Exhibit 99.2

 

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

 

On June 10, 2025, Global Net Lease, Inc. (“GNL” or the “Company”, “we” “our,” or “us”) completed the sale of 28 properties (the “Second Closing”) to RCG Venture Holdings, LLC (“RCG”) pursuant to a purchase and sale agreement, dated as of February 25, 2025 (the “PSA”). Under the PSA, the Company agreed to sell 100 multi-tenant retail properties (the “Multi-Tenant Retail Portfolio”) to RCG (the “RCG Multi-Tenant Retail Disposition”). The tenant at one property, which was part of the Multi-Tenant Retail Portfolio, exercised its right of first refusal and will be purchasing the property at a later date. As a result, a total of 99 properties are expected to be sold to RCG. In connection with the Second Closing, approximately $256.3 million of secured debt was assumed by RCG (for additional information see Note B in the notes to the unaudited pro forma consolidated balance sheet as of March 31, 2025 presented below).

 

Under the PSA, the base purchase price was approximately $1.780 billion, of which approximately $1.067 billion related to the sale of 59 properties in the first closing which occurred on March 25, 2025 (the “First Closing”) and approximately $395.0 million related to the Second Closing. The base purchase price is subject to various adjustments as described in more detail in Note C in the notes to the unaudited pro forma consolidated balance sheet as of March 31, 2025 presented below.

 

The RCG Multi-Tenant Retail Disposition is expected to be fully consummated upon the third and final closing during the second quarter of 2025, comprised of 12 properties secured by a $210.0 million mortgage from Société Générale and UBS AG. The closing of these remaining 12 properties is subject to a number of customary conditions, including, but not limited to, the consent of certain of the Company’s existing lenders (noted above) for RCG to assume the debt secured by these 12 properties.

 

The following unaudited pro forma consolidated financial information of the Company as of March 31, 2025 and for the years ended December 31, 2024 and 2023, has been prepared for informational purposes only in accordance with Article 11 of Regulation S-X. The unaudited pro forma consolidated balance sheet included herein as of March 31, 2025 gives effect to the Second Closing as if it closed on March 31, 2025. The unaudited pro forma consolidated statement of operations for the fiscal year ended December 31, 2024, gives effect to the First Closing and the Second Closing as if each had closed on January 1, 2024. The unaudited pro forma consolidated financial information of the Company for the fiscal quarter ended March 31, 2025 is not included herein since the results of operations of the Multi-Tenant Retail Portfolio is presented entirely in discontinued operations, as reported in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2025. Also, estimated remaining transaction costs have been pushed back and are reflected in the unaudited pro forma consolidated financial information for the fiscal year ended December 31, 2024.

 

The unaudited pro forma consolidated statement of operations for the year ended December 31, 2023 is included to reflect the impact of discontinued operations resulting from the sale of the properties in the First Closing and the Second Closing (the properties sold in each such closing, as applicable, the “Disposal Group”). An unaudited pro forma consolidated statement of operations for the year ended December 31, 2022 is not presented since the Multi-Tenant Retail Portfolio was acquired in September of 2023.

 

The unaudited pro forma consolidated financial information of the Company reflects the following:

 

·The removal of the assets, liabilities and historical operating results of the properties sold in the Second Closing. In addition, the annual income statements also reflect the removal of the properties sold in the First Closing, the impact of which is currently included only in the historical results for the first quarter ended March 31, 2025;

 

·The assumption of two mortgages by RCG;

 

·Consideration received from RCG; and

 

·Recognition of the gain on sale, net of estimated selling costs.

 

The unaudited pro forma consolidated financial statements of the Company are based on information currently available, including certain assumptions which are subject to change and may not be realized, and such information represents our best estimates based on information currently available and may differ from those presented within our future filings with the Securities and Exchange Commission beginning with our Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.

