Global Net Lease, Inc. (NYSE: GNL) (“GNL” or the “Company”), an
internally managed real estate investment trust that focuses on
acquiring and managing a globally diversified portfolio of
strategically located commercial real estate properties, announced
today its financial and operating results for the quarter ended
June 30, 2024.
Second Quarter 2024
Highlights
- Revenue was $203.3 million compared to $206.0 million in
first quarter 2024, primarily as a result of disposed assets during
the second quarter
- Net loss attributable to common stockholders was $46.6 million,
compared to net loss of $34.7 million in first quarter 2024
- Core Funds from Operations (“Core FFO”) was $50.9 million
compared to $56.6 million in first quarter 2024
- Adjusted Funds from Operations (“AFFO”) increased 2% to $76.7
million, from $75.0 million in first quarter 2024
- AFFO per diluted share grew 2% to $0.33 in second quarter
20241
- Closed plus disposition pipeline of $728.0 million2 at a cash
cap rate of 7.3% on occupied assets and a weighted average
remaining lease term of 5.3 years; includes $180.0 million of
vacant closed plus pipeline dispositions that are expected to
reduce annualized operating expenses by over $3.0 million per
year
- Debt reduction of $251 million in the quarter, improving Net
Debt to Adjusted EBITDA to 8.1x while simultaneously increasing
AFFO per share; plan to use the net proceeds from $356.5 million
disposition pipeline to further reduce leverage
- Addressed 100% of the outstanding debt that was set to mature
in 2024; no debt maturities through July 2025
- Recognized 99% of the anticipated $75.0 million in cost
synergies from the Merger and Internalization; remaining balance
expected to be realized in Q3 2024 as initially projected
- Improved percentage of debt that is fixed-rate to 90%, an
increase from 84% in the first quarter of 2024; pro-active
cost-cutting measures reduced weighted average interest rate to
4.7%
- 1.4 million square feet of leasing activity across the
portfolio, resulting in over $17.0 million of new straight-line
rent
- Renewal leasing spread of 4.3% with a weighted average lease
term of 8.5 years; new leases completed in the quarter had a
weighted average lease term of 8.3 years
- Weighted average annual rent increase of 1.3% provides organic
rental growth, which excludes 14.3% of the portfolio with
CPI-linked leases that have historically experienced significantly
higher rental increase
- Sector-leading 59% of annualized straight-line rent comes from
investment-grade or implied investment-grade tenants3
- Achieved a significant reduction in income tax expense in Q2
2024, driven by the continued benefits from the successful European
tax restructure and a $3.8 million tax benefit recognized in the
quarter
“During the second quarter, GNL made significant
strides in achieving the business objectives we established at the
beginning of the year,” stated Michael Weil, CEO of GNL. “We are
particularly pleased with our progress in executing our disposition
strategy to sell non-core assets, exceeding our initial guidance
range while simultaneously growing AFFO per share by 2% and
reducing outstanding debt by $251 million. These are critical
drivers in our efforts to enhance long-term shareholder value and
close the gap between the value of our real estate and our stock
price. The second quarter was also marked by robust leasing
activity and proactive balance sheet management, with no debt set
to mature through July 2025. We remain committed to reducing our
leverage, improving our cost of capital and positioning the Company
for sustainable growth in the future.”
Full Year 2024 Guidance
Update4
- GNL raised its initial disposition guidance range of closed
dispositions in 2024 to $650 million to $800 million from $400
million to $600 million.
- GNL reaffirms its 2024 AFFO per share guidance range of $1.30
to $1.40 and a net debt to Adjusted EBITDA range of 7.4x to
7.8x.
Summary of Results
|
|
Three MonthsEnded June 30, |
|
Three MonthsEnded March 31, |
(In thousands, except per share data) |
|
|
2024 |
|
|
|
2024 |
|
Revenue from tenants |
|
$ |
203,286 |
|
|
$ |
206,045 |
|
|
|
|
|
|
Net loss attributable to
common stockholders |
|
$ |
(46,600 |
) |
|
$ |
(34,687 |
) |
Net loss per diluted common
share |
|
$ |
(0.20 |
) |
|
$ |
(0.15 |
) |
|
|
|
|
|
NAREIT defined FFO
attributable to common stockholders |
|
$ |
36,193 |
|
|
$ |
55,773 |
|
NAREIT defined FFO per diluted
common share |
|
$ |
0.16 |
|
|
$ |
0.24 |
|
|
|
|
|
|
Core FFO attributable to
common stockholders |
|
$ |
50,855 |
|
|
$ |
56,592 |
|
Core FFO per diluted common
share |
|
$ |
0.22 |
|
|
$ |
0.25 |
|
|
|
|
|
|
AFFO attributable to common
stockholders |
|
$ |
76,692 |
|
|
$ |
74,964 |
|
AFFO per diluted common
share |
|
$ |
0.33 |
|
|
$ |
0.33 |
|
Property Portfolio
As of June 30, 2024, the Company’s
portfolio of 1,242 net lease properties is located in eleven
countries and territories, and is comprised of 64.3 million
rentable square feet. The Company operates in four reportable
segments, consistent with its current management internal financial
reporting purposes: (1) Industrial & Distribution, (2)
Multi-Tenant Retail, (3) Single-Tenant Retail and (4) Office. The
real estate portfolio metrics include:
- 94% leased with a remaining weighted-average lease term of 6.5
years5
- 79% of the portfolio contains contractual rent increases based
on annualized straight-line rent
- 59% of portfolio annualized straight-line rent derived from
investment grade and implied investment grade rated tenants
- 80% U.S. and Canada, 20% Europe (based on annualized
straight-line rent)
- 31% Industrial & Distribution, 28% Multi-Tenant Retail, 21%
Single-Tenant Retail and 20% Office (based on an annualized
straight-line rent)
Capital Structure and Liquidity
Resources6
As of June 30, 2024, the Company had
liquidity of $220.3 million and $214.0 million of capacity under
the Company’s revolving credit facility. The Company had net debt
of $5.0 billion7, including $2.4 billion of mortgage debt. The
Company successfully managed to reduce its outstanding debt balance
by $251.0 million from Q1 2024.
