Financial News

Broadstone Net Lease Announces Third Quarter 2025 Results

Broadstone Net Lease, Inc. (NYSE: BNL) (“BNL”, the “Company”, “we”, “our”, or “us”), today announced its operating results for the quarter ended September 30, 2025.

MANAGEMENT COMMENTARY

“Our strong third-quarter results reflect the continued success of our differentiated growth strategy as well as the deep expertise and strategic acumen of our team," said John Moragne, BNL's Chief Executive Officer. "This quarter we invested $204 million in an attractive pipeline of accretive acquisitions and development projects, collected 100% of our rents, resolved both the At Home and Claire's situations with all leases assumed and no bad debt incurred from either, and secured 1.2% sequential quarterly growth in contractual rental obligations. As a result, and reflecting our year-to-date success and our ongoing commitment to driving long-term shareholder value, we are raising our full-year guidance to $1.49 to $1.50 of AFFO per share, representing 4.2% to 4.9% growth for the year. We are proud of what we have accomplished so far but are no less determined to push BNL even higher."

THIRD QUARTER 2025 HIGHLIGHTS

OPERATING

RESULTS

  • Generated net income of $27.1 million, or $0.14 per diluted share, representing a 26.3% decrease compared to the same period in the prior year. The decrease is primarily related to a $10.1 million increase in interest expenses and a $5.9 million increase in the provision for impairment of investment in rental properties.
  • Generated adjusted funds from operations (“AFFO”) of $74.3 million, or $0.37 per diluted share, representing a 5.7% increase compared to the same period in the previous year.
  • Incurred $10.0 million of general and administrative expenses, representing a 14.4% increase compared to the same period in the prior year. Incurred core general and administrative expenses of $7.4 million, which excludes $2.5 million of stock-based compensation, and $0.1 million of non-capitalized transaction costs, representing an 8.7% increase compared to the same period in the prior year. Increases are largely driven by updated expectations for performance based incentives, and core general and administrative expenses remain in-line with full year guidance expectations.
  • Portfolio was 99.5% leased based on rentable square footage, with only three of our 759 properties vacant and not subject to a lease at quarter end.
  • Collected 100.0% of base rents due for the quarter for all properties under lease.
  • Successfully navigated through At Home and Claire's bankruptcy proceedings with all leases assumed and no concessions on rent. As a result of the lease assumptions, the Company does not anticipate realizing any lost rent in 2025 associated with either tenant, with Claire's already paid in full for 2025.

INVESTMENT & DISPOSITION ACTIVITY

  • Invested $203.9 million quarter-to-date, including $139.5 million in new property acquisitions, $41.0 million in build-to-suit developments, $17.9 million in transitional capital, and $5.5 million in revenue generating capital expenditures. The completed acquisitions and revenue generating capital expenditures had a weighted average initial cash capitalization rate, lease term, and annual rent increase of 7.1%, 12.2 years, and 2.4%, respectively. The completed acquisitions had a weighted average straight-line yield of 8.1%.
  • Through the third quarter, we invested $433.0 million, including $253.2 million in new property acquisitions, $130.8 million in build-to-suit developments, $40.7 million in transitional capital, and $8.3 million in revenue generating capital expenditures. The completed acquisitions and revenue generating capital expenditures had a weighted average initial cash capitalization rate, lease term, and annual rent increase of 7.1%, 12.3 years, and 2.5%, respectively. The completed acquisitions have a weighted average straight-line yield of 8.2%.
  • Subsequent to quarter end through October 24, we invested $119.6 million, consisting of $100.2 million in new property acquisitions of industrial properties and $19.4 million of build-to-suit developments, bringing total year-to-date investment activity to $552.6 million.
  • We have a total of $235.8 million in remaining estimated investments for build-to-suit developments to be funded through the fourth quarter of 2026. Additionally, we have $67.0 million of acquisitions under control and $1.0 million of commitments to fund revenue generating capital expenditures with existing tenants.
  • During the quarter, we sold 12 properties for gross proceeds of $38.7 million at a weighted average cash capitalization rate of 7.0% on tenanted properties.

CAPITAL MARKETS ACTIVITY

  • On September 26, 2025, we completed a public offering of $350.0 million 5.00% senior unsecured notes due in 2032, issued at 99.15% of the principal amount. The proceeds were used to repay borrowings on the unsecured revolving credit facility, to fund investments in real estate, and for general corporate purposes. In conjunction with this offering, we terminated $335 million in existing interest rate swaps to realign our notional swap value with our floating rate exposure as a result of our public bond offering.

 

  • Ended the quarter with total outstanding debt of $2.4 billion, Net Debt of $2.3 billion, a Net Debt to Annualized Adjusted EBITDAre ratio of 5.7x, and a Pro Forma Net Debt to Annualized Adjusted EBITDAre ratio of 5.4x.

 

  • As of September 30, 2025, we had $904.2 million of capacity on our unsecured revolving credit facility.

 

  • Declared a quarterly dividend of $0.29 per share.

