Exhibit 99.1

img41624055_0.jpg

NEWS RELEASE

For information contact:

Vincent H. Chao

Chief Financial Officer

(407) 265-7348

 FOR IMMEDIATE RELEASE

May 1, 2025

 

NNN REIT, Inc. Announces First Quarter 2025 Results and Maintains 2025 Guidance

 

Orlando, Florida, May 1, 2025 – NNN REIT, Inc. (NYSE: NNN) (the "Company" or "NNN"), a real estate investment trust, today announced financial and operating results for the quarter ended March 31, 2025. Highlights include:

 

First Quarter 2025 Highlights:

Net earnings of $0.51 per diluted share
Grew Core FFO and AFFO per diluted share by 3.6% over prior year results, to $0.86 and $0.87, respectively
Increased ABR by 5.2% over the prior year result
Closed on $232.4 million of investments, at an initial cash cap rate of 7.4% and weighted average lease term of over 18 years, completing over 40% of the 2025 acquisition volume plan at the midpoint
Maintained balance sheet flexibility with a sector leading 11.6-year weighted average debt maturity, no encumbered assets, only 2.5% of floating rate debt and $1.1 billion of total available liquidity
Maintained high occupancy levels of 97.7% near NNN's 20-year occupancy average of 98.2%
Paid a $0.58 quarterly dividend, equating to a 5.4% annualized dividend yield and 66% AFFO payout ratio

Steve Horn, Chief Executive Officer, commented: “NNN's strong first quarter results and leadership in the triple-net market, combined with our deep tenant relationships and flexible balance sheet, position us to effectively execute our 2025 business plan and deliver continued per-share growth during the current macroeconomic conditions.”

FINANCIAL RESULTS

Revenues and net earnings, FFO, Core FFO and AFFO and diluted per share amounts:

 

 

Quarter Ended March 31,

 

(dollars in thousands, except per share data)

 

2025

 

 

2024

 

Revenues

 

$

230,854

 

 

$

215,407

 

 

 

 

 

 

 

Net earnings

 

$

96,458

 

 

$

94,371

 

Net earnings per share

 

$

0.51

 

 

$

0.52

 

 

 

 

 

 

 

FFO

 

$

158,734

 

 

$

151,261

 

FFO per share

 

$

0.85

 

 

$

0.83

 

 

 

 

 

 

 

Core FFO

 

$

160,907

 

 

$

151,578

 

Core FFO per share

 

$

0.86

 

 

$

0.83

 

 

 

 

 

 

 

AFFO

 

$

163,015

 

 

$

153,259

 

AFFO per share

 

$

0.87

 

 

$

0.84

 

 

1


 

OPERATING RESULTS

 

 

As of March 31, 2025

 

 

As of December 31, 2024

 

 

As of
March 31, 2024

 

Number of properties

 

 

3,641

 

 

 

3,568

 

 

 

3,546

 

Total gross leasable area (square feet)

 

 

37,311,000

 

 

 

36,557,000

 

 

 

36,137,000

 

Occupancy rate

 

 

97.7

%

 

 

98.5

%

 

 

99.4

%

Weighted average remaining lease term (years)

 

 

9.9

 

 

 

9.9

 

 

 

10.0

 

 

As previously announced, NNN initiated eviction proceedings for 64 properties leased to a mid-western restaurant operator. As of March 31, 2025, NNN had taken back possession of all 64 properties, of which 31 have been re-leased. Additionally, out of 35 properties that had previously been leased to a southeast U.S. furniture retailer that filed for bankruptcy in 2024, as of March 31, 2025, NNN had sold seven and re-leased five of these properties.

 

PROPERTY ACQUISITIONS

(dollars in thousands)

 

Quarter Ended March 31, 2025

 

Total dollars invested(1)

 

$

232,393

 

Number of properties

 

 

82

 

Gross leasable area (square feet)(2)

 

 

831,000

 

Weighted average cap rate(3)

 

 

7.4

%

Weighted average lease term (years)

 

 

18.4

 

 

(1)

Includes dollars invested in projects under construction or tenant improvements.

