EX-99.2 3 tm2510320d1_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

 

On March 25, 2025, Global Net Lease, Inc. (“GNL” or the “Company”, “we” “our,” or “us”) completed the sale of 59 of its multi-tenant retail properties (the “First Closing” and such properties, the “Disposal Group”) to RCG Venture Holdings, LLC (“RCG”) pursuant to a purchase and sale agreement, dated as of February 25, 2025 (“PSA”), to sell 100 multi-tenant retail properties (the “Multi-Tenant Retail Portfolio”) to RCG (the “RCG Multi-Tenant Retail Disposition”) for a base purchase price of approximately $1.780 billion, of which approximately $1.067 billion related to the First Closing (the “First Closing Contract Sale Price”). The First Closing Contract Sale Price is subject to various adjustments as described in more detail in Note C to the notes to the unaudited pro forma consolidated balance sheet as of December 31, 2024 presented below.

 

The RCG Multi-Tenant Retail Disposition is expected to be fully consummated in two additional phases during the second quarter of 2025, comprised of: (a) 12 properties secured by a $210.0 million mortgage from Société Générale and UBS AG, and (b) 29 properties secured by a $260.0 million mortgage from Barclays Capital Real Estate Inc., Société Générale, KeyBank and Bank of Montreal. The closing of these remaining 41 properties (the “Properties To Be Sold”) 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 the Properties To Be Sold.

 

The following unaudited pro forma consolidated financial information of the Company as of December 31, 2024 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 December 31, 2024 gives effect to the First Closing as if it closed on December 31, 2024. The unaudited pro forma consolidated statements of operations for the fiscal year ended December 31, 2024, give effect to the First Closing as if it closed on January 1, 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 properties sold in the First Closing. 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; however we have reflected the discontinued operations of the transactions through the relevant periods.

 

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 First Closing;
   
 ·Cash consideration received from RCG;
   
 ·Recognition of the loss on sale, net of transaction costs related to the properties sold in First Closing, including estimated selling costs; and
   
 ·Payments made on the Company’s Revolving Credit Facility with net proceeds from the First Closing.
   
 ·No goodwill impairment at the time of the First Closing. The First Closing was considered a triggering event, requiring the Company to assess the goodwill related to its multi-tenant retail segment. The Company will continue to monitor the multi-tenant retail segment’s goodwill at the time of the two additional phases of closing.

 

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 March 31, 2024.

 

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 audited consolidated financial statements 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 DECEMBER 31, 2024

(In thousands, except share and per share amounts)

 

       Transaction Accounting Adjustments      
   GNL
Historical
   Removal of the
Disposal Group
   Other Transaction
Accounting
Adjustments
   GNL
Pro Forma
 
   (A)   (B)   (C)      
ASSETS                     
Real estate investments, at cost:                     
Land  $1,172,146   $(213,251)  $    $958,895 
Buildings, fixtures and improvements   5,293,468    (758,431)        4,535,037 
Construction in progress   4,350    (518)        3,832 
Acquired intangible lease assets   1,057,967    (219,364)        838,603 
Total real estate investments, at cost   7,527,931    (1,191,564)        6,336,367 
Less accumulated depreciation and amortization   (1,164,629)   101,667         (1,062,962)
Total real estate investments, net   6,363,302    (1,089,897)        5,273,405 
Assets held for sale   17,406             17,406 
Cash and cash equivalents   159,698        23,246  (C-1)  182,944 
Restricted cash   64,510             64,510 
Derivative assets, at fair value   2,471             2,471 
Unbilled straight-line rent   99,501    (6,368)        93,133 
Operating lease right-of-use asset   74,270    (8,107)        66,163 
Prepaid expenses and other assets   108,562    (28,485)        80,077 
Multi-tenant retail disposition receivable, net           100,620  (C-2)  100,620 
Deferred tax assets   4,866             4,866 
Goodwill   51,370             51,370 
Deferred financing costs, net   9,808             9,808 
Total Assets  $6,955,764   $(1,132,857)  $123,866    $5,946,773 
                      
