EX-99.1 2 netstreitearningsrelease-q.htm EX-99.1 Document

image_0a.jpg

NETSTREIT REPORTS THIRD QUARTER 2023 FINANCIAL AND OPERATING RESULTS

– Net income of $0.06 and Adjusted Funds from Operations ("AFFO") of $0.31 Per Diluted Share –

– Completed $117.5 Million of Investment Activity at 7.0% Blended Cash Yield–

– Increases 2023 AFFO per Share Guidance Range to $1.21 to $1.23 –


Dallas, TX – October 25, 2023 – NETSTREIT Corp. (NYSE: NTST) (the “Company”) today announced financial and operating results for the third quarter ended September 30, 2023.

“We are pleased to announce another solid quarter of results, completing $103.9 million in net investment activity in the quarter. We are also increasing our 2023 AFFO per share guidance midpoint, which implies 5% growth over last year. While the higher for longer narrative has placed upward pressure on the cost of capital for most companies, we remain well positioned from both a balance sheet, portfolio, and earnings standpoint. More specifically, we have no debt maturities until 2027, no net exposure to floating rate debt, low leverage, and ample liquidity. Coupled with our highly secure in-place rental stream, we are confident that our portfolio and investment discipline will result in earnings growth and increased value for our shareholders.” said Mark Manheimer, Chief Executive Officer of NETSTREIT.

THIRD QUARTER 2023 HIGHLIGHTS

The following table summarizes the Company's select financial results1 for the three and nine months ended September 30, 2023.

Three Months Ended September 30,
20232022% Change
(Unaudited)
Net Income per Diluted Share
$0.06 $0.03 100 %
Funds from Operations per Diluted Share$0.31 $0.28 11 %
Core Funds from Operations per Diluted Share$0.31 $0.28 11 %
Adjusted Funds from Operations per Diluted Share$0.31 $0.30 3 %
Nine Months Ended September 30,
20232022% Change
(Unaudited)
Net Income per Diluted Share$0.08 $0.11 (27)%
Funds from Operations per Diluted Share$0.87 $0.82 6 %
Core Funds from Operations per Diluted Share$0.88 $0.82 7 %
Adjusted Funds from Operations per Diluted Share$0.91 $0.87 5 %
1.Funds from operations ("FFO"), core funds from operations ("Core FFO"), and adjusted funds from operations ("AFFO") are non-GAAP financial measures. See "Non-GAAP Financial Measures."










INVESTMENT ACTIVITY

The following tables summarize the Company's investment and disposition activities (dollars in thousands) for the three and nine months ended September 30, 2023.
Three Months Ended September 30, 2023
Nine Months Ended
September 30, 2023
Number of InvestmentsAmount Number of InvestmentsAmount
Investments29$117,455 139$361,391
Dispositions1
613,543 1633,511
Net Investment Activity$103,912 $327,880 
Investment Activity
Cash Yield7.0 %7.2 %
% of ABR derived from Investment Grade Tenants75.1 %77.2 %
% of ABR derived from Investment Grade Profile Tenants22.1 %14.2 %
Weighted Average Lease Term (years)10.0 10.6 
Disposition Activity
Cash Yield1
6.9 %6.8 %
Weighted Average Lease Term (years)7.1 6.0 
1.Includes mortgage loan payoffs.


The following table summarizes the Company's on-going development projects and estimated development costs (dollars in thousands) as of September 30, 2023.
DevelopmentsThree Months Ended September 30, 2023
Amount Funded During the Quarter
$33,017 
As of September 30, 2023
Number of Developments32 
Amount Funded to Date
$42,108 
Estimated Funding Remaining on Developments
26,189 
Total Estimated Development Cost$68,297 

PORTFOLIO UPDATE

The following table summarizes the Company's real estate portfolio (weighted by ABR, dollars in thousands) as of September 30, 2023.
As of September 30, 2023
Number of Investments547
ABR$124,341
States45
Square Feet9,971,909
Tenants85
Industries26
Occupancy100.0 %
Weighted Average Lease Term (years)9.3
Investment Grade %68.6 %
Investment Grade Profile %14.6 %

