Exhibit 99.1

img41624055_0.jpg

NEWS RELEASE

For information contact:

Vincent H. Chao

Chief Financial Officer

(407) 265-7348

 FOR IMMEDIATE RELEASE

August 5, 2025

 

NNN REIT, Inc. Announces Second Quarter 2025 Results and Increased 2025 Guidance

 

Orlando, Florida, August 5, 2025 – NNN REIT, Inc. (NYSE: NNN) (the "Company" or "NNN"), a real estate investment trust, today announced financial and operating results for the quarter and six months ended June 30, 2025. Highlights include:

 

Second Quarter 2025 Highlights:

Reported net earnings of $0.54 per diluted share
Grew Core FFO and AFFO per diluted share by 1.2% over prior year results, to $0.84 and $0.85, respectively
Increased ABR by 6.7% over prior year results
Closed on $232.5 million of investments at an initial cash cap rate of 7.4%, with a weighted average lease term of 17.8 years and $464.9 million of investments in the six months ended June 30, 2025, equating to 85% of the initial full year acquisition plan at the midpoint
Sold 23 properties for $51.2 million, including $24.7 million of income producing properties at a weighted average cap rate of 6.2%
Raised $10.9 million in gross proceeds from the issuance of 254,222 common shares at an average price per share of $43.03
Improved balance sheet flexibility, following the end of the quarter, through the issuance of $500 million principal amount of 4.600% senior unsecured notes due 2031 ("2031 Notes") and the repayment of the outstanding balance on the unsecured revolving line of credit
Pro forma for the 2031 Notes, the Company had a sector leading weighted average debt maturity of 11.0 years, no encumbered assets, no floating rate debt and $1.4 billion of total available liquidity
Paid a $0.58 quarterly dividend, equating to a 5.4% annualized dividend yield and 68% AFFO payout ratio

 

Additional Highlights:

Announced a 3.4% increase in the third quarter 2025 quarterly dividend to $0.60 per share, marking the Company's 36th consecutive annual dividend increase
Published the Company's third annual Corporate Sustainability Report
Increased the midpoint of 2025 Core FFO and AFFO per share guidance by $0.01
Increased 2025 acquisition volume guidance by $100 million

 

Steve Horn, Chief Executive Officer, commented: "NNN delivered another strong quarter, investing $233 million across 45 properties, at an accretive initial cash cap rate of 7.4%. With over $460 million of real estate investments completed in the first half of 2025 and nearly $1.5 billion of immediate liquidity following our note offering at the end of the quarter, we are well-positioned to raise our 2025 Core FFO guidance and execute our strategy through year end."

1


 

FINANCIAL RESULTS

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

 

 

Quarter Ended
June 30,

 

 

Six Months Ended
June 30,

 

(dollars in thousands, except per share data)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues

 

$

226,802

 

 

$

216,813

 

 

$

457,656

 

 

$

432,220

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

100,529

 

 

$

106,666

 

 

$

196,987

 

 

$

201,037

 

Net earnings per share

 

$

0.54

 

 

$

0.58

 

 

$

1.05

 

 

$

1.10

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

157,175

 

 

$

152,380

 

 

$

315,909

 

 

$

303,641

 

FFO per share

 

$

0.84

 

 

$

0.83

 

 

$

1.69

 

 

$

1.66

 

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO

 

$

157,366

 

 

$

152,533

 

 

$

318,273

 

 

$

304,111

 

Core FFO per share

 

$

0.84

 

 

$

0.83

 

 

$

1.70

 

 

$

1.67

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO

 

$

158,523

 

 

$

153,596

 

 

$

321,538

 

 

$

306,855

 

AFFO per share

 

$

0.85

 

 

$

0.84

 

 

$

1.72

 

 

$

1.68

 

 

PORTFOLIO SNAPSHOT

(dollars in thousands)

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 2024

 

Number of properties

 

 

3,663

 

 

 

3,641

 

 

 

3,548

 

Total gross leasable area (square feet)

 

 

38,322,000

 

 

 

37,311,000

 

 

 

36,095,000

 

Occupancy rate

 

 

98.0

%

 

 

97.7

%

 

 

