Attached files

file filename
EX-99.2 - EXHIBIT 99.2 GNL SUPPLEMENTAL 3.31.20 - Global Net Lease, Inc.ex992-gnlsupplementali.htm
8-K - 8-K - Global Net Lease, Inc.gnl8-kearningsrelease3.htm


EXHIBIT 99.1

image3a29.gif    

FOR IMMEDIATE RELEASE
 

GLOBAL NET LEASE REPORTS FIRST QUARTER 2020 RESULTS
Company to Host Investor Conference Call Today at 11 AM Eastern


New York, May 6, 2020 - Global Net Lease, Inc. (NYSE: GNL) (“GNL” or the “Company”), a real estate investment trust focused on the acquisition and management of industrial and office properties leased long-term to high quality corporate tenants in select markets in the United States, Europe and Canada, announced today its financial and operating results for the quarter ended March 31, 2020.

First Quarter 2020 Highlights

Revenue increased 5.0% to $79.2 million from $75.5 million in first quarter 2019
Net income attributable to common stockholders was $5.0 million or $0.05 per share as compared to $5.8 million or $0.07 per share in first quarter 2019
Net operating income ("NOI") grew 5.5% to $71.9 million from $68.1 million in first quarter 2019
Core Funds from Operations (“Core FFO”) was $38.9 million or $0.43 per share as compared to $36.5 million or $0.44 per share in first quarter 2019
Adjusted Funds from Operations (“AFFO”) was $39.8 million as compared to $39.5 million in the prior year first quarter
AFFO per share was $0.44 as compared to $0.48 in first quarter 2019
Announced a dividend change to be paid beginning in the second quarter to $0.40 per quarter, or $1.60 per share on an annualized basis, expected to strengthen cash flow by $12.0 million per quarter
Ample Liquidity1 of $367 million after borrowing an additional $205.0 million under the Company's credit facility in March to enhance financial flexibility in response to COVID-19
Acquired ten industrial and office properties for an aggregate contract purchase price2 of $113.9 million at an 8.5% weighted-average capitalization rate3 and 18.9 years of weighted-average remaining lease term4  
Portfolio 99.6% leased with an 9.0 year weighted average remaining lease term5, up from 8.1 years in prior year quarter
Portfolio is allocated 48% office, 47% industrial/distribution and 5% retail at the end of the quarter compared to 53% office, 39% industrial/distribution and 8% retail based on annualized straight-line rent as of March 31, 2019
Collected 98% of April cash rents as of April 30, 2020
Collected 100% of cash rent due during April in the U.K., 99% in Europe and 96% in the U.S.


James Nelson, Chief Executive Officer of GNL commented, "We continue to execute on our strategy of focusing on industrial, distribution and office properties that are leased to high quality tenants primarily in the United States and Western Europe. GNL recorded a great first quarter and I am very proud of how our excellent team of professionals responded to the outbreak of the COVID-19 pandemic, collecting 98% of the rent due in April. Our team's dedication, combined with our balance of mission critical industrial and distribution assets and high concentration of investment grade tenants will continue to serve us well as we navigate this global economic uncertainty. Our ample liquidity of $367 million will provide further flexibility as we look to eventually capitalize on opportunities that may arise from this crisis.”






 
 
Three Months Ended March 31,
(In thousands, except per share data)
 
2020
 
2019
Revenue from tenants
 
$
79,242

 
$
75,468

 
 
 
 
 
Net income attributable to common stockholders
 
$
5,038

 
$
5,791

Net income per diluted common share
 
$
0.05

 
$
0.07

 
 
 
 
 
NAREIT defined FFO attributable to common stockholders
 
$
38,571

 
$
36,202

NAREIT defined FFO per diluted common share
 
$
0.43

 
$
0.44

 
 
 
 
 
Core FFO attributable to common stockholders
 
$
38,851

 
$
36,464

Core FFO per diluted common share
 
$
0.43

 
$
0.44

 
 
 
 
 
AFFO attributable to common stockholders
 
$
39,822

 
$
39,504

AFFO per diluted common share
 
$
0.44

 
$
0.48


Property Portfolio
 
The Company’s portfolio of 288 net lease properties is located in nine countries and comprised of 34.2 million rentable square feet leased to 126 tenants across 46 industries at March 31, 2020. The real estate portfolio metrics include:

