Terreno Realty Corp TRNO
Terreno Realty Corporation ("Terreno", and together with its subsidiaries, "we", "us", "our", "our Company" or "the Company") acquires, owns and operates industrial real estate in six major coastal U.S. markets: New York City/Northern New Jersey, Los Angeles, Miami, San Francisco Bay Area, Seattle, and Washington, D.C. We invest in several types of industrial real estate, including warehouse/distribution (approximately 80.5% of our total annualized base rent as of December 31, 2025), flex (including light industrial and research and development, or R&D) (approximately 3.4%), transshipment (approximately 6.0%) and improved land (approximately 10.1%). We target functional properties in infill locations that may be shared by multiple tenants and that cater to customer demand within the various submarkets in which we operate. Infill locations are geographic locations surrounded by high concentrations of already developed land and existing buildings. As of December 31, 2025, we owned a total of 309 buildings (including one building held for sale) aggregating approximately 19.8 million square feet, 46 improved land parcels consisting of approximately 147.0 acres and six properties under development or redevelopment. As of December 31, 2025, the buildings and improved land parcels were approximately 96.1% and 95.4% leased, respectively, to 683 customers, the largest of which accounted for approximately 4.9% of our total annualized base rent.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $476.4M | $382.6M | $323.6M | $276.2M | $221.9M | $186.9M | $171.0M | $151.7M | $132.5M | $108.4M |
| SG&A | $47.3M | $42.6M | $37.9M | $31.2M | $27.0M | $23.5M | $23.9M | $21.5M | $19.7M | $19.3M |
| Total operating expenses | $284.3M | $234.7M | $190.5M | $167.3M | $134.1M | $118.7M | $112.2M | $102.4M | $93.4M | $87.2M |
| Interest expense | $32.9M | $20.9M | $24.8M | $23.9M | $18.1M | $16.0M | $16.3M | $18.2M | $16.8M | $13.1M |
| Net income | $403.0M | $184.5M | $151.5M | $198.0M | $87.3M | $79.8M | $55.5M | $63.3M | $53.1M | $15.1M |
| EPS, basic | 3.92 | 1.92 | 1.81 | 2.61 | 1.23 | 1.17 | 0.86 | 1.09 | 0.95 | — |
| EPS, diluted | 3.91 | 1.92 | 1.81 | 2.61 | 1.23 | 1.16 | 0.85 | 1.09 | 0.95 | 0.26 |
| Shares, diluted (wtd. avg.) | $102.7M | $95.8M | $83.4M | $75.6M | $70.8M | $68.2M | $64.7M | $57.5M | $51.4M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $25.0M | $18.1M | $165.4M | $26.4M | $204.4M | $107.2M | $110.1M | $31.0M | $35.7M | $14.2M |
| Other intangibles | — | — | — | — | — | — | — | — | $4.1M | $18.1M |
| Total assets | $5.39B | $4.77B | $3.90B | $3.16B | $2.92B | $2.14B | $2.11B | $1.80B | $1.57B | $1.28B |
| Long-term debt | $943.3M | $823.4M | $771.6M | $770.8M | $720.7M | $459.1M | $491.6M | $462.1M | $461.7M | $415.3M |
| Total liabilities | $1.24B | $1.11B | $990.0M | $934.6M | $866.3M | $551.6M | $591.3M | $548.7M | $540.4M | $467.2M |
| Retained earnings | $289.1M | $95.3M | $95.6M | $88.3M | $2.8M | $5.9M | $2.6M | $14.2M | $4.8M | — |
| Total equity | $4.15B | $3.66B | $2.91B | $2.23B | $2.06B | $1.59B | $1.52B | $1.25B | $1.03B | $811.8M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $271.9M | $232.7M | $179.7M | $143.2M | $132.2M | $101.0M | $94.7M | $77.6M | $69.5M | $49.2M |
| Stock-based compensation | $17.7M | $14.9M | $13.5M | $10.2M | $9.6M | $9.8M | $10.6M | $9.3M | $8.7M | $9.4M |
| Investing cash flow | -$452.4M | -$915.5M | -$570.4M | -$337.7M | -$666.4M | -$52.1M | -$251.5M | -$235.0M | -$249.1M | -$149.6M |
| Financing cash flow | $187.8M | $534.9M | $528.9M | $17.7M | $631.2M | -$53.9M | $235.1M | $149.0M | $203.9M | $93.8M |
| Dividends paid | $203.9M | $175.0M | $135.9M | $107.4M | $84.6M | $74.8M | $63.6M | $51.4M | $41.9M | $33.2M |
| Buybacks | $3.3M | $3.3M | $1.5M | $1.0M | $582.0K | $9.8M | $4.0M | $3.9M | $3.4M | $1.6M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001476150-26-000011.
Others in SIC 6500
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CBRE | CBRE GROUP, INC. | $42.81B | 38.4x | 13.4% |
| MRP | Millrose Properties, Inc. | $5.32B | 13.1x | — |
| CIGI | Colliers International Group Inc. | $5.03B | 49.0x | 15.3% |
| CWK | Cushman & Wakefield Ltd. | $3.21B | 35.9x | 8.9% |
| CURB | Curbline Properties Corp. | $3.11B | 79.6x | 51.3% |
| UE | Urban Edge Properties | $2.64B | 28.4x | 6.1% |
| GTY | GETTY REALTY CORP /MD/ | $2.01B | 24.1x | 9.0% |
| EFC | Ellington Financial Inc. | $1.74B | 11.3x | — |