Realty Income Announces Operating Results for the Three and Nine Months Ended September 30, 2024
Realty Income reported Q3 2024 operating results with net income of $261.8 million ($0.30 per share) and AFFO of $915.6 million ($1.05 per share). The company invested $740.1 million at a 7.4% initial weighted average cash yield and maintained a 98.7% portfolio occupancy. They achieved a 105.0% rent recapture rate on re-leased properties. The company increased its 2024 investment volume guidance to $3.5 billion and raised AFFO guidance to $4.17-$4.21 per share. Notable capital activities included raising $271.0 million from stock sales and issuing $500.0 million of senior unsecured notes due 2054, along with £700.0 million in UK notes.
Realty Income ha riportato i risultati operativi del Q3 2024 con un utile netto di 261,8 milioni di dollari (0,30 dollari per azione) e un AFFO di 915,6 milioni di dollari (1,05 dollari per azione). L'azienda ha investito 740,1 milioni di dollari con un rendimento medio ponderato iniziale del 7,4% e ha mantenuto un'occupazione del portafoglio del 98,7%. Hanno raggiunto un tasso di recupero degli affitti del 105,0% su proprietà rilasciate. L'azienda ha aumentato le previsioni di volume di investimento per il 2024 a 3,5 miliardi di dollari e ha alzato le stime dell'AFFO a 4,17-4,21 dollari per azione. Le attività di capitale più significative hanno incluso la raccolta di 271,0 milioni di dollari tramite vendite di azioni e l'emissione di 500,0 milioni di dollari di obbligazioni senior non garantite con scadenza nel 2054, insieme a 700,0 milioni di sterline in note nel Regno Unito.
Realty Income informó los resultados operativos del Q3 2024 con un ingreso neto de 261,8 millones de dólares (0,30 dólares por acción) y un AFFO de 915,6 millones de dólares (1,05 dólares por acción). La empresa invirtió 740,1 millones de dólares a un rendimiento promedio ponderado inicial del 7,4% y mantuvo una ocupación de cartera del 98,7%. Lograron una tasa de recuperación de alquiler del 105,0% en propiedades re-alquiladas. La empresa aumentó su orientación de volumen de inversión para 2024 a 3,5 mil millones de dólares y elevó la guía de AFFO a 4,17-4,21 dólares por acción. Las actividades de capital notables incluyeron la recaudación de 271,0 millones de dólares a través de ventas de acciones y la emisión de 500,0 millones de dólares en notas senior no garantizadas con vencimiento en 2054, junto con 700,0 millones de libras en notas del Reino Unido.
Realty Income은 2024년 3분기 운영 결과를 보고하며 순이익이 2억 6,180만 달러(주당 0.30 달러) 및 AFFO가 9억 1,560만 달러(주당 1.05 달러)이라고 발표했습니다. 회사는 7.4%의 초기 가중 평균 현금 수익률로 7억 4,010만 달러를 투자했으며 98.7%의 포트폴리오 점유율을 유지했습니다. 그들은 재임대한 자산에서 105.0%의 임대 회수율을 달성했습니다. 회사는 2024년 투자 예상치를 35억 달러로 상향 조정하고 AFFO 예상치를 주당 4.17-4.21 달러로 늘렸습니다. 주요 자본 활동으로는 주식 판매로 2억 7,100만 달러를 모금하고, 2054년에 만기되는 5억 달러의 고위험 무담보 채권을 발행하고, 영국에서 7억 파운드의 채권을 발행한 것이 포함됩니다.
Realty Income a publié ses résultats opérationnels pour le T3 2024 avec un revenu net de 261,8 millions de dollars (0,30 dollar par action) et un AFFO de 915,6 millions de dollars (1,05 dollar par action). L'entreprise a investi 740,1 millions de dollars avec un rendement moyen pondéré initial de 7,4 % et a maintenu un taux d'occupation de portefeuille de 98,7 %. Ils ont atteint un taux de récupération de loyer de 105,0 % sur les propriétés relouées. L'entreprise a augmenté ses prévisions de volume d'investissement pour 2024 à 3,5 milliards de dollars et a relevé les prévisions d'AFFO à 4,17-4,21 dollars par action. Les activités de capital notables comprenaient la levée de 271,0 millions de dollars par la vente d'actions et l'émission de 500,0 millions de dollars de billets non garantis à échéance en 2054, ainsi que 700,0 millions de livres en obligations au Royaume-Uni.
Realty Income berichtete über die operativen Ergebnisse des Q3 2024 mit einem Nettogewinn von 261,8 Millionen Dollar (0,30 Dollar pro Aktie) und einem AFFO von 915,6 Millionen Dollar (1,05 Dollar pro Aktie). Das Unternehmen investierte 740,1 Millionen Dollar mit einer anfänglichen gewichteten durchschnittlichen Cash-Rendite von 7,4 % und erzielte eine Portfoliobelegung von 98,7 %. Sie erreichten eine Miet-Rückgewinnungsquote von 105,0 % bei neu vermieteten Objekten. Das Unternehmen hob seine Investitionsschätzung für 2024 auf 3,5 Milliarden Dollar an und erhöhte die AFFO-Prognose auf 4,17-4,21 Dollar pro Aktie. Bemerkenswerte Kapitalaktivitäten umfassten die Beschaffung von 271,0 Millionen Dollar durch Aktienverkäufe und die Emission von 500,0 Millionen Dollar unbesicherter Anleihen mit Fälligkeit im Jahr 2054 sowie 700,0 Millionen Pfund in UK-Anleihen.
