8-K
NNN REIT, INC. (NNN)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: November 2, 2022
NATIONAL RETAIL PROPERTIES, INC.
(exact name of registrant as specified in its charter)
| Maryland | 001-11290 | 56-1431377 |
|---|---|---|
| (State or other jurisdiction of<br><br>incorporation or organization) | (Commission<br><br>File Number) | (I.R.S. Employment<br><br>Identification No.) |
450 South Orange Avenue, Suite 900, Orlando, Florida 32801
(Address of principal executive offices, including zip code)
(407) 265-7348
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| --- | --- |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of exchange on which registered |
|---|---|---|
| Common Stock, $0.01 par value | NNN | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition
period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| Item 2.02. | Results of Operations and Financial Condition. |
|---|
On November 2, 2022, National Retail Properties, Inc. issued a press release announcing its results of operations and financial condition for the quarter and nine months ended September 30, 2022. The press release is attached hereto as Exhibit 99.1. The press release is available on the Company's website.
The information in this Form 8-K is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of such section, nor shall such information be deemed to be incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
| Item 9.01. | Financial Statements and Exhibits. |
|---|
(d) Exhibits.
| 99.1 | Press Release, dated November 2, 2022, of National Retail Properties, Inc. |
|---|---|
| 104.1 | Cover Page Interactive Data File (the Cover Page Interactive Data File is embedded within the Inline XBRL document) |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| National Retail Properties, Inc. | ||
|---|---|---|
| Dated: November 2, 2022 | By: | /s/ Kevin B. Habicht |
| Kevin B. Habicht | ||
| Executive Vice President and Chief Financial Officer |
EX-99.1
Exhibit 99.1
NEWS RELEASE
For information contact:
Kevin B. Habicht
Chief Financial Officer
| (407) 265-7348 | FOR IMMEDIATE RELEASE |
|---|
November 2, 2022
THIRD QUARTER 2022 OPERATING RESULTS AND INCREASED 2022 GUIDANCE
ANNOUNCED BY NATIONAL RETAIL PROPERTIES, INC.
Orlando, Florida, November 2, 2022 – National Retail Properties, Inc. (NYSE: NNN), a real estate investment trust, today announced its operating results for the quarter and nine months ended September 30, 2022. Highlights include:
Operating Results:
• Revenues and net earnings, FFO, Core FFO and AFFO available to common stockholders and diluted per share amounts:
| Quarter Ended<br>September 30, | Nine Months Ended<br>September 30, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||||||||
| (in thousands, except per share data) | ||||||||||||
| Revenues | $ | 193,471 | $ | 180,357 | $ | 574,533 | $ | 539,146 | ||||
| Net earnings available to common stockholders | $ | 88,421 | $ | 78,448 | $ | 243,964 | $ | 199,088 | ||||
| Net earnings per common share | $ | 0.50 | $ | 0.45 | $ | 1.38 | $ | 1.14 | ||||
| FFO available to common stockholders | $ | 139,760 | $ | 124,621 | $ | 406,706 | $ | 347,304 | ||||
| FFO per common share | $ | 0.79 | $ | 0.71 | $ | 2.31 | $ | 1.99 | ||||
| Core FFO available to common stockholders | $ | 140,316 | $ | 124,621 | $ | 413,511 | $ | 368,632 | ||||
| Core FFO per common share | $ | 0.79 | $ | 0.71 | $ | 2.35 | $ | 2.11 | ||||
| AFFO available to common stockholders | $ | 142,987 | (1) | $ | 131,753 | (2) | $ | 423,811 | (1) | $ | 399,660 | (2) |
| AFFO per common share | $ | 0.81 | (1) | $ | 0.75 | (2) | $ | 2.41 | (1) | $ | 2.29 | (2) |
| (1) | Amounts include $1,201 and $4,710 of net straight-line accrued rent from net rent deferral repayments from the COVID-19 rent deferral lease amendments for the quarter and nine months ended September 30, 2022, respectively. Excluding such, AFFO per common share would have been $0.80 and $2.38 for the quarter and nine months ended September 30, 2022, respectively. | |||||||||||
| --- | --- | |||||||||||
| (2) | Amounts include $4,294 and $21,996 of net straight-line accrued rent from net rent deferral repayments from the COVID-19 rent deferral lease amendments for the quarter and nine months ended September 30, 2021, respectively. Excluding such, AFFO per common share would have been $0.73 and $2.16 for the quarter and nine months ended September 30, 2021, respectively. |
Third Quarter 2022 Highlights:
• Maintained high occupancy levels at 99.4%, with a weighted average remaining lease term of 10.4 years, at September 30, 2022 as compared to 99.1% at June 30, 2022 and 99.0% at December 31, 2021
