株探米国株
英語
エドガーで原本を確認する
0001952976false00019529762025-05-082025-05-08


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): May 8, 2025
NLOP_Logo_Color.jpg
Net Lease Office Properties
(Exact Name of Registrant as Specified in its Charter)
Maryland 001-41812 92-0887849
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)
One Manhattan West, 395 9th Avenue, 58th Floor
New York, New York 10001
(Address of principal executive offices) (Zip Code)
 

Registrant’s telephone number, including area code: (844) 656-7348

(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 Shares of Beneficial Interest, par value $0.001 per share NLOP 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 7.01 Regulation FD Disclosure.

On May 8, 2025, Net Lease Office Properties (the “Company”) made available certain unaudited supplemental financial information at March 31, 2025. A copy of this supplemental information is attached as Exhibit 99.1.

The information furnished pursuant to this Item 7.01, including Exhibit 99.1, shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that Section, and shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits
Exhibit No. Description
99.1
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).




SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
Net Lease Office Properties
Date: May 8, 2025 By: /s/ ToniAnn Sanzone
ToniAnn Sanzone
Chief Financial Officer

EX-99.1 2 nlop2025q1supplementalexh9.htm EX-99.1 Document

Exhibit 99.1



Net Lease Office Properties
Supplemental Financial Information
First Quarter 2025



financialdocumentcoverslidb.jpg



Terms and Definitions

As used in this supplemental package, the terms “Net Lease Office Properties,” “NLOP,” “we,” “us” and “our” include Net Lease Office Properties, its consolidated subsidiaries and its predecessors, unless otherwise indicated. Other terms and definitions are as follows:
REIT Real estate investment trust
WPC W. P. Carey Inc., a net-lease REIT (also our “Advisor”)
U.S. United States
ABR Contractual minimum annualized base rent
NAREIT National Association of Real Estate Investment Trusts (an industry trade group)
WALT Weighted-average lease term
NLOP Mortgage Loan
Our $335.0 million senior secured mortgage loan, which was fully repaid during the year ended December 31, 2024
NLOP Mezzanine Loan
Our $120.0 million mezzanine loan facility, which was fully repaid in April 2025
NLOP Financing Arrangements The NLOP Mortgage Loan and NLOP Mezzanine Loan

Important Note Regarding Non-GAAP Financial Measures

This supplemental package includes certain “non-GAAP” supplemental measures that are not defined by generally accepted accounting principles (“GAAP”), including funds from operations (“FFO”); adjusted funds from operations (“AFFO”); pro rata cash net operating income (“pro rata cash NOI”); and normalized pro rata cash NOI. FFO is a non-GAAP measure defined by NAREIT. Reconciliations of these non-GAAP financial measures to their most directly comparable GAAP measures are provided within this supplemental package. In addition, refer to the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of these non-GAAP financial measures and other metrics.

Amounts may not sum to totals due to rounding.



Net Lease Office Properties
Supplemental Information – First Quarter 2025
Table of Contents



Net Lease Office Properties
First Quarter 2025
Summary Metrics
As of or for the three months ended March 31, 2025.
Financial Results
Revenues, including reimbursable costs – consolidated ($000s) $ 29,213 
Net income attributable to NLOP ($000s) 492 
Net income attributable to NLOP per diluted share 0.03 
Normalized pro rata cash NOI ($000s) (a) (b)
19,842 
AFFO attributable to NLOP ($000s) (a) (b)
14,965 
AFFO attributable to NLOP per diluted share (a) (b)
1.01 
Balance Sheet and Capitalization
Equity market capitalization – based on quarter end share price of $31.38 ($000s) $ 464,866 
Total consolidated debt ($000s) 148,498 
Gross assets ($000s) (c)
936,444 
Total consolidated debt to gross assets 15.9  %
NLOP Mezzanine Loan principal outstanding ($000s) (d)
$ 35,614 
Advisory Fees and Reimbursements Paid to WPC
Asset management fees (e)
$ 1,260 
Administrative reimbursements (f)
1,000 
Portfolio (Pro Rata) (b)
ABR (in thousands) (g)
$ 87,730 
Number of properties 37 
Number of tenants 41 
Occupancy 84.9  %
Weighted-average lease term (in years) 4.1 
Leasable square footage (in thousands) (h)
5,508 
ABR from investment grade tenants as a % of total ABR (i)
43.9  %
Dispositions – number of properties sold
Dispositions – gross proceeds (in thousands) $ 9,775 
Subsequent to Quarter End
NLOP Mezzanine Loan principal outstanding as of the date of this report ($000s) (j)
$ — 
________
(a)Normalized pro rata cash NOI and AFFO are non-GAAP measures. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of our non-GAAP measures and for details on how certain non-GAAP measures are calculated.
(b)Presented on a pro rata basis. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
(c)Gross assets represent consolidated total assets before accumulated depreciation on buildings and improvements. Gross assets are net of accumulated amortization on in-place lease intangible assets of $127.1 million and above-market rent intangible assets of $18.4 million.
(d)Original principal outstanding for the NLOP Mezzanine Loan was $120.0 million. NLOP Mezzanine Loan principal outstanding (as a % of original principal) was 29.7% as of March 31, 2025. In April 2025, we fully repaid the NLOP Mezzanine Loan using excess cash from operations and other sources, including loan reserves.
(e)Pursuant to certain advisory agreements, our Advisor provides us with strategic management services, including asset management, property disposition support, and various related services. We pay our Advisor an asset management fee that was initially set at an annual amount of $7.5 million and is being proportionately reduced each month following the disposition of each portfolio property.
(f)Pursuant to certain advisory agreements, we will reimburse our Advisor a base administrative amount of approximately $4.0 million annually, for certain administrative services, including day-to-day management services, investor relations, accounting, tax, legal, and other administrative matters.
(g)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of ABR.
(h)Excludes 570,999 of operating square footage for a parking garage at a domestic property.
(i)Percentage of portfolio is based on ABR, as of March 31, 2025. Includes tenants or guarantors with investment grade ratings (23.6%) and subsidiaries of non-guarantor parent companies with investment grade ratings (20.3%). Investment grade refers to an entity with a rating of BBB- or higher from Standard & Poor’s Ratings Services or Baa3 or higher from Moody’s Investors Service. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of ABR.
(j)In April 2025, we fully repaid the NLOP Mezzanine Loan using excess cash from operations and other sources, including loan reserves.

