false000198849400019884942024-11-132024-11-13

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 13, 2024

 

 

FrontView REIT, Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Maryland

001-42301

93-2133671

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

3131 McKinney Avenue

Suite L10

 

Dallas, Texas

 

75204

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: 214 796-2445

 

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common stock $0.01 par value per share

 

FVR

 

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 


Item 2.02 Results of Operations and Financial Condition.

On November 13, 2024, FrontView REIT, Inc. (the “Company”) issued a press release announcing its financial results for the quarter ended September 30, 2024. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference. Additionally, on November 13, 2024, the Company furnished with the SEC an updated presentation containing quarterly supplemental information pertaining to its operations and financial results including the quarter ended September 30, 2024. A copy of the quarterly supplemental information is attached hereto as Exhibit 99.2 and is incorporated herein by reference. The press release and quarterly supplemental information are also available on the Company’s website.

The information contained in this Item 2.02, including the information contained in the press release attached as Exhibit 99.1 hereto and quarterly supplemental information attached as Exhibit 99.2 hereto, are being “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall such information be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing. References to the Company’s website in this Current Report on Form 8-K and in the attached Exhibit 99.1 and Exhibit 99.2 to this Current Report on Form 8-K do not incorporate by reference the information on such website into this Current Report on Form 8-K and the Company disclaims any such incorporation by reference.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

 

INDEX TO EXHIBITS

Exhibit No.

Description

99.1

Press Release Dated November 13, 2024

99.2

Quarterly Supplemental Information for the Quarter Ended September 30, 2024

104

Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document

 


 

SIGNATURES

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 hereunto duly authorized.

 

 

 

FrontView REIT, Inc.

 

 

 

 

Date:

November 13, 2024

By:

/s/ Timothy Dieffenbacher

 

 

 

Timothy Dieffenbacher
Chief Financial Officer, Treasurer and Secretary

 

 


 

 

EXHIBIT 99.1

 

For Immediate Release

November 13, 2024

 

img107716227_0.jpg

 

FrontView REIT Announces Third Quarter 2024 Results and Strong Acquisition Pipeline

 

Dallas, TX – FrontView REIT, Inc. (NYSE: FVR) (the “Company”, “FrontView”, “we”, “our”, or “us”), today announced its operating results for the quarter ended September 30, 2024.

MANAGEMENT COMMENTARY

“We are excited to share our first business update with investors since our initial public offering in early October,” said Stephen Preston, FrontView’s Chairman, Co-CEO, and Co-President. “While our third quarter results still reflect our private company predecessor, we’re able to provide meaningful updates on our growing and robust pipeline of accretive acquisitions. We’re kicking off the first quarter as a publicly traded company with a solid balance sheet, low leverage, and ample liquidity to fund our growth trajectory. Importantly, we’ve gained access to a steady source of capital that we’re able to deploy at attractive spreads. We’re thankful to our investors for the trust and faith they’ve placed in our management team, and we look forward to providing meaningful value creation through thoughtful and prudent capital allocations.”

THIRD QUARTER 2024 HIGHLIGHTS

INVESTMENT ACTIVITY

Subsequent to quarter-end, we acquired eight new properties for $22.5 million. The acquisitions closed had a weighted average cash capitalization rate of 8.0% and a weighted average lease term of 13.3 years.
As of the date of this release, we have an additional $81.4 million of properties under signed PSA that have a weighted average cash capitalization rate of 7.9%, for a total of $103.9 million of properties at a weighted average cash capitalization rate of 7.9%.
We expect to close more than $75.0 million of acquisitions during the fourth quarter of 2024.

OPERATING

RESULTS

Generated net loss of $3.3 million, or $0.26 per common unit.
Generated adjusted funds from operations (“AFFO”) of $4.8 million, or $0.38 per common unit.
Generated pro forma adjusted funds from operations (“AFFO”) of $6.2 million, or $0.22 per pro forma share.
Incurred $2.2 million of general and administrative expenses, property management fees and asset management fees, inclusive of $0.4 million of one-time expenses incurred in connected with our initial public offering.
Portfolio was 98.9% leased based on number of properties, with only three of our 278 properties vacant and not subject to a lease at quarter end.

CAPITAL MARKETS ACTIVITY

Ended the quarter with total outstanding debt of $419.5 million, Net Debt of $409.6 million, Pro Forma Net Debt of $160.2 million, a Net Debt to Annualized Adjusted EBITDAre ratio of 9.8x, and a Pro Forma Net Debt to Annualized Adjusted EBITDAre ratio of 3.9x.
Subsequent to quarter-end, we completed our initial public offering, selling 14.3 million shares at $19.00 per share, inclusive of the underwriters additional purchase of 1.09 million shares subject to their option.
Concurrent with our initial public offering, we closed on a new $250.0 million revolving credit facility and a new $200.0 million delayed draw term loan. The new loans have a five-year duration after consideration of extension options and bear interest at adjusted SOFR plus 1.2%.
We used the proceeds from our initial public offering to repay our prior CIBC revolving credit facility and CIBC term loan, pay financing transaction costs on the new loans and retained $82.3 million of cash to be used for acquisitions and general corporate purposes.
Declared a quarterly dividend of $0.215 per share and OP unit

 

1

 


 

SUMMARIZED FINANCIAL RESULTS

 

 

For the three months ended September 30,

 

 

 

For the nine months ended September 30,

 

 

 

Pro Forma

 

 

 

Historical

 

 

 

Historical

 

 

 

Pro Forma

 

 

 

Historical

 

 

 

Historical

 

(unaudited, in thousands, except per share data)

 

2024

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

Revenues

 

$

14,534

 

 

 

$

14,534

 

 

 

$

11,623

 

 

 

$

43,690

 

 

 

$

44,403

 

 

 

$

33,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss, including non-controlling interest

 

$

(1,764

)

 

 

$

(3,339

)

 

 

$

(4,895

)

 

 

$

(6,603

)

 

 

$

(9,721

)

 

 

$

(9,952

)

Net loss per share

 

 

(0.06

)

 

 

 

(0.26

)

 

 

 

(0.39

)

 

 

 

(0.24

)

 

 

 

(0.77

)

 

 

 

(0.79

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

5,350

 

 

 

$

3,780

 

 

 

$

1,830

 

 

 

$

15,351

 

 

 

$

11,948

 

 

 

$

9,118

 

FFO per share

 

 

0.19

 

 

 

 

0.30

 

 

 

 

0.15

 

 

 

 

0.55

 

 

 

 

0.95

 

 

 

 

0.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO

 

$

6,221

 

 

 

$

4,762

 

 

 

$

5,051

 

 

 

$

19,160

 

 

 

$

14,597

 

 

 

$

16,042

 

AFFO per share

 

 

0.22

 

 

 

 

0.38

 

 

 

 

0.40

 

 

 

 

0.69

 

 

 

 

1.16

 

 

 

 

1.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares Outstanding

 

 

27,823

 

 

 

 

12,600

 

 

 

 

12,600

 

 

 

 

27,823

 

 

 

 

12,600

 

 

 

 

12,600

 

FFO, AFFO, and Pro Forma AFFO are measures that are not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”). See the Reconciliation of Non-GAAP Measures later in this press release.

REAL ESTATE PORTFOLIO

As of September 30, 2024, we owned a diversified portfolio of 278 individual net leased commercial properties, comprising approximately 2.1 million rentable square feet of operational space. As of September 30, 2024, all but three of our properties were subject to a lease, and our properties were occupied by 293 different commercial tenants, with no single tenant accounting for more than 3.4% of our annualized base rent (“ABR”). Properties subject to a lease represent 98.9% of the number of properties in our portfolio. The ABR weighted average lease term and ABR weighted average annual minimum rent increase, pursuant to leases on properties in the portfolio as of September 30, 2024, was 6.7 years and 1.7%, respectively.

Subsequent to quarter-end, we acquired eight new properties totaling $22.5 million. The acquisitions that closed had a weighted average cash capitalization rate of 8.0% and a weighted average lease term of 13.3 years.

As of the date of this release, we have $81.4 million of acquisitions under Purchase and Sale contract ("PSA") that are subject to normal course due diligence and customary closing conditions. We expect to close in excess of $75.0 million of acquisitions in the fourth quarter of 2024. The acquisitions under PSA include 31 properties spread across six industries, 34 tenants, and 18 states.

BALANCE SHEET AND CAPITAL MARKETS ACTIVITIES

As of September 30, 2024, we had total Gross Debt of $419.5 million, Net Debt of $409.6 million, a Net Debt to Annualized Adjusted EBITDAre ratio of 9.8x, and a Pro Forma Net Debt to Annualized Adjusted EBITDAre ratio of 3.9x.

On October 3, 2024, we completed our initial public offering, selling 14.3 million shares at $19.00 per share, inclusive of the underwriters additional purchase of 1.09 million shares subject to their option.

Concurrent with our initial public offering, we closed on a new $250.0 million revolving credit facility and a new $200.0 million delayed draw term loan, providing additional sources of debt funding.

