Broadstone Net Lease, Inc.: Form 10-Q for the period ended Mar 31, 2025
Filed with the SEC on May 1, 2025 and accepted by EDGAR at May 1, 2025, 20:05 ET.
Management's discussion and analysis
As filed, 81,364 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
Except where the context suggests otherwise, as used in this Quarterly Report on Form 10-Q, the terms “BNL,” “we,” “us,” “our,” and “our Company” refer to Broadstone Net Lease, Inc., a Maryland corporation incorporated on October 18, 2007, and, as required by context, Broadstone Net Lease, LLC, a New York limited liability company, which we refer to as the or our “OP,” and to their respective subsidiaries.
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand our results of operations and financial condition. This MD&A is provided as a supplement to, and should be read in conjunction with, our Condensed Consolidated Financial Statements and the accompanying Notes to the Condensed Consolidated Financial Statements appearing elsewhere in this Quarterly Report on Form 10-Q.
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements, which reflect our current views regarding our business, financial performance, growth prospects and strategies, market opportunities, and market trends, that are intended to be made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include all statements that are not historical facts. In some cases, you can identify these forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “approximately,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” or the negative version of these words or other comparable words. All of the forward-looking statements included in this Quarterly Report on Form 10-Q are subject to various risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions, and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results, performance, and achievements could differ materially from those expressed in or by the forward-looking statements and may be affected by a variety of risks and other factors. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from such forward-looking statements.
Important factors that could cause results to differ materially from the forward-looking statements are described in Item 1. “Business,” Item 1A. “Risk Factors,” and Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2024 Annual Report on Form 10-K, as filed with the SEC on February 20, 2025. The “Risk Factors” of our 2024 Annual Report should not be construed as exhaustive and should be read in conjunction with other cautionary statements included elsewhere in this Quarterly Report on Form 10-Q.
You are cautioned not to place undue reliance on any forward-looking statements included in this Quarterly Report on Form 10-Q. All forward-looking statements are made as of the date of this Quarterly Report on Form 10-Q and the risk that actual results, performance, and achievements will differ materially from the expectations expressed in or referenced by this Quarterly Report on Form 10-Q will increase with the passage of time. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by law.
Regulation FD Disclosures
We use any of the following to comply with our disclosure obligations under Regulation FD: U.S. Securities and Exchange Commission (“SEC”) filings, press releases, public conference calls, or our website. We routinely post important information on our website at www.broadstone.com (http://www.broadstone.com), including information that may be deemed material. We encourage our shareholders and others interested in our company to monitor these distribution channels for material disclosures. Our website address is included in this Quarterly Report as a textual reference only and the information on the website is not incorporated by reference in this Quarterly Report.
Explanatory Note and Certain Defined Terms
Unless the context otherwise requires, the following terms and phrases are used throughout this MD&A as described below:
- “annualized base rent” or “ABR” means the annualized contractual cash rent due for the last month of the reporting period, excluding the impacts of short-term rent deferrals, abatements, or free rent, and adjusted to remove rent from properties sold during the month and to include a full month of contractual cash rent for investments made during the month;
- “investments” or amounts “invested” include real estate investments in new property acquisitions, revenue generating capital expenditures, whereby we agree to fund certain expenditures in exchange for increased rents that often include rent escalations and terms consistent with that of the underlying lease, build-to-suit developments, and transitional capital, which represent shorter term investments and currently includes a preferred equity investment, and exclude capitalized costs;
- “cash capitalization rate” represents either (1) for acquisitions and new build-to-suit developments, the estimated first year cash yield to be generated on a real estate investment, which was estimated at the time of investment based on the contractually specified cash base rent for the first full year after the date of the investment, divided by the purchase price for the property excluding capitalized acquisition costs, or (2) for dispositions, the property’s ABR in effect immediately prior to the disposition, divided by the disposition price, or (3) for transitional capital, the contractual cash yield to be generated on total invested capital;
- “CPI” means the Consumer Price Index for All Urban Consumers (CPI-U): U.S. City Average, All Items, as published by the U.S. Bureau of Labor Statistics, or other similar index which is a measure of the average change over time in the prices paid by urban consumers for a market basket of consumer goods and services;
- “occupancy” or a specified percentage of our portfolio that is “occupied” or “leased” means as of a specified date the quotient of (1) the total rentable square footage of our properties minus the square footage of our properties that are vacant and from which we are not receiving any rental payment, and (2) the total square footage of our properties;
- “Revolving Credit Facility” means our $1.0 billion unsecured revolving credit facility, dated February 28, 2025, with J.P. Morgan Chase Bank, N.A., as administrative agent, and the other lenders party thereto; and
- “straight-line yield” represents the estimated first year yield to be generated on a real estate investment, which was computed at the time of investment based on the straight-line annual rental income computed in accordance with GAAP, divided by the purchase price.
Overview
We are an industrial-focused, diversified net lease real estate investment trust (“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. As of March 31, 2025, our portfolio includes 769 properties, with 762 properties located in 44 U.S. states and seven properties located in four Canadian provinces.
We expect to achieve growth in revenues and earnings through our four core building blocks, which are (1) embedded same store net operating income growth through best-in-class portfolio rent escalations, stable rent collections, minimal credit losses, strong lease rollover outcomes, and accretive recycling, (2) revenue generating capital expenditures with existing tenants, (3) build-to-suit developments, and (4) a diversified acquisition pipeline.
We focus on investing in real estate that is operated by creditworthy single tenants in industries characterized by positive business drivers and trends. We target properties that are an integral part of the tenants’ businesses and are therefore opportunities to secure long-term net leases through which our tenants are able to retain operational control of their strategically important locations, while allocating their debt and equity capital to fund core business operations rather than real estate ownership.
- Diversified Investment Strategy. We invest in real estate through property acquisitions, revenue generating capital expenditures, build-to-suit developments, and transitional capital. Our investments in these alternatives fluctuate from time to time depending on macroeconomic conditions and business or market trends. Our strong relationships with brokers, developers, and tenants provides access to off-market and marketed investment opportunities. Off-market transactions are characterized by a lack of a formal marketing process and a lack of widely disseminated marketing materials. Marketed transactions are often characterized by extensive buyer competition. For all investments, we seek to maintain our portfolio’s diversification by property type, geography, tenant, and industry in an effort to reduce fluctuations in income caused by under-performing individual real estate assets or adverse economic conditions affecting an entire industry or geographic region.
- Diversified Portfolio. As of March 31, 2025, our portfolio comprised approximately 39.8 million rentable square feet of operational space, was highly diversified based on property type, geography, tenant, and industry, and was cross-diversified within each (e.g., property-type diversification within a geographic concentration):
- Property Type: We are primarily diversified across industrial and retail property types. Within these sectors, we have meaningful concentrations in manufacturing, distribution and warehouse, food processing, general merchandise, casual dining, and quick service restaurants.
- Geographic Diversification: Our properties are located in 44 U.S. states and four Canadian provinces, with no single geographic concentration exceeding 9.6% of our ABR.
- Tenant and Industry Diversification: Our properties are occupied by 204 different commercial tenants who operate 192 distinct brands that are diversified across 55 varying industries, with no single tenant accounting for more than 4.0% of our ABR.
- Strong In-Place Leases with Significant Remaining Lease Term. As of March 31, 2025, our portfolio was approximately 99.1% leased with an ABR weighted average remaining lease term of approximately 10.0 years, excluding renewal options.
- Standard Contractual Base Rent Escalation. Approximately 97.5% of our leases have contractual rent escalations, with an ABR weighted average increase of 2.0%.
- Extensive Tenant Financial Reporting. Approximately 94.1% of our tenants, based on ABR, provide financial reporting, of which 85.4% are required to provide us with specified financial information on a periodic basis, and an additional 8.7% of our tenants report financial statements publicly, either through SEC filings or otherwise.
Current Macroeconomic Conditions and Strategic Priorities
Throughout 2023 and 2024, challenging macroeconomic conditions directly impacted the broader commercial real estate market and, in particular, the net lease real estate market. During the latter half of fiscal 2022, interest rates began to rise steadily and persisted through fiscal 2024, resulting in a challenging lending environment and a material increase in the cost of capital for commercial real estate buyers and lenders. The increase in interest rates accelerated at a more aggressive pace than commercial real estate capitalization rates, thereby compressing earnings on new investments. Market expectations about expansionary monetary policy resulted in net lease real estate sellers maintaining higher pricing expectations, which ultimately led to a significant decrease in transaction volumes during 2023 and 2024. These challenging macroeconomic conditions have limited and may continue to limit the ability of commercial real estate owners, including us, to complete real estate acquisitions at volume and accretion levels consistent with years prior to 2023, resulting in lower earnings growth rates compared to historical periods. Notwithstanding the challenging macroeconomic conditions, we believe that our portfolio performance and strong liquidity profile position our Company well for future opportunities. We expect to achieve growth in revenues and earnings through our four building blocks, including best-in-class portfolio rent escalations, revenue generating capital expenditures with existing tenants as a benefit from our industrial focus, development funding opportunities provided by the distressed lending environment, and a diversified acquisition pipeline.