99.3

%

Weighted average remaining lease term (years)

 

 

9.8

 

 

 

9.9

 

 

 

10.0

 

ABR

 

$

893,782

 

 

$

874,301

 

 

$

837,568

 

 

PROPERTY ACQUISITIONS

(dollars in thousands)

 

Quarter Ended June 30, 2025

 

 

Six Months Ended June 30, 2025

 

Total dollars invested(1)

 

$

232,536

 

 

$

464,929

 

Number of properties

 

 

45

 

 

 

127

 

Gross leasable area (square feet)(2)

 

 

1,399,000

 

 

 

2,230,000

 

Weighted average cap rate(3)

 

 

7.4

%

 

 

7.4

%

Weighted average lease term (years)

 

 

17.8

 

 

 

18.0

 

 

(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 June 30, 2025

 

 

Six Months Ended June 30, 2025

 

(dollars in thousands)

 

Occupied

 

 

Vacant

 

 

Total

 

 

Occupied

 

 

Vacant

 

 

Total

 

Number of properties

 

 

10

 

 

 

13

 

 

 

23

 

 

 

19

 

 

 

14

 

 

 

33

 

Gross leasable area (square feet)

 

 

162,000

 

 

 

196,000

 

 

 

358,000

 

 

 

220,000

 

 

 

210,000

 

 

 

430,000

 

Net sale proceeds

 

$

24,727

 

 

$

26,521

 

 

$

51,248

 

 

$

38,067

 

 

$

29,020

 

 

$

67,087

 

Weighted average cap rate(1)

 

 

6.2

%

 

 

 

 

 

6.2

%

 

 

5.7

%

 

 

 

 

 

5.7

%

 

(1)

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

 

2


 

CAPITAL MARKETS ACTIVITY

During the second quarter 2025, NNN issued 254,222 common shares, raising $10.9 million in gross proceeds at an average price per share of $43.03, primarily through the Company's at-the-market equity program.

On July 1, 2025, NNN issued the 2031 Notes and used the proceeds from the offering to repay the outstanding balance on the Company's unsecured revolving line of credit.

 

BALANCE SHEET AND LIQUIDITY

As of June 30, 2025, Gross Debt was $4.7 billion with a weighted average interest rate of 4.2% and a weighted average debt maturity of 11.1 years. The Company ended the second quarter 2025 with $939.0 million of total available liquidity, comprised of $932.3 million of unused line of credit capacity and $6.7 million of cash and restricted cash. Pro forma for the 2031 Notes, the Company had total available liquidity of $1.4 billion, comprised of $1.2 billion of unused line of credit capacity and $230.8 million of cash and restricted cash. Net Debt to annualized EBITDAre and fixed charge coverage was 5.7x and 4.2x, respectively, as of June 30, 2025.

 

DIVIDEND

As previously announced, on July 15, 2025, the Board of Directors of NNN declared a quarterly dividend of $0.60 per share payable August 15, 2025, to shareholders of record as of July 31, 2025. The new quarterly dividend represents an annualized dividend of $2.40 per share with an annualized dividend yield of 5.6% as of June 30, 2025. The 3.4% increase in the quarterly dividend marks the Company's 36th consecutive annual dividend increase. NNN is one of only three publicly traded real estate investment trusts to have increased annual dividends for 36 or more consecutive years.

 

2025 GUIDANCE

The Company increased previously provided 2025 guidance as summarized below:

(dollars in millions, except per diluted share data)

 

Previous 2025
Guidance

 

Updated 2025
Guidance

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

 

$1.97 - $2.02

 

$1.93 - $1.98

Real estate depreciation and amortization per share

 

$1.36

 

$1.41

Core FFO per share

 

$3.33 - $3.38

 

$3.34 - $3.39

AFFO per share

 

$3.39 - $3.44

 

$3.40 - $3.45

General and administrative expenses

 

$47 - $48

 

$47 - $48

Real estate expenses, net of tenant reimbursements

 

$15 - $16

 

$17 - $18

Acquisition volume

 

$500 - $600

 

$600 - $700

Disposition volume

 

$80 - $120

 

$120 - $150

 

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 Tuesday, August 5, 2025 at 10:30 a.m. ET to discuss second 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 385344 or referencing NNN REIT, Inc.