2

CAPITAL MARKETS AND BALANCE SHEET

The following tables summarize the Company's leverage, balance sheet, liquidity, ATM issuances, and settlement of our forward equity offerings (dollars in thousands, except per share data) as of and for September 30, 2023.
Leverage
 As of September 30, 2023
Net Debt Adjusted for Outstanding Forward Equity/ Annualized Adjusted EBITDAre
4.2x
Liquidity
Unused Unsecured Revolver Capacity$358,000 
Cash, Cash Equivalents and Restricted Cash7,934 
Value of Outstanding Forward Equity1
98,671 
Total Liquidity$464,605 
Plus: Remaining Available Principal of 2029 Term Loan
100,000 
Total Proforma Liquidity$564,605 
ATM Program
Shares Issued During Quarter2
1,672,242 
Weighted Average Price Per Share$16.55 
Net Proceeds$27,418 
Forward Equity
Shares Outstanding as of September 30, 2023
5,983,711 
Weighted Average Price Per Share$16.49
Value of Outstanding Forward Equity1
$98,671 

1.Reflects 5,983,711 of unsettled forward equity shares under the ATM program at the September 30, 2023 available net settlement price of $16.49.
2.Includes 1,516,289 of settled forward equity shares.

DEBT ACTIVITY

On July 3, 2023, the Company closed a new three-year $250.0 million sustainability-linked senior unsecured term loan facility with a delayed draw option (the "Term Loan"). The Term Loan initially matures in July 2026 and includes two one-year options and one six-month option to extend the maturity to January 2029 (5.5-year term) at the Company's discretion, and an accordion feature that allow the Company to increase the aggregate availability under the Term Loan to $400.0 million. At close, the initial amount drawn on the Term Loan was $150.0 million.

The following table summarizes the terms of the Term Loan (dollars in thousands).
2029 Term Loan
Fully Extended Maturity DateJanuary 2029
Principal Drawn as of September 30, 2023
$150,000
Remaining Available Principal as of September 30, 2023
$100,000
Total Principal
$250,000
Full Capacity if Accordion Exercised $400,000
All-In Fixed Interest Rate1
4.99 %
1.All-in fixed rate consists of the fixed rate SOFR swap of 3.74% on $250.0 million of notional value, plus a credit spread adjustment of 0.10% and a borrowing spread of 1.15%.

DIVIDEND

On October 24, 2023, the Company’s Board of Directors declared a quarterly cash dividend of $0.205 per share for the fourth quarter of 2023. On an annualized basis, the dividend of $0.82 per share of common stock represents an increase of $0.02 per share over the prior year annualized dividend. The dividend will be paid on December 15, 2023 to shareholders of record on December 1, 2023.

3

2023 GUIDANCE

The Company is increasing its full year 2023 AFFO per share guidance range to $1.21 to $1.23 from $1.20 to $1.23, resulting in an increase to the midpoint of the range. The Company now expects 2023 net investment activity to be around $450.0 million.

AFFO is a non-GAAP financial measure. The Company does not provide a reconciliation of such forward-looking non-GAAP measure to the most directly comparable financial measures calculated and presented in accordance with GAAP because to do so would be potentially misleading and not practical given the difficulty of projecting event driven transactional and other non-core operating items in any future period. The magnitude of these items, however, may be significant.

EARNINGS CONFERENCE CALL

A conference call will be held on Thursday, October 26, 2023 at 11:00 AM ET. During the conference call the Company’s officers will review third quarter performance, discuss recent events, and conduct a question and answer period.

The webcast will be accessible on the “Investor Relations” section of the Company’s website at www.NETSTREIT.com. To listen to the live webcast, please go to the site at least fifteen minutes prior to the scheduled start time to register, as well as download and install any necessary audio software. A replay of the webcast will be available for 90 days on the Company’s website shortly after the call.