Diversified Investment Activity
During the three months ended March 31, 2025, our investment activity consisted of the following:
| Acquisitions: | For the Three Months Ended March 31, 2025 |
|---|---|
| Acquisition price | $59,004 |
| Initial cash capitalization rate | 7.2% |
| Straight-line yield | 8.3% |
| Weighted average lease term (years) | 13.6 |
| Weighted average annual rent increase | 2.6% |
| Build-to-suit developments: | |
| Investments | $26,494 |
| Revenue generating capital expenditures: | |
| Investments | $2,835 |
| Initial cash capitalization rate | 8.0% |
| Weighted average lease term (years) | 17.7 |
| Weighted average annual rent increase | 1.7% |
| Total investments | $88,333 |
| Total initial cash capitalization rate (a) | 7.2% |
| Total weighted average lease term (years) (a) | 13.8 |
| Total weighted average annual rent increase (a) | 2.5% |
(a) Due to the nature of build-to-suit developments not generating revenue during construction, these are excluded from the calculation of total cash capitalization rates, weighted average lease terms, and weighted average rent increases.
Build-to-Suit Development Projects
The following table summarizes the Company’s in-process and stabilized developments as of March 31, 2025:
| Property In-process retail: | Projected Rentable Square Feet | Start Date (b) | Target Stabilization Date (c) | Lease Term (Years) | Total Project Commitment (d) | Estimated Total Project Investment (e) | Cumulative Investment | Estimated Remaining Investment | Estimated Cash Capitalization Rate (f) | Estimated Straight-line Yield |
|---|---|---|---|---|---|---|---|---|---|---|
| 7 Brew (High Point - NC) | 1 | Dec. 2024 | Apr. 2025 | 15.0 | $1,975 | $1,975 | $1,477 | $498 | 8.0% | 8.8% |
| 7 Brew (Charleston - SC) | 1 | Feb. 2025 | Apr. 2025 | 15.0 | 1,729 | 1,729 | 1,035 | 694 | 7.9% | 8.8% |
| In-process industrial: | ||||||||||
| Sierra Nevada (Dayton - OH) | 122 | Oct. 2024 | Nov. 2025 | 15.0 | 58,563 | 58,563 | 12,516 | 46,047 | 7.6% | 9.4% |
| Sierra Nevada (Dayton - OH) | 122 | Oct. 2024 | Mar. 2026 | 15.0 | 55,525 | 55,525 | 8,035 | 47,490 | 7.7% | 9.6% |
| Southwire (Bremen - GA) | 1,200 | Dec. 2024 | Jul. 2026 | 10.0 | 115,411 | 109,845 | 11,403 | 98,442 | 7.6% | 8.6% |
| Total / weighted average | 1,446 | 12.6 | 233,203 | 227,637 | 34,466 | 193,171 | 7.6% | 9.1% | ||
| Stabilized industrial: | ||||||||||
| UNFI (Sarasota - FL) | 1,016 | May 2023 | Completed | 15.0 | 204,833 | 200,958 | 200,958 | - | 7.2% | 8.6% |
| Total / weighted average | 2,462 | 13.7 | $438,036 | $428,595 | $235,424 | $193,171 | 7.4% | 8.8% |
(b) The period in which we have acquired access to the land and begun physical construction on a property.
(c) Represents our current estimate of the period in which we will have substantially completed a project and the project is made available for occupancy. We expect to update our timing estimates on a quarterly basis.
(d) Represents the contractual maximum amount of costs that we are committed to fund for the build-to-suit development project.
(e) Represents the estimated costs to be incurred to complete development of each project. We expect to update our estimates upon completion of the project, or sooner if there are any significant changes to expected costs from quarter to quarter. Excludes capitalized costs consisting of capitalized interest and other acquisition costs.
(f) Calculated by dividing the estimated first year cash yield to be generated on a real estate investment by the Estimated Total Project Investment for the property.
Our Real Estate Investment Portfolio
The following charts summarize our portfolio diversification by property type, tenant, brand, industry, and geographic location as of March 31, 2025. These portfolio statistics exclude transitional capital investments. The percentages below are calculated based on our ABR of $401.3 million as of March 31, 2025.
Diversification by Property Type
| Property Type Industrial | # of Properties | ABR (’000s) | ABR as a % of Total Portfolio | Square Feet (’000s) | SF as a % of Total Portfolio |
|---|---|---|---|---|---|
| Distribution & Warehouse | 50 | $73,231 | 18.2% | 10,779 | 27.1% |
| Manufacturing | 80 | 70,359 | 17.5% | 12,319 | 31.0% |
| Food Processing | 34 | 49,749 | 12.4% | 5,736 | 14.4% |
| Flex and R&D | 10 | 21,760 | 5.4% | 1,606 | 4.0% |
| Industrial Services | 29 | 14,944 | 3.7% | 725 | 1.9% |
| Cold Storage | 3 | 10,046 | 2.6% | 722 | 1.8% |
| In-process Developments | 3 | — | — | — | — |
| Untenanted | 2 | — | — | 344 | 0.9% |
| Industrial Total | 211 | 240,089 | 59.8% | 32,231 | 81.1% |
| Retail | |||||
| General Merchandise | 143 | 30,827 | 7.7% | 2,301 | 5.8% |
| Casual Dining | 102 | 27,419 | 6.8% | 674 | 1.7% |
| Quick Service Restaurants | 151 | 27,128 | 6.8% | 514 | 1.3% |
| Automotive | 65 | 12,109 | 3.0% | 764 | 1.9% |
| Animal Services | 27 | 11,386 | 2.8% | 421 | 1.1% |
| Home Furnishings | 13 | 7,386 | 1.9% | 797 | 2.0% |
| Healthcare Services | 18 | 6,050 | 1.5% | 221 | 0.5% |
| Education | 5 | 3,246 | 0.8% | 128 | 0.3% |
| In-process Developments | 2 | — | — | — | — |
| Retail Total | 526 | 125,551 | 31.3% | 5,820 | 14.6% |
| Other | |||||
| Office | 14 | 23,708 | 5.9% | 1,311 | 3.3% |
| Clinical & Surgical | 18 | 11,981 | 3.0% | 403 | 1.0% |
| Other Total | 32 | 35,689 | 8.9% | 1,714 | 4.3% |
| Total | 769 | $401,329 | 100.0% | 39,765 | 100.0% |
26
Diversification by Tenant
| Tenant | Property Type | # of Properties | ABR (’000s) | ABR as a % of Total Portfolio | Square Feet (’000s) | SF as a % of Total Portfolio |
|---|---|---|---|---|---|---|
| Roskam Baking Company, LLC* | Food Processing | 7 | $16,236 | 4.0% | 2,250 | 5.7% |
| United Natural Foods, Inc. | Distribution & Warehouse | 1 | 14,386 | 3.6% | 1,016 | 2.6% |
| AHF, LLC* | Distribution & Warehouse/Manufacturing | 8 | 9,612 | 2.4% | 2,284 | 5.7% |
| Joseph T. Ryerson & Son, Inc | Distribution & Warehouse | 11 | 8,025 | 2.0% | 1,599 | 4.0% |
| Jack’s Family Restaurants LP* | Quick Service Restaurants | 43 | 7,605 | 1.9% | 147 | 0.4% |
| Dollar General Corporation | General Merchandise | 64 | 6,597 | 1.6% | 609 | 1.5% |
| Tractor Supply Company | General Merchandise | 23 | 6,473 | 1.6% | 462 | 1.2% |
| J. Alexander’s, LLC* | Casual Dining | 16 | 6,300 | 1.6% | 132 | 0.4% |
| Nestle’ Dreyer's Ice Cream Company | Cold Storage | 2 | 6,259 | 1.6% | 503 | 1.3% |
| Hensley & Company* | Distribution & Warehouse | 3 | 6,231 | 1.6% | 577 | 1.3% |
| Total Top 10 Tenants | 178 | 87,724 | 21.9% | 9,579 | 24.1% | |
| Salm Partners, LLC* | Food Processing | 2 | 6,169 | 1.5% | 426 | 1.1% |
| Axcelis Technologies, Inc. | Flex and R&D | 1 | 5,900 | 1.5% | 417 | 1.0% |
| BluePearl Holdings, LLC** | Animal Services | 13 | 5,897 | 1.5% | 159 | 0.4% |
| Red Lobster Hospitality & Red Lobster Restaurants LLC* | Casual Dining | 18 | 5,563 | 1.4% | 147 | 0.4% |
| Outback Steakhouse of Florida LLC* (a) | Casual Dining | 22 | 5,543 | 1.4% | 138 | 0.2% |
| Krispy Kreme Doughnut Corporation | Quick Service Restaurants/ Food Processing | 27 | 5,538 | 1.3% | 156 | 0.4% |
| Big Tex Trailer Manufacturing Inc.* | Automotive/Distribution & Warehouse/Manufacturing/Office | 17 | 5,260 | 1.2% | 1,303 | 3.4% |
| Arkansas Surgical Hospital, LLC | Clinical & Surgical | 1 | 4,702 | 1.2% | 129 | 0.3% |
| Carvana, LLC* | Industrial Services | 2 | 4,672 | 1.2% | 230 | 0.6% |
| Jelly Belly Candy Company | Distribution & Warehouse/Food Processing/General Merchandise | 5 | 4,650 | 1.2% | 576 | 1.4% |
| Total Top 20 Tenants | 286 | $141,618 | 35.3% | 13,260 | 33.3% |
(a) Tenant’s properties include 20 Outback Steakhouse restaurants and two Carrabba’s Italian Grill restaurants.
* Subject to a master lease.
