Company to Host Investor Webcast and Conference
Call Today at 1:00 PM ET
NEW
YORK, Aug. 3, 2023 /PRNewswire/ -- Global Net
Lease, Inc. (NYSE: GNL) ("GNL" or the "Company"), a real estate
investment trust that focuses on acquiring and managing a globally
diversified portfolio of strategically-located commercial real
estate properties, announced today its financial and operating
results for the quarter ended June 30,
2023.
Second Quarter 2023 and Subsequent Events Highlights
- Announced merger agreement with The Necessity Retail REIT, Inc.
(NASDAQ: RTL), which is expected to close in September, 2023 and is
expected to:
-
- Create the third largest publicly traded net lease REIT
with a global presence
- Be 9% accretive to annualized AFFO per share in the first
quarter after closing, compared to the first quarter of 2023
- Create $75 million of annual cost
savings anticipated within twelve months of closing
- Revenue was $95.8 million
compared to $95.2 million in second
quarter 2022
- Net loss attributable to common stockholders was
$31.4 million, or $0.30 per diluted share, compared to $5.8 million, or $0.06 per diluted share in second quarter
2022
- Net operating income ("NOI") was $86.8
million compared to $87.4
million in second quarter 2022
- Core Funds from Operations ("Core FFO") was $27.7 million, or $0.27 per diluted share, due in part to proxy
related expenses of $22.0 million and
$6.3 million of merger and
transaction costs, compared to $50.0
million or $0.48 per diluted
share in second quarter 2022
- Adjusted Funds from Operations ("AFFO") was $41.4 million compared to $45.0 million in the second quarter 2022
- AFFO per diluted share was $0.40
compared to $0.43 in second quarter
2022 and $0.38 in the first quarter
of 2023
- Distributed $41.7 million, or
$0.40 per diluted share, in dividends
to common shareholders
- Leased over 900,000 square feet through 11 leases and one
tenant expansion project, resulting in nearly $20.2 million of net new straight-line rent over
a weighted-average lease term of 6.0 years
- Portfolio 97.7% leased with 7.6 years of weighted average
remaining lease term1
- Contractual annual rent increases in 94.7%2 of
leases with an average increase of 1.2% per year, including but not
limited to 60.1% that are fixed-rate increases and 27.5% that are
based on Consumer Price Index
- Approximately 60.0% of annualized straight-line rent comes from
Investment Grade or implied Investment Grade
tenants3
"We made great progress on our key strategic objectives during
the quarter as we executed substantial lease renewals and
extensions and focused on our industrial and distribution assets,
which comprise 55.0% of our portfolio," said James Nelson, CEO of GNL. "We leased over
900,000 square feet and continued to selectively dispose of
non-core assets, such as the vacant office in San Jose, CA that we recently agreed to sell
for nearly the same price we originally paid for it when it had a
long-term lease in place, while preparing to integrate RTL. We
believe that this transformative merger, along with the
internalization of GNL's management and numerous governance
enhancements, will be accretive to AFFO per share and establish a
sector-leading REIT with a world-class portfolio. We look forward
to building off our strong foundation to accelerate long-term
growth and unlock significant value for GNL shareholders."
|
|
Three Months Ended
June 30,
|
(In thousands,
except per share data)
|
|
2023
|
|
2022
|
Revenue from
tenants
|
|
$
95,844
|
|
$
95,177
|
|
|
|
|
|
Net loss attributable
to common stockholders
|
|
$
(31,357)
|
|
$
(5,847)
|
Net loss per diluted
common share
|
|
$
(0.30)
|
|
$
(0.06)
|
|
|
|
|
|
NAREIT defined FFO
attributable to common stockholders
|
|
$
5,940
|
|
$
49,481
|
NAREIT defined FFO per
diluted common share
|
|
$
0.06
|
|
$
0.48
|
|
|
|
|
|
Core FFO attributable
to common stockholders
|
|
$
27,707
|
|
$
49,956
|
Core FFO per diluted
common share
|
|
$
0.27
|
|
$
0.48
|
|
|
|
|
|
AFFO attributable to
common stockholders
|
|
$
41,410
|
|
$
45,019
|
AFFO per diluted common
share
|
|
$
0.40
|
|
$
0.43
|
Property Portfolio
As of June 30, 2023, the Company's portfolio of 317 net
lease properties is located in eleven countries and territories,
and is comprised of 39.6 million rentable square feet leased to 139
tenants across 52 industries. The real estate portfolio metrics
include:
- 97.7% leased with a remaining weighted-average lease term of
7.6 years
- 94.7% of the portfolio contains contractual rent increases
based on annualized straight-line rent
- 60.0% of portfolio annualized straight-line rent derived from
investment grade and implied investment grade rated tenants
- 60.4% U.S. and Canada, 39.6%
Europe (based on annualized
straight-line rent)
- 55.0% Industrial / Distribution, 40.0% Office and 5.0% Retail
(based on an annualized straight-line rent)
Capital Structure and Liquidity
Resources4
As of June 30, 2023, the Company
had liquidity of $374.1 million,
including $100.9 million of cash and
cash equivalents and $273.2 million
of availability under the Company's revolving credit facility.
The Company's net debt to enterprise value was 65.2% with an
enterprise value of $3.7 billion
based on the quarter end closing share price of $10.28 for common stock, $21.08 for the Series A preferred stock and
$19.03 for the Series B preferred
stock, and net debt of $2.4
billion5, including $1.0
billion of mortgage debt.