• Invested $223.1 million in property investments, including the acquisition of 52 properties with an aggregate 613,000 square feet of gross leasable area at an initial cash yield of 6.3%
• Sold 8 properties for $21.2 million producing $5.9 million of gains on sales
• Raised $97.1 million net proceeds from the issuance of 2,101,476 common shares
• Maintained sector leading 14 year weighted average debt maturity for fixed rate debt
Highlights for the nine months ended September 30, 2022:
• Invested $587.7 million in property investments, including the acquisition of 154 properties with an aggregate 1,840,000 square feet of gross leasable area at an initial cash yield of 6.2%
• Sold 26 properties for $49.2 million producing $10.7 million gains on sales
• Raised $129.5 million net proceeds from the issuance of 2,853,345 common shares
Core FFO guidance for 2022 was increased from a range of $3.07 to $3.12 per share to a range of $3.11 to $3.15 per share. The 2022 AFFO is estimated to be $3.18 to $3.22 per share. The Core FFO guidance equates to net earnings of $1.85 to $1.89 per share, plus $1.26 per share of expected real estate depreciation and amortization and excludes any gains from the sale of real estate, charges for impairments and executive retirement costs. The guidance is based on current plans and assumptions and subject to risks and uncertainties more fully described in this press release and the company's reports filed with the Securities and Exchange Commission.
Steve Horn, Chief Executive Officer, commented: "National Retail Properties is in position to finish 2022 strong. Third quarter included approximately $223 million of real estate acquisitions and NNN continues to consistently have high occupancy levels and rent collections. NNN is in fantastic shape heading into next year with an exceptional balance sheet; with less than $50 million outstanding on our $1.1 billion line of credit and no material debt maturities in 2023."
National Retail Properties invests primarily in high-quality retail properties subject generally to long-term, net leases. As of September 30, 2022, the company owned 3,349 properties in 48 states with a gross leasable area of approximately 34.3 million square feet and with a weighted average remaining lease term of 10.4 years. For more information on the company, visit www.nnnreit.com.
Management will hold a conference call on November 2, 2022, at 10:30 a.m. ET to review its results of operations. The call can be accessed on the National Retail Properties web site live at http://www.nnnreit.com. For those unable to listen to the live broadcast, a replay will be available on the company’s web site. In addition, a summary of any earnings guidance given on the call will be posted to the company’s web site.
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," "in position," "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, the potential impacts of the COVID-19 pandemic on the company’s business operations, financial results and financial position and on the world economy, general economic conditions, 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, and, risks related to the company's status as a REIT. 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 Securities and Exchange Commission (the "Commission”) filings, including, but not limited to, the company’s (i) Annual Report on Form 10-K for the year ended December 31, 2021 and (ii) Quarterly Reports on Form 10-Q for the quarters ended March 31, 2022, June 30, 2022 and September 30, 2022. 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. National Retail Properties, 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.
Funds From Operations, commonly referred to as 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 and noncontrolling interests on the disposition of certain assets, the company’s share of these items from the company’s unconsolidated partnerships and any impairment charges on a depreciable real estate asset.
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. The company’s computation of FFO may differ from the methodology for calculating FFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to FFO, as defined by NAREIT, is included in the financial information accompanying this release.
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 or commercial mortgage residual interests, preferred stock redemption costs, executive retirement costs, loss on early extinguishment of debt or other non-core amounts as they occur. The company’s computation of Core FFO may differ from the methodology for calculating Core FFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to Core FFO is included in the financial information accompanying this release.
