エドガーで原本を確認する
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): October 31, 2024
NNN REIT, INC.
(exact name of registrant as specified in its charter)
Maryland |
|
001-11290 |
|
56-1431377 |
|
(State or other jurisdiction of incorporation or organization) |
|
(Commission File Number) |
|
(I.R.S. Employment Identification No.) |
450 South Orange Avenue, Suite 900, Orlando, Florida 32801
(Address of principal executive offices, including zip code)
(407) 265-7348
(Registrant’s telephone number, including area code)
Not applicable
(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 exchange on which registered |
Common Stock, $0.01 par value |
NNN |
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 October 31, 2024, NNN REIT, Inc. (the "Company") issued a press release announcing its results of operations and financial condition for the quarter and nine months ended September 30, 2024. The press release is attached hereto as Exhibit 99.1. The press release is available on the Company's website.
The information in this Form 8-K is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”), as amended, or otherwise subject to the liabilities of such section, nor shall such information be deemed to be incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01. |
Financial Statements and Exhibits. |
99.1 |
|
|
|
104.1 |
|
|
Cover Page Interactive Data File (the Cover Page Interactive Data File is embedded within the Inline XBRL document) |
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.
|
|
|
|
|
|
|
NNN REIT, Inc. |
||
|
|
|
||
Dated: October 31, 2024 |
|
By: |
|
/s/ Kevin B. Habicht |
|
|
|
|
Kevin B. Habicht |
|
|
|
|
Executive Vice President and Chief Financial Officer |
Exhibit 99.1
NEWS RELEASE
For information contact:
Kevin B. Habicht
Chief Financial Officer
(407) 265-7348 |
FOR IMMEDIATE RELEASE |
October 31, 2024
Third Quarter 2024 Operating Results
Announced by NNN REIT, Inc.
Orlando, Florida, October 31, 2024 – NNN REIT, Inc. (NYSE: NNN), a real estate investment trust, today announced its operating results for the quarter and nine months ended September 30, 2024. Highlights include:
Operating Results:
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
(dollars in thousands, except per share data) |
|
|||||||||||||
Revenues |
|
$ |
218,564 |
|
|
$ |
205,132 |
|
|
$ |
650,784 |
|
|
$ |
611,880 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
97,904 |
|
|
$ |
106,787 |
|
|
$ |
298,941 |
|
|
$ |
295,658 |
|
Net earnings per share |
|
$ |
0.53 |
|
|
$ |
0.59 |
|
|
$ |
1.63 |
|
|
$ |
1.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
FFO |
|
$ |
154,171 |
|
|
$ |
147,223 |
|
|
$ |
457,812 |
|
|
$ |
437,362 |
|
FFO per share |
|
$ |
0.84 |
|
|
$ |
0.81 |
|
|
$ |
2.50 |
|
|
$ |
2.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Core FFO |
|
$ |
154,327 |
|
|
$ |
147,376 |
|
|
$ |
458,438 |
|
|
$ |
438,247 |
|
Core FFO per share |
|
$ |
0.84 |
|
|
$ |
0.81 |
|
|
$ |
2.50 |
|
|
$ |
2.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
AFFO |
|
$ |
155,701 |
|
|
$ |
148,281 |
|
|
$ |
462,556 |
|
|
$ |
442,526 |
|
AFFO per share |
|
$ |
0.84 |
|
|
$ |
0.82 |
|
|
$ |
2.52 |
|
|
$ |
2.44 |
|
Third Quarter 2024 Highlights:
1
Previous Core FFO per share guidance for 2024 was narrowed from a range of $3.27 to $3.33 per share to a range of $3.28 to $3.32 per share. The 2024 AFFO is estimated to be $3.31 to $3.35 per share. The Core FFO guidance equates to net earnings of $1.93 to $1.97 per share, plus $1.35 per share of expected real estate depreciation and amortization and excludes any gains from the sale of real estate, charges for impairments and executive retirement costs. The guidance is based on current plans and assumptions and subject to risks and uncertainties more fully described in this press release and the company's reports filed with the Securities and Exchange Commission.