99.6% leased with a remaining weighted-average lease term of 9.0 years, up from 8.1 years in 2019
93.7% of the portfolio contains contractual rent increases based on square footage
66.7% of portfolio annualized straight-line rent derived from investment grade and implied investment grade rated tenants6 
64% U.S. and 36% Europe (based on annualized straight-line rent)
48% Office, 47% Industrial / Distribution and 5% Retail (based on an annualized straight-line rent)

Acquisition and Disposition Activity

During the first quarter 2020, the Company acquired ten net leased assets for an aggregate contract purchase price of approximately $113.9. These assets were purchased at a weighted average going-in capitalization rate of 7.12%7, and an overall weighted average capitalization rate of 8.5%, with a weighted average remaining lease term of 18.9 years.

The Company did not dispose of any properties during the three months ended March 31, 2020.






Capital Structure and Liquidity Resources

As of March 31, 2020, the Company had $343.4 million of cash and cash equivalents. The Company’s net debt to enterprise value was 55.0% with an enterprise value of $3.1 billion based on the quarter end closing share price of $13.37 for common stock, $20.27 for the Series A preferred stock and $19.89 for the Series B preferred stock, with net debt of $1.7 billion8, including $1.3 billion of mortgage debt.

As of March 31, 2020, the percentage of fixed rate debt (including variable rate debt fixed with swaps) increased to 89.6% from 83.7% as of March 31, 2019. The Company’s total combined debt had a weighted average interest rate of 3.1% resulting in an interest coverage ratio of 4.1 times9. Weighted-average debt maturity based on outstanding principal balance of the debt on the last day of the applicable quarter increased to 5.4 years as of March 31, 2020 from 4.2 years at March 31, 2019.

Dividend

On March 30, 2020, the Company announced that its Board of Directors approved a quarterly dividend of $0.40 per share, equating to an annualized dividend of $1.60 per share. The Company pays dividends quarterly, and the change went into effect for the dividend which the Company declared in April 2020.

Subsequent Events

Acquisitions

The Company has signed two definitive purchase and sale agreements ("PSAs") to acquire two net lease properties in the United States, for a contract purchase price of approximately $11.2 million at a weighted average capitalization rate of 8.6%. The Company has signed two letters of intent ("LOIs") to acquire a total of 11 net lease properties, for an aggregate purchase price of $45.6 million at a weighted average capitalization rate of 8.8%. The PSAs are subject to conditions and the LOIs may not lead to a definitive agreement. There can be no assurance that the Company will complete any of these acquisitions on a timely basis or on acceptable terms and conditions, if at all.

April Rent10    

The Company collected 98% of cash rents that were payable in April as of April 30, 2020, including 100% of the cash rent payable from the top 20 tenants in the portfolio (measured based on annualized straight-line rent as of March 31, 2020), which represent 48% of GNL's April cash rent11. On a geographic basis, GNL collected 100% of the cash rent payable from U.K.based assets, 99% from European tenants and 96% of tenants located in the U.S.
Short-term Stockholder Rights Plan

On April 9, 2020 the Company announced that its Board of Directors had approved a short-term stockholder rights plan to protect the interests of the Company due to the substantial volatility in the trading of the Company’s common stock that has resulted from the ongoing COVID-19 pandemic.