SUMMARIZED FINANCIAL RESULTS

 

 

For the Three Months Ended

 

For the Nine Months Ended

(in thousands, except per share data)

 

September 30,

2025

 

June 30,

2025

 

September 30,

2024

 

September 30,

2025

 

September 30,

2024

Revenues

 

$

114,167

 

$

112,986

 

$

108,397

 

$

335,843

 

$

319,670

 

 

 

 

 

 

 

 

 

 

 

Net income, including non-controlling interests

 

$

27,065

 

$

19,830

 

$

37,268

 

$

64,388

 

$

141,382

Net earnings per share – diluted

 

$

0.14

 

$

0.10

 

$

0.19

 

$

0.33

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

70,969

 

$

73,695

 

$

73,818

 

$

217,291

 

$

220,679

FFO per share

 

$

0.36

 

$

0.37

 

$

0.37

 

$

1.10

 

$

1.12

 

 

 

 

 

 

 

 

 

 

 

Core FFO

 

$

70,386

 

$

77,150

 

$

73,971

 

$

222,816

 

$

221,045

Core FFO per share

 

$

0.35

 

$

0.39

 

$

0.37

 

$

1.12

 

$

1.12

 

 

 

 

 

 

 

 

 

 

 

AFFO

 

$

74,314

 

$

74,308

 

$

70,185

 

$

220,434

 

$

211,460

AFFO per share

 

$

0.37

 

$

0.38

 

$

0.35

 

$

1.11

 

$

1.07

 

 

 

 

 

 

 

 

 

 

 

Diluted Weighted Average Shares Outstanding

 

 

197,632

 

 

197,138

 

 

196,932

 

 

197,476

 

 

196,799

FFO, Core FFO, and AFFO are measures that are not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”). See the Reconciliation of Non-GAAP Measures later in this press release.

REAL ESTATE PORTFOLIO UPDATE

As of September 30, 2025, we owned a diversified portfolio of 759 individual net leased commercial properties with 752 properties located in 44 U.S. states and seven properties located in four Canadian provinces, comprising approximately 40.7 million rentable square feet of operational space. As of September 30, 2025, all but three of our properties were subject to a lease, and our properties were occupied by 204 different commercial tenants, with no single tenant accounting for more than 3.9% of our annualized base rent (“ABR”). Properties subject to a lease represent 99.5% of our portfolio’s rentable square footage. The ABR weighted average lease term and ABR weighted average annual rent increase, pursuant to leases on properties in the portfolio as of September 30, 2025, was 9.5 years and 2.0%, respectively.

BUILD-TO-SUIT DEVELOPMENT PROJECTS

The following table summarizes our in-process and stabilized developments as of October 24, 2025. We have secured the land and started construction on eight in-process developments.

Property

 

Projected Rentable Square Feet

 

Start Date

 

Target Stabilization Date/Stabilized Date (c)

 

Lease Term (Years)

 

Annual Rent Escalations

 

Estimated Total Project Investment (d)

 

Cumulative Investment

 

Estimated Remaining Investment

 

Estimated Cash Capitalization Rate (e)

 

Estimated Straight-line Yield

In-process retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 Brew

(Jacksonville - FL)

 

1

 

Jun. 2025

 

Oct. 2025

 

15.0

 

1.9

%

 

$

2,008

 

$

1,411

 

$

597

 

8.0

%

 

8.8

%

Sprouts

(Bedford, TX)

 

22

 

Jul. 2025

 

Aug. 2026

 

15.0

 

0.9

%

 

$

9,533

 

$

405

 

$

9,128

 

7.2

%

 

7.7

%

In-process industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sierra Nevada

(Dayton - OH)

 

122

 

Oct. 2024

 

Nov. 2025

 

15.0

 

3.0

%

 

 

58,563

 

 

47,625

 

$

10,938

 

7.5

%

 

9.3

%

Sierra Nevada

(Dayton - OH)

 

122

 

Oct. 2024

 

Mar. 2026

 

15.0

 

3.0

%

 

 

55,525

 

 

32,718

 

$

22,807

 

7.7

%

 

9.6

%

Southwire

(Bremen - GA)

 

1,178

 

Dec. 2024

 

Oct. 2026

 

10.0

 

2.8

%

 

 

115,411

 

 

26,682

 

$

88,729

 

7.8

%

 

8.8

%

Fiat Chrysler Automobile (Forsyth - GA)

 

422

 

Apr. 2025

 

Aug. 2026

 

15.0

 

2.8

%

 

 

78,242

 

 

24,682

 

$

53,560

 

6.9

%

 

8.4

%

AGCO

(Vasaila - CA)

 

115

 

Jun. 2025

 

Aug. 2026

 

12.0

 

3.5

%

 

 

19,523

 

 

14,317

 

$

5,206

 

7.0

%

 

8.5

%

Palmer Logistics

(Midlothian, TX) (b)

 

270

 

Jul. 2025

 

Jul. 2026

 

12.3

 

3.5

%

 

 

32,063

 

 

6,646

 

$

25,417

 

7.6

%

 

9.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / weighted average

 

2,252

 

 

 

 

 