Steve Horn, Chief Executive Officer, commented: "NNN continues to perform consistently, with a 3.7 percent increase in FFO and Core FFO per share results in the third quarter 2024 compared to prior year results. With over $175 million of cash, $1.2 billion available on our revolving credit facility and no debt maturities until the fourth quarter of 2025, our balance sheet continues to allow NNN to capitalize on sufficiently accretive opportunities and remain well positioned to provide long-term shareholder value."
NNN REIT invests primarily in high-quality retail properties subject generally to long-term, net leases. As of September 30, 2024, the company owned 3,549 properties in 49 states with a gross leasable area of approximately 36.6 million square feet and a weighted average remaining lease term of 10.0 years. NNN is one of only three publicly traded real estate investment trusts to have increased annual dividends for 35 or more consecutive years. For more information on the company, visit www.nnnreit.com.
Management will hold a conference call on October 31, 2024, at 10:30 a.m. ET to review its results of operations. The call can be accessed on the NNN REIT website live at www.nnnreit.com. For those unable to listen to the live broadcast, a replay will be available on the company’s website. In addition, a summary of any earnings guidance given on the call will be posted to the company’s website.
Statements in this press release that are not strictly historical are “forward-looking” statements. These statements generally are characterized by the use of terms such as "believe," "expect," "intend," "may," "estimated," or other similar words or expressions. Forward-looking statements involve known and unknown risks, which may cause the company’s actual future results to differ materially from expected results. These risks include, among others, general economic conditions, including inflation, local real estate conditions, changes in interest rates, increases in operating costs, the preferences and financial condition of the company's tenants, the availability of capital, risks related to the company's status as a real estate investment trust ("REIT"), and the potential impacts of an epidemic or pandemic on the company’s business operations, financial results, and financial position on the world economy. Additional information concerning these and other factors that could cause actual results to differ materially from these forward-looking statements is contained from time to time in the company’s Securities and Exchange Commission (the "Commission”) filings, including, but not limited to, the company’s (i) Annual Report on Form 10-K for the year ended December 31, 2023 and (ii) Quarterly Report on Form 10-Q for the quarters ended March 31, 2024, June 30, 2024 and September 30, 2024. Copies of each filing may be obtained from the company or the Commission. Such forward-looking statements should be regarded solely as reflections of the company’s current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. NNN REIT, Inc. undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date these statements were made.
2
Funds From Operations, commonly referred to as "FFO", is a relative non-GAAP financial measure of operating performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and is used by the company as follows: net earnings (computed in accordance with GAAP) plus depreciation and amortization of assets unique to the real estate industry, excluding gains (or including losses), any applicable taxes and noncontrolling interests on the disposition of certain assets, the company’s share of these items from the company’s noncontrolling interests and any impairment charges on a depreciable real estate asset, net of recoveries.
FFO is generally considered by industry analysts to be the most appropriate measure of performance of real estate companies. FFO does not necessarily represent cash provided by operating activities in accordance with GAAP and should not be considered an alternative to net earnings as an indication of the company’s performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers FFO an appropriate measure of performance of an equity REIT because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time, and because industry analysts have accepted it as a performance measure. The company’s computation of FFO may differ from the methodology for calculating FFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to FFO, as defined by NAREIT, is included in the financial information accompanying this release.