Footnotes/Definitions

1  Liquidity includes $23.2 million of availability under the credit facility and $343.4 million of cash and cash equivalents.
2 Represents the contract purchase price and excludes acquisition costs which are capitalized per GAAP.
3 Capitalization rate is a rate of return on a real estate investment property based on the expected, annualized straight-line rental income that the property will generate under its existing lease. Capitalization rate is calculated by dividing the average annualized straight-line rental income the property will generate (before debt service and depreciation and after fixed costs and variable costs) and the purchase price of the property. The weighted average capitalization rate is based upon square feet.
4 
The weighted average remaining lease term in years is based upon square feet as of the date of acquisition.
5 
Weighted-average remaining lease term in years is based on square feet as of March 31, 2020.    
6  
As used herein, “Investment Grade Rating” includes both actual investment grade ratings of the tenant or guarantor, if available, or implied investment grade. Implied Investment Grade may include actual ratings of tenant parent, guarantor parent (regardless of whether or not the parent has guaranteed the tenant’s obligation under the lease) or by using a proprietary Moody's analytical tool, which generates an implied rating by measuring a company's probability of default. Ratings information is as of March 31, 2020. Comprised of 35.9% leased to tenants with an actual investment grade rating and 30.8% leased to tenants with an Implied Investment Grade rating as of March 31, 2020.
7 
Going-in capitalization rate is a rate of return on a real estate investment property based on the expected, cash rental income that the property will generate under its existing lease during the first year of the lease. Going-in capitalization rate is calculated by dividing the cash rental income the property will generate during the first year of the lease (before debt service and depreciation and after fixed costs and variable costs) and the purchase price of the property. The weighted average going-in capitalization rate is based upon square feet of the date of acquisition.
8 Comprised of the principal amount of GNL's debt totaling $2.1 billion less cash and cash equivalents totaling $343.4 million, as of March 31, 2020.
9 The interest coverage ratio is calculated by dividing adjusted EBITDA by cash paid for interest (interest expense less non-cash portion of interest expense and amortization of mortgage (discount) premium, net) for the quarter ended March 31, 2020. Adjusted EBITDA and cash paid for interest are Non-GAAP metrics and are reconciled below.
10 This information may not be indicative of any future period. The impact of the COVID-19 pandemic on the Company’s rental revenue for the second quarter of 2020 and thereafter cannot be determined at present. The ultimate impact on our future results of operations and liquidity will depend on the overall length and severity of the COVID-19 pandemic, which management is unable to predict.
11 Of the remaining rent not yet collected, rent deferral amendments have been approved for 1% of the unpaid cash rent, while another 1% of rent deferrals are currently in negotiation. The typical deferral defers payment of approximately 30% of the rent due for April, June and July of 2020, with payment due during the first half of 2021. There can be no assurance that these negotiations will be successful and will lead to formal rent deferral agreements on favorable terms, or at all. The remaining 1% generally represents tenants that have paid partial April cash rent but where the Company has not agreed to, or commenced negotiations regarding, any formal deferral arrangements. There can be no assurance the Company will be successful in its efforts to collect or defer these amounts on a timely basis, or at all.