- AFFO per share increased to $1.05 from $1.02 year-over-year
- Portfolio occupancy remains strong at 98.7%
- Achieved 105.0% rent recapture rate on re-leased properties
- Raised 2024 AFFO guidance to $4.17-$4.21 per share
- Increased 2024 investment volume guidance to $3.5 billion
- Net income per share decreased to $0.30 from $0.33 year-over-year
- FFO per share declined to $0.98 from $1.04 year-over-year
- Same store rental revenue growth was minimal at 0.2% for Q3
Insights
The Q3 2024 results demonstrate solid financial performance with key metrics showing growth. AFFO per share increased to
Notable strengths include a strong rent recapture rate of
The successful issuance of
COMPANY HIGHLIGHTS:
For the three months ended September 30, 2024:
- Net income available to common stockholders was
$261.8 million $0.30 - AFFO available to common shareholders was
$915.6 million $1.05 - Invested
$740.1 million 7.4% - Net Debt to Annualized Pro Forma Adjusted EBITDAre was 5.4x
- Raised
$271.0 million $62.25 - ATM forward agreements for a total of 17.0 million shares remain unsettled with total expected net proceeds of approximately
$968.7 million - Issued
$500.0 million 5.375% senior unsecured notes due 2054,£350.0 million of5.000% senior unsecured notes due 2029, and£350.0 million of5.250% senior unsecured notes due 2041 - Achieved a rent recapture rate of
105.0% on properties re-leased - Celebrated our 30-year anniversary as a New York Stock Exchange ("NYSE") listed company
CEO Comments
"Our third quarter results reflect disciplined execution of our strategy and the inherent benefits of our global platform," said Sumit Roy, Realty Income's President and Chief Executive Officer. "Supported by improvements in the investment environment and solid operating results, we see a robust pipeline of opportunities. As a result, we're pleased to increase our 2024 investment volume guidance to approximately
Select Financial Results
The following summarizes our select financial results (dollars in millions, except per share data).
Three months ended September 30, | Nine months ended September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Total revenue | $ 1,330.9 | $ 1,039.1 | $ 3,930.8 | $ 3,002.7 | ||||
Net income available to common stockholders (1) (2) | $ 261.8 | $ 233.5 | $ 648.3 | $ 653.9 | ||||
Net income per share | $ 0.30 | $ 0.33 | $ 0.75 | $ 0.96 | ||||
Funds from operations available to common stockholders (FFO) (3) | $ 854.9 | $ 736.1 | $ 2,569.7 | $ 2,108.4 | ||||
FFO per share | $ 0.98 | $ 1.04 | $ 2.99 | $ 3.09 | ||||
Normalized funds from operations available to common stockholders (Normalized FFO) (3) | $ 863.5 | $ 739.0 | $ 2,675.2 | $ 2,113.0 | ||||
Normalized FFO per share | $ 0.99 | $ 1.04 | $ 3.11 | $ 3.10 | ||||
Adjusted funds from operations available to common stockholders (AFFO) (3) | $ 915.6 | $ 721.4 | $ 2,699.5 | $ 2,043.8 | ||||
AFFO per share | $ 1.05 | $ 1.02 | $ 3.14 | $ 2.99 | ||||
(1) | The calculation to determine net income attributable to common stockholders includes provisions for impairment, gain on sales of real estate, and foreign currency gain and loss. These items can vary from quarter to quarter and can significantly impact net income available to common stockholders and period to period comparisons. |
(2) | Our financial results during the three and nine months ended September 30, 2024 were impacted by the following: (i) merger, transaction, and other costs of |
(3) | FFO, Normalized FFO, and AFFO are non-GAAP financial measures. Normalized FFO is based on FFO and adjusted to exclude merger, transaction, and other costs and AFFO further adjusts Normalized FFO for unique revenue and expense items. Please see the Glossary for our definitions and explanations of how we utilize these metrics. Please see pages 10 and 11 herein for reconciliations to the most directly comparable GAAP measure. |
Dividend Increases
In September 2024, we announced the 108th consecutive quarterly dividend increase, which is the 127th increase since our listing on the NYSE in 1994. The annualized dividend amount as of September 30, 2024 was
Real Estate Portfolio Update
As of September 30, 2024, we owned or held interests in 15,457 properties, which were leased to 1,552 clients doing business in 90 industries. Our diversified portfolio of commercial properties under long-term, net lease agreements is actively managed with a weighted average remaining lease term of approximately 9.4 years. Our portfolio of commercial real estate has historically provided dependable rental revenue supporting the payment of monthly dividends. As of September 30, 2024, portfolio occupancy was
Changes in Occupancy
Three months ended September 30, 2024 | |
Properties available for lease at June 30, 2024 | 185 |
Lease expirations (1) | 212 |
Re-leases to same client | (131) |
Re-leases to new client | (11) |
Vacant dispositions | (59) |
Properties available for lease at September 30, 2024 | 196 |
Nine months ended September 30, 2024 | |
Properties available for lease at December 31, 2023 | 193 |
Lease expirations (1) | 642 |
Re-leases to same client | (441) |
Re-leases to new client | (32) |
Vacant dispositions | (166) |
Properties available for lease at September 30, 2024 | 196 |
(1) | Includes scheduled and unscheduled expirations (including leases rejected in bankruptcy), as well as future expirations resolved in the periods indicated above. |
During the three months ended September 30, 2024, the new annualized contractual rent on re-leases was
During the nine months ended September 30, 2024, the new annualized contractual rent on re-leases was
Investment Summary
The following table summarizes our investments in the
Number of Properties | Investment ($ in millions) | Leasable Square Feet (in thousands) | Initial Cash Yield (1) | Weighted Average Term (Years) | |||||