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 income 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. The company’s computation of AFFO may differ from the methodology for calculating AFFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to AFFO is included in the financial information accompanying this release.
National Retail Properties, Inc.
(in thousands, except per share data)
(unaudited)
| Quarter Ended<br>September 30, | Nine Months Ended<br>September 30, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | ||||||||||
| Income Statement Summary | |||||||||||||
| Revenues: | |||||||||||||
| Rental income | $ | 193,102 | $ | 180,024 | $ | 573,401 | $ | 537,226 | |||||
| Interest and other income from real estate transactions | 369 | 333 | 1,132 | 1,920 | |||||||||
| 193,471 | 180,357 | 574,533 | 539,146 | ||||||||||
| Operating expenses: | |||||||||||||
| General and administrative | 10,124 | 11,077 | 30,906 | 34,693 | |||||||||
| Real estate | 5,875 | 6,521 | 19,246 | 20,865 | |||||||||
| Depreciation and amortization | 56,388 | 50,976 | 166,512 | 151,831 | |||||||||
| Leasing transaction costs | 96 | 86 | 260 | 146 | |||||||||
| Impairment losses – real estate, net of recoveries | 971 | 4,781 | 7,221 | 14,647 | |||||||||
| Executive retirement costs | 556 | — | 6,805 | — | |||||||||
| 74,010 | 73,441 | 230,950 | 222,182 | ||||||||||
| Gain on disposition of real estate | 5,889 | 9,473 | 10,656 | 17,935 | |||||||||
| Earnings from operations | 125,350 | 116,389 | 354,239 | 334,899 | |||||||||
| Other expenses (revenues): | |||||||||||||
| Interest and other income | (33 | ) | (61 | ) | (120 | ) | (159 | ) | |||||
| Interest expense | 36,962 | 33,518 | 110,400 | 101,190 | (1) | ||||||||
| Loss on early extinguishment of debt | — | — | — | 21,328 | |||||||||
| 36,929 | 33,457 | 110,280 | 122,359 | ||||||||||
| Net earnings | 88,421 | 82,932 | 243,959 | 212,540 | |||||||||
| Loss attributable to noncontrolling interests | — | 1 | 5 | 3 | |||||||||
| Net earnings attributable to NNN | 88,421 | 82,933 | 243,964 | 212,543 | |||||||||
| Series F preferred stock dividends | — | (4,485 | ) | — | (13,455 | ) | |||||||
| Net earnings available to common stockholders | $ | 88,421 | $ | 78,448 | $ | 243,964 | $ | 199,088 | |||||
| Weighted average common shares outstanding: | |||||||||||||
| Basic | 176,901 | 174,629 | 175,542 | 174,610 | |||||||||
| Diluted | 177,368 | 174,739 | 175,994 | 174,716 | |||||||||
| Net earnings per share available to common stockholders: | |||||||||||||
| Basic | $ | 0.50 | $ | 0.45 | $ | 1.39 | $ | 1.14 | |||||
| Diluted | $ | 0.50 | $ | 0.45 | $ | 1.38 | $ | 1.14 | |||||
| (1) | Includes $2,078 in connection with the redemption of 3.30% senior unsecured notes due 2023 for the nine months ended September 30, 2021. | ||||||||||||
| --- | --- |
National Retail Properties, Inc.