We used the proceeds from our initial public offering to repay our prior CIBC revolving credit facility and CIBC term loan, pay financing transaction costs on the new revolving credit facility and new delayed draw term loan, and retained $82.3 million of cash to be used for acquisitions and general corporate purposes.

Using the initial public offering proceeds and new sources of debt funding, we anticipate repaying our $253.2 million ABS Notes when they mature in December 2024.

DISTRIBUTIONS

At its November 12, 2024 meeting, our board of directors declared a quarterly dividend of $0.215 per common share and OP unit to holders of record as of December 31, 2024, payable on or before January 15, 2025.

2

 


 

2024 GUIDANCE

For the fourth quarter of 2024, FVR expects to report AFFO of between $0.32 and $0.34 per diluted share.

The guidance is based on the following key assumptions:

(i)
investments in real estate properties in excess of $75.0 million; and
(ii)
total cash general and administrative expenses of approximately $2.1 million.

Our per share results are sensitive to both the timing and amount of real estate investments, property dispositions, and capital markets activities that occur throughout the quarter.

We do not provide guidance for the most comparable GAAP financial measure, net income, or a reconciliation of the forward-looking non-GAAP financial measure of AFFO to net income computed in accordance with GAAP, because it is unable to reasonably predict, without unreasonable efforts, certain items that would be contained in the GAAP measure, including items that are not indicative of our ongoing operations, including, without limitation, potential impairments of real estate assets, net gain/loss on dispositions of real estate assets, changes in allowance for credit losses, and stock-based compensation expense. These items are uncertain, depend on various factors, and could have a material impact on our GAAP results for the guidance periods.

CONFERENCE CALL AND WEBCAST

The Company will host its third quarter earnings conference call and audio webcast on Thursday, November 14, 2024, at 10:00 a.m. Central Time.

To access the live webcast, which will be available in listen-only mode, please visit: : https://events.q4inc.com/attendee/923202999. If you prefer to listen via phone, U.S. participants may dial: 1-800-343-4849 (toll free) or 203-518-9814 (local), conference ID “REIT”.

A replay of the conference call webcast will be available approximately one hour after the conclusion of the live broadcast. To listen to a replay of the call via the web, which will be available for one year, please visit: https://www.frontviewreit.com.

About FrontView REIT, Inc.

FrontView is an internally-managed net-lease REIT that acquires, owns and manages primarily outparcel properties that are net leased to a diversified group of tenants. FrontView is differentiated by an investment approach focused on outparcel properties that are in prominent locations with direct frontage on high-traffic roads that are highly visible to consumers. As of September 30, 2024, FrontView owned a well-diversified portfolio of 278 outparcel properties with direct frontage across 31 U.S. states. FrontView’s tenants include service-oriented businesses, such as restaurants, cellular stores, financial institutions, automotive stores and dealers, medical and dental providers, pharmacies, convenience and gas stores, car washes, home improvement stores, grocery stores, professional services as well as general retail tenants.

Forward-Looking Statements

This press release contains “forward-looking” statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, regarding, among other things, our plans, strategies, and prospects, both business and financial. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as “outlook,” “potential,” “may,” “will,” “should,” “could,” “seeks,” “approximately,” “projects,” “predicts,” “expect,” “intends,” “anticipates,” “estimates,” “plans,” “would be,” “believes,” “continues,” or the negative version of these words or other comparable words. Forward-looking statements, including our 2024 guidance and assumptions, involve known and unknown risks and uncertainties, which may cause FVR’s actual future results to differ materially from expected results, including, without limitation, risks and uncertainties related to general economic conditions, including but not limited to increases in the rate of inflation and/or interest rates, local real estate conditions, tenant financial health, property investments and acquisitions, and the timing and uncertainty of completing these property investments and acquisitions, and uncertainties regarding future distributions to our stockholders. These and other risks, assumptions, and uncertainties are described in “Risk Factors” of the Company’s Prospectus, which was filed with the SEC on October 2, 2024, which you are encouraged to read, and is available on the SEC’s website at www.sec.gov. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made. The Company assumes no obligation to, and does not currently intend to, update any forward-looking statements after the date of this press release, whether as a result of new information, future events, changes in assumptions, or otherwise.

3

 


 

Notice Regarding Non-GAAP Financial Measures

In addition to our reported results and net earnings per diluted share, which are financial measures presented in accordance with GAAP, this press release contains and may refer to certain non-GAAP financial measures, including Funds from Operations (“FFO”), Adjusted Funds from Operations (“AFFO”), Pro Forma AFFO, Net Debt, Net Debt to Annualized Adjusted EBITDAre, and Pro Forma Net Debt to Annualized Adjusted EBITDAre. We believe the use of FFO, AFFO, and Pro Forma AFFO are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO, AFFO, and Pro Forma AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure, and should be considered in addition to, and not in lieu of, GAAP financial measures. We believe presenting Pro Forma Net Debt to Annualized Adjusted EBITDAre is useful to investors because it provides information about gross debt less cash and cash equivalents, which could be used to repay debt, compared to our performance as measured using Annualized Adjusted EBITDAre. You should not consider our Annualized Adjusted EBITDAre as an alternative to net income or cash flows from operating activities determined in accordance with GAAP. A reconciliation of non-GAAP measures to the most directly comparable GAAP financial measure and statements of why management believes these measures are useful to investors are included below.

 

Company Contact

 

media@frontviewreit.com

4

 


 

NADG NNN PROPERTY FUND

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands)

 

 

 

September 30,
2024

 

 

December 31,
2023

 

ASSETS

 

 

 

 

 

 

Real estate held for investment, at cost

 

 

 

 

 

 

Land

 

$

312,143

 

 

$

314,748

 

Buildings and improvements

 

 

328,121

 

 

 

332,432

 

Total real estate held for investment, at cost

 

 

640,264

 

 

 

647,180

 

Less accumulated depreciation

 

 

(37,277

)

 

 

(28,734

)

Real estate held for investment, net

 

 

602,987

 

 

 

618,446

 

Assets held for sale

 

 

 

 

 

2,859

 

Cash, cash equivalents and restricted cash

 

 

9,895

 

 

 

17,129

 

Intangible lease assets, net

 

 

103,109

 

 

 

119,432

 

Other assets

 

 

17,079

 

 

 

14,141

 

Total assets

 

$

733,070

 

 

$

772,007

 

LIABILITIES, CONVERTIBLE NON-CONTROLLING
   PREFERRED INTERESTS AND PARTNERS' CAPITAL

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Debt, net

 

$

418,268

 

 

$

436,452

 

Intangible lease liabilities, net

 

 

14,242

 

 

 

17,416

 

Accounts payable and accrued liabilities

 

 

15,862

 

 

 

17,452

 

Total liabilities

 

 

448,372

 

 

 

471,320

 

 

 

 

 

 

 

 

Convertible non-controlling preferred interests

 

 

103,724

 

 

 

103,616

 

 

 

 

 

 

 

 

Partners' capital

 

 

 

 

 

 

Partners' capital

 

 

180,974

 

 

 

197,071

 

Total liabilities, convertible non-controlling preferred interests
   and partners' capital

 

$

733,070

 

 

$

772,007

 

 

 

5

 


 

NADG NNN PROPERTY FUND

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(Unaudited)

(in thousands)

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

$

14,534

 

 

$

11,623

 

 

$

44,403

 

 

$

33,923

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

7,119

 

 

 

6,159

 

 

 

21,415

 

 

 

17,315

 

Property operating expenses

 

2,003

 

 

 

1,314

 

 

 

5,694

 

 

 

3,941

 

Property management fees

 

494

 

 

 

397

 

 

 

1,501

 

 

 

1,122

 

Asset management fees

 

1,034

 

 

 

1,035

 

 

 

3,102

 

 

 

3,105

 

General and administrative expenses

 

697

 

 

 

2,947

 

 

 

2,059

 

 

 

6,028

 

Total operating expenses

 

11,347

 

 

 

11,852

 

 

 

33,771

 

 

 

31,511

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses (income)

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

6,463

 

 

 

4,611

 

 

 

19,755

 

 

 

11,879

 

(Gain)/ loss on sale of real estate

 

 

 

 

 

 

 

(337

)

 

 

332

 

Impairment loss

 

 

 

 

 

 

 

591

 

 

 

 

Income taxes

 

63

 

 

 

48

 

 

 

344

 

 

 

206

 

Total other expenses

 

6,526

 

 

 

4,659

 

 

 

20,353

 

 

 

12,417

 

Operating loss

 

(3,339

)

 

 

(4,888

)

 

 

(9,721

)

 

 

(10,005

)

Equity (loss)/ income from investment in an
   unconsolidated entity

 

 

 

 

(7

)

 

 

 

 

 

53

 

Net loss

 

(3,339

)

 

 

(4,895

)

 

 

(9,721

)

 

 

(9,952

)

Less: Net loss attributable to convertible non-
   controlling preferred interests

 

908

 

 

 

1,334

 

 

 

2,652

 

 

 

2,698

 

