
vacation pay through the last day of the month in which Employee's death occurs.
The terms of the stock option agreements between Employer and Employee shall
determine the vesting of any options held by Employee as of the date of his
death and the exercise period for any vested option.

     6.   Confidentiality - Employer's Obligations. Unless Employee and Employer
          ----------------------------------------
mutually agree on appropriate language for such purposes, in the event that
Employee's employment is Terminated Without Cause or With Cause pursuant to
Section 3(a) above, or Employee voluntarily resigns, Employer, except to the
extent required by law, will not make or publish, without the express prior
written consent of Employee, any written or oral statement concerning Employee's
work related performance or the reasons or basis for the severing of Employee's
employment relationship with Employer; provided, however, that the foregoing
restriction is not applicable to information which was or became generally
available to the public other than as a result of a disclosure by Employer.

     7.   Confidentiality - Employee's Obligations.  Employee acknowledges and
          ----------------------------------------
reaffirms that Employee will comply with the terms of the confidentiality letter
executed by Employee upon commencement of Employee's employment with Employer.
A copy of the confidentiality letter  is attached as Exhibit A.

     8.   Payments. Severance payments payable to Employee pursuant to the terms
          --------
of this Severance Agreement may be made either as a lump sum payment or pro rata
on a monthly basis, at Employee's option.

     9.  Tax Withholding.  Employer may withhold from any benefits payable under
         ---------------
this Severance Agreement, and pay over to the appropriate authority, all
federal, state, county, city or other taxes as shall be required pursuant to any
law or governmental regulation or ruling.

     10.  Arbitration.
          -----------

          (a)  Any controversy, claim or dispute arising out of or relating to
               this Severance Agreement or the breach thereof shall be settled
               by arbitration in accordance with the then existing Commercial
               Arbitration Rules of the American Arbitration Association, and
               judgment upon the award rendered by the arbitrator(s) may be

                                      -7-
<PAGE>

               entered in any court having jurisdiction thereof. The parties
               irrevocably consent to the jurisdiction of the federal and state
               courts located in Maryland for this purpose. Each such
               arbitration proceeding shall be located in Maryland.

          (b)  The arbitrator(s) may, in the course of the proceedings, order
               any provisional remedy or conservatory measure (including,
               without limitation, attachment, preliminary injunction or the
               deposit of specified security) that the arbitrator(s) consider to
               be necessary, just and equitable. The failure of a party to
               comply with such an interim order may, after due notice and
               opportunity to cure with such noncompliance, be treated by the
               arbitrator(s) as a default, and some or all of the claims or
               defenses of the defaulting party may be stricken and partial or
               final award entered against such party, or the arbitrator(s) may
               impose such lesser sanctions as the arbitrator(s) may deem
               appropriate. A request for interim or provisional relief by a
               party to a court shall not be deemed incompatible with the
               agreement to arbitrate or a waiver of that agreement.

          (c)  The parties acknowledge that any remedy at law for breach of this
               Severance Agreement may be inadequate, and that, in the event of
               a breach by Employee of Section 7, any remedy at law would be
               inadequate in that such breach would cause irreparable
               competitive harm to Employer.  Consequently, in addition to any
               other relief that may be available, the arbitrator(s) also may
               order permanent injunctive relief, including, without limitation,
               specific performance, without the necessity of the prevailing
               party proving actual damages and without regard to the adequacy
               of any remedy at law.

          (d)  In the event that Employee is the prevailing party in such
               arbitration, then Employee shall be entitled to reimbursement by
               Employer for all reasonable legal and other professional fees and
               expenses incurred by him in such arbitration or in enforcing the
               award, including reasonable attorney's fees.

          (e)  The parties agree that the results of any such arbitration
               proceeding shall be conclusive and binding upon them.

     11.  Continued Employment.  This Severance Agreement shall not confer upon
          --------------------
the Employee any right with respect to continuance of employment by Employer.

                                      -8-
<PAGE>

     12.  Mitigation.  Employee shall not be required to mitigate the amount of
          ----------
any payment, benefit or other Trust obligation provided for in this Severance
Agreement by seeking other employment or otherwise and no such payment shall be
offset or reduced by the amount of any compensation or benefits provided to
Employee in any subsequent employment.

     13.  Grant of January 2, 1998 Options. The parties hereto acknowledge that
          --------------------------------
Employee has been granted an option on January 2, 1998 in the amount of one
hundred thousand (100,000) shares of beneficial interest, no par value, of the
Trust, as set forth in Exhibit B hereto. Employee has also been granted options
under the Federal Realty Investment Trust Amended and Restated 1993 Long-Term
Incentive Plan.

     14.  No Assignment.  Neither this Severance Agreement nor any right,
          -------------
remedy, obligation or liability arising hereunder or by reason hereof shall be
assignable by either Employer or Employee without the prior written consent of
the other party.

     15.  Amendment.  This Severance Agreement may be terminated, amended,
          ---------
modified or supplemented only by a written instrument executed by Employee and
Employer.