Core Funds From Operations (“Core FFO”) is a non-GAAP measure of operating performance that adjusts FFO to eliminate the impact of certain GAAP income and expense amounts that the company believes are infrequent and unusual in nature and/or not related to its core real estate operations. Exclusion of these items from similar FFO-type metrics is common within the REIT industry, and management believes that presentation of Core FFO provides investors with a potential metric to assist in their evaluation of the company’s operating performance across multiple periods and in comparison to the operating performance of its peers because it removes the effect of unusual items that are not expected to impact the company’s operating performance on an ongoing basis. Core FFO is used by management in evaluating the performance of the company’s core business operations and is a factor in determining management compensation. Items included in calculating FFO that may be excluded in calculating Core FFO may include items such as transaction related gains, income or expense, impairments on land or commercial mortgage residual interests, executive retirement costs or other non-core amounts as they occur. The company’s computation of Core FFO may differ from the methodology for calculating Core FFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to Core FFO is included in the financial information accompanying this release.
Adjusted Funds From Operations (“AFFO”) is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. AFFO adjusts FFO for certain non-cash items that reduce or increase net income in accordance with GAAP. AFFO should not be considered an alternative to net earnings, as an indication of the company's performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers AFFO a useful supplemental measure of the company’s performance. The company’s computation of AFFO may differ from the methodology for calculating AFFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to AFFO is included in the financial information accompanying this release.
3
NNN REIT, Inc.
(dollars in thousands, except per share data)
(unaudited)
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Income Statement Summary |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Rental income |
|
$ |
218,155 |
|
|
$ |
204,856 |
|
|
$ |
649,120 |
|
|
$ |
610,912 |
|
Interest and other income from real estate transactions |
|
|
409 |
|
|
|
276 |
|
|
|
1,664 |
|
|
|
968 |
|
|
|
|
218,564 |
|
|
|
205,132 |
|
|
|
650,784 |
|
|
|
611,880 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative |
|
|
11,209 |
|
|
|
10,225 |
|
|
|
35,582 |
|
|
|
33,216 |
|
Real estate |
|
|
7,263 |
|
|
|
6,459 |
|
|
|
21,175 |
|
|
|
20,141 |
|
Depreciation and amortization |
|
|
63,369 |
|
|
|
59,523 |
|
|
|
186,487 |
|
|
|
178,546 |
|
Leasing transaction costs |
|
|
22 |
|
|
|
96 |
|
|
|
75 |
|
|
|
223 |
|
Impairment losses – real estate, net of recoveries |
|
|
760 |
|
|
|
1,001 |
|
|
|
2,908 |
|
|
|
3,675 |
|
Executive retirement costs |
|
|
156 |
|
|
|
153 |
|
|
|
626 |
|
|
|
885 |
|
|
|
|
82,779 |
|
|
|
77,457 |
|
|
|
246,853 |
|
|
|
236,686 |
|
Gain on disposition of real estate |
|
|
7,765 |
|
|
|
19,992 |
|
|
|
30,207 |
|
|
|
40,222 |
|
Earnings from operations |
|
|
143,550 |
|
|
|
147,667 |
|
|
|
434,138 |
|
|
|
415,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other expenses (revenues): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest and other income |
|
|
(845 |
) |
|
|
(644 |
) |
|
|
(1,940 |
) |
|
|
(751 |
) |
Interest expense |
|
|
46,491 |
|
|
|
41,524 |
|
|
|
137,137 |
|
|
|
120,509 |
|
|
|
|
45,646 |
|
|
|
40,880 |
|
|
|
135,197 |
|
|
|
119,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
97,904 |
|
|
$ |
106,787 |
|
|
$ |
298,941 |
|
|
$ |
295,658 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
184,007,176 |
|
|
|
181,398,273 |
|
|
|
182,757,097 |
|
|
|
181,120,963 |
|
Diluted |
|
|
184,561,431 |
|
|
|
181,721,467 |
|
|
|
183,301,570 |
|
|
|
181,460,622 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings per share available to stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.53 |
|
|
$ |
0.59 |
|
|
$ |
1.63 |
|
|
$ |
1.63 |
|
Diluted |
|
$ |
0.53 |
|
|
$ |
0.59 |
|
|
$ |
1.63 |
|
|
$ |
1.63 |
|
4
NNN REIT, Inc.