Net loss attributable to NADG NNN Property
   Fund LP

$

(2,431

)

 

$

(3,561

)

 

$

(7,069

)

 

$

(7,254

)

 

 

6

 


 

Reconciliation of Non-GAAP Measures

The following is a reconciliation of historical and pro forma net income to FFO and AFFO for the three and nine months ended September 30, 2024 and 2023:

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

(unaudited, in thousands)

 

2024

 

 

2024

 

 

2023

 

 

2024

 

 

2024

 

 

2023

 

Net loss

 

$

(1,764

)

 

$

(3,339

)

 

$

(4,895

)

 

$

(6,603

)

 

$

(9,721

)

 

$

(9,952

)

Depreciation on real property and amortization of real estate intangibles

 

 

7,114

 

 

 

7,119

 

 

 

6,159

 

 

 

21,363

 

 

 

21,415

 

 

 

17,315

 

Share of 50/50 Joint Venture's depreciation on real property and amortization of real estate intangibles

 

 

 

 

 

 

 

 

566

 

 

 

 

 

 

 

 

 

1,683

 

(Gain) loss on sale of real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(337

)

 

 

332

 

Share of 50/50 Joint Venture's gain on sale of real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(260

)

Impairment loss on real estate held for investment

 

 

 

 

 

 

 

 

 

 

 

591

 

 

 

591

 

 

 

 

FFO

 

$

5,350

 

 

$

3,780

 

 

$

1,830

 

 

$

15,351

 

 

$

11,948

 

 

$

9,118

 

Straight-line rent adjustments

 

 

(187

)

 

 

(187

)

 

 

(328

)

 

 

(915

)

 

 

(964

)

 

 

(901

)

Share of 50/50 Joint Venture's straight-line rent adjustments

 

 

 

 

 

 

 

 

24

 

 

 

 

 

 

 

 

 

(35

)

Amortization of financing transaction and discount costs

 

 

396

 

 

 

1,053

 

 

 

608

 

 

 

1,188

 

 

 

3,145

 

 

 

1,774

 

Share of 50/50 Joint Venture's amortization of debt issuance cost

 

 

 

 

 

 

 

 

72

 

 

 

 

 

 

 

 

 

210

 

Amortization of above/below market lease intangibles

 

 

423

 

 

 

423

 

 

 

316

 

 

 

1,326

 

 

 

1,338

 

 

 

892

 

Share of 50/50 Joint Venture's amortization of above/below market lease intangibles

 

 

 

 

 

 

 

 

28

 

 

 

 

 

 

 

 

 

84

 

Stock-based compensation

 

 

986

 

 

 

 

 

 

 

 

 

2,957

 

 

 

 

 

 

 

Lease termination fees

 

 

(747

)

 

 

(747

)

 

 

 

 

 

(747

)

 

 

(1,384

)

 

 

 

Adjustment for structuring and public company readiness costs

 

 

 

 

 

440

 

 

 

1,162

 

 

 

 

 

 

514

 

 

 

3,113

 

Adjustment for Internalization expenses

 

 

 

 

 

 

 

 

1,339

 

 

 

 

 

 

 

 

 

1,787

 

AFFO

 

$

6,221

 

 

$

4,762

 

 

$

5,051

 

 

$

19,160

 

 

$

14,597

 

 

$

16,042

 

 

Our reported results and net earnings per diluted share are presented in accordance with GAAP. We also disclose FFO and AFFO, each of which are non-GAAP measures. We believe these non-GAAP financial measures are industry measures used by analysts and investors to compare the operating performance of REITs. FFO and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure, and should be considered in addition to, and not in lieu of, GAAP financial measures.

We compute FFO in accordance with the standards established by the Board of Governors of Nareit. Nareit defines FFO as GAAP net income or loss adjusted to exclude net gains (losses) from sales of certain depreciated real estate assets, depreciation and amortization expense from real estate assets, gains and losses from change in control, and impairment charges related to certain previously depreciated real estate assets. FFO is used by management, investors, and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers, primarily because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. To derive AFFO, we modify the Nareit computation of FFO to include other adjustments to GAAP net income related to certain non-cash or non-recurring revenues and expenses, including straight-line rents, cost of debt extinguishments, amortization of lease intangibles, amortization of debt issuance costs, amortization of net mortgage premiums, (gain) loss on interest rate swaps and other non-cash interest expense, realized gains or losses on foreign currency transactions, Internalization expenses, structuring and public company readiness costs, extraordinary items, and other specified non-cash items. We believe that such items are not a result of normal operations and thus we believe excluding such items assists management and investors in distinguishing whether changes in our operations are due to growth or decline of operations at our properties or from other factors. We use AFFO as a measure of our performance when we formulate corporate goals. We believe that AFFO is a useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by one-time cash and non-cash revenues or expenses.

Our leases typically include cash rents that increase through lease escalations over the term of the lease. Our leases do not typically include significant front-loading or back-loading of payments, or significant rent-free periods. Therefore, we find it useful to evaluate

7

 


 

rent on a contractual basis as it allows for comparison of existing rental rates to market rental rates. We further exclude costs or gains recorded on the extinguishment of debt, non-cash interest expense and gains, the amortization of debt issuance costs, net mortgage premiums, and lease intangibles, realized gains and losses on foreign currency transactions, Internalization expenses, and structuring and public company readiness costs, as these items are not indicative of ongoing operational results.

FFO and AFFO may not be comparable to similarly titled measures employed by other REITs, and comparisons of our FFO and AFFO with the same or similar measures disclosed by other REITs may not be meaningful.

Neither the SEC nor any other regulatory body has passed judgment on the acceptability of the adjustments to FFO that we use to calculate AFFO. In the future, the SEC, Nareit or another regulatory body may decide to standardize the allowable adjustments across the REIT industry and in response to such standardization we may have to adjust our calculation and characterization of AFFO accordingly.

The following is a reconciliation of historical and pro forma net income to EBITDA, EBITDAre, and Adjusted EBITDAre, debt to Net Debt and Net Debt to Annualized Adjusted EBITDAre as of and for the three months ended September 30, 2024 and 2023:

 

 

For the three months ended September 30,

 

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

(unaudited, in thousands)

 

2024

 

 

2024

 

 

2023

 

Net loss

 

$

(1,764

)

 

$

(3,339

)

 

$

(4,895

)

Depreciation and amortization

 

 

7,537

 

 

 

7,542

 

 

 

6,475

 

Share of 50/50 Joint Venture's depreciation and
   amortization

 

 

 

 

 

 

 

 

594

 

Interest expense

 

 

4,269

 

 

 

6,463

 

 

 

4,611

 

Share of 50/50 Joint Venture's interest expense

 

 

 

 

 

 

 

 

523

 

Income taxes

 

 

63

 

 

 

63

 

 

 

48

 

Share of 50/50 Joint Venture's income taxes

 

 

 

 

 

 

 

 

9

 

EBITDA

 

$

10,105

 

 

$

10,729

 

 

$

7,365

 

(Gain) loss on sale of real estate

 

 

 

 

 

 

 

 

 

Share of 50/50 Joint Venture's gain on sale of real estate

 

 

 

 

 

 

 

 

 

EBITDAre

 

$

10,105

 

 

$

10,729

 

 

$

7,365

 

Adjustment for non-cash compensation expense (1)

 

 

986

 

 

 

 

 

 

 

Adjustment to exclude non-recurring expenses (income) (2)

 

 

(747

)

 

 

(307

)

 

 

2,501

 

Adjusted EBITDAre

 

 

10,344

 

 

 

10,422

 

 

 

9,866

 

Annualized EBITDAre

 

 

40,420

 

 

 

42,916

 

 

 

29,460

 

Annualized adjusted EBITDAre

 

 

41,376

 

 

 

41,688

 

 

 

39,464

 

 

(1)

Reflects an adjustment to exclude non-cash stock-based compensation expense.

(2)

Reflects an adjustment to exclude non-recurring expenses including IPO costs and lease termination fees.

 

 

 

September 30,

 

 

 

Pro Forma

 

 

Historical

 

(in thousands)

 

2024

 

 

2024

 

Debt

 

 

 

 

 

 

New Delayed Draw Term Loan

 

$

200,000

 

 

$

 

New Revolving Credit Facility

 

 

53,499

 

 

 

 

ABS Notes

 

 

 

 

 

253,499

 

Revolving Credit Facility

 

 

 

 

 

150,000

 

Term Loan Credit Facility

 

 

 

 

 

15,967

 

Gross Debt

 

 

253,499

 

 

 

419,466

 

Cash, cash equivalents and restricted cash

 

 

(93,261

)

 

 

(9,895

)

Net Debt

 

$

160,238

 

 

$

409,571

 

 

 

 

 

 

 

 

Leverage Ratios:

 

 

 

 

 

 

Net Debt to Annualized EBITDAre

 

 

4.0

 

 

 

9.5

 

Net Debt to Annualized Adjusted EBITDAre

 

 

3.9

 

 

 

9.8

 

 

Net Debt is a non-GAAP financial measure. We define Net Debt as our total debt less cash, cash equivalents and restricted cash. The ratios of Net Debt to EBITDAre and Net Debt to Annualized Adjusted EBITDAre represent Net Debt as of the end of the applicable period divided by EBITDAre or Annualized Adjusted EBITDAre for the period, respectively. We believe that these ratios are useful to

8

 


 

investors and analysts because they provide information about Gross Debt less cash and cash equivalents, which could be useful to repay debt, compared to our performance as measured using EBITDAre and Annualized Adjusted EBITDAre.