As of June 30, 2023, the percentage of debt that is fixed
rate (including variable rate debt fixed with swaps) was 72.0%
compared to 76.0% as of June 30, 2022. The Company's total
combined debt had a weighted average interest rate of 4.8%
resulting in an interest coverage ratio of 2.9 times6.
Weighted-average debt maturity was 3.7 years as of June 30, 2023 as compared to 4.3 years as of
June 30, 2022.
Footnotes/Definitions
|
1
|
Weighted-average
remaining lease term in years is based on square feet as of June
30, 2023.
|
2
|
All such increases are
calculated based on straight-line rent and subject to certain
caps
|
3
|
As used herein,
"Investment Grade Rating" includes both actual investment grade
ratings of the tenant or guarantor, if available, or implied
investment grade. Implied Investment Grade may include actual
ratings of tenant parent, guarantor parent (regardless of whether
or not the parent has guaranteed the tenant's obligation under the
lease) or by using a proprietary Moody's analytical tool, which
generates an implied rating by measuring a company's probability of
default. The term "parent" for these purposes includes any entity,
including any governmental entity, owning more than 50% of the
voting stock in a tenant. Ratings information is as of June 30,
2023. Comprised of 33.3% leased to tenants with an actual
investment grade rating and 26.7% leased to tenants with an Implied
Investment Grade rating based on annualized cash rent as of June
30, 2023.
|
4
|
During the three months
ended June 30, 2023, the Company did not sell any shares of
Common Stock or Series B Preferred Stock through its Common
Stock or Series B Preferred Stock "at-the-market"
programs.
|
5
|
Comprised of the
principal amount of GNL's outstanding debt totaling $2.5
billion less cash and cash equivalents totaling $100.9 million, as
of June 30, 2023.
|
6
|
The interest coverage
ratio is calculated by dividing adjusted EBITDA for the applicable
quarter by cash paid for interest (calculated based on the interest
expense less non-cash portion of interest expense and amortization
of mortgage (discount) premium, net). Management believes that
Interest Coverage Ratio is a useful supplemental measure of our
ability to service our debt obligations. Adjusted EBITDA and cash
paid for interest are Non-GAAP metrics and are reconciled
below.
|
Conference Call
GNL will host a conference call on August 3, 2023 at
1:00 p.m. ET to discuss its financial
and operating results.
Dial-in instructions for the conference call and the replay are
outlined below. This conference call will also be broadcast live
over the Internet and can be accessed by all interested parties
through the GNL website, www.globalnetlease.com, in the "Investor
Relations" section.
To listen to the live call, please go to GNL's "Investor
Relations" section of the website at least 15 minutes prior to the
start of the call to register and download any necessary audio
software. For those who are not able to listen to the live
broadcast, a replay will be available shortly after the call on the
GNL website at www.globalnetlease.com.
Conference Call Details
Live Call
Dial-In (Toll Free): 1-866-652-5200
International Dial-In: 1-412-317-6060
Conference Replay*
Domestic Dial-In (Toll Free): 1-844-512-2921
International Dial-In: 1-412-317-6671
Conference Number: 10176723
*Available from 5:00 p.m. ET on
August 3, 2023 through November 3, 2023.
Supplemental Schedules
The Company will file supplemental information packages with the
Securities and Exchange Commission (the "SEC") to provide
additional disclosure and financial information. Once posted, the
supplemental package can be found under the "Presentations" tab in
the Investor Relations section of GNL's website at
www.globalnetlease.com and on the SEC website at
www.sec.gov.
About Global Net Lease, Inc.
Global Net Lease, Inc. (NYSE: GNL) is a publicly traded real
estate investment trust listed on the NYSE focused on acquiring a
diversified global portfolio of commercial properties, with an
emphasis on sale-leaseback transactions involving single tenant,
mission critical income producing net-leased assets across
the United States, Western and
Northern Europe. Additional
information about GNL can be found on its website at
www.globalnetlease.com.