The conference call can also be accessed by dialing 1-877-451-6152 for domestic callers or 1-201-389-0879 for international callers. A dial-in replay will be available starting shortly after the call until November 2, 2023, which can be accessed by dialing 1-844-512-2921 for domestic callers or 1-412-317-6671 for international callers. The passcode for this dial-in replay is 13741443.

SUPPLEMENTAL PACKAGE

The Company’s supplemental package will be available prior to the conference call in the Investor Relations section of the Company’s website at www.investors.netstreit.com.

About NETSTREIT Corp.

NETSTREIT Corp. is an internally managed real estate investment trust (REIT) based in Dallas, Texas that specializes in acquiring single-tenant net lease retail properties nationwide. The growing portfolio consists of high-quality properties leased to e-commerce resistant tenants with healthy balance sheets. Led by a management team of seasoned commercial real estate executives, NETSTREIT’s strategy is to create the highest quality net lease retail portfolio in the country with the goal of generating consistent cash flows and dividends for its investors.

Investor Relations
ir@netstreit.com
972-597-4825

NON-GAAP FINANCIAL MEASURES

This press release contains non-GAAP financial measures, including FFO, Core FFO, AFFO, EBITDA, EBITDAre, Adjusted EBITDAre, Annualized Adjusted EBITDAre, Property-Level NOI, Property-Level Cash NOI, Property-Level Cash NOI Estimated Run Rate, Total Property-Level Cash NOI Estimated Run Rate and Net Debt. A reconciliation of each non-GAAP financial measure to the most comparable GAAP measure, and definitions of each non-GAAP measure, are included below.











4

FORWARD LOOKING STATEMENTS

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include, without limitation, statements concerning our business and growth strategies, investment, financing and leasing activities, including estimated development costs, and trends in our business, including trends in the market for single-tenant, retail commercial real estate. Words such as “expects,” “anticipates,” “intends,” “plans,” “likely,” “will,” “believes,” “seeks,” “estimates,” and variations of such words and similar expressions are intended to identify such forward-looking statements. Such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from the results of operations or plans expressed or implied by such forward-looking statements. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such statements included in this press release may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved. For a further discussion of these and other factors that could impact future results, performance or transactions, see the information under the heading “Risk Factors” in our Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission (the “SEC”) on February 23, 2023 and other reports filed with the SEC from time to time.  Forward-looking statements and such risks, uncertainties and other factors speak only as of the date of this press release. New risks and uncertainties may arise over time and it is not possible for us to predict those events or how they may affect us. Many of the risks identified herein and in our periodic reports have been and will continue to be heightened as a result of the ongoing and numerous adverse effects arising from macroeconomic conditions, including inflation, interest rates and instability in the banking system. We expressly disclaim any obligation or undertaking to update or revise any forward-looking statement contained herein, to reflect any change in our expectations with regard thereto, or any other change in events, conditions or circumstances on which any such statement is based, except to the extent otherwise required by law.
5

NETSTREIT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
(Unaudited)

September 30,December 31,
20232022
Assets
Real estate, at cost:
Land$449,718 $401,146 
Buildings and improvements1,081,427 907,084 
Total real estate, at cost1,531,145 1,308,230 
Less accumulated depreciation(90,890)(62,526)
Property under development33,497 16,796 
Real estate held for investment, net1,473,752 1,262,500 
Assets held for sale38,839 23,208 
Mortgage loans receivable, net109,091 46,378 
Cash, cash equivalents and restricted cash7,934 70,543 
Lease intangible assets, net163,824 151,006 
Other assets, net69,403 52,057 
Total assets$1,862,843 $1,605,692 
Liabilities and equity
Liabilities:
Term loans, net$521,613 $373,296 
Revolving credit facility42,000 113,000 
Mortgage note payable, net7,890 7,896 
Lease intangible liabilities, net26,699 30,131 
Liabilities related to assets held for sale1,024 406 
Accounts payable, accrued expenses and other liabilities33,727 22,540 
Total liabilities632,953 547,269 
Commitments and contingencies
Equity:
Stockholders’ equity
Common stock, $0.01 par value, 400,000,000 shares authorized; 68,701,223 and 58,031,879 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively687 580 
Additional paid-in capital1,289,810 1,091,514 
Distributions in excess of retained earnings(100,006)(66,937)
Accumulated other comprehensive income30,494 23,673 
Total stockholders’ equity1,220,985 1,048,830 
Noncontrolling interests8,905 9,593 
Total equity1,229,890 1,058,423 
Total liabilities and equity$1,862,843 $1,605,692 