 

We compute EBITDA as earnings before interest, income taxes and depreciation and amortization. EBITDA is a measure commonly used in our industry. We believe that this ratio provides investors and analysts with a measure of our leverage that includes our operating results unaffected by the differences in capital structures, capital investment cycles and useful life of related assets compared to other companies in our industry. In 2017, Nareit issued a white paper recommending that companies that report EBITDA also report EBITDAre in financial reports. We compute EBITDAre in accordance with the definition adopted by Nareit. Nareit defines EBITDAre as EBITDA (as defined above) excluding gains (loss) from the sales of depreciable property and provisions for impairment on investment in real estate. We believe EBITDA and EBITDAre are useful to investors and analysts because they provide important supplemental information about our operating performance exclusive of certain non-cash and other costs. EBITDA and EBITDAre are not measures of financial performance under GAAP, and our EBITDA and EBITDAre may not be comparable to similarly titled measures of other companies. You should not consider our EBITDA and EBITDAre as alternatives to net income or cash flows from operating activities determined in accordance with GAAP.

We compute adjusted EBITDAre as EBITDAre for the applicable quarter, as adjusted to (i) reflect all investment and disposition activity that took place during the applicable quarter as if each transaction had been completed on the first day of the quarter, (ii) exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature because they relate to unique circumstances or transactions that had not previously occurred and which we do not anticipate occurring in the future, (iii) eliminate the impact of lease termination fees from certain of our tenants, and (iv) exclude non-cash stock-based compensation expense.

Annualized adjusted EBITDAre is calculated by multiplying adjusted EBITDAre for the applicable quarter by four, which we believe provides a meaningful estimate of our current run rate for all of our investments as of the end of the most recently completed quarter given the contractual nature of our long term net leases. You should not unduly rely on this measure as it is based on assumptions and estimates that may prove to be inaccurate. Our actual reported EBITDAre for future periods may be significantly different from our annualized adjusted EBITDAre. Our actual reported EBITDAre for future periods may be significantly different from our Annualized Adjusted EBITDAre.

Adjusted EBITDAre and Annualized Adjusted EBITDAre are not measurements of performance under GAAP, and our Adjusted EBITDAre and Annualized Adjusted EBITDAre may not be comparable to similarly titled measures of other companies. You should not consider our Adjusted EBITDAre and Annualized Adjusted EBITDAre as alternatives to net income or cash flows from operating activities determined in accordance with GAAP.

 

 

9

 


 

EXHIBIT 99.2

 

 

img108639748_0.jpg

 

 

img108639748_1.jpg

 

 

 

Q3 2024 QUARTERLY SUPPLEMENTAL INFORMATION

 

FrontView REIT, Inc. (NYSE: FVR) is an outparcel-

focused real estate investment trust (REIT) that invests in single-tenant commercial real estate properties that are net leased on a long-term basis to a diversified group of tenants.

 

www.frontviewreit.com


 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

2

 


 

About the Data

This data and other information described herein are as of and for the three months ended September 30, 2024, unless otherwise indicated. Future performance may not be consistent with past performance and is subject to change and inherent risks and uncertainties. This information should be read in conjunction with FrontView’s prospectus filed with the SEC on October 2, 2024, and FrontView's Form 10-Q as of and for the period ended September 30, 2024, including the financial statements and the management’s discussion and analysis of financial condition and results of operations sections.

Forward Looking Statements

Information set forth herein contains forward-looking statements, which reflect our current views regarding our business, financial performance, growth prospects and strategies, market opportunities, and market trends. Forward-looking statements include all statements that are not historical facts. In some cases, you can identify these forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “would be,” “seeks,” “approximately,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” or the negative version of these words or other comparable words. All of the forward-looking statements herein are subject to various risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions, and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results, performance, and achievements could differ materially from those expressed in or by the forward-looking statements and may be affected by a variety of risks and other factors. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from such forward-looking statements. These factors include, but are not limited to, risks and uncertainties related to general economic conditions, including but not limited to increases in the rate of inflation and/or interest rates, local real estate conditions, tenant financial health, and property acquisitions and the timing of these investments and acquisitions. These and other risks, assumptions, and uncertainties are described in our filings with the SEC, which are available on the SEC’s website at www.sec.gov.

You are cautioned not to place undue reliance on any forward-looking statements included herein. All forward-looking statements are made as of the date of this document and the risk that actual results, performance, and achievements will differ materially from the expectations expressed or referenced herein will increase with the passage of time. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by law.

IP Disclaimer

This document contains references to copyrights, trademarks, trade names, and service marks that belong to other companies. FrontView REIT, Inc. is not affiliated or associated with, and is not endorsed by and does not endorse, such companies or their products or services.

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

3

 


 

Company Overview

FrontView REIT, Inc. (NYSE:FVR) (the “Company”, “FrontView”, “FVR”, “us”, “our”, and “we”) is an internally-managed net-lease REIT that acquires, owns and manages primarily outparcel properties that are net leased to a diversified group of tenants. The Company is differentiated by an investment approach focused on outparcel properties that are in prominent locations with direct frontage on high-traffic roads that are highly visible to consumers. As of September 30, 2024, the Company owned a well-diversified portfolio of 278 outparcel properties with direct frontage across 31 U.S. states. The Company's tenants include service-oriented businesses, such as restaurants, cellular stores, financial institutions, automotive stores and dealers, medical and dental providers, pharmacies, convenience and gas stores, car washes, home improvement stores, grocery stores, professional services as well as general retail tenants.

 

Executive Team

Stephen Preston

Chairman of the Board, Co-Chief Executive Officer, and Co-

President

Randall Starr

Co-Chief Executive Officer, Co-President, and Director

Timothy Dieffenbacher

Chief Financial Officer, Treasurer, and Secretary

Drew Ireland

Chief Operating Officer

 

Board of Directors

Stephen Preston

Chairman of the Board

Randall Starr

Director

Robert Green

Director

Daniel Swanstrom

Independent Director

Elizabeth Frank

Independent Director

Ernesto Perez

Independent Director

Noelle LeVeaux

Independent Director

 

 

 

 

 

 

 

 

Company Contact Information

Rob Shelton

Director, Finance

media@frontviewreit.com

 

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

4

 


 

Quarterly Financial Summary

(unaudited, in thousands except per share data)

 

 

September 30, 2024

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

 

Historical

 

 

Historical

 

Financial Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate held for investment, at cost

 

$

640,264

 

 

$

640,264

 

 

$

640,264

 

 

$

642,398

 

 

$

647,180

 

Less: accumulated depreciation

 

 

(37,277

)

 

 

(37,277

)

 

 

(34,356

)

 

 

(31,471

)

 

 

(28,734

)

Real estate held for investment, net

 

 

602,987

 

 

 

602,987

 

 

 

605,908

 

 

 

610,927

 

 

 

618,446

 

Assets held for sale

 

 

 

 

 

 

 

 

 

 

953

 

 

 

2,859

 

Cash, cash equivalents and restricted cash

 

 

93,261

 

 

 

9,895

 

 

 

16,620

 

 

 

13,197

 

 

 

17,129

 

Total assets

 

 

814,305

 

 

 

733,070

 

 

 

745,466

 

 

 

752,708

 

 

 

772,007

 

Debt, net

 

 

249,905

 

 

 

418,268

 

 

 

427,435

 

 

 

427,773

 

 

 

436,452

 

Total liabilities

 

 

280,399

 

 

 

448,372

 

 

 

455,791

 

 

 

456,902

 

 

 

471,320

 

Convertible non-controlling preferred interests

 

 

 

 

 

103,724

 

 

 

103,724

 

 

 

103,724

 

 

 

103,616

 

Partners' capital

 

 

 

 

 

180,974

 

 

 

185,951

 

 

 

192,082

 

 

 

197,071

 

Total FrontView REIT, Inc. equity

 

 

292,656

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests in the OP

 

 

241,250

 

 

 

 

 

 

 

 

 

Total equity (book value)

 

 

533,906

 

 

 

284,698

 

 

 

289,675

 

 

 

295,806

 

 

 

300,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

14,534

 

 

 

14,534

 

 

 

14,607

 

 

 

15,259

 

 

 

14,343

 

General and administrative expenses(1)

 

 

2,849

 

 

 

2,225

 

 

 

2,171

 

 

 

2,262

 

 

 

3,555

 

Total operating expenses

 

 

11,966

 

 

 

11,347

 

 

 

10,853

 

 

 

11,568

 

 

 

12,853

 

Interest expense

 

 

4,269

 

 

 

6,463

 