(2)

Includes additional square footage from completed construction on existing properties.

(3)

Calculated as the initial cash annual base rent divided by the total purchase price of the properties.

 

PROPERTY DISPOSITIONS

 

 

Quarter Ended March 31, 2025

 

(dollars in thousands)

 

Occupied

 

 

Vacant

 

 

Total

 

Number of properties

 

 

9

 

 

 

1

 

 

 

10

 

Gross leasable area (square feet)

 

 

58,000

 

 

 

14,000

 

 

 

72,000

 

Net sale proceeds

 

$

13,340

 

 

$

2,499

 

 

$

15,839

 

Weighted average cap rate(1)

 

 

4.9

%

 

 

 

 

 

4.9

%

 

(1)

Calculated as the cash annual base rent divided by the total gross proceeds received for the properties.

 

BALANCE SHEET AND LIQUIDITY

As of March 31, 2025, Gross Debt was $4.6 billion with a weighted average interest rate of 4.1% and a weighted average debt maturity of 11.6 years. The Company ended the first quarter 2025 with $1.1 billion of total available liquidity, comprised of $1.1 billion of unused line of credit capacity. Net Debt to annualized EBITDAre and fixed charge coverage was 5.5x and 4.2x, respectively, as of March 31, 2025.

 

DIVIDEND

As previously announced, on April 15, 2025, the Board of Directors of NNN declared a quarterly dividend of $0.58 per share payable May 15, 2025, to shareholders of record as of April 30, 2025. The quarterly dividend represents an annualized dividend of $2.32 per share, an annualized dividend yield of 5.4% and an AFFO payout ratio of 66% as of March 31, 2025. NNN is one of only three publicly traded real estate investment trusts to have increased annual dividends for 35 or more consecutive years.

 

2


 

2025 GUIDANCE

The Company maintains previously provided 2025 guidance as summarized below:

(dollars in millions, except per diluted share data)

 

2025
Guidance

Net earnings per share excluding any gains on disposition of real estate, impairment losses
      and executive retirement costs

 

$1.97 - $2.02

Real estate depreciation and amortization per share

 

$1.36

Core FFO per share

 

$3.33 - $3.38

AFFO per share

 

$3.39 - $3.44

General and administrative expenses

 

$47 - $48

Real estate expenses, net of tenant reimbursements

 

$15 - $16

Acquisition volume

 

$500 - $600

Disposition volume

 

$80 - $120

 

Guidance is based on current plans and assumptions and is subject to risks and uncertainties more fully described in this press release and the Company's reports filed with the Securities and Exchange Commission (the "Commission").

 

CONFERENCE CALL INFORMATION

The Company will host a conference call on Thursday, May 1, 2025 at 10:30 a.m. ET to discuss first quarter results. A live webcast of the conference call will be available on the Company's website at www.nnnreit.com or by using the following link. The conference call can also be accessed by dialing 888-506-0062 in the U.S. or 973-528-0011 for international callers and entering the participant code 696567 or referencing NNN REIT, Inc.

A telephonic replay of the call will be available through May 8, 2025, by dialing 877-481-4010 in the U.S. or 919-882-2331 internationally and entering the code 52285.

 

ABOUT NNN REIT, INC.

NNN invests in high-quality properties subject generally to long-term, net leases with minimal ongoing capital expenditures. As of March 31, 2025, the Company owned 3,641 properties in 50 states with a gross leasable area of approximately 37,311,000 square feet and a weighted average remaining lease term of 10 years. NNN is one of only three publicly traded real estate investment trusts to have increased annual dividends for 35 or more consecutive years. For more information on the Company, visit www.nnnreit.com.