(dollars in thousands, except per share data)
(unaudited)
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Funds From Operations ("FFO") Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
97,904 |
|
|
$ |
106,787 |
|
|
$ |
298,941 |
|
|
$ |
295,658 |
|
Real estate depreciation and amortization |
|
|
63,272 |
|
|
|
59,427 |
|
|
|
186,170 |
|
|
|
178,251 |
|
Gain on disposition of real estate |
|
|
(7,765 |
) |
|
|
(19,992 |
) |
|
|
(30,207 |
) |
|
|
(40,222 |
) |
Impairment losses – depreciable real estate, |
|
|
760 |
|
|
|
1,001 |
|
|
|
2,908 |
|
|
|
3,675 |
|
Total FFO adjustments |
|
|
56,267 |
|
|
|
40,436 |
|
|
|
158,871 |
|
|
|
141,704 |
|
FFO |
|
$ |
154,171 |
|
|
$ |
147,223 |
|
|
$ |
457,812 |
|
|
$ |
437,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
FFO per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.84 |
|
|
$ |
0.81 |
|
|
$ |
2.51 |
|
|
$ |
2.41 |
|
Diluted |
|
$ |
0.84 |
|
|
$ |
0.81 |
|
|
$ |
2.50 |
|
|
$ |
2.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Core Funds From Operations ("Core FFO") Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
97,904 |
|
|
$ |
106,787 |
|
|
$ |
298,941 |
|
|
$ |
295,658 |
|
Total FFO adjustments |
|
|
56,267 |
|
|
|
40,436 |
|
|
|
158,871 |
|
|
|
141,704 |
|
FFO |
|
|
154,171 |
|
|
|
147,223 |
|
|
|
457,812 |
|
|
|
437,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Executive retirement costs |
|
|
156 |
|
|
|
153 |
|
|
|
626 |
|
|
|
885 |
|
Total Core FFO adjustments |
|
|
156 |
|
|
|
153 |
|
|
|
626 |
|
|
|
885 |
|
Core FFO |
|
$ |
154,327 |
|
|
$ |
147,376 |
|
|
$ |
458,438 |
|
|
$ |
438,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Core FFO per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.84 |
|
|
$ |
0.81 |
|
|
$ |
2.51 |
|
|
$ |
2.42 |
|
Diluted |
|
$ |
0.84 |
|
|
$ |
0.81 |
|
|
$ |
2.50 |
|
|
$ |
2.42 |
|
5
NNN REIT, Inc.
(dollars in thousands, except per share data)
(unaudited)
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
||||
Adjusted Funds From Operations ("AFFO") Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
97,904 |
|
|
$ |
106,787 |
|
|
$ |
298,941 |
|
|
$ |
295,658 |
|
|
Total FFO adjustments |
|
|
56,267 |
|
|
|
40,436 |
|
|
|
158,871 |
|
|
|
141,704 |
|
|
Total Core FFO adjustments |
|
|
156 |
|
|
|
153 |
|
|
|
626 |
|
|
|
885 |
|
|
Core FFO |
|
|
154,327 |
|
|
|
147,376 |
|
|
|
458,438 |
|
|
|
438,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Straight-line accrued rent, net of reserves |
|
|
(123 |
) |
|
|
(493 |
) |
|
|
8 |
|
|
|
(1,496 |
) |
|
Net capital lease rent adjustment |
|
|
56 |
|
|
|
83 |
|
|
|
164 |
|
|
|
244 |
|
|
Below-market rent amortization |
|
|
(109 |
) |
|
|
(115 |
) |
|
|
(351 |
) |
|
|
(349 |
) |
|
Stock based compensation expense |
|
|
2,818 |
|
|
|
2,678 |
|
|
|
9,041 |
|
|
|
8,254 |
|
|