Conference Call 
GNL will host a conference call on May 6, 2020 at 11:00 a.m. ET to discuss its financial and operating results. 
Dial-in instructions for the conference call and the replay are outlined below. This conference call will also be broadcast live over the Internet and can be accessed by all interested parties through the GNL website, www.globalnetlease.com, in the “Investor Relations” section.
To listen to the live call, please go to GNL’s “Investor Relations” section of the website at least 15 minutes prior to the start of the call to register and download any necessary audio software. For those who are not able to listen to the live broadcast, a replay will be available shortly after the call on the GNL website at www.globalnetlease.com.
Conference Call Details
Live Call
Dial-In (Toll Free): 1-888-317-6003
International Dial-In: 1-412-317-6061
Canada Dial-In (Toll Free): 1-866-284-3684
Participant Elite Entry Number: 2032186 
Conference Replay*
Domestic Dial-In (Toll Free): 1-877-344-7529
International Dial-In: 1-412-317-0088
Canada Dial-In (Toll Free): 1-855-669-9658
Conference Number: 10141887 
*Available one hour after the end of the conference call through August 6, 2020.
Supplemental Schedules 
The Company will file supplemental information packages with the Securities and Exchange Commission (the “SEC”) to provide additional disclosure and financial information. Once posted, the supplemental package can be found under the “Presentations” tab in the Investor Relations section of GNL’s website at www.globalnetlease.com and on the SEC website at www.sec.gov. 
About Global Net Lease, Inc. 
Global Net Lease, Inc. (NYSE: GNL) is a publicly traded real estate investment trust listed on the NYSE focused on acquiring a diversified global portfolio of commercial properties, with an emphasis on sale-leaseback transactions involving single tenant, mission critical income producing net-leased assets across the United States, Western and Northern Europe. Additional information about GNL can be found on its website at www.globalnetlease.com. 
Important Notice 
The statements in this press release that are not historical facts may be forward-looking statements. These forward-looking statements involve risks and uncertainties that could cause actual results or events to be materially different. The words “anticipates,” “believes,” "expects," “estimates,” “projects,” “plans,” “intends,” “may," "will," "would” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements are subject to a number of risks, uncertainties and other factors, many of which are outside of the Company's control, which could cause actual results to differ materially from the results contemplated by the forward-looking statements. These risks and uncertainties include the potential adverse effects of the ongoing global COVID-19 pandemic, including actions taken to contain or treat COVID-19, on the Company, the Company's tenants and the global economy and financial markets and that any potential future acquisition is subject to market conditions and capital availability and may not be identified or completed on favorable terms, or at all, as well as those risk and uncertainties set forth in the Risk Factors section of the Company's Annual Report on Form 10-K for the year ended December 31, 2019 filed on February 28, 2020 and all other filings with the SEC after that date, as such risks, uncertainties and other important factors may be updated from time to time in the Company's subsequent reports. Further, forward looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise any forward-looking statement to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results, unless required to do so by law.
Accounting Treatment of Rent Deferrals
The Company currently anticipates that the majority of the concessions granted to its tenants as a result of the COVID-19 pandemic will be rent deferrals with the original lease term unchanged and collection of deferred rent deemed probable. The Company’s revenue recognition policy requires that it must be probable that the Company will collect virtually all of the lease payments due and does not provide for partial reserves, or the ability to assume partial recovery. In light of the COVID-19 pandemic, the FASB and SEC agreed that for leases where the total lease cash flows will remain substantially the same or less than those after the COVID-19 related effects, companies may choose to forgo the evaluation of the enforceable rights and obligations of the original





lease contract as a practical expedient and account for rent concessions as if they were part of the enforceable rights and obligations of the parties under the existing lease contract. As a result, we do not expect rental revenue used to calculate Net Income and NAREIT FFO to be significantly impacted by deferrals. In addition, since we currently believe that these amounts are collectible, we would not plan to adjust from AFFO the amounts recognized under GAAP relating to rent deferrals.

Contacts: 
Investors and Media:
Email: investorrelations@globalnetlease.com
Phone: (212) 415-6510





Global Net Lease, Inc.
Consolidated Balance Sheets
(In thousands)

 
 
March 31,
2020
 
December 31,
2019
ASSETS
 
(Unaudited)
 
 
Real estate investments, at cost:
 
 
 
 
Land
 
$
429,160

 
$
414,446

Buildings, fixtures and improvements
 
2,736,228

 
2,685,325

Construction in progress
 
12,912

 
11,725

Acquired intangible lease assets
 
649,562

 
651,768

Total real estate investments, at cost
 
3,827,862

 
3,763,264

Less accumulated depreciation and amortization
 
(543,062
)
 
(517,123
)
Total real estate investments, net
 
3,284,800

 
3,246,141

Assets held for sale
 

 

Cash and cash equivalents
 
343,447

 
270,302

Restricted cash
 
4,355

 
3,985

Derivative assets, at fair value
 
5,373

 
4,151

Unbilled straight-line rent
 
51,925

 
51,795

Operating lease right-of-use asset
 
48,868

 
50,211

Prepaid expenses and other assets
 
39,956

 
37,370

Due from related parties
 
345

 
351

Deferred tax assets
 
4,419

 
4,441

Goodwill and other intangible assets, net
 
21,688

 
21,920

Deferred financing costs, net
 
10,177

 
10,938

Total Assets
 
$
3,815,353

 
$
3,701,605

 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
Mortgage notes payable, net
 
$
1,249,308

 
$
1,272,154

Revolving credit facility
 
399,213

 
199,071

Term loan, net
 
390,450

 
397,893

Acquired intangible lease liabilities, net
 
29,398

 
30,529

Derivative liabilities, at fair value
 
14,035

 
7,507

Due to related parties
 
196

 
342

Accounts payable and accrued expenses
 
22,762

 
22,903

Operating lease liability
 
23,363

 
23,985

Prepaid rent
 
17,448

 
17,236

Deferred tax liability
 
14,289

 
14,975

Taxes payable
 

 
1,046

Dividends payable
 
4,934

 
4,006

Total Liabilities
 
2,165,396

 
1,991,647

Commitments and contingencies
 

 