A telephonic replay of the call will be available through August 12, 2025, by dialing 877-481-4010 in the U.S. or 919-882-2331 internationally and entering the code 52652.

 

3


 

ABOUT NNN REIT, INC.

NNN invests in high-quality properties subject generally to long-term, net leases with minimal ongoing capital expenditures. As of June 30, 2025, the Company owned 3,663 properties in 50 states with a gross leasable area of approximately 38.3 million 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 36 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 quarters ended March 31, 2025 and June 30, 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.

 

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, retirement and severance costs or other non-core amounts as they occur.

 

4


 

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.

 

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.

Balance Sheet Summary

(dollars in thousands)

(unaudited)

 

 

 

June 30,
2025

 

 

December 31,
2024

 

Assets:

 

 

 

 

 

 

Real estate portfolio, net of accumulated depreciation and amortization

 

$

9,023,171

 

 

$

8,746,168

 

Cash and cash equivalents

 

 

5,973

 

 

 

8,731

 

Restricted cash and cash held in escrow

 

 

775

 

 

 

331

 

Receivables, net of allowance of $599 and $617, respectively

 

 

2,499

 

 

 

2,975

 

Accrued rental income, net of allowance of $3,290 and $4,156, respectively

 

 

33,594

 

 

 

34,005

 

Debt costs, net of accumulated amortization of $28,449 and $27,002, respectively

 

 

7,698

 

 

 

8,958

 

Other assets

 

 

74,967

 

 

 

71,560

 

Total assets

 

$

9,148,677

 

 

$

8,872,728

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Line of credit payable

 

$

267,700

 

 

$

 

Notes payable, net of unamortized discount and unamortized debt costs

 

 

4,376,893

 

 

 

4,373,803

 

Accrued interest payable

 

 

30,685

 

 

 

29,699

 

Other liabilities

 

 

110,994

 

 

 

106,951

 

Total liabilities

 

 

4,786,272

 

 

 

4,510,453

 

 

 

 

 

 

 

 

Total equity

 

 

4,362,405

 

 

 

4,362,275

 

 

 

 

 

 

 

Total liabilities and equity

 

$

9,148,677

 

 

$

8,872,728

 

 

 

 

 

 

 

Common shares outstanding

 

 

188,206,484

 

 

 

187,540,929

 

 

6


 

NNN REIT, Inc.

Income Statement Summary

(dollars in thousands, except per share data)

(unaudited)

 

 

 

Quarter Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

226,498

 

 

$

216,140

 

 

$

457,072

 

 

$

430,965

 

Interest and other income from real estate transactions

 

 

304

 

 

 

673

 

 

 

584

 

 

 

1,255

 

 

 

226,802

 

 

 

216,813

 

 

 

457,656

 

 

 

432,220

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

11,217

 

 

 

11,789

 

 

 

24,225

 

 

 

24,373

 

Real estate

 

 

8,838

 

 

 

6,758

 

 

 

18,213

 

 

 

13,912

 

Depreciation and amortization

 

 

68,349

 

 

 

62,503

 

 

 

132,966

 

 

 

123,118

 

Leasing transaction costs

 

 

74

 

 

 

20

 

 

 

204

 

 

 

53

 

Impairment losses – real estate, net of recoveries

 

 

4,535

 

 

 

944

 

 

 

6,047

 

 

 

2,148

 

Retirement and severance costs

 

 

191

 

 

 

153

 

 

 

2,364

 

 

 

470

 

 

 

93,204

 

 

 

82,167

 

 

 

184,019

 

 

 

164,074

 

Gain on disposition of real estate

 

 

16,198

 

 

 

17,621

 

 

 

20,011

 

 

 

22,442

 

Earnings from operations

 

 

149,796

 

 

 

152,267

 

 

 

293,648

 

 

 

290,588

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses (revenues):

 

 

 

 

 

 

 

 

Interest and other income

 

 

(15

)

 

 

(976

)

 

 

(344

)

 

 

(1,095

)

Interest expense

 

 

49,282

 

 

 

46,577

 

 