 

The unaudited pro forma consolidated financial statements of the Company are not necessarily indicative of what the Company’s financial condition or results of operations would have been for the periods presented, nor are they representative of the future financial condition or results of operations of the Company. These financial statements should be read in conjunction with the following documents:

 

·The unaudited consolidated financial statements of the Company for the quarter ended March 31, 2025, and their accompanying notes, included in GNL’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2025.

 

·The audited consolidated financial statements of the Company for the year ended December 31, 2024, and their accompanying notes, included in GNL’s Annual Report on Form 10-K for the year ended December 31, 2024.

 

 

 

 

GLOBAL NET LEASE, INC.

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

AS OF MARCH 31, 2025

(In thousands, except share and per share amounts)

 

         Second Closing Transaction
Accounting Adjustments
         
    GNL
Historical
    Removal of the
Disposal Group
    Other
Adjustments
       

GNL
Pro Forma

 
    (A)    (B)    (C)          
ASSETS                        
Real estate investments, at cost:                        
Land  $755,520   $   $       $755,520 
Buildings, fixtures and improvements   3,972,434                3,972,434 
Construction in progress   2,024                2,024 
Acquired intangible lease assets   648,368                648,368 
Total real estate investments, at cost   5,378,346                5,378,346 
Less accumulated depreciation and amortization   (1,016,159)               (1,016,159)
Total real estate investments, net   4,362,187                4,362,187 
Assets held for sale   171,675                171,675 
Assets related to discontinued operations   670,483    (364,474)           306,009 
Cash and cash equivalents   147,047        129,704 (C-1)    276,751 
Restricted cash   59,144        (8,857 ) (C-2)    50,287 
Derivative assets, at fair value   327                327 
Unbilled straight-line rent   92,757                92,757 
Operating lease right-of-use asset   67,461                67,461 
Prepaid expenses and other assets   51,360                51,360 
Multi-tenant retail disposition receivable, net   108,729        5,483 (C-3)    114,212 
Deferred tax assets   4,915                4,915 
Goodwill   44,842                44,842 
Deferred financing costs, net   8,407                8,407 
Total Assets  $5,789,334   $(364,474)  $126,330       $5,551,190 
                         
LIABILITIES AND EQUITY                        
Mortgage notes payable, net  $1,774,116   $   $       $1,774,116 
Revolving credit facility   547,406                547,406 
Senior notes, net   911,416                911,416 
Acquired intangible lease liabilities, net   20,441                20,441 
Derivative liabilities, at fair value   2,679                2,679 
Accounts payable and accrued expenses   47,789        (4,079 ) (C-4)    43,710 
Operating lease liability   40,673                40,673 
Prepaid rent   14,389                14,389 
Deferred tax liability   5,991                5,991 
Dividends payable   11,990                11,990 
Real estate liabilities held for sale   1,377                1,377 
Liabilities related to discontinued operations   495,515    (279,208)           216,307 
Total Liabilities   3,873,782    (279,208)   (4,079 )      3,590,495 
Commitments and contingencies                    
Stockholders’ Equity:                       
7.25% Series A cumulative redeemable preferred stock, $0.01 par value, liquidation preference $25.00 per share, 9,959,650 shares authorized, 6,799,467 shares issued and outstanding as of March 31, 2025 and December 31, 2024   68                68 
6.875% Series B cumulative redeemable perpetual preferred stock, $0.01 par value, liquidation preference $25.00 per share, 11,450,000 shares authorized, 4,695,887 shares issued and outstanding as of March 31, 2025 and December 31, 2024   47                47 
7.500% Series D cumulative redeemable perpetual preferred stock, $0.01 par value, liquidation preference $25.00 per share, 7,933,711 shares authorized, issued and outstanding as of March 31, 2025 and December 31, 2024   79                79 
7.375% Series E cumulative redeemable perpetual preferred stock, $0.01 par value, liquidation preference $25.00 per share, 4,595,175 shares authorized,  issued and outstanding as of March 31, 2025 and December 31, 2024   46                46 
Common stock, $0.01 par value, 250,000,000 shares authorized, 228,730,355 and 231,051,139 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively   3,617                3,617 
Additional paid-in capital   4,342,134                4,342,134 
Accumulated other comprehensive loss   (15,755)               (15,755)
Accumulated deficit   (2,414,684)   (85,266)   130,409        (2,369,541)
Total Stockholders’ Equity   1,915,552    (85,266)   130,409        1,960,695 
Non-controlling interest                    
Total Equity   1,915,552    (85,266)   130,409        1,960,695 
Total Liabilities and Equity  $5,789,334   $(364,474)  $126,330       $5,551,190 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 