 Net Lease Office Properties | 1


Net Lease Office Properties
First Quarter 2025
Components of Net Asset Value
In thousands.
Three Months Ended March 31, 2025
Normalized Pro Rata Cash NOI (a) (b)
$ 19,842 
Balance Sheet – Selected Information
As of March 31, 2025
Assets
Book value of select real estate (c)
$ 29,493 
Cash and cash equivalents 28,153 
Restricted cash, including escrow (d)
37,597 
Other assets, net:
Straight-line rent adjustments $ 19,603 
Deferred charges 2,303 
Accounts receivable 1,303 
Prepaid expenses 1,061 
Taxes receivable 285 
Other 1,459 
Total other assets, net $ 26,014 
Liabilities
Non-recourse mortgages, net (e)
$ 114,668 
NLOP Mezzanine Loan (f) (g)
35,614 
Accounts payable, accrued expenses and other liabilities:
Accounts payable and accrued expenses $ 11,234 
Prepaid and deferred rents 9,944 
Accrued taxes payable 2,438 
Tenant security deposits 814 
Operating lease liabilities 243 
Other 18,903 
Total accounts payable, accrued expenses and other liabilities $ 43,576 
________
(a)Normalized pro rata cash NOI is a non-GAAP measure. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of our non-GAAP measures and for details on how they are calculated.
(b)Presented on a pro rata basis. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
(c)Represents the value of real estate not appropriately captured in normalized pro rata cash NOI, such as vacant assets.
(d)Comprised of approximately $35.8 million related to certain reserve requirements for debt service, capital improvements, and real estate taxes pursuant to the NLOP Financing Arrangements. Approximately $1.8 million is related to certain reserve requirements for other loan agreements.
(e)Excludes unamortized premium, net totaling $0.7 million as of March 31, 2025.
(f)Excludes unamortized discount, net totaling $1.7 million and unamortized deferred financing costs totaling $0.7 million as of March 31, 2025.
(g)In April 2025, we fully repaid the NLOP Mezzanine Loan using excess cash from operations and other sources, including loan reserves.

 Net Lease Office Properties | 2


Net Lease Office Properties
First Quarter 2025
Consolidated Statement of Operations
In thousands, except share and per share amounts.
Three Months Ended March 31, 2025
Revenues
Lease revenues $ 27,392 
Other lease-related income 1,821 
29,213 
Operating Expenses
Depreciation and amortization 9,725 
Reimbursable tenant costs 6,140 
Property expenses, excluding reimbursable tenant costs 2,455 
General and administrative (a)
1,807 
Asset management fees (b)
1,260 
Impairment charges — real estate 920 
22,307 
Other Income and Expenses
Interest expense (c)
(5,746)
Loss on sale of real estate, net (1,008)
Other gains and (losses) 443 
(6,311)
Income before income taxes 595 
Provision for income taxes (82)
Net Income 513 
Net income attributable to noncontrolling interests (21)
Net Income Attributable to NLOP $ 492 
Basic and Diluted Earnings Per Share $ 0.03 
Weighted-Average Shares Outstanding
Basic and Diluted 14,814,075 
________
(a)Includes $1.0 million of administrative reimbursements to our Advisor.
(b)Amount is comprised of fees paid to Advisor for strategic management services, including asset management, property disposition support, and various related services.
(c)Includes $2.1 million of non-cash amortization of deferred financing costs.