Capitalized interest expense |
|
|
(1,268 |
) |
|
|
(1,248 |
) |
|
|
(4,744 |
) |
|
|
(2,374 |
) |
|
Total AFFO adjustments |
|
|
1,374 |
|
|
|
905 |
|
|
|
4,118 |
|
|
|
4,279 |
|
|
AFFO |
|
$ |
155,701 |
|
|
$ |
148,281 |
|
|
$ |
462,556 |
|
|
$ |
442,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
AFFO per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.85 |
|
|
$ |
0.82 |
|
|
$ |
2.53 |
|
|
$ |
2.44 |
|
|
Diluted |
|
$ |
0.84 |
|
|
$ |
0.82 |
|
|
$ |
2.52 |
|
|
$ |
2.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other Information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Rental income from operating leases(1) |
|
$ |
213,447 |
|
|
$ |
200,287 |
|
|
$ |
634,088 |
|
|
$ |
596,099 |
|
|
Earned income from direct financing leases(1) |
|
$ |
116 |
|
|
$ |
140 |
|
|
$ |
353 |
|
|
$ |
427 |
|
|
Percentage rent(1) |
|
$ |
200 |
|
|
$ |
336 |
|
|
$ |
1,347 |
|
|
$ |
1,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Real estate expenses reimbursed from tenants(1) |
|
$ |
4,392 |
|
|
$ |
4,093 |
|
|
$ |
13,332 |
|
|
$ |
12,996 |
|
|
Real estate expenses |
|
|
(7,263 |
) |
|
|
(6,459 |
) |
|
|
(21,175 |
) |
|
|
(20,141 |
) |
|
Real estate expenses, net of tenant reimbursements |
|
$ |
(2,871 |
) |
|
$ |
(2,366 |
) |
|
$ |
(7,843 |
) |
|
$ |
(7,145 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Amortization of debt costs |
|
$ |
1,450 |
|
|
$ |
1,247 |
|
|
$ |
4,538 |
|
|
$ |
3,648 |
|
|
Scheduled debt principal amortization (excluding maturities) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
173 |
|
(2) |
Non-real estate depreciation expense |
|
$ |
101 |
|
|
$ |
98 |
|
|
$ |
327 |
|
|
$ |
303 |
|
|
(1) |
For the quarters ended September 30, 2024 and 2023, the aggregate of such amounts is $218,155 and $204,856, respectively, and $649,120 and $610,912, for the nine months ended September 30, 2024 and 2023, respectively, and is classified as rental income on the income statement summary. |
|
|
(2) |
In April 2023, NNN repaid the remaining mortgages payable principal balance of $9,774. |
6
NNN REIT, Inc.
2024 Earnings Guidance
Guidance is based on current plans and assumptions and subject to risks and uncertainties more fully described in this press release and the company's reports filed with the Commission.
|
|
2024 Guidance |
Net earnings per share excluding any gains on disposition of real |
|
$1.93 - $1.97 per share |
Real estate depreciation and amortization per share |
|
$1.35 per share |
Core FFO per share |
|
$3.28 - $3.32 per share |
AFFO per share |
|
$3.31 - $3.35 per share |
General and administrative expenses |
|
$45 - $46 Million |
Real estate expenses, net of tenant reimbursements |
|
$11 - $12 Million |
Acquisition volume |
|
$500 - $600 Million |
Disposition volume |
|
$110 - $130 Million |
7
NNN REIT, Inc.