(in thousands, except per share data)
(unaudited)
| Quarter Ended<br>September 30, | Nine Months Ended<br>September 30, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||||||||
| Funds From Operations (FFO) Reconciliation: | ||||||||||||
| Net earnings available to common stockholders | $ | 88,421 | $ | 78,448 | $ | 243,964 | $ | 199,088 | ||||
| Real estate depreciation and amortization | 56,257 | 50,865 | 166,177 | 151,504 | ||||||||
| Gain on disposition of real estate | (5,889 | ) | (9,473 | ) | (10,656 | ) | (17,935 | ) | ||||
| Impairment losses – depreciable real estate, net of recoveries | 971 | 4,781 | 7,221 | 14,647 | ||||||||
| Total FFO adjustments | 51,339 | 46,173 | 162,742 | 148,216 | ||||||||
| FFO available to common stockholders | $ | 139,760 | $ | 124,621 | $ | 406,706 | $ | 347,304 | ||||
| FFO per common share: | ||||||||||||
| Basic | $ | 0.79 | $ | 0.71 | $ | 2.32 | $ | 1.99 | ||||
| Diluted | $ | 0.79 | $ | 0.71 | $ | 2.31 | $ | 1.99 | ||||
| Core Funds From Operations (Core FFO) Reconciliation: | ||||||||||||
| Net earnings available to common stockholders | $ | 88,421 | $ | 78,448 | $ | 243,964 | $ | 199,088 | ||||
| Total FFO adjustments | 51,339 | 46,173 | 162,742 | 148,216 | ||||||||
| FFO available to common stockholders | 139,760 | 124,621 | 406,706 | 347,304 | ||||||||
| Executive retirement costs | 556 | — | 6,805 | — | ||||||||
| Loss on early extinguishment of debt | — | — | — | 21,328 | ||||||||
| Total Core FFO adjustments | 556 | — | 6,805 | 21,328 | ||||||||
| Core FFO available to common stockholders | $ | 140,316 | $ | 124,621 | $ | 413,511 | $ | 368,632 | ||||
| Core FFO per common share: | ||||||||||||
| Basic | $ | 0.79 | $ | 0.71 | $ | 2.36 | $ | 2.11 | ||||
| Diluted | $ | 0.79 | $ | 0.71 | $ | 2.35 | $ | 2.11 |
National Retail Properties, Inc.
(in thousands, except per share data)
(unaudited)
| Quarter Ended<br>September 30, | Nine Months Ended<br>September 30, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Adjusted Funds From Operations (AFFO) Reconciliation: | ||||||||||||||||
| Net earnings available to common stockholders | $ | 88,421 | $ | 78,448 | $ | 243,964 | $ | 199,088 | ||||||||
| Total FFO adjustments | 51,339 | 46,173 | 162,742 | 148,216 | ||||||||||||
| Total Core FFO adjustments | 556 | — | 6,805 | 21,328 | ||||||||||||
| Core FFO available to common stockholders | 140,316 | 124,621 | 413,511 | 368,632 | ||||||||||||
| Straight-line accrued rent, net of reserves | 655 | 3,400 | 3,298 | 19,091 | ||||||||||||
| Net capital lease rent adjustment | 76 | 77 | 225 | 262 | ||||||||||||
| Below-market rent amortization | (130 | ) | (156 | ) | (410 | ) | (430 | ) | ||||||||
| Stock based compensation expense | 2,343 | 3,898 | 7,734 | 12,320 | ||||||||||||
| Capitalized interest expense | (273 | ) | (87 | ) | (547 | ) | (215 | ) | ||||||||
| Total AFFO adjustments | 2,671 | 7,132 | 10,300 | 31,028 | ||||||||||||
| AFFO available to common stockholders | $ | 142,987 | (1) | $ | 131,753 | (2) | $ | 423,811 | (1) | $ | 399,660 | (2) | ||||
| AFFO per common share: | ||||||||||||||||
| Basic | $ | 0.81 | (1) | $ | 0.75 | (2) | $ | 2.41 | (1) | $ | 2.29 | (2) | ||||
| Diluted | $ | 0.81 | (1) | $ | 0.75 | (2) | $ | 2.41 | (1) | $ | 2.29 | (2) | ||||
| Other Information: | ||||||||||||||||
| Rental income from operating leases(3) | $ | 188,840 | $ | 175,833 | $ | 558,942 | $ | 522,787 | ||||||||
| Earned income from direct financing leases(3) | $ | 148 | $ | 154 | $ | 449 | $ | 469 | ||||||||
| Percentage rent(3) | $ | 235 | $ | 195 | $ | 1,231 | $ | 530 | ||||||||
| Real estate expense reimbursement from tenants(3) | $ | 3,879 | $ | 3,842 | $ | 12,779 | $ | 13,440 | ||||||||
| Real estate expenses | (5,875 | ) | (6,521 | ) | (19,246 | ) | (20,865 | ) | ||||||||
| Real estate expenses, net of tenant reimbursements | $ | (1,996 | ) | $ | (2,679 | ) | $ | (6,467 | ) | $ | (7,425 | ) | ||||
| Amortization of debt costs | $ | 1,184 | $ | 1,139 | $ | 3,533 | $ | 4,022 | (4) | |||||||