 

FORWARD-LOOKING STATEMENTS

Statements in this press release that are not strictly historical are “forward-looking” statements. These statements generally are characterized by the use of terms such as "believe," "expect," "intend," "may," "estimated" or other similar words or expressions. Forward-looking statements involve known and unknown risks, which may cause the Company’s actual future results to differ materially from expected results. These risks include, among others, general economic conditions, including inflation, local real estate conditions, changes in interest rates, increases in operating costs, the preferences and financial condition of the Company's tenants, the availability of capital, risks related to the Company's status as a real estate investment trust ("REIT"), and the potential impacts of an epidemic or pandemic on the Company’s business operations, financial results and financial position on the world economy. Additional information concerning these and other factors that could cause actual results to differ materially from these forward-looking statements is contained from time to time in the Company’s Commission filings, including, but not limited to, the Company’s (i) Annual Report on Form 10-K for the year ended December 31, 2024 and (ii) Quarterly Report on Form 10-Q for the quarter ended March 31, 2025. Copies of each filing may be obtained from the Company or the Commission. Such forward-looking statements should be regarded solely as reflections of the Company’s current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. NNN REIT, Inc. undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date these statements were made.

 

3


 

DEFINITIONS

Funds From Operations ("FFO") is a relative non-GAAP financial measure of operating performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by the National Association of Real Estate Investment Trusts (“Nareit”) and is used by the Company as follows: net earnings (computed in accordance with GAAP) plus depreciation and amortization of assets unique to the real estate industry, excluding gains (or including losses), any applicable taxes on the disposition of certain assets and any impairment charges on a depreciable real estate asset, net of recoveries.

 

FFO is generally considered by industry analysts to be the most appropriate measure of performance of real estate companies. FFO does not necessarily represent cash provided by operating activities in accordance with GAAP and should not be considered an alternative to net earnings as an indication of the Company’s performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers FFO an appropriate measure of performance of an equity REIT because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time, and because industry analysts have accepted it as a performance measure.

 

Core Funds From Operations (“Core FFO”) is a non-GAAP measure of operating performance that adjusts FFO to eliminate the impact of certain GAAP income and expense amounts that the Company believes are infrequent and unusual in nature and/or not related to its core real estate operations. Exclusion of these items from similar FFO-type metrics is common within the REIT industry, and management believes that presentation of Core FFO provides investors with a potential metric to assist in their evaluation of the Company’s operating performance across multiple periods and in comparison to the operating performance of its peers because it removes the effect of unusual items that are not expected to impact the Company’s operating performance on an ongoing basis. Core FFO is used by management in evaluating the performance of the Company’s core business operations and is a factor in determining management compensation. Items included in calculating FFO that may be excluded in calculating Core FFO may include items such as transaction related gains, income or expense, impairments on land, executive retirement costs or other non-core amounts as they occur.

 

Adjusted Funds From Operations (“AFFO”) is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. AFFO adjusts FFO for certain non-cash items that reduce or increase net earnings in accordance with GAAP. AFFO should not be considered an alternative to net earnings, as an indication of the Company's performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers AFFO a useful supplemental measure of the Company’s performance.

 

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate as defined by Nareit (“EBITDAre”) is a metric established by Nareit and commonly used by real estate companies. The measure is a result of net earnings (computed in accordance with GAAP), plus interest expense, income tax expense, depreciation and amortization, excluding any gains (or including any losses) on disposition of real estate, any impairment charges, net of recoveries and after adjustments for income and losses attributable to noncontrolling interests. Management considers the non-GAAP measure of EBITDAre to be an appropriate measure of the Company's performance and should be considered in addition to, net earnings or loss, as a measure of the Company's operating performance.

 

Total Cash is comprised of cash and cash equivalents and restricted cash and cash held in escrow per GAAP as reported on the balance sheet summary.

 

Gross Assets represents total assets (reported in accordance with GAAP) adjusted to exclude accumulated amortization and depreciation and amortization of direct financing leases. The result provides an estimate of the investments made by the Company.