6

NETSTREIT CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share data)
(Unaudited)

Three Months Ended
September 30,		Nine Months Ended
September 30,
2023202220232022
Revenues
Rental revenue (including reimbursable)$31,167 $24,339 $89,347 $67,309 
Interest income on loans receivable2,244 674 5,145 1,671 
Other revenue550 — 550 — 
Total revenues33,96125,01395,04268,980
Operating expenses
Property3,883 2,539 11,350 8,156 
General and administrative5,133 4,552 15,299 13,608 
Depreciation and amortization15,804 13,407 46,599 36,137 
Provisions for impairment1,538 — 4,374 1,114 
Transaction costs143 51 267 704 
Total operating expenses26,501 20,549 77,889 59,719 
Other income (expense)
Interest expense, net(3,946)(3,017)(13,412)(5,708)
Gain on sales of real estate, net373 143 669 2,162 
Loss on debt extinguishment— — (128)— 
Other income, net367 — 586 36 
Total other income (expense), net(3,206)(2,874)(12,285)(3,510)
Net income before income taxes4,254 1,590 4,868 5,751 
Income tax (expense) benefit(15)(171)60 (356)
Net income4,239 1,419 4,928 5,395 
Net income attributable to noncontrolling interests24 16 32 63 
Net income attributable to common stockholders$4,215 $1,403 $4,896 $5,332 
Amounts available to common stockholders per common share:
Basic$0.06 $0.03 $0.08 $0.11 
Diluted$0.06 $0.03 $0.08 $0.11 
Weighted average common shares:
Basic67,112,587 50,449,735 62,123,334 47,679,870 
Diluted68,048,369 51,384,758 62,897,957 48,657,049 

7

NETSTREIT CORP. AND SUBSIDIARIES
RECONCILIATION OF NET INCOME TO FFO, CORE FFO AND ADJUSTED FFO
(In thousands, except share and per share data)
(Unaudited)

Three Months Ended September 30,Nine Months Ended September 30,
2023202220232022
(Unaudited)(Unaudited)
Net income$4,239 $1,419 $4,928 $5,395 
Depreciation and amortization of real estate15,726 13,241 46,379 35,701 
Provisions for impairment1,538 — 4,374 1,114 
Gain on sales of real estate, net(373)(143)(669)(2,162)
FFO$21,130 $14,517 $55,012 $40,048 
Adjustments:
Non-recurring executive transition costs, severance and related charges62 — 276 — 
Loss on debt extinguishment and other related costs— — 223 — 
Gain on insurance proceeds(1)— (47)(36)
Core FFO$21,191 $14,517 $55,464 $40,012 
Adjustments:
Straight-line rent adjustments(245)(272)(707)(1,144)
Amortization of deferred financing costs578 239 1,165 553 
Amortization of above/below-market assumed debt29 — 86 — 
Amortization of loan origination costs26 28 83 59 
Amortization of lease-related intangibles(121)(313)(517)(644)
Earned development interest189 — 189 — 
Capitalized interest expense(404)(115)(688)(218)
Non-cash interest expense(1,134)— (1,134)— 
Non-cash compensation expense1,280 1,302 3,559 3,645 
AFFO$21,389 $15,386 $57,500 $42,263 
Weighted average common shares outstanding, basic67,112,587 50,449,735 62,123,334 47,679,870 
Operating partnership units outstanding501,987 514,890 507,014 530,940 
Unvested restricted stock units173,001 255,613 167,215 261,727 
Unsettled shares under open forward equity contracts260,794 164,520 100,394 184,512 
Weighted average common shares outstanding, diluted68,048,369 51,384,758 62,897,957 48,657,049 
FFO per common share, diluted$0.31 $0.28 $0.87 $0.82 
Core FFO per common share, diluted$0.31 $0.28 $0.88 $0.82 
AFFO per common share, diluted$0.31 $0.30 $0.91 $0.87 