 Net Lease Office Properties | 3


Net Lease Office Properties
First Quarter 2025
FFO and AFFO, Consolidated
In thousands, except share and per share amounts.
Three Months Ended March 31, 2025
Net income attributable to NLOP $ 492 
Adjustments:
Depreciation and amortization of real property 9,725 
Loss on sale of real estate, net 1,008 
Impairment charges — real estate 920 
Proportionate share of adjustments for noncontrolling interests (a)
(52)
Total adjustments 11,601 
FFO (as defined by NAREIT) Attributable to NLOP (b)
12,093 
Adjustments:
Amortization of deferred financing costs 2,060 
Straight-line and other leasing and financing adjustments 514 
Above- and below-market rent intangible lease amortization, net
250 
Other amortization and non-cash items 108 
Other (gains) and losses (47)
Proportionate share of adjustments for noncontrolling interests (a)
(13)
Total adjustments 2,872 
AFFO Attributable to NLOP (b)
$ 14,965 
Summary
FFO (as defined by NAREIT) attributable to NLOP (b)
$ 12,093 
FFO (as defined by NAREIT) attributable to NLOP per diluted share (b)
$ 0.82 
AFFO attributable to NLOP (b)
$ 14,965 
AFFO attributable to NLOP per diluted share (b)
$ 1.01 
Diluted weighted-average shares outstanding 14,814,075 
________
(a)Adjustments disclosed elsewhere in this reconciliation are on a consolidated basis. This adjustment reflects our FFO or AFFO on a pro rata basis.
(b)FFO and AFFO are non-GAAP measures. See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of our non-GAAP measures.
 Net Lease Office Properties | 4


Net Lease Office Properties
First Quarter 2025
Consolidated Balance Sheets
In thousands, except share and per share amounts.
March 31, 2025 December 31, 2024
Assets
Investments in real estate:
Land, buildings and improvements $ 721,448  $ 730,345 
In-place lease intangible assets and other 208,933  209,968 
Above-market rent intangible assets 30,508  30,512 
Investments in real estate 960,889  970,825 
Accumulated depreciation and amortization (297,845) (292,679)
Assets held for sale, net 29,297  29,297 
Net investments in real estate 692,341  707,443 
Restricted cash 37,597  43,305 
Cash and cash equivalents 28,153  25,121 
Other assets, net 26,014  29,200 
Total assets $ 784,105  $ 805,069 
Liabilities and Equity
Debt:
Non-recourse mortgages, net $ 115,327  $ 111,259 
NLOP Mezzanine Loan, net 33,171  57,957 
Debt, net 148,498  169,216 
Accounts payable, accrued expenses and other liabilities 43,576  44,145 
Below-market rent intangible liabilities, net 5,802  6,305 
Total liabilities 197,876  219,666 
Preferred stock, $0.001 par value, 5,000,000 shares authorized; none issued
—  — 
Common stock, $0.001 par value, 45,000,000 shares authorized; 14,814,075 and 14,814,075 shares, respectively, issued and outstanding
15  15 
Additional paid-in capital 855,813  855,813 
Distributions in excess of accumulated earnings (233,951) (234,443)
Accumulated other comprehensive loss (39,754) (40,157)
Total shareholders' equity 582,123  581,228 
Noncontrolling interests 4,106  4,175 
Total equity 586,229  585,403 
Total liabilities and equity $ 784,105  $ 805,069 

 Net Lease Office Properties | 5


Net Lease Office Properties
First Quarter 2025
Capitalization
In thousands, except share and per share amounts. As of March 31, 2025.
Total Enterprise Value Shares Share Price Market Value
Equity
Common equity 14,814,075  $ 31.38  $ 464,866 
Total Equity Market Capitalization 464,866 
Outstanding Balance (a)
Debt
Non-recourse mortgages 114,668 
NLOP Mezzanine Loan (b)
35,614 
Total Debt 150,282 
Less: Cash and cash equivalents (28,153)
Net Debt 122,129 
Total Enterprise Value $ 586,995 
________
(a)Excludes unamortized discount, net totaling $1.0 million and unamortized deferred financing costs totaling $0.7 million as of March 31, 2025.
(b)In April 2025, we fully repaid the NLOP Mezzanine Loan using excess cash from operations and other sources, including loan reserves.
 Net Lease Office Properties | 6