** Includes properties leased by multiple tenants, some, not all, of which are subject to master leases.
Diversification by Industry
| Tenant Industry | # of Properties | ABR (’000s) | ABR as a % of Total Portfolio | Square Feet (’000s) | SF as a % of Total Portfolio |
|---|---|---|---|---|---|
| Restaurants | 258 | $55,390 | 13.8% | 1,231 | 3.1% |
| Packaged Foods & Meats | 36 | 51,065 | 12.7% | 5,873 | 14.8% |
| Food Distributors | 7 | 27,431 | 6.8% | 2,534 | 6.4% |
| Healthcare Facilities | 45 | 23,368 | 5.8% | 824 | 2.1% |
| Auto Parts & Equipment | 46 | 20,948 | 5.2% | 3,168 | 8.0% |
| Specialty Stores | 37 | 19,385 | 4.8% | 1,696 | 4.3% |
| Distributors | 27 | 17,990 | 4.5% | 2,757 | 6.9% |
| Home Furnishing Retail | 17 | 12,281 | 3.1% | 1,692 | 4.3% |
| Specialized Consumer Services | 46 | 12,182 | 3.0% | 716 | 1.8% |
| Metal & Glass Containers | 8 | 10,813 | 2.7% | 2,206 | 5.5% |
| General Merchandise Stores | 100 | 10,428 | 2.6% | 928 | 2.3% |
| Industrial Machinery | 20 | 10,080 | 2.5% | 1,949 | 4.9% |
| Forest Products | 8 | 9,612 | 2.4% | 2,284 | 5.7% |
| Healthcare Services | 17 | 9,578 | 2.4% | 507 | 1.3% |
| Electronic Components | 2 | 6,765 | 1.7% | 466 | 1.2% |
| Other (40 industries) | 93 | 104,013 | 26.0% | 10,590 | 26.5% |
| Untenanted properties | 2 | — | — | 344 | 0.9% |
| Total | 769 | $401,329 | 100.0% | 39,765 | 100.0% |
27
Diversification by Geographic Location
| State/ Province | # of Properties | ABR (’000s) | ABR as a % of Total Portfolio | Square Feet (’000s) | SF as a % of Total Portfolio | State/ Province | # of Properties | ABR (’000s) | ABR as a % of Total Portfolio | Square Feet (’000s) | SF as a % of Total Portfolio |
|---|---|---|---|---|---|---|---|---|---|---|---|
| TX | 65 | $38,385 | 9.6% | 3,643 | 9.2% | MS | 12 | 4,132 | 1.0% | 607 | 1.5% |
| MI | 52 | 36,470 | 9.1% | 4,019 | 10.1% | LA | 5 | 3,833 | 1.0% | 211 | 0.5% |
| FL | 30 | 26,330 | 6.6% | 1,661 | 4.3% | SC | 15 | 3,555 | 0.9% | 323 | 0.8% |
| CA | 17 | 24,362 | 6.1% | 2,282 | 5.7% | NE | 6 | 3,364 | 0.8% | 509 | 1.3% |
| IL | 29 | 22,774 | 5.7% | 2,364 | 5.9% | WA | 14 | 3,350 | 0.8% | 148 | 0.4% |
| WI | 30 | 19,496 | 4.9% | 1,945 | 4.9% | IA | 4 | 2,922 | 0.7% | 622 | 1.6% |
| OH | 49 | 16,719 | 4.2% | 1,584 | 4.0% | NM | 9 | 2,751 | 0.7% | 107 | 0.3% |
| MN | 21 | 16,087 | 4.0% | 2,500 | 6.3% | UT | 3 | 2,749 | 0.7% | 280 | 0.7% |
| TN | 48 | 15,183 | 3.8% | 1,084 | 2.7% | CO | 4 | 2,589 | 0.6% | 126 | 0.3% |
| IN | 28 | 14,130 | 3.5% | 1,852 | 4.7% | MD | 3 | 2,152 | 0.5% | 205 | 0.5% |
| PA | 23 | 12,895 | 3.2% | 2,169 | 5.5% | CT | 2 | 1,898 | 0.5% | 55 | 0.1% |
| AL | 52 | 12,395 | 3.1% | 863 | 2.2% | MT | 7 | 1,728 | 0.4% | 43 | 0.1% |
| GA | 34 | 12,125 | 3.0% | 1,576 | 4.0% | DE | 4 | 1,162 | 0.3% | 133 | 0.3% |
| NC | 29 | 10,591 | 2.6% | 1,038 | 2.6% | ND | 2 | 1,057 | 0.3% | 24 | 0.1% |
| KY | 23 | 9,258 | 2.3% | 927 | 2.3% | VT | 2 | 432 | 0.1% | 24 | 0.1% |
| OK | 25 | 9,020 | 2.2% | 1,006 | 2.5% | WY | 1 | 338 | 0.1% | 21 | 0.1% |
| MO | 19 | 8,941 | 2.2% | 1,260 | 3.2% | NV | 1 | 276 | 0.1% | 6 | 0.0% |
| AZ | 7 | 8,915 | 2.2% | 747 | 1.9% | OR | 1 | 135 | 0.0% | 9 | 0.0% |
| NY | 28 | 7,319 | 1.8% | 562 | 1.4% | SD | 1 | 80 | 0.0% | 9 | 0.0% |
| AR | 9 | 6,675 | 1.7% | 277 | 0.7% | Total U.S. | 762 | $393,575 | 98.1% | 39,336 | 99.0% |
| MA | 3 | 6,332 | 1.6% | 444 | 1.1% | BC | 2 | 4,555 | 1.1% | 253 | 0.5% |
| KS | 10 | 5,580 | 1.4% | 643 | 1.6% | ON | 3 | 1,953 | 0.5% | 101 | 0.3% |
| WV | 17 | 5,115 | 1.3% | 884 | 2.2% | AB | 1 | 918 | 0.2% | 51 | 0.1% |
| VA | 15 | 5,057 | 1.3% | 178 | 0.4% | MB | 1 | 328 | 0.1% | 24 | 0.1% |
| NJ | 3 | 4,918 | 1.2% | 366 | 0.9% | Total Canada | 7 | $7,754 | 1.9% | 429 | 1.0% |
| Grand Total | 769 | $401,329 | 100.0% | 39,765 | 100.0% |
28
Our Leases
The following chart sets forth our lease expirations based upon the terms of the leases in place as of March 31, 2025.
The following table presents certain information based on lease expirations by year:
| Year | # of Properties | # of Leases | ABR (’000s) | ABR as a % of Total Portfolio | Square Feet (’000s) | SF as a % of Total Portfolio |
|---|---|---|---|---|---|---|
| 2025 | 14 | 15 | $4,188 | 1.0% | 228 | 0.6% |
| 2026 | 23 | 24 | 11,914 | 3.0% | 915 | 2.3% |
| 2027 | 29 | 30 | 25,865 | 6.4% | 2,257 | 5.7% |
| 2028 | 28 | 28 | 19,916 | 5.0% | 1,793 | 4.5% |
| 2029 | 60 | 35 | 18,410 | 4.6% | 2,587 | 6.5% |
| 2030 | 87 | 52 | 48,799 | 12.2% | 4,780 | 12.0% |
| 2031 | 31 | 26 | 8,185 | 2.0% | 835 | 2.1% |
| 2032 | 61 | 46 | 32,665 | 8.1% | 3,481 | 8.8% |
| 2033 | 49 | 23 | 19,007 | 4.7% | 1,409 | 3.5% |
| 2034 | 38 | 27 | 14,450 | 3.6% | 1,245 | 3.1% |
| 2035 | 20 | 16 | 15,221 | 3.8% | 2,116 | 5.3% |
| 2036 | 89 | 23 | 29,848 | 7.4% | 2,877 | 7.2% |
| 2037 | 27 | 13 | 26,760 | 6.7% | 2,203 | 5.5% |
| 2038 | 39 | 35 | 13,813 | 3.4% | 1,226 | 3.1% |
| 2039 | 15 | 11 | 22,637 | 5.6% | 1,805 | 4.5% |
| 2040 | 31 | 5 | 6,029 | 1.5% | 312 | 0.8% |
| 2041 | 39 | 8 | 16,969 | 4.2% | 1,367 | 3.4% |
| 2042 | 58 | 13 | 44,099 | 11.0% | 4,803 | 12.1% |
| 2043 | 11 | 4 | 9,167 | 2.3% | 564 | 1.4% |
| 2044 | 3 | 3 | 1,660 | 0.4% | 103 | 0.3% |
| Thereafter | 10 | 3 | 11,727 | 3.1% | 2,515 | 6.4% |
| Total leased properties | 762 | 440 | 401,329 | 100.0% | 39,421 | 99.1% |
| In-process developments | 5 | 5 | — | — | — | — |
| Untenanted properties | 2 | — | — | — | 344 | 0.9% |
| Total properties | 769 | 445 | $401,329 | 100.0% | 39,765 | 100.0% |
Substantially all of our leases provide for periodic contractual rent escalations. As of March 31, 2025, leases contributing 97.5% of our ABR provided for increases in future ABR, generally ranging from 1.5% to 3.0% annually, with an ABR weighted average annual increase equal to 2.0% of base rent. Generally, our rent escalators increase rent on specified dates by a fixed percentage. Our escalations provide us with a source of organic revenue growth and a measure of inflation protection. Additional information on lease escalation frequency and weighted average annual escalation rates as of March 31, 2025 is displayed below:
| Lease Escalation Frequency | % of ABR | Weighted Average Annual Increase (a) |
|---|---|---|
| Annually | 79.4% | 2.2% |
| Every 2 years | 0.1% | 1.8% |
| Every 3 years | 2.3% | 2.9% |
| Every 4 years | 1.0% | 2.4% |
| Every 5 years | 8.4% | 1.6% |
| Every 6 years | 0.1% | 1.7% |
| Other escalation frequencies | 6.2% | 1.5% |
| Flat (b) | 2.5% | — |
| Total/ABR Weighted Average | 100.0% | 2.0% |
(a) Represents the ABR weighted average annual increase of the entire portfolio as if all escalations occurred annually. For leases where rent escalates by the greater of a stated fixed percentage or the change in CPI, we have assumed an escalation equal to the stated fixed percentage in the lease. As of March 31, 2025, leases contributing 4.8% of our ABR provide for rent increases equal to the lesser of a stated fixed percentage or the change in CPI. As any future increase in CPI is unknowable at this time, we have not included an increase in the rent pursuant to these leases in the weighted average annual increase presented.