 

97,005

 

 

 

90,646

 

 

 

49,267

 

 

 

45,601

 

 

 

96,661

 

 

 

89,551

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

100,529

 

 

$

106,666

 

 

$

196,987

 

 

$

201,037

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

186,876,693

 

 

 

182,438,791

 

 

 

186,865,955

 

 

 

182,119,471

 

Diluted

 

 

187,070,288

 

 

 

182,807,374

 

 

 

187,088,160

 

 

 

182,528,333

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share available to stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.54

 

 

$

0.58

 

 

$

1.05

 

 

$

1.10

 

Diluted

 

$

0.54

 

 

$

0.58

 

 

$

1.05

 

 

$

1.10

 

 

 

7


 

NNN REIT, Inc.

Other Information

(dollars in thousands)

(unaudited)

 

 

 

Quarter Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Rental income from operating leases(1) (2)

 

$

221,714

 

 

$

211,557

 

 

$

445,770

 

 

$

420,641

 

Earned income from direct financing leases(1)

 

$

112

 

 

$

118

 

 

$

226

 

 

$

237

 

Percentage rent(1)

 

$

284

 

 

$

259

 

 

$

1,170

 

 

$

1,147

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate expenses reimbursed from tenants(1)

 

$

4,388

 

 

$

4,206

 

 

$

9,906

 

 

$

8,940

 

Real estate expenses

 

 

(8,838

)

 

 

(6,758

)

 

 

(18,213

)

 

 

(13,912

)

Real estate expenses, net of tenant reimbursements

 

$

(4,450

)

 

$

(2,552

)

 

$

(8,307

)

 

$

(4,972

)

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt costs

 

$

1,478

 

 

$

1,787

 

 

$

2,944

 

 

$

3,088

 

Non-real estate depreciation expense

 

$

43

 

 

$

115

 

 

$

86

 

 

$

226

 

 

(1)

For the quarters ended June 30, 2025 and 2024, the aggregate of such amounts is $226,498 and $216,140, respectively, and $457,072 and $430,965, for the six months ended June 30, 2025 and 2024, respectively, and is classified as rental income on the income statement summary.

(2)

Includes lease termination fees of $2,248 and $2,053 for the quarters ended June 30, 2025 and 2024, respectively, and $10,452 and $6,292 for the six months ended June 30, 2025 and 2024, respectively.

 

8


 

NNN REIT, Inc.

Reconciliation of Non-GAAP Financial Measures

(dollars in thousands, except per share data)

(unaudited)

 

 

 

Quarter Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net earnings

 

$

100,529

 

 

$

106,666

 

 

$

196,987

 

 

$

201,037

 

Real estate depreciation and amortization

 

 

68,309

 

 

 

62,391

 

 

 

132,886

 

 

 

122,898

 

Gain on disposition of real estate

 

 

(16,198

)

 

 

(17,621

)

 

 

(20,011

)

 

 

(22,442

)

Impairment losses – depreciable real estate, net of
      recoveries

 

 

4,535

 

 

 

944

 

 

 

6,047

 

 

 

2,148

 

FFO

 

 

157,175

 

 

 

152,380

 

 

 

315,909

 

 

 

303,641

 

Retirement and severance costs

 

 

191

 

 

 

153

 

 

 

2,364

 

 

 

470

 

Core FFO

 

 

157,366

 

 

 

152,533

 

 

 

318,273

 

 

 

304,111

 

Straight-line accrued rent, net of reserves

 

 

425

 

 

 

95

 

 

 

(84

)

 

 

131

 

Net capital lease rent adjustment

 

 

62

 

 

 

54

 

 

 

122

 

 

 

108

 

Below-market rent amortization

 

 

(1,620

)

 

 

(125

)

 

 

(1,713

)

 

 

(242

)

Stock based compensation expense

 

 

2,832

 

 

 

2,656

 

 

 

6,403

 

 

 

6,223

 

Capitalized interest expense

 

 

(542

)

 

 

(1,617

)

 

 

(1,463

)

 

 

(3,476

)

AFFO

 

$

158,523

 

 

$

153,596

 

 

$

321,538

 

 

$

306,855

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.84

 