 

Total Debt is defined by the Company as total debt per GAAP as reported on the balance sheet summary including line of credit payable, notes payable, net of unamortized discount and unamortized debt costs and mortgages payable, net of unamortized premium and debt costs, as applicable.

 

Gross Debt is defined by the Company as Total Debt adjusted to exclude unamortized debt discounts and premiums and unamortized debt costs.

 

Net Debt is defined by the Company as Gross Debt less Total Cash.

4


 

 

Management considers the non-GAAP measures of Gross Debt and Net Debt each to be a key supplemental measure of the Company's overall liquidity, capital structure and leverage.

 

The Company’s computation of FFO, Core FFO, AFFO, EBITDAre, Total Cash, Gross Assets, Gross Debt and Net Debt may differ from the methodology for calculating these non-GAAP financial measures used by other REITs, and therefore, may not be comparable to such other REITs. Reconciliations of net earnings, Total Debt and total assets (all computed in accordance with GAAP) to FFO, Core FFO, AFFO, EBITDAre, Gross Assets, Gross Debt and Net Debt (each of which is a non-GAAP financial measure), as applicable, are included in the financial information accompanying this release.

 

Annualized Base Rent (“ABR”) represents the monthly cash base rent for all leases in place as of the end of the period multiplied by 12. Accordingly, this methodology produces an annualized amount as of a point in time but does not take into consideration future (i) scheduled rent increases, (ii) leasing activity, or (iii) lease expirations.

5


 

NNN REIT, Inc.

Income Statement Summary

(dollars in thousands, except per share data)

(unaudited)

 

 

 

Quarter Ended March 31,

 

 

 

2025

 

 

2024

 

Revenues:

 

 

 

 

 

 

Rental income

 

$

230,574

 

 

$

214,825

 

Interest and other income from real estate transactions

 

 

280

 

 

 

582

 

 

 

230,854

 

 

 

215,407

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

General and administrative

 

 

13,008

 

 

 

12,584

 

Real estate

 

 

9,375

 

 

 

7,154

 

Depreciation and amortization

 

 

64,617

 

 

 

60,615

 

Leasing transaction costs

 

 

130

 

 

 

33

 

Impairment losses – real estate, net of recoveries

 

 

1,512

 

 

 

1,204

 

Executive retirement costs

 

 

2,173

 

 

 

317

 

 

 

90,815

 

 

 

81,907

 

Gain on disposition of real estate

 

 

3,813

 

 

 

4,821

 

Earnings from operations

 

 

143,852

 

 

 

138,321

 

 

 

 

 

 

 

Other expenses (revenues):

 

 

 

 

Interest and other income

 

 

(329

)

 

 

(119

)

Interest expense

 

 

47,723

 

 

 

44,069

 

 

 

47,394

 

 

 

43,950

 

 

 

 

 

 

 

Net earnings

 

$

96,458

 

 

$

94,371

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

Basic

 

 

186,855,097

 

 

 

181,794,208

 

Diluted

 

 

187,080,084

 

 

 

182,212,897

 

 

 

 

 

 

 

Net earnings per share available to stockholders:

 

 

 

 

 

 

Basic

 

$

0.52

 

 

$

0.52

 

Diluted

 

$

0.51

 

 

$

0.52

 

 

 

6


 

NNN REIT, Inc.

Other Information

(dollars in thousands)

(unaudited)

 

 

 

Quarter Ended March 31,

 

 

 

2025

 

 

2024

 

Rental income from operating leases(1)

 

$

224,056

 

 

$

209,084

 

Earned income from direct financing leases(1)

 

$

114

 

 

$

119

 

Percentage rent(1)

 

$

886

 

 

$

888

 

 

 

 

 

 

 

Real estate expenses reimbursed from tenants(1)

 

$

5,518

 

 

$

4,734

 

Real estate expenses

 

 

(9,375

)

 

 

(7,154

)

Real estate expenses, net of tenant reimbursements

 

$

(3,857

)

 

$

(2,420

)

 

 

 

 

 

 

Amortization of debt costs

 

$

1,466

 

 

$

1,301

 

Non-real estate depreciation expense

 

$

43

 

 

$

111

 

 

(1)

For the quarters ended March 31, 2025 and 2024, the aggregate of such amounts is $230,574 and $214,825, respectively, and is classified as rental income on the income statement summary.