(b) Generally associated with investment grade retail tenants.
The escalation provisions of our leases (by percentage of ABR) as of March 31, 2025, are displayed in the following chart:
Transitional Capital
In addition to investing in new property acquisitions, revenue generating capital expenditures, and build-to-suit developments, we may, from time to time, invest in transitional capital opportunities, including preferred equity interests and real estate lending opportunities. Such investments are intended to be shorter in duration, offering an alternative source of financing.
The following table presents our transitional capital investments at March 31, 2025:
| Transitional Capital: Type | March 31, 2025 Preferred Equity |
|---|---|
| Investment (’000s) (a) | $52,200 |
| Stabilized cash capitalization rate (b) | 8.0% |
| Annualized initial cash NOI yield | 7.6% |
| Remaining term (years) (c) | 2.3 |
| Property type | Retail Center |
| Underlying property metrics | |
| Number of retail spaces | 28 |
| Rentable square footage (“SF”) (’000s) | 332 |
| Weighted average remaining lease term (years) | 4.0 |
| Occupancy rate (based on SF) (d) | 95.2% |
| Quarterly rent collection | 100.0% |
(a) Agreement includes commitment to fund up to an additional $7.8 million of preferred capital.
(b) Represents stated yield with unpaid amounts accruing with preferential payment.
(c) Agreement contains two one-year extension options subject to a 0.50% extension fee. Repayment at end of term subject to a $3.5 million repayment fee.
(d) Includes leases that have been executed but rent has not yet commenced.
Results of Operations
The following discussion includes the results of our operations for the periods presented.
Three Months Ended March 31, 2025 Compared to Three Months Ended December 31, 2024
Lease revenues, net
(in thousands)
| For the Three Months Ended March 31, 2025 | December 31, 2024 | Increase/(Decrease) $% | ||
|---|---|---|---|---|
| Contractual rental amounts billed for operating leases | $99,314 | $98,193 | $1,121 | 1.1% |
| Adjustment to recognize contractual operating lease billings on a straight-line basis | 6,064 | 6,444 | (380) | (5.9)% |
| Net write-offs of accrued rental income | (2,228) | — | (2,228) | (100.0)% |
| Variable rental amount earned | 680 | 1,098 | (418) | (38.1)% |
| Earned income from direct financing leases | 682 | 686 | (4) | (0.6)% |
| Interest income from sales-type leases | 14 | 15 | (1) | (6.7)% |
| Operating expenses billed to tenants | 4,944 | 5,400 | (456) | (8.4)% |
| Other income from real estate transactions | 77 | 1,054 | (977) | (92.7)% |
| Adjustment to revenue recognized for uncollectible rental amounts billed, net | (857) | (760) | (97) | (12.8)% |
| Total Lease revenues, net | $108,690 | $112,130 | $(3,440) | (3.1)% |
The decrease in Lease revenues, net, was primarily attributable to a $2.2 million write-off of accrued rental income. Write-offs of accrued rental income are discrete charges in a quarter related to collection probabilities and fluctuate quarter to quarter. Additionally, there was a decrease in Other income from real estate transactions related to the settlement of a permanent land easement during the fourth quarter of 2024 that did not reoccur. The decrease is partially offset by an increase in rents related to real property acquisitions and revenue generating capital expenditures during the three months ended March 31, 2025. During the three months ended March 31, 2025, we completed investments of $61.8 million in acquisitions and revenue generating capital expenditures at a weighted average cash capitalization rate of 7.2%, and completed dispositions of $7.4 million at a weighted average cash capitalization rate of 9.2%.
Operating expenses
(in thousands)
| Operating expenses | For the Three Months Ended March 31, 2025 | December 31, 2024 | Increase/(Decrease) $% | |
|---|---|---|---|---|
| Depreciation and amortization | $39,497 | $42,987 | $(3,490) | (8.1)% |
| Property and operating expense | 5,488 | 6,764 | (1,276) | (18.9)% |
| General and administrative | 9,672 | 9,928 | (256) | (2.6)% |
| Provision for impairment of investment in rental properties | 16,128 | 17,690 | (1,562) | (8.8)% |
| Total operating expenses | $70,785 | $77,369 | $(6,584) | (8.5)% |
Depreciation and amortization
The decrease in depreciation and amortization for the three months ended March 31, 2025 was primarily due to $2.8 million of accelerated depreciation expense taken during the three months ended December 31, 2024.
Property and operating expense
The decrease in property and operating expenses for the three months ended March 31, 2025 was primarily due to a decrease in non-reimbursable property expenses for two properties that were re-leased and sold at the beginning of 2025 and end of 2024, respectively.
Provision for impairment of investment in rental properties
The following table presents the impairment charges for the respective periods:
(in thousands, except number of properties)
| For the Three Months Ended March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Number of properties | 7 | 3 |
| Carrying value prior to impairment charge | $38,618 | $35,508 |
| Fair value | 22,490 | 17,818 |
| Impairment charge | $16,128 | $17,690 |
32
During the three months ended March 31, 2025, we recognized $16.1 million of impairment primarily from changes in our long-term hold strategy with respect to the individual properties. Such impairments were based on actual and expected sales prices of individual properties and primarily included a $12.5 million impairment charge on two healthcare properties. The timing and amount of impairment fluctuates from period to period depending on the specific facts and circumstances.
Other income (expenses)
(in thousands)
| Other income (expenses) | For the Three Months Ended March 31, 2025 | December 31, 2024 | Increase/(Decrease) $% | |
|---|---|---|---|---|
| Interest income | $99 | $42 | $57 | > 100.0% |
| Interest expense | (20,074) | (19,565) | 509 | 2.6% |
| Gain on sale of real estate | 405 | 8,197 | (7,792) | (95.1)% |
| Income taxes | (355) | (527) | (172) | (32.6)% |
| Other (expenses) income | (487) | 4,699 | 5,186 | > 100.0% |
Gain on sale of real estate
Our recognition of a gain or loss on the sale of real estate varies from transaction to transaction based on fluctuations in asset prices and demand in the real estate market. During the three months ended March 31, 2025, we recognized a gain of $0.4 million on the sale of three properties, compared to a gain of $8.2 million on the sale of 12 properties during the three months ended December 31, 2024.
Other (expenses) income
The increase in other (expenses) income during the three months ended March 31, 2025 was primarily due to a $0.3 million unrealized foreign exchange loss recognized on the quarterly remeasurement of our $100 million Canadian Dollars (“CAD”) Revolving Credit Facility borrowings, compared to a $4.7 million unrealized foreign exchange gain recognized during the three months ended December 31, 2024.
Net income and Net earnings per diluted share
(in thousands, except per share data)
| For the Three Months Ended March 31, 2025 | December 31, 2024 | Increase/(Decrease) $% | ||
|---|---|---|---|---|
| Net income | $17,493 | $27,607 | $(10,114) | (36.6)% |
| Net earnings per diluted share | 0.09 | 0.14 | (0.05) | (37.7)% |
The decrease in net income is primarily attributable to a $7.8 million decrease in the gain on sale of real estate, a $5.2 million increase in other (expense) income, and a $3.4 million decrease in lease revenues, net. This was partially offset by a $3.5 million decrease in depreciation and amortization, a $1.6 million decrease in the provision for impairment of investment in rental properties, and a $1.3 million decrease in property and operating expenses.
GAAP net income includes items such as gain or loss on sale of real estate and provisions for impairment, among others, which can vary from quarter to quarter and impact period-over-period comparisons.
Three Months Ended March 31, 2025 Compared to Three Months Ended March 31, 2024
Lease revenues, net
(in thousands)
| For the Three Months Ended March 31, 2025 | 2024 | Increase/(Decrease) $% | ||
|---|---|---|---|---|
| Contractual rental amounts billed for operating leases | $99,314 | $97,549 | $1,765 | 1.8% |
| Adjustment to recognize contractual operating lease billings on a straight-line basis | 6,064 | 5,104 | 960 | 18.8% |
| Net write-offs of accrued rental income | (2,228) | (2,556) | 328 | 12.8% |
| Variable rental amount earned | 680 | 598 | 82 | 13.7% |
| Earned income from direct financing leases | 682 | 682 | — | —% |
| Interest income from sales-type leases | 14 | 14 | — | —% |
| Operating expenses billed to tenants | 4,944 | 5,105 | (161) | (3.2)% |
| Other income from real estate transactions | 77 | 66 | 11 | 16.7% |
| Adjustment to revenue recognized for uncollectible rental amounts billed, net | (857) | (1,196) | 339 | 28.3% |
| Total Lease revenues, net | $108,690 | $105,366 | $3,324 | 3.2% |
33
The increase in Lease revenues, net was primarily attributable to growth in our real estate portfolio. Subsequent to the first quarter of 2024, we had a total of $234.3 million of acquisitions at a cash capitalization rate of 7.3% and had a $201.0 million build-to-suit development reach stabilization at a cash capitalization rate of 7.2%. Additionally, during the three months ended March 31, 2025, we completed investments of $61.8 million in acquisitions and revenue generating capital expenditures at a weighted average cash capitalization rate of 7.2%. This stabilized investment activity is partially offset by 2024 disposition activity of $308.3 million at a weighted average cash capitalization rate of 7.8%, and dispositions during the three months ended March 31, 2025 of $7.4 million at a weighted average cash capitalization rate of 9.2%.