Forward-Looking Statements
The statements in this communication that are not historical
facts may be forward-looking statements. These forward-looking
statements involve risks and uncertainties that could cause actual
results or events to be materially different. In addition, words
such as "may," "will," "seeks," "anticipates," "believes,"
"estimates," expects," "plans," "intends," "would," or similar
expressions indicate a forward-looking statement, although not all
forward-looking statements contain these identifying words. Any
statements referring to the future value of an investment in the
Company, including the adjustments giving effect to RTL merging
with and into Osmosis Sub I, LLC, with Osmosis Sub I continuing as
the surviving entity and wholly-owned subsidiary of GNL (the "REIT
Merger") and GNL and RTL becoming internally managed (the
"Internalization Merger") as described in this communication, as
well as the potential success that the Company may have in
executing the REIT Merger and Internalization Merger, are also
forward-looking statements. There are a number of risks,
uncertainties and other important factors that could cause the
Company's actual results, or the Company's actual results after
making adjustments to give effect to the REIT Merger and the
Internalization Merger, to differ materially from those
contemplated by such forward-looking statements, including but not
limited to: (i) the Company's ability to complete the proposed REIT
Merger and Internalization Merger on the proposed terms or on the
anticipated timeline, or at all, including risks and uncertainties
related to securing the necessary stockholder approvals and
satisfaction of other closing conditions to consummate the proposed
transaction, (ii) the occurrence of any event, change or other
circumstance that could give rise to the termination of the
Internalization Merger Agreement and REIT Merger Agreement, each
dated as of May 23, 2023 relating to
the proposed transactions, (iii) ability of the Company to obtain
lender consent to amend its Second Amended and Restated Credit
Facility or any other loan agreement of the Company, if at all, or
on terms favorable to the Company, (iv) risks related to the
potential repeal of the Company's Shareholder's Rights Plan; (v)
risks related to the decrease in the beneficial ownership
requirements of the Company's applicable classes and series of
stock; (vi) risks related to diverting the attention of the
Company's management from ongoing business operations, (vii)
failure to realize the expected benefits of the proposed
transactions, (viii) significant transaction costs or unknown or
inestimable liabilities, (ix) the risk of shareholder litigation in
connection with the proposed transaction, including resulting
expense or delay, (x) the risk that RTL's business will not be
integrated successfully or that such integration may be more
difficult, time-consuming or costly than expected, (xi) risks
related to future opportunities and plans for the Company
post-closing, including the uncertainty of expected future
financial performance and results of the Company post-closing
following completion of the proposed transactions, (xii) the effect
of the announcement of the proposed transaction on the ability of
the Company and RTL to operate their respective businesses and
retain and hire key personnel and to maintain favorable business
relationships, (xiii) the effect of any downgrade of the Company's
or RTL's corporate rating or to any of their respective debt or
equity securities including the outstanding notes under the RTL
Indenture; (xiv) risks related to the market value of the GNL
Common Stock to be issued in the proposed transactions; (xv) other
risks related to the completion of the proposed transactions, (xvi)
the risk that one or more parties to the Internalization Merger
Agreement and REIT Merger Agreement may not fulfil its obligations
under the respective agreement, as well as the additional risks,
uncertainties and other important factors set forth in the "Risk
Factors" and "Management's Discussion and Analysis of Financial
Condition and Results of Operations" sections of the Company's
Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on
February 23, 2023, and all other
filings with the SEC after that date, as such risks, uncertainties
and other important factors may be updated from time to time in the
Company's subsequent reports. Further, forward-looking statements
speak only as of the date they are made, and Company undertakes no
obligation to update or revise forward-looking statements to
reflect changed assumptions, the occurrence of unanticipated events
or changes to future operating results over time, except as
required by law.
Additional Information About the REIT Merger and
Internalization Merger and Where to Find It
In connection with the proposed transactions, on July 6, 2023, GNL filed with the SEC a
registration statement on Form S-4 (as amended on July 17, 2023), which includes a document that
serves as a prospectus of GNL and a joint proxy statement of GNL
and RTL (the "joint proxy statement/prospectus"). Each party also
plans to file other relevant documents with the SEC regarding the
proposed transactions. The Form S-4 became effective on
July 18, 2023. INVESTORS AND SECURITY
HOLDERS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS AND
OTHER RELEVANT DOCUMENTS FILED WITH THE SEC BECAUSE THEY CONTAIN
IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTIONS. GNL and RTL
commenced mailing the definitive joint proxy statement/prospectus
to stockholders on or about July 19,
2023. Investors and security holders may obtain a free copy
of the joint proxy statement/prospectus and other relevant
documents filed by GNL with the SEC at the SEC's website at
www.sec.gov. Copies of the documents filed by GNL with the SEC are
available free of charge on GNL's website at www.globalnetlease.com
or by contacting GNL's Investor Relations at
investorrelations@globalnetlease.com.
Participants in the Proxy Solicitation
GNL and its respective directors, executive officers and other
members of management and employees may be deemed to be
participants in the solicitation of proxies in respect of the
proposed transactions. Information about directors and executive
officers of GNL is available in the proxy statement for its 2023
Annual Meeting,as incorporated by reference in the joint proxy
statement/prospectus. Other information regarding the participants
in the proxy solicitation and a description of their direct and
indirect interests, by security holdings or otherwise, is contained
in the joint proxy statement/prospectus and other relevant
materials filed with the SEC regarding the proposed transactions.
Investors should read the joint proxy statement/prospectus
carefully before making any voting or investment decisions.
Investors may obtain free copies of these documents from GNL as
indicated above.
Contacts:
Investors and Media:
Email: investorrelations@globalnetlease.com
Phone: (212) 415-6510
Global Net Lease,
Inc.