 

7


 

NNN REIT, Inc.

Balance Sheet Summary

(dollars in thousands)

(unaudited)

 

 

 

March 31,
2025

 

 

December 31,
2024

 

Assets:

 

 

 

 

 

 

Real estate portfolio, net of accumulated depreciation and amortization

 

$

8,898,036

 

 

$

8,746,168

 

Cash and cash equivalents

 

 

5,097

 

 

 

8,731

 

Restricted cash and cash held in escrow

 

 

427

 

 

 

331

 

Receivables, net of allowance of $679 and $617, respectively

 

 

3,577

 

 

 

2,975

 

Accrued rental income, net of allowance of $3,311 and $4,156, respectively

 

 

34,245

 

 

 

34,005

 

Debt costs, net of accumulated amortization of $27,725 and $27,002, respectively

 

 

8,288

 

 

 

8,958

 

Other assets

 

 

72,048

 

 

 

71,560

 

Total assets

 

$

9,021,718

 

 

$

8,872,728

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Line of credit payable

 

$

116,300

 

 

$

 

Notes payable, net of unamortized discount and unamortized debt costs

 

 

4,375,337

 

 

 

4,373,803

 

Accrued interest payable

 

 

74,698

 

 

 

29,699

 

Other liabilities

 

 

98,896

 

 

 

106,951

 

Total liabilities

 

 

4,665,231

 

 

 

4,510,453

 

 

 

 

 

 

 

 

Total equity

 

 

4,356,487

 

 

 

4,362,275

 

 

 

 

 

 

 

Total liabilities and equity

 

$

9,021,718

 

 

$

8,872,728

 

 

 

 

 

 

 

Common shares outstanding

 

 

187,950,480

 

 

 

187,540,929

 

 

8


 

NNN REIT, Inc.

Reconciliation of Non-GAAP Financial Measures

(dollars in thousands, except per share data)

(unaudited)

 

 

Quarter Ended March 31,

 

 

 

2025

 

 

2024

 

Net earnings

 

$

96,458

 

 

$

94,371

 

Real estate depreciation and amortization

 

 

64,577

 

 

 

60,507

 

Gain on disposition of real estate

 

 

(3,813

)

 

 

(4,821

)

Impairment losses – depreciable real estate, net of recoveries

 

 

1,512

 

 

 

1,204

 

FFO

 

 

158,734

 

 

 

151,261

 

Executive retirement costs

 

 

2,173

 

 

 

317

 

Core FFO

 

 

160,907

 

 

 

151,578

 

Straight-line accrued rent, net of reserves

 

 

(509

)

 

 

36

 

Net capital lease rent adjustment

 

 

60

 

 

 

54

 

Below-market rent amortization

 

 

(93

)

 

 

(117

)

Stock based compensation expense

 

 

3,571

 

 

 

3,567

 

Capitalized interest expense

 

 

(921

)

 

 

(1,859

)

AFFO

 

$

163,015

 

 

$

153,259

 

 

 

 

 

 

 

FFO per share:

 

 

 

 

Basic

 

$

0.85

 

 

$

0.83

 

Diluted

 

$

0.85

 

 

$

0.83

 

 

 

 

 

 

 

Core FFO per share:

 

 

 

 

 

 

Basic

 

$

0.86

 

 

$

0.83

 

Diluted

 

$

0.86

 

 

$

0.83

 

 

 

 

 

 

 

AFFO per share:

 

 

 

 

 

 

Basic

 

$

0.87

 

 

$

0.84

 

Diluted

 

$

0.87

 

 

$

0.84

 

 

 

 

 

 

 

 

Dividend per share

 

$

0.5800

 

 

$

0.5650

 

AFFO payout ratio(1)

 

 

66

%

 

 

67

%

 

(1)

Calculated as total dividends paid as a percentage of AFFO for each respective period.