Operating expenses
(in thousands)
| Operating expenses | For the Three Months Ended March 31, 2025 | 2024 | Increase/(Decrease) $% | |
|---|---|---|---|---|
| Depreciation and amortization | $39,497 | $37,772 | $1,725 | 4.6% |
| Property and operating expense | 5,488 | 5,660 | (172) | (3.0)% |
| General and administrative | 9,672 | 9,432 | 240 | 2.5% |
| Provision for impairment of investment in rental properties | 16,128 | 26,400 | (10,272) | (38.9)% |
| Total operating expenses | $70,785 | $79,264 | $(8,479) | (10.7)% |
Depreciation and amortization
The increase in depreciation and amortization for the three months ended March 31, 2025 was primarily due to timing and amount of net investment activity during 2024 and during the first quarter of 2025 compared to the first quarter of 2024.
Provision for impairment of investment in rental properties
The following table presents the impairment charges for the respective periods:
(in thousands, except number of properties)
| For the Three Months Ended March 31, 2025 | 2024 | |
|---|---|---|
| Number of properties | 7 | 12 |
| Carrying value prior to impairment charge | $38,618 | $83,924 |
| Fair value | 22,490 | 57,524 |
| Impairment charge | $16,128 | $26,400 |
During the three months ended March 31, 2025, we recognized $16.1 million of impairment primarily from changes in our long-term hold strategy with respect to the individual properties. Such impairments were based on actual and expected sales prices of individual properties and primarily included a $12.5 million impairment charge on two healthcare properties. The timing and amount of impairment fluctuates from period to period depending on the specific facts and circumstances.
Other income (expenses)
(in thousands)
| Other income (expenses) | For the Three Months Ended March 31, 2025 | 2024 | Increase/(Decrease) $% | |
|---|---|---|---|---|
| Interest income | $99 | $233 | $(134) | (57.5)% |
| Interest expense | (20,074) | (18,578) | 1,496 | 8.1% |
| Gain on sale of real estate | 405 | 59,132 | (58,727) | (99.3)% |
| Income taxes | (355) | (408) | (53) | (13.0)% |
| Other (expenses) income | (487) | 1,696 | 2,183 | > 100.0% |
Interest expense
The increase in interest expense is primarily a result of a $0.9 million decrease in capitalized interest related to our build-to-suit development projects due to a $97.6 million net decrease in property under development as of March 31, 2025 when compared to March 31, 2024. Property under development is expected to increase over the period of construction for each build-to-suit development. Additionally, interest expense has partially increased due to an increase in total borrowings on our variable-rate USD Revolving Credit Facility to fund acquisitions in the first quarter of 2025.
Gain on sale of real estate
Our recognition of a gain or loss on the sale of real estate varies from transaction to transaction based on fluctuations in asset prices and demand in the real estate market. During the three months ended March 31, 2025, we recognized a gain of $0.4 million on the sale of three properties, compared to a gain of $59.1 million on the sale of 37 properties during the three months ended March 31, 2024.
Other (expenses) income
The increase in other (expenses) income during the three months ended March 31, 2025 was primarily due to a $0.3 million foreign exchange loss recognized on the quarterly remeasurement of our $100 million Canadian Dollars (“CAD”) Revolving Credit Facility borrowings, compared to a $1.7 million unrealized foreign exchange gain recognized during the three months ended March 31, 2024.
Net income and Net earnings per diluted share
(in thousands, except per share data)
| For the Three Months Ended March 31, 2025 | 2024 | Increase/(Decrease) $% | ||
|---|---|---|---|---|
| Net income | $17,493 | $68,177 | $(50,684) | (74.3)% |
| Net earnings per diluted share | 0.09 | 0.35 | (0.26) | (75.1)% |
The decrease in net income is primarily due to a decrease in the gain on sale of real estate of $58.7 million, an increase in depreciation and amortization of $1.7 million, and an increase in interest expense of $1.5 million. These are offset by a decrease in the provision for impairment of investment in rental properties of $10.3 million and an increase in net lease revenues of $3.3 million.
GAAP net income includes items such as gain or loss on sale of real estate and provisions for impairment, among others, which can vary from quarter to quarter and impact period-over-period comparisons.
Liquidity and Capital Resources
General
We acquire real estate using a combination of debt and equity capital and with cash from operations that is not otherwise distributed to our stockholders, and proceeds from dispositions of real estate properties. Our focus is on maximizing the risk-adjusted return to our stockholders through an appropriate balance of debt and equity in our capital structure. We are committed to maintaining an investment grade balance sheet through active management of our leverage profile and overall liquidity position. We believe our leverage strategy has allowed us to take advantage of the lower cost of debt while simultaneously strengthening our balance sheet, as evidenced by our current investment grade credit ratings of ‘BBB’ from S&P and ‘Baa2’ from Moody’s. We seek to maintain on a sustained basis a Leverage Ratio that is generally less than 6.0x. As of March 31, 2025, we had total debt outstanding of $2.0 billion, Net Debt of $2.0 billion, Pro Forma Net Debt of $2.0 billion, a Net Debt to Annualized Adjusted EBITDAre ratio of 5.1x, and a Pro Forma Net Debt to Annualized Adjusted EBITDAre ratio of 5.0x.
Net Debt, Pro Forma Net Debt, and Annualized Adjusted EBITDAre are non-GAAP financial measures, Annualized Adjusted EBITDAre, and Pro Forma Net Debt to Annualized Adjusted EBITDAre are calculated based upon EBITDA, EBITDAre, Adjusted EBITDAre, and Pro Forma Adjusted EBITDAre each of which is also a non-GAAP financial measure. Refer to Non-GAAP Measures below for further details concerning our calculation of non-GAAP measures and reconciliations to the comparable GAAP measure.
Liquidity/REIT Requirements
Liquidity is a measure of our ability to meet potential cash requirements, including our ongoing commitments to repay debt, fund our operations, acquire and develop properties, make distributions to our stockholders, and other general business needs. As a REIT, we are required to distribute to our stockholders at least 90% of our REIT taxable income determined without regard to the dividends paid deduction and excluding net capital gains, on an annual basis. As a result, it is unlikely that we will be able to retain substantial cash balances to meet our long-term liquidity needs, including repayment of debt and the acquisition of additional properties, from our annual taxable income. Instead, we expect to meet our long-term liquidity needs primarily by relying upon external sources of capital and proceeds from selective property dispositions.
Short-term Liquidity Requirements
Our short-term liquidity requirements consist primarily of funds necessary to pay for our operating expenses, including our general and administrative expenses as well as interest payments on our outstanding debt, to pay distributions, to fund our acquisitions that are under control or expected to close within a short time period, and to pay for commitments to fund build-to-suit developments, tenant improvements, revenue generating capital expenditures, and transitional capital investments. Under leases where we are required to bear the cost of structural repairs and replacements, we do not currently anticipate making significant capital expenditures or incurring other significant property costs, including as a result of inflationary pressures in the current economic environment, because of the strong occupancy levels across our portfolio and the net lease nature of our leases. We expect to meet our short-term liquidity requirements primarily from cash and cash equivalents balances and net cash provided by operating activities, supplemented by borrowings under our Revolving Credit Facility and capital recycled through selective property dispositions. We use cash on hand and borrowings under our Revolving Credit Facility to initially fund investments, which are subsequently repaid or replaced with proceeds from our equity and debt capital markets activities as well as proceeds from dispositions.
As detailed in the contractual obligations table below, we have approximately $336.0 million of expected obligations due throughout the remainder of 2025, consisting of $183.8 million of commitments to fund investments, $58.2 million of dividends declared, $73.2 million of projected interest expense, $19.6 million of mortgage payments and amortization, and $1.1 million of lessee obligations. We expect our cash provided by operating activities, as discussed below, will be sufficient to pay for our current obligations including interest, mortgage amortization, and lessee obligations. We expect to pay for commitments to fund investments, our dividends declared, and principal mortgage payments using our Revolving Credit Facility. As of March 31, 2025, we have $825.9 million of available capacity under our Revolving Credit Facility.
Long-term Liquidity Requirements
Our long-term liquidity requirements consist primarily of funds necessary to repay debt and invest in additional revenue generating properties and build-to-suit developments. We expect to source debt capital from unsecured term loans from commercial banks, revolving credit facilities, private placement senior unsecured notes, and public bond offerings.
The source and mix of our debt capital in the future will be impacted by market conditions as well as our continued focus on lengthening our debt maturity profile to better align with our portfolio’s long-term leases, staggering debt maturities to reduce the risk that a significant amount of debt will mature in any single year in the future, and managing our exposure to interest rate risk. We have no material debt maturities until 2027, as detailed in the table below.