|
Consolidated Balance
Sheets
|
(In
thousands)
|
|
|
|
June 30,
2023
|
|
December 31,
2022
|
ASSETS
|
|
(Unaudited)
|
|
|
Real estate
investments, at cost:
|
|
|
|
|
Land
|
|
$
505,202
|
|
$
494,101
|
Buildings, fixtures
and improvements
|
|
3,347,831
|
|
3,276,656
|
Construction in
progress
|
|
37,262
|
|
26,717
|
Acquired intangible
lease assets
|
|
727,678
|
|
689,275
|
Total real estate
investments, at cost
|
|
4,617,973
|
|
4,486,749
|
Less accumulated
depreciation and amortization
|
|
(963,745)
|
|
(891,479)
|
Total real estate
investments, net
|
|
3,654,228
|
|
3,595,270
|
Cash and cash
equivalents
|
|
100,918
|
|
103,335
|
Restricted
cash
|
|
4,268
|
|
1,110
|
Derivative assets, at
fair value
|
|
27,649
|
|
37,279
|
Unbilled straight-line
rent
|
|
77,444
|
|
73,037
|
Operating lease
right-of-use asset
|
|
51,240
|
|
49,166
|
Prepaid expenses and
other assets
|
|
50,453
|
|
64,348
|
Due from related
parties
|
|
436
|
|
464
|
Deferred tax
assets
|
|
2,584
|
|
3,647
|
Goodwill and other
intangible assets, net
|
|
21,556
|
|
21,362
|
Deferred financing
costs, net
|
|
11,100
|
|
12,808
|
Total
Assets
|
|
$
4,001,876
|
|
$
3,961,826
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
Mortgage notes payable,
net
|
|
$
995,184
|
|
$
1,233,081
|
Revolving credit
facility
|
|
1,038,502
|
|
669,968
|
Senior notes,
net
|
|
493,810
|
|
493,122
|
Acquired intangible
lease liabilities, net
|
|
23,091
|
|
24,550
|
Derivative liabilities,
at fair value
|
|
1,798
|
|
328
|
Due to related
parties
|
|
350
|
|
1,183
|
Accounts payable and
accrued expenses
|
|
31,265
|
|
22,889
|
Operating lease
liability
|
|
22,329
|
|
21,877
|
Prepaid rent
|
|
28,844
|
|
28,456
|
Deferred tax
liability
|
|
6,395
|
|
7,264
|
Dividends
payable
|
|
5,139
|
|
5,189
|
Total
Liabilities
|
|
2,646,707
|
|
2,507,907
|
Commitments and
contingencies
|
|
—
|
|
—
|
Stockholders'
Equity:
|
|
|
|
|
7.25% Series A
cumulative redeemable preferred stock
|
|
68
|
|
68
|
6.875% Series B
cumulative redeemable perpetual preferred stock
|
|
47
|
|
47
|
Common stock
|
|
2,374
|
|
2,371
|
Additional paid-in
capital
|
|
2,690,375
|
|
2,683,169
|
Accumulated other
comprehensive income
|
|
11,593
|
|
1,147
|
|
|
(1,368,678)
|
|
(1,247,781)
|
Total Stockholders'
Equity
|
|
1,335,779
|
|
1,439,021
|
Non-controlling
interest
|
|
19,390
|
|
14,898
|
Total
Equity
|
|
1,355,169
|
|
1,453,919
|
Total Liabilities
and Equity
|
|
$
4,001,876
|
|
$
3,961,826
|
Global Net Lease,
Inc.
|
Consolidated
Statements of Operations (Unaudited)
|
(In thousands,
except share and per share data)
|
|
|
|
Three Months Ended
June 30,
|
|
|
2023
|
|
2022
|
Revenue from
tenants
|
|
$
95,844
|
|
$
95,177
|
|
|
|
|
|
Expenses:
|
|
|
|
|
Property
operating
|
|
9,033
|
|
7,798
|
Operating fees to
related parties
|
|
10,110
|
|
10,081
|
Impairment
charges
|
|
—
|
|
16,031
|
Merger, transaction
and other costs
|
|
6,279
|
|
133
|
Settlement
costs
|
|
15,084
|
|
—
|
General and
administrative
|
|
10,683
|
|
3,675
|
Equity-based
compensation
|
|
2,870
|
|
3,358
|
Depreciation and
amortization
|
|
37,297
|
|
39,359
|
Total
expenses
|
|
91,356
|
|
80,435
|
Operating income
before loss on dispositions of real estate investments
|
|
4,488
|
|
14,742
|
Gain on dispositions
of real estate investments
|
|
—
|
|
62
|
Operating income
|
|
4,488
|
|
14,804
|
Other income
(expense):
|
|
|
|
|
Interest
expense
|
|
(27,710)
|
|
(23,449)
|
Loss on extinguishment
of debt
|
|
(404)
|
|
(342)
|
(Loss) gain on
derivative instruments
|
|
(774)
|
|
7,798
|
Unrealized income on
undesignated foreign currency advances and other hedge
ineffectiveness
|
|
—
|
|
2,439
|
Other
income
|
|
1,650
|
|
549
|
Total other
expense, net
|
|
(27,238)
|
|
(13,005)
|
Net (loss) income
before income taxes
|
|
(22,750)
|
|
1,799
|
Income tax
expense
|
|
(3,508)
|
|
(2,515)
|
Net
loss
|
|
(26,258)
|
|
(716)
|
Preferred stock
dividends
|
|
(5,099)
|
|
(5,131)
|
Net loss
attributable to common stockholders
|
|
$
(31,357)
|
|
$
(5,847)
|
|
|
|
|
|
Basic and Diluted
Loss Per Share:
|
|
|
|
|
Net loss per share
attributable to common stockholders — Basic and Diluted
|
|
$
(0.30)
|
|
$
(0.06)
|
|
|
|
|
|
Weighted average
shares outstanding — Basic and Diluted
|
|
104,149
|
|
103,649
|
Global Net Lease,
Inc.