| Scheduled debt principal amortization (excluding maturities) | $ | 166 | $ | 157 | $ | 494 | $ | 469 | ||||||||
| Non-real estate depreciation expense | $ | 135 | $ | 114 | $ | 345 | $ | 336 | ||||||||
| (1) | Amounts include $1,201 and $4,710 of net straight-line accrued rent from net rent deferral repayments from the COVID-19 rent deferral lease amendments for the quarter and nine months ended September 30, 2022, respectively. Excluding such, AFFO per common share would have been $0.80 and $2.38 for the quarter and nine months ended September 30, 2022, respectively. | |||||||||||||||
| --- | --- | |||||||||||||||
| (2) | Amounts include $4,294 and $21,996 of net straight-line accrued rent from net rent deferral repayments from the COVID-19 rent deferral lease amendments for the quarter and nine months ended September 30, 2021, respectively. Excluding such, AFFO per common share would have been $0.73 and $2.16 for the quarter and nine months ended September 30, 2021, respectively. | |||||||||||||||
| (3) | For the quarter and nine months ended September 30, 2022, the aggregate of such amounts is $193,102 and $573,401, respectively, and is classified as rental income on the income statement summary. For the quarter and nine months ended September 30, 2021, the aggregate of such amounts is $180,024 and $537,226, respectively. | |||||||||||||||
| (4) | Includes $745 in connection with the redemption of the 3.30% senior unsecured notes due 2023 for the nine months ended September 30, 2021. |
National Retail Properties, Inc.
Earnings Guidance
Guidance is based on current plans and assumptions and subject to risks and uncertainties more fully described in this press release and the company's reports filed with the Commission.
| 2022 Guidance | |
|---|---|
| Net earnings per common share excluding any gains on disposition <br> of real estate, impairment charges, and executive retirement costs | $1.85 - $1.89 per share |
| Real estate depreciation and amortization per share | $1.26 per share |
| Core FFO per share | $3.11 - $3.15 per share |
| AFFO per share(1) | $3.18 - $3.22 per share |
| General and administrative expenses | $40 - $42 Million |
| Real estate expenses, net of tenant reimbursements | $9 - $10 Million |
| Acquisition volume | $650 - $700 Million |
| Disposition volume | $65 - $85 Million |
| (1) | Estimates include the net straight-line accrued rent impact of the net rent repayment from the COVID-19 rent deferral lease amendments of $5.4 million for 2022. Excluding such, AFFO per common share guidance would have been $3.15 - $3.19 for 2022. |
| --- | --- |
National Retail Properties, Inc.
(in thousands)
(unaudited)
| December 31,<br>2021 | |||
|---|---|---|---|
| Balance Sheet Summary | |||
| Assets: | |||
| Real estate portfolio | 7,826,292 | $ | 7,449,846 |
| Cash and cash equivalents | 3,277 | 171,322 | |
| Receivables, net of allowance of 664 and 782, respectively | 2,978 | 3,154 | |
| Accrued rental income, net of allowance of 3,924 and 4,587, respectively | 28,231 | 31,942 | |
| Debt costs, net of accumulated amortization of 21,085 and 19,377, respectively | 5,858 | 7,443 | |
| Other assets | 85,211 | 87,347 | |
| Total assets | 7,951,847 | $ | 7,751,054 |
| Liabilities: | |||
| Line of credit payable | 47,500 | $ | — |
| Mortgages payable, including unamortized premium and net of unamortized debt cost | 10,151 | 10,697 | |
| Notes payable, net of unamortized discount and unamortized debt costs | 3,738,843 | 3,735,769 | |
| Accrued interest payable | 57,384 | 23,923 | |
| Other liabilities | 91,037 | 79,002 | |
| Total liabilities | 3,944,915 | 3,849,391 | |
| Stockholders' equity of NNN | 4,006,932 | 3,901,662 | |
| Noncontrolling interests | — | 1 | |
| Total equity | 4,006,932 | 3,901,663 | |
| Total liabilities and equity | 7,951,847 | $ | 7,751,054 |
| Common shares outstanding | 178,732 | 175,636 | |
| Gross leasable area, Property Portfolio (square feet) | 34,265 | 32,753 |
All values are in US Dollars.