Three months ended September 30, 2024 | |||||||||
Acquisitions - | 67 | $ 267.2 | 1,651 | 7.4 % | 10.0 | ||||
Acquisitions - Europe real estate | 15 | 326.5 | 893 | 7.3 % | 7.5 | ||||
Total real estate acquisitions | 82 | $ 593.7 | 2,544 | 7.4 % | 8.6 | ||||
Real estate properties under development (2) | 87 | 146.4 | 5,127 | 7.5 % | 15.6 | ||||
Total investments (3) | 169 | $ 740.1 | 7,671 | 7.4 % | 10.0 | ||||
Nine months ended September 30, 2024 | |||||||||
Acquisitions - | 87 | $ 414.3 | 2,370 | 7.5 % | 13.4 | ||||
Acquisitions - Europe real estate | 29 | 744.4 | 2,457 | 7.8 % | 6.8 | ||||
Total real estate acquisitions | 116 | $ 1,158.7 | 4,827 | 7.7 % | 9.1 | ||||
Real estate properties under development (2) | 184 | 607.7 | 6,671 | 7.3 % | 15.1 | ||||
Other investments (4) | — | 377.5 | — | 8.1 % | 6.0 | ||||
Total investments (5) | 300 | $ 2,143.9 | 11,498 | 7.7 % | 10.1 |
(1) | Initial weighted average cash yield is a supplemental operating measure. Cash income used in the calculation of initial weighted average cash yield for investments for the three and nine months ended September 30, 2024 includes |
(2) | The three months ended September 30, 2024 includes |
(3) | Clients we have invested in are |
(4) | For the nine months ended September 30, 2024, other investments relate to an investment in a senior secured note issued by a parent company of Asda based in the |
(5) | Clients we have invested in are |
Same Store Rental Revenue
The following summarizes our same store rental revenue for 13,499 and 11,574 properties under lease for the three and nine months ended September 30, 2024, respectively (dollars in millions):
Three months ended September 30, | Nine months ended September 30, | % Increase | |||||||||
2024 | 2023 | 2024 | 2023 | Three Months | Nine Months | ||||||
Same store rental revenue | $ 1,001.9 | $ 999.6 | $ 2,518.5 | $ 2,511.3 | 0.2 % | 0.3 % | |||||
For purposes of comparability, same store rental revenue is presented on a constant currency basis using the applicable exchange rate as of September 30, 2024. None of the properties in
Property Dispositions
The following summarizes our property dispositions (dollars in millions):
Three months ended September 30, 2024 | Nine months ended | ||
Properties sold | 92 | 214 | |
Net sales proceeds | $ 249.5 | $ 451.4 | |
Gain on sale of real estate | $ 50.6 | $ 92.3 |
Liquidity and Capital Markets
Capital Raising
During the three months ended September 30, 2024, we raised
In September 2024, we completed the acquisition of 42 properties by paying cash and by issuing 0.7 million common partnership units in Realty Income, LP, and recorded
In August 2024, we issued
In September 2024, we issued
Redemption of Preferred Stock
In September 2024, we redeemed all 6.9 million shares outstanding of our
Liquidity
As of September 30, 2024, we had
Earnings Guidance
Summarized below are approximate estimates of the key components of our 2024 earnings guidance.
Prior 2024 Guidance (1) | Revised 2024 Guidance | |||
Net income per share (2) | ||||
Real estate depreciation and impairments per share | ||||
Other adjustments per share (3) | ||||
Normalized FFO per share (2)(4) | ||||
AFFO per share (4) | ||||
Same store rent growth (5) | Approx | Approx | ||
Occupancy | Over | Over | ||
Cash G&A expenses (% of revenues) (6)(7) | Approx | Approx | ||
Property expenses (non-reimbursable) (% of revenues) (6) | ||||
Income tax expenses | ||||
Investment volume (8) | Approx | Approx | ||
Disposition volume |
(1) | As issued on August 5, 2024. | ||||
(2) | Net income per share and Normalized FFO per share include non-cash interest expense impact related to the Spirit merger. | ||||
(3) | Includes gain on sales of properties and merger, transaction, and other costs. | ||||
(4) | Normalized FFO per share and AFFO per share exclude merger, transaction, and other costs. Per share amounts may not add due to rounding. | ||||
(5) | Consistent with prior quarters, the full year Same Store Pool does not include the Spirit portfolio. Reserve reversals recognized in 2023 represent an approximately 30 basis point headwind to same store rent growth in 2024. | ||||
(6) | Revenue excludes contractually obligated reimbursements by our clients. Cash G&A expenses exclude stock-based compensation expense. | ||||
(7) | G&A expenses inclusive of stock-based compensation expense as a percentage of rental revenue, excluding reimbursements, is expected to be approximately | ||||
(8) | Investment volume excludes merger with Spirit, which closed January 23, 2024. | ||||
Conference Call Information
In conjunction with the release of our operating results, we will host a conference call on November 5, 2024 at 11:00 a.m. PDT to discuss the operating results. To access the conference call, dial (833) 816-1264 (
A telephone replay of the conference call can also be accessed by calling (877) 344-7529 (
A live webcast will be available in listen-only mode by clicking on the webcast link on the company's home page at www.realtyincome.com. A replay of the conference call webcast will be available approximately one hour after the conclusion of the live broadcast. No access code is required for this replay.
Supplemental Materials and Sustainability Report
Supplemental Operating and Financial Data for the three and nine months ended September 30, 2024 is available on our corporate website at www.realtyincome.com/investors/quarterly-and-annual-results.
The Sustainability Report for the year ended December 31, 2023 is available on our corporate website at https://esg.realtyincome.com/sustainability/esg-reporting. Our Green Financing Framework is also available on our corporate website at esg.realtyincome.com/indicators/green_financing.