Net Lease Office Properties
First Quarter 2025
Debt Overview
Dollars in thousands. Pro rata. As of March 31, 2025.
Maturity Date Fixed / Floating Interest Rate
Total Outstanding Balance (a)
% of Total
NLOP Mezzanine Loan
NLOP Mezzanine Loan (b)
11/9/2028 Fixed 14.5  % $ 35,614  23.7  %
Other Mortgages (Tenant Listed)
Northrop Grumman Systems Corporation (c)
1/6/2025 Fixed 9.2  % 25,220  16.8  %
Midcontinent Independent Stm Op Inc (d)
5/6/2025 Fixed 4.0  % 8,882  5.9  %
Intuit Inc. (e)
5/6/2025 Fixed 4.0  % 21,900  14.6  %
Acosta, Inc. 8/6/2025 Fixed 4.4  % 9,818  6.5  %
Siemens AS (f)
12/15/2025 Floating 4.9  % 42,839  28.5  %
North American Lighting, Inc. 5/6/2026 Fixed 6.3  % 6,009  4.0  %
Total Debt Outstanding 7.7  % $ 150,282  100.0  %
________
(a)Excludes unamortized discount, net totaling $1.0 million and unamortized deferred financing costs totaling $0.7 million as of March 31, 2025.
(b)The NLOP Mezzanine Loan bore interest at an annual rate of 14.5% (10.0% of which was required to be paid current on a monthly basis, and 4.5% of which was a payment-in-kind accrual, on a quarterly basis). In April 2025, we fully repaid the NLOP Mezzanine Loan using excess cash from operations and other sources, including loan reserves.
(c)We are in default of this non-recourse mortgage loan, as the loan was not repaid on the maturity date and the lender has the right to demand payment in full. As of the date of this report, the lender has not exercised such a right. Since we are in default, our interest rate is 9.2% (5.0% default rate plus 4.2% base interest rate).
(d)Subsequent to quarter end, the maturity date of this loan was extended to March 6, 2026, with a 7.0% interest rate during the extension period.
(e)Subsequent to quarter end, the maturity date of this loan was extended to July 6, 2026, with a 7.0% interest rate during the extension period.
(f)This non-recourse mortgage loan is in a loan-to-value covenant breach as of March 31, 2025, and the lender has the right to demand payment in full. As of the date of this report, the lender has not exercised such a right.
 Net Lease Office Properties | 7


Net Lease Office Properties
First Quarter 2025
Dispositions
Dollars in thousands. Pro rata.
Tenant / Lease Guarantor Property Location(s) Gross Sale Price
ABR (a)
Closing Date Gross Square Footage
4Q23
Raytheon Company Tucson, AZ $ 24,575  $ 1,978  Dec-23 143,650 
Carhartt, Inc. Dearborn, MI 9,806  748  Dec-23 58,722 
BCBSM, Inc. Eagan, MN 2,500  298  Dec-23 29,916 
AVL Michigan Holding Corporation Plymouth, MI 6,200  575  Dec-23 70,000 
4Q23 Total 43,081  3,599  302,288 
1Q24
Undisclosed – UK insurance company (b)
Newport, United Kingdom 10,497  1,761  Jan-24 80,664 
Total E&P Norge AS (b)
Stavanger, Norway 33,072  5,185  Mar-24 275,725 
1Q24 Total 43,569  6,946  356,389 
2Q24
Exelon Generation Company, LLC (c)
Warrenville, IL 19,830  2,935  Apr-24 146,745 
Vacant (formerly AVT Technology Solutions LLC) (c)
Tempe, AZ 13,160  —  Apr-24 132,070 
FedEx Corporation Collierville, TN 62,500  5,491  Apr-24 390,380 
DMG MORI SEIKI U.S.A., INC. Hoffman Estates, IL 35,984  2,458  Apr-24 104,598 
BCBSM, Inc. (2 properties) Eagan, MN 60,700  4,663  Jun-24 347,472 
2Q24 Total 192,174  15,547  1,121,265 
3Q24
CVS Health Corporation Scottsdale, AZ 71,500  4,252  Aug-24 354,888 
Xileh Holding Inc. Auburn Hills, MI 9,000  711  Sep-24 55,490 
3Q24 Total 80,500  4,963  410,378 
4Q24
E.On UK PLC (b)
Houghton le Spring, United Kingdom 3,924  3,819  Oct-24 217,339 
Vacant (formerly BCBSM, Inc.) Eagan, MN 11,650  —  Nov-24 227,666 
Merative L.P. Hartland, WI 6,750  669  Dec-24 81,082 
Charter Communications Operating, LLC Bridgeton, MO 7,350  820  Dec-24 78,080 
Caremark RX, L.L.C. Chandler, AZ 15,000  1,645  Dec-24 183,000 
Cofinity, Inc./ Aetna Life Insurance Co. Southfield, MI 2,500  1,833  Dec-24 94,453 
4Q24 Total 47,174  8,786  881,620 
1Q25
Emerson Electric Co. Houston, TX 4,180  1,108  Mar-25 52,144 
Nokia Corporation (b)
Krakow, Poland 5,595  779  Mar-25 53,400 
1Q25 Total 9,775  1,887  105,544 
Total Dispositions $ 416,273  $ 41,728  3,177,484 
________
(a)ABR is pro forma for any agreed to and signed future rent restructurings.
(b)Amount reflects the applicable exchange rate on the date of the transaction.
(c)We transferred ownership of these properties and the related non-recourse mortgage loans to the respective mortgage lenders. Gross proceeds from these dispositions represent the mortgage principal outstanding on the respective dates of transfer.