13.1

 

2.9

%

 

 

370,868

 

 

154,486

 

 

216,382

 

7.5

%

 

8.9

%

Stabilized industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNFI

(Sarasota - FL)

 

1,016

 

May 2023

 

Stabilized - Sep. 2024

 

15.0

 

2.5

%

 

 

200,958

 

 

200,958

 

 

 

7.2

%

 

8.6

%

Stabilized retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 Brew

(High Point - NC)

 

1

 

Dec. 2024

 

Stabilized - Jun. 2025

 

15.0

 

1.9

%

 

 

1,975

 

 

1,975

 

 

 

8.0

%

 

8.8

%

7 Brew

(Charleston - SC)

 

1

 

Feb. 2025

 

Stabilized - May 2025

 

15.0

 

1.9

%

 

 

1,729

 

 

1,729

 

 

 

7.9

%

 

8.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / weighted average

 

3,270

 

 

 

 

 

13.7

 

2.7

%

 

$

575,530

 

$

359,148

 

$

216,382

 

7.4

%

 

8.8

%

 (a)   Represents our pro-rata share of the estimated first year yield to be generated on a real estate investment, which was computed at the time of investment based on the estimated annual straight-line rental income computed in accordance with GAAP, divided by the estimated total project investment.
 
 (b)   Development represents our common and preferred equity investments in a consolidated joint venture, and exclude amounts attributed to non-controlling interest holders.

DISTRIBUTIONS

At its October 23, 2025, meeting our board of directors declared a quarterly dividend of $0.29 per common share and OP Unit to holders of record as of December 31, 2025, payable on or before January 15, 2026.

2025 GUIDANCE

For 2025, BNL expects to report AFFO of $1.49 to $1.50 per diluted share, revised up from $1.48 to $1.50, as a result of our portfolio's strong year-to-date performance.

The guidance is based on the following key assumptions:

  1. investments in real estate properties between $650 million and $750 million, revised up from $500 to $700 million;
  2. dispositions of real estate properties between $75 million and $100 million, revised up from $50 million to $100 million; and
  3. total core general and administrative expenses between $30 million to $31 million.

Our per share results are sensitive to both the timing and amount of real estate investments, property dispositions, and capital markets activities that occur throughout the year.

The Company does not provide guidance for the most comparable GAAP financial measure, net income, or a reconciliation of the forward-looking non-GAAP financial measure of AFFO to net income computed in accordance with GAAP, because it is unable to reasonably predict, without unreasonable efforts, certain items that would be contained in the GAAP measure, including items that are not indicative of the Company’s ongoing operations, including, without limitation, potential impairments of real estate assets, net gain/loss on dispositions of real estate assets, changes in allowance for credit losses, and stock-based compensation expense. These items are uncertain, depend on various factors, and could have a material impact on the Company’s GAAP results for the guidance periods.

CONFERENCE CALL AND WEBCAST

The Company will host its earnings conference call and audio webcast on Thursday, October 30, 2025, at 11:00 a.m. Eastern Time.

To access the live webcast, which will be available in listen-only mode, please visit: https://events.q4inc.com/attendee/532774299. If you prefer to listen via phone, U.S. participants may dial: 1-833-470-1428 (toll free) or 1-646-844-6383 (local), access code 237687. International access numbers are viewable here: https://www.netroadshow.com/conferencing/global-numbers?confId=89850.

A replay of the conference call webcast will be available approximately one hour after the conclusion of the live broadcast. To listen to a replay of the call via the web, which will be available for one year, please visit: https://investors.bnl.broadstone.com.

About Broadstone Net Lease, Inc.

BNL is an industrial-focused, diversified net lease REIT that invests in primarily single-tenant commercial real estate properties that are net leased on a long-term basis to a diversified group of tenants. Utilizing an investment strategy underpinned by strong fundamental credit analysis and prudent real estate underwriting, as of September 30, 2025, BNL’s diversified portfolio consisted of 759 individual net leased commercial properties with 752 properties located in 44 U.S. states and seven properties located in four Canadian provinces across the industrial, retail, and other property types.

Forward-Looking Statements

This press release contains “forward-looking” statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, regarding, among other things, our plans, strategies, and prospects, both business and financial. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as “outlook,” “potential,” “may,” “will,” “should,” “could,” “seeks,” “approximately,” “projects,” “predicts,” “expect,” “intends,” “anticipates,” “estimates,” “plans,” “would be,” “believes,” “continues,” or the negative version of these words or other comparable words. Forward-looking statements, including our 2025 guidance and assumptions, involve known and unknown risks and uncertainties, which may cause BNL’s actual future results to differ materially from expected results, including, without limitation, risks and uncertainties related to general economic conditions, including but not limited to increases in the rate of inflation and/or interest rates, local real estate conditions, tenant financial health, property investments and acquisitions, and the timing and uncertainty of completing these property investments and acquisitions, and uncertainties regarding future distributions to our stockholders. These and other risks, assumptions, and uncertainties are described in Item 1A “Risk Factors” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, which the Company filed with the SEC on February 20, 2025, and the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, which was filed with the SEC on May 1, 2025, both of which you are encouraged to read, and will be available on the SEC’s website at www.sec.gov. Please note that such Risk Factors will be updated, if necessary, through the filing of Quarterly Reports on Form 10-Q. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made. The Company assumes no obligation to, and does not currently intend to, update any forward-looking statements after the date of this press release, whether as a result of new information, future events, changes in assumptions, or otherwise.