(dollars in thousands)
(unaudited)
|
|
September 30, |
|
|
December 31, |
|
||
Balance Sheet Summary |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Assets: |
|
|
|
|
|
|
||
Real estate portfolio, net of accumulated depreciation and amortization |
|
$ |
8,625,489 |
|
|
$ |
8,535,851 |
|
Cash and cash equivalents |
|
|
173,526 |
|
|
|
1,189 |
|
Restricted cash and cash held in escrow |
|
|
4,986 |
|
|
|
3,966 |
|
Receivables, net of allowance of $592 and $669, respectively |
|
|
2,224 |
|
|
|
3,649 |
|
Accrued rental income, net of allowance of $4,117 and $4,168, respectively |
|
|
33,849 |
|
|
|
34,611 |
|
Debt costs, net of accumulated amortization of $26,280 and $23,952, respectively |
|
|
9,656 |
|
|
|
3,243 |
|
Other assets |
|
|
73,913 |
|
|
|
79,459 |
|
Total assets |
|
$ |
8,923,643 |
|
|
$ |
8,661,968 |
|
|
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
||
Line of credit payable |
|
$ |
— |
|
|
$ |
132,000 |
|
Notes payable, net of unamortized discount and unamortized debt costs |
|
|
4,372,293 |
|
|
|
4,228,544 |
|
Accrued interest payable |
|
|
75,399 |
|
|
|
34,374 |
|
Other liabilities |
|
|
107,025 |
|
|
|
109,593 |
|
Total liabilities |
|
|
4,554,717 |
|
|
|
4,504,511 |
|
|
|
|
|
|
|
|
||
Total equity |
|
|
4,368,926 |
|
|
|
4,157,457 |
|
|
|
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
8,923,643 |
|
|
$ |
8,661,968 |
|
|
|
|
|
|
|
|
||
Common shares outstanding |
|
|
187,525,891 |
|
|
|
182,474,770 |
|
|
|
|
|
|
|
|
||
Gross leasable area, Property Portfolio (square feet) |
|
|
36,550,000 |
|
|
|
35,966,000 |
|
8
NNN REIT, Inc.
Debt Summary
As of September 30, 2024
(dollars in thousands)
(unaudited)
Unsecured Debt |
|
Principal |
|
|
Principal, |
|
|
Stated |
|
|
Effective |
|
|
Maturity Date |
||||
Line of credit payable |
|
$ |
— |
|
|
$ |
— |
|
|
SOFR + |
|
|
|
— |
|
|
April 2028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured notes payable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
2025 |
|
|
400,000 |
|
|
|
399,872 |
|
|
|
4.000 |
% |
|
|
4.029 |
% |
|
November 2025 |
2026 |
|
|
350,000 |
|
|
|
349,022 |
|
|
|
3.600 |
% |
|
|
3.733 |
% |
|
December 2026 |
2027 |
|
|
400,000 |
|
|
|
399,447 |
|
|
|
3.500 |
% |
|
|
3.548 |
% |
|
October 2027 |
2028 |
|
|
400,000 |
|
|
|
398,704 |
|
|
|
4.300 |
% |
|
|
4.388 |
% |
|
October 2028 |
2030 |
|
|
400,000 |
|
|
|
399,254 |
|
|
|
2.500 |
% |
|
|
2.536 |
% |
|
April 2030 |
2033 |
|
|
500,000 |
|
|
|
489,352 |
|
|
|
5.600 |
% |
|
|
5.905 |
% |
|
October 2033 |
2034 |
|
|
500,000 |
|
|
|
494,002 |
|
|
|
5.500 |
% |
|
|
5.662 |
% |
|
June 2034 |
2048 |
|
|
300,000 |
|
|
|
296,197 |
|
|
|
4.800 |
% |
|
|
4.890 |
% |
|
October 2048 |
2050 |
|
|
300,000 |
|
|
|
294,526 |
|
|
|
3.100 |
% |
|
|
3.205 |
% |
|
April 2050 |
2051 |
|
|
450,000 |
|
|
|
442,184 |
|
|
|
3.500 |
% |
|
|
3.602 |
% |
|
April 2051 |
2052 |
|
|
450,000 |
|
|
|
440,226 |
|
|
|
3.000 |
% |
|
|
3.118 |
% |
|
April 2052 |
Total |
|
|
4,450,000 |
|
|
|
4,402,786 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total unsecured debt(1) |
|
$ |
4,450,000 |
|
|
$ |
4,402,786 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Debt costs |
|
|
|
|
$ |
(43,820 |
) |
|
|
|
|
|
|
|
|
|||
Accumulated amortization |
|
|
|
13,327 |
|
|
|
|
|
|
|
|
|
|||||
Debt costs, net of accumulated amortization |
|
|
|
(30,493 |
) |
|
|
|
|
|
|
|
|
|||||
Notes payable, net of unamortized discount and |
|
|
$ |
4,372,293 |
|
|
|
|
|
|
|
|
|
|||||
(1) |
|
Unsecured debt has a weighted average interest rate of 4.1% and a weighted average maturity of 12.3 years. |
9
NNN REIT, Inc.