We expect to meet our long-term liquidity requirements primarily from borrowings under our Revolving Credit Facility, future debt and equity financings, as well as proceeds from dispositions. Our ability to access these capital sources may be impacted by unfavorable market conditions, particularly in the debt and equity capital markets, that are outside of our control. In addition, our success will depend on our operating performance, our borrowing restrictions, our degree of leverage, and other factors. Our acquisition growth strategy significantly depends on our ability to obtain acquisition financing on favorable terms. We seek to reduce the risk that long-term debt capital may be unavailable to us by strengthening our balance sheet by investing in real estate with creditworthy tenants and lease guarantors, and by maintaining an appropriate mix of debt and equity capitalization. We also, from time to time, obtain or assume non-recourse mortgage financing from banks and insurance companies secured by mortgages on the corresponding specific property subject to limitations imposed by our Revolving Credit Facility covenants and our investment grade credit rating.
Equity Capital Resources
Our equity capital is primarily provided through our at-the-market common equity offering program (“ATM Program”), as well as follow-on equity offerings. Under the terms of our ATM Program we may, from time to time, publicly offer and sell shares of our common stock having an aggregate gross sales price of up to $400.0 million. The ATM Program provides for forward sale agreements, which enable us to set the price of shares upon pricing the offering, while delaying the issuance of shares and the receipt of the net proceeds. During the year ended December 31, 2024, in connection with forward sales agreements provided for under the ATM Program, we sold 2,187,700 shares of common stock at a weighted average price of $18.29 per share, subject to certain adjustments. We expect to settle the outstanding shares of these forward sales agreements before their maturities in August and September 2025. Our estimated net proceeds of these forward sale agreements, assuming physical settlement for cash as of March 31, 2025, is approximately $38.1 million. We have not settled any part of these forward sales agreements as of March 31, 2025. After considering the shares sold subject to forward sale agreements, we have $360.0 million of capacity remaining under the ATM Program as of March 31, 2025.
Our public offerings have been used to repay debt, fund acquisitions, and for other general corporate purposes.
Unsecured Indebtedness as of March 31, 2025
The following table sets forth our outstanding Revolving Credit Facility, unsecured term loans and senior unsecured notes at March 31, 2025.
(in thousands, except interest rates)
| Outstanding Balance | Interest Rate | Maturity Date | |
|---|---|---|---|
| Revolving Credit Facility | $174,122 | Applicable reference rate + 0.85% (a) | Mar. 2029 (d) |
| Unsecured term loans: | |||
| 2027 Unsecured Term Loan | 200,000 | daily simple adjusted SOFR + 0.95% (b) | Aug. 2027 |
| 2028 Unsecured Term Loan | 400,000 | one-month adjusted SOFR + 0.95% (c) | Mar. 2028 (e) |
| 2029 Unsecured Term Loan | 300,000 | daily simple adjusted SOFR + 1.25% (b) | Aug. 2029 |
| Total unsecured term loans | 900,000 | ||
| Unamortized debt issuance costs, net | (6,495) | ||
| Total unsecured term loans, net | 893,505 | ||
| Senior unsecured notes: | |||
| 2027 Senior Unsecured Notes - Series A | 150,000 | 4.84% | Apr. 2027 |
| 2028 Senior Unsecured Notes - Series B | 225,000 | 5.09% | Jul. 2028 |
| 2030 Senior Unsecured Notes - Series C | 100,000 | 5.19% | Jul. 2030 |
| 2031 Senior Unsecured Public Notes | 375,000 | 2.60% | Sep. 2031 |
| Total senior unsecured notes | 850,000 | ||
| Unamortized debt issuance costs and original issuance discount, net | (3,748) | ||
| Total senior unsecured notes, net | 846,252 | ||
| Total unsecured debt | $1,913,879 |
(a) At March 31, 2025, a balance of $104.3 million was subject to daily simple SOFR. At March 31, 2025, the balance includes $100 million CAD borrowings remeasured to $69.8 million USD, and was subject to the daily simple Canadian Overnight Repo Rate Average (“CORRA”) of 2.77%.
(b) At March 31, 2025, overnight SOFR was 4.32%.
(c) At March 31, 2025, one-month SOFR was 4.41%.
(d) Our Revolving Credit Facility contains two six-month extension options subject to certain conditions, including the payment of an extension fee equal to 0.0625% of the revolving commitments.
(e) Our 2028 unsecured term loan reflected above assumes exercise of two twelve-month extension options subject to certain conditions, including the payment of an extension fee equal to 0.125% of the aggregate principal amount of the loans outstanding under the 2028 term loan facility.
On February 28, 2025, we amended and restated the Revolving Credit Facility, extending the maturity date to March 31, 2029, and increasing the accordion feature that increases the aggregate facility size from $1.5 billion to $2.5 billion. All remaining terms of the Revolving Credit Facility remained the same.
On February 28, 2025, we entered into a new unsecured term loan for $400.0 million that matures in March 2028 (the “2028 Unsecured Term Loan”). The 2028 Unsecured Term Loan allows us to draw an additional $100.0 million during a specified availability period, which is the period beginning on the effective date of the credit agreement and expiring on the earlier to occur of (i) the date that is three months following the effective date of the credit agreement, (ii) the date that the commitments under the term loan facility have been fully utilized, and (iii) the date on which the commitments under the term loan facility are terminated or reduced to zero. Borrowings under the 2028 Unsecured Term Loan are subject to interest only payments at variable rates equal to RFR plus a margin based on our credit rating, ranging between 0.800% and 1.600% per annum. Based on our current credit rating, the applicable margin was 0.950% as of March 31, 2025.
On February 28, 2025, we repaid the $400.0 million 2026 Unsecured Term Loan with proceeds from the 2028 Unsecured Term Loan.
Debt Covenants
We are subject to various covenants and financial reporting requirements pursuant to our debt facilities, which are summarized below. As of March 31, 2025, we believe we were in compliance with all of our covenants on all outstanding borrowings. In the event of default, either through default on payments or breach of covenants, we may be restricted from paying dividends to our stockholders in excess of dividends required to maintain our REIT qualification. For each of the previous three years, we paid dividends out of our cash flows from operations in excess of the distribution amounts required to maintain our REIT qualification.
Contractual Obligations
The following table provides information with respect to our contractual commitments and obligations as of March 31, 2025 (in thousands). Refer to the discussion in the Liquidity and Capital Resources section above for further discussion of our short and long-term obligations.
| Year of Maturity | Revolving Credit Facility (a) | Mortgages | Term Loans | Senior Notes | Interest Expense (c) | Dividends (d) | Commitments to Fund Investments (e) | Lessee Obligations (f) | Total | |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | $— | $19,601 | $— | $— | $73,239 | $58,220 | $183,820 | $1,138 | $336,018 | |
| 2026 | — | 16,843 | — | — | 82,317 | — | 74,072 | 1,523 | 174,755 | |
| 2027 | — | 1,596 | 200,000 | 150,000 | 61,274 | — | — | 1,469 | 414,339 | |
| 2028 | — | 38,277 | 400,000 | (b) | 225,000 | 92,729 | — | — | 1,352 | 757,358 |
| 2029 | 174,122 | — | 300,000 | — | 24,915 | — | — | 1,412 | 500,449 | |
| Thereafter | — | — | — | 475,000 | 17,733 | — | — | 34,141 | 526,874 | |
| Total | $174,122 | $76,317 | $900,000 | $850,000 | $352,207 | $58,220 | $257,892 | $41,035 | $2,709,793 |
(a) Our Revolving Credit Facility contains two six-month extension options subject to certain conditions, including the payment of an extension fee equal to 0.0625% of the revolving commitments.
(b) Our 2028 Unsecured Term Loan reflected above assumes exercise of two twelve-month extension options subject to certain conditions, including the payment of an extension fee equal to 0.125% of the aggregate principal amount of the loans outstanding under the 2028 term loan facility.
(c) Interest expense is projected based on the outstanding borrowings and interest rates in effect as of March 31, 2025. This amount includes the impact of interest rate swap agreements.
(d) Amounts include dividends declared as of March 31, 2025 of $0.29 per common share and OP Unit. Future undeclared dividends have been excluded.
(e) Amounts include acquisitions under control, defined as under contract or executed letter of intent, and commitments to fund revenue generating capital expenditures, and both current developments and under control development opportunities.
(f) Represents our contractual lease obligations as a lessee, primarily including our corporate headquarters and ground leases at our rental properties or properties under development. Our tenants are responsible for paying the rent under these ground leases at our stabilized assets. In the event our tenant fails to pay the ground lease rent, we are primarily responsible.
At March 31, 2025 investment in rental property with a net book value of $117.1 million was pledged as collateral against our mortgages.
In the normal course of business, we enter into various types of commitments to purchase real estate properties. These commitments are generally subject to our customary due diligence process and, accordingly, a number of specific conditions must be met before we are obligated to purchase the properties.
Derivative Instruments and Hedging Activities
We are exposed to interest rate risk arising from changes in interest rates on the floating-rate borrowings under our unsecured credit facilities. Borrowings pursuant to our unsecured credit facilities bear interest at floating rates based on SOFR or CORRA plus an applicable margin. Accordingly, fluctuations in market interest rates may increase or decrease our interest expense, which will in turn, increase or decrease our net income and cash flow.