 Net Lease Office Properties | 8


Net Lease Office Properties
First Quarter 2025
Capital Expenditures and Leasing Activity
Capital Expenditures
In thousands. For the three months ended March 31, 2025.
Tenant Improvements and Leasing Costs
Tenant Improvements (Tenant Listed)
S&ME, Inc. $ 806 
Nokia Corporation 468 
1,274 
Leasing Costs — 
Tenant Improvements and Leasing Costs 1,274 
Maintenance Capital Expenditures (Tenant Listed)
KBR, Inc. 224 
JPMorgan Chase Bank, N.A. 211 
Pharmaceutical Product Development, LLC 40 
475 
Total: Tenant Improvements and Leasing Costs, and Maintenance Capital Expenditures $ 1,749 

Leasing Activity
Dollars in thousands. For the three months ended March 31, 2025, except ABR. Pro rata.
Lease Renewals and Extensions (a)
Expected Tenant Improvements ($000s) Leasing Commissions ($000s)
ABR
Tenant Location Square Feet Prior Lease ($000s)
New Lease ($000s) (b)
Rent Recapture Incremental Lease Term
JPMorgan Chase Bank, N.A. Tampa, FL 104,565  $ 1,321  $ 1,864  141.1  % $ —  $ 576  3.0 years
Total / Weighted Average (c)
104,565  $ 1,321  $ 1,864  141.1  % $ —  $ 576  3.0 years
_______
(a)Excludes lease extensions for a period of one year or less.
(b)New lease amounts are based on in-place rents at time of lease commencement and exclude any free rent periods.
(c)Weighted average refers to the incremental lease term.
 Net Lease Office Properties | 9


Net Lease Office Properties
First Quarter 2025
Top Ten Tenants
Dollars in thousands. Pro rata. As of March 31, 2025.
Tenant / Lease Guarantor State / Country ABR ABR % Square Footage Number of Properties Weighted-Average Lease Term (Years)
KBR, Inc. (a)
Texas $ 20,156  23.0  % 913,713  5.2 
JPMorgan Chase Bank, N.A. Florida, Texas 9,766  11.1  % 666,869  4.5 
Siemens AS (b)
Norway 4,633  5.3  % 165,905  0.7 
Pharmaceutical Product Development, LLC North Carolina 4,063  4.6  % 219,812  8.7 
Omnicom Group, Inc. California 3,961  4.5  % 120,000  3.5 
R.R. Donnelley & Sons Company Illinois 3,393  3.9  % 167,215  2.5 
Board of Regents, State of Iowa Iowa 3,254  3.7  % 191,700  5.6 
Bankers Financial Corporation Florida 3,228  3.7  % 111,357  0.3 
Google, LLC California 3,018  3.4  % 67,681  5.6 
Northrop Grumman Systems Corporation Minnesota 2,679  3.1  % 191,336  4.7 
Total (c)
$ 58,151  66.3  % 2,815,588  12  4.5 
________
(a)Excludes 570,999 of operating square footage for a parking garage associated with the KBR, Inc. property in Houston, Texas.
(b)ABR amount is subject to fluctuations in foreign currency exchange rates.
(c)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
 Net Lease Office Properties | 10


Net Lease Office Properties
First Quarter 2025
Lease Expirations
Dollars in thousands. Pro rata. As of March 31, 2025.
Year of Lease Expiration (a)
Number of Leases Expiring Number of Tenants with Leases Expiring ABR ABR %
Square Footage (b)
Square Footage %
Remaining 2025 11  10  $ 11,960  13.6  % 573,353  10.4  %
2026 6,043  6.9  % 369,460  6.7  %
2027 8,879  10.1  % 499,571  9.1  %
2028 10,544  12.0  % 476,012  8.6  %
2029 4,597  5.3  % 304,613  5.5  %
2030 34,727  39.6  % 1,772,623  32.2  %
2031 631  0.7  % 50,600  0.9  %
2032 3,692  4.2  % 257,008  4.7  %
2033 4,063  4.6  % 219,812  4.0  %
2035 2,050  2.4  % 120,147  2.2  %
2037 544  0.6  % 31,120  0.6  %
Vacant —  —  —  —  % 833,297  15.1  %
Total (c)
48  $ 87,730  100.0  % 5,507,616  100.0  %

chart-e7d8336d386e4dc98ffa.jpg
________
(a)Assumes tenants do not exercise any renewal options or purchase options.
(b)Excludes 570,999 of operating square footage for a garage at a domestic property.
(c)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
 Net Lease Office Properties | 11


Net Lease Office Properties
First Quarter 2025
Property List
Dollars in thousands. Pro rata. As of March 31, 2025.