Debt Summary – Continued
As of September 30, 2024
(unaudited)
Credit Facility and Notes Covenants
The following is a summary of key financial covenants for the company's unsecured credit facility and notes, as defined and calculated per the terms of the facility's credit agreement and the notes' governing documents, respectively, which are included in the company's filings with the Commission. 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.
Key Covenants |
|
Required |
|
September 30, 2024 |
Unsecured Bank Credit Facility: |
|
|
|
|
Maximum leverage ratio |
|
< 0.60 |
|
0.37 |
Minimum fixed charge coverage ratio |
|
> 1.50 |
|
4.29 |
Maximum secured indebtedness ratio |
|
< 0.40 |
|
— |
Unencumbered asset value ratio |
|
> 1.67 |
|
2.71 |
Unencumbered interest ratio |
|
> 1.75 |
|
4.22 |
Unsecured Notes: |
|
|
|
|
Limitation on incurrence of total debt |
|
≤ 60% |
|
40.0% |
Limitation on incurrence of secured debt |
|
≤ 40% |
|
— |
Debt service coverage ratio |
|
≥ 1.50 |
|
4.2 |
Maintenance of total unencumbered assets |
|
≥ 150% |
|
250% |
10
NNN REIT, Inc.
Property Portfolio
As of September 30, 2024
Top 20 Lines of Trade
|
|
|
|
As of September 30, |
||
|
|
Lines of Trade |
|
2024(1) |
|
2023(2) |
1. |
|
Automotive service |
|
16.8% |
|
14.7% |
2. |
|
Convenience stores |
|
15.9% |
|
16.8% |
3. |
|
Restaurants – limited service |
|
8.4% |
|
8.8% |
4. |
|
Restaurants – full service |
|
8.3% |
|
8.8% |
5. |
|
Family entertainment centers |
|
7.2% |
|
5.8% |
6. |
|
Recreational vehicle dealers, parts and accessories |
|
5.1% |
|
4.7% |
7. |
|
Theaters |
|
4.0% |
|
4.2% |
8. |
|
Health and fitness |
|
4.0% |
|
4.6% |
9. |
|
Equipment rental |
|
3.2% |
|
3.0% |
10. |
|
Wholesale clubs |
|
2.4% |
|
2.5% |
11. |
|
Automotive parts |
|
2.4% |
|
2.5% |
12. |
|
Drug stores |
|
2.2% |
|
2.5% |
13. |
|
Home improvement |
|
2.1% |
|
2.3% |
14. |
|
Furniture |
|
1.9% |
|
2.1% |
15. |
|
Medical service providers |
|
1.8% |
|
1.8% |
16. |
|
General merchandise |
|
1.4% |
|
1.5% |
17. |
|
Pet supplies and services |
|
1.3% |
|
1.0% |
18. |
|
Home furnishings |
|
1.3% |
|
1.3% |
19. |
|
Consumer electronics |
|
1.3% |
|
1.4% |
20. |
|
Travel plazas |
|
1.2% |
|
1.3% |
|
|
Other |
|
7.8% |
|
8.4% |
|
|
Total |
|
100.0% |
|
100.0% |
Top 10 States
|
|
State |
|
% of |
|
|
|
State |
|
% of |
1. |
|
Texas |
|
17.3% |
|
6. |
|
Tennessee |
|
3.9% |
2. |
|
Florida |
|
9.2% |
|
7. |
|
North Carolina |
|
3.8% |
3. |
|
Illinois |
|
5.1% |
|
8. |
|
Indiana |
|
3.6% |
4. |
|
Ohio |
|
4.7% |
|
9. |
|
Virginia |
|
3.3% |
5. |
|
Georgia |
|
4.6% |
|
10. |
|
Arizona |
|
3.2% |
As a percentage of annual base rent, which is the annualized base rent for all leases in place. |
||
|
(1) |
$850,976,000 as of September 30, 2024. |
|
(2) |
$800,194,000 as of September 30, 2023. |
11
NNN REIT, Inc.