 

 

6,597

 

 

 

6,695

 

 

 

6,498

 

Net (loss)/ income

 

 

(1,764

)

 

 

(3,339

)

 

 

(3,013

)

 

 

(3,369

)

 

 

8,428

 

Net earnings per share

 

$

(0.07

)

 

$

(0.26

)

 

$

(0.24

)

 

$

(0.27

)

 

$

0.67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

 

5,350

 

 

 

3,780

 

 

 

4,010

 

 

 

3,568

 

 

 

1,914

 

FFO per share

 

$

0.20

 

 

$

0.30

 

 

$

0.32

 

 

$

0.28

 

 

$

0.15

 

AFFO

 

 

6,221

 

 

 

4,762

 

 

 

4,876

 

 

 

4,369

 

 

 

4,436

 

AFFO per share

 

$

0.23

 

 

$

0.38

 

 

$

0.39

 

 

$

0.35

 

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

 

 

 

 

7,552

 

 

 

5,130

 

 

 

2,590

 

 

 

1,635

 

Net cash provided by (used in) investing activities

 

 

 

 

 

(597

)

 

 

2,876

 

 

 

5,655

 

 

 

(21,609

)

Net cash provided by (used in) financing activities

 

 

 

 

 

(13,680

)

 

 

(4,583

)

 

 

(12,177

)

 

 

21,931

 

 

 

(1)

 For the Historical periods presented, general and administrative expenses includes property management fees, asset management fees, and general and administrative expenses.

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

5

 


 

Balance Sheet

(unaudited, in thousands)

 

 

September 30, 2024

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

 

Historical

 

 

Historical

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate held for investment, at cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

$

312,143

 

 

$

312,143

 

 

$

312,143

 

 

$

313,160

 

 

$

314,748

 

Buildings and improvements

 

 

328,121

 

 

 

328,121

 

 

 

328,121

 

 

 

329,238

 

 

 

332,432

 

Total real estate held for investment, at cost

 

 

640,264

 

 

 

640,264

 

 

 

640,264

 

 

 

642,398

 

 

 

647,180

 

Less accumulated depreciation

 

 

(37,277

)

 

 

(37,277

)

 

 

(34,356

)

 

 

(31,471

)

 

 

(28,734

)

Real estate held for investment, net

 

 

602,987

 

 

 

602,987

 

 

 

605,908

 

 

 

610,927

 

 

 

618,446

 

Assets held for sale

 

 

 

 

 

 

 

 

 

 

953

 

 

 

2,859

 

Cash, cash equivalents and restricted cash

 

 

93,261

 

 

 

9,895

 

 

 

16,620

 

 

 

13,197

 

 

 

17,129

 

Intangible lease assets, net

 

 

102,328

 

 

 

103,109

 

 

 

108,281

 

 

 

113,357

 

 

 

119,432

 

Intangible assets

 

 

1,200

 

 

 

 

 

 

 

 

 

Other assets

 

 

14,529

 

 

 

17,079

 

 

 

14,657

 

 

 

14,274

 

 

 

14,141

 

Total assets

 

$

814,305

 

 

$

733,070

 

 

$

745,466

 

 

$

752,708

 

 

$

772,007

 

LIABILITIES, CONVERTIBLE NON-CONTROLLING PREFERRED INTERESTS AND PARTNERS' CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt, net

 

$

249,905

 

 

$

418,268

 

 

$

427,435

 

 

$

427,773

 

 

$

436,452

 

Intangible lease liabilities, net

 

 

14,242

 

 

 

14,242

 

 

 

14,997

 

 

 

15,745

 

 

 

17,416

 

Accounts payable and accrued liabilities

 

 

16,252

 

 

 

15,862

 

 

 

13,359

 

 

 

13,384

 

 

 

17,452

 

Total liabilities

 

 

280,399

 

 

 

448,372

 

 

 

455,791

 

 

 

456,902

 

 

 

471,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible non-controlling preferred interests

 

 

 

 

 

103,724

 

 

 

103,724

 

 

 

103,724

 

 

 

103,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partners' capital

 

 

 

 

 

180,974

 

 

 

185,951

 

 

 

192,082

 

 

 

197,071

 

Common Stock, par value $0.01 per share

 

 

161

 

 

 

 

 

 

 

 

 

Additional paid in capital

 

 

292,495

 

 

 

 

 

 

 

 

 

Non-controlling interests in the OP

 

 

241,250

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

533,906

 

 

 

180,974

 

 

 

185,951

 

 

 

192,082

 

 

 

197,071

 

Total liabilities, convertible non-controlling preferred interests and partners' capital

 

$

814,305

 

 

$

733,070

 

 

$

745,466

 

 

$

752,708

 

 

$

772,007

 

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

6

 


 

Income Statement Summary

(unaudited, in thousands)

 

For the three months ended

 

 

September 30, 2024

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

 

Historical

 

 

Historical

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

$

14,534

 

 

$

14,534

 

 

$

14,607

 

 

$

15,259

 

 

$

14,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

7,114

 

 

 

7,119

 

 

 

6,972

 

 

 

7,325

 

 

 

7,415

 

Property operating expenses

 

2,003

 

 

 

2,003

 

 

 

1,710

 

 

 

1,981

 

 

 

1,883

 

Property management fees

 

 

 

 

494

 

 

 

497

 

 

 

510

 

 

 

494

 

Asset management fees

 

 

 

 

1,034

 

 

 

1,034

 

 

 

1,034

 

 

 

1,034

 

General and administrative expenses

 

2,849

 

 

 

697

 

 

 

640

 

 

 

718

 

 

 

2,027

 

Total operating expenses

 

11,966

 

 

 

11,347

 

 

 

10,853

 

 

 

11,568

 

 

 

12,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

4,269

 

 

 

6,463

 

 

 

6,597

 

 

 

6,695

 

 

 

6,498

 

Loss/ (gain) on sale of real estate

 

 

 

 

 

 

 

51

 

 

 

(388

)

 

 

(1,057

)

Impairment loss

 

 

 

 

 

 

 

 

 

 

591

 

 

 

407

 

Income taxes

 

63

 

 

 

63

 

 

 

119

 

 

 

162

 

 

 

110

 

Total other expenses

 

4,332

 

 

 

6,526

 

 

 

6,767

 

 

 

7,060

 

 

 

5,958

 

Operating loss

 

(1,764

)

 

 

(3,339

)

 

 

(3,013

)

 

 

(3,369

)

 

 

(4,468

)

Gain from acquisition of equity method
   investment

 

 

 

 

 

 

 

 

 

 

 

 

 

12,988

 

Equity loss from investment in an
   unconsolidated entity

 

 

 

 

 

 

 

 

 

 

 

 

 

(92

)

Net (loss)/ income

 

(1,764

)

 

 

(3,339

)

 

 

(3,013

)

 

 

(3,369

)

 

 

8,428

 

Less: Net (income)/loss attributable to
   convertible non-controlling preferred
   interests

 

745

 

 

 

908

 

 

 

827

 

 

 

917

 

 

 

(2,274

)

Net (loss)/ income attributable to NADG
   NNN Property Fund LP

$

(1,019

)

 

$

(2,431

)

 

$

(2,186

)

 

$

(2,452

)

 

$

6,154

 

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

7

 


 

Funds From Operations (FFO) and Adjusted Funds From Operations (AFFO)

(unaudited, in thousands)

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

 

Historical

 

 

Historical

 

Net (loss)/ income

 

$

(1,764

)

 

$

(3,339

)

 

$

(3,013

)

 

$

(3,369

)

 

$

8,428

 

Depreciation on real property and amortization of real estate intangibles

 

 

7,114

 

 

 

7,119

 

 

 

6,972

 

 

 

7,325

 

 

 

7,415

 

Share of 50/50 Joint Venture's depreciation on real property and amortization of real estate intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

116

 

(Gain) loss on sale of real estate

 

 

 

 

 

 

 

 

51

 

 

 

(388

)

 

 

(1,057

)

Gain from acquisition of equity method
   investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,988

)

FFO

 

$

5,350

 

 

$

3,780

 

 

$

4,010

 

 

$

3,568

 

 

$

1,914

 

Straight-line rent adjustments

 

 

(187

)

 

 

(187

)

 

 

(446

)

 

 

(331

)

 

 

(449

)

Share of 50/50 Joint Venture's straight-line rent adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8

)

Amortization of financing transactions and discount costs

 

 

396

 

 

 

1,053

 

 

 

1,036

 

 

 

1,056

 

 

 

1,018

 

Share of 50/50 Joint Venture's amortization of debt issuance cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16

 

Amortization of above/below market lease intangibles

 

 

423

 

 

 

423

 

 

 

476

 

 

 

439

 

 

 

578

 

Share of 50/50 Joint Venture's amortization of above/below market lease intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

Stock-based compensation

 

 

986

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

 

(747

)

 

 

(747

)

 

 

(223

)

 

 

(414

)

 

 

 

Adjustment for structuring and public company readiness costs

 

 

 

 

 

440

 

 

 

