Second Quarter 2024 Operating Results and Increased 2024 Guidance Announced by NNN REIT, Inc.
NNN REIT, Inc. (NYSE: NNN) has announced its Q2 2024 operating results and increased guidance for 2024. Key highlights include:
- Revenues increased to $216,813,000 in Q2 2024, up from $202,640,000 in Q2 2023
- Net earnings per share rose to $0.58, compared to $0.54 in the same quarter last year
- AFFO per share grew 5.0% to $0.84
- Maintained high occupancy levels at 99.3%
- Invested $110.5 million in property acquisitions at an initial cash cap rate of 7.9%
- Increased Core FFO guidance for 2024 to $3.27-$3.33 per share
- Raised the quarterly dividend by nearly 3% to $0.58 per share, marking the 35th consecutive year of dividend increases
NNN REIT, Inc. (NYSE: NNN) ha annunciato i suoi risultati operativi del secondo trimestre 2024 e ha aumentato le previsioni per il 2024. I punti salienti includono:
- I ricavi sono aumentati a $216.813.000 nel secondo trimestre 2024, rispetto ai $202.640.000 del secondo trimestre 2023
- Gli utili netti per azione sono saliti a $0,58, rispetto a $0,54 nello stesso trimestre dell'anno scorso
- Il AFFO per azione è cresciuto del 5,0% a $0,84
- Mantenuti alti livelli di occupazione al 99,3%
- Investiti $110,5 milioni in acquisizioni immobiliari con un tasso di rendimento iniziale in contante del 7,9%
- Aumentate le previsioni di Core FFO per il 2024 a $3,27-$3,33 per azione
- Aumentato il dividendo trimestrale di quasi il 3% a $0,58 per azione, segnando il 35esimo anno consecutivo di aumenti del dividendo
NNN REIT, Inc. (NYSE: NNN) ha anunciado sus resultados operativos del segundo trimestre de 2024 y ha aumentado las expectativas para 2024. Los aspectos destacados incluyen:
- Los ingresos aumentaron a $216,813,000 en el segundo trimestre de 2024, en comparación con $202,640,000 en el segundo trimestre de 2023
- Las ganancias netas por acción subieron a $0.58, en comparación con $0.54 en el mismo trimestre del año pasado
- El AFFO por acción creció un 5.0% a $0.84
- Se mantuvieron altos niveles de ocupación del 99.3%
- Se invirtieron $110.5 millones en adquisiciones inmobiliarias con una tasa de capitalización inicial en efectivo del 7.9%
- Aumentadas las expectativas de Core FFO para 2024 a $3.27-$3.33 por acción
- Aumentado el dividendo trimestral en casi un 3% a $0.58 por acción, marcando el 35º año consecutivo de aumentos de dividendos
NNN REIT, Inc. (NYSE: NNN)은 2024년 2분기 운영 결과를 발표하고 2024년 전망을 증가시켰습니다. 주요 요점은 다음과 같습니다:
- 수익은 2024년 2분기 $216,813,000로 증가했으며, 2023년 2분기 $202,640,000에서 상승했습니다
- 주당 순이익은 $0.58로 증가했으며, 작년 동일 분기 $0.54와 비교됩니다
- 주당 AFFO는 5.0% 증가하여 $0.84에 도달했습니다
- 점유율은 99.3%로 유지되었습니다
- 7.9%의 초기 현금 자본 수익률로 부동산 인수에 $110.5 백만 달러를 투자했습니다
- 2024년의 Core FFO 전망을 주당 $3.27-$3.33으로 증가시켰습니다
- 분기 배당금을 거의 3% 올려 주당 $0.58을 기록하며, 35년 연속 배당금 증가를 달성했습니다
NNN REIT, Inc. (NYSE: NNN) a annoncé ses résultats opérationnels du deuxième trimestre 2024 et a relevé ses prévisions pour 2024. Les principaux points forts comprennent :
- Les revenus ont augmenté à 216 813 000 $ au deuxième trimestre 2024, contre 202 640 000 $ au deuxième trimestre 2023
- Le bénéfice net par action a progressé à 0,58 $, contre 0,54 $ au même trimestre de l'année dernière
- L'AFFO par action a augmenté de 5,0 % pour atteindre 0,84 $
- Maintien de niveaux d'occupation élevés à 99,3%
- Investissement de 110,5 millions de dollars dans des acquisitions immobilières avec un taux de capitalisation initial en espèces de 7,9 %
- Augmentation de la prévision de Core FFO pour 2024 à 3,27 $ - 3,33 $ par action