 

GLOBAL NET LEASE, INC.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

 

The above unaudited pro forma consolidated financial statement presentation has been prepared based upon certain pro forma adjustments to the historical consolidated financial statements of the Company. Certain assumptions regarding the operations of the Company have been made in connection with the preparation of these unaudited pro forma consolidated financial statements. These assumptions are as follows:

 

Adjustments to Pro Forma Consolidated Balance Sheet

 

(A) Represents the Company’s historical consolidated balance sheet as of March 31, 2025, which was derived from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2025.

 

(B) Represents the removal of the historical consolidated balance sheet amounts of the 28 properties sold in the Second Closing as of March 31, 2025. Also, includes the removal of approximately $256.3 million in mortgage debt, secured by the 28 properties sold in the Second Closing, which was assumed by RCG. The original mortgage, provided by Barclays Capital Real Estate Inc., Société Générale, KeyBank, and Bank of Montreal, had a principal balance of $260.0 million and was secured by 29 properties. Prior to the Second Closing, approximately $3.7 million of the original mortgage was released and allocated to a property, which was part of the Multi-Tenant Retail Portfolio, whose tenant exercised a right of first refusal and who will be purchasing the property from the Company at a later date.

 

(C) Represents other transaction adjustments related to the Second Closing as follows:

 

    (in thousands)  Amount 
     Second Closing contract sale price  $395,124 
     Adjustments:     
     Amounts held in escrow   (1,858)
 (C-4)   Property operating cost prorations and other expense adjustments at closing   (4,079)
     Amounts due to RCG for tenant improvements and leasing commissions   (1,294)
     Adjustments for leasing activity(a)   (7,506)
     Closing costs related to Second Closing   (3,266)
     Adjusted contract sale price   377,121 
     Mortgage assumed by RCG (see Note B above)   (256,274)
 (C-2)   Lender escrows assumed by RCG   8,857 
 (C-1)   Net cash received from RCG at the Second Closing  $129,704 

 

 

 

(a)  Primarily represents adjustments for leasing activity as outlined in the PSA. Primarily relates to (i) leases either excluded completely from, or added to, the Second Closing contract sale price and (ii) leases which the Company may collect the related cash consideration after the Second Closing in accordance with the terms of the PSA.

 

    (in thousands)  Amount 
     Adjusted contract sale price (per table above)  $377,121 
 (C-3)   Receivable recorded for potential consideration received after the Second Closing (a)   5,483 
     Final contract sale price(b)  $382,604 

 

 

 

(a)  Represents expected consideration to be received by the Company from RCG for leases in process at the time of, and specifically related to the properties sold in, the Second Closing. As part of the portfolio sold, there are leases that have not yet commenced at the time of the Second Closing. As part of the transaction, we agreed for the Buyer to pay the portion of proceeds attributed to each of those leases when the respective tenants move into their space. This receivable represents the full potential amount to be received less the fair value of the embedded derivative ascribed to these potential commencements. This embedded derivative will be marked to market each period with changes in value being recorded through earnings.

 

(b)  Defined as the adjusted contract sales price at the Second Closing plus adjustment for cost prorations and receivables recorded for expected consideration to be received by the Company from RCG for leases in process at the time of, and specifically related to the properties sold in, the Second Closing.