U.S. Assets:
Encumbered Status
# Primary Tenant Industry
Credit (a)
City State
Square Footage (b)
ABR Rent Increase Type Date of Next Increase
WALT (c)
NLOP Mezzanine Loan Other Mortgages
1
KBR, Inc. (d) (e)
Construction & Engineering Non-IG Houston Texas 1,064,788 $21,306 Fixed: One-time 7.78% Jan-27 5.1
$—
2 JPMorgan Chase Bank, N.A. Diversified Banks IG Fort Worth Texas 386,154 $4,850 CPI: 0.0% Floor / 2.0% Cap Mar-26 4.9
$—
3 Pharmaceutical Product Development, LLC Pharmaceuticals IG Morrisville North Carolina 219,812 $4,063 Fixed: 2.00% annually Oct-25 8.7
$—
4 Omnicom Group, Inc. Advertising IG Playa Vista California 120,000 $3,961 None N/A 3.5
$—
5 R.R. Donnelley & Sons Company Commercial Printing Non-IG Warrenville Illinois 167,215 $3,393 Fixed: 2.00% annually Sep-25 2.5 $—
6
Board of Regents, State of Iowa (f)
Government Related Services IG Coralville Iowa 191,700 $3,254 CPI: 0.0% Floor / No Cap Nov-25 5.6 $—
7
Bankers Financial Corporation (d) (e)
Property & Casualty Insurance Non-IG St. Petersburg Florida 167,581 $3,228 Fixed: 2.50% annually N/A 0.3 $—
8 JPMorgan Chase Bank, N.A. Diversified Banks IG Tampa Florida 176,150 $3,053 CPI: 0.0% Floor / 2.0% Cap Mar-26 4.9 $—
9 Google, LLC Internet Software & Services IG Venice California 67,681 $3,018 Fixed: 3.00% annually Nov-25 5.6 $—
10
ICU MEDICAL, INC. (d)
Health Care Supplies Non-IG Plymouth Minnesota 182,250 $2,890 Fixed: 3.25% annually N/A 0.5 $—
11 Northrop Grumman Systems Corporation Aerospace & Defense IG Plymouth Minnesota 191,336 $2,679 Fixed: 2.00% annually Dec-25 4.7 $25,220
12 Intuit Inc. Internet Software & Services IG Plano Texas 166,033 $2,577 Fixed: One-time $2.00/SF in '21 N/A 1.2 $21,900
13 Cohesity Inc. Systems Software Non-IG Roseville Minnesota 136,125 $2,255 Fixed: 2.00% annually Dec-25 7.7 $—
14 Cenlar FSB Regional Banks Non-IG Yardley Pennsylvania 105,584 $2,105 Fixed: 2.50% annually Jan-26 3.2 $—
15 iHeartCommunications, Inc. Broadcasting Non-IG San Antonio Texas 120,147 $2,050 Fixed: 2.00% annually Feb-26 9.8 $—
16
JPMorgan Chase Bank, N.A. (d) (e)
Diversified Banks IG Tampa Florida 135,733 $1,932 CPI: 0.0% Floor / 2.0% Cap Mar-26 2.9 $—
17 Arbella Service Company, Inc. Property & Casualty Insurance IG Quincy Massachusetts 132,160 $1,850 Fixed: One-time $1.00/SF in '22 N/A 2.2 $—
18 ICF Consulting Group, Inc. IT Consulting & Other Services Non-IG Martinsville Virginia 93,333 $1,830 CPI: 0.0% Floor / No Cap Jan-26 1.8 $—
19 Acosta, Inc. Advertising Non-IG Jacksonville Florida 88,062 $1,541 Fixed: $0.50/SF annually Jul-25 2.3 $9,818
20 Safelite Group, Inc. Specialized Consumer Services Non-IG Rio Rancho New Mexico 94,649 $1,527 Fixed: 2.00% annually Jan-26 4.2 $—
21 Master Lock Company, LLC Building Products Non-IG Oak Creek Wisconsin 120,883 $1,437 Fixed: 2.00% annually Jun-25 7.2 $—
22 Midcontinent Independent Stm Op Inc. Electric Utilities IG Eagan Minnesota 60,463 $1,148 Fixed: $0.25/SF annually N/A 0.9 $8,882
 Net Lease Office Properties | 12