- Augmentation du dividende trimestriel de près de 3 % à 0,58 $ par action, marquant la 35e année consécutive d'augmentation de dividende
NNN REIT, Inc. (NYSE: NNN) hat seine Ergebnisse für das zweite Quartal 2024 bekannt gegeben und die Prognosen für 2024 angehoben. Die wichtigsten Highlights sind:
- Die Einnahmen stiegen im zweiten Quartal 2024 auf $216.813.000, verglichen mit $202.640.000 im zweiten Quartal 2023
- Der Nettogewinn pro Aktie erhöhte sich auf $0,58, im Vergleich zu $0,54 im gleichen Quartal des Vorjahres
- Das AFFO pro Aktie wuchs um 5,0% auf $0,84
- Hohe Belegungsraten von 99,3% wurden gehalten
- Es wurden $110,5 Millionen in Immobilienkäufe mit einer anfänglichen Bar-Kapitalisierungsrate von 7,9% investiert
- Die Core FFO-Prognose für 2024 wurde auf $3,27-$3,33 pro Aktie erhöht
- Die vierteljährliche Dividende wurde um fast 3% auf $0,58 pro Aktie erhöht, was das 35. Jahr in Folge von Dividendensteigerungen markiert
- Revenue increased by 7% year-over-year in Q2 2024
- Net earnings per share grew by 7.4% compared to Q2 2023
- AFFO per share increased by 5% over the prior year
- Maintained high occupancy rate of 99.3%
- Acquired 16 properties with 7.9% initial cash cap rate
- Raised $13.3 million through issuance of common shares
- Expanded credit line capacity to $1.2 billion
- Increased Core FFO guidance for 2024
- Raised quarterly dividend by 3%, marking 35th consecutive year of increases
- Slight decrease in occupancy from 99.5% at end of 2023 to 99.3% in Q2 2024
Insights
NNN REIT's Q2 2024 results demonstrate solid performance and growth. Revenues increased by
The REIT's financial metrics show consistent improvement:
- FFO and Core FFO per share increased by
3.8% - AFFO per share grew by a robust
5.0% $110.5 million invested in property acquisitions at an attractive7.9% initial cash cap rate$67.3 million in property sales, generating$17.6 million in gains
NNN REIT's balance sheet management is noteworthy. The company issued
The increased 2024 guidance for Core FFO (
Overall, NNN REIT's Q2 results and outlook paint a picture of a well-managed, financially sound company poised for continued growth in the net lease retail REIT sector.
NNN REIT's Q2 2024 performance offers valuable insights into the current state of the net lease retail real estate market. The company's ability to maintain a high occupancy rate of
The acquisition of 16 properties with 272,000 square feet at a
The company's strategic property sales, totaling
The weighted average remaining lease term of 10 years provides significant visibility into future cash flows, a important factor for investors in the current economic climate. This long-term lease structure, combined with the company's focus on net leases, offers a level of stability that is particularly attractive in uncertain times.
NNN REIT's expansion across 49 states with 3,548 properties showcases the benefits of geographical diversification in the retail real estate sector. This broad footprint helps mitigate regional economic risks and provides exposure to various markets with different growth dynamics.
In conclusion, NNN REIT's performance suggests that well-positioned retail REITs with strong tenant relationships and strategic portfolio management can thrive even in challenging market conditions. The company's success in maintaining high occupancy, securing attractive acquisitions and managing its portfolio effectively serves as a positive indicator for the broader net lease retail real estate market.