 

$

0.84

 

 

$

1.69

 

 

$

1.67

 

Diluted

 

$

0.84

 

 

$

0.83

 

 

$

1.69

 

 

$

1.66

 

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.84

 

 

$

0.84

 

 

$

1.70

 

 

$

1.67

 

Diluted

 

$

0.84

 

 

$

0.83

 

 

$

1.70

 

 

$

1.67

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.85

 

 

$

0.84

 

 

$

1.72

 

 

$

1.68

 

Diluted

 

$

0.85

 

 

$

0.84

 

 

$

1.72

 

 

$

1.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend per share

 

$

0.5800

 

 

$

0.5650

 

 

$

1.1600

 

 

$

1.1300

 

AFFO payout ratio(1)

 

 

68

%

 

 

67

%

 

 

67

%

 

 

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
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net earnings

 

$

100,529

 

 

$

106,666

 

 

$

196,987

 

 

$

201,037

 

Interest expense

 

 

49,282

 

 

 

46,577

 

 

 

97,005

 

 

 

90,646

 

Depreciation and amortization

 

 

68,349

 

 

 

62,503

 

 

 

132,966

 

 

 

123,118

 

Gain on disposition of real estate

 

 

(16,198

)

 

 

(17,621

)

 

 

(20,011

)

 

 

(22,442

)

Impairment losses – real estate, net of
      recoveries

 

 

4,535

 

 

 

944

 

 

 

6,047

 

 

 

2,148

 

EBITDAre

 

$

206,497

 

 

$

199,069

 

 

$

412,994

 

 

$

394,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

49,282

 

 

$

46,577

 

 

$

97,005

 

 

$

90,646

 

Add back: capitalized interest

 

 

542

 

 

 

1,617

 

 

 

1,463

 

 

 

3,476

 

Fixed charges

 

$

49,824

 

 

$

48,194

 

 

$

98,468

 

 

$

94,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,
2025

 

 

December 31,
2024

 

 

 

 

 

 

 

Total assets

 

$

9,148,677

 

 

$

8,872,728

 

 

 

 

 

 

 

Accumulated depreciation & amortization

 

 

2,171,731

 

 

 

2,065,520

 

 

 

 

 

 

 

Amortization of direct financing leases

 

 

2,777

 

 

 

2,655

 

 

 

 

 

 

 

Gross Assets

 

$

11,323,185

 

 

$

10,940,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Line of credit

 

$

267,700

 

 

$

 

 

 

 

 

 

 

Notes payable, net of unamortized discount and
      unamortized debt costs

 

 

4,376,893

 

 

 

4,373,803

 

 

 

 

 

 

 

Total Debt

 

 

4,644,593

 

 

 

4,373,803

 

 

 

 

 

 

 

Unamortized note discount

 

 

44,844

 

 

 

46,437

 

 

 

 

 

 

 

Unamortized debt costs

 

 

28,263

 

 

 

29,760

 

 

 

 

 

 

 

Gross Debt

 

 

4,717,700

 

 

 

4,450,000

 

 

 

 

 

 

 

Total Cash

 

 

(6,748

)

 

 

(9,062

)

 

 

 

 

 

 

Net Debt

 

$

4,710,952

 

 

$

4,440,938

 

 

 

 

 

 

 

 

 

10


 

NNN REIT, Inc.

Debt Summary

As of June 30, 2025

(dollars in thousands)

(unaudited)

 

Unsecured Debt

 

Principal

 

 

Principal,
Net of
Unamortized
Discount

 

 

Stated
Rate

 

 

Effective
Rate

 

 

Maturity Date

Line of credit payable(1)

 

$

267,700

 

 

$

267,700

 

 

SOFR +
87.5 bps

 

 

 

5.165

%

 

April 2028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

400,000

 

 

 

399,957

 

 

 

4.000

%

 

 

4.029

%

 

November 2025

2026

 

 

350,000

 

 

 

349,345

 

 

 

3.600

%

 

 

3.733

%

 

December 2026

2027

 

 

400,000

 

 

 

399,578

 

 

 

3.500

%

 

 

3.548

%

 

October 2027

2028

 

 

400,000

 