About Realty Income
Realty Income (NYSE: O), an S&P 500 company, is real estate partner to the world's leading companies. Founded in 1969, we invest in diversified commercial real estate and have a portfolio of over 15,450 properties in all 50 U.S. states, the
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act of 1934, as amended. When used in this press release, the words "estimated," "anticipated," "expect," "believe," "intend," "continue," "should," "may," "likely," "plans," and similar expressions are intended to identify forward-looking statements. Forward-looking statements include discussions of our business and portfolio; growth strategies and intentions to acquire or dispose of properties (including geographies, timing, partners, clients and terms); re-leases, re-development and speculative development of properties and expenditures related thereto; future operations and results; the announcement of operating results, strategy, plans, and the intentions of management; guidance; settlement of shares of common stock sold pursuant to forward sale confirmations under our ATM program; dividends, including the amount, timing and payments of dividends related thereto; and trends in our business, including trends in the market for long-term leases of freestanding, single-client properties. Forward-looking statements are subject to risks, uncertainties, and assumptions about us, which may cause our actual future results to differ materially from expected results. Some of the factors that could cause actual results to differ materially are, among others, our continued qualification as a real estate investment trust; general domestic and foreign business, economic, or financial conditions; competition; fluctuating interest and currency rates; inflation and its impact on our clients and us; access to debt and equity capital markets and other sources of funding (including the terms and partners of such funding); continued volatility and uncertainty in the credit markets and broader financial markets; other risks inherent in the real estate business including our clients' solvency, client defaults under leases, increased client bankruptcies, potential liability relating to environmental matters, illiquidity of real estate investments, and potential damages from natural disasters; impairments in the value of our real estate assets; changes in domestic and foreign income tax laws and rates; property ownership through joint ventures, partnerships and other arrangements which may limit control of the underlying investments; epidemics or pandemics including measures taken to limit their spread, the impacts on us, our business, our clients, and the economy generally; the loss of key personnel; the outcome of any legal proceedings to which we are a party or which may occur in the future; acts of terrorism and war; the anticipated benefits from mergers and acquisitions including from the merger with Spirit; and those additional risks and factors discussed in our reports filed with the
CONSOLIDATED STATEMENTS OF INCOME (in thousands, except per share amounts) (unaudited) | ||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
REVENUE | ||||||||
Rental (including reimbursable) (1) | $ 1,271,153 | $ 1,008,862 | $ 3,764,050 | $ 2,929,440 | ||||
Other | 59,762 | 30,242 | 166,793 | 73,268 | ||||
Total revenue | 1,330,915 | 1,039,104 | 3,930,843 | 3,002,708 | ||||
EXPENSES | ||||||||
Depreciation and amortization | 602,339 | 495,566 | 1,788,973 | 1,419,321 | ||||
Interest | 261,261 | 184,121 | 748,806 | 522,110 | ||||
Property (including reimbursable) | 92,154 | 70,981 | 281,366 | 235,081 | ||||
General and administrative | 41,869 | 35,525 | 127,781 | 106,521 | ||||
Provisions for impairment | 96,920 | 16,808 | 282,867 | 59,801 | ||||
Merger, transaction, and other costs | 8,610 | 2,884 | 105,468 | 4,532 | ||||
Total expenses | 1,103,153 | 805,885 | 3,335,261 | 2,347,366 | ||||
Gain on sales of real estate | 50,563 | 7,572 | 92,290 | 19,675 | ||||
Foreign currency and derivative (loss) gain, net | (1,672) | (2,813) | 2,885 | 4,957 | ||||
Equity in earnings of unconsolidated entities | 5,087 | — | 5,440 | 411 | ||||
Other income, net | 4,739 | 7,235 | 16,293 | 12,985 | ||||
Income before income taxes | 286,479 | 245,213 | 712,490 | 693,370 | ||||
Income taxes | (15,355) | (11,336) | (46,499) | (36,218) | ||||
Net income | 271,124 | 233,877 | 665,991 | 657,152 | ||||
Net income attributable to noncontrolling interests | (1,639) | (404) | (4,831) | (3,248) | ||||
Net income attributable to the Company | 269,485 | 233,473 | 661,160 | 653,904 | ||||
Preferred stock dividends | (2,588) | — | (7,763) | — | ||||
Excess of redemption value over carrying value of preferred shares redeemed | (5,116) | — | (5,116) | — | ||||
Net income available to common stockholders | $ 261,781 | $ 233,473 | $ 648,281 | $ 653,904 | ||||
Funds from operations available to common stockholders (FFO) | $ 854,926 | $ 736,146 | $ 2,569,742 | $ 2,108,422 | ||||
Normalized funds from operations available to common stockholders (Normalized FFO) | $ 863,536 | $ 739,030 | $ 2,675,210 | $ 2,112,954 | ||||
Adjusted funds from operations available to common stockholders (AFFO) | $ 915,572 | $ 721,370 | $ 2,699,517 | $ 2,043,836 | ||||
Per share information for common stockholders: | ||||||||
Net income available to common stockholders per common share, basic and diluted: | $ 0.30 | $ 0.33 | $ 0.75 | $ 0.96 | ||||
FFO per common share, basic and diluted: | $ 0.98 | $ 1.04 | $ 2.99 | $ 3.09 | ||||
Normalized FFO per common share: | ||||||||
Basic | $ 0.99 | $ 1.04 | $ 3.12 | $ 3.10 | ||||
Diluted | $ 0.99 | $ 1.04 | $ 3.11 | $ 3.10 | ||||
AFFO per common share: | ||||||||
Basic | $ 1.05 | $ 1.02 | $ 3.14 | $ 3.00 | ||||
Diluted | $ 1.05 | $ 1.02 | $ 3.14 | $ 2.99 | ||||
Cash dividends paid per common share | $ 0.7890 | $ 0.7665 | $ 2.3350 | $ 2.2830 | ||||
(1) | Includes rental revenue (reimbursable) of |