Stockholders' Equity:
 
 
 
 
7.25% Series A cumulative redeemable preferred stock
 
68

 
68

6.875% Series B cumulative redeemable perpetual preferred stock
 
35

 
35

Common stock
 
2,225

 
2,225

Additional paid-in capital
 
2,408,452

 
2,408,353

Accumulated other comprehensive income
 
493

 
20,195

Accumulated deficit
 
(776,002
)
 
(733,245
)
Total Stockholders' Equity
 
1,635,271

 
1,697,631

Non-controlling interest
 
14,686

 
12,327

Total Equity
 
1,649,957

 
1,709,958

Total Liabilities and Equity
 
$
3,815,353

 
$
3,701,605






Global Net Lease, Inc.
Consolidated Statements of Operations (Unaudited)
(In thousands, except share and per share data)

 
 
Three Months Ended March 31,
 
 
2020
 
2019
Revenue from tenants
 
$
79,242

 
$
75,468

 
 
 
 
 
 Expenses:
 
 
 
 
Property operating
 
7,377

 
7,359

Operating fees to related parties
 
8,794

 
8,043

Acquisition, transaction and other costs
 
280

 
262

General and administrative
 
2,961

 
3,206

Equity-based compensation
 
2,488

 
2,109

Depreciation and amortization
 
33,533

 
31,303

       Total expenses
 
55,433

 
52,282

Operating income before gain on dispositions of real estate investments
 
23,809

 
23,186

Gain on dispositions of real estate investments
 

 
892

              Operating income
 
23,809

 
24,078

Other income (expense):
 
 
 
 
Interest expense
 
(16,440
)
 
(15,162
)
Gain on derivative instruments
 
3,143

 
240

Unrealized income on undesignated foreign currency advances and other hedge ineffectiveness
 

 
76

Other income
 
48

 
4

       Total other expense, net
 
(13,249
)
 
(14,842
)
Net income before income taxes
 
10,560

 
9,236

Income tax expense
 
(959
)
 
(960
)
Net income
 
9,601

 
8,276

Preferred stock dividends
 
(4,563
)
 
(2,485
)
Net income attributable to common stockholders
 
$
5,038

 
$
5,791

 
 
 
 
 
Basic and Diluted Earnings Per Share:
 
 
 
 
Basic and diluted net income per share attributable to common stockholders
 
$
0.05

 
$
0.07

 
 
 
 
 
Basic weighted average shares outstanding
 
89,459

 
81,475

Diluted weighted average shares outstanding
 
89,499

 
82,798










Global Net Lease, Inc.
Quarterly Reconciliation of Non-GAAP Measures (Unaudited)
(In thousands)
 
 
 
Three Months Ended March 31,
 
 
2020
 
2019
Adjusted EBITDA
 
 
 
 
Net income
 
$
9,601

 
$
8,276

Depreciation and amortization
 
33,533

 
31,303

Interest expense
 
16,440

 
15,162

Income tax expense
 
959

 
960

Equity-based compensation
 
2,488

 
2,109

Acquisition and transaction related
 
280

 
262

Gain on dispositions of real estate investments
 

 
(892
)
Gain on derivative instruments
 
(3,143
)
 
(240
)
Unrealized income on undesignated foreign currency advances and other hedge ineffectiveness
 

 
(76
)
Other income
 
(48
)
 
(4
)
Adjusted EBITDA
 
60,110

 
56,860

 
 
 
 
 
Net operating income (NOI)
 
 
 
 
Operating fees to related parties
 
8,794

 
8,043

General and administrative
 
2,961

 
3,206

NOI
 
71,865

 
68,109

Amortization of above- and below- market leases and ground lease assets and liabilities, net
 
232

 
337

Straight-line rent
 
(1,487
)
 
(1,626
)
  Cash NOI
 
$
70,610

 
$
66,820

 
 