National Retail Properties, Inc.
Debt Summary
As of September 30, 2022
(in thousands)
(unaudited)
| Unsecured Debt | Principal | Principal,<br>Net of<br>Unamortized<br>Discount | Stated<br>Rate | Effective<br>Rate | Maturity Date | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Line of credit payable | $ | 47,500 | $ | 47,500 | L + 77.5 bps | 3.007 | % | June 2025 | ||||
| Unsecured notes payable: | ||||||||||||
| 2024 | 350,000 | 349,860 | 3.900 | % | 3.924 | % | June 2024 | |||||
| 2025 | 400,000 | 399,659 | 4.000 | % | 4.029 | % | November 2025 | |||||
| 2026 | 350,000 | 348,202 | 3.600 | % | 3.733 | % | December 2026 | |||||
| 2027 | 400,000 | 399,114 | 3.500 | % | 3.548 | % | October 2027 | |||||
| 2028 | 400,000 | 398,142 | 4.300 | % | 4.388 | % | October 2028 | |||||
| 2030 | 400,000 | 399,009 | 2.500 | % | 2.536 | % | April 2030 | |||||
| 2048 | 300,000 | 296,038 | 4.800 | % | 4.890 | % | October 2048 | |||||
| 2050 | 300,000 | 294,256 | 3.100 | % | 3.205 | % | April 2050 | |||||
| 2051 | 450,000 | 441,843 | 3.500 | % | 3.602 | % | April 2051 | |||||
| 2052 | 450,000 | 439,790 | 3.000 | % | 3.118 | % | April 2052 | |||||
| Total | 3,800,000 | 3,765,913 | ||||||||||
| Total unsecured debt(1) | $ | 3,847,500 | $ | 3,813,413 | ||||||||
| Debt costs | $ | (38,145 | ) | |||||||||
| Accumulated amortization | 11,075 | |||||||||||
| Debt costs, net of accumulated amortization | (27,070 | ) | ||||||||||
| Notes payable, net of unamortized discount and <br> unamortized debt costs | $ | 3,738,843 | ||||||||||
| (1) | Unsecured notes payable have a weighted average interest rate of 3.7% and a weighted average maturity of 14.0 years. | |||||||||||
| --- | --- | |||||||||||
| Mortgages Payable | Principal<br>Balance | Interest<br>Rate | Maturity Date | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | |||||
| Mortgage(1) | $ | 10,160 | 5.230 | % | July 2023 | |||||||
| Debt costs | (147 | ) | ||||||||||
| Accumulated amortization | 138 | |||||||||||
| Debt costs, net of accumulated amortization | (9 | ) | ||||||||||
| Mortgages payable, including unamortized<br> premium and net of unamortized debt costs | $ | 10,151 | ||||||||||
| (1) | Includes unamortized premium | |||||||||||
| --- | --- |
As of September 30, 2022, Debt / EBITDA based on current quarter EBITDA annualized is 5.3x.
National Retail Properties, Inc.
Debt Summary – Continued
As of September 30, 2022
(unaudited)
Credit Facility and Note 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 September 30, 2022, the company believes it is in compliance with the covenants.
| Unsecured Credit Facility Key Covenants | Required | September 30, 2022 |
|---|---|---|
| Maximum leverage ratio | < 0.60 | 0.36 |
| Minimum fixed charge coverage ratio | > 1.50 | 4.69 |
| Maximum secured indebtedness ratio | < 0.40 | 0.001 |
| Unencumbered asset value ratio | > 1.67 | 2.83 |
| Unencumbered interest ratio | > 1.75 | 4.82 |
| Unsecured Notes Key Covenants | Required | September 30, 2022 |
| Limitation on incurrence of total debt | ≤ 60% | 40% |
| Limitation on incurrence of secured debt | ≤ 40% | 0.1% |
| Debt service coverage ratio | ≥ 1.50 | 4.65 |
| Maintenance of total unencumbered assets | ≥ 150% | 252% |
National Retail Properties, Inc.