FUNDS FROM OPERATIONS (FFO) AND NORMALIZED FUNDS FROM OPERATIONS (Normalized FFO) (in thousands, except per share amounts) (unaudited) | ||||||||
FFO and Normalized FFO are non-GAAP financial measures. Please see the Glossary for our definitions and explanations of how we utilize these metrics. | ||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Net income available to common stockholders | $ 261,781 | $ 233,473 | $ 648,281 | $ 653,904 | ||||
Depreciation and amortization | 602,339 | 495,566 | 1,788,973 | 1,419,321 | ||||
Depreciation of furniture, fixtures and equipment | (672) | (817) | (1,905) | (1,656) | ||||
Provisions for impairment of real estate | 33,151 | 16,808 | 208,552 | 59,801 | ||||
Gain on sales of real estate | (50,563) | (7,572) | (92,290) | (19,675) | ||||
Proportionate share of adjustments for unconsolidated entities | 9,652 | — | 20,706 | (465) | ||||
FFO adjustments allocable to noncontrolling interests | (762) | (1,312) | (2,575) | (2,808) | ||||
FFO available to common stockholders | $ 854,926 | $ 736,146 | $ 2,569,742 | $ 2,108,422 | ||||
FFO allocable to dilutive noncontrolling interests | 1,467 | 1,375 | 4,402 | 4,166 | ||||
Diluted FFO | $ 856,393 | $ 737,521 | $ 2,574,144 | $ 2,112,588 | ||||
FFO available to common stockholders | $ 854,926 | $ 736,146 | $ 2,569,742 | $ 2,108,422 | ||||
Merger, transaction, and other costs (1) | 8,610 | 2,884 | 105,468 | 4,532 | ||||
Normalized FFO available to common stockholders | $ 863,536 | $ 739,030 | $ 2,675,210 | $ 2,112,954 | ||||
Normalized FFO allocable to dilutive noncontrolling interests | 1,467 | 1,375 | 4,402 | 4,166 | ||||
Diluted Normalized FFO | $ 865,003 | $ 740,405 | $ 2,679,612 | $ 2,117,120 | ||||
FFO per common share, basic and diluted: | $ 0.98 | $ 1.04 | $ 2.99 | $ 3.09 | ||||
Normalized FFO per common share: | ||||||||
Basic | $ 0.99 | $ 1.04 | $ 3.12 | $ 3.10 | ||||
Diluted | $ 0.99 | $ 1.04 | $ 3.11 | $ 3.10 | ||||
Distributions paid to common stockholders | $ 687,144 | $ 543,343 | $ 1,999,858 | $ 1,555,679 | ||||
FFO available to common stockholders in excess of distributions paid to common stockholders | $ 167,782 | $ 192,803 | $ 569,884 | $ 552,743 | ||||
Normalized FFO available to common stockholders in excess of distributions paid to common stockholders | $ 176,392 | $ 195,687 | $ 675,352 | $ 557,275 | ||||
Weighted average number of common shares used for FFO and Normalized FFO: | ||||||||
Basic | 870,665 | 709,165 | 858,679 | 681,419 | ||||
Diluted | 873,974 | 711,338 | 861,300 | 683,925 | ||||
(1) | During the three and nine months ended September 30, 2024, we incurred |
ADJUSTED FUNDS FROM OPERATIONS (AFFO) (in thousands, except per share amounts) (unaudited) | ||||||||
AFFO is a non-GAAP financial measure. Please see the Glossary for our definition and an explanation of how we utilize this metric. Certain prior period amounts have been reclassified to conform to the current period presentation. These reclassifications had no impact on previously reported AFFO. | ||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Net income available to common stockholders | $ 261,781 | $ 233,473 | $ 648,281 | $ 653,904 | ||||
Cumulative adjustments to calculate Normalized FFO (1) | 601,755 | 505,557 | 2,026,929 | 1,459,050 | ||||
Normalized FFO available to common stockholders | 863,536 | 739,030 | 2,675,210 | 2,112,954 | ||||
Excess of redemption value over carrying value of preferred shares redeemed | 5,116 | — | 5,116 | — | ||||
Amortization of share-based compensation | 6,401 | 6,231 | 22,920 | 20,154 | ||||
Amortization of net debt discounts (premiums) and deferred financing costs | 4,861 | (10,244) | 9,861 | (34,441) | ||||
Amortization of acquired interest rate swap value (2) | 3,711 | — | 10,225 | — | ||||
Non-cash change in allowance for credit losses (3) | 63,769 | — | 74,315 | — | ||||
Leasing costs and commissions | (2,841) | (1,392) | (5,897) | (6,868) | ||||
Recurring capital expenditures | (151) | (52) | (203) | (190) | ||||
Straight-line rent and expenses, net | (43,930) | (42,791) | (136,377) | (113,239) | ||||
Amortization of above and below-market leases, net | 12,973 | 24,939 | 41,053 | 61,967 | ||||
Proportionate share of adjustments for unconsolidated entities | (2,152) | — | (1,770) | — | ||||
Other adjustments (4) | 4,279 | 5,649 | 5,064 | 3,499 | ||||
AFFO available to common stockholders | $ 915,572 | $ 721,370 | $ 2,699,517 | $ 2,043,836 | ||||
AFFO allocable to dilutive noncontrolling interests | 1,467 | 1,357 | 4,413 | 4,170 | ||||
Diluted AFFO | $ 917,039 | $ 722,727 | $ 2,703,930 | $ 2,048,006 | ||||
AFFO per common share: | ||||||||
Basic | $ 1.05 | $ 1.02 | $ 3.14 | $ 3.00 | ||||
Diluted | $ 1.05 | $ 1.02 | $ 3.14 | $ 2.99 | ||||
Distributions paid to common stockholders | $ 687,144 | $ 543,343 | $ 1,999,858 | $ 1,555,679 | ||||
AFFO available to common stockholders in excess of distributions paid to common stockholders | $ 228,428 | $ 178,027 | $ 699,659 | $ 488,157 | ||||
Weighted average number of common shares used for AFFO: | ||||||||
Basic | 870,665 | 709,165 | 858,679 | 681,419 | ||||
Diluted | 873,974 | 711,338 | 861,300 | 683,925 | ||||
(1) | See Normalized FFO calculations on page 10 for reconciling items. |
(2) | Includes the amortization of the purchase price allocated to interest rate swaps acquired in the Spirit merger. |
(3) | Credit losses primarily consist of a financing receivable impairment for a client in the convenience store industry that defaulted on their lease payments to us. |
(4) | Includes non-cash foreign currency losses (gains) from remeasurement to USD, mark-to-market adjustments on investments and derivatives that are non-cash in nature, straight-line payments from cross-currency swaps, obligations related to financing lease liabilities, adjustments allocable to noncontrolling interests, and gains and losses on the sale of loans receivable. |
HISTORICAL FFO AND AFFO (in thousands, except per share amounts) (unaudited)
| ||||||||||
For the three months ended September 30, | 2024 | 2023 | 2022 | 2021 | 2020 | |||||