 

 

398,928

 

 

 

4.300

%

 

 

4.388

%

 

October 2028

2030

 

 

400,000

 

 

 

399,349

 

 

 

2.500

%

 

 

2.536

%

 

April 2030

2033

 

 

500,000

 

 

 

490,040

 

 

 

5.600

%

 

 

5.905

%

 

October 2033

2034

 

 

500,000

 

 

 

494,352

 

 

 

5.500

%

 

 

5.662

%

 

June 2034

2048

 

 

300,000

 

 

 

296,261

 

 

 

4.800

%

 

 

4.890

%

 

October 2048

2050

 

 

300,000

 

 

 

294,631

 

 

 

3.100

%

 

 

3.205

%

 

April 2050

2051

 

 

450,000

 

 

 

442,318

 

 

 

3.500

%

 

 

3.602

%

 

April 2051

2052

 

 

450,000

 

 

 

440,397

 

 

 

3.000

%

 

 

3.118

%

 

April 2052

Total

 

 

4,450,000

 

 

 

4,405,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total unsecured debt(1) (2)

 

$

4,717,700

 

 

$

4,672,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt costs

 

 

 

 

$

(43,820

)

 

 

 

 

 

 

 

 

Accumulated amortization

 

 

 

15,557

 

 

 

 

 

 

 

 

 

Debt costs, net of accumulated amortization

 

 

 

(28,263

)

 

 

 

 

 

 

 

 

Notes payable, net of unamortized discount and
    unamortized debt costs

 

 

$

4,376,893

 

 

 

 

 

 

 

 

 

 

(1)

 

On July 1, 2025, NNN issued the 2031 Notes and used the proceeds from the offering to repay the outstanding balance on the Company's unsecured revolving line of credit.

(2)

 

Unsecured debt has a weighted average interest rate of 4.2% and a weighted average maturity of 11.1 years.

 

 

11


 

NNN REIT, Inc.

Debt Summary – Continued

As of June 30, 2025

(unaudited)

 

Credit Metrics

 

 

June 30,
2025

 

December 31,
2024

Gross Debt / Gross Assets

 

41.7%

 

40.7%

Net Debt / EBITDAre (last quarter annualized)

 

5.7

 

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 June 30, 2025, the Company believes it is in compliance with the covenants.

 

Key Covenants

 

Required

 

June 30,
2025

Unsecured Bank Credit Facility:

 

 

 

 

Maximum leverage ratio

 

< 0.60

 

0.39

Minimum fixed charge coverage ratio

 

> 1.50

 

4.26

Maximum secured indebtedness ratio

 

< 0.40

 

Unencumbered asset value ratio

 

> 1.67

 

2.65

Unencumbered interest ratio

 

> 1.75

 

4.17

Unsecured Notes:

 

 

 

 

Limitation on incurrence of total debt

 

≤ 60%

 

41%

Limitation on incurrence of secured debt

 

≤ 40%

 

Debt service coverage ratio

 

≥ 1.5

 

4.2

Maintenance of total unencumbered assets

 

≥ 150%

 

244%

 

12


 

NNN REIT, Inc.

Property Portfolio

As of June 30, 2025

 

Top 20 Lines of Trade

 

 

 

 

% of ABR

 

 

 

 

As of June 30,

 

 

Lines of Trade

 

2025

 

2024

1.

 

Automotive service

 

18.2%

 

16.9%

2.

 

Convenience stores

 

16.5%

 

16.2%

3.

 

Restaurants – limited service

 

8.2%

 

8.5%

4.

 

Entertainment

 

7.3%

 

6.6%

5.

 

Restaurants – full service

 

7.0%

 

8.4%

6.

 

Dealerships

 

6.7%

 

5.4%

7.

 

Health and fitness

 

4.1%

 

4.0%

8.

 

Theaters

 

3.8%

 

4.1%

9.

 

Equipment rental

 

3.1%

 

3.3%

10.

 

Automotive parts

 

2.4%

 

2.4%

11.

 

Wholesale clubs

 

2.3%

 

2.4%

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%

 

1.2%

16.

 

Discount retail

 

1.4%

 

1.6%

17.