|
Quarterly
Reconciliation of Non-GAAP Measures (Unaudited)
|
(In
thousands)
|
|
|
|
Three Months Ended
June 30,
|
|
|
2023
|
|
2022
|
Adjusted
EBITDA
|
|
|
|
|
Net loss
|
|
$
(26,258)
|
|
$
(716)
|
Depreciation and
amortization
|
|
37,297
|
|
39,359
|
Interest
expense
|
|
27,710
|
|
23,449
|
Income tax
expense
|
|
3,508
|
|
2,515
|
Impairment
charges
|
|
—
|
|
16,031
|
Equity-based
compensation
|
|
2,870
|
|
3,358
|
Merger, transaction
and other costs
|
|
6,279
|
|
133
|
Settlement
costs
|
|
15,084
|
|
—
|
Gain on dispositions
of real estate investments
|
|
—
|
|
(62)
|
Loss (gain) on
derivative instruments
|
|
774
|
|
(7,798)
|
Unrealized income on
undesignated foreign currency advances and other hedge
ineffectiveness
|
|
—
|
|
(2,439)
|
Loss on extinguishment
of debt
|
|
404
|
|
342
|
Other
income
|
|
(1,650)
|
|
(549)
|
Expenses attributable
to 2023 proxy contest and related litigation
[1]
|
|
7,371
|
|
—
|
Adjusted
EBITDA
|
|
73,389
|
|
73,623
|
|
|
|
|
|
Net operating income
(NOI)
|
|
|
|
|
Operating fees to
related parties
|
|
10,110
|
|
10,081
|
General and
administrative
|
|
10,683
|
|
3,675
|
Expenses attributable
to 2023 proxy contest and related litigation
[1]
|
|
(7,371)
|
|
—
|
NOI
|
|
86,811
|
|
87,379
|
Amortization related
to above- and below- market lease intangibles and right-of-use
assets, net
|
|
1,297
|
|
273
|
Straight-line
rent
|
|
(1,786)
|
|
(2,342)
|
Cash
NOI
|
|
$
86,322
|
|
$
85,310
|
|
|
|
|
|
Cash Paid for
Interest:
|
|
|
|
|
Interest
Expense
|
|
$
27,710
|
|
$
23,449
|
Non-cash
portion of interest expense
|
|
(2,083)
|
|
(2,336)
|
Amortization of mortgage discounts
|
|
(237)
|
|
(238)
|
Total
cash paid for interest
|
|
$
25,390
|
|
$
20,875
|
Footnote:
|
[1]
|
Amount relates to
general and administrative expenses incurred for the Company's 2023
proxy contest and related litigation involving Blackwells Capital
LLC, an affiliate of Blackwells Onshore, and certain others
involved with the proxy solicitation (collectively, the
"Blackwells/Related Parties"). The Company does not consider these
expenses to be part of its normal operating performance. Due to the
increase in these expenses as a portion of its general and
administrative expenses in the first quarter of 2023, the Company
began including this adjustment to arrive at Adjusted EBITDA in
order to better reflect its operating performance. The second
quarter of 2022 did not have any of these expenses.
|
Global Net Lease,
Inc.
|
Quarterly
Reconciliation of Non-GAAP Measures (Unaudited)
|
(In
thousands)
|
|
|
|
Three Months Ended
June 30,
|
|
Three Months
Ended
December 31,
|
|
|
2023
|
|
2022
|
|
2022
|
Net loss
attributable to stockholders (in accordance with
GAAP)
|
|
$
(31,357)
|
|
$
(5,847)
|
|
$
(17,738)
|
Impairment
charges
|
|
—
|
|
16,031
|
|
4,504
|
Depreciation and amortization
|
|
37,297
|
|
39,359
|
|
36,987
|
Gain on
dispositions of real estate investments
|
|
—
|
|
(62)
|
|
(120)
|
FFO (defined by
NAREIT)
|
|
5,940
|
|
49,481
|
|
23,633
|
Merger,
transaction and other costs [1]
|
|
6,279
|
|
133
|
|
—
|
Settlement
costs [2]
|
|
15,084
|
|
—
|
|
—
|
Loss on
extinguishment of debt
|
|
404
|
|
342
|
|
1,657
|
Core FFO
attributable to common stockholders
|
|
27,707
|
|
49,956
|
|
25,290
|
Non-cash
equity-based compensation
|
|
2,870
|
|
3,358
|
|
2,855
|
Non-cash
portion of interest expense
|
|
2,083
|
|
2,336
|
|
2,240
|
Amortization related to above- and below-market lease intangibles
and right-of-use assets, net
|
|
1,297
|
|
273
|
|
349
|
Straight-line rent
|
|
(1,786)
|
|
(2,342)
|
|
(2,099)
|
Straight-line rent (rent deferral agreements)
[3]
|
|
—
|
|
(39)
|
|
—
|
Unrealized income
on undesignated foreign currency advances and other hedge
ineffectiveness
|
|
—
|
|
(2,440)
|
|
—
|
Eliminate
unrealized losses (gains) on foreign currency transactions
[4]
|
|
1,631
|
|
(6,321)
|
|
11,897
|
Amortization of mortgage discounts
|
|
237
|
|
238
|
|
225
|
Expenses
attributable to 2023 proxy contest and related litigation
[5]
|
|
7,371
|
|
—
|
|
1,436
|
Adjusted funds from
operations (AFFO) attributable to common
stockholders
|
|
$
41,410
|
|
$
45,019
|
|
$
42,193
|
Footnotes:
|
[1]
|
For the three months
ended June 30, 2023, these costs primarily consist of advisory,
legal and other professional costs that were directly related to
the proposed merger.