Property Portfolio – Continued
As of September 30, 2024
Top 20 Tenants
|
|
Tenant |
|
# of |
|
% of |
1. |
|
7-Eleven |
|
146 |
|
4.6% |
2. |
|
Mister Car Wash |
|
121 |
|
4.1% |
3. |
|
Dave & Buster's |
|
34 |
|
3.9% |
4. |
|
Camping World |
|
48 |
|
3.8% |
5. |
|
GPM Investments (convenience stores) |
|
150 |
|
2.9% |
6. |
|
Flynn Restaurant Group (Taco Bell/Arby's) |
|
204 |
|
2.7% |
7. |
|
AMC Theatre |
|
20 |
|
2.6% |
8. |
|
LA Fitness |
|
26 |
|
2.5% |
9. |
|
BJ's Wholesale Club |
|
13 |
|
2.4% |
10. |
|
Mavis Tire Express Services |
|
140 |
|
2.2% |
11. |
|
Couche Tard (Pantry) |
|
92 |
|
2.2% |
12. |
|
Chuck-E-Cheese |
|
53 |
|
1.8% |
13. |
|
Walgreens |
|
49 |
|
1.8% |
14. |
|
Sunoco |
|
53 |
|
1.8% |
15. |
|
United Rentals |
|
49 |
|
1.6% |
16. |
|
Fikes (convenience stores) |
|
58 |
|
1.5% |
17. |
|
Frisch's Restaurants |
|
64 |
|
1.5% |
18. |
|
Tidal Wave Auto Spa |
|
35 |
|
1.3% |
19. |
|
Bob Evans |
|
106 |
|
1.3% |
20. |
|
Life Time Fitness |
|
3 |
|
1.3% |
Lease Expirations(2)
|
|
% of |
|
# of |
|
Gross Leasable |
|
|
|
% of |
|
# of |
|
Gross Leasable |
2024 |
|
0.1% |
|
8 |
|
52,000 |
|
2030 |
|
3.9% |
|
128 |
|
1,691,000 |
2025 |
|
3.8% |
|
153 |
|
1,254,000 |
|
2031 |
|
7.0% |
|
184 |
|
2,655,000 |
2026 |
|
4.2% |
|
205 |
|
1,992,000 |
|
2032 |
|
5.7% |
|
215 |
|
2,361,000 |
2027 |
|
7.8% |
|
232 |
|
3,542,000 |
|
2033 |
|
4.6% |
|
135 |
|
1,403,000 |
2028 |
|
5.5% |
|
228 |
|
2,109,000 |
|
Thereafter |
|
52.8% |
|
1,893 |
|
17,101,000 |
2029 |
|
4.6% |
|
143 |
|
2,083,000 |
|
|
|
|
|
|
|
|
(1) |
|
Based on the annual base rent of $850,976,000, which is the annualized base rent for all leases in place as of September 30, 2024. |
(2) |
|
As of September 30, 2024, the weighted average remaining lease term is 10.0 years. |
(3) |
|
Square feet. |
12