23 Radiate Holdings, L.P. Cable & Satellite Non-IG San Marcos Texas 47,000 $1,074 CPI: 0.0% Floor / 3.0% Cap Aug-25 3.4 $—
24 North American Lighting, Inc. Auto Parts & Equipment Non-IG Farmington Hills Michigan 75,286 $1,058 Fixed: 2.50% annually Apr-25 1.0 $6,009
25 Arcfield Acquisition Corporation Aerospace & Defense Non-IG King of Prussia Pennsylvania 88,578 $1,000 Fixed: One-time 17.50% in '23 N/A 0.7 $—
26
Pioneer Credit Recovery, Inc. (d)
Diversified Support Services Non-IG Moorestown New Jersey 65,567 $937 Fixed: 2.50% annually Jan-26 2.9 $—
27 APCO Holdings, Inc. Property & Casualty Insurance Non-IG Norcross Georgia 50,600 $631 Fixed: 2.50% annually Mar-26 5.9 $—
28 Undisclosed – multi-national provider of industrial gases Industrial Gases IG Houston Texas 49,821 $629 Fixed: 2.00% annually N/A 0.8 $—
29 S&ME, Inc. Environmental & Facilities Services Non-IG Raleigh North Carolina 31,120 $545 Fixed: 2.75% annually Mar-26 11.9 $—
30 Radiate Holdings, L.P. Cable & Satellite Non-IG Waco Texas 30,699 $473 CPI: 0.0% Floor / 3.0% Cap Aug-25 3.4 $—
31 Radiate Holdings, L.P. Cable & Satellite Non-IG Corpus Christi Texas 20,717 $355 CPI: 0.0% Floor / 3.0% Cap Aug-25 3.4 $—
32 Radiate Holdings, L.P. Cable & Satellite Non-IG Odessa Texas 21,193 $236 CPI: 0.0% Floor / 3.0% Cap Aug-25 3.4 $—
33 Radiate Holdings, L.P. Cable & Satellite Non-IG San Marcos Texas 14,400 $212 CPI: 0.0% Floor / 3.0% Cap Aug-25 3.4 $—
34
Vacant (formerly BCBSM, Inc.) (g)
N/A N/A Eagan Minnesota 442,542 $0 N/A N/A 0.0 $—
35
Vacant (formerly McKesson Corporation) (g)
N/A N/A The Woodlands Texas 204,063 $0 N/A N/A 0.0
$—
36
Vacant (formerly BCBSM, Inc.) (g)
N/A N/A Eagan Minnesota 12,286 $0 N/A N/A 0.0 $—
U.S. Total (h)
5,341,711 $83,097 4.3 $71,829
European Asset:
Encumbered Status
# Primary Tenant Industry
Credit (a)
City Country Square Footage ABR Rent Increase Type Date of Next Increase
WALT (c)
NLOP Mezzanine Loan Other Mortgages
1 Siemens AS Industrial Conglomerates IG Oslo Norway 165,905 $4,633 CPI: 0.0% Floor / No Cap N/A 0.7 $42,839
European Total (h)
165,905 $4,633 0.7 $42,839
________
✓ Indicates an asset that was in the NLOP Mezzanine Loan collateral pool as of March 31, 2025. In April 2025, we fully repaid the NLOP Mezzanine Loan.
(a)“IG” refers to investment grade rated tenants.
(b)Excludes 570,999 of operating square footage for a parking garage associated with the KBR, Inc. property in Houston, Texas.
(c)Assumes parties do not exercise any renewal or purchase options pursuant to their applicable leases.
(d)Denotes multi-tenant property. Primary tenant generating largest percentage of ABR shown. Industry, credit, rent increase type and next rent increase are for primary tenant.
(e)Denotes leased property that is not 100% occupied.
(f)We own a 90% controlling interest in this consolidated property.
(g)Denotes property that is vacant as of the date of this report.
(h)See the Disclosures Regarding Non-GAAP and Other Metrics section in the Appendix for a description of pro rata.
 Net Lease Office Properties | 13






Net Lease Office Properties
Appendix
First Quarter 2025



financialdocumentcoverslidc.jpg
 Net Lease Office Properties | 14


Net Lease Office Properties
First Quarter 2025
Normalized Pro Rata Cash NOI
In thousands.
Three Months Ended March 31, 2025
Consolidated Lease Revenues and Other
Total lease revenues – as reported $ 27,392 
Parking garage revenues (a)
461 
Less: Consolidated Reimbursable and Non-Reimbursable Property Expenses
Reimbursable property expenses – as reported 6,140 
Non-reimbursable property expenses – as reported 2,455 
19,258 
Adjustments for Pro Rata Ownership of Real Estate Joint Ventures:
Less: Pro rata share of NOI attributable to noncontrolling interests (90)
(90)
19,168 
Adjustments for Pro Rata Non-Cash Items:
Add: Straight-line and other leasing and financing adjustments 514 
Add: Above- and below-market rent intangible lease amortization 250 
Add: Other non-cash items 108 
872 
Pro Rata Cash NOI (b)
20,040 
Adjustment to normalize for intra-period dispositions (c)
(198)
Normalized Pro Rata Cash NOI (b)
$ 19,842 
 Net Lease Office Properties | 15


Net Lease Office Properties
First Quarter 2025

The following table presents a reconciliation from Net loss attributable to NLOP to Normalized pro rata cash NOI:
Three Months Ended March 31, 2025
Net Income Attributable to NLOP
Net income attributable to NLOP – as reported $ 492 
Adjustments for Consolidated Operating Expenses
Add: Operating expenses – as reported 22,307 
Less: Property expenses, excluding reimbursable tenant costs – as reported (2,455)
19,852 
Adjustments for Other Consolidated Revenues and Expenses:
Less: Other lease-related income (excluding parking garage revenues) (1,360)
Less: Reimbursable property expenses – as reported (6,140)
Add: Other income and (expenses) – as reported 6,311 
Add: Provision for income taxes – as reported 82 
(1,107)
Other Adjustments:
Add: Straight-line and other leasing and financing adjustments 514 
Add: Above- and below-market rent intangible lease amortization 250 
Add: Property expenses, excluding reimbursable tenant costs, non-cash 108 
Less: Adjustments for pro rata ownership (69)
Adjustment to normalize for intra-period dispositions (c)
(198)
605 
Normalized Pro Rata Cash NOI (b)
$ 19,842 
________
(a)Amount is comprised of revenues from a parking garage at a domestic property and is included in Other lease-related income on our consolidated statements of operations.
(b)Pro rata cash NOI and normalized pro rata cash NOI are non-GAAP measures. See the Disclosures Regarding Non-GAAP and Other Metrics section that follows for a description of our non-GAAP measures and for details on how pro rata cash NOI and normalized pro rata cash NOI are calculated.
(c)For properties disposed of during the period, the adjustment eliminates our pro rata share of cash NOI for the period.
 Net Lease Office Properties | 16


Net Lease Office Properties
First Quarter 2025
Disclosures Regarding Non-GAAP and Other Metrics

Non-GAAP Financial Disclosures
FFO and AFFO
Due to certain unique operating characteristics of real estate companies, as discussed below, NAREIT, an industry trade group, has promulgated a non-GAAP measure known as FFO, which we believe to be an appropriate supplemental measure, when used in addition to and in conjunction with results presented in accordance with GAAP, to reflect the operating performance of a REIT. The use of FFO is recommended by the REIT industry as a supplemental non-GAAP measure. FFO is not equivalent to, nor a substitute for, net income or loss as determined under GAAP.
We define FFO, a non-GAAP measure, consistent with the standards established by the White Paper on FFO approved by the Board of Governors of NAREIT, as restated in December 2018. The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding gains or losses from the sale of certain real estate, impairment charges on real estate or other assets incidental to the company’s main business, gains or losses on changes in control of interests in real estate, and depreciation and amortization from real estate assets; and after adjustments for unconsolidated partnerships and jointly owned investments. Adjustments for unconsolidated partnerships and jointly owned investments are calculated to reflect FFO on the same basis.
We also modify the NAREIT computation of FFO to adjust GAAP net income for certain non-cash charges, such as amortization of real estate-related intangibles, deferred income tax benefits and expenses, straight-line rent and related reserves, other non-cash rent adjustments, non-cash allowance for credit losses on finance leases, stock-based compensation, non-cash environmental accretion expense, amortization of discounts and premiums on debt, and amortization of deferred financing costs. Our assessment of our operations is focused on long-term sustainability and not on such non-cash items, which may cause short-term fluctuations in net income but have no impact on cash flows. Additionally, we exclude non-core income and expenses, such as gains or losses from extinguishment of debt, merger and acquisition expenses, and spin-off expenses. We also exclude realized and unrealized gains/losses on foreign currency exchange rate movements, which are not considered fundamental attributes of our business plan and do not affect our overall long-term operating performance. We refer to our modified definition of FFO as AFFO. We exclude these items from GAAP net income to arrive at AFFO as they are not the primary drivers in our decision-making process and excluding these items provides investors a view of our portfolio performance over time and makes it more comparable to other REITs. AFFO also reflects adjustments for jointly owned investments. We use AFFO as one measure of our operating performance when we formulate corporate goals and evaluate the effectiveness of our strategies.
We believe that AFFO is a useful supplemental measure for investors to consider as we believe it will help them to better assess the sustainability of our operating performance without the potentially distorting impact of these short-term fluctuations. However, there are limits on the usefulness of AFFO to investors. For example, impairment charges and unrealized foreign currency losses that we exclude may become actual realized losses upon the ultimate disposition of the properties in the form of lower cash proceeds or other considerations. We use our FFO and AFFO measures as supplemental financial measures of operating performance. We do not use our FFO and AFFO measures as, nor should they be considered to be, alternatives to net income computed under GAAP, or as alternatives to net cash provided by operating activities computed under GAAP, or as indicators of our ability to fund our cash needs.
Pro Rata Cash NOI
Cash net operating income (“cash NOI”) is a non-GAAP financial measure that is intended to reflect the performance of our properties. We define cash NOI as cash rents from our properties less non-reimbursable property expenses. Cash NOI excludes amortization of intangibles and straight-line rent adjustments that are included in GAAP lease revenues. We present cash NOI on a pro rata basis (“pro rata cash NOI”) to account for our share of income related to noncontrolling interests. We believe that pro rata cash NOI is a helpful measure that both investors and management can use to evaluate the financial performance of our properties and it allows for comparison of our operating performance between periods and to other REITs. Pro rata 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 and/or pro rata cash NOI may not be directly comparable to the way other REITs present such metrics.
Normalized Pro Rata Cash NOI
Normalized pro rata cash NOI is pro rata cash NOI as defined above adjusted primarily to exclude our pro rata share of cash NOI from properties disposed of during the most recent quarter. We believe this measure provides a helpful representation of our net operating income from our in-place leased properties.
 Net Lease Office Properties | 17


Net Lease Office Properties
First Quarter 2025

Other Metrics
Pro Rata Metrics
This supplemental package contains certain metrics prepared on a pro rata basis. We refer to these metrics as pro rata metrics. We have one investment in which our economic ownership is less than 100%. On a full consolidation basis, we report 100% of the assets, liabilities, revenues and expenses of this investment that is deemed to be under our control, even though our ownership is less than 100%. On a pro rata basis, we generally present our proportionate share, based on our economic ownership of this jointly owned investment, of the assets, liabilities, revenues and expenses of this investment. Multiplying our jointly owned investment’s financial statement line items by our percentage ownership and adding or subtracting those amounts from our totals, as applicable, may not accurately depict the legal and economic implications of holding an ownership interest of less than 100% in our jointly owned investment.
ABR
ABR represents contractual minimum annualized base rent for our properties and reflects exchange rates as of March 31, 2025. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period. ABR is presented on a pro rata basis.
 Net Lease Office Properties | 18