|
[2]
|
In the three months
ended June 30, 2023, we recognized these settlement costs which
include one-half of the reasonable, documented, out-of-pocket
expenses (including legal fees) incurred by the Blackwells/Related
Parties in connection with the proxy contest and related litigation
as well as expense for Common Stock issued/to be issued to the
Blackwells/Related Parties, as required under the cooperation
agreement with the Blackwells/Related
Parties.
|
[3]
|
Represents amounts
related to deferred rent pursuant to lease negotiations which
qualify for FASB relief for which rent was deferred but not
reduced. These amounts are included in the straight-line rent
receivable on our balance sheet but are considered to be earned
revenue attributed to the current period for rent that was
deferred, for purposes of AFFO, as they are expected to be
collected. Accordingly, when the deferred amounts are collected,
the amounts reduce AFFO. As of March 31, 2023, the Company has
collected all previously deferred rents.
|
[4]
|
For AFFO purposes, we
add back unrealized (gain) loss. For the three months ended
June 30, 2023, the loss on derivative instruments was $0.8
million, which consisted of unrealized losses of $1.6 million and
realized gains of $0.8 million. For the three months ended
June 30, 2022, the gain on derivative instruments was $7.8 million,
which consisted of unrealized gains of $6.3 million and realized
gains of $1.5 million. For the three months ended December 31,
2022, the loss on derivative instruments was $6.9 million, which
consisted of unrealized losses of $11.9 million and realized gains
of $5.0 million.
|
[5]
|
Amounts relate to
general and administrative expenses incurred for the Company's 2023
proxy contest and related Blackwells/Related Parties litigation.
The Company does not consider these expenses to be part of its
normal operating performance and has, accordingly, increased its
AFFO for this amount.
|
Global Net Lease,
Inc.
|
Quarterly
Reconciliation of Non-GAAP Measures (Unaudited)
|
(In
thousands)
|
|
Second Quarter 2022
Revenue from tenants
|
|
$
95,844
|
Foreign currency
translation impact (using foreign currency exchange rates from Q2
2022)
|
|
168
|
Revenue from tenants
(quarter-over-quarter constant currency adjusted)
|
|
$
96,012
|
Caution on Use of Non-GAAP Measures
Funds from Operations ("FFO"), Core Funds from Operations ("Core
FFO"), Adjusted Funds from Operations ("AFFO"), Adjusted Earnings
before Interest, Taxes, Depreciation and Amortization ("Adjusted
EBITDA"), Net Operating Income ("NOI"), Cash Net Operating Income
("Cash NOI") and Constant Currency should not be construed to be
more relevant or accurate than the current GAAP methodology in
calculating net income or in its applicability in evaluating our
operating performance. The method utilized to evaluate the value
and performance of real estate under GAAP should be construed as a
more relevant measure of operational performance and considered
more prominently than the non-GAAP measures.
Other REITs may not define FFO in accordance with the current
National Association of Real Estate Investment Trusts ("NAREIT")
definition (as we do), or may interpret the current NAREIT
definition differently than we do, or may calculate Core FFO or
AFFO differently than we do. Consequently, our presentation of FFO,
Core FFO and AFFO may not be comparable to other similarly-titled
measures presented by other REITs.
We consider FFO, Core FFO and AFFO useful indicators of our
performance. Because FFO, Core FFO and AFFO calculations exclude
such factors as depreciation and amortization of real estate assets
and gain or loss from sales of operating real estate assets (which
can vary among owners of identical assets in similar conditions
based on historical cost accounting and useful-life estimates),
FFO, Core FFO and AFFO presentations facilitate comparisons of
operating performance between periods and between other REITs.
As a result, we believe that the use of FFO, Core FFO and AFFO,
together with the required GAAP presentations, provide a more
complete understanding of our operating performance including
relative to our peers and a more informed and appropriate basis on
which to make decisions involving operating, financing, and
investing activities. However, FFO, Core FFO and AFFO are not
indicative of cash available to fund ongoing cash needs, including
the ability to make cash distributions. Investors are cautioned
that FFO, Core FFO and AFFO should only be used to assess the
sustainability of our operating performance excluding these
activities, as they exclude certain costs that have a negative
effect on our operating performance during the periods in which
these costs are incurred. Adjustments for unconsolidated
partnerships and joint ventures are calculated to exclude the
proportionate share of the non-controlling interest to arrive at
FFO, Core FFO, AFFO and NOI attributable to stockholders, as
applicable.
Constant currency results exclude any benefit or loss caused by
foreign exchange fluctuations between foreign currencies and
the United States dollar which
would not have occurred if there had been a constant exchange rate.
Revenue from tenants on a Constant Currency basis is calculated by
applying the average monthly currency rates from prior comparable
period to Revenues from tenants from the applicable period. We
believe that this measure provides investors with information about
revenue results and trends that eliminates currency volatility
while increasing the comparability of our underlying results and
trends.
Funds from Operations, Core Funds from Operations and
Adjusted Funds from Operations
Funds from Operations
Due to certain unique operating characteristics of real estate
companies, as discussed below, NAREIT, an industry trade group, has
promulgated a measure known as FFO, which we believe to be an
appropriate supplemental measure to reflect the operating
performance of a REIT. FFO is not equivalent to net income or loss
as determined under GAAP.