Notice Regarding Non-GAAP Financial Measures

In addition to our reported results and net earnings per diluted share, which are financial measures presented in accordance with GAAP, this press release contains and may refer to certain non-GAAP financial measures, including Funds from Operations (“FFO”), Core Funds From Operations (“Core FFO”), AFFO, Net Debt, and Net Debt to Annualized Adjusted EBITDAre. We believe the use of FFO, Core FFO, and AFFO are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO, Core FFO, and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure, and should be considered in addition to, and not in lieu of, GAAP financial measures. We believe presenting Net Debt to Annualized Adjusted EBITDAre is useful to investors because it provides information about gross debt less cash and cash equivalents, which could be used to repay debt, compared to our performance as measured using Annualized Adjusted EBITDAre. You should not consider our Annualized Adjusted EBITDAre as an alternative to net income or cash flows from operating activities determined in accordance with GAAP. A reconciliation of non-GAAP measures to the most directly comparable GAAP financial measure and statements of why management believes these measures are useful to investors are included below.

Broadstone Net Lease, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(in thousands, except per share amounts)

 

 

September 30,

2025

 

December 31,

2024

Assets

 

 

 

Accounted for using the operating method:

 

 

 

Land

$

778,177

 

 

$

778,826

 

Land improvements

 

359,210

 

 

 

357,142

 

Buildings and improvements

 

3,954,112

 

 

 

3,815,521

 

Equipment

 

16,070

 

 

 

15,843

 

Total accounted for using the operating method

 

5,107,569

 

 

 

4,967,332

 

Less accumulated depreciation

 

(745,326

)

 

 

(672,478

)

Accounted for using the operating method, net

 

4,362,243

 

 

 

4,294,854

 

Accounted for using the direct financing method

 

25,673

 

 

 

26,154

 

Accounted for using the sales-type method

 

14,407

 

 

 

571

 

Property under development

 

179,172

 

 

 

18,784

 

Investment in rental property, net

 

4,581,495

 

 

 

4,340,363

 

Cash and cash equivalents

 

81,966

 

 

 

14,845

 

Accrued rental income

 

174,867

 

 

 

162,717

 

Tenant and other receivables, net

 

3,573

 

 

 

3,281

 

Prepaid expenses and other assets

 

59,866

 

 

 

41,584

 

Interest rate swap, assets

 

19,590

 

 

 

46,220

 

Goodwill

 

339,769

 

 

 

339,769

 

Intangible lease assets, net

 

258,145

 

 

 

267,638

 

Total assets

$

5,519,271

 

 

$

5,216,417

 

 

 

 

 

Liabilities and equity

 

 

 

Unsecured revolving credit facility

$

95,824

 

 

$

93,014

 

Mortgages, net

 

57,168

 

 

 

76,846

 

Unsecured term loans, net

 

994,550

 

 

 

897,201

 

Senior unsecured notes, net

 

1,190,315

 

 

 

846,064

 

Interest rate swap, liabilities

 

1,994

 

 

 

 

Accounts payable and other liabilities

 

55,662

 

 

 

48,983

 

Dividends payable

 

58,665

 

 

 

58,317

 

Accrued interest payable

 

9,488

 

 

 

5,837

 

Intangible lease liabilities, net

 

43,096

 

 

 

48,731

 

Total liabilities

 

2,506,762

 

 

 

2,074,993

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Equity

 

 

 

Broadstone Net Lease, Inc. equity:

 

 

 

Preferred stock, $0.001 par value; 20,000 shares authorized, no shares issued or outstanding

 

 

 

 

 

Common stock, $0.00025 par value; 500,000 shares authorized, 189,216 and 188,626 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively

 

47

 

 

 

47

 

Additional paid-in capital

 

3,463,010

 

 

 

3,450,584

 

Cumulative distributions in excess of retained earnings

 

(597,571

)

 

 

(496,543

)

Accumulated other comprehensive income

 

19,172

 

 

 

49,657

 

Total Broadstone Net Lease, Inc. equity

 

2,884,658

 

 

 

3,003,745

 

Non-controlling interests

 

127,851

 

 

 

137,679

 

Total equity

 

3,012,509

 

 

 

3,141,424

 

Total liabilities and equity

$

5,519,271

 

 

$

5,216,417

 

Broadstone Net Lease, Inc. and Subsidiaries

Condensed Consolidated Statements of Income and Comprehensive (Loss) Income

(in thousands, except per share amounts)

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

September 30,

2025

 

June 30,

2025

 

September 30,

2025

 

September 30,

2024

Revenues

 

 

 

 

 

 

 

Lease revenues, net

$

114,167

 

 