Net income available to common stockholders | $ 261,781 | $ 233,473 | $ 219,567 | $ 134,996 | $ 22,904 | |||||
Depreciation and amortization, net of furniture, fixtures and equipment | 601,667 | 494,749 | 418,505 | 198,602 | 168,927 | |||||
Provisions for impairment of real estate | 33,151 | 16,808 | 1,650 | 11,011 | 105,095 | |||||
Gain on sales of real estate | (50,563) | (7,572) | (42,883) | (12,094) | (13,736) | |||||
Proportionate share of adjustments for unconsolidated entities | 9,652 | — | 717 | — | — | |||||
FFO adjustments allocable to noncontrolling interests | (762) | (1,312) | (402) | (180) | (212) | |||||
FFO available to common stockholders | $ 854,926 | $ 736,146 | $ 597,154 | $ 332,335 | $ 282,978 | |||||
Merger, transaction, and other costs | 8,610 | 2,884 | 3,746 | 16,783 | — | |||||
Normalized FFO available to common stockholders | $ 863,536 | $ 739,030 | $ 600,900 | $ 349,118 | $ 282,978 | |||||
FFO per diluted share | $ 0.98 | $ 1.04 | $ 0.97 | $ 0.85 | $ 0.82 | |||||
Normalized FFO per diluted share | $ 0.99 | $ 1.04 | $ 0.97 | $ 0.89 | $ 0.82 | |||||
AFFO available to common stockholders | $ 915,572 | $ 721,370 | $ 603,566 | $ 356,837 | $ 282,509 | |||||
AFFO per diluted share | $ 1.05 | $ 1.02 | $ 0.98 | $ 0.91 | $ 0.81 | |||||
Common stock dividends paid | $ 0.7890 | $ 0.7665 | $ 0.7425 | $ 0.7065 | $ 0.7005 | |||||
Weighted average diluted shares outstanding - FFO, Normalized FFO and AFFO | 873,974 | 711,338 | 619,201 | 392,514 | 347,213 | |||||
For the nine months ended September 30, | 2024 | 2023 | 2022 | 2021 | 2020 | |||||
Net income available to common stockholders | $ 648,281 | $ 653,904 | $ 642,143 | $ 355,415 | $ 277,555 | |||||
Depreciation and amortization, net of furniture, fixtures and equipment | 1,787,068 | 1,417,665 | 1,230,737 | 563,932 | 501,562 | |||||
Provisions for impairment of real estate | 208,552 | 59,801 | 16,379 | 30,977 | 123,442 | |||||
Gain on sales of real estate | (92,290) | (19,675) | (93,611) | (35,396) | (53,565) | |||||
Proportionate share of adjustments for unconsolidated entities | 20,706 | (465) | 12,812 | — | — | |||||
FFO adjustments allocable to noncontrolling interests | (2,575) | (2,808) | (1,075) | (511) | (575) | |||||
FFO available to common stockholders | $ 2,569,742 | $ 2,108,422 | $ 1,807,385 | $ 914,417 | $ 848,419 | |||||
Merger, transaction, and other costs | 105,468 | 4,532 | 12,994 | 30,081 | — | |||||
Normalized FFO available to common stockholders | $ 2,675,210 | $ 2,112,954 | $ 1,820,379 | $ 944,498 | $ 848,419 | |||||
FFO per diluted share | $ 2.99 | $ 3.09 | $ 2.99 | $ 2.41 | $ 2.48 | |||||
Normalized FFO per diluted share | $ 3.11 | $ 3.10 | $ 3.01 | $ 2.49 | $ 2.48 | |||||
AFFO available to common stockholders | $ 2,699,517 | $ 2,043,836 | $ 1,767,392 | $ 1,002,706 | $ 874,972 | |||||
AFFO per diluted share | $ 3.14 | $ 2.99 | $ 2.92 | $ 2.64 | $ 2.55 | |||||
Common stock dividends paid | $ 2.3350 | $ 2.2830 | $ 2.2230 | $ 2.1150 | $ 2.0920 | |||||
Weighted average diluted shares outstanding - FFO, Normalized FFO and AFFO | 861,300 | 683,925 | 605,958 | 379,873 | 342,946 | |||||
ADJUSTED EBITDAre (dollars in thousands) (unaudited) | ||||
Adjusted EBITDAre, Annualized Adjusted EBITDAre, Pro Forma Adjusted EBITDAre, Annualized Pro Forma Adjusted EBITDAre, Net Debt/Annualized Adjusted EBITDAre, and Net Debt/Annualized Pro Forma Adjusted EBITDAre are non-GAAP financial measures. Please see the Glossary for our definition and an explanation of how we utilize these metrics. | ||||
Three months ended September 30, | ||||
2024 | 2023 | |||
Net income | $ 271,124 | $ 233,877 | ||
Interest | 261,261 | 184,121 | ||
Income taxes | 15,355 | 11,336 | ||
Depreciation and amortization | 602,339 | 495,566 | ||
Provisions for impairment | 96,920 | 16,808 | ||
Merger, transaction, and other costs | 8,610 | 2,884 | ||
Gain on sales of real estate | (50,563) | (7,572) | ||
Foreign currency and derivative loss, net | 1,672 | 2,813 | ||
Proportionate share of adjustments from unconsolidated entities | 20,340 | — | ||
Quarterly Adjusted EBITDAre | $ 1,227,058 | $ 939,833 | ||
Annualized Adjusted EBITDAre (1) | $ 4,908,232 | $ 3,759,332 | ||
Annualized Pro Forma Adjustments | $ 29,347 | $ 74,503 | ||
Annualized Pro Forma Adjusted EBITDAre | $ 4,937,579 | $ 3,833,835 | ||
Total debt per the consolidated balance sheet, excluding deferred financing costs and net premiums and discounts | $ 26,437,045 | $ 20,388,406 | ||
Proportionate share of unconsolidated entities debt, excluding deferred financing costs | 659,190 | — | ||
Less: Cash and cash equivalents | (396,956) | (344,129) | ||
Net Debt (2) | $ 26,699,279 | $ 20,044,277 | ||
Net Debt/Annualized Adjusted EBITDAre | 5.4x | 5.3x | ||
Net Debt/Annualized Pro Forma Adjusted EBITDAre | 5.4x | 5.2x | ||
(1) | We calculate Annualized Adjusted EBITDAre by multiplying the Quarterly Adjusted EBITDAre by four. |
(2) | Net Debt is total debt per our consolidated balance sheets, excluding deferred financing costs and net premiums and discounts, but including our proportionate share of debt from unconsolidated entities, less cash and cash equivalents. |
The Annualized Pro Forma Adjustments, which include transaction accounting adjustments in accordance with
Three months ended September 30, | ||||
2024 | 2023 | |||
Annualized pro forma adjustments from investments acquired or stabilized | $ 32,378 | $ 79,141 | ||
Annualized pro forma adjustments from investments disposed | (3,031) | (4,638) | ||
Annualized Pro Forma Adjustments | $ 29,347 | $ 74,503 | ||
Adjusted Free Cash Flow (in thousands) (unaudited) | ||||
Adjusted Free Cash Flow and Annualized Adjusted Free Cash Flow are non-GAAP financial measures. Please see the Glossary for our definition and an explanation of how we utilize these metrics. | ||||
Nine months ended September 30, | ||||
2024 | 2023 | |||
Net cash provided by operating activities | $ 2,601,313 | $ 2,198,111 | ||
Non-recurring capital expenditures | (79,952) | (37,541) | ||
Distributions paid to common stockholders | (1,999,858) | (1,555,679) | ||