We calculate FFO, a non-GAAP measure, consistent with the
standards established over time by the Board of Governors of
NAREIT, as restated in a White Paper approved by the Board of
Governors of NAREIT effective in December
2018 (the "White Paper"). The White Paper defines FFO as net
income or loss computed in accordance with GAAP, excluding
depreciation and amortization related to real estate, gain and loss
from the sale of certain real estate assets, gain and loss from
change in control and impairment write-downs of certain real estate
assets and investments in entities when the impairment is directly
attributable to decreases in the value of depreciable real estate
held by the entity. Adjustments for unconsolidated partnerships and
joint ventures are calculated to exclude the proportionate share of
the non-controlling interest to arrive at FFO, Core FFO, AFFO and
NOI attributable to stockholders, as applicable. Our FFO
calculation complies with NAREIT's definition.
The historical accounting convention used for real estate assets
requires straight-line depreciation of buildings and improvements,
and straight-line amortization of intangibles, which implies that
the value of a real estate asset diminishes predictably over time.
We believe that, because real estate values historically rise and
fall with market conditions, including inflation, interest rates,
unemployment and consumer spending, presentations of operating
results for a REIT using historical accounting for depreciation and
certain other items may be less informative. Historical accounting
for real estate involves the use of GAAP. Any other method of
accounting for real estate such as the fair value method cannot be
construed to be any more accurate or relevant than the comparable
methodologies of real estate valuation found in GAAP. Nevertheless,
we believe that the use of FFO, which excludes the impact of real
estate related depreciation and amortization, among other things,
provides a more complete understanding of our performance to
investors and to management, and when compared year over year,
reflects the impact on our operations from trends in occupancy
rates, rental rates, operating costs, general and administrative
expenses, and interest costs, which may not be immediately apparent
from net income.
Core Funds from Operations
In calculating Core FFO, we start with FFO, then we exclude
certain non-core items such as merger, transaction and other costs,
settlement costs related to our Blackwells/Related Parties
litigation, as well as certain other costs that are considered to
be non-core, such as debt extinguishment costs, fire loss and other
costs related to damages at our properties. The purchase of
properties, and the corresponding expenses associated with that
process, is a key operational feature of our core business plan to
generate operational income and cash flows in order to make
dividend payments to stockholders. In evaluating investments in
real estate, we differentiate the costs to acquire the investment
from the subsequent operations of the investment. We also add back
non-cash write-offs of deferred financing costs and prepayment
penalties incurred with the early extinguishment of debt which are
included in net income but are considered financing cash flows when
paid in the statement of cash flows. We consider these write-offs
and prepayment penalties to be capital transactions and not
indicative of operations. By excluding expensed acquisition,
transaction and other costs as well as non-core costs, we believe
Core FFO provides useful supplemental information that is
comparable for each type of real estate investment and is
consistent with management's analysis of the investing and
operating performance of our properties.
Adjusted Funds from Operations
In calculating AFFO, we start with Core FFO, then we exclude
certain income or expense items from AFFO that we consider more
reflective of investing activities, other non-cash income and
expense items and the income and expense effects of other
activities that are not a fundamental attribute of our business
plan. These items include, for example, early extinguishment of
debt and other items excluded in Core FFO as well as unrealized
gain and loss, which may not ultimately be realized, such as gain
or loss on derivative instruments, gain or loss on foreign currency
transactions, and gain or loss on investments. In addition, by
excluding non-cash income and expense items such as amortization of
above-market and below-market leases intangibles, amortization of
deferred financing costs, straight-line rent and equity-based
compensation from AFFO, we believe we provide useful information
regarding income and expense items which have a direct impact on
our ongoing operating performance. We also exclude revenue
attributable to the reimbursement by third parties of financing
costs that we originally incurred because these revenues are not,
in our view, related to operating performance. We also include the
realized gain or loss on foreign currency exchange contracts for
AFFO as such items are part of our ongoing operations and affect
our current operating performance.
In calculating AFFO, we exclude certain expenses which under
GAAP are characterized as operating expenses in determining
operating net income. All paid and accrued acquisition, transaction
and other costs (including prepayment penalties for debt
extinguishments) and certain other expenses, including general and
administrative expenses incurred for the 2023 proxy contest and
related Blackwells/Related Parties litigation, negatively
impact our operating performance during the period in which
expenses are incurred or properties are acquired and will also have
negative effects on returns to investors, but are not reflective of
our on-going performance. Further, under GAAP, certain contemplated
non-cash fair value and other non-cash adjustments are considered
operating non-cash adjustments to net income. In addition, as
discussed above, we view gain and loss from fair value adjustments
as items which are unrealized and may not ultimately be realized
and not reflective of ongoing operations and are therefore
typically adjusted for when assessing operating performance.