$

112,986

 

 

$

335,843

 

 

$

319,670

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

Depreciation and amortization

 

40,246

 

 

 

42,575

 

 

 

122,318

 

 

 

113,192

 

Property and operating expense

 

6,198

 

 

 

5,003

 

 

 

16,688

 

 

 

17,976

 

General and administrative

 

9,974

 

 

 

9,571

 

 

 

29,216

 

 

 

28,058

 

Provision for impairment of investment in rental properties

 

6,999

 

 

 

11,939

 

 

 

35,067

 

 

 

31,311

 

Total operating expenses

 

63,417

 

 

 

69,088

 

 

 

203,289

 

 

 

190,537

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

Interest income

 

182

 

 

 

122

 

 

 

403

 

 

 

952

 

Interest expense

 

(28,230

)

 

 

(21,112

)

 

 

(69,416

)

 

 

(54,512

)

Gain on sale of real estate

 

3,259

 

 

 

566

 

 

 

4,230

 

 

 

64,956

 

Income taxes

 

(208

)

 

 

(199

)

 

 

(763

)

 

 

(649

)

Other (expenses) income

 

1,312

 

 

 

(3,445

)

 

 

(2,620

)

 

 

1,502

 

Net income

 

27,065

 

 

 

19,830

 

 

 

64,388

 

 

 

141,382

 

Net income attributable to non-controlling interests

 

(599

)

 

 

330

 

 

 

(1,019

)

 

 

(5,331

)

Net income attributable to Broadstone Net Lease, Inc.

$

26,466

 

 

$

20,160

 

 

$

63,369

 

 

$

136,051

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

 

 

 

 

 

 

Basic

 

188,099

 

 

 

188,041

 

 

 

188,002

 

 

 

187,408

 

Diluted

 

197,632

 

 

 

197,138

 

 

 

197,476

 

 

 

196,799

 

Net earnings per common share

 

 

 

 

 

 

 

Basic

$

0.14

 

 

$

0.11

 

 

$

0.33

 

 

$

0.72

 

Diluted

$

0.14

 

 

$

0.10

 

 

$

0.33

 

 

$

0.72

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

 

 

 

 

 

 

Net income

$

27,065

 

 

$

19,830

 

 

$

64,388

 

 

$

141,382

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

Change in fair value of interest rate swaps

 

(4,981

)

 

 

(10,463

)

 

 

(35,336

)

 

 

(31,334

)

Realized loss (gain) on interest rate swaps

 

6,103

 

 

 

(6

)

 

 

6,091

 

 

 

216

 

Comprehensive income (loss)

 

28,187

 

 

 

9,361

 

 

 

35,143

 

 

 

110,264

 

Comprehensive income (loss) attributable to non-controlling interests

 

(646

)

 

 

775

 

 

 

232

 

 

 

(3,950

)

Comprehensive income (loss) attributable to Broadstone Net Lease, Inc.

$

27,541

 

 

$

10,136

 

 

$

35,375

 

 

$

106,314

 

Reconciliation of Non-GAAP Measures

The following is a reconciliation of net income to FFO, Core FFO, and AFFO for the three months ended September 30, 2025, June 30, 2025, and September 30, 2024, and the nine months ended September 30, 2025, and September 30, 2024. Also presented is the weighted average number of shares of our common stock and OP Units used for the diluted per share computation:

 

For the Three Months Ended

 

For the Nine Months Ended

(in thousands, except per share data)

September 30,

2025

 

June 30,

2025

 

September 30,

2025

 

September 30,

2024

Net income

$

27,065

 

 

$

19,830

 

 

$

64,388

 

 

$

141,382

 

Real property depreciation and amortization

 

40,164

 

 

 

42,492

 

 

 

122,066

 

 

 

112,942

 

Gain on sale of real estate

 

(3,259

)

 

 

(566

)

 

 

(4,230

)

 

 

(64,956

)

Provision for impairment on investment in rental properties

 

6,999

 

 

 

11,939

 

 

 

35,067

 

 

 

31,311

 

FFO

$

70,969

 

 

$

73,695

 

 

$

217,291

 

 

$

220,679

 

Net write-offs of accrued rental income

 

755

 

 

 

3

 

 

 

2,987

 

 

 

2,556

 

Other non-core income from real estate transactions

 

(27

)

 

 

(46

)

 

 

(137

)

 

 

(887

)

Cost of debt extinguishment

 

 

 

 

 

 

 

166

 

 

 

 

Severance and employee transition costs

 

1

 

 

 

53

 

 

 

55

 

 

 

199

 

Other (income) expenses1

 

(1,312

)

 

 

3,445

 

 

 

2,454

 

 

 

(1,502

)

Core FFO

$

70,386

 

 

$

77,150

 

 

$

222,816

 

 

$

221,045

 

Straight-line rent adjustment

 

(4,960

)

 

 

(5,586

)

 

 

(16,452

)

 

 

(15,341

)

Adjustment to provision for credit losses

 

 

 

 

(13

)

 

 

(13

)

 

 

(17

)

Amortization of debt issuance costs

 