We attempt to manage the interest rate risk on variable rate borrowings by entering into interest rate swaps. As of March 31, 2025, we had 31 effective and seven forward-starting interest rate swaps with an aggregate notional amount of $1.4 billion. Under the effective swap agreements, we receive monthly payments from the counterparties equal to the related variable interest rates multiplied by the outstanding notional amounts. In turn, we pay the counterparties each month an amount equal to a fixed interest rate multiplied by the related outstanding notional amounts. The intended net impact of these transactions is that we pay a fixed interest rate on our variable-rate borrowings. The forward-starting swap arrangements are effective during various periods between June and December 2025 and mature in 2030. The interest rate swaps have been designated by us as cash flow hedges for accounting purposes and are reported at fair value. We assess, both at inception and on an ongoing basis, the effectiveness of our qualifying cash flow hedges. We have not entered, and do not intend to enter, into derivative or interest rate transactions for speculative purposes.
In addition, we own investments in Canada, and as a result are subject to risk from the effects of exchange rate movements in the Canadian dollar, which may affect future costs and cash flows. We funded a significant portion of our Canadian investments through Canadian dollar borrowings under our Revolving Credit Facility, which is intended to act as a natural hedge against our Canadian dollar investments. The Canadian dollar Revolving Credit Facility borrowings are remeasured each reporting period, with the unrealized foreign currency gains and losses flowing through earnings. These unrealized foreign currency gains and losses do not impact our cash flows from operations until settled, and are expected to directly offset the changes in the value of our net investments as a result of changes in the Canadian dollar. Our Canadian investments are recorded at their historical exchange rates, and therefore are not impacted by changes in the value of the Canadian dollar.
Cash Flows
Cash and cash equivalents and restricted cash totaled $11.0 million and $222.8 million at March 31, 2025 and March 31, 2024, respectively. The table below shows information concerning cash flows for the three months ended March 31, 2025 and 2024:
(In thousands)
| For the Three Months Ended March 31, 2025 | 2024 | |
|---|---|---|
| Net cash provided by operating activities | $71,459 | $70,867 |
| Net cash (used in) provided by investing activities | (85,335) | 204,285 |
| Net cash provided by (used in) financing activities | 8,916 | (73,006) |
| (Decrease) increase in cash and cash equivalents and restricted cash | $(4,960) | $202,146 |
The increase in net cash provided by operating activities was primarily due to increased contractual rents related to rent escalations and growth in our real estate portfolio.
The decrease in cash provided by investing activities was primarily due to a decrease in disposition volume and an increase in investment activity during the three months ended March 31, 2025 compared to the three months ended March 31, 2024.
The increase in net cash provided by financing activities during the three months ended March 31, 2025 as compared to the three months ended March 31, 2024, mainly reflects an increase in net borrowings on the Revolving Credit Facility.
Non-GAAP Measures
FFO, Core FFO, and AFFO
We compute Funds From Operations (“FFO”) in accordance with the standards established by the Board of Governors of the National Association of Real Estate Investment Trusts (“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 Funds From Operations (“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, lease termination fees and other non-core income from real estate transactions, cost of debt extinguishment, unrealized and realized gains or losses on foreign currency transactions, 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 Adjusted Funds From Operations (“AFFO”), by adjusting Core FFO for certain revenues and expenses that are non-cash or unique in nature, including straight-line rents, amortization of lease intangibles, adjustment to provision for credit losses, amortization of debt issuance costs, non-capitalized transaction costs such as acquisition costs related to deals that failed to transact, 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 table reconciles net income (which is the most comparable GAAP measure) to FFO, Core FFO, and AFFO:
(in thousands, except per share data)
| For the Three Months Ended March 31, 2025 | December 31, 2024 | March 31, 2024 | |
|---|---|---|---|
| Net income | $17,493 | $27,607 | $68,177 |
| Real property depreciation and amortization | 39,411 | 42,902 | 37,690 |
| Gain on sale of real estate | (405) | (8,196) | (59,132) |
| Provision for impairment on investment in rental properties | 16,128 | 17,690 | 26,400 |
| FFO | $72,627 | $80,003 | $73,135 |
| Net write-offs of accrued rental income | 2,228 | 120 | 2,556 |
| Other non-core income from real estate transactions (a) | (63) | (1,183) | — |
| Cost of debt extinguishment | 165 | — | — |
| Severance and employee transition costs | 1 | 187 | 77 |
| Other (income) expenses (b) | 322 | (4,700) | (1,696) |
| Core FFO | $75,280 | $74,427 | $74,072 |
| Straight-line rent adjustment | (5,907) | (6,312) | (4,980) |
| Amortization of debt issuance costs | 1,237 | 983 | 983 |
| Non-capitalized transaction costs | 117 | 299 | 182 |
| Realized gain or loss on interest rate swaps and other non-cash interest expense | 2 | (6) | 159 |
| Amortization of lease intangibles | (1,064) | (991) | (1,018) |
| Stock-based compensation | 2,147 | 1,977 | 1,475 |
| Deferred taxes | — | 155 | — |
| AFFO | $71,812 | $70,532 | $70,873 |
(a) Amount includes $1.2 million of lease termination fees for the three months ended December 31, 2024.
(b) Amount includes $(0.3) million, $4.7 million, and $1.7 million of unrealized foreign exchange (loss) gain for the three months ended March 31, 2025, December 31, 2024, and March 31, 2024, respectively, primarily associated with our Canadian dollar denominated revolving borrowings.
EBITDA, EBITDAre, Adjusted EBITDAre, Pro Forma Adjusted EBITDAre, Annualized EBITDAre, Annualized Adjusted EBITDAre, and Pro Forma Annualized Adjusted 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.
The following table reconciles net income (which is the most comparable GAAP measure) to EBITDA, EBITDAre, Adjusted EBITDAre, and Pro Forma Adjusted EBITDAre. Information is also presented with respect to Annualized EBITDAre, Annualized Adjusted EBITDAre, and Pro Forma Annualized Adjusted EBITDAre:
(in thousands)
| For the Three Months Ended March 31, 2025 | December 31, 2024 | March 31, 2024 | |
|---|---|---|---|
| Net income | $17,493 | $27,607 | $68,177 |
| Depreciation and amortization | 39,497 | 42,987 | 37,772 |
| Interest expense | 20,074 | 19,565 | 18,578 |
| Income taxes | 355 | 527 | 408 |
| EBITDA | $77,419 | $90,686 | $124,935 |
| Provision for impairment of investment in rental properties | 16,128 | 17,690 | 26,400 |
| Gain on sale of real estate | (405) | (8,197) | (59,132) |
| EBITDAre | $93,142 | $100,179 | $92,203 |
| Adjustment for current quarter investment activity (a) | 978 | 28 | — |
| Adjustment for current quarter disposition activity (b) | (135) | (11) | (4,712) |
| Adjustment to exclude non-recurring and other expenses (c) | 44 | 348 | (125) |
| Adjustment to exclude net write-offs of accrued rental income | 2,228 | 120 | 2,556 |
| Adjustment to exclude realized / unrealized foreign exchange (gain) loss | 322 | (4,699) | (1,696) |
| Adjustment to exclude cost of debt extinguishment | 166 | — | — |
| Adjustment to exclude other income from real estate transactions (d) | (63) | (1,183) | — |
| Adjusted EBITDAre | $96,682 | $94,782 | $88,226 |
| Estimated revenues from developments (e) | 631 | 334 | 2,771 |
| Pro Forma Adjusted EBITDAre | $97,313 | $95,116 | $90,997 |
| Annualized EBITDAre | $372,568 | $400,716 | $368,812 |
| Annualized Adjusted EBITDAre | $386,728 | $379,128 | $352,904 |
| Pro Forma Annualized Adjusted EBITDAre | $389,252 | $380,464 | $363,988 |
(a) 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.
(b) 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.
(c) Amount includes less than $0.1 million of accelerated lease intangible amortization for the three months ended March 31, 2025. Amounts include $0.2 million of accelerated lease intangible amortization and $0.1 million of severance and employee transition costs during the three months ended December 31, 2024. Amounts include $0.1 million of employee severance and executive transition costs and ($0.2) million of forfeited stock-based compensation during the three months ended March 31, 2024.
(d) Amount includes lease termination fees during the three months ended December 31, 2024.
(e) Represents estimated contractual revenues based on in-process development spend to-date.