8

RECONCILIATION OF NET INCOME TO EBITDA, EBITDAre AND ADJUSTED EBITDAre
(In thousands)
(Unaudited)

Three Months Ended September 30,
20232022
(Unaudited)
Net income$4,239 $1,419 
Depreciation and amortization of real estate15,726 13,241 
Amortization of lease-related intangibles(121)(313)
Non-real estate depreciation and amortization78 166 
Interest expense, net3,946 3,017 
Income tax expense (benefit)15 171 
Amortization of loan origination costs26 28 
EBITDA23,909 17,729 
Adjustments:
Provision for impairments1,538 — 
Gain on sales of real estate, net(373)(143)
EBITDAre25,074 17,586 
Adjustments:
Straight-line rent adjustments(245)(272)
Non-recurring executive transition costs, severance and related charges62 — 
Gain on insurance proceeds(1)— 
Non-cash compensation expense1,280 1,302 
Lease termination fees(550)— 
Adjustment for construction in process (1)
720 263 
Adjustment for intraquarter investment activities (2)
1,341 1,182 
Adjusted EBITDAre$27,681 $20,061 
Annualized Adjusted EBITDAre (3)
$110,724 
Net Debt Adjusted for Outstanding Forward Equity / Annualized Adjusted EBITDAre
4.2 x
As of
September 30, 2023
Principal amount of total debt$575,399 
Less: Cash, cash equivalents and restricted cash(7,934)
Net Debt567,465 
Value of outstanding forward equity (4)
(98,671)
Net Debt Adjusted for Outstanding Forward Equity$468,794 








(1) Adjustment reflects the estimated cash yield on developments in process balances as of period end.
(2) Adjustment assumes all re-leasing activity, investments in and dispositions of real estate, including developments and interest earning loan activity
completed during the three months ended September 30, 2023 and 2022 had occurred on July 1, 2023 and July 1, 2022, respectively.
(3) We calculate Annualized Adjusted EBITDAre by multiplying Adjusted EBITDAre by four.
(4) There were 5,983,711 of unsettled forward equity shares under the ATM program at the September 30, 2023 available net settlement price of $16.49.
9

RECONCILIATION OF NET INCOME TO NOI AND CASH NOI
(In thousands)
(Unaudited)

Three Months Ended
September 30,		Nine Months Ended
September 30,
2023202220232022
(Unaudited)(Unaudited)
Net income$4,239 $1,419 $4,928 $5,395 
General and administrative5,133 4,552 15,299 13,608 
Depreciation and amortization15,804 13,407 46,599 36,137 
Provisions for impairment1,538 — 4,374 1,114 
Transaction costs143 51 267 704 
Interest expense, net3,946 3,017 13,412 5,708 
Gain on sales of real estate, net(373)(143)(669)(2,162)
Income tax expense (benefit)15 171 (60)356 
Loss on debt extinguishment— — 128 — 
Interest income on mortgage loans receivable(2,244)(674)(5,145)(1,671)
Lease termination fees(550)— (550)— 
Other income, net(367)— (586)(36)
Property-Level NOI27,284 21,800 77,997 59,153 
Straight-line rent adjustments(245)(272)(707)(1,144)
Amortization of lease-related intangibles(121)(313)(517)(644)
Property-Level Cash NOI$26,918 $21,215 $76,773 $57,365 
Adjustment for intraquarter acquisitions, dispositions and completed development (1)
1,320
Property-Level Cash NOI Estimated Run Rate28,238
Interest income on mortgage loans receivable2,244 
Adjustments for intraquarter mortgage loan activity (2)
21 
Total Cash NOI - Estimated Run Rate$30,503 



















(1) Adjustment assumes all re-leasing activity, investments in and dispositions of real estate, including developments completed during the three months ended September 30, 2023, had occurred on July 1, 2023.
(2) Adjustment assumes all loan activity completed during the three months ended September 30, 2023, had occurred on July 1, 2023.
10

NON-GAAP FINANCIAL MEASURES

FFO, Core FFO and AFFO

The National Association of Real Estate Investment Trusts ("NAREIT"), an industry trade group, has promulgated a widely accepted non-GAAP financial measure of operating performance known as FFO. Our FFO is net income in accordance with GAAP, excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable real property.