Property Portfolio
Top 20 Lines of Trade
| As of September 30, | |||
|---|---|---|---|
| Lines of Trade | 2022(1) | 2021(2) | |
| 1. | Convenience stores | 16.7% | 17.6% |
| 2. | Automotive service | 13.6% | 12.1% |
| 3. | Restaurants – full service | 9.4% | 9.9% |
| 4. | Restaurants – limited service | 9.0% | 9.0% |
| 5. | Family entertainment centers | 6.0% | 5.9% |
| 6. | Health and fitness | 4.9% | 5.1% |
| 7. | Theaters | 4.3% | 4.5% |
| 8. | Recreational vehicle dealers, parts and accessories | 4.1% | 4.0% |
| 9. | Equipment rental | 3.2% | 3.2% |
| 10. | Automotive parts | 2.9% | 3.1% |
| 11. | Wholesale clubs | 2.4% | 2.5% |
| 12. | Home improvement | 2.4% | 2.5% |
| 13. | Furniture | 2.3% | 1.7% |
| 14. | Medical service providers | 1.9% | 2.1% |
| 15. | General merchandise | 1.6% | 1.7% |
| 16. | Consumer electronics | 1.5% | 1.5% |
| 17. | Home furnishings | 1.5% | 1.5% |
| 18. | Travel plazas | 1.5% | 1.5% |
| 19. | Automobile auctions, wholesale | 1.3% | 1.3% |
| 20. | Drug stores | 1.2% | 1.3% |
| Other | 8.3% | 8.0% | |
| Total | 100.0% | 100.0% |
Top 10 States
| State | % of <br>Total(1) | State | % of <br>Total(1) | ||
|---|---|---|---|---|---|
| 1. | Texas | 17.1% | 6. | North Carolina | 4.1% |
| 2. | Florida | 8.7% | 7. | Indiana | 3.9% |
| 3. | Illinois | 5.4% | 8. | Tennessee | 3.8% |
| 4. | Ohio | 5.3% | 9. | California | 3.5% |
| 5. | Georgia | 4.7% | 10. | Virginia | 3.3% |
| As a percentage of annual base rent, which is the annualized base rent for all leases in place. | |||||
| --- | --- | --- | |||
| (1) | $752,785,000 as of September 30, 2022. | ||||
| (2) | $706,162,000 as of September 30, 2021. |
National Retail Properties, Inc.
Property Portfolio – Continued
Top 20 Tenants
| Tenant | # of <br>Properties | % of <br>Total(1) | |
|---|---|---|---|
| 1. | 7-Eleven | 138 | 4.8% |
| 2. | Mister Car Wash | 121 | 4.4% |
| 3. | Camping World | 47 | 4.0% |
| 4. | LA Fitness | 30 | 3.4% |
| 5. | GPM Investments (Convenience Stores) | 152 | 3.2% |
| 6. | Flynn Restaurant Group (Taco Bell/Arby's) | 204 | 3.0% |
| 7. | Dave & Buster's | 28 | 2.9% |
| 8. | AMC Theatre | 20 | 2.7% |
| 9. | BJ's Wholesale Club | 13 | 2.4% |
| 10. | Mavis Tire Express Services | 134 | 2.2% |
| 11. | Sunoco | 59 | 2.1% |
| 12. | Chuck E. Cheese's | 53 | 2.0% |
| 13. | Couche Tard (Pantry) | 71 | 1.8% |
| 14. | Frisch's Restaurants | 69 | 1.8% |
| 15. | Fikes (Convenience Stores) | 59 | 1.7% |
| 16. | Life Time Fitness | 3 | 1.5% |
| 17. | Ahern Rentals | 40 | 1.4% |
| 18. | Best Buy | 16 | 1.4% |
| 19. | Bob Evans | 106 | 1.4% |
| 20. | Pull-A-Part | 20 | 1.3% |