1,357

 

 

 

1,328

 

 

 

3,922

 

 

 

2,949

 

Non-capitalized transaction costs

 

125

 

 

 

142

 

 

 

383

 

 

 

653

 

Realized gain or loss on interest rate swaps and other non-cash interest expense

 

6,116

 

 

 

7

 

 

 

6,126

 

 

 

216

 

Amortization of lease intangibles

 

(1,198

)

 

 

(1,191

)

 

 

(3,453

)

 

 

(3,422

)

Stock-based compensation

 

2,488

 

 

 

2,471

 

 

 

7,105

 

 

 

5,377

 

AFFO

$

74,314

 

 

$

74,308

 

 

$

220,434

 

 

$

211,460

 

Diluted WASO2

 

197,632

 

 

 

197,138

 

 

 

197,476

 

 

 

196,799

 

Net earnings per diluted share3

$

0.14

 

 

$

0.10

 

 

$

0.33

 

 

$

0.72

 

FFO per diluted share3

 

0.36

 

 

 

0.37

 

 

 

1.10

 

 

 

1.12

 

Core FFO per diluted share3

 

0.35

 

 

 

0.39

 

 

 

1.12

 

 

 

1.12

 

AFFO per diluted share3

 

0.37

 

 

 

0.38

 

 

 

1.11

 

 

 

1.07

 

1 Amount includes $1.3 million and $(3.4) million of unrealized foreign exchange gain (loss) for the three months ended September 30, 2025 and June 30, 2025, respectively, and $(2.4) million and $1.5 million of unrealized foreign exchange (loss) gain for the nine months ended September 30, 2025 and September 30, 2024, respectively, primarily associated with our Canadian dollar denominated revolving borrowings.
2 Excludes 1,071,038 and 1,072,087 weighted average shares of unvested restricted common stock for the three months ended September 30, 2025 and June 30, 2025, respectively. Excludes 1,053,536 and 907,443 weighted average shares of unvested restricted common stock for the nine months ended September 30, 2025 and September 30, 2024, respectively.
3 Excludes $0.3 million from the numerator for the three months ended September 30, 2025 and June 30, 2025, respectively. Excludes $0.9 million from the numerator for the nine months ended September 30, 2025 and September 30, 2024, respectively.

Our reported results and net earnings per diluted share are presented in accordance with GAAP. We also disclose FFO, Core FFO, and AFFO, each of which are non-GAAP measures. We believe the use of FFO, Core FFO, and AFFO are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO, Core FFO, and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures.

We compute FFO in accordance with the standards established by the Board of Governors of Nareit, the worldwide representative voice for REITs and publicly traded real estate companies with an interest in the U.S. real estate and capital markets. Nareit defines FFO as GAAP net income or loss adjusted to exclude net gains (losses) from sales of certain depreciated real estate assets, depreciation and amortization expense from real estate assets, and impairment charges related to certain previously depreciated real estate assets. FFO is used by management, investors, and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers, primarily because it excludes the effect of real estate depreciation and amortization and net gains (losses) on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions.

We compute Core FFO by adjusting FFO, as defined by Nareit, to exclude certain GAAP income and expense amounts that we believe are infrequently recurring, unusual in nature, or not related to its core real estate operations, including write-offs or recoveries of accrued rental income, cost of debt extinguishments, lease termination fees and other non-core income from real estate transactions, gain on insurance recoveries, severance and employee transition costs, and other extraordinary items. Exclusion of these items from similar FFO-type metrics is common within the equity REIT industry, and management believes that presentation of Core FFO provides investors with a metric to assist in their evaluation of our operating performance across multiple periods and in comparison to the operating performance of our peers, because it removes the effect of unusual items that are not expected to impact our operating performance on an ongoing basis.

We compute AFFO, by adjusting Core FFO for certain revenues and expenses that are non-cash or unique in nature, including straight-line rents, adjustment to provision for credit losses, amortization of lease intangibles, amortization of debt issuance costs, amortization of net mortgage premiums, non-capitalized transaction costs such as acquisition costs related to deals that failed to transact, (gain) loss on interest rate swaps and other non-cash interest expense, deferred taxes, stock-based compensation, and other specified non-cash items. We believe that excluding such items assists management and investors in distinguishing whether changes in our operations are due to growth or decline of operations at our properties or from other factors. We use AFFO as a measure of our performance when we formulate corporate goals, and is a factor in determining management compensation. We believe that AFFO is a useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by non-cash revenues or expenses.

Specific to our adjustment for straight-line rents, our leases include cash rents that increase over the term of the lease to compensate us for anticipated increases in market rental rates over time. Our leases do not include significant front-loading or back-loading of payments, or significant rent-free periods. Therefore, we find it useful to evaluate rent on a contractual basis as it allows for comparison of existing rental rates to market rental rates.

FFO, Core FFO, and AFFO may not be comparable to similarly titled measures employed by other REITs, and comparisons of our FFO, Core FFO, and AFFO with the same or similar measures disclosed by other REITs may not be meaningful.