Core FFO is a non-GAAP financial measure defined as FFO adjusted to remove the effect of unusual and non-recurring items that are not expected to impact our operating performance or operations on an ongoing basis. These include non-recurring executive transition costs, severance and related charges, gain on insurance proceeds, and loss on debt extinguishments and other related costs.

AFFO is a non-GAAP financial measure defined as Core FFO adjusted for GAAP net income related to non-cash revenues and expenses, such as straight-line rent, amortization of above- and below-market lease-related intangibles, amortization of lease incentives, capitalized interest expense, earned development interest, non-cash interest expense, non-cash compensation expense, amortization of deferred financing costs, amortization of above/below-market assumed debt, and amortization of loan origination costs.

Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. In fact, real estate values historically have risen or fallen with market conditions. FFO is intended to be a standard supplemental measure of operating performance that excludes historical cost depreciation and valuation adjustments from net income. We consider FFO to be useful in evaluating potential property acquisitions and measuring operating performance.

We further consider FFO, Core FFO and AFFO to be useful in determining funds available for payment of distributions. FFO, Core FFO and AFFO do not represent net income or cash flows from operations as defined by GAAP. You should not consider FFO, Core FFO and AFFO to be alternatives to net income as a reliable measure of our operating performance nor should you consider FFO, Core FFO and AFFO to be alternatives to cash flows from operating, investing or financing activities (as defined by GAAP) as measures of liquidity.

FFO, Core FFO and AFFO do not measure whether cash flow is sufficient to fund our cash needs, including principal amortization, capital improvements and distributions to stockholders. FFO, Core FFO and AFFO do not represent cash flows from operating, investing or financing activities as defined by GAAP. Further, FFO, Core FFO and AFFO as disclosed by other REITs might not be comparable to our calculations of FFO, Core FFO and AFFO.

EBITDA, EBITDAre, Adjusted EBITDAre, and Annualized Adjusted EBITDAre

We compute EBITDA as earnings before interest expense, income tax expense, and depreciation and amortization. In 2017, NAREIT issued a white paper recommending that companies that report EBITDA also report EBITDAre. We compute EBITDAre in accordance with the definition adopted by NAREIT. NAREIT defines EBITDAre as EBITDA (as defined above) excluding gains (or losses) from the sales of depreciable property and impairment charges on depreciable real property.

Adjusted EBITDAre is a non-GAAP financial measure defined as EBITDAre further adjusted to exclude straight-line rent, non-cash compensation expense, non-recurring executive transition costs, severance and related charges, loss on debt extinguishment and other related costs, gain on insurance proceeds, other non-recurring expenses (income), lease termination fees, adjustment for construction in process, and adjustment for intraquarter activities. Beginning in the quarter ended June 30, 2023, we modified our definition of Adjusted EBITDAre to include adjustments for construction in process and intraquarter investment activities. Prior periods have been recast to reflect this new definition.

Annualized Adjusted EBITDAre is Adjusted EBITDAre multiplied by four.

We present EBITDA, EBITDAre, Adjusted EBITDAre, and Annualized Adjusted EBITDAre as they are measures commonly used in our industry. We believe that these measures are useful to investors and analysts because they provide supplemental information concerning our operating performance, exclusive of certain non-cash items and other costs. We use EBITDA, EBITDAre, Adjusted EBITDAre, and Annualized Adjusted EBITDAre as measures of our operating performance and not as measures of liquidity.