Excluding income and expense items detailed above from our
calculation of AFFO provides information consistent with
management's analysis of our operating performance. Additionally,
fair value adjustments, which are based on the impact of current
market fluctuations and underlying assessments of general market
conditions, but can also result from operational factors such as
rental and occupancy rates, may not be directly related or
attributable to our current operating performance. By excluding
such changes that may reflect anticipated and unrealized gain or
loss, we believe AFFO provides useful supplemental information. By
providing AFFO, we believe we are presenting useful information
that can be used to, among other things, assess our performance
without the impact of transactions or other items that are not
related to our portfolio of properties. AFFO presented by us may
not be comparable to AFFO reported by other REITs that define AFFO
differently. Furthermore, we believe that in order to facilitate a
clear understanding of our operating results, AFFO should be
examined in conjunction with net income (loss) calculated in
accordance with GAAP and presented in our consolidated financial
statements. AFFO should not be considered as an alternative to net
income (loss) as an indication of our performance or to cash flows
as a measure of our liquidity or ability to make distributions.
Adjusted Earnings before Interest, Taxes, Depreciation and
Amortization, Net Operating Income and Constant Currency
We believe that Adjusted EBITDA, which is defined as earnings
before interest, taxes, depreciation and amortization adjusted for
acquisition, transaction and other costs, other non-cash items and
including our pro-rata share from unconsolidated joint ventures, is
an appropriate measure of our ability to incur and service debt. We
also exclude revenue attributable to the reimbursement by third
parties of financing costs that we originally incurred because
these revenues are not, in our view, related to operating
performance. All paid and accrued acquisition, transaction and
other costs (including prepayment penalties for debt
extinguishments) and certain other expenses, including general and
administrative expenses incurred for the 2023 proxy contest
and related Blackwells/Related Parties litigation, negatively
impact our operating performance during the period in which
expenses are incurred or properties are acquired and will also have
negative effects on returns to investors, but are not reflective of
on-going performance. Due to the increase in general and
administrative expenses as a result of the 2023 proxy contest and
related litigation as a portion of our total general and
administrative expenses in the first quarter of 2023, we began
including this adjustment to arrive at Adjusted EBITDA in order to
better reflect our operating performance. Adjusted EBITDA should
not be considered as an alternative to cash flows from operating
activities, as a measure of our liquidity or as an alternative to
net income as an indicator of our operating activities. Other REITs
may calculate Adjusted EBITDA differently and our calculation
should not be compared to that of other REITs.
NOI is a non-GAAP financial measure equal to net income (loss),
the most directly comparable GAAP financial measure, less
discontinued operations, interest, other income and income from
preferred equity investments and investment securities, plus
corporate general and administrative expense, acquisition,
transaction and other costs, depreciation and amortization, other
non-cash expenses and interest expense. We use NOI internally as a
performance measure and believe NOI provides useful information to
investors regarding our financial condition and results of
operations because it reflects only those income and expense items
that are incurred at the property level. Therefore, we believe NOI
is a useful measure for evaluating the operating performance of our
real estate assets and to make decisions about resource
allocations. Further, we believe NOI is useful to investors as a
performance measure because, when compared across periods, NOI
reflects the impact on operations from trends in occupancy rates,
rental rates, operating costs and acquisition activity on an
unlevered basis, providing perspective not immediately apparent
from net income. NOI excludes certain components from net income in
order to provide results that are more closely related to a
property's results of operations. For example, interest expense is
not necessarily linked to the operating performance of a real
estate asset and is often incurred at the corporate level as
opposed to the property level. In addition, depreciation and
amortization, because of historical cost accounting and useful life
estimates, may distort operating performance at the property level.
NOI presented by us may not be comparable to NOI reported by other
REITs that define NOI differently. We believe that in order to
facilitate a clear understanding of our operating results, NOI
should be examined in conjunction with net income (loss) as
presented in our consolidated financial statements. NOI should not
be considered as an alternative to net income (loss) as an
indication of our performance or to cash flows as a measure of our
liquidity.
Cash NOI is a non-GAAP financial measure that is intended to
reflect the performance of our properties. We define Cash NOI as
net operating income (which is separately defined herein) excluding
amortization of above/below market lease intangibles and
straight-line rent adjustments that are included in GAAP lease
revenues. We believe that Cash NOI is a helpful measure that both
investors and management can use to evaluate the current financial
performance of our properties and it allows for comparison of our
operating performance between periods and to other REITs. Cash NOI
should not be considered as an alternative to net income, as an
indication of our financial performance, or to cash flows as a
measure of liquidity or our ability to fund all needs. The method
by which we calculate and present Cash NOI may not be directly
comparable to the way other REITs calculate and present Cash
NOI.
Cash Paid for Interest is calculated based on the interest
expense less non-cash portion of interest expense and amortization
of mortgage (discount) premium, net. Management believes that Cash
Paid for Interest provides useful information to investors to
assess our overall solvency and financial flexibility. Cash Paid
for Interest should not be considered as an alternative to interest
expense as determined in accordance with GAAP or any other GAAP
financial measures and should only be considered together with and
as a supplement to our financial information prepared in accordance
with GAAP.
Constant currency results exclude any benefit or loss caused by
foreign exchange fluctuations between foreign currencies and
the United States dollar which
would not have occurred if there had been a constant exchange rate.
Revenue from tenants on a Constant Currency basis is calculated by
applying the average monthly currency rates from prior comparable
period to Revenues from tenants from the applicable period. We
believe that this measure provides investors with information about
revenue results and trends that eliminates currency volatility
while increasing the comparability of our underlying results and
trends.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/global-net-lease-reports-second-quarter-2023-results-301892153.html
SOURCE Global Net Lease, Inc.