Neither the SEC nor any other regulatory body has passed judgment on the acceptability of the adjustments to FFO that we use to calculate Core FFO and AFFO. In the future, the SEC, Nareit or another regulatory body may decide to standardize the allowable adjustments across the REIT industry and in response to such standardization we may have to adjust our calculation and characterization of Core FFO and AFFO accordingly.

The following is a reconciliation of net income to EBITDA, EBITDAre, Adjusted EBITDAre, and Pro Forma Adjusted EBITDAre, debt to Net Debt and Pro Forma Net Debt, Net Debt to Annualized Adjusted EBITDAre, and Pro Forma Net Debt to Annualized Adjusted EBITDAre as of and for the three months ended September 30, 2025, June 30, 2025, and September 30, 2024:

 

For the Three Months Ended

(in thousands)

September 30,

2025

 

June 30,

2025

 

September 30,

2024

Net income

$

27,065

 

 

$

19,830

 

 

$

37,268

 

Depreciation and amortization

 

40,246

 

 

 

42,575

 

 

 

38,016

 

Interest expense

 

28,230

 

 

 

21,112

 

 

 

18,178

 

Income taxes

 

208

 

 

 

199

 

 

 

291

 

EBITDA

$

95,749

 

 

$

83,716

 

 

$

93,753

 

Provision for impairment of investment in rental properties

 

6,999

 

 

 

11,939

 

 

 

1,059

 

Gain on sale of real estate

 

(3,259

)

 

 

(566

)

 

 

(2,441

)

EBITDAre

$

99,489

 

 

$

95,089

 

 

$

92,371

 

Adjustment for current quarter investment activity1

 

1,797

 

 

 

573

 

 

 

4,080

 

Adjustment for current quarter disposition activity2

 

(257

)

 

 

(490

)

 

 

(66

)

Adjustment to exclude non-recurring and other expenses3

 

(177

)

 

 

(332

)

 

 

(201

)

Adjustment to exclude net write-offs of accrued rental income

 

755

 

 

 

3

 

 

 

 

Adjustment to exclude realized / unrealized foreign exchange (gain) loss

 

(1,312

)

 

 

3,445

 

 

 

942

 

Adjustment to exclude other income from real estate transactions

 

(43

)

 

 

(46

)

 

 

(887

)

Adjusted EBITDAre

$

100,252

 

 

$

98,242

 

 

$

96,239

 

Estimated revenues from developments4

 

2,544

 

 

 

1,629

 

 

 

 

Pro Forma Adjusted EBITDAre

$

102,796

 

 

$

99,871

 

 

$

96,239

 

Annualized EBITDAre

 

397,956

 

 

 

380,356

 

 

 

369,484

 

Annualized Adjusted EBITDAre

 

401,008

 

 

 

392,968

 

 

 

384,956

 

Pro Forma Annualized Adjusted EBITDAre

 

411,184

 

 

 

399,484

 

 

 

384,956

 

1 Reflects an adjustment to give effect to all investments during the quarter, including developments that have reached rent commencement, as if they had been made as of the beginning of the quarter.
 
2 Reflects an adjustment to give effect to all dispositions during the quarter as if they had been sold as of the beginning of the quarter.
 
3 Amount includes less than $0.2 million of accelerated lease intangible amortization for the three months ended September 30, 2025. Amount includes less than $0.4 million of accelerated lease intangible amortization for the three months ended June 30, 2025. Amount includes $0.2 million of forfeited stock-based compensation expense for the three months ended September 30, 2024.
 
4 Represents estimated contractual revenues based on in-process development spend to-date.

(in thousands)

September 30,

2025

 

June 30,

2025

 

September 30,

2024

Debt

 

 

 

 

 

Unsecured revolving credit facility

$

95,824

 

 

$

197,880

 

 

$

125,482

 

Unsecured term loans, net

 

994,550

 

 

 

994,028

 

 

 

896,887

 

Senior unsecured notes, net

 

1,190,315

 

 

 

846,441

 

 

 

845,875

 

Mortgages, net

 

57,168

 

 

 

75,685

 

 

 

77,416

 

Debt issuance costs

 

15,171

 

 

 

9,578

 

 

 

7,314

 

Gross Debt

 

2,353,028

 

 

 

2,123,612

 

 

 

1,952,974

 

Cash and cash equivalents

 

(81,966

)

 

 

(20,784

)

 

 

(8,999

)

Restricted cash

 

(1,354

)

 

 

(1,192

)

 

 

(2,219

)

Net Debt

$

2,269,708

 

 

$

2,101,636

 

 

$

1,941,756

 

Estimated net proceeds from forward equity agreements1

 

(37,257

)

 

 

(37,722

)

 

 

(38,983

)

Pro Forma Net Debt

$

2,232,451

 

 

$

2,063,914

 

 

$

1,902,773

 

 

 

 

 

 

 

Leverage Ratios:

 

 

 

 

 

Net Debt to Annualized EBITDAre

5.7x

 

5.5x

 

5.3x

Net Debt to Annualized Adjusted EBITDAre

5.7x

 

5.3x

 

5.0x

Pro Forma Net Debt to Annualized Adjusted EBITDAre

5.4x

 

5.2x

 

4.9x

1 Represents pro forma adjustment for estimated net proceeds from forward sale agreements that have not settled as if they have been physically settled for cash as of the period presented.