11

EBITDA, EBITDAre, Adjusted EBITDAre and Annualized Adjusted EBITDAre do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they are not necessarily indicative of cash available to fund cash requirements; accordingly, they should not be considered alternatives to net income as a performance measure or cash flows from operations as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of EBITDA, EBITDAre, Adjusted EBITDAre and Annualized Adjusted EBITDAre may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.

Net Debt

We calculate our Net Debt as our principal amount of total debt outstanding excluding deferred financing costs, net discounts and debt issuance costs less cash, cash equivalents and restricted cash available for future investment. We further adjust Net Debt by the value of outstanding forward equity as period end to derive Net Debt Adjusted for Outstanding Forward Equity. We believe excluding cash, cash equivalents and restricted cash available for future investment from our principal amount, all of which could be used to repay debt, provides an estimate of the net contractual amount of borrowed capital to be repaid. We believe these adjustments are additional beneficial disclosures to investors and analysis.

Property-Level NOI, Property-Level Cash NOI, Property-Level Cash NOI - Estimated Run Rate, and Total Cash NOI - Estimated Run Rate

Property-Level NOI, Property-Level Cash NOI, Property-Level Cash NOI - Estimated Run Rate, and Total Cash NOI - Estimated Run Rate are non-GAAP financial measures which we use to assess our operating results. We compute Property-Level NOI as net income (computed in accordance with GAAP), excluding general and administrative expenses, interest expense (or income), income tax expense, transaction costs, depreciation and amortization, gains (or losses) on sales of depreciable property, real estate impairment losses, interest income on mortgage loans receivable, loss on debt extinguishment, lease termination fees, and other income (or expense). We further adjust Property-Level NOI for non-cash revenue components of straight-line rent and amortization of lease-intangibles to derive Property-Level Cash NOI. We further adjust Property-Level Cash NOI for intraquarter acquisitions, dispositions and completed developments to derive Property-Level Cash NOI - Estimated Run Rate. We further adjust Property-Level Cash NOI - Estimated Run Rate for interest income on mortgage loans receivable and intraquarter mortgage loan activity to derive Total Cash NOI - Estimated Run Rate. We believe Property-Level NOI, Property-Level Cash NOI, Property-Level Cash NOI - Estimated Run Rate, and Total Cash NOI - Estimated Run Rate provide useful and relevant information because they reflect only those income and expense items that are incurred at the property level and present such items on an unlevered basis.

Property-Level NOI, Property-Level Cash NOI, Property-Level Cash NOI - Estimated Run Rate, and Total Cash NOI - Estimated Run Rate are not measurements of financial performance under GAAP, and may not be comparable to similarly titled measures of other companies. You should not consider our measures as alternatives to net income or cash flows from operating activities determined in accordance with GAAP.

OTHER DEFINITIONS

ABR is annualized base rent as of September 30, 2023, for all leases that commenced and annualized cash interest on mortgage loans receivable in place as of that date.

Cash Yield is the annualized base rent contractually due from acquired properties, interest income from mortgage loans receivable, and completed developments, divided by the gross investment amount, or gross proceeds in the case of dispositions.

Investments are lease agreements in place at owned properties, properties that have leases associated with mortgage loans receivable, developments where rent commenced, or in the case of master lease arrangements each property under the master lease is counted as a separate lease.

Investment Grade are investments, or investments that are subsidiaries of a parent entity, with a credit rating of BBB- (S&P/Fitch), Baa3 (Moody's) or NAIC2 (National Association or Insurance Commissioners) or higher.

Investment Grade Profile are investments with investment grade credit metrics (more than $1.0 billion in annual sales and a debt to adjusted EBITDA ratio of less than 2.0x), but do not carry a published rating from S&P, Fitch, Moody's, or NAIC.

Occupancy is expressed as a percentage, and is the number of economically occupied properties divided by the total number of properties owned, excluding mortgage loans receivable and properties under development.
12


Weighted Average Lease Term is weighted by the annualized base rent, excluding lease extension options and investments associated with mortgage loans receivable.


13