 

Furniture

 

1.3%

 

2.0%

18.

 

Travel plazas

 

1.2%

 

1.3%

19.

 

Consumer electronics

 

1.2%

 

1.3%

20.

 

Home furnishings

 

1.1%

 

1.3%

 

Other

 

6.6%

 

6.8%

 

Total

 

100.0%

 

100.0%

 

 

13


 

NNN REIT, Inc.

Property Portfolio – Continued

As of June 30, 2025

 

Top 20 States

 

 

State

 

# of
Properties

 

% of
ABR

1.

 

Texas

 

590

 

18.8%

2.

 

Florida

 

271

 

8.7%

3.

 

Illinois

 

169

 

4.9%

4.

 

Georgia

 

173

 

4.4%

5.

 

Ohio

 

226

 

4.4%

6.

 

Indiana

 

164

 

3.7%

7.

 

Tennessee

 

154

 

3.7%

8.

 

North Carolina

 

158

 

3.6%

9.

 

Michigan

 

121

 

3.4%

10.

 

Arizona

 

81

 

3.4%

11.

 

Virginia

 

120

 

3.4%

12.

 

California

 

72

 

2.9%

13.

 

Alabama

 

150

 

2.8%

14.

 

Pennsylvania

 

89

 

2.5%

15.

 

New Jersey

 

33

 

2.4%

16.

 

Missouri

 

106

 

2.4%

17.

 

Maryland

 

50

 

2.1%

18.

 

Colorado

 

45

 

2.0%

19.

 

South Carolina

 

81

 

1.9%

20.

 

Oklahoma

 

89

 

1.7%

 

Other

 

721

 

16.9%

 

Total

 

3,663

 

100.0%

 

 

 

 

 

 

 

 

 

14


 

NNN REIT, Inc.

Property Portfolio – Continued

As of June 30, 2025

 

Top 20 Tenants

 

 

 

Tenant

 

# of
Properties

 

% of
ABR

1.

 

7-Eleven

 

146

 

4.4%

2.

 

Mister Car Wash

 

121

 

4.0%

3.

 

Dave & Buster's

 

34

 

3.7%

4.

 

Camping World

 

46

 

3.6%

5.

 

GPM Investments (convenience stores)

 

147

 

2.7%

6.

 

Flynn Restaurant Group (Taco Bell/Arby's)

 

204

 

2.6%

7.

 

AMC Theatres

 

20

 

2.5%

8.

 

BJ's Wholesale Club

 

13

 

2.3%

9.

 

LA Fitness

 

25

 

2.3%

10.

 

Kent Distributors (convenience stores)

 

49

 

2.3%

11.

 

Mavis Tire Express Services

 

140

 

2.1%

12.

 

Couche Tard (Pantry)

 

91

 

2.1%

13.

 

Walgreens

 

49

 

1.7%

14.

 

Sunoco

 

53

 

1.7%

15.

 

Chuck E. Cheese

 

51

 

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.

 

Bob Evans Restaurants

 

105

 

1.2%

 

 

Other

 

2,190

 

53.2%

 

Total

 

3,663

 

100.0%

 

 

 

 

Lease Expirations(1)

 

 

 

% of
ABR

 

# of
Properties

 

Gross Leasable
Area
(2)

 

 

 

% of
ABR

 

# of
Properties

 

Gross Leasable
Area
(2)

2025

 

2.2%

 

90

 

512,000

 

2031

 

6.8%

 

191

 

2,668,000

2026

 

3.9%

 

196

 

1,899,000

 

2032

 

5.1%

 

190

 

1,846,000

2027

 

7.1%

 

216

 

3,277,000

 

2033

 

4.5%

 

136

 

1,411,000

2028

 

5.6%

 

253

 

2,270,000

 

2034

 

5.5%

 

180

 

2,334,000

2029

 

4.4%

 

141

 

2,071,000

 

Thereafter

 

50.2%

 

1,816

 

16,913,000

2030

 

4.7%

 

179

 

2,275,000

 

 

 

 

 

 

 

 

 

(1)

 

As of June 30, 2025, the weighted average remaining lease term is 9.8 years.

(2)

 

Square feet.

 

 

15