LIABILITIES AND EQUITY                     
Mortgage notes payable, net  $2,221,706   $   $    $2,221,706 
Revolving credit facility   1,390,292        (850,170 )(C-3)  540,122 
Senior notes, net   906,101             906,101 
Acquired intangible lease liabilities, net   76,800    (33,072)        43,728 
Derivative liabilities, at fair value   3,719             3,719 
Accounts payable and accrued expenses   75,735    (11,806)   (8,772 )(C-4)  55,157 
Operating lease liability   48,333    (8,253)        40,080 
Prepaid rent   28,734    (9,998)        18,736 
Deferred tax liability   5,477             5,477 
Dividends payable   11,909             11,909 
Total Liabilities   4,768,806    (63,129)   (858,942 )   3,846,735 
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 December 31, 2024 and 2023   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 December 31, 2024 and 2023   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 December 31, 2024 and 2023   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 December 31, 2024 and 2023   46             46 
Common stock, $0.01 par value, 250,000,000 shares authorized, 231,051,139 and 230,885,197 shares issued and outstanding as of December 31, 2024 and 2023, respectively   3,640             3,640 
Additional paid-in capital   4,359,264             4,359,264 
Accumulated other comprehensive loss income   (25,844)            (25,844)
Accumulated deficit   (2,150,342)   (1,069,728)   982,808  (C-5)   (2,237,262)
Total Stockholders’ Equity   2,186,958    (1,069,728)   982,808     2,100,038 
Non-controlling interest                 
Total Equity   2,186,958    (1,069,728)   982,808     2,100,038 
Total Liabilities and Equity  $6,955,764   $(1,132,857)  $123,866    $5,946,773 

 

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 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 balance sheet amounts of the properties sold in the First Closing as of December 31, 2024.

 

(C)Represents other transaction adjustments related to the First Closing.

 

   (in thousands)  Amount 
   First Closing Contract Sale Price  $1,067,000 
   Adjustments:     
   Amounts held in escrow   (2,999)
   Property operating cost prorations and other expense adjustments at closing   (8,772)
   Amounts due to RCG for tenant improvements and leasing commissions   (36,114)
   Adjustments for leasing activity(a)   (133,862)
   Closing costs related to First Closing   (11,837)
   Cash consideration received from RCG at the First Closing   873,416 
(C-3)  Less: Cash used to paydown the Company’s Revolving Credit Facility at the First Closing   (850,170)
(C-1)  Excess cash proceeds from the First Closing  $23,246 

 

___________________________

(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 First Closing Contract Sale Price and, (ii) leases which the Company may collect the related cash consideration after the First Closing in accordance with the terms of the PSA.

 

   (in thousands)  Amount 
   Cash Consideration received at the First Closing (per table above)  $873,416 
(C-4)  Property operating cost prorations and other expense adjustments at closing   8,772 
(C-2)  Receivable recorded for potential consideration received after the First Closing(a)   100,620 
(C-5)  Adjusted Sale Price(b)  $982,808 

 

___________________________

(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 First Closing. As part of the portfolio sold, there are leases that have not yet commenced at the time of the First 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 feature ascribed to these potential commencements. This feature will be marked to market each period with changes in value being recorded through earnings.
(b)Defined as the Cash consideration received at the First 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 First Closing.

 

 

 

 

GLOBAL NET LEASE, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2024

(In thousands, except share and per share amounts)

 

       Transaction Accounting Adjustments     
   GNL
Historical
   Removal of the
Disposal Group
   Other Transaction
Accounting
Adjustments
   GNL
Pro Forma
 