Operating Results:
- Revenues and net earnings, FFO, Core FFO and AFFO and diluted per share amounts:
Quarter Ended | Six Months Ended | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Revenues | $ | 216,813 | $ | 202,640 | $ | 432,220 | $ | 406,748 | ||||||||
Net earnings | $ | 106,666 | $ | 98,704 | $ | 201,037 | $ | 188,871 | ||||||||
Net earnings per share | $ | 0.58 | $ | 0.54 | $ | 1.10 | $ | 1.04 | ||||||||
FFO | $ | 152,380 | $ | 144,590 | $ | 303,641 | $ | 290,139 | ||||||||
FFO per share | $ | 0.83 | $ | 0.80 | $ | 1.66 | $ | 1.60 | ||||||||
Core FFO | $ | 152,533 | $ | 144,899 | $ | 304,111 | $ | 290,871 | ||||||||
Core FFO per share | $ | 0.83 | $ | 0.80 | $ | 1.67 | $ | 1.60 | ||||||||
AFFO | $ | 153,596 | $ | 146,079 | $ | 306,855 | $ | 294,245 | ||||||||
AFFO per share | $ | 0.84 | $ | 0.80 | $ | 1.68 | $ | 1.62 |
Second Quarter 2024 Highlights:
- FFO and Core FFO per share increased
3.8% over prior year results - AFFO per share increased
5.0% over prior year results - Maintained high occupancy levels at
99.3% , with a weighted average remaining lease term of 10.0 years, at June 30, 2024 as compared to99.4% at March 31, 2024 and99.5% at December 31, 2023 in property investments, including the acquisition of 16 properties with an aggregate gross leasable area of approximately 272,000 square feet at an initial cash cap rate of$110.5 million 7.9% - Sold 14 properties for
, producing$67.3 million of gains on sales$17.6 million - Raised
in net proceeds from the issuance of 318,258 common shares$13.3 million - Issued
principal amount of$500 million 5.500% senior unsecured notes due 2034 - Redeemed
principal amount of$350 million 3.900% senior unsecured notes due 2024 - Expanded line of credit borrowing capacity from
to$1.1 billion and extended maturity to April 2028$1.2 billion - Maintained sector-leading 12.6 year weighted average debt maturity
First Half of 2024 Highlights:
- FFO per share increased
3.8% over prior year results - Core FFO per share increased
4.4% over prior year results - AFFO per share increased
3.7% over prior year results in property investments, including the acquisition of 36 properties with an aggregate gross leasable area of approximately 555,000 square feet at an initial cash cap rate of$235.0 million 8.0% - Sold 20 properties for
, producing$85.8 million of gains on sales$22.4 million - Raised
in net proceeds from the issuance of 837,752 common shares$34.8 million
Core FFO guidance for 2024 was increased from a range of
Steve Horn, Chief Executive Officer, commented: "NNN REIT continues to operate with a high degree of discipline. During the second quarter, we deployed
NNN REIT invests primarily in high-quality retail properties subject generally to long-term, net leases. As of June 30, 2024, the company owned 3,548 properties in 49 states with a gross leasable area of approximately 36.1 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 August 1, 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 and June 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.
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.
NNN REIT, Inc. | ||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Income Statement Summary | ||||||||||||||||
Revenues: | ||||||||||||||||
Rental income | $ | 216,140 | $ | 202,426 | $ | 430,965 | $ | 406,056 | ||||||||