As of June 30, 2024, the percentage of debt
that is fixed rate (including variable rate debt fixed with swaps)
was 90% compared to 84% as of March 30, 2024. The Company’s total
combined debt had a weighted average interest rate of 4.7%
resulting in an interest coverage ratio of 2.4 times8.
Weighted-average debt maturity was 3.3 years as of both
June 30, 2024 and March 31, 2024.
Footnotes/Definitions
1 While we consider AFFO a useful indicator of
our performance, we do not consider AFFO as an alternative to net
income (loss) or as a measure of liquidity. Furthermore, other
REITs may define AFFO differently than we do. Projected AFFO per
share data included in this release is for informational purposes
only and should not be relied upon as indicative of future
dividends or as a measure of future liquidity. AFFO for the fourth
quarter also contains a number of adjustments for items that the
Company believes were non-recurring, one-time items including
adjustments for items that were settled in cash such as merger and
proxy related expenses. 2 Closed plus disposition pipeline of
$728.0 million as of August 1, 2024. Includes $548.0 million of
closed plus pipeline occupied dispositions at a cash cap rate of
7.3% and $180.0 million of vacant closed plus pipeline dispositions
that is expected to reduce annualized operating expenses by over
$3.0 million. The properties included in our disposition pipeline
for such purposes include those for which we have entered into
purchase and sale agreements (“PSAs”) or non-binding letters of
intents (“LOIs”). There can be no assurance that the transactions
contemplated by such PSAs or LOIs will be completed on the terms
contemplated, if at all.3 As used herein, “Investment Grade Rating”
includes both actual investment grade ratings of the tenant or
guarantor, if available, or implied investment grade. Implied
Investment Grade may include actual ratings of tenant parent,
guarantor parent (regardless of whether or not the parent has
guaranteed the tenant’s obligation under the lease) or by using a
proprietary Moody's analytical tool, which generates an implied
rating by measuring a company's probability of default. The term
"parent" for these purposes includes any entity, including any
governmental entity, owning more than 50% of the voting stock in a
tenant or a guarantor. Ratings information is as of June 30,
2024. Comprised of 31.9% leased to tenants with an actual
investment grade rating and 26.9% leased to tenants with an Implied
Investment Grade rating based on annualized cash rent as of
June 30, 2024.4 We do not provide guidance on net income. We
only provide guidance on AFFO per share and our Net Debt to
Adjusted EBITDA ratio and do not provide reconciliations of this
forward-looking non-GAAP guidance to net income per share or our
debt to net income due to the inherent difficulty in quantifying
certain items necessary to provide such reconciliations as a result
of their unknown effect, timing and potential significance.
Examples of such items include impairment of assets, gains and
losses from sales of assets, and depreciation and amortization from
new acquisitions and other non-recurring expenses.5
Weighted-average remaining lease term in years is based on square
feet as of June 30, 2024.6 During the three months ended
June 30, 2024, the Company did not sell any shares of Common
Stock or Series B Preferred Stock through its Common Stock or
Series B Preferred Stock "at-the-market" programs.7 Comprised of
the principal amount of GNL's outstanding debt totaling $5.1
billion less cash and cash equivalents totaling $122.2 million, as
of June 30, 2024.8 The interest coverage ratio is calculated
by dividing adjusted EBITDA for the applicable quarter by cash paid
for interest (calculated based on the interest expense less
non-cash portion of interest expense and amortization of mortgage
(discount) premium, net). Management believes that Interest
Coverage Ratio is a useful supplemental measure of our ability to
service our debt obligations. Adjusted EBITDA and cash paid for
interest are Non-GAAP metrics and are reconciled below.
Conference Call
GNL will host a webcast and conference call on
August 7, 2024 at 11:00 a.m. ET to discuss its financial and
operating results. To listen to the live call, please go to
GNL’s “Investor Relations” section of the website at least 15
minutes prior to the start of the call to register and download any
necessary audio software. Dial-in instructions for the conference
call and the replay are outlined below.
Conference Call Details
Live Call
Dial-In (Toll Free): 1-877-407-0792International
Dial-In: 1-201-689-8263
Conference Replay*
For those who are not able to listen to the live
broadcast, a replay will be available shortly after the call on the
GNL website at www.globalnetlease.com
Or dial in below:Domestic Dial-In (Toll Free):
1-844-512-2921International Dial-In: 1-412-317-6671Conference
Number: 13745187*Available from 2:00 p.m. ET on August 7, 2024
through November 7, 2024.