 

9


 

NNN REIT, Inc.

Reconciliation of Non-GAAP Financial Measures (continued)

(dollars in thousands, except per share data)

(unaudited)

 

 

Quarter Ended March 31,

 

 

 

2025

 

 

2024

 

Net earnings

 

$

96,458

 

 

$

94,371

 

Interest expense

 

 

47,723

 

 

 

44,069

 

Depreciation and amortization

 

 

64,617

 

 

 

60,615

 

Gain on disposition of real estate

 

 

(3,813

)

 

 

(4,821

)

Impairment losses – real estate, net of recoveries

 

 

1,512

 

 

 

1,204

 

EBITDAre

 

$

206,497

 

 

$

195,438

 

 

 

 

 

 

 

 

Interest expense

 

$

47,723

 

 

$

44,069

 

Add back: capitalized interest

 

 

921

 

 

 

1,859

 

Fixed charges

 

$

48,644

 

 

$

45,928

 

 

 

 

 

 

 

 

 

 

March 31,
2025

 

 

December 31,
2024

 

Total assets

 

$

9,021,718

 

 

$

8,872,728

 

Accumulated depreciation & amortization

 

 

2,123,438

 

 

 

2,065,520

 

Amortization of direct financing leases

 

 

2,715

 

 

 

2,655

 

Gross Assets

 

$

11,147,871

 

 

$

10,940,903

 

 

 

 

 

 

 

 

Debt outstanding:

 

 

 

 

 

 

Line of credit

 

$

116,300

 

 

$

 

Notes payable, net of unamortized discount and unamortized debt costs

 

 

4,375,337

 

 

 

4,373,803

 

Total Debt

 

 

4,491,637

 

 

 

4,373,803

 

Unamortized note discount

 

 

45,646

 

 

 

46,437

 

Unamortized debt costs

 

 

29,017

 

 

 

29,760

 

Gross Debt

 

 

4,566,300

 

 

 

4,450,000

 

Total Cash

 

 

(5,524

)

 

 

(9,062

)

Net Debt

 

$

4,560,776

 

 

$

4,440,938

 

 

 

10


 

NNN REIT, Inc.

Debt Summary

As of March 31, 2025

(dollars in thousands)

(unaudited)

 

Unsecured Debt

 

Principal

 

 

Principal,
Net of
Unamortized
Discount

 

 

Stated
Rate

 

 

Effective
Rate

 

 

Maturity Date

Line of credit payable

 

$

116,300

 

 

$

116,300

 

 

SOFR +
87.5 bps

 

 

 

5.185

%

 

April 2028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

400,000

 

 

 

399,928

 

 

 

4.000

%

 

 

4.029

%

 

November 2025

2026

 

 

350,000

 

 

 

349,237

 

 

 

3.600

%

 

 

3.733

%

 

December 2026

2027

 

 

400,000

 

 

 

399,534

 

 

 

3.500

%

 

 

3.548

%

 

October 2027

2028

 

 

400,000

 

 

 

398,852

 

 

 

4.300

%

 

 

4.388

%

 

October 2028

2030

 

 

400,000

 

 

 

399,317

 

 

 

2.500

%

 

 

2.536

%

 

April 2030

2033

 

 

500,000

 

 

 

489,806

 

 

 

5.600

%

 

 

5.905

%

 

October 2033

2034

 

 

500,000

 

 

 

494,232

 

 

 

5.500

%

 

 

5.662

%

 

June 2034

2048

 

 

300,000

 

 

 

296,240

 

 

 

4.800

%

 

 

4.890

%

 

October 2048

2050

 

 

300,000

 

 

 

294,596

 

 

 

3.100

%

 

 