23

 

 

 

51

 

 

 

979

 

Adjustment for Internalization expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

382

 

AFFO

 

$

6,221

 

 

$

4,762

 

 

$

4,876

 

 

$

4,369

 

 

$

4,436

 

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

8

 


 

Lease Revenues Detail

(unaudited, in thousands)

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

 

Historical

 

 

Historical

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rental amounts billed

 

$

12,678

 

 

$

12,678

 

 

$

12,980

 

 

$

12,911

 

 

$

12,618

 

Recovery income

 

 

1,293

 

 

 

1,293

 

 

 

1,218

 

 

 

1,907

 

 

 

1,773

 

Adjustment to recognize contractual rental amounts on a straight-line basis

 

 

187

 

 

 

187

 

 

 

446

 

 

 

331

 

 

 

449

 

Variable rental amounts earned

 

 

798

 

 

 

798

 

 

 

306

 

 

 

443

 

 

 

3

 

Above/below market lease amortization, net

 

 

(423

)

 

 

(423

)

 

 

(476

)

 

 

(439

)

 

 

(578

)

Other income

 

 

1

 

 

 

1

 

 

 

133

 

 

 

106

 

 

 

78

 

Total rental revenues

 

$

14,534

 

 

$

14,534

 

 

$

14,607

 

 

$

15,259

 

 

$

14,343

 

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

9

 


 

Capital Structure

(in thousands, except percentages)

img108639748_6.jpg

 

September 30, 2024

 

 

Pro Forma

 

Equity

 

 

Shares of Common Stock

 

16,068

 

OP Units

 

11,755

 

Common Stock & OP Units

 

27,823

 

Price Per Share / Unit as of October 2, 2024 (first day of trading)

$

19.00

 

Implied Equity Market Capitalization

$

528,637

 

% of Total Capitalization

 

67.6

%

 

 

 

Debt (1)

 

 

New Delayed Draw Term Loan

$

200,000

 

New Revolving Credit Facility

 

53,499

 

ABS Notes

 

 

Revolving Credit Facility

 

 

Term Loan Credit Facility

 

 

Total Debt

$

253,499

 

% of Total Capitalization

 

32.4

%

 

 

 

Total Capitalization

$

782,136

 

Less: Cash, cash equivalents and restricted cash

 

(93,261

)

Enterprise Value

$

688,875

 

 

 

(1)

Pro forma reflects the Company’s intention to repay the ABS Notes when they mature in December 2024, with the New Revolving Credit Facility and New Delayed Draw Term Loan

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

10

 


 

Debt Outstanding

(in thousands)

 

 

 

Outstanding Balance

 

 

 

 

 

 

 

September 30, 2024

 

 

September 30, 2024

 

 

 

 

 

 

 

Pro Forma

 

 

Historical

 

 

Interest Rate

 

Maturity Date

New Delayed Draw Term Loan

 

$

200,000

 

 

$

 

 

Adjusted SOFR + 1.20%

 

3-Oct-27 (1)

New Revolving Credit Facility

 

 

53,499

 

 

 

 

 

Adjusted SOFR + 1.20%

 

3-Oct-27 (1)

ABS Notes

 

 

 

 

 

253,499

 

 

3.37%

 

28-Dec-24

Revolving Credit Facility

 

 

 

 

 

150,000

 

 

Adjusted Term SOFR + 2.25% (2)

 

8-Mar-25

Term Loan Credit Facility

 

 

 

 

 

15,967

 

 

Term SOFR + 1.80% (2)

 

31-Mar-27

Gross Debt

 

$

253,499

 

 

$

419,466

 

 

 

 

 

 

(1)

The loans each contain two 12 month extension options, subject to a 0.125% extension fee.

(2)

The approximate one-month Term SOFR rate at September 30, 2024 was 4.84%.

 

The following table shows the year of maturity for our pro forma Gross Debt, assuming exercise of extension options:

 

Year of Maturity

 

New Delayed Draw Term Loan

 

 

New Revolving Credit Facility

 

 

ABS Notes

 

 

Revolving Credit Facility

 

 

Term Loan Credit Facility

 

 

Total

 

2024 (Remaining)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

200,000

 

 

 

53,499

 

 

 

 

 

 

 

 

 

 

 

 

253,499

 

Total

 

$

200,000

 

 

$

53,499

 

 

$

 

 

$

 

 

$

 

 

$

253,499

 

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

11

 


 

EBITDA, EBITDAre, and Other-Non GAAP Operating Metrics

(unaudited, in thousands)

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

 

Historical

 

 

Historical

 

Net (loss)/ income

 

$

(1,764

)

 

$

(3,339

)

 

$

(3,012

)

 

$

(3,369

)

 

$

8,428

 

Depreciation and amortization

 

 

7,537

 

 

 

7,542

 

 

 

7,448

 

 

 

7,763

 

 

 

7,993

 

Share of 50/50 Joint Venture's depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

122

 

Interest expense

 

 

4,269

 

 

 

6,463

 

 

 

6,597

 

 

 

6,695

 

 

 

6,498

 

Share of 50/50 Joint Venture's interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

130

 

Income taxes

 

 

63

 

 

 

63

 

 

 

119

 

 

 

162

 

 

 

110

 

Share of 50/50 Joint Venture's income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

EBITDA

 

$

10,105

 

 

$

10,729

 

 

$

11,152

 

 

$

11,251

 

 

$

23,283

 

Gain on sale of real estate

 

 

 

 

 

 

 

 

 

 

 

(388

)

 

 

(1,057

)

Gain from acquisition of equity method investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,988

)

EBITDAre

 

$

10,105

 

 

$

10,729

 

 

$

11,152

 

 

$

10,863

 

 

$

9,238

 

Adjustment for current period disposition activity (1)

 

 

 

 

 

 

 

 

(244

)

 

 

(392

)

 

 

(36

)

Adjustment for non-cash compensation expense (2)

 

 

986

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to exclude non-recurring expenses (income) (3)

 

 

(747

)

 

 

(307

)

 

 

(200

)

 

 

(363

)

 

 

1,361

 

Adjusted EBITDAre

 

 

10,344

 

 

 

10,422

 

 

 

10,708

 

 

 

10,108

 

 

 

10,563

 

Annualized EBITDAre

 

 

40,420

 

 

 

42,916

 

 

 

44,608

 

 

 

43,452

 

 

 

36,952

 

Annualized adjusted EBITDAre

 

 

41,376

 

 

 

41,688

 

 

 

42,832

 

 

 

40,432

 

 

 

42,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Reflects an adjustment to give effect to all dispositions during the quarter as if they had been sold as of the beginning of the quarter.

(2)

Reflects an adjustment to exclude non-cash stock-based compensation expense.

(3)

Reflects an adjustment to exclude non-recurring expenses including IPO costs and lease termination fees.

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

12

 


 

Net Debt Metrics

(unaudited, in thousands)

 

 

September 30, 2024

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Pro Forma

 

 

Historical

 

 

Historical

 

 

Historical

 

 

Historical

 

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Delayed Draw Term Loan

 

$

200,000

 

 

$

 

 

$

 

 

$

 

 

$

 

New Revolving Credit Facility

 

 

53,499

 

 

 

 

 

 

 

 

 

 

 

 

 

ABS Notes

 

 

 

 

 

253,499

 

 

 

253,829

 

 

 

254,159

 

 

 

254,489

 

Revolving Credit Facility

 

 

 

 

 

150,000

 

 

 

159,890

 

 

 

159,890

 

 

 

168,890

 

Term Loan Credit Facility

 

 

 

 

 

15,967

 

 

 

15,967

 

 

 

17,000

 

 

 

17,000

 

Gross Debt

 

 

253,499

 

 

 

419,466

 

 

 

429,686

 

 

 

431,049

 

 

 

440,379

 

Cash, cash equivalents and restricted cash

 

 

(93,261

)

 

 

(9,895

)

 

 

(16,620

)

 

 

(13,197

)

 

 

(17,129

)

Net Debt

 

 

160,238

 

 

 

409,571

 

 

 

413,066

 

 

 

417,852

 

 

 

423,250

 

Net Debt to Annualized EBITDAre

 

 

4.0

 

 

 

9.5

 

 

 

9.3

 

 

 

9.6

 

 

 

11.5

 

Net Debt to Annualized Adjusted EBITDAre

 

 

3.9

 

 

 

9.8

 

 

 

9.6

 

 

 

10.3

 

 

 

10.0

 

 

Covenants

The following is a summary of key financial covenants for the Company’s unsecured debt instruments. The covenants associated with the Revolving Credit Facility are reported to the respective lenders via quarterly covenant reporting packages. These calculations, which are not based on U.S. GAAP measurements, are presented to investors to show that as of September 30, 2024, the Company believes it is in compliance with the covenants.