 

 

 

 

GLOBAL NET LEASE, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2024

(In thousands, except share and per share amounts)

 

       First Closing   Second Closing 
          Transaction Accounting
Adjustments
         Transaction Accounting
Adjustments
      
    GNL
Historical
    Removal of
the Disposal
Group
    Other
Adjustments
    GNL
Pro Forma
    Removal of
the Disposal
Group
    Other
Adjustments
    GNL
Pro Forma
 
    (A)    (B)    (C)         (D)           
Revenue from tenants  $805,010   $(141,664)  $   $663,346   $(53,380)  $   $609,966 
                                    
Expenses:                                   
Property operating   142,497    (50,492)       92,005    (15,868)       76,137 
Impairment charges   90,410            90,410            90,410 
Merger, transaction and other costs   6,026            6,026            6,026 
General and administrative   57,734    (1,821)       55,913    (303)       55,610 
Equity-based compensation   8,931            8,931            8,931 
Depreciation and amortization   349,943    (83,525)       266,418    (25,860)       240,558 
Total expenses   655,541    (135,838)       519,703    (42,031)       477,672 
Operating income (loss) before gain (loss) on dispositions of real estate investments   149,469    (5,826)       143,643    (11,349)       132,294 
Gain (loss) on dispositions of real estate investments   57,015        (66,038)   (9,023)       45,841(E)   36,818 
Operating income (loss)   206,484    (5,826)   (66,038)   134,620    (11,349)   45,841    169,112 
Other income (expense):                                   
Interest expense   (326,932)   929    84,687    (241,316)   17,038        (224,278)
Loss on extinguishment and modification of debt   (15,877)           (15,877)           (15,877)
Gain (loss) on derivative instruments   4,229            4,229            4,229 
Unrealized gains on undesignated foreign currency advances and other hedge ineffectiveness   3,249            3,249            3,249 
Other income   1,720    (551)       1,169    (32)       1,137 
Total other expense, net   (333,611)   378    84,687    (248,546)   17,006        (231,540)
Net (loss) income before income tax   (127,127)   (5,448)   18,649    (113,926)   5,657    45,841    (62,428)
Income tax expense   (4,445)   52        (4,393)           (4,393)
Net (loss) income   (131,572)   (5,396)   18,649    (118,319)   5,657    45,841    (66,821)
Preferred stock dividends   (43,744)           (43,744)   5        (43,739)
Net loss attributable to common stockholders  $(175,316)  $(5,396)  $18,649   $(162,063)  $5,662   $45,841    (110,560)
                                    
Basic and Diluted Loss Per Common Share:                                   
Net loss per share attributable to common stockholders — Basic  $(0.76)                            (0.48)
Net loss per share attributable to common stockholders — Diluted  $(0.76)                           $(0.48)
Weighted average common shares outstanding:                                   
Basic   230,440,385                             230,440,385 
Diluted   230,440,385                             230,440,385 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 

 

GLOBAL NET LEASE, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

(In thousands, except share and per share amounts)

 

         First Closing    Second Closing 
         Transaction
Accounting
Adjustments
     Transaction
Accounting
Adjustments
  
    GNL
Historical
    Removal of the
Disposal Group
    GNL
Pro Forma
    Removal of the
Disposal Group
    GNL
Pro Forma
 
    (A)    (B)         (C)      
Revenue from tenants  $515,070   $(41,333)  $473,737   $(16,175)  $457,562 
                          