Supplemental Schedules
The Company will furnish supplemental
information packages with the Securities and Exchange Commission
(the “SEC”) to provide additional disclosure and financial
information. Once posted, the supplemental package can be found
under the “Presentations” tab in the Investor Relations section of
GNL’s website at www.globalnetlease.com and on the SEC website at
www.sec.gov.
About Global Net Lease, Inc.
Global Net Lease, Inc. is a publicly traded real
estate investment trust listed on the NYSE, which focuses on
acquiring and managing a global portfolio of income producing net
lease assets across the United States, and Western and Northern
Europe. Additional information about GNL can be found on its
website at www.globalnetlease.com.
Forward-Looking Statements
The statements in this press release that are
not historical facts may be forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995.
These forward-looking statements involve risks and uncertainties
that could cause the outcome to be materially different. The words
such as "may," "will," "seeks," "anticipates," "believes,"
"expects," "estimates," "projects," “potential,” “predicts,”
"plans," "intends," “would,” “could,” "should" and similar
expressions are intended to identify forward-looking statements,
although not all forward-looking statements contain these
identifying words. These forward-looking statements are subject to
a number of risks, uncertainties and other factors, many of which
are outside of the Company's control, which could cause actual
results to differ materially from the results contemplated by the
forward-looking statements. These risks and uncertainties include
the risks associated with realization of the anticipated benefits
of the merger with The Necessity Retail REIT, Inc. and the
internalization of the Company’s property management and advisory
functions; that any potential future acquisition or disposition by
the Company is subject to market conditions and capital
availability and may not be identified or completed on favorable
terms, or at all. Some of the risks and uncertainties, although not
all risks and uncertainties, that could cause the Company’s actual
results to differ materially from those presented in the Company’s
forward-looking statements are set forth in the Risk Factors and
“Quantitative and Qualitative Disclosures about Market Risk”
sections in the Company’s Annual Report on Form 10-K, its Quarterly
Reports on Form 10-Q, and all of its other filings with the U.S.
Securities and Exchange Commission, as such risks, uncertainties
and other important factors may be updated from time to time in the
Company’s subsequent reports. Further, forward-looking statements
speak only as of the date they are made, and the Company undertakes
no obligation to update or revise any forward-looking statement to
reflect changed assumptions, the occurrence of unanticipated events
or changes to future operating results over time, unless required
by law.
Contacts:
Investors and Media:Email:
investorrelations@globalnetlease.comPhone: (332) 265-2020
Global Net Lease, Inc.Consolidated Balance
Sheets(In thousands) |
|
|
June 30,2024 |
|
December 31,2023 |
ASSETS |
|
(Unaudited) |
|
|
Real estate investments, at
cost: |
|
|
|
|
Land |
|
$ |
1,352,946 |
|
|
$ |
1,430,607 |
|
Buildings, fixtures and improvements |
|
|
5,631,557 |
|
|
|
5,842,314 |
|
Construction in progress |
|
|
6,913 |
|
|
|
23,242 |
|
Acquired intangible lease assets |
|
|
1,215,530 |
|
|
|
1,359,981 |
|
Total real estate investments, at cost |
|
|
8,206,946 |
|
|
|
8,656,144 |
|
Less accumulated depreciation and amortization |
|
|
(1,128,555 |
) |
|
|
(1,083,824 |
) |
Total real estate investments, net |
|
|
7,078,391 |
|
|
|
7,572,320 |
|
Assets held for sale |
|
|
4,254 |
|
|
|
3,188 |
|
Cash and cash equivalents |
|
|
122,181 |
|
|
|
121,566 |
|
Restricted cash |
|
|
50,312 |
|
|
|
40,833 |
|
Derivative assets, at fair
value |
|
|
11,342 |
|
|
|
10,615 |
|
Unbilled straight-line
rent |
|
|
92,443 |
|
|
|
84,254 |
|
Operating lease right-of-use
asset |
|
|
76,743 |
|
|
|
77,008 |
|
Prepaid expenses and other
assets |
|
|
109,631 |
|
|
|
121,997 |
|
Deferred tax assets |
|
|
4,786 |
|
|
|
4,808 |
|
Goodwill |
|
|
50,020 |
|
|
|
46,976 |
|
Deferred financing costs,
net |
|
|
12,610 |
|
|
|
15,412 |
|
Total Assets |
|
$ |
7,612,713 |
|
|
$ |
8,098,977 |
|
|
|
|
|
|
LIABILITIES AND
EQUITY |
|
|
|
|
Mortgage notes payable,
net |
|
$ |
2,268,801 |
|
|
$ |
2,517,868 |
|
Revolving credit facility |
|
|
1,735,603 |
|
|
|
1,744,182 |
|
Senior notes, net |
|
|
895,830 |
|
|
|
886,045 |
|
Acquired intangible lease
liabilities, net |
|
|
89,401 |
|
|
|
95,810 |
|
Derivative liabilities, at
fair value |
|
|
1,557 |
|
|
|
5,145 |
|