Net Debt, Pro Forma Net Debt, Net Debt to Annualized EBITDAre, Net Debt to Annualized Adjusted EBITDAre, and Pro Forma Net Debt to Annualized Adjusted EBITDAre
We define Net Debt as gross debt (total reported debt plus debt issuance costs) less cash and cash equivalents and restricted cash. Our Pro Forma Net Debt is defined as Net Debt adjusted for estimated net proceeds from unsettled forward sale agreements as if they have been settled for cash as of the period presented. 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, and is used in communications with lenders and rating agencies regarding our credit rating. The following table reconciles total debt (which is the most comparable GAAP measure) to Net Debt, Pro Forma Net Debt, and presents the ratios of Net Debt to Annualized EBITDAre, Net Debt to Annualized Adjusted EBITDAre, and Pro Forma Net Debt to Annualized Adjusted EBITDAre, respectively:
(in thousands)
| Debt | March 31, 2025 | December 31, 2024 | March 31, 2024 |
|---|---|---|---|
| Revolving Credit Facility | $174,122 | $93,014 | $73,820 |
| Unsecured term loans, net | 893,505 | 897,201 | 896,260 |
| Senior unsecured notes, net | 846,252 | 846,064 | 845,498 |
| Mortgages, net | 76,260 | 76,846 | 78,517 |
| Debt issuance costs | 10,300 | 6,802 | 8,337 |
| Gross Debt | 2,000,439 | 1,919,927 | 1,902,432 |
| Cash and cash equivalents | (9,605) | (14,845) | (221,740) |
| Restricted cash | (1,428) | (1,148) | (1,038) |
| Net Debt | $1,989,406 | $1,903,934 | $1,679,654 |
| Estimated net proceeds from forward equity agreements (a) | (38,124) | (38,514) | — |
| Pro Forma Net Debt | $1,951,282 | $1,865,420 | $1,679,654 |
| Leverage Ratios: | |||
| Net Debt to Annualized EBITDAre | 5.3x | 4.8x | 4.6x |
| Net Debt to Annualized Adjusted EBITDAre | 5.1x | 5.0x | 4.8x |
| Pro Forma Net Debt to Annualized Adjusted EBITDAre | 5.0x | 4.9x | 4.6x |
(a) 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.
Critical Accounting Policies and Estimates
This Management’s Discussion and Analysis of Financial Condition and Results of Operations is based upon our Condensed Consolidated Financial Statements, which have been prepared in accordance with GAAP. The preparation of these Condensed Consolidated Financial Statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses as well as other disclosures in the financial statements. We base our estimates on historical experience and on various other assumptions believed to be reasonable under the circumstances. These judgments affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the dates of the financial statements, and the reported amounts of revenue and expenses during the reporting periods. On an ongoing basis, management evaluates its estimates and assumptions; however, actual results may differ from these estimates and assumptions, which in turn could have a material impact on our financial statements. A summary of our significant accounting policies and procedures are included in Note 2, “Summary of Significant Accounting Policies,” in the Notes to the Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q. We believe there have been no significant changes during the three months ended March 31, 2025 to the items that we disclosed as our critical accounting policies and estimates in our 2024 Annual Report on Form 10-K.
Impact of Recent Accounting Pronouncements
For information on the impact of recent accounting pronouncements on our business, see Note 2 of the Notes to the Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.
Market risk
As filed, 3,762 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
Interest Rate Risk
We are exposed to certain market risks, one of the most predominant of which is a change in interest rates. Increases in interest rates can result in increased interest expense under our Revolving Credit Facility and other variable-rate debt. Increases in interest rates can also result in increased interest expense when our fixed rate debt and interest rate swaps mature. We attempt to manage interest rate risk by entering into long-term fixed rate debt, entering into interest rate swaps to convert certain variable-rate debt to a fixed rate, and staggering our debt maturities. We have designated the interest rate swaps as cash flow hedges for accounting purposes and they are reported at fair value. We have not entered, and do not intend to enter, into derivative or interest rate transactions for speculative purposes. Further information concerning our interest rate swaps can be found in Note 9 in our Condensed Consolidated Financial Statements contained elsewhere in this Quarterly Report on Form 10-Q.
Our fixed-rate debt includes our senior unsecured notes, mortgages, and variable-rate debt converted to a fixed rate with the use of interest rate swaps. Our fixed-rate debt had a carrying value and fair value of approximately $2.0 billion and $1.9 billion, respectively, as of March 31, 2025, of which $1.0 billion was swapped to a fixed rate by our use of interest rate swaps. Changes in market interest rates impact the fair value of our fixed-rate debt and interest rate swaps, but they have no impact on interest incurred or on cash flows. For instance, if interest rates were to increase and the fixed-rate debt balance were to remain constant, we would expect the fair value of our debt to decrease, similar to how the price of a bond decreases as interest rates rise. A 1% increase in market interest rates would have resulted in a decrease in the fair value of our fixed-rate debt of approximately $34.1 million as of March 31, 2025.
Borrowings pursuant to our Revolving Credit Facility and other variable-rate debt bear interest at rates based on the applicable reference rate plus an applicable margin, and totaled $1.0 billion as of March 31, 2025. Taking into account the effect of our interest rate swaps, a 1% increase or decrease in interest rates would have a corresponding $0.3 million increase or decrease in interest expense annually.
With the exception of our interest rate swap transactions, we have not engaged in transactions in derivative financial instruments or derivative commodity instruments.
Foreign Currency Exchange Rate Risk
We own investments in Canada, and as a result are subject to risk from the effects of exchange rate movements in the Canadian dollar, which may affect future costs and cash flows. We funded a significant portion of our Canadian investments through Canadian dollar borrowings under our Revolving Credit Facility, which is intended to act as a natural hedge against our Canadian dollar investments. The Canadian dollar Revolving Credit Facility borrowings are remeasured each reporting period, with the unrealized foreign currency gains and losses flowing through earnings. A 10% increase or decrease in the exchange rate between the Canadian dollar and USD would have a corresponding $7.0 million increase or decrease in unrealized foreign currency gain or loss. These unrealized foreign currency gains and losses do not impact our cash flows from operations until settled, and are expected to directly offset the changes in the value of our net investments as a result of changes in the Canadian dollar. Our Canadian investments are recorded at their historical exchange rates, and therefore are not impacted by changes in the value of the Canadian dollar.
Controls and procedures
As filed, 1,392 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. As of and for the quarter ended March 31, 2025, we carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective and were operating at a reasonable assurance level.
Changes in Internal Control Over Financial Reporting
There have been no changes in our internal control over financial reporting during the quarter ended March 31, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Risk factors
As filed, 2,424 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.
Please refer to the risk factors disclosed in Part I, Item 1A, “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on February 20, 2025, as the risk factors are supplemented as follows:
Our business may be adversely affected by changes in U.S. trade policy, including the imposition of tariffs and resulting effects.
Changes in U.S. trade policy may have an adverse impact on our business and results of operations resulting from potential negative effects on the operations of our tenants and/or our ability to successfully execute on build-to-suit development projects and expansion opportunities. In connection with the adoption of a new approach to its trade policy, the U.S. government has indicated its willingness to take certain actions, including renegotiating or terminating certain existing bilateral or multi-lateral trade agreements, the imposition of tariffs on certain foreign goods or an increase in existing tariffs, and the imposition of additional trade restrictions. In March and April 2025, the U.S. government imposed tariffs on goods exported from a significant number of countries, which have and are expected to continue to result in retaliatory measures on U.S. goods. Further, several of the announcements of tariffs by the U.S. government have been followed by announcements of limited exemptions and temporary pauses. These developments have caused substantial uncertainty and volatility in the global markets.
While these developments should not directly affect the Company because of the nature of our operations, they could negatively impact the operations of our tenants to the extent they import or export goods in connection with the operation of their respective businesses, which could in turn negatively impact the ability of our tenants to fulfill their contractual obligations pursuant to our leases, including the payment of rent. Further, if, as a result of existing or future tariffs, current or future tenants or development partners are forced to increase prices of their goods or services, incur additional expenses for inputs or construction materials, modify business operations, or forego business opportunities, it may lead to the delay, abandonment, or cancellation of our existing and future build-to-suit development projects and expansion opportunities, which may adversely affect our results of operations.
Figures reported in this filing
Standardized line items from the XBRL in this filing, for the period ended 2025-03-31. Comparative periods it repeats are left out.
| Line item | Period | Value | XBRL concept |
|---|---|---|---|
| Revenue | 3 months2025-01-01 to 2025-03-31 | $108.7m | us-gaap:Revenues |
| Interest expense | 3 months2025-01-01 to 2025-03-31 | $20.1m | us-gaap:InterestExpense |
| Net income | 3 months2025-01-01 to 2025-03-31 | $16.7m | us-gaap:NetIncomeLoss |
| Diluted EPS | 3 months2025-01-01 to 2025-03-31 | $0.09 | us-gaap:EarningsPerShareDiluted |
| Basic EPS | 3 months2025-01-01 to 2025-03-31 | $0.09 | us-gaap:EarningsPerShareBasic |
| Diluted shares (weighted) | 3 months2025-01-01 to 2025-03-31 | 196,898,000 shares | us-gaap:WeightedAverageNumberOfDilutedSharesOutstanding |
| Operating cash flow | 3 months2025-01-01 to 2025-03-31 | $71.5m | us-gaap:NetCashProvidedByUsedInOperatingActivities |
| Capital expenditure | 3 months2025-01-01 to 2025-03-31 | $14.3m | us-gaap:PaymentsToAcquirePropertyPlantAndEquipment |
| Dividends paid | 3 months2025-01-01 to 2025-03-31 | $56.2m | us-gaap:PaymentsOfDividendsCommonStock |
| Cash and equivalents | At period end2025-03-31 | $9.6m | us-gaap:CashAndCashEquivalentsAtCarryingValue |
| Total assets | At period end2025-03-31 | $5.24bn | us-gaap:Assets |
| Total liabilities | At period end2025-03-31 | $2.16bn | us-gaap:Liabilities |
| Long-term debt | At period end2025-03-31 | $2.00bn | us-gaap:LongTermDebt |
| Shareholders' equity | At period end2025-03-31 | $2.95bn | us-gaap:StockholdersEquity |
Source: SEC EDGAR, the filing index for accession 0000950170-25-061814. Last ingested by Listed: Oct 24, 2026, 15:09 ET. Listed shows no prices and gives no investment advice.