Lease Expirations(2)
| % of<br>Total(1) | # of<br>Properties | Gross Leasable<br>Area(3) | % of<br>Total(1) | # of<br>Properties | Gross Leasable<br>Area(3) | ||
|---|---|---|---|---|---|---|---|
| 2022 | 0.4% | 8 | 180,000 | 2028 | 5.0% | 175 | 1,573,000 |
| 2023 | 1.7% | 87 | 987,000 | 2029 | 2.9% | 81 | 1,025,000 |
| 2024 | 3.1% | 91 | 1,445,000 | 2030 | 3.5% | 107 | 1,207,000 |
| 2025 | 5.6% | 188 | 1,992,000 | 2031 | 7.9% | 188 | 2,718,000 |
| 2026 | 5.3% | 218 | 2,157,000 | 2032 | 6.6% | 222 | 2,363,000 |
| 2027 | 8.7% | 240 | 3,635,000 | Thereafter | 49.3% | 1,723 | 14,814,000 |
| (1) | Based on the annual base rent of $752,785,000, which is the annualized base rent for all leases in place as of September 30, 2022. | ||||||
| --- | --- | ||||||
| (2) | As of September 30, 2022, the weighted average remaining lease term is 10.4 years. | ||||||
| (3) | Square feet. |
National Retail Properties, Inc.
Rent Deferral Lease Amendments
(in thousands)
The following table outlines the rent deferred and corresponding scheduled repayment of the COVID-19 rent deferral lease amendments executed as of September 30, 2022 (dollars in thousands):
| Deferred | Scheduled Repayment | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accrual<br>Basis | Cash<br>Basis | Total | % of<br>Total | Accrual<br>Basis | Cash<br>Basis | Total | % of<br>Total | Cumulative<br>Total | ||||||||||||||
| 2020 | $ | 33,594 | $ | 18,425 | $ | 52,019 | 91.7 | % | $ | 3,239 | $ | 20 | $ | 3,259 | 5.7 | % | 5.7 | % | ||||
| 2021 | 990 | 3,768 | 4,758 | 8.3 | % | 25,935 | 5,841 | 31,776 | 56.0 | % | 61.7 | % | ||||||||||
| 2022 | Q1 | — | — | — | — | 1,780 | 2,283 | 4,063 | 7.2 | % | 68.9 | % | ||||||||||
| Q2 | — | — | — | — | 1,729 | 2,284 | 4,013 | 7.1 | % | 76.0 | % | |||||||||||
| Q3 | — | — | — | — | 1,201 | 2,284 | 3,485 | 6.1 | % | 82.1 | % | |||||||||||
| Q4 | — | — | — | — | 681 | 2,284 | 2,965 | 5.2 | % | 87.3 | % | |||||||||||
| — | — | — | — | 5,391 | 9,135 | 14,526 | 25.6 | % | 87.3 | % | ||||||||||||
| 2023 | Q1 | — | — | — | — | 9 | 1,704 | 1,713 | 2.9 | % | 90.2 | % | ||||||||||
| Q2 | — | — | — | — | 10 | 543 | 553 | 1.0 | % | 91.2 | % | |||||||||||
| Q3 | — | — | — | — | — | 543 | 543 | 1.0 | % | 92.2 | % | |||||||||||
| Q4 | — | — | — | — | — | 544 | 544 | 1.0 | % | 93.2 | % | |||||||||||
| — | — | — | — | 19 | 3,334 | 3,353 | 5.9 | % | 93.2 | % | ||||||||||||
| 2024 | — | — | — | — | — | 1,932 | 1,932 | 3.4 | % | 96.6 | % | |||||||||||
| 2025 | — | — | — | — | — | 1,931 | 1,931 | 3.4 | % | 100.0 | % | |||||||||||
| $ | 34,584 | $ | 22,193 | $ | 56,777 | $ | 34,584 | $ | 22,193 | $ | 56,777 |