Accounts payable and accrued
expenses |
|
|
85,753 |
|
|
|
99,014 |
|
Operating lease liability |
|
|
49,575 |
|
|
|
48,369 |
|
Prepaid rent |
|
|
45,722 |
|
|
|
46,213 |
|
Deferred tax liability |
|
|
5,626 |
|
|
|
6,009 |
|
Dividends payable |
|
|
11,581 |
|
|
|
11,173 |
|
Total Liabilities |
|
|
5,189,449 |
|
|
|
5,459,828 |
|
Commitments and
contingencies |
|
|
— |
|
|
|
— |
|
Stockholders'
Equity: |
|
|
|
|
7.25% Series A cumulative redeemable preferred stock |
|
|
68 |
|
|
|
68 |
|
6.875% Series B cumulative redeemable perpetual preferred
stock |
|
|
47 |
|
|
|
47 |
|
7.50% Series D cumulative redeemable perpetual preferred stock |
|
|
79 |
|
|
|
79 |
|
7.375% Series E cumulative redeemable perpetual preferred
stock |
|
|
46 |
|
|
|
46 |
|
Common stock |
|
|
3,638 |
|
|
|
3,639 |
|
Additional paid-in
capital |
|
|
4,353,095 |
|
|
|
4,350,112 |
|
Accumulated other
comprehensive loss |
|
|
(6,833 |
) |
|
|
(14,096 |
) |
Accumulated deficit |
|
|
(1,929,107 |
) |
|
|
(1,702,143 |
) |
Total Stockholders' Equity |
|
|
2,421,033 |
|
|
|
2,637,752 |
|
Non-controlling interest |
|
|
2,231 |
|
|
|
1,397 |
|
Total Equity |
|
|
2,423,264 |
|
|
|
2,639,149 |
|
Total Liabilities and Equity |
|
$ |
7,612,713 |
|
|
$ |
8,098,977 |
|
Global Net Lease, Inc.Consolidated
Statements of Operations (Unaudited)(In thousands,
except share and per share data) |
|
|
Three MonthsEnded June 30, |
|
Three MonthsEnded March 31, |
|
|
|
2024 |
|
|
|
2024 |
|
Revenue from
tenants |
|
$ |
203,286 |
|
|
$ |
206,045 |
|
|
|
|
|
|
Expenses: |
|
|
|
|
Property operating |
|
|
35,533 |
|
|
|
37,830 |
|
Impairment charges |
|
|
27,402 |
|
|
|
4,327 |
|
Merger, transaction and other costs |
|
|
1,572 |
|
|
|
761 |
|
General and administrative |
|
|
15,196 |
|
|
|
16,177 |
|
Equity-based compensation |
|
|
2,340 |
|
|
|
1,973 |
|
Depreciation and amortization |
|
|
89,493 |
|
|
|
92,000 |
|
Total expenses |
|
|
171,536 |
|
|
|
153,068 |
|
Operating income before gain on dispositions of real estate
investments |
|
|
31,750 |
|
|
|
52,977 |
|
Gain on dispositions of real estate investments |
|
|
34,102 |
|
|
|
5,867 |
|
Operating income |
|
|
65,852 |
|
|
|
58,844 |
|
Other income
(expense): |
|
|
|
|
Interest expense |
|
|
(89,815 |
) |
|
|
(82,753 |
) |
Loss on extinguishment of debt |
|
|
(13,090 |
) |
|
|
(58 |
) |
Gain on derivative instruments |
|
|
530 |
|
|
|
1,588 |
|
Unrealized gains on undesignated foreign currency advances and
other hedge ineffectiveness |
|
|
300 |
|
|
|
1,032 |
|
Other income (expense) |
|
|
309 |
|
|
|
(16 |
) |
Total other expense, net |
|
|
(101,766 |
) |
|
|
(80,207 |
) |
Net loss before income
taxes |
|
|
(35,914 |
) |
|
|
(21,363 |
) |
Income tax benefit
(expense) |
|
|
250 |
|
|
|
(2,388 |
) |
Net loss |
|
|
(35,664 |
) |
|
|
(23,751 |
) |
Preferred stock dividends |
|
|
(10,936 |
) |
|
|
(10,936 |
) |
Net loss attributable
to common stockholders |
|
$ |
(46,600 |
) |
|
$ |
(34,687 |
) |
|
|
|
|
|
Basic and Diluted Loss
Per Share: |
|
|
|
|
Net loss per share attributable to common stockholders — Basic and
Diluted |
|
$ |
(0.20 |
) |
|
$ |
(0.15 |
) |
|
|
|
|
|
Weighted average shares outstanding — Basic and Diluted |
|
|
230,381 |
|
|
|
230,320 |
|
|
|
|
|
|
|
|
Global Net Lease, Inc.Quarterly
Reconciliation of Non-GAAP Measures (Unaudited)(In
thousands) |
|
|
Three Months Ended June 30, |
|
Three Months Ended March 31, |
|
|
|
2024 |
|
|
|
2024 |
|
Adjusted
EBITDA |
|
|
|
|
Net loss |
|
$ |
(35,664 |
) |
|
$ |
(23,751 |
) |
Depreciation and amortization |
|
|
89,493 |
|
|
|
92,000 |
|
Interest expense |
|
|
89,815 |
|
|
|
82,753 |
|
Income tax expense |
|
|
(250 |
) |
|
|
2,388 |
|
Impairment charges |
|
|
27,402 |
|
|
|
4,327 |
|
Equity-based compensation |
|
|
2,340 |
|
|
|
1,973 |
|
Merger, transaction and other costs[1] |
|
|
1,572 |
|
|
|
761 |
|
Gain on dispositions of real estate investments |
|
|
(34,102 |
) |
|
|
(5,867 |
) |
Gain on derivative instruments |
|
|
(530 |
) |
|
|
(1,588 |
) |
Unrealized gains on undesignated foreign currency advances and
other hedge ineffectiveness |
|
|
(300 |
) |
|
|
(1,032 |
) |
Loss on extinguishment of debt |
|
|
13,090 |
|
|
|
58 |
|
Other (income) expense |
|
|
(309 |
) |
|
|
16 |
|
Expenses attributable to European tax restructuring[2] |
|
|
16 |
|
|
|
469 |
|
Transition costs related to the Merger and Internalization[3] |
|
|
995 |
|
|
|
2,826 |
|
Adjusted EBITDA |
|
|
153,568 |
|
|
|
155,333 |
|
|
|
|
|
|
Net operating income
(NOI) |
|
|
|
|
General and administrative |
|
|
15,196 |
|
|
|
16,177 |
|
Expenses attributable to European tax restructuring[2] |
|
|
(16 |
) |
|
|
(469 |
) |
Transition costs related to the Merger and Internalization[3] |
|
|
(995 |
) |
|
|
(2,826 |
) |
NOI |
|
|
167,753 |
|
|
|
168,215 |
|