 

Covenants

 

Required

 

Revolving Credit Facility

Total Leverage Ratio

 

≤ 60%

 

30.9%

Adjusted EBITDA to Fixed Charges Ratio

 

≥ 1.50 to 1.00

 

2.3x

Secured Leverage Ratio(1)

 

≤ 40%

 

0.0%

Unencumbered NOI to Unsecured Interest Expense Ratio

 

≥ 1.75 to 1.00

 

3.2x

Unsecured Leverage Ratio

 

≤ 60%

 

30.9%

Tangible Net Worth

 

≥ sum of 75% of the Tangible Net Worth on completion of this offering plus 70% of equity issuance proceeds

 

(2)

 

(1)

IPO proceeds used to pay off debt such that there are no secured borrowings.

(2)

Prospective covenant

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

13

 


 

Dispositions

(in thousands, except # of properties)

The following table summarizes the Company’s property disposition activity during 2024.

Property

 

# of Properties

 

Original Purchase Price

 

 

Sale Price

 

 

Lease Termination Fee(1)

 

 

Gain over Original Purchase Price

 

Occupied(2)

 

4

 

$

9,148

 

 

$

9,616

 

 

$

475

 

 

$

943

 

Vacant(3)

 

1

 

$

1,154

 

 

$

1,157

 

 

$

0

 

 

$

3

 

Total Dispositions

 

5

 

$

10,302

 

 

$

10,773

 

 

$

475

 

 

$

946

 

 

(1)

Includes lease termination fees paid to FrontView REIT at closing.

(2)

Three occupied properties were sold in Q1 2024, and one occupied property was sold in Q2 2024.

(3)

One vacant property was sold in Q2 2024.

 

Portfolio at a Glance: Key Metrics

 

 

September 30, 2024

 

June 30, 2024

Properties

 

278

 

278

U.S. States

 

31

 

31

Total Annualized Base Rent

 

$52.1M

 

$52.0M

Total Rentable Sq. Footage

 

2.1M

 

2.1M

Tenants

 

293

 

292

Brands

 

137

 

137

Industries

 

15

 

15

Occupancy

 

98.9%

 

98.9%

Top 10 Tenant Concentration

 

23.3%

 

23.3%

Top 20 Tenant Concentration

 

38.5%

 

38.5%

Investment Grade (tenant/guarantor)

 

38.0%

 

40.4%

Financial Reporting Coverage(1)

 

81.6%

 

81.6%

Weighted Average Annual Rent Increases(2)

 

1.7%

 

1.7%

Weighted Average Remaining Lease Term

 

6.7 Years

 

7.0 Years

 

(1)

Includes tenants not required to provide financial information under the terms of our lease, but whose financial statements are available publicly at September 30, 2024.

(2)

Includes contractual rent increases on tenant renewals options to the extent a lease is at the end of its initial term

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

14

 


 

Diversification: Top 20 Tenants

(in thousands, except for percentages and # of properties)

Tenant Brand

 

# of Properties(1)

 

Square Feet

 

 

ABR

 

 

% of ABR

 

% of Square Feet

Verizon

 

8.5

 

 

36

 

 

$

1,761

 

 

3.4%

 

1.7%

Oak Street Health

 

5.5

 

 

66

 

 

 

1,314

 

 

2.6%

 

3.1%

Adams Auto Group

 

3

 

 

29

 

 

 

1,284

 

 

2.5%

 

1.4%

Raising Canes

 

5

 

 

17

 

 

 

1,262

 

 

2.4%

 

0.9%

IHOP

 

6

 

 

33

 

 

 

1,213

 

 

2.3%

 

1.6%

Mammoth Car Wash

 

6

 

 

22

 

 

 

1,205

 

 

2.3%

 

1.1%

CVS

 

4

 

 

42

 

 

 

1,081

 

 

2.1%

 

2.0%

AT&T

 

4

 

 

24

 

 

 

1,052

 

 

2.0%

 

1.1%

Walgreens

 

4

 

 

50

 

 

 

1,014

 

 

1.9%

 

2.4%

Chili's

 

3

 

 

18

 

 

 

959

 

 

1.8%

 

0.9%

Wendy's

 

7

 

 

21

 

 

 

940

 

 

1.8%

 

1.0%

Bank of America

 

4

 

 

21

 

 

 

936

 

 

1.8%

 

1.0%

Advance Auto Parts

 

7

 

 

66

 

 

 

857

 

 

1.6%

 

3.1%

Heartland Dental

 

5

 

 

20

 

 

 

792

 

 

1.5%

 

0.9%

LA-Z-Boy

 

2

 

 

38

 

 

 

762

 

 

1.5%

 

1.8%

Burger King

 

5

 

 

20

 

 

 

752

 

 

1.4%

 

0.9%

Lowe's Home Improvement

 

1

 

 

168

 

 

 

750

 

 

1.4%

 

8.0%

Hooters

 

4

 

 

20

 

 

 

723

 

 

1.4%

 

0.9%

PNC Bank

 

4

 

 

26

 

 

 

719

 

 

1.4%

 

1.2%

T-Mobile

 

4.5

 

 

19

 

 

 

710

 

 

1.4%

 

0.9%

Other

 

185.5

 

 

1,351

 

 

 

32,014

 

 

61.5%

 

64.1%

Total

 

278

 

 

2,107

 

 

$

52,100

 

 

100.0%

 

100.0%

 

(1)

Includes two-tenant properties.

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

15

 


 

Diversification: Tenant Industry

(rent percentages based on ABR)

 

img108639748_7.jpg

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

16

 


 

Diversification: Tenant Industry (continued)

(in thousands, except for percentages and # of properties)

Industry

 

# of Properties(1)

 

ABR

 

 

% of ABR

 

Square Feet

 

 

% of Square Feet

Casual Dining

 

49

 

$

10,054

 

 

19.3%

 

 

312

 

 

14.8%

Quick Service Restaurants

 

62.5

 

 

9,078

 

 

17.4%

 

 

205

 

 

9.7%

Automotive Stores & Dealers

 

30

 

 

5,394

 

 

10.4%

 

 

248

 

 

11.8%

Medical and Dental Providers

 

29.5

 

 

5,227

 

 

10.1%

 

 

171

 

 

8.1%

Financial Institutions

 

22

 

 

4,312

 

 

8.3%

 

 

124

 

 

5.9%

General Retail

 

18.5

 

 

4,167

 

 

8.0%

 

 

406

 

 

19.2%

Cellular Stores

 

18.5

 

 

3,819

 

 

7.3%

 

 

90

 

 

4.3%

Home Improvement Stores

 

8

 

 

2,701

 

 

5.2%

 

 

323

 

 

15.3%

Convenience & Gas Stores

 

14

 

 

2,367

 

 

4.5%

 

 

31

 

 

1.5%

Pharmacies

 

8

 

 

2,095

 

 

4.0%

 

 

92

 

 

4.4%

Car Washes

 

10

 

 

1,882

 

 

3.6%

 

 

33

 

 

1.6%

Other

 

6

 

 

446

 

 

0.9%

 

 

45

 

 

2.1%

Fitness

 

1

 

 

385

 

 

0.7%

 

 

23

 

 

1.1%

Professional Services

 

1

 

 

173

 

 

0.3%

 

 

4

 

 

0.2%

Total

 

278

 

$

52,100

 

 

100.0%

 

 

2,107

 

 

100.0%

 

(1)

Includes two-tenant properties.

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

17

 


 

Diversification: Property Map

 

img108639748_8.jpg

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

18

 


 

 

Diversification: Geography

(in thousands, except for percentages and # of properties)

State

 

# of Properties(1)

 

Square Feet

 

 

ABR

 

 

% of ABR

 

% of Square Feet

IL

 

28

 

 

208

 

 

$

6,281

 

 

12.1%

 

9.9%

TX

 

22

 

 

116

 

 

 

4,473

 

 

8.6%

 

5.5%

GA

 

21

 

 

112

 

 

 

3,468

 

 

6.7%

 

5.3%

OH

 

21

 

 

127

 

 

 

3,269

 

 

6.3%

 

6.0%

NC

 

16

 

 

93

 

 

 

2,990

 

 

5.7%

 

4.4%

FL

 

14

 

 

96

 

 

 

2,659

 

 

5.1%

 

4.6%

TN

 

15

 

 

83

 

 

 

2,596

 

 

5.0%

 

3.9%

VA

 

15

 

 

76

 

 

 

2,521

 

 

4.8%

 

3.6%

PA

 

8

 

 

145

 

 

 

2,491

 

 

4.8%

 

6.9%

NY

 

8

 

 

242

 

 

 

2,114

 

 

4.1%

 

11.5%

IN

 

11

 

 

67

 

 

 

1,951

 

 

3.7%

 

3.2%

MO

 

10

 

 

60

 

 

 

1,858

 

 

3.6%

 

2.8%

NJ

 

10

 

 

55

 

 

 

1,694

 

 

3.3%

 

2.6%

OK

 

8

 

 

38

 

 

 

1,543

 

 

3.0%

 

1.8%

MN

 

7

 

 

72

 

 

 

1,449

 

 

2.8%

 

3.4%

AL

 

9

 

 

43

 

 

 

1,352

 

 

2.6%

 

2.0%

SC

 

7

 

 

54

 

 