We define Net Debt as gross debt (total reported debt plus debt issuance costs) less cash and cash equivalents and restricted cash. We believe that the presentation of Net Debt to Annualized EBITDAre and Net Debt to Annualized Adjusted EBITDAre is useful to investors and analysts because these ratios provide information about gross debt less cash and cash equivalents, which could be used to repay debt, compared to our performance as measured using EBITDAre.

We compute EBITDA as earnings before interest, income taxes and depreciation and amortization. EBITDA is a measure commonly used in our industry. We believe that this ratio provides investors and analysts with a measure of our performance that includes our operating results unaffected by the differences in capital structures, capital investment cycles and useful life of related assets compared to other companies in our industry. We compute EBITDAre in accordance with the definition adopted by Nareit, as EBITDA excluding gains (losses) from the sales of depreciable property and provisions for impairment on investment in real estate. We believe EBITDA and EBITDAre are useful to investors and analysts because they provide important supplemental information about our operating performance exclusive of certain non-cash and other costs. EBITDA and EBITDAre are not measures of financial performance under GAAP, and our EBITDA and EBITDAre may not be comparable to similarly titled measures of other companies. You should not consider our EBITDA and EBITDAre as alternatives to net income or cash flows from operating activities determined in accordance with GAAP.

We are focused on a disciplined and targeted investment strategy, together with active asset management that includes selective sales of properties. We manage our leverage profile using a ratio of Net Debt to Annualized Adjusted EBITDAre, and Pro Forma Net Debt to Annualized Adjusted EBITDAre, each discussed further below, which we believe is a useful measure of our ability to repay debt and a relative measure of leverage, and is used in communications with our lenders and rating agencies regarding our credit rating. As we fund new investments using our unsecured Revolving Credit Facility, our leverage profile and Net Debt will be immediately impacted by current quarter investments. However, the full benefit of EBITDAre from new investments will not be received in the same quarter in which the properties are acquired. Additionally, EBITDAre for the quarter includes amounts generated by properties that have been sold during the quarter. Accordingly, the variability in EBITDAre caused by the timing of our investments and dispositions can temporarily distort our leverage ratios. We adjust EBITDAre (“Adjusted EBITDAre”) for the most recently completed quarter (i) to recalculate as if all investments and dispositions had occurred at the beginning of the quarter, (ii) to exclude certain GAAP income and expense amounts that are either non-cash, such as cost of debt extinguishments, realized or unrealized gains and losses on foreign currency transactions, or gains on insurance recoveries, or that we believe are one time, or unusual in nature because they relate to unique circumstances or transactions that had not previously occurred and which we do not anticipate occurring in the future, and (iii) to eliminate the impact of lease termination fees and other items that are not a result of normal operations. While investments in build-to-suit developments have an immediate impact to Net Debt, we do not make an adjustment to EBITDAre until the quarter in which the lease commences. We define our Pro Forma Adjusted EBITDAre as Adjusted EBITDAre adjusted to show the impact of estimated contractual revenues based on in-process development spend to-date. Our Pro Forma Net Debt is defined as Net Debt adjusted for estimated net proceeds from forward sale agreements that have not settled as if they have been physically settled for cash as of the period presented. We then annualize quarterly Adjusted EBITDAre and Pro Forma Adjusted EBITDAre by multiplying them by four (“Annualized Adjusted EBITDAre” and “Annualized Pro Forma Adjusted EBITDAre”). You should not unduly rely on this measure as it is based on assumptions and estimates that may prove to be inaccurate. Our actual reported EBITDAre for future periods may be significantly different from our Annualized Adjusted EBITDAre. Adjusted EBITDAre and Annualized Adjusted EBITDAre are not measurements of performance under GAAP, and our Adjusted EBITDAre and Annualized Adjusted EBITDAre may not be comparable to similarly titled measures of other companies. You should not consider our Adjusted EBITDAre and Annualized Adjusted EBITDAre as alternatives to net income or cash flows from operating activities determined in accordance with GAAP.

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  222.86
-7.44 (-3.23%)
AAPL  271.40
+1.70 (0.63%)
AMD  254.84
-9.49 (-3.59%)
BAC  53.03
+0.45 (0.86%)
GOOG  281.90
+6.73 (2.45%)
META  666.47
-85.20 (-11.33%)
MSFT  525.76
-15.79 (-2.92%)
NVDA  202.89
-4.15 (-2.00%)
ORCL  256.89
-18.41 (-6.69%)
TSLA  440.10
-21.41 (-4.64%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Use the myMotherLode.com Keyword Search to go straight to a specific page

Popular Pages

  • Local News
  • US News
  • Weather
  • State News
  • Events
  • Traffic
  • Sports
  • Dining Guide
  • Real Estate
  • Classifieds
  • Financial News
  • Fire Info
Feedback