Amortization related to above- and below- market lease intangibles
and right-of-use assets, net |
|
|
1,901 |
|
|
|
2,225 |
|
Straight-line rent |
|
|
(5,349 |
) |
|
|
(4,562 |
) |
Cash NOI |
|
$ |
164,305 |
|
|
$ |
165,878 |
|
|
|
|
|
|
Cash Paid for
Interest: |
|
|
|
|
Interest Expense |
|
$ |
89,815 |
|
|
$ |
82,753 |
|
Non-cash portion of interest expense |
|
|
(2,580 |
) |
|
|
(2,394 |
) |
Amortization of discounts on mortgages and senior notes |
|
|
(24,080 |
) |
|
|
(15,338 |
) |
Total cash paid for interest |
|
$ |
63,155 |
|
|
$ |
65,021 |
|
_____________[1] For the three months ended June
30, 2024 and March 31, 2024, these costs primarily consist of
advisory, legal and other professional costs that were directly
related to the Merger and Internalization.[2] Amounts relate to
costs incurred related to the tax restructuring of our European
entities. We do not consider these expenses to be part of our
normal operating performance and have, accordingly, increased
Adjusted EBITDA for these amounts.[3] Amounts include costs related
to (i) compensation incurred for our former Co-Chief Executive
Officer who retired effective March 31, 2024; (ii) a transition
service agreement with the former Advisor and; (iii) insurance
premiums related to expiring directors and officers insurance of
former RTL directors. We do not consider these expenses to be part
of our normal operating performance and have, accordingly,
increased Adjusted EBITDA for these amounts.
Global Net Lease, Inc.Quarterly
Reconciliation of Non-GAAP Measures (Unaudited)(In
thousands) |
|
|
Three MonthsEnded June 30, |
|
Three MonthsEnded March 31, |
|
|
|
2024 |
|
|
|
2024 |
|
Net loss attributable
to stockholders (in accordance with GAAP) |
|
$ |
(46,600 |
) |
|
$ |
(34,687 |
) |
Impairment charges |
|
|
27,402 |
|
|
|
4,327 |
|
Depreciation and amortization |
|
|
89,493 |
|
|
|
92,000 |
|
Gain on dispositions of real estate investments |
|
|
(34,102 |
) |
|
|
(5,867 |
) |
FFO (defined by
NAREIT) |
|
|
36,193 |
|
|
|
55,773 |
|
Merger, transaction and other costs[1] |
|
|
1,572 |
|
|
|
761 |
|
Loss on extinguishment of debt |
|
|
13,090 |
|
|
|
58 |
|
Core FFO attributable
to common stockholders |
|
|
50,855 |
|
|
|
56,592 |
|
Non-cash equity-based compensation |
|
|
2,340 |
|
|
|
1,973 |
|
Non-cash portion of interest expense |
|
|
2,580 |
|
|
|
2,394 |
|
Amortization related to above- and below-market lease intangibles
and right-of-use assets, net |
|
|
1,901 |
|
|
|
2,225 |
|
Straight-line rent |
|
|
(5,349 |
) |
|
|
(4,562 |
) |
Unrealized gains on undesignated foreign currency advances and
other hedge ineffectiveness |
|
|
(300 |
) |
|
|
(1,032 |
) |
Eliminate unrealized gains on foreign currency transactions[2] |
|
|
(230 |
) |
|
|
(1,259 |
) |
Amortization of discounts on mortgages and senior notes |
|
|
24,080 |
|
|
|
15,338 |
|
Expenses attributable to European tax restructuring[3] |
|
|
16 |
|
|
|
469 |
|
Transition costs related to the Merger and Internalization[4] |
|
|
995 |
|
|
|
2,826 |
|
Forfeited disposition deposit[5] |
|
|
(196 |
) |
|
|
— |
|
Adjusted funds from
operations (AFFO) attributable to common stockholders |
|
$ |
76,692 |
|
|
$ |
74,964 |
|
__________
[1] For the three months ended June 30, 2024 and
March 31, 2024, these costs primarily consist of advisory, legal
and other professional costs that were directly related to the
Merger and Internalization.[2] For AFFO purposes, we add back
unrealized (gain) loss. For the three months ended June 30,
2024, gain on derivative instruments was $0.5 million, which
consisted of unrealized gains of $0.2 million and realized gains of
$0.3 million. For the three months ended March 31, 2024, gain
on derivative instruments was $1.6 million, which consisted of
unrealized gains of $1.3 million and realized gains of $0.3
million.[3] Amounts relate to costs incurred related to the tax
restructuring of our European entities. We do not consider these
expenses to be part of our normal operating performance and have,
accordingly, increased AFFO for these amounts.[4] Amounts include
costs related to (i) compensation incurred for our former Co-Chief
Executive Officer who retired effective March 31, 2024; (ii) a
transition service agreement with the former Advisor and; (iii)
insurance premiums related to expiring directors and officers
insurance of former RTL directors. We do not consider these
expenses to be part of our normal operating performance and have,
accordingly, increased AFFO for these amounts.[5] Represents a
forfeited deposit from a potential buyer of one of our properties,
which is recorded in other income in our consolidated statement of
operations. We do not consider this income to be part of our normal
operating performance and have, accordingly, decreased AFFO for
this amount.