 

1,133

 

 

2.2%

 

2.6%

ME

 

3

 

 

186

 

 

 

1,067

 

 

2.0%

 

8.8%

KY

 

8

 

 

40

 

 

 

1,063

 

 

2.0%

 

1.9%

MI

 

7

 

 

34

 

 

 

1,051

 

 

2.0%

 

1.6%

MD

 

5

 

 

41

 

 

 

856

 

 

1.6%

 

1.9%

AZ

 

5

 

 

18

 

 

 

838

 

 

1.6%

 

0.9%

KS

 

5

 

 

25

 

 

 

668

 

 

1.3%

 

1.2%

CT

 

3

 

 

9

 

 

 

590

 

 

1.1%

 

0.4%

CO

 

3

 

 

13

 

 

 

469

 

 

0.9%

 

0.6%

MS

 

2

 

 

13

 

 

 

417

 

 

0.8%

 

0.6%

LA

 

2

 

 

10

 

 

 

360

 

 

0.7%

 

0.5%

UT

 

2

 

 

22

 

 

 

336

 

 

0.6%

 

1.0%

NV

 

1

 

 

4

 

 

 

246

 

 

0.5%

 

0.2%

RI

 

1

 

 

0

 

 

 

182

 

 

0.3%

 

0.0%

WI

 

1

 

 

5

 

 

 

115

 

 

0.2%

 

0.2%

Total

 

278

 

 

2,107

 

 

$

52,100

 

 

100.0%

 

100.0%

 

(1)

Includes two-tenant properties.

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

19

 


 

Lease Expirations

(in thousands; based on ABR)

 

img108639748_9.jpg

 

Year

 

ABR

 

 

% of ABR

 

Square Feet

 

 

% of Square Feet

2024

 

$

456

 

 

0.9%

 

 

15

 

 

0.7%

2025

 

 

2,206

 

 

4.2%

 

 

72

 

 

3.4%

2026

 

 

3,736

 

 

7.2%

 

 

125

 

 

5.9%

2027

 

 

7,158

 

 

13.7%

 

 

390

 

 

18.5%

2028

 

 

4,310

 

 

8.3%

 

 

145

 

 

6.9%

2029

 

 

5,007

 

 

9.6%

 

 

187

 

 

8.9%

2030

 

 

4,970

 

 

9.5%

 

 

163

 

 

7.7%

2031

 

 

4,483

 

 

8.6%

 

 

141

 

 

6.7%

2032

 

 

5,283

 

 

10.1%

 

 

406

 

 

19.3%

2033

 

 

2,549

 

 

4.9%

 

 

67

 

 

3.2%

2034

 

 

2,194

 

 

4.2%

 

 

56

 

 

2.7%

2035

 

 

451

 

 

0.9%

 

 

20

 

 

0.9%

2036

 

 

2,015

 

 

3.9%

 

 

56

 

 

2.7%

2037

 

 

1,327

 

 

2.5%

 

 

51

 

 

2.4%

2038

 

 

2,231

 

 

4.3%

 

 

118

 

 

5.6%

2039

 

 

634

 

 

1.2%

 

 

17

 

 

0.8%

Thereafter

 

 

3,090

 

 

6.0%

 

 

61

 

 

2.9%

Untenanted Properties

 

 

-

 

 

0.0%

 

 

17

 

 

0.8%

Total

 

$

52,100

 

 

100.0%

 

 

2,107

 

 

100.0%

 

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

20

 


 

Definitions and Explanations

Adjusted Secured Overnight Financing Rate (SOFR): We define Adjusted SOFR as the current one month term SOFR plus an adjustment of 0.10% per the terms of our credit facilities.

Annualized Base Rent (ABR): We define ABR as the annualized contractual cash rent due for the last month of the reporting period, and adjusted to remove rent from properties sold during the month and to include a full month of contractual cash rent for properties acquired during the last month of the reporting period

EBITDA, EBITDAre, Adjusted EBITDAre, and Annualized Adjusted EBITDAre: EBITDA, EBITDAre, Adjusted EBITDAre, and Annualized Adjusted EBITDAre are non-GAAP financial measures. We compute EBITDA as earnings before interest, income taxes and depreciation and amortization. EBITDA is a measure commonly used in our industry. We believe that this ratio provides investors and analysts with a measure of our leverage that includes our operating results unaffected by the differences in capital structures, capital investment cycles and useful life of related assets compared to other companies in our industry. In 2017, Nareit issued a white paper recommending that companies that report EBITDA also report EBITDAre in financial reports. We compute EBITDAre in accordance with the definition adopted by Nareit. Nareit defines EBITDAre as EBITDA (as defined above) excluding gains (loss) from the sales of depreciable property and provisions for impairment on investment in real estate. We also exclude the gain from acquisition of equity method investment as the gain represents a one-time transaction for the purchase of the 50% interest held by our predecessor’s sole partner in the 50/50 Joint Venture. As the gain will not recur in the future, it is excluded from EBITDAre. We believe EBITDA and EBITDAre are useful to investors and analysts because they provide important supplemental information about our operating performance exclusive of certain non-cash and other costs. We compute adjusted EBITDAre as EBITDAre for the applicable quarter, as adjusted to (i) reflect all investment and disposition activity that took place during the applicable quarter as if each transaction had been completed on the first day of the quarter, (ii) exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature because they relate to unique circumstances or transactions that had not previously occurred and which we do not anticipate occurring in the future, (iii) eliminate the impact of lease termination fees from certain of our tenants, and (iv) exclude non-cash stock-based compensation expense. Annualized adjusted EBITDAre is calculated by multiplying adjusted EBITDAre for the applicable quarter by four, which we believe provides a meaningful estimate of our current run rate for all of our investments as of the end of the most recently completed quarter given the contractual nature of our long-term net leases. You should not unduly rely on this measure as it is based on assumptions and estimates that may prove to be inaccurate. Our actual reported EBITDAre for future periods may be significantly different from our annualized adjusted EBITDAre. Our reported EBITDA, EBITDAre, Adjusted EBITDAre, and Annualized Adjusted EBITDAre may not be comparable to similarly titled measures of other companies. You should not consider these measures as alternatives to net income or cash flows from operating activities determined in accordance with GAAP.

Funds From Operations (FFO) and Adjusted Funds From Operations (AFFO): FFO and AFFO are non-GAAP measures. We believe the use of FFO and AFFO are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. We compute FFO in accordance with the standards established by the Board of Governors of Nareit. Nareit defines FFO as GAAP net income or loss adjusted to exclude net gains (losses) from sales of certain depreciated real estate assets, depreciation and amortization expense from real estate assets, gains and losses from change in control, and impairment charges related to certain previously depreciated real estate assets. We also exclude the gain from acquisition of equity method investment as the gain represents a one-time transaction for the purchase of the 50% interest held by our predecessor’s sole partner in the 50/50 Joint Venture. As the gain will not recur in the future, it is excluded from FFO. To derive AFFO, we modify the Nareit computation of FFO to include other adjustments to GAAP net income related to certain non-cash or non-recurring revenues and expenses, including straight-line rents, cost of debt extinguishments, amortization of lease intangibles, amortization of debt issuance costs, amortization of net mortgage premiums, (gain) loss on interest rate swaps and other non-cash interest expense, realized gains or losses on foreign currency transactions, Internalization expenses, structuring and public company readiness costs, extraordinary items, and other specified non-cash items. We believe that such items are not a result of normal operations and thus we believe excluding such items assists management and investors in distinguishing whether changes in our operations are due to growth or decline of operations at our properties or from other factors.

Gross Debt: We define Gross Debt as total debt, net plus debt issuance costs and original issuance discount.

Net Debt: Net Debt is a non-GAAP financial measure. We define Net Debt as our Debt less cash and cash equivalents and restricted cash.

Occupancy: Occupancy or a specified percentage of our portfolio that is “occupied” or “leased” means as of a specified date (i) the number of properties that are subject to a signed lease divided by (ii) the total number of properties in our portfolio.

 

FrontView REIT, Inc. | www.frontviewreit.com | 2024 FrontView REIT, Inc. All rights reserved.

 

21

 


v3.24.3
Document And Entity Information
Nov. 13, 2024
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Nov. 13, 2024
Entity Registrant Name FrontView REIT, Inc.
Entity Central Index Key 0001988494
Entity Emerging Growth Company true
Entity File Number 001-42301
Entity Incorporation, State or Country Code MD
Entity Tax Identification Number 93-2133671
Entity Address, Address Line One 3131 McKinney Avenue
Entity Address, Address Line Two Suite L10
Entity Address, City or Town Dallas
Entity Address, State or Province TX
Entity Address, Postal Zip Code 75204
City Area Code 214
Local Phone Number 796-2445
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Entity Ex Transition Period false
Title of 12(b) Security Common stock $0.01 par value per share
Trading Symbol FVR
Security Exchange Name NYSE

FrontView Reit (NYSE:FVR)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more FrontView Reit Charts.
FrontView Reit (NYSE:FVR)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more FrontView Reit Charts.