   (A)   (B)         
Revenue from tenants  $805,010   $(141,664)  $   $663,346 
                     
Expenses:                    
Property operating   142,497    (50,492)       92,005 
Impairment charges   90,410            90,410 
Merger, transaction and other costs   6,026            6,026 
General and administrative   57,734    (1,821)       55,913 
Equity-based compensation   8,931             8,931 
Depreciation and amortization   349,943    (83,525)       266,418 
Total expenses   655,541    (135,838)       519,703 
Operating income (loss) before gain (loss) on dispositions of real estate investments   149,469    (5,826)       143,643 
Gain (loss) on dispositions of real estate investments   57,015        (66,038)(C)  (9,023)
Operating income (loss)   206,484    (5,826)   (66,038)   134,620 
Other income (expense):                    
Interest expense   (326,932)   929    84,687 (D)  (241,316)
Loss on extinguishment and modification of debt   (15,877)           (15,877)
Gain (loss) on derivative instruments   4,229            4,229 
Unrealized gains on undesignated foreign currency advances and other hedge ineffectiveness   3,249            3,249 
Other income   1,720    (551)       1,169 
Total other expense, net   (333,611)   378    84,687    (248,546)
Net (loss) income before income tax   (127,127)   (5,448)   18,649    (113,926)
Income tax expense   (4,445)   52        (4,393)
Net (loss) income   (131,572)   (5,396)   18,649    (118,319)
Preferred stock dividends   (43,744)           (43,744)
Net loss attributable to common stockholders  $(175,316)  $(5,396)  $18,649    (162,063)
                     
Basic and Diluted Loss Per Common Share:                    
Net loss per share attributable to common stockholders — Basic  $(0.76)             (0.71)
Net loss per share attributable to common stockholders — Diluted  $(0.76)            $(0.71)
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 STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2024

(In thousands, except share and per share amounts)

 

       Transaction Accounting
Adjustments
     
   GNL
Historical
   Removal of the Disposal
Group
   GNL
Pro Forma
 
   (A)   (B)     
Revenue from tenants  $515,070   $(41,333)  $473,737 
                
Expenses:               
Property operating   67,839    (15,249)   52,590 
Operating fees to related parties   28,283        28,283 
Impairment charges   68,684        68,684 
Merger, transaction and other costs   54,492        54,492 
Settlement costs   29,727        29,727 
General and administrative   40,187    (237)   39,950 
Equity-based compensation   17,297        17,297 
Depreciation and amortization   222,271    (27,257)   195,014 
Total expenses   528,780    (42,743)   486,037 
Operating income (loss) before gain (loss) on dispositions of real estate investments   (13,710)   1,410    (12,300)
Gain (loss) on dispositions of real estate investments   (1,672)       (1,672)
Operating income (loss)   (15,382)   1,410    (13,972)
Other income (expense):               
Interest expense   (179,411)   839    (178,572)
Loss on extinguishment and modification of debt   (1,221)       (1,221)
Gain (loss) on derivative instruments   (3,691)       (3,691)
Unrealized gains on undesignated foreign currency advances and other hedge ineffectiveness            
Other income   2,270    8    2,278 
Total other expense, net   (182,053)   847    (181,206)
Net (loss) income before income tax   (197,435)   2,257    (195,178)
Income tax expense   (14,475)       (14,475)
Net (loss) income   (211,910)   2,257    (209,653)
Preferred stock dividends   (27,438)       (27,438)
Net loss attributable to common stockholders  $(239,348)  $2,257    (237,091)
                
Basic and Diluted Loss Per Common Share:               
Net loss per share attributable to common stockholders — Basic  $(1.71)        (1.69)
Net loss per share attributable to common stockholders — Diluted  $(1.71)       $(1.69)
Weighted average common shares outstanding:               
Basic   142,584,332         142,584,332 
Diluted   142,584,332         142,584,332 

 

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

 

 

 

 

GLOBAL NET LEASE, INC.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

 

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 properties sold in the First Closing for the year ended December 31, 2024.

 

(C)Represents the estimated loss on disposition, calculated as the Adjusted Sale Price (approximately $982.8 million) less the net book value of the assets sold in the First Closing as of December 31, 2024 adjusted for additional depreciation and amortization to approximate the net book value as of the First Closing (approximately $1.049 billion).

 

(D)Represents adjustment to interest expense on the Company’s Revolving Credit Facility for the $850.2 million of cash consideration received from RCG at the First Closing which was used to paydown the Revolving Credit Facility. The Revolving Credit Facility had a weighted average interest rate of 5.7% as of December 31, 2024.

 

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, 2024.

 

(B)Represents the removal of the historical consolidated statement of operations activity for the properties sold in the First Closing for the year ended December 31, 2023.