The following table provides operating financial information for
the Company’s four reportable segments:
|
|
Three MonthsEnded June 30, |
|
Three MonthsEnded March 31, |
(In thousands) |
|
|
2024 |
|
|
2024 |
Industrial & Distribution: |
|
|
|
|
Revenue from tenants |
|
$ |
61,436 |
|
$ |
61,994 |
Property operating expense |
|
|
4,952 |
|
|
4,679 |
Net Operating Income |
|
$ |
56,484 |
|
$ |
57,315 |
|
|
|
|
|
Multi-Tenant
Retail: |
|
|
|
|
Revenue from tenants |
|
$ |
66,966 |
|
$ |
66,803 |
Property operating expense |
|
|
22,562 |
|
|
22,906 |
Net Operating Income |
|
$ |
44,404 |
|
$ |
43,897 |
|
|
|
|
|
Single-Tenant
Retail: |
|
|
|
|
Revenue from tenants |
|
$ |
38,948 |
|
$ |
40,786 |
Property operating expense |
|
|
3,776 |
|
|
4,770 |
Net Operating Income |
|
$ |
35,172 |
|
$ |
36,016 |
|
|
|
|
|
Office: |
|
|
|
|
Revenue from tenants |
|
$ |
35,936 |
|
$ |
36,462 |
Property operating expense |
|
|
4,243 |
|
|
5,475 |
Net Operating Income |
|
$ |
31,693 |
|
$ |
30,987 |
Caution on Use of Non-GAAP Measures
Funds from Operations (“FFO”), Core Funds from
Operations (“Core FFO”), Adjusted Funds from Operations (“AFFO”),
Adjusted Earnings before Interest, Taxes, Depreciation and
Amortization (“Adjusted EBITDA”), Net Operating Income (“NOI”) and
Cash Net Operating Income (“Cash NOI”) should not be construed to
be more relevant or accurate than the current GAAP methodology in
calculating net income or in its applicability in evaluating our
operating performance. The method utilized to evaluate the value
and performance of real estate under GAAP should be construed as a
more relevant measure of operational performance and considered
more prominently than the non-GAAP measures.
Other REITs may not define FFO in accordance
with the current National Association of Real Estate Investment
Trusts (“NAREIT”) definition (as we do), or may interpret the
current NAREIT definition differently than we do, or may calculate
Core FFO or AFFO differently than we do. Consequently, our
presentation of FFO, Core FFO and AFFO may not be comparable to
other similarly-titled measures presented by other REITs.
We consider FFO, Core FFO and AFFO useful
indicators of our performance. Because FFO, Core FFO and AFFO
calculations exclude such factors as depreciation and amortization
of real estate assets and gain or loss from sales of operating real
estate assets (which can vary among owners of identical assets in
similar conditions based on historical cost accounting and
useful-life estimates), FFO, Core FFO and AFFO presentations
facilitate comparisons of operating performance between periods and
between other REITs.
As a result, we believe that the use of FFO,
Core FFO and AFFO, together with the required GAAP presentations,
provide a more complete understanding of our operating performance
including relative to our peers and a more informed and appropriate
basis on which to make decisions involving operating, financing,
and investing activities. However, FFO, Core FFO and AFFO are not
indicative of cash available to fund ongoing cash needs, including
the ability to make cash distributions. Investors are cautioned
that FFO, Core FFO and AFFO should only be used to assess the
sustainability of our operating performance excluding these
activities, as they exclude certain costs that have a negative
effect on our operating performance during the periods in which
these costs are incurred.