Distributions paid to preferred stockholders | (7,763) | — | ||
Merger, transaction, and other costs (1) | 80,717 | 4,532 | ||
Increase in net working capital | (3,867) | (143,989) | ||
Lease termination fees | (17,048) | (4,178) | ||
Adjusted Free Cash Flow | $ 573,542 | $ 461,256 | ||
Annualized Adjusted Free Cash Flow | $ 764,723 | $ 615,008 | ||
(1) | Excludes share-based compensation costs recognized in merger, transaction, and other costs. |
CONSOLIDATED BALANCE SHEETS (in thousands, except per share amounts) (unaudited) | ||||
September 30, 2024 | December 31, 2023 | |||
ASSETS | ||||
Real estate held for investment, at cost: | ||||
Land | $ 17,140,719 | $ 14,929,310 | ||
Buildings and improvements | 40,608,341 | 34,657,094 | ||
Total real estate held for investment, at cost | 57,749,060 | 49,586,404 | ||
Less accumulated depreciation and amortization | (7,066,449) | (6,072,118) | ||
Real estate held for investment, net | 50,682,611 | 43,514,286 | ||
Real estate and lease intangibles held for sale, net | 60,467 | 31,466 | ||
Cash and cash equivalents | 396,956 | 232,923 | ||
Accounts receivable, net | 835,328 | 710,536 | ||
Lease intangible assets, net | 6,600,058 | 5,017,907 | ||
Goodwill | 4,932,199 | 3,731,478 | ||
Investment in unconsolidated entities | 1,224,974 | 1,172,118 | ||
Other assets, net | 3,736,173 | 3,368,643 | ||
Total assets | $ 68,468,766 | $ 57,779,357 | ||
LIABILITIES AND EQUITY | ||||
Distributions payable | $ 233,139 | $ 195,222 | ||
Accounts payable and accrued expenses | 880,122 | 738,526 | ||
Lease intangible liabilities, net | 1,676,549 | 1,406,853 | ||
Other liabilities | 863,683 | 811,650 | ||
Line of credit payable and commercial paper | 427,546 | 764,390 | ||
Term loans, net | 2,428,279 | 1,331,841 | ||
Mortgages payable, net | 197,522 | 821,587 | ||
Notes payable, net | 23,092,216 | 18,602,319 | ||
Total liabilities | $ 29,799,056 | $ 24,672,388 | ||
Stockholders' equity: | ||||
Common stock and paid in capital, par value shares authorized, 875,197 and 752,460 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively | $ 46,505,688 | $ 39,629,709 | ||
Distributions in excess of net income | (8,151,359) | (6,762,136) | ||
Accumulated other comprehensive income | 103,463 | 73,894 | ||
Total stockholders' equity | $ 38,457,792 | $ 32,941,467 | ||
Noncontrolling interests | 211,918 | 165,502 | ||
Total equity | $ 38,669,710 | $ 33,106,969 | ||
Total liabilities and equity | $ 68,468,766 | $ 57,779,357 | ||
GLOSSARY
Adjusted EBITDAre, The National Association of Real Estate Investment Trusts (Nareit) established an EBITDA metric for real estate companies (i.e., EBITDA for real estate, or EBITDAre) it believed would provide investors with a consistent measure to help make investment decisions among certain REITs. Our definition of "Adjusted EBITDAre" is generally consistent with the Nareit definition, other than our adjustment to remove foreign currency and derivative gain and loss and merger, transaction, and other costs. We define Adjusted EBITDAre, a non-GAAP financial measure, for the most recent quarter as earnings (net income) before (i) interest expense, (ii) income taxes, (iii) depreciation and amortization, (iv) provisions for impairment, (v) merger, transaction, and other costs, (vi) gain on sales of real estate, (vii) foreign currency and derivative gain and loss, net, and (viii) our proportionate share of adjustments from unconsolidated entities. Our Adjusted EBITDAre may not be comparable to Adjusted EBITDAre reported by other companies or as defined by Nareit, and other companies may interpret or define Adjusted EBITDAre differently than we do. Management believes Adjusted EBITDAre to be a meaningful measure of a REIT's performance because it provides a view of our operating performance, analyzes our ability to meet interest payment obligations before the effects of income tax, depreciation and amortization expense, provisions for impairment, gain on sales of real estate and other items, as defined above, that affect comparability, including the removal of non-recurring and non-cash items that industry observers believe are less relevant to evaluating the operating performance of a company. In addition, EBITDAre is widely followed by industry analysts, lenders, investors, rating agencies, and others as a means of evaluating the operational cash generating capacity of a company prior to servicing debt obligations. Management also believes the use of an annualized quarterly Adjusted EBITDAre metric is meaningful because it represents our current earnings run rate for the period presented. The ratio of our total debt to our annualized quarterly Adjusted EBITDAre is also used to determine vesting of performance share awards granted to our executive officers. Adjusted EBITDAre should be considered along with, but not as an alternative to, net income as a measure of our operating performance.
Adjusted Free Cash Flow, a non-GAAP financial measure, is defined as net cash provided by operating activities, excluding merger, transaction, and other costs, changes in net working capital and lease termination fees, less non-recurring capital expenditures and dividends paid. We believe adjusted free cash flow to be a useful liquidity measure for us and our investors by helping to evaluate our ability to generate cash beyond what is needed to fund capital expenditures, debt service and other obligations. Notwithstanding cash on hand and incremental borrowing capacity, adjusted free cash flow reflects our ability to grow our business through investments and acquisitions, as well as our ability to return cash to shareholders through dividends. Adjusted free cash flow is not considered under generally accepted accounting principles to be a primary measure of an entity's residual cash flow available for discretionary spending, and accordingly should not be considered an alternative to operating income, net income, or amounts shown in our consolidated statements of cash flows.