3.205

%

 

April 2050

2051

 

 

450,000

 

 

 

442,273

 

 

 

3.500

%

 

 

3.602

%

 

April 2051

2052

 

 

450,000

 

 

 

440,339

 

 

 

3.000

%

 

 

3.118

%

 

April 2052

Total

 

 

4,450,000

 

 

 

4,404,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total unsecured debt(1)

 

$

4,566,300

 

 

$

4,520,654

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt costs

 

 

 

 

$

(43,820

)

 

 

 

 

 

 

 

 

Accumulated amortization

 

 

 

14,803

 

 

 

 

 

 

 

 

 

Debt costs, net of accumulated amortization

 

 

 

(29,017

)

 

 

 

 

 

 

 

 

Notes payable, net of unamortized discount and
    unamortized debt costs

 

 

$

4,375,337

 

 

 

 

 

 

 

 

 

 

(1)

 

Unsecured debt has a weighted average interest rate of 4.1% and a weighted average maturity of 11.6 years.

 

 

11


 

NNN REIT, Inc.

Debt Summary – Continued

As of March 31, 2025

(unaudited)

 

Credit Metrics

 

 

March 31,
2025

 

December 31,
2024

Gross Debt / Gross Assets

 

41.0%

 

40.7%

Net Debt / EBITDAre (last quarter annualized)

 

5.5

 

5.6

EBITDAre / fixed charges

 

4.2

 

4.2

 

Credit Facility and Notes Covenants

The following is a summary of key financial covenants for the Company's unsecured credit facility and notes, as defined and calculated per the terms of the facility's credit agreement and the notes' governing documents, respectively, which are included in the Company's filings with the Commission. These calculations, which are not based on U.S. GAAP measurements, are presented to investors to show that as of March 31, 2025, the Company believes it is in compliance with the covenants.

 

Key Covenants

 

Required

 

March 31,
2025

Unsecured Bank Credit Facility:

 

 

 

 

Maximum leverage ratio

 

< 0.60

 

0.38

Minimum fixed charge coverage ratio

 

> 1.50

 

4.27

Maximum secured indebtedness ratio

 

< 0.40

 

Unencumbered asset value ratio

 

> 1.67

 

2.71

Unencumbered interest ratio

 

> 1.75

 

4.19

Unsecured Notes:

 

 

 

 

Limitation on incurrence of total debt

 

≤ 60%

 

40%

Limitation on incurrence of secured debt

 

≤ 40%

 

Debt service coverage ratio

 

≥ 1.5

 

4.2

Maintenance of total unencumbered assets

 

≥ 150%

 

248%

 

12


 

NNN REIT, Inc.

Property Portfolio

As of March 31, 2025

 

Top 20 Lines of Trade

 

 

 

 

% of ABR

 

 

 

 

As of March 31,

 

 

Lines of Trade

 

2025(1)

 

2024(2)

1.

 

Automotive service

 

17.9%

 

16.3%

2.

 

Convenience stores

 

16.8%

 

16.2%

3.

 

Restaurants – limited service

 

8.3%

 

8.5%

4.

 

Family entertainment centers

 

7.1%

 

6.7%

5.

 

Restaurants – full service

 

7.1%

 

8.6%

6.

 

Recreational vehicle dealers, parts and accessories

 

5.0%

 

4.6%

7.

 

Health and fitness

 

4.0%

 

4.4%

8.

 

Theaters

 

3.9%

 

4.1%

9.

 

Equipment rental

 

3.2%

 

2.9%

10.

 

Automotive parts

 

2.5%

 

2.4%

11.

 

Wholesale clubs

 

2.4%

 

2.5%

12.

 

Drug stores

 

2.1%

 

2.3%

13.

 

Home improvement

 

2.0%

 

2.2%

14.

 

Medical service providers

 

1.9%

 

1.8%

15.

 

Pet supplies and services

 

1.6%

 

1.1%

16.