Funds from Operations, Core Funds from Operations and
Adjusted Funds from Operations
Funds from Operations
Due to certain unique operating characteristics
of real estate companies, as discussed below, NAREIT, an industry
trade group, has promulgated a measure known as FFO, which we
believe to be an appropriate supplemental measure to reflect the
operating performance of a REIT. FFO is not equivalent to net
income or loss as determined under GAAP.
We calculate FFO, a non-GAAP measure, consistent
with the standards established over time by the Board of Governors
of NAREIT, as restated in a White Paper approved by the Board of
Governors of NAREIT effective in December 2018 (the "White Paper").
The White Paper defines FFO as net income or loss computed in
accordance with GAAP, excluding depreciation and amortization
related to real estate, gain and loss from the sale of certain real
estate assets, gain and loss from change in control and impairment
write-downs of certain real estate assets and investments in
entities when the impairment is directly attributable to decreases
in the value of depreciable real estate held by the entity.
Adjustments for unconsolidated partnerships and joint ventures are
calculated to exclude the proportionate share of the
non-controlling interest to arrive at FFO, Core FFO, AFFO and NOI
attributable to stockholders, as applicable. Our FFO calculation
complies with NAREIT's definition.
The historical accounting convention used for
real estate assets requires straight-line depreciation of buildings
and improvements, and straight-line amortization of intangibles,
which implies that the value of a real estate asset diminishes
predictably over time. We believe that, because real estate values
historically rise and fall with market conditions, including
inflation, interest rates, unemployment and consumer spending,
presentations of operating results for a REIT using historical
accounting for depreciation and certain other items may be less
informative. Historical accounting for real estate involves the use
of GAAP. Any other method of accounting for real estate such as the
fair value method cannot be construed to be any more accurate or
relevant than the comparable methodologies of real estate valuation
found in GAAP. Nevertheless, we believe that the use of FFO, which
excludes the impact of real estate related depreciation and
amortization, among other things, provides a more complete
understanding of our performance to investors and to management,
and when compared year over year, reflects the impact on our
operations from trends in occupancy rates, rental rates, operating
costs, general and administrative expenses, and interest costs,
which may not be immediately apparent from net income.
Core Funds from Operations
In calculating Core FFO, we start with FFO, then
we exclude certain non-core items such as merger, transaction and
other costs, settlement costs related to our Blackwells/Related
Parties litigation, as well as certain other costs that are
considered to be non-core, such as debt extinguishment costs. The
purchase of properties, and the corresponding expenses associated
with that process, is a key operational feature of our core
business plan to generate operational income and cash flows in
order to make dividend payments to stockholders. In evaluating
investments in real estate, we differentiate the costs to acquire
the investment from the subsequent operations of the investment. We
also add back non-cash write-offs of deferred financing costs and
prepayment penalties incurred with the early extinguishment of debt
which are included in net income but are considered financing cash
flows when paid in the statement of cash flows. We consider these
write-offs and prepayment penalties to be capital transactions and
not indicative of operations. By excluding expensed acquisition,
transaction and other costs as well as non-core costs, we believe
Core FFO provides useful supplemental information that is
comparable for each type of real estate investment and is
consistent with management's analysis of the investing and
operating performance of our properties.
Adjusted Funds from Operations
In calculating AFFO, we start with Core FFO,
then we exclude certain income or expense items from AFFO that we
consider more reflective of investing activities, other non-cash
income and expense items and the income and expense effects of
other activities or items, including items that were paid in cash
that are not a fundamental attribute of our business plan or were
one time or non-recurring items. These items include, for example,
early extinguishment of debt and other items excluded in Core FFO
as well as unrealized gain and loss, which may not ultimately be
realized, such as gain or loss on derivative instruments, gain or
loss on foreign currency transactions, and gain or loss on
investments. In addition, by excluding non-cash income and expense
items such as amortization of above-market and below-market leases
intangibles, amortization of deferred financing costs,
straight-line rent and equity-based compensation from AFFO, we
believe we provide useful information regarding income and expense
items which have a direct impact on our ongoing operating
performance. We also exclude revenue attributable to the
reimbursement by third parties of financing costs that we
originally incurred because these revenues are not, in our view,
related to operating performance. We also include the realized gain
or loss on foreign currency exchange contracts for AFFO as such
items are part of our ongoing operations and affect our current
operating performance.
In calculating AFFO, we also exclude certain
expenses which under GAAP are treated as operating expenses in
determining operating net income. All paid and accrued acquisition,
transaction and other costs (including prepayment penalties for
debt extinguishments and merger related expenses) and certain other
expenses, including expenses incurred for our 2023 proxy contest
and related Blackwells/Related Parties litigation, expenses related
to our European tax restructuring and transition costs related to
the Merger and Internalization, negatively impact our operating
performance during the period in which expenses are incurred or
properties are acquired and will also have negative effects on
returns to investors, but are not reflective of our on-going
performance. Further, under GAAP, certain contemplated non-cash
fair value and other non-cash adjustments are considered operating
non-cash adjustments to net income. In addition, as discussed
above, we view gain and loss from fair value adjustments as items
which are unrealized and may not ultimately be realized and not
reflective of ongoing operations and are therefore typically
adjusted for when assessing operating performance. Excluding income
and expense items detailed above from our calculation of AFFO
provides information consistent with management's analysis of our
operating performance. Additionally, fair value adjustments, which
are based on the impact of current market fluctuations and
underlying assessments of general market conditions, but can also
result from operational factors such as rental and occupancy rates,
may not be directly related or attributable to our current
operating performance. By excluding such changes that may reflect
anticipated and unrealized gain or loss, we believe AFFO provides
useful supplemental information. By providing AFFO, we believe we
are presenting useful information that can be used to, among other
things, assess our performance without the impact of transactions
or other items that are not related to our portfolio of properties.