 
 
 
Cash Paid for Interest:
 
 
 
 
   Interest Expense
 
$
16,440

 
$
15,162

   Non-cash portion of interest expense
 
(1,810
)
 
(1,742
)
   Amortization of mortgage (discount) premium, net
 
(10
)
 
(102
)
   Total cash paid for interest
 
$
14,620

 
$
13,318








Global Net Lease, Inc.
Quarterly Reconciliation of Non-GAAP Measures (Unaudited)
(In thousands)

 
 
Three Months Ended March 31,
 
 
2020
 
2019
Net income attributable to stockholders (in accordance with GAAP)
 
$
5,038

 
$
5,791

   Depreciation and amortization
 
33,533

 
31,303

   Gain on dispositions of real estate investments
 

 
(892
)
FFO (defined by NAREIT)
 
38,571

 
36,202

   Acquisition, transaction and other costs
 
280

 
262

Core FFO attributable to common stockholders
 
38,851

 
36,464

   Non-cash equity-based compensation
 
2,488

 
2,109

   Non-cash portion of interest expense
 
1,810

 
1,742

   Amortization of above- and below-market leases and ground lease assets and liabilities, net
 
232

 
337

   Straight-line rent
 
(1,487
)
 
(1,626
)
   Unrealized income on undesignated foreign currency advances and other hedge ineffectiveness
 

 
(76
)
   Eliminate unrealized (gain) losses on foreign currency transactions [1]
 
(2,082
)
 
452

   Amortization of mortgage discounts and premiums, net
 
10

 
102

Adjusted funds from operations (AFFO) attributable to common stockholders
 
$
39,822

 
$
39,504

Footnotes:
[1] For AFFO purposes, we add back unrealized (gain) loss. For the three months ended March 31, 2020, gains on derivative instruments were $3.1 million, which consisted of unrealized gains of $2.1 million and realized gains of $1.0 million. For the three months ended March 31, 2019, gains on derivative instruments were $0.2 million which consisted of unrealized losses of $0.5 million and realized gains of $0.7 million.





Caution on Use of Non-GAAP Measures

Funds from Operations (“FFO”), Core Funds from Operations (“Core FFO”), Adjusted Funds from Operations (“AFFO”), Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”), and Net Operating Income (“NOI”) should not be construed to be more relevant or accurate than the current GAAP methodology in calculating net income or in its applicability in evaluating our operating performance. The method utilized to evaluate the value and performance of real estate under GAAP should be construed as a more relevant measure of operational performance and considered more prominently than the non-GAAP measures.

Other REITs may not define FFO in accordance with the current National Association of Real Estate Investment Trusts (“NAREIT”) definition (as we do), or may interpret the current NAREIT definition differently than we do, or may calculate Core FFO or AFFO differently than we do. Consequently, our presentation of FFO, Core FFO and AFFO may not be comparable to other similarly-titled measures presented by other REITs.

We consider FFO, Core FFO and AFFO useful indicators of our performance. Because FFO, Core FFO and AFFO calculations exclude such factors as depreciation and amortization of real estate assets and gain or loss from sales of operating real estate assets (which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates), FFO, Core FFO and AFFO presentations facilitate comparisons of operating performance between periods and between other REITs.

As a result, we believe that the use of FFO, Core FFO and AFFO, together with the required GAAP presentations, provide a more complete understanding of our operating performance including relative to our peers and a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities. However, FFO, Core FFO and AFFO are not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions. Investors are cautioned that FFO, Core FFO and AFFO should only be used to assess the sustainability of our operating performance excluding these activities, as they exclude certain costs that have a negative effect on our operating performance during the periods in which these costs are incurred. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect the proportionate share of adjustments for non-controlling interest to arrive at FFO, Core FFO and AFFO, as applicable.

Funds from Operations, Core Funds from Operations and Adjusted Funds from Operations

Funds from Operations

Due to certain unique operating characteristics of real estate companies, as discussed below, NAREIT, an industry trade group, has promulgated a measure known as FFO, which we believe to be an appropriate supplemental measure to reflect the operating performance of a REIT. FFO is not equivalent to net income or loss as determined under GAAP.