 

Furniture

 

1.3%

 

2.0%

17.

 

Consumer electronics

 

1.3%

 

1.3%

18.

 

General merchandise

 

1.2%

 

1.4%

19.

 

Travel plazas

 

1.2%

 

1.3%

20.

 

Home furnishings

 

1.1%

 

1.3%

 

Other

 

8.1%

 

8.1%

 

Total

 

100.0%

 

100.0%

 

Top 10 States

 

 

State

 

% of
ABR
(1)

 

 

 

State

 

% of
ABR
(1)

1.

 

Texas

 

19.0%

 

6.

 

Tennessee

 

3.7%

2.

 

Florida

 

8.7%

 

7.

 

North Carolina

 

3.7%

3.

 

Illinois

 

5.0%

 

8.

 

Indiana

 

3.6%

4.

 

Georgia

 

4.5%

 

9.

 

Virginia

 

3.4%

5.

 

Ohio

 

4.2%

 

10.

 

Arizona

 

3.2%

 

Based on ABR of:

 

(1)

$874,301,000 as of March 31, 2025.

 

(2)

$831,010,000 as of March 31, 2024.

 

 

13


 

NNN REIT, Inc.

Property Portfolio – Continued

As of March 31, 2025

 

Top 20 Tenants

 

 

Tenant

 

# of
Properties

 

% of
ABR
(1)

1.

 

7-Eleven

 

146

 

4.5%

2.

 

Mister Car Wash

 

121

 

4.0%

3.

 

Dave & Buster's

 

34

 

3.8%

4.

 

Camping World

 

48

 

3.8%

5.

 

GPM Investments (convenience stores)

 

148

 

2.8%

6.

 

Flynn Restaurant Group (Taco Bell/Arby's)

 

204

 

2.6%

7.

 

AMC Theatres

 

20

 

2.6%

8.

 

BJ's Wholesale Club

 

13

 

2.4%

9.

 

Kent Distributors (convenience stores)

 

49

 

2.3%

10.

 

LA Fitness

 

25

 

2.3%

11.

 

Mavis Tire Express Services

 

140

 

2.2%

12.

 

Couche Tard (Pantry)

 

91

 

2.1%

13.

 

Walgreens

 

49

 

1.8%

14.

 

Chuck E. Cheese

 

51

 

1.8%

15.

 

Sunoco

 

53

 

1.7%

16.

 

Casey's General Stores (convenience stores)

 

62

 

1.6%

17.

 

United Rentals

 

49

 

1.6%

18.

 

Tidal Wave Auto Spa

 

35

 

1.4%

19.

 

Super Star Car Wash

 

33

 

1.3%

20.

 

Lifetime Fitness

 

3

 

1.3%

 

 

Other

 

2,267

 

52.1%

 

 

Total

 

3,641

 

100.0%

 

 

Lease Expirations(2)

 

 

% of
ABR
(1)

 

# of
Properties

 

Gross Leasable
Area
(3)

 

 

 

% of
ABR
(1)

 

# of
Properties

 

Gross Leasable
Area
(3)

2025

 

2.5%

 

107

 

608,000

 

2031

 

6.9%

 

187

 

2,633,000

2026

 

4.1%

 

201

 

1,966,000

 

2032

 

5.2%

 

191

 

1,873,000

2027

 

7.3%

 

219

 

3,311,000

 

2033

 

4.6%

 

136

 

1,411,000

2028

 

5.7%

 

254

 

2,277,000

 

2034

 

5.6%

 

179

 

2,332,000

2029

 

4.5%

 

142

 

2,081,000

 

Thereafter

 

49.0%

 

1,772

 

15,637,000

2030

 

4.6%

 

169

 

2,202,000

 

 

 

 

 

 

 

 

 

(1)

 

Based on ABR of $874,301,000 as of March 31, 2025.

(2)

 

As of March 31, 2025, the weighted average remaining lease term is 9.9 years.

(3)

 

Square feet.

 

 

14