AFFO presented by us may not be comparable to AFFO reported by
other REITs that define AFFO differently. Furthermore, we believe
that in order to facilitate a clear understanding of our operating
results, AFFO should be examined in conjunction with net income
(loss) calculated in accordance with GAAP and presented in our
consolidated financial statements. AFFO should not be considered as
an alternative to net income (loss) as an indication of our
performance or to cash flows as a measure of our liquidity or
ability to make distributions.
Adjusted Earnings before Interest,
Taxes, Depreciation and Amortization, Net Operating Income and Cash
Net Operating Income
We believe that Adjusted EBITDA, which is
defined as earnings before interest, taxes, depreciation and
amortization adjusted for acquisition, transaction and other costs,
other non-cash items and including our pro-rata share from
unconsolidated joint ventures, is an appropriate measure of our
ability to incur and service debt. We also exclude revenue
attributable to the reimbursement by third parties of financing
costs that we originally incurred because these revenues are not,
in our view, related to operating performance. All paid and accrued
acquisition, transaction and other costs (including prepayment
penalties for debt extinguishments) and certain other expenses,
including general and administrative expenses incurred for the 2023
proxy contest and related Blackwells/Related Parties litigation,
expenses related to our European tax restructuring and transition
costs related to the Merger and Internalization, negatively impact
our operating performance during the period in which expenses are
incurred or properties are acquired and will also have negative
effects on returns to investors, but are not reflective of on-going
performance. Due to the increase in general and administrative
expenses as a result of the 2023 proxy contest and related
litigation as a portion of our total general and administrative
expenses in the first quarter of 2023, we began including this
adjustment to arrive at Adjusted EBITDA in order to better reflect
our operating performance. Adjusted EBITDA should not be considered
as an alternative to cash flows from operating activities, as a
measure of our liquidity or as an alternative to net income as an
indicator of our operating activities. Other REITs may calculate
Adjusted EBITDA differently and our calculation should not be
compared to that of other REITs.
NOI is a non-GAAP financial measure equal to net
income (loss), the most directly comparable GAAP financial measure,
less discontinued operations, interest, other income and income
from preferred equity investments and investment securities, plus
corporate general and administrative expense, acquisition,
transaction and other costs, depreciation and amortization, other
non-cash expenses and interest expense. We use NOI internally as a
performance measure and believe NOI provides useful information to
investors regarding our financial condition and results of
operations because it reflects only those income and expense items
that are incurred at the property level. Therefore, we believe NOI
is a useful measure for evaluating the operating performance of our
real estate assets and to make decisions about resource
allocations. Further, we believe NOI is useful to investors as a
performance measure because, when compared across periods, NOI
reflects the impact on operations from trends in occupancy rates,
rental rates, operating costs and acquisition activity on an
unlevered basis, providing perspective not immediately apparent
from net income. NOI excludes certain components from net income in
order to provide results that are more closely related to a
property's results of operations. For example, interest expense is
not necessarily linked to the operating performance of a real
estate asset and is often incurred at the corporate level as
opposed to the property level. In addition, depreciation and
amortization, because of historical cost accounting and useful life
estimates, may distort operating performance at the property level.
NOI presented by us may not be comparable to NOI reported by other
REITs that define NOI differently. We believe that in order to
facilitate a clear understanding of our operating results, NOI
should be examined in conjunction with net income (loss) as
presented in our consolidated financial statements. NOI should not
be considered as an alternative to net income (loss) as an
indication of our performance or to cash flows as a measure of our
liquidity.
Cash NOI is a non-GAAP financial measure that is
intended to reflect the performance of our properties. We define
Cash NOI as net operating income (which is separately defined
herein) excluding amortization of above/below market lease
intangibles and straight-line rent adjustments that are included in
GAAP lease revenues. We believe that Cash NOI is a helpful measure
that both investors and management can use to evaluate the current
financial performance of our properties and it allows for
comparison of our operating performance between periods and to
other REITs. Cash NOI should not be considered as an alternative to
net income, as an indication of our financial performance, or to
cash flows as a measure of liquidity or our ability to fund all
needs. The method by which we calculate and present Cash NOI may
not be directly comparable to the way other REITs calculate and
present Cash NOI.
Cash Paid for Interest is calculated based on
the interest expense less non-cash portion of interest expense and
amortization of mortgage (discount) premium, net. Management
believes that Cash Paid for Interest provides useful information to
investors to assess our overall solvency and financial flexibility.
Cash Paid for Interest should not be considered as an alternative
to interest expense as determined in accordance with GAAP or any
other GAAP financial measures and should only be considered
together with and as a supplement to our financial information
prepared in accordance with GAAP.
Global Net Lease (NYSE:GNL)
Historical Stock Chart
From Dec 2024 to Jan 2025
Global Net Lease (NYSE:GNL)
Historical Stock Chart
From Jan 2024 to Jan 2025