Interest and other income from real estate transactions | 673 | 214 | 1,255 | 692 | ||||||||||||
216,813 | 202,640 | 432,220 | 406,748 | |||||||||||||
Operating expenses: | ||||||||||||||||
General and administrative | 11,789 | 10,740 | 24,373 | 22,991 | ||||||||||||
Real estate | 6,758 | 6,836 | 13,912 | 13,682 | ||||||||||||
Depreciation and amortization | 62,503 | 59,875 | 123,118 | 119,023 | ||||||||||||
Leasing transaction costs | 20 | 52 | 53 | 127 | ||||||||||||
Impairment losses – real estate, net of recoveries | 944 | 34 | 2,148 | 2,674 | ||||||||||||
Executive retirement costs | 153 | 309 | 470 | 732 | ||||||||||||
82,167 | 77,846 | 164,074 | 159,229 | |||||||||||||
Gain on disposition of real estate | 17,621 | 13,930 | 22,442 | 20,230 | ||||||||||||
Earnings from operations | 152,267 | 138,724 | 290,588 | 267,749 | ||||||||||||
Other expenses (revenues): | ||||||||||||||||
Interest and other income | (976) | (74) | (1,095) | (107) | ||||||||||||
Interest expense | 46,577 | 40,094 | 90,646 | 78,985 | ||||||||||||
45,601 | 40,020 | 89,551 | 78,878 | |||||||||||||
Net earnings | $ | 106,666 | $ | 98,704 | $ | 201,037 | $ | 188,871 | ||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 182,438,791 | 181,092,031 | 182,119,471 | 180,969,809 | ||||||||||||
Diluted | 182,807,374 | 181,627,857 | 182,528,333 | 181,544,275 | ||||||||||||
Net earnings per share available to stockholders: | ||||||||||||||||
Basic | $ | 0.58 | $ | 0.54 | $ | 1.10 | $ | 1.04 | ||||||||
Diluted | $ | 0.58 | $ | 0.54 | $ | 1.10 | $ | 1.04 |
NNN REIT, Inc. | ||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Funds From Operations ("FFO") Reconciliation: | ||||||||||||||||
Net earnings | $ | 106,666 | $ | 98,704 | $ | 201,037 | $ | 188,871 | ||||||||
Real estate depreciation and amortization | 62,391 | 59,782 | 122,898 | 118,824 | ||||||||||||
Gain on disposition of real estate | (17,621) | (13,930) | (22,442) | (20,230) | ||||||||||||
Impairment losses – depreciable real estate, | 944 | 34 | 2,148 | 2,674 | ||||||||||||
Total FFO adjustments | 45,714 | 45,886 | 102,604 | 101,268 | ||||||||||||
FFO | $ | 152,380 | $ | 144,590 | $ | 303,641 | $ | 290,139 | ||||||||
FFO per share: | ||||||||||||||||
Basic | $ | 0.84 | $ | 0.80 | $ | 1.67 | $ | 1.60 | ||||||||
Diluted | $ | 0.83 | $ | 0.80 | $ | 1.66 | $ | 1.60 | ||||||||
Core Funds From Operations ("Core FFO") Reconciliation: | ||||||||||||||||
Net earnings | $ | 106,666 | $ | 98,704 | $ | 201,037 | $ | 188,871 | ||||||||
Total FFO adjustments | 45,714 | 45,886 | 102,604 | 101,268 | ||||||||||||
FFO | 152,380 | 144,590 | 303,641 | 290,139 | ||||||||||||
Executive retirement costs | 153 | 309 | 470 | 732 | ||||||||||||
Total Core FFO adjustments | 153 | 309 | 470 | 732 | ||||||||||||
Core FFO | $ | 152,533 | $ | 144,899 | $ | 304,111 | $ | 290,871 | ||||||||
Core FFO per share: | ||||||||||||||||
Basic | $ | 0.84 | $ | 0.80 | $ | 1.67 | $ | 1.61 | ||||||||
Diluted | $ | 0.83 | $ | 0.80 | $ | 1.67 | $ | 1.60 |
NNN REIT, Inc. | |||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||
(unaudited) | |||||||||||||||||
Quarter Ended | Six Months Ended | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
Adjusted Funds From Operations ("AFFO") Reconciliation: | |||||||||||||||||
Net earnings | $ | 106,666 | $ | 98,704 | $ | 201,037 | $ | 188,871 | |||||||||
Total FFO adjustments | 45,714 | 45,886 | 102,604 | 101,268 | |||||||||||||
Total Core FFO adjustments | 153 | 309 | 470 | 732 | |||||||||||||
Core FFO | 152,533 | 144,899 | 304,111 | 290,871 | |||||||||||||
Straight-line accrued rent, net of reserves | 95 | (534) | 131 | (1,003) | |||||||||||||
Net capital lease rent adjustment | 54 | 82 | 108 | 161 | |||||||||||||
Below-market rent amortization | (125) | (122) | (242) | (234) | |||||||||||||
Stock based compensation expense | 2,656 | 2,475 | 6,223 | 5,576 | |||||||||||||
Capitalized interest expense | (1,617) | (721) | (3,476) | (1,126) | |||||||||||||
Total AFFO adjustments | 1,063 | 1,180 | 2,744 | 3,374 | |||||||||||||
AFFO | $ | 153,596 | $ | 146,079 | $ | 306,855 | $ | 294,245 | |||||||||
AFFO per share: | |||||||||||||||||
Basic | $ | 0.84 | $ | 0.81 | $ | 1.68 | $ | 1.63 | |||||||||
Diluted | $ | 0.84 | $ | 0.80 | $ | 1.68 | $ | 1.62 | |||||||||
Other Information: | |||||||||||||||||
Rental income from operating leases(1) | $ | 211,557 | $ | 197,629 | $ | 420,641 | $ | 395,812 | |||||||||
Earned income from direct financing leases(1) | $ | 118 | $ | 143 | $ | 237 | $ | 287 | |||||||||
Percentage rent(1) | $ | 259 | $ | 291 | $ | 1,147 | $ | 1,054 | |||||||||
Real estate expense reimbursement from tenants(1) | $ | 4,206 | $ | 4,363 | $ | 8,940 | $ | 8,903 | |||||||||
Real estate expenses | (6,758) | (6,836) | (13,912) | (13,682) | |||||||||||||
Real estate expenses, net of tenant reimbursements | $ | (2,552) | $ | (2,473) | $ | (4,972) | $ | (4,779) | |||||||||
Amortization of debt costs | $ | 1,787 | $ | 1,202 | $ | 3,088 | $ | 2,401 | |||||||||
Scheduled debt principal amortization (excluding maturities) | $ | — | $ | — | $ | — | $ | 173 | (2) | ||||||||
Non-real estate depreciation expense | $ | 115 | $ | 97 | $ | 226 | $ | 205 |
(1) | For the quarters ended June 30, 2024 and 2023, the aggregate of such amounts is |
(2) | In April 2023, NNN repaid the remaining mortgages payable principal balance of |
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 | ||
Real estate depreciation and amortization per share | ||
Core FFO per share | ||
AFFO per share | ||
General and administrative expenses | ||
Real estate expenses, net of tenant reimbursements | ||
Acquisition volume | ||
Disposition volume |
NNN REIT, Inc. | ||||||||
(dollars in thousands) | ||||||||
(unaudited) | ||||||||
June 30, | December 31, | |||||||
Balance Sheet Summary | ||||||||
Assets: | ||||||||
Real estate portfolio, net of accumulated depreciation and amortization | $ | 8,586,936 | $ | 8,535,851 | ||||
Cash and cash equivalents | 2,130 | 1,189 | ||||||
Restricted cash and cash held in escrow | 14,672 | 3,966 | ||||||
Receivables, net of allowance of | 2,551 | 3,649 | ||||||
Accrued rental income, net of allowance of | 33,956 | 34,611 | ||||||
Debt costs, net of accumulated amortization of | 10,460 | 3,243 | ||||||
Other assets | 76,590 | 79,459 | ||||||
Total assets | $ | 8,727,295 | $ | 8,661,968 | ||||
Liabilities: | ||||||||
Line of credit payable | $ | 12,000 | $ | 132,000 | ||||
Notes payable, net of unamortized discount and unamortized debt costs | 4,370,807 | 4,228,544 | ||||||
Accrued interest payable | 30,931 | 34,374 | ||||||
Other liabilities | 118,635 | 109,593 | ||||||
Total liabilities | 4,532,373 | 4,504,511 | ||||||
Total equity | 4,194,922 | 4,157,457 | ||||||
Total liabilities and equity | $ | 8,727,295 | $ | 8,661,968 | ||||
Common shares outstanding | 183,666,067 | 182,474,770 | ||||||
Gross leasable area, Property Portfolio (square feet) | 36,095,000 | 35,966,000 |
NNN REIT, Inc. | ||||||||||||||||||||||||||||||||||||
Debt Summary | ||||||||||||||||||||||||||||||||||||
As of June 30, 2024 | ||||||||||||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||||||
Unsecured Debt | Principal | Principal, | Stated | Effective | Maturity Date | |||||||||||||||||||||||||||||||
Line of credit payable | $ | 12,000 | $ | 12,000 | SOFR + | 6.185 | % | April 2028 | ||||||||||||||||||||||||||||
Unsecured notes payable: | ||||||||||||||||||||||||||||||||||||
2025 | 400,000 | 399,844 | 4.000 | % | 4.029 | % | November 2025 | |||||||||||||||||||||||||||||
2026 | 350,000 | 348,916 | 3.600 | % | 3.733 | % | December 2026 | |||||||||||||||||||||||||||||
2027 | 400,000 | 399,404 | 3.500 | % | 3.548 | % | October 2027 | |||||||||||||||||||||||||||||
2028 | 400,000 | 398,631 | 4.300 | % | 4.388 | % | October 2028 | |||||||||||||||||||||||||||||
2030 | 400,000 | 399,223 | 2.500 | % | 2.536 | % | April 2030 | |||||||||||||||||||||||||||||
2033 | 500,000 | 489,131 | 5.600 | % | 5.905 | % | October 2033 | |||||||||||||||||||||||||||||
2034 | 500,000 | 493,894 | 5.500 | % | 5.662 | % | June 2034 | |||||||||||||||||||||||||||||
2048 | 300,000 | 296,177 | 4.800 | % | 4.890 | % | October 2048 | |||||||||||||||||||||||||||||
2050 | 300,000 | 294,491 | 3.100 | % | 3.205 | % | April 2050 | |||||||||||||||||||||||||||||
2051 | 450,000 | 442,140 | 3.500 | % | 3.602 | % | April 2051 | |||||||||||||||||||||||||||||
2052 | 450,000 | 440,170 | 3.000 | % | 3.118 | % | April 2052 | |||||||||||||||||||||||||||||
Total | 4,450,000 | 4,402,021 | ||||||||||||||||||||||||||||||||||
Total unsecured debt(1) | $ | 4,462,000 | $ | 4,414,021 | ||||||||||||||||||||||||||||||||
Debt costs | $ | (43,820) | ||||||||||||||||||||||||||||||||||
Accumulated amortization | 12,606 | |||||||||||||||||||||||||||||||||||
Debt costs, net of accumulated amortization | (31,214) | |||||||||||||||||||||||||||||||||||
Notes payable, net of unamortized discount and | $ | 4,370,807 |
(1) | Unsecured debt has a weighted average interest rate of |
As of June 30, 2024, Net Debt / EBITDA based on current quarter EBITDA annualized is 5.5x. |
NNN REIT, Inc.
Debt Summary – Continued
As of June 30, 2024
(unaudited)
Credit Facility and Note 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
Key Covenants | Required | June 30, 2024 | ||
Unsecured Bank Credit Facility: | ||||
Maximum leverage ratio | < 0.60 | 0.38 | ||
Minimum fixed charge coverage ratio | > 1.50 | 4.34 | ||
Maximum secured indebtedness ratio | < 0.40 | — | ||
Unencumbered asset value ratio | > 1.67 | 2.64 | ||
Unencumbered interest ratio | > 1.75 | 4.26 | ||
Unsecured Notes: | ||||
Limitation on incurrence of total debt | ≤ | 41.0 % | ||
Limitation on incurrence of secured debt | ≤ | — | ||
Debt service coverage ratio | ≥ 1.50 | 4.3 | ||
Maintenance of total unencumbered assets | ≥ | 244 % |
NNN REIT, Inc. | ||||||
Property Portfolio | ||||||
As of June 30, 2024 | ||||||
Top 20 Lines of Trade | ||||||
As of June 30, | ||||||
Lines of Trade | 2024(1) | 2023(2) | ||||
1. | Automotive service | 16.7 % | 14.5 % | |||
2. | Convenience stores | 16.2 % | 16.9 % | |||
3. | Restaurants – limited service | 8.5 % | 8.8 % | |||
4. | Restaurants – full service | 8.4 % | 8.9 % | |||
5. | Family entertainment centers | 6.6 % | 5.7 % | |||
6. | Recreational vehicle dealers, parts and accessories | 5.0 % | 4.2 % | |||
7. | Theaters | 4.1 % | 4.3 % | |||
8. | Health and fitness | 4.0 % | 4.7 % | |||
9. | Equipment rental | 3.3 % | 3.0 % | |||
10. | Wholesale clubs | 2.4 % | 2.5 % | |||
11. | Automotive parts | 2.4 % | 2.5 % | |||
12. | Drug stores | 2.3 % | 2.5 % | |||
13. | Home improvement | 2.2 % | 2.3 % | |||
14. | Furniture | 2.0 % | 2.1 % | |||
15. | Medical service providers | 1.8 % | 1.8 % | |||
16. | General merchandise | 1.4 % | 1.5 % | |||
17. | Home furnishings | 1.3 % | 1.5 % | |||
18. | Consumer electronics | 1.3 % | 1.4 % | |||
19. | Travel plazas | 1.3 % | 1.3 % | |||
20. | Pet supplies and services | 1.2 % | 1.0 % | |||
Other | 7.6 % | 8.6 % | ||||
Total | 100.0 % | 100.0 % |
Top 10 States | ||||||||||
State | % of | State | % of | |||||||
1. | 16.9 % | 6. | 3.8 % | |||||||
2. | 9.4 % | 7. | 3.7 % | |||||||
3. | 5.2 % | 8. | 3.7 % | |||||||
4. | 4.8 % | 9. | 3.3 % | |||||||
5. | 4.7 % | 10. | 3.2 % |
As a percentage of annual base rent, which is the annualized base rent for all leases in place. | ||
(1) | ||
(2) |
NNN REIT, Inc. | ||||||
Property Portfolio – Continued | ||||||
As of June 30, 2024 | ||||||
Top 20 Tenants | ||||||
Tenant | # of | % of | ||||
1. | 7-Eleven | 146 | 4.6 % | |||
2. | Mister Car Wash | 121 | 4.1 % | |||
3. | Camping World | 47 | 3.7 % | |||
4. | Dave & Buster's | 32 | 3.5 % | |||
5. | GPM Investments (convenience stores) | 150 | 2.9 % | |||
6. | Flynn Restaurant Group (Taco Bell/Arby's) | 204 | 2.7 % | |||
7. | LA Fitness | 26 | 2.7 % | |||
8. | AMC Theatre | 20 | 2.7 % | |||
9. | BJ's Wholesale Club | 13 | 2.4 % | |||
10. | Mavis Tire Express Services | 140 | 2.2 % | |||
11. | Couche Tard (Pantry) | 93 | 2.2 % | |||
12. | Walgreens | 49 | 1.8 % | |||
13. | Chuck-E-Cheese | 53 | 1.8 % | |||
14. | Sunoco | 53 | 1.8 % | |||
15. | United Rentals | 49 | 1.6 % | |||
16. | Frisch's Restaurants | 66 | 1.5 % | |||
17. | Fikes (convenience stores) | 58 | 1.5 % | |||
18. | Bob | 106 | 1.3 % | |||
19. | Life Time Fitness | 3 | 1.3 % | |||
20. | Tidal Wave Auto Spa | 35 | 1.3 % |
Lease Expirations(2) | ||||||||||||||
% of | # of | Gross Leasable | % of | # of | Gross Leasable | |||||||||
2024 | 0.2 % | 10 | 107,000 | 2030 | 3.7 % | 118 | 1,576,000 | |||||||
2025 | 4.3 % | 169 | 1,451,000 | 2031 | 7.1 % | 184 | 2,684,000 | |||||||
2026 | 4.5 % | 209 | 2,024,000 | 2032 | 5.8 % | 213 | 2,317,000 | |||||||
2027 | 8.0 % | 234 | 3,565,000 | 2033 | 4.7 % | 135 | 1,403,000 | |||||||
2028 | 5.6 % | 229 | 2,120,000 | Thereafter | 51.5 % | 1,878 | 16,434,000 | |||||||
2029 | 4.6 % | 142 | 2,066,000 |
(1) | Based on the annual base rent of | |
(2) | As of June 30, 2024, the weighted average remaining lease term is 10.0 years. | |
(3) | Square feet. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/second-quarter-2024-operating-results-and-increased-2024-guidance-announced-by-nnn-reit-inc-302211548.html
SOURCE NNN REIT, Inc.
FAQ
What was NNN REIT's revenue for Q2 2024?
How much did NNN REIT's AFFO per share grow in Q2 2024?
What is NNN REIT's updated Core FFO guidance for 2024?
How many consecutive years has NNN REIT increased its dividend?