Expenses:                         
Property operating   67,839    (15,249)   52,590    (5,080)   47,510 
Operating fees to related parties   28,283        28,283        28,283 
Impairment charges   68,684        68,684        68,684 
 Merger, transaction and other costs   54,492        54,492        54,492 
Settlement costs   29,727        29,727        29,727 
General and administrative   40,187    (237)   39,950    (81)   39,869 
Equity-based compensation   17,297        17,297        17,297 
Depreciation and amortization   222,271    (27,257)   195,014    (7,977)   187,037 
Total expenses   528,780    (42,743)   486,037    (13,138)   472,899 
Operating income (loss) before gain (loss) on dispositions of real estate investments   (13,710)   1,410    (12,300)   (3,037)   (15,337)
Gain (loss) on dispositions of real estate investments   (1,672)       (1,672)       (1,672)
Operating income (loss)   (15,382)   1,410    (13,972)   (3,037)   (17,009)
Other income (expense):                         
Interest expense   (179,411)   839    (178,572)   5,167    (173,405)
Loss on extinguishment and modification of debt   (1,221)       (1,221)       (1,221)
Gain (loss) on derivative instruments   (3,691)       (3,691)       (3,691)
Unrealized gains on undesignated foreign currency advances and other hedge ineffectiveness                    
Other income   2,270    8    2,278    (5)   2,273 
Total other expense, net   (182,053)   847    (181,206)   5,162    (176,044)
Net (loss) income before income tax   (197,435)   2,257    (195,178)   2,125    (193,053)
Income tax expense   (14,475)       (14,475)       (14,475)
Net (loss) income   (211,910)   2,257    (209,653)   2,125    (207,528)
Preferred stock dividends   (27,438)       (27,438)       (27,438)
Net loss attributable to common stockholders  $(239,348)  $2,257   $(237,091)  $2,125   $(234,966)
                          
Basic and Diluted Loss Per Common Share:                         
Net loss per share attributable to common stockholders — Basic  $(1.71)                 $(1.68)
Net loss per share attributable to common stockholders — Diluted  $(1.71)                 $(1.68)
Weighted average common shares outstanding:                         
Basic   142,584,332                   142,584,332 
Diluted   142,584,332                   142,584,332 

 

 

 

 

GLOBAL NET LEASE, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

(In thousands, except share and per share amounts)

 

The above unaudited pro forma consolidated financial statement presentation has been prepared based upon certain pro forma adjustments to the historical consolidated financial statements of the Company. Certain assumptions regarding the operations of the Company have been made in connection with the preparation of these unaudited pro forma consolidated financial statements. These assumptions are as follows:

 

Adjustments to Pro Forma Consolidated Statement of Operations

 

Year Ended December 31, 2024

 

(A) Represents the Company’s historical consolidated statement of operations activity for the year ended December 31, 2024, which was derived from the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.

 

(B) Represents the removal of the historical consolidated statement of operations activity for the 59 properties sold in the First Closing for the year ended December 31, 2024, as presented in the Company’s Unaudited Pro Forma Consolidated Financial Statements filed as Exhibit 99.2 to its Current Report on Form 8-K filed on March 28, 2025.

 

(C) Represents transaction adjustments related to the First Closing as presented in the Company’s Unaudited Pro Forma Consolidated Financial Statements filed as Exhibit 99.2 to its Current Report on Form 8-K filed on March 28, 2025.

 

(D) Represents the removal of the historical consolidated statement of operations activity, as well as interest expense, for the 28 properties sold in the Second Closing for the year ended December 31, 2024.

 

(E) Represents the estimated gain on disposition, calculated as the final contract sale price (approximately $382.6 million) less the net book value of the assets sold (excluding debt assumed by RCG) in the Second Closing as of March 31, 2025 to approximate the net book value as of the Second Closing (approximately $336.8 million).

 

Year Ended December 31, 2023

 

(A) Represents the Company’s historical consolidated statement of operations activity for the year ended December 31, 2023, which was derived from the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.

 

(B) Represents the removal of the historical consolidated statement of operations activity for the 59 properties sold in the First Closing for the year ended December 31, 2023 as presented in the Company’s Unaudited Pro Forma Consolidated Financial Statements filed as Exhibit 99.2 to its Current Report on Form 8-K filed on March 28, 2025.

 

(C) Represents the removal of the historical consolidated statement of operations activity, as well as interest expense, for the 28 properties sold in the Second Closing for the year ended December 31, 2023.