Adjusted Funds From Operations (AFFO), a non-GAAP financial measure, is defined as FFO adjusted for unique revenue and expense items, which we believe are not as pertinent to the measurement of our ongoing operating performance. Most companies in our industry use a similar measurement to AFFO, but they may use the term "CAD" (for Cash Available for Distribution) or "FAD" (for Funds Available for Distribution). We believe AFFO provides useful information to investors because it is a widely accepted industry measure of the operating performance of real estate companies used by the investment community. In particular, AFFO provides an additional measure to compare the operating performance of different REITs without having to account for differing depreciation assumptions and other unique revenue and expense items which are not pertinent to measuring a particular company's ongoing operating performance. Therefore, we believe that AFFO is an appropriate supplemental performance metric, and that the most appropriate GAAP performance metric to which AFFO should be reconciled is net income available to common stockholders.
Annualized Adjusted EBITDAre, a non-GAAP financial measure, is calculated by annualizing Adjusted EBITDAre.
Annualized Contractual Rent of our acquisitions and properties under development is the monthly aggregate cash amount charged to clients, inclusive of monthly base rent receivables, as of the balance sheet date, multiplied by 12, excluding percentage rent, interest income on loans and preferred equity investments, and including our pro rata share of such revenues from properties owned by unconsolidated joint ventures. We believe total annualized contractual rent is a useful supplemental operating measure, as it excludes entities that were no longer owned at the balance sheet date and includes the annualized rent from properties acquired during the quarter. Total annualized contractual rent has not been reduced to reflect reserves recorded as reductions to GAAP rental revenue in the periods presented.
Annualized Adjusted Free Cash Flow, a non-GAAP financial measure, is calculated by annualizing Adjusted Free Cash Flow.
Annualized Pro Forma Adjusted EBITDAre, a non-GAAP financial measure, is defined as Adjusted EBITDAre, which includes transaction accounting adjustments in accordance with
Cash Income represents expected rent for real estate acquisitions as well as rent to be received upon completion of the properties under development. For unconsolidated entities, this represents our pro rata share of the cash income. For loans receivable and preferred equity investments, this represents interest income and preferred dividend income, respectively.
Funds From Operations (FFO), a non-GAAP financial measure, consistent with the Nareit definition, is net income available to common stockholders, plus depreciation and amortization of real estate assets, plus provisions for impairments of depreciable real estate assets, and reduced by gain on property sales. Presentation of the information regarding FFO and AFFO is intended to assist the reader in comparing the operating performance of different REITs, although it should be noted that not all REITs calculate FFO and AFFO in the same way, so comparisons with other REITs may not be meaningful. FFO and AFFO should not be considered alternatives to reviewing our cash flows from operating, investing, and financing activities. In addition, FFO and AFFO should not be considered measures of liquidity, of our ability to make cash distributions, or of our ability to pay interest payments. We consider FFO to be an appropriate supplemental measure of a REIT's operating performance as it is based on a net income analysis of property portfolio performance that adds back items such as depreciation and impairments for FFO. The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values historically rise and fall with market conditions, presentations of operating results for a REIT using historical accounting for depreciation could be less informative. The use of FFO is recommended by the REIT industry as a supplemental performance measure. In addition, FFO is used as a measure of our compliance with the financial covenants of our credit facility.
Initial Weighted Average Cash Yield for acquisitions and properties under development is computed as Cash Income for the first twelve months following the acquisition date, divided by the total cost of the property (including all expenses borne by us), and includes our pro-rata share of Cash Income from unconsolidated joint ventures. Initial weighted average cash yield for loans receivable is computed using the Cash Income for the first twelve months following the acquisition date, divided by the total cost of the investment.
Investment Grade Clients are our clients with a credit rating, and our clients that are subsidiaries or affiliates of companies with a credit rating, as of the balance sheet date, of Baa3/BBB- or higher from one of the three major rating agencies (Moody's/S&P/Fitch).
Net Debt/Annualized Adjusted EBITDAre, a ratio used by management as a measure of leverage, is calculated as net debt (which we define as total debt per our consolidated balance sheet, excluding deferred financing costs and net premiums and discounts, but including our proportionate share of debt from unconsolidated entities, less cash and cash equivalents), divided by Annualized Adjusted EBITDAre.
Net Debt/Annualized Pro Forma Adjusted EBITDAre, a ratio used by management as a measure of leverage, is calculated as net debt (which we define as total debt per our consolidated balance sheet, excluding deferred financing costs and net premiums and discounts, but including our proportionate share of debt from unconsolidated entities, less cash and cash equivalents), divided by Annualized Pro Forma Adjusted EBITDAre.
Normalized Funds from Operations Available to Common Stockholders (Normalized FFO), a non-GAAP financial measure, is FFO excluding merger, transaction, and other costs.
Same Store Pool, for purposes of determining the properties used to calculate our same store rental revenue, includes all properties that we owned for the entire year-to-date period, for both the current and prior year except for properties during the current or prior year that were: (i) vacant at any time,(ii) under development or redevelopment, or (iii) involved in eminent domain and rent was reduced.
Same Store Rental Revenue excludes straight-line rent, the amortization of above and below-market leases, and reimbursements from clients for recoverable real estate taxes and operating expenses. For purposes of comparability, same store rental revenue is presented on a constant currency basis by applying the exchange rate as of the balance sheet date to base currency rental revenue.
View original content to download multimedia:https://www.prnewswire.com/news-releases/realty-income-announces-operating-results-for-the-three-and-nine-months-ended-september-30-2024-302295750.html
SOURCE Realty Income Corporation
FAQ
What was Realty Income's (O) AFFO per share in Q3 2024?
What is Realty Income's (O) portfolio occupancy rate as of September 30, 2024?
What is Realty Income's (O) updated AFFO guidance for 2024?
How much did Realty Income (O) invest in Q3 2024?