     16.  Waiver.  Either party hereto may by written notice to the other:  (i)
          ------
extend the time for performance of any of the obligations or other actions of
the other party under this Severance Agreement; (ii) waive compliance with any
of the conditions or covenants of the other party contained in this Severance
Agreement; (iii) waive or modify performance of any of the obligations of the
other party under this Severance Agreement. Except as provided in the preceding
sentence, no action taken pursuant to this Severance Agreement shall be deemed
to constitute a waiver by the party taking such action of compliance with any
representations, warranties, covenants or agreements contained herein. The
waiver by any party hereto of a breach of any provision of this Severance
Agreement shall not operate or be construed as a waiver of any preceding or
succeeding breach. No failure by either party to exercise any right or privilege
hereunder shall be deemed a waiver of such party's rights to exercise the same
any subsequent time or times hereunder.

     17.  Severability.  In case any one or more of the provisions of this
          ------------
Severance Agreement shall, for any reason, be held or found by determination of
the arbitrator(s) pursuant to an arbitration held in accordance with Section 10
above to be invalid, illegal or unenforceable in any respect (i) such
invalidity, illegality or unenforceability shall not affect any other provisions
of this Severance Agreement, (ii) this Severance Agreement shall be construed as
if such invalid, illegal or unenforceable provision had never been contained
herein. Failure to insist upon strict compliance with any provision of this

                                      -9-
<PAGE>

Severance Agreement shall not be deemed a waiver of such provision or of any
other provision of this Severance Agreement.

     18.  Governing Law.  This Severance Agreement has been executed and
          -------------
delivered in the State of Maryland and its validity, interpretation, performance
and enforcement shall be governed by the laws of said State; provided, however,
that any arbitration under Section 10 hereof shall be conducted in accordance
with the Federal Arbitration Act as then in force.

     19.  No Attachment.  Except as required by law, no right to receive
          -------------
payments under this Severance Agreement shall be subject to anticipation,
commutation, alienation, sale, assignment, encumbrance, charge, pledge, or
hypothecation or the execution, attachment, levy, or similar process or
assignment by operation of law, and any attempt, voluntary or involuntary, to
effect any such action shall be null, void and of no effect.

     20.  Source of Payments.  All payments provided under this Severance
          ------------------
Agreement shall be paid in cash from the general funds of Employer, and no
special or separate fund shall be established and no other segregation of assets
shall be made to assure payment.

     21.  Entire Agreement.  Except as may otherwise be provided herein, this
          ----------------
Severance Agreement supersedes any and all prior written agreements existing
between Employer and Employee with regard to the subject matter hereof.

     22.  Headings.  The section and other headings contained in this Severance
          --------
Agreement are for reference purposes only and shall not affect the meaning or
interpretation of this Severance Agreement.

     23.  Notices.  Any notice required or permitted to be given under this
          -------
Severance Agreement shall be in writing and shall be deemed to have been given
when delivered in person or when deposited in the U.S. mail, registered or
certified, postage prepaid, and mailed to Employee's addresses set forth herein
and the business address of Employer, unless a party changes its address for
receiving notices by giving notice in accordance with this Section, in which
case, to the address specified in such notice.

     24.  Counterparts.  This Severance Agreement may be executed in multiple
          ------------
counterparts with the same effect as if each of the signing parties had signed
the same document.  All counterparts shall be construed together and constitute
the same instrument.

                                      -10-
<PAGE>

     IN WITNESS WHEREOF, the parties have executed and delivered this Severance
Agreement to be effective as of the day and year indicated above.

                               /s/ Howard S. Biel
                              ---------------------------------------------
                              Employee's Signature

                              Employee's Permanent Address:

                              5427 Falmouth Road
                              Bethesda, Maryland 20816


                              FEDERAL REALTY INVESTMENT TRUST

                              By:   /s/ Walter F. Loeb
                                   ----------------------------------------

                                   Name:   Walter F. Loeb
                                          ---------------------------------
                                   Title:  Trustee
                                          ---------------------------------

                                   Address: 1626 East Jefferson Street
                                            Rockville, MD 20852-4041

                                      -11-

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET OF FEDERAL REALTY INVESTMENT TRUST AS OF SEPTEMBER
30, 1999 AND THE RELATED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE NINE
MONTHS ENDED SEPTEMBER 30, 1999 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                          15,090
<SECURITIES>                                         0
<RECEIVABLES>                                   18,216
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0<F1>
<PP&E>                                       1,729,174
<DEPRECIATION>                               (319,959)
<TOTAL-ASSETS>                               1,541,882
<CURRENT-LIABILITIES>                                0<F1>
<BONDS>                                        924,902
                                0
                                    100,000
<COMMON>                                     7,124,838
<OTHER-SE>                                   (303,129)
<TOTAL-LIABILITY-AND-EQUITY>                 1,541,882
<SALES>                                              0
<TOTAL-REVENUES>                               189,254
<CGS>                                                0
<TOTAL-COSTS>                                   57,398
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              45,507
<INCOME-PRETAX>                                 28,592
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    28,592
<EPS-BASIC>                                      .72
<EPS-DILUTED>                                      .72

<FN>
<F1>Current assets and current liabilities are not listed since Federal Realty
does not prepare a classified balance sheet.
</FN>

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission