株探米国株
日本語 英語
エドガーで原本を確認する
0001479094false00014790942025-02-122025-02-12



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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): February 12, 2025

STAG INDUSTRIAL, INC.
(Exact name of registrant as specified in its charter)
Maryland 1-34907 27-3099608
(State or Other Jurisdiction (Commission (IRS Employer
of Incorporation) File Number) Identification No.)
One Federal Street, 23rd Floor
Boston, Massachusetts 02110
(Address of principal executive offices, zip code)

Registrant’s telephone number, including area code: (617) 574-4777

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 each exchange on which registered
Common stock, $0.01 par value per share STAG 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 and 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 February 12, 2025, STAG Industrial, Inc. (the “Company”) issued a press release announcing its results of operations for the three months and year ended December 31, 2024, and its financial condition as of December 31, 2024. A copy of such press release is furnished as Exhibit 99.1 to this report. The press release referred to certain supplemental information that is available in the Investor Relations section of the Company’s website at www.stagindustrial.com.

As previously announced and as further detailed in the press release furnished with this report, the Company will conduct a conference call at 10:00 a.m. eastern time on Thursday, February 13, 2025, to discuss its fourth quarter results of operations and financial condition.

The information in Item 2.02 of this report, including the information in the press release attached as Exhibit 99.1 to this report, is furnished pursuant to Item 2.02 of Form 8-K and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. Furthermore, the information in Item 2.02 of this report, including the information in the press release attached as Exhibit 99.1 to this report, shall not be deemed to be incorporated by reference in the filings of the registrant under the Securities Act of 1933, as amended.

ITEM 9.01.     FINANCIAL STATEMENTS AND EXHIBITS

(d) Exhibits.
Exhibit Number Description
99.1
104 Cover Page Interactive Data File (embedded within the 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.


STAG INDUSTRIAL, INC.
By: /s/ Jeffrey M. Sullivan
Jeffrey M. Sullivan
Executive Vice President, General Counsel
and Secretary
Dated: February 12, 2025




EX-99.1 2 q42024earningsrelease.htm EX-99.1 Document

staglogoa031a24.jpg
 
STAG INDUSTRIAL ANNOUNCES FOURTH QUARTER AND FULL YEAR 2024 RESULTS
 
Boston, MA — February 12, 2025 - STAG Industrial, Inc. (the “Company”) (NYSE:STAG), today announced its financial and operating results for the fourth quarter and full year ended December 31, 2024.

“The Company delivered another positive end to the year with increased acquisition activity and strong operating results,” said Bill Crooker, President and Chief Executive Officer of the Company. “STAG looks forward to 2025 as we continue to grow productivity and efficiency across our acquisition, operating and development platforms.”

Fourth Quarter and Full Year 2024 Highlights

•Reported $0.28 of net income per basic and diluted common share for the fourth quarter of 2024, compared to $0.23 of net income per basic and diluted common share for the fourth quarter of 2023. Reported $50.9 million of net income attributable to common stockholders for the fourth quarter of 2024, compared to net income attributable to common stockholders of $41.7 million for the fourth quarter of 2023.

•Achieved $0.61 of Core FFO per diluted share for the fourth quarter of 2024, an increase of 5.2% compared to the fourth quarter of 2023 Core FFO per diluted share of $0.58. Achieved $2.40 of Core FFO per diluted share for the year ended December 31, 2024, an increase of 4.8% compared to $2.29 of Core FFO per diluted share for the year ended December 31, 2023.

•Produced Cash NOI of $155.5 million for the fourth quarter of 2024, an increase of 8.6% compared to the fourth quarter of 2023 of $143.1 million. Produced Cash NOI of $597.8 million for the year ended December 31, 2024, an increase of 8.5% compared to the year ended December 31, 2023 of $550.9 million.

•Produced Same Store Cash NOI of $139.2 million for the fourth quarter of 2024, an increase of 4.4% compared to the fourth quarter of 2023 of $133.4 million. Produced Same Store Cash NOI of $550.2 million for the year ended December 31, 2024, an increase of 5.8% compared to the year ended December 31, 2023 of $520.3 million.

•Produced Cash Available for Distribution of $88.6 million for the fourth quarter of 2024, an increase of 1.6% compared to the fourth quarter of 2023 of $87.2 million. Produced Cash Available for Distribution of $369.8 million for the year ended December 31, 2024, an increase of 2.4% compared to the year ended December 31, 2023 of $361.3 million.

•Acquired 15 buildings in the fourth quarter of 2024, consisting of 2.4 million square feet, for $293.7 million, with a Cash Capitalization Rate of 6.2% and a Straight-Line Capitalization Rate of 6.9%.

•Acquired one vacant land parcel in the fourth quarter of 2024 for $8.9 million as part of a joint venture. This asset is excluded from the acquisition statistics above.

•Sold two buildings in the fourth quarter of 2024, consisting of 366,599 square feet, for $29.4 million.

•Achieved an Occupancy Rate of 96.5% on the total portfolio and 97.3% on the Operating Portfolio as of December 31, 2024.

•Commenced Operating Portfolio leases of 2.4 million square feet for the fourth quarter of 2024, resulting in a Cash Rent Change and Straight-Line Rent Change of 19.4% and 34.9%, respectively.

•Experienced 76.9% Retention for 2.8 million square feet of leases expiring in the quarter.

•On October 1, 2024, the Company paid at maturity its $50 million fixed rate senior unsecured note.

•In the fourth quarter, the Company settled the remaining net proceeds of $167.7 million related to forward sales that have been completed since the fourth quarter of 2023 through the Company's At-The-Market ("ATM") offering program.

•As of February 11, 2025, addressed 70.2% of expected 2025 new and renewal leasing, consisting of 9.7 million square feet, achieving Cash Rent Change of 23.8%.

1


Please refer to the Non-GAAP Financial Measures and Other Definitions section at the end of this release for definitions of capitalized terms used in this release.

The Company will host a conference call tomorrow, Thursday, February 13, 2025 at 10:00 a.m. (Eastern Time), to discuss the quarter’s results and provide information about acquisitions, operations, capital markets and corporate activities. Details of the call can be found at the end of this release.

Key Financial Measures
 
FOURTH QUARTER AND FULL YEAR 2024 KEY FINANCIAL MEASURES
  Three months ended December 31, Year ended December 31,
Metrics 2024 2023 % Change 2024 2023 % Change
(in $000s, except per share data)      
Net income attributable to common stockholders $50,910 $41,680 22.1  % $189,038 $192,633 (1.9) %
Net income per common share — basic $0.28 $0.23 21.7  % $1.04 $1.07 (2.8) %
Net income per common share — diluted $0.28 $0.23 21.7  % $1.04 $1.07 (2.8) %
Cash NOI $155,470 $143,131 8.6  % $597,789 $550,929 8.5  %
Same Store Cash NOI (1)
$139,210 $133,358 4.4  % $550,246 $520,315 5.8  %
Adjusted EBITDAre
$145,216 $133,207 9.0  % $557,350 $511,893 8.9  %
Core FFO $113,515 $108,538 4.6  % $446,466 $422,375 5.7  %
Core FFO per share / unit — basic $0.61 $0.59 3.4  % $2.40 $2.29 4.8  %
Core FFO per share / unit — diluted $0.61 $0.58 5.2  % $2.40 $2.29 4.8  %
Cash Available for Distribution $88,597 $87,168 1.6  % $369,814 $361,278 2.4  %
(1) The Same Store pool accounted for 91.3% of the total portfolio square footage as of December 31, 2024.

Definitions of the above-mentioned non-GAAP financial measures, together with reconciliations to net income (loss) in accordance with GAAP, appear at the end of this release. Please also see the Company’s supplemental information package for additional disclosure.
Acquisition, Development and Disposition Activity
For the three months ended December 31, 2024, the Company acquired fifteen buildings for $293.7 million with an Occupancy Rate of 100.0% upon acquisition. The chart below details the acquisition activity for the quarter:

FOURTH QUARTER 2024 ACQUISITION ACTIVITY
Market Date Acquired Square Feet Buildings Purchase Price ($000s) W.A. Lease Term (Years) Cash Capitalization Rate Straight-Line Capitalization Rate
Minneapolis, MN 10/10/2024 360,000 1 $43,288 6.7
Minneapolis, MN 10/15/2024 126,000 1 23,331 9.5
Minneapolis, MN 10/30/2024 96,096 1 13,896 3.1
Philadelphia, PA 10/31/2024 69,492 1 12,443 7.0
Phoenix, AZ 11/7/2024 80,000 1 14,707 7.0
Kansas City, MO 11/12/2024 676,000 2 55,651 7.6
Chicago, IL 12/3/2024 725,917 5 73,230 7.1
Charlotte, NC 12/5/2024 86,749 1 12,981 1.1
Salt Lake City, UT 12/10/2024 172,847 1 34,615 9.7
Sacramento, CA 12/30/2024 55,064 1 9,536 1.0
Total / weighted average 2,448,165 15 $293,678 7.0 6.2% 6.9%

In the fourth quarter, the Company acquired one vacant land parcel for $8.9 million as part of a joint venture. This asset is excluded from the acquisition activity statistics above.








2


The chart below details the 2024 acquisition activity and pipeline through February 11, 2025:

2024 ACQUISITION ACTIVITY AND PIPELINE DETAIL
Square Feet Buildings Purchase Price ($000s) W.A. Lease Term (Years) Cash Capitalization Rate Straight-Line Capitalization Rate
Q1 697,500 1 $50,073 6.8 6.1% 6.8%
Q2 2,193,684 10 225,622 4.4 6.7% 7.0%
Q3 613,839 6 112,997 6.2 6.7% 7.2%
Q4 2,448,165 15 293,678 7.0 6.2% 6.9%
Total / weighted average 5,953,188 32 $682,370 6.0 6.4% 7.0%
As of February 11, 2025
Subsequent to quarter-end acquisitions 161,600 1 $16.6 million
Pipeline 30.8 million 180 $3.7 billion

During the year ended December 31, 2024, the Company acquired four vacant land parcels for $28.0 million. These assets are excluded from the acquisition activity statistics above.

The chart below details the disposition activity for the year ended December 31, 2024:

2024 DISPOSITION ACTIVITY
Square Feet Buildings Sale Price ($000s)
Q1 $—
Q2 1,106,217 7 78,196
Q3 177,071 1 22,550
Q4 366,599 2 29,410
Total 1,649,887 10 $130,156

Subsequent to quarter end, the Company sold one building, consisting of 337,391 square feet, for $67.0 million in Nashua, New Hampshire.
Leasing Activity
The chart below details the leasing activity for leases commenced during the three months ended December 31, 2024:
 
FOURTH QUARTER 2024 OPERATING PORTFOLIO LEASING ACTIVITY
Lease Type Square Feet Lease Count W.A. Lease Term (Years) Cash
Base Rent
$/SF
SL Base Rent
$/SF
Lease
Commissions
$/SF
Tenant Improvements $/SF
Cash Rent Change
SL Rent Change Retention
New Leases 279,690 4 4.7 $5.38 $5.69 $1.76 $0.27 15.3% 21.6%
Renewal Leases 2,139,340 19 4.9 $6.67 $7.12 $0.94 $0.11 19.9% 36.5% 76.9%
Total / weighted average 2,419,030 23 4.9 $6.52 $6.96 $1.03 $0.13 19.4% 34.9%

The chart below details the leasing activity for leases commenced during the year ended December 31, 2024:

2024 FULL YEAR OPERATING PORTFOLIO LEASING ACTIVITY
Lease Type Square Feet Lease Count W.A. Lease Term (Years) Cash
Base Rent
$/SF
SL Base Rent
$/SF
Lease
Commissions
$/SF
Tenant Improvements $/SF
Cash Rent Change
SL Rent Change Retention
New Leases 2,861,955 19 4.5 $5.63 $5.80 $1.54 $0.43 22.6% 31.1%
Renewal Leases 10,675,681 79 4.7 $6.23 $6.60 $0.99 $0.24 29.8% 44.5% 76.6%
Total / weighted average 13,537,636 98 4.7 $6.10 $6.43 $1.11 $0.28 28.3% 41.8%

Additionally, for the three months and year ended December 31, 2024, leases commenced totaling 39,000 and 622,332 square feet, respectively, related to Value Add assets and first generation leasing. These are excluded from the Operating Portfolio statistics above.

As of February 11, 2025, addressed 70.2% of expected 2025 new and renewal leasing, consisting of 9.7 million square feet, achieving Cash Rent Change of 23.8%.
3


Capital Markets Activity
On October 1, 2024, the Company paid at maturity its $50 million fixed rate senior unsecured note.
In the fourth quarter of 2024, the Company sold 79,500 shares on a forward basis under the ATM common stock offering program at an average share price of $39.12, or $3.1 million.
In the fourth quarter of 2024, the Company settled the remaining net proceeds of $167.7 million related to forward sales that have been completed since the fourth quarter of 2023, including the Q4 2024 issuance, under the Company's ATM offering program.
As of December 31, 2024, Net Debt to Annualized Run Rate Adjusted EBITDAre was 5.2x and Liquidity was $623.1 million.

Conference Call
 
The Company will host a conference call tomorrow, Thursday, February 13, 2025, at 10:00 a.m. (Eastern Time) to discuss the quarter’s results.  The call can be accessed live over the phone toll-free by dialing (877) 407-4018, or for international callers, (201) 689-8471.  A replay will be available shortly after the call and can be accessed by dialing (844) 512-2921, or for international callers, (412) 317-6671.  The passcode for the replay is 13750737.
 
Interested parties may also listen to a simultaneous webcast of the conference call by visiting the Investor Relations section of the Company’s website at www.stagindustrial.com, or by clicking on the following link:
 
http://ir.stagindustrial.com/QuarterlyResults

Supplemental Schedule
 
The Company has provided a supplemental information package with additional disclosure and financial information on its website (www.stagindustrial.com) under the “Quarterly Results” tab in the Investor Relations section.

4


CONSOLIDATED BALANCE SHEETS
STAG Industrial, Inc.
(unaudited, in thousands, except share data) 
  December 31, 2024 December 31, 2023
Assets    
Rental Property:    
Land $ 771,794  $ 698,633 
Buildings and improvements, net of accumulated depreciation of $1,085,866 and $921,846, respectively 5,295,120  4,838,522 
Deferred leasing intangibles, net of accumulated amortization of $386,627 and $360,094, respectively 428,865  435,722 
Total rental property, net 6,495,779  5,972,877 
Cash and cash equivalents 36,284  20,741 
Restricted cash 1,109  1,127 
Tenant accounts receivable 136,357  128,274 
Prepaid expenses and other assets 96,189  80,455 
Interest rate swaps 36,466  50,418 
Operating lease right-of-use assets 31,151  29,566 
Total assets $ 6,833,335  $ 6,283,458 
Liabilities and Equity    
Liabilities:    
Unsecured credit facility $ 409,000  $ 402,000 
Unsecured term loans, net 1,021,848  1,021,773 
Unsecured notes, net 1,594,092  1,195,872 
Mortgage note, net 4,195  4,401 
Accounts payable, accrued expenses and other liabilities 126,811  83,152 
Tenant prepaid rent and security deposits 56,173  44,238 
Dividends and distributions payable 23,469  22,726 
Deferred leasing intangibles, net of accumulated amortization of $31,368 and $26,613, respectively 33,335  29,908 
Operating lease liabilities 35,304  33,577 
Total liabilities 3,304,227  2,837,647 
Equity:    
Preferred stock, par value $0.01 per share, 20,000,000 shares authorized at December 31, 2024 and December 31, 2023; none issued or outstanding —  — 
Common stock, par value $0.01 per share, 300,000,000 shares authorized at December 31, 2024 and December 31, 2023, 186,517,523 and 181,690,867 shares issued and outstanding at December 31, 2024 and December 31, 2023, respectively 1,865  1,817 
Additional paid-in capital 4,449,964  4,272,376 
Cumulative dividends in excess of earnings (1,029,757) (948,720)
Accumulated other comprehensive income 35,579  49,207 
Total stockholders’ equity 3,457,651  3,374,680 
Noncontrolling interest in operating partnership 69,932  71,131 
Noncontrolling interest in joint ventures 1,525  — 
Total equity 3,529,108  3,445,811 
Total liabilities and equity $ 6,833,335  $ 6,283,458 
5


CONSOLIDATED STATEMENTS OF OPERATIONS
STAG Industrial, Inc.
(unaudited, in thousands, except per share data)
Three months ended December 31, Year ended December 31,
  2024 2023 2024 2023
Revenue               
Rental income $ 198,737  $ 182,595  $ 762,892  $ 705,160 
Other income 588  712  4,492  2,675 
Total revenue 199,325  183,307  767,384  707,835 
Expenses      
Property 40,264  36,611  154,828  139,596 
General and administrative 12,444  11,658  49,202  47,491 
Depreciation and amortization 73,864  71,248  293,077  278,447 
Loss on impairment —  —  4,967  — 
Other expenses 629  584  2,332  4,693 
Total expenses 127,201  120,101  504,406  470,227 
Other income (expense)      
Interest and other income 15  44  68 
Interest expense (31,671) (25,350) (113,169) (94,575)
Debt extinguishment and modification expenses —  —  (703) — 
Gain on involuntary conversion 2,558  —  11,843  — 
Gain on the sales of rental property, net 8,992  4,757  32,273  54,100 
Total other income (expense) (20,116) (20,578) (69,712) (40,407)
Net income 52,008  42,628  193,266  197,201 
Less: income attributable to noncontrolling interest in operating partnership 1,054  895  4,046  4,356 
Net income attributable to STAG Industrial, Inc. 50,954  41,733  189,220  192,845 
Less: amount allocated to participating securities 44  53  182  212 
Net income attributable to common stockholders $ 50,910  $ 41,680  $ 189,038  $ 192,633 
Weighted average common shares outstanding — basic 182,936  181,442  182,160  180,221 
Weighted average common shares outstanding — diluted 183,199  181,999  182,404  180,555 
Net income per share — basic and diluted        
Net income per share attributable to common stockholders — basic $ 0.28  $ 0.23  $ 1.04  $ 1.07 
Net income per share attributable to common stockholders — diluted $ 0.28  $ 0.23  $ 1.04  $ 1.07 
6


RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
STAG Industrial, Inc.
(unaudited, in thousands) 
Three months ended December 31, Year ended December 31,
2024 2023 2024 2023
NET OPERATING INCOME RECONCILIATION
Net income $ 52,008  $ 42,628  $ 193,266  $ 197,201 
General and administrative 12,444  11,658  49,202  47,491 
Depreciation and amortization 73,864  71,248  293,077  278,447 
Interest and other income (5) (15) (44) (68)
Interest expense 31,671  25,350  113,169  94,575 
Loss on impairment —  —  4,967  — 
Gain on involuntary conversion (2,558) —  (11,843) — 
Debt extinguishment and modification expenses —  —  703  — 
Other expenses 629  584  2,332  4,693 
Gain on the sales of rental property, net (8,992) (4,757) (32,273) (54,100)
Net operating income $ 159,061  $ 146,696  $ 612,556  $ 568,239 
Net operating income $ 159,061  $ 146,696  $ 612,556  $ 568,239 
Rental property straight-line rent adjustments, net (2,987) (3,168) (14,165) (16,423)
Amortization of above and below market leases, net (604) (397) (602) (887)
Cash net operating income $ 155,470  $ 143,131  $ 597,789  $ 550,929 
Cash net operating income $ 155,470 
Cash NOI from acquisitions' and dispositions' timing 1,957 
Cash termination, solar and other income (2,209)
Run Rate Cash NOI $ 155,218 
Same Store Portfolio NOI
Total NOI $ 159,061  $ 146,696  $ 612,556  $ 568,239 
Less: NOI non-same-store properties (16,034) (9,011) (46,258) (26,910)
Termination, solar and other adjustments, net (945) (1,176) (5,285) (3,789)
Same Store NOI $ 142,082  $ 136,509  $ 561,013  $ 537,540 
Less: straight-line rent adjustments, net (2,896) (3,120) (11,054) (16,794)
Plus: amortization of above and below market leases, net 24  (31) 287  (431)
Same Store Cash NOI $ 139,210  $ 133,358  $ 550,246  $ 520,315 
EBITDA FOR REAL ESTATE (EBITDAre) RECONCILIATION
Net income $ 52,008  $ 42,628  $ 193,266  $ 197,201 
Depreciation and amortization 73,864  71,248  293,077  278,447 
Interest and other income (5) (15) (44) (68)
Interest expense 31,671  25,350  113,169  94,575 
Loss on impairment —  —  4,967  — 
Gain on the sales of rental property, net (8,992) (4,757) (32,273) (54,100)
EBITDAre
$ 148,546  $ 134,454  $ 572,162  $ 516,055 
ADJUSTED EBITDAre RECONCILIATION
EBITDAre
$ 148,546  $ 134,454  $ 572,162  $ 516,055 
Straight-line rent adjustments, net (3,063) (3,234) (14,447) (16,648)
Amortization of above and below market leases, net (604) (397) (602) (887)
Non-cash compensation expense 2,914  2,480  11,727  11,467 
Non-recurring other items (19) (96) (350) 1,906 
Gain on involuntary conversion (2,558) —  (11,843) — 
Debt extinguishment and modification expenses —  —  703  — 
Adjusted EBITDAre
$ 145,216  $ 133,207  $ 557,350  $ 511,893 

7


RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
STAG Industrial, Inc.
(unaudited, in thousands, except per share data)
Three months ended December 31, Year ended December 31,
2024 2023 2024 2023
CORE FUNDS FROM OPERATIONS RECONCILIATION
Net income $ 52,008  $ 42,628  $ 193,266  $ 197,201 
Rental property depreciation and amortization 73,779  71,187  292,781  278,216 
Loss on impairment —  —  4,967  — 
Gain on the sales of rental property, net (8,992) (4,757) (32,273) (54,100)
Funds from operations $ 116,795  $ 109,058  $ 458,741  $ 421,317 
Amount allocated to restricted shares of common stock and unvested units (118) (123) (533) (546)
Funds from operations attributable to common stockholders and unit holders $ 116,677  $ 108,935  $ 458,208  $ 420,771 
Funds from operations attributable to common stockholders and unit holders $ 116,677  $ 108,935  $ 458,208  $ 420,771 
Amortization of above and below market leases, net (604) (397) (602) (887)
Non-recurring dead deal costs and other
—  —  —  2,491 
Debt extinguishment and modification expenses —  —  703  — 
Gain on involuntary conversion (2,558) —  (11,843) — 
Core funds from operations $ 113,515  $ 108,538  $ 446,466  $ 422,375 
Weighted average common shares and units
Weighted average common shares outstanding 182,936  181,442  182,160  180,221 
Weighted average units outstanding 3,567  3,735  3,655  3,845 
Weighted average common shares and units - basic 186,503  185,177  185,815  184,066 
Dilutive shares 263  557  244  334 
Weighted average common shares, units, and other dilutive shares - diluted 186,766  185,734  186,059  184,400 
Core funds from operations per share / unit - basic $ 0.61  $ 0.59  $ 2.40  $ 2.29 
Core funds from operations per share / unit - diluted $ 0.61  $ 0.58  $ 2.40  $ 2.29 
CASH AVAILABLE FOR DISTRIBUTION RECONCILIATION
Core funds from operations $ 113,515  $ 108,538  $ 446,466  $ 422,375 
Amount allocated to restricted shares of common stock and unvested units 118  123  533  546 
Non-rental property depreciation and amortization 85  61  296  231 
Straight-line rent adjustments, net (3,063) (3,234) (14,447) (16,648)
Capital expenditures (17,704) (15,410) (46,080) (37,779)
Capital expenditures reimbursed by tenants (1,230) (374) (6,029) (1,702)
Lease commissions and tenant improvements (7,343) (5,997) (27,158) (21,117)
Non-cash portion of interest expense 1,305  981  4,506  3,905 
Non-cash compensation expense 2,914  2,480  11,727  11,467 
Cash available for distribution $ 88,597  $ 87,168  $ 369,814  $ 361,278 

8


Non-GAAP Financial Measures and Other Definitions
 
Acquisition Capital Expenditures: We define Acquisition Capital Expenditures as capital expenditures identified at the time of acquisition. Acquisition Capital Expenditures also include new lease commissions and tenant improvements for space that was not occupied under the Company's ownership.

Cash Available for Distribution: Cash Available for Distribution represents Core FFO, excluding non-rental property depreciation and amortization, straight-line rent adjustments, non-cash portion of interest expense, non-cash compensation expense, and deducts capital expenditures reimbursed by tenants, capital expenditures, leasing commissions and tenant improvements, and severance costs.

Cash Available for Distribution should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, these measurements should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements.

Cash Available for Distribution excludes, among other items, depreciation and amortization and capture neither the changes in the value of our buildings that result from use or market conditions of our buildings, all of which have real economic effects and could materially impact our results from operations, the utility of these measures as measures of our performance is limited. In addition, our calculation of Cash Available for Distribution may not be comparable to similarly titled measures disclosed by other REITs.

Cash Capitalization Rate: We define Cash Capitalization Rate as calculated by dividing (i) the Company’s estimate of year one cash net operating income from the applicable property’s operations stabilized for occupancy (post-lease-up for vacant properties), which does not include termination income, solar income, miscellaneous other income, capital expenditures, general and administrative costs, reserves, tenant improvements and leasing commissions, credit loss, or vacancy loss, by (ii) the GAAP purchase price plus estimated Acquisition Capital Expenditures. These Capitalization Rate estimates are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties, and factors that are beyond our control, including those risk factors contained in our Annual Report on Form 10-K for the year ended December 31, 2024.

Cash Rent Change: We define Cash Rent Change as the percentage change in the base rent of the lease commenced during the period compared to the base rent of the Comparable Lease for assets included in the Operating Portfolio. The calculation compares the first base rent payment due after the lease commencement date compared to the base rent of the last monthly payment due prior to the termination of the lease, excluding holdover rent. Rent under gross or similar type leases are converted to a net rent based on an estimate of the applicable recoverable expenses.

Comparable Lease: We define a Comparable Lease as a lease in the same space with a similar lease structure as compared to the previous in-place lease, excluding new leases for space that was not occupied under our ownership.

Earnings before Interest, Taxes, Depreciation, and Amortization for Real Estate (EBITDAre), Adjusted EBITDAre, Annualized Adjusted EBITDAre, Run Rate Adjusted EBITDAre, and Annualized Run Rate Adjusted EBITDAre: We define EBITDAre in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”). EBITDAre represents net income (loss) (computed in accordance with GAAP) before interest expense, interest and other income, tax, depreciation and amortization, gains or losses on the sale of rental property, and loss on impairments. Adjusted EBITDAre further excludes straight-line rent adjustments, non-cash compensation expense, amortization of above and below market leases, net, gain (loss) on involuntary conversion, debt extinguishment and modification expenses, and other non-recurring items.

We define Annualized Adjusted EBITDAre as Adjusted EBITDAre multiplied by four.

We define Run Rate Adjusted EBITDAre as Adjusted EBITDAre plus incremental Adjusted EBITDAre adjusted for a full period of acquisitions and dispositions. Run Rate Adjusted EBITDAre does not reflect the Company’s historical results and does not predict future results, which may be substantially different.

9


We define Annualized Run Rate Adjusted EBITDAre as Run Rate Adjusted EBITDAre excluding allowable one-time items multiplied by four plus allowable one-time items.

EBITDAre, Adjusted EBITDAre, and Run Rate Adjusted EBITDAre should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, EBITDAre, Adjusted EBITDAre, and Run Rate Adjusted EBITDAre should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements. We believe that EBITDAre, Adjusted EBITDAre, and Run Rate Adjusted EBITDAre are helpful to investors as supplemental measures of the operating performance of a real estate company because they are direct measures of the actual operating results of our properties. We also use these measures in ratios to compare our performance to that of our industry peers.

Funds from Operations (FFO) and Core FFO: We define FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”). FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable operating property, gains (losses) from sales of land, impairment write-downs of depreciable real estate, rental property depreciation and amortization (excluding amortization of deferred financing costs and fair market value of debt adjustment) and after adjustments for unconsolidated partnerships and joint ventures. Core FFO excludes amortization of above and below market leases, net, debt extinguishment and modification expenses, gain (loss) on involuntary conversion, gain (loss) on swap ineffectiveness, and non-recurring other expenses.

None of FFO or Core FFO should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, these measurements should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements. We use FFO as a supplemental performance measure because it is a widely recognized measure of the performance of REITs. FFO may be used by investors as a basis to compare our operating performance with that of other REITs. We and investors may use Core FFO similarly as FFO.

However, because FFO and Core FFO exclude, among other items, depreciation and amortization and capture neither the changes in the value of our buildings that result from use or market conditions of our buildings, all of which have real economic effects and could materially impact our results from operations, the utility of these measures as measures of our performance is limited. In addition, other REITs may not calculate FFO in accordance with the NAREIT definition as we do, and, accordingly, our FFO may not be comparable to such other REITs’ FFO. Similarly, our calculation of Core FFO may not be comparable to similarly titled measures disclosed by other REITs.

GAAP: We define GAAP as generally accepted accounting principles in the United States.

Liquidity: We define Liquidity as the amount of aggregate undrawn nominal commitments the Company could immediately borrow under the Company’s unsecured debt instruments, consistent with the financial covenants, plus unrestricted cash balances.

Market: We define Market as the market defined by CBRE-EA based on the building address. If the building is located outside of a CBRE-EA defined market, the city and state is reflected.

Net Debt: We define Net Debt as the outstanding principal balance of the Company's total debt, less cash and cash equivalents.

Net operating income (NOI), Cash NOI, and Run Rate Cash NOI: We define NOI as rental income, including reimbursements, less property expenses, which excludes depreciation, amortization, loss on impairments, general and administrative expenses, interest expense, interest income, gain (loss) on involuntary conversion, debt extinguishment and modification expenses, gain on sales of rental property, and other expenses.

We define Cash NOI as NOI less rental property straight-line rent adjustments and less amortization of above and below market leases, net.



10


We define Run Rate Cash NOI as Cash NOI plus Cash NOI adjusted for a full period of acquisitions and dispositions, less cash termination income, solar income and revenue associated with one-time tenant reimbursements of capital expenditures. Run Rate Cash NOI does not reflect the Company’s historical results and does not predict future results, which may be substantially different.

We consider NOI, Cash NOI and Run Rate Cash NOI to be appropriate supplemental performance measures to net income because we believe they help us, and investors understand the core operations of our buildings. None of these measures should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, these measurements should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements. Further, our calculations of NOI, Cash NOI and Run Rate NOI may not be comparable to similarly titled measures disclosed by other REITs.

Occupancy Rate: We define Occupancy Rate as the percentage of total leasable square footage for which either revenue recognition has commenced in accordance with GAAP or the lease term has commenced as of the close of the reporting period, whichever occurs earlier.

Operating Portfolio: We define the Operating Portfolio as all buildings that were acquired stabilized or have achieved Stabilization. The Operating Portfolio excludes non-core flex/office buildings, buildings contained in the Value Add Portfolio, and buildings classified as held for sale.

Pipeline: We define Pipeline as a point in time measure that includes all of the transactions under consideration by the Company’s acquisitions group that have passed the initial screening process. The pipeline also includes transactions under contract and transactions with non-binding LOIs.

Renewal Lease: We define a Renewal Lease as a lease signed by an existing tenant to extend the term for 12 months or more, including (i) a renewal of the same space as the current lease at lease expiration, (ii) a renewal of only a portion of the current space at lease expiration, or (iii) an early renewal or workout, which ultimately does extend the original term for 12 months or more.

Repositioning: We define Repositioning as significant capital improvements made to improve the functionality of a building without causing material disruption to the tenant or Occupancy Rate. Buildings undergoing Repositioning remain in the Operating Portfolio.
Retention: We define Retention as the percentage determined by taking Renewal Lease square footage commencing in the period divided by square footage of leases expiring in the period for assets included in the Operating Portfolio.

Same Store: We define Same Store properties as properties that were in the Operating Portfolio for the entirety of the comparative periods presented. The results for Same Store properties exclude termination fees, solar income, and revenue associated with one-time tenant reimbursements of capital expenditures. Same Store properties exclude Operating Portfolio properties with expansions placed into service or transferred from the Value Add Portfolio to the Operating Portfolio after January 1, 2023.

Stabilization: We define Stabilization for assets under development or redevelopment to occur as the earlier of achieving 90% occupancy or 12 months after completion. Stabilization for assets that were acquired and immediately added to the Value Add Portfolio occurs under the following:
•if acquired with less than 75% occupancy as of the acquisition date, Stabilization will occur upon the earlier of achieving 90% occupancy or 12 months from the acquisition date;
•if acquired and will be less than 75% occupied due to known move-outs within two years of the acquisition date, Stabilization will occur upon the earlier of achieving 90% occupancy after the known move-outs have occurred or 12 months after the known move-outs have occurred.







11


Straight-Line Capitalization Rate: We define Straight-Line Capitalization Rate as calculated by dividing (i) the Company’s estimate of average annual net operating income from the applicable property’s operations stabilized for occupancy (post-lease-up for vacant properties), which does not include termination income, solar income, miscellaneous other income, capital expenditures, general and administrative costs, reserves, tenant improvements and leasing commissions, credit loss, or vacancy loss, by (ii) the GAAP purchase price plus estimated Acquisition Capital Expenditures. These Capitalization Rate estimates are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties, and factors that are beyond our control, including those risk factors contained in our Annual Report on Form 10-K for the year ended December 31, 2024.

Straight-Line Rent Change (SL Rent Change): We define SL Rent Change as the percentage change in the average monthly base rent over the term of the lease that commenced during the period compared to the Comparable Lease for assets included in the Operating Portfolio. Rent under gross or similar type leases are converted to a net rent based on an estimate of the applicable recoverable expenses, and this calculation excludes the impact of any holdover rent.

Value Add Portfolio: We define the Value Add Portfolio as properties that meet any of the following criteria:
•less than 75% occupied as of the acquisition date
•will be less than 75% occupied due to known move-outs within two years of the acquisition date;
•out of service with significant physical renovation of the asset;
•development.

Weighted Average Lease Term: We define Weighted Average Lease Term as the contractual lease term in years, assuming that tenants exercise no renewal options, purchase options, or early termination rights, as of the lease start date weighted by square footage. Weighted Average Lease Term related to acquired assets reflects the remaining lease term in years as of the acquisition date weighted by square footage.
12


Forward-Looking Statements

This earnings release contains certain 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. STAG Industrial, Inc. (STAG) intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and includes this statement for purposes of complying with these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe STAG’s future plans, strategies and expectations, are generally identifiable by use of the words “believe,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “should”, “project” or similar expressions. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors that are, in some cases, beyond STAG’s control and which could materially affect actual results, performances or achievements. Factors that may cause actual results to differ materially from current expectations include, but are not limited to, the risk factors discussed in STAG’s most recent Annual Report on Form 10-K for the year ended December 31, 2024, as updated by the Company’s subsequent reports filed with the Securities and Exchange Commission. Accordingly, there is no assurance that STAG’s expectations will be realized. Except as otherwise required by the federal securities laws, STAG disclaims any obligation or undertaking to publicly release any updates or revisions to any forward-looking statement contained herein (or elsewhere) to reflect any change in STAG’s expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.


13