We calculate FFO, a non-GAAP measure, consistent with the standards established over time by the Board of Governors of NAREIT, as restated in a White Paper approved by the Board of Governors of NAREIT effective in December 2018 (the "White Paper"). The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding depreciation and amortization related to real estate, gain and loss from the sale of certain real estate assets, gain and loss from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Our FFO calculation complies with NAREIT's definition.

The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, and straight-line amortization of intangibles, which implies that the value of a real estate asset diminishes predictably over time. We believe that, because real estate values historically rise and fall with market conditions, including inflation, interest rates, unemployment and consumer spending, presentations of operating results for a REIT using historical accounting for depreciation and certain other items may be less informative. Historical accounting for real estate involves the use of GAAP. Any other method of accounting for real estate such as the fair value method cannot be construed to be any more accurate or relevant than the comparable methodologies of real estate valuation found in GAAP. Nevertheless, we believe that the use of FFO, which excludes the impact of real estate related





depreciation and amortization, among other things, provides a more complete understanding of our performance to investors and to management, and when compared year over year, reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income.

Core Funds from Operations

In calculating Core FFO, we start with FFO, then we exclude certain non-core items such as acquisition, transaction and other costs, as well as certain other costs that are considered to be non-core, such as debt extinguishment costs, fire loss and other costs related to damages at our properties. The purchase of properties, and the corresponding expenses associated with that process, is a key operational feature of our core business plan to generate operational income and cash flows in order to make dividend payments to stockholders. In evaluating investments in real estate, we differentiate the costs to acquire the investment from the subsequent operations of the investment. We also add back non-cash write-offs of deferred financing costs and prepayment penalties incurred with the early extinguishment of debt which are included in net income but are considered financing cash flows when paid in the statement of cash flows. We consider these write-offs and prepayment penalties to be capital transactions and not indicative of operations. By excluding expensed acquisition, transaction and other costs as well as non-core costs, we believe Core FFO provides useful supplemental information that is comparable for each type of real estate investment and is consistent with management's analysis of the investing and operating performance of our properties.

Adjusted Funds from Operations

In calculating AFFO, we start with Core FFO, then we exclude certain income or expense items from AFFO that we consider more reflective of investing activities, other non-cash income and expense items and the income and expense effects of other activities that are not a fundamental attribute of our business plan. These items include early extinguishment of debt and other items excluded in Core FFO as well as unrealized gain and loss, which may not ultimately be realized, such as gain or loss on derivative instruments, gain or loss on foreign currency transactions, and gain or loss on investments. In addition, by excluding non-cash income and expense items such as amortization of above-market and below-market leases intangibles, amortization of deferred financing costs, straight-line rent and equity-based compensation from AFFO, we believe we provide useful information regarding income and expense items which have a direct impact on our ongoing operating performance. We also include the realized gain or loss on foreign currency exchange contracts for AFFO as such items are part of our ongoing operations and affect our current operating performance. AFFO presented by us may not be comparable to AFFO reported by other REITs that define AFFO differently.

In calculating AFFO, we exclude certain expenses which under GAAP are characterized as operating expenses in determining operating net income. All paid and accrued merger, acquisition, transaction and other costs (including prepayment penalties for debt extinguishments) and certain other expenses negatively impact our operating performance during the period in which expenses are incurred or properties are acquired will also have negative effects on returns to investors, but are not reflective of on-going performance. Further, under GAAP, certain contemplated non-cash fair value and other non-cash adjustments are considered operating non-cash adjustments to net income. In addition, as discussed above, we view gain and loss from fair value adjustments as items which are unrealized and may not ultimately be realized and not reflective of ongoing operations and are therefore typically adjusted for when assessing operating performance. Excluding income and expense items detailed above from our calculation of AFFO provides information consistent with management's analysis of our operating performance. Additionally, fair value adjustments, which are based on the impact of current market fluctuations and underlying assessments of general market conditions, but can also result from operational factors such as rental and occupancy rates, may not be directly related or attributable to our current operating performance. By excluding such changes that may reflect anticipated and unrealized gain or loss, we believe AFFO provides useful supplemental information. By providing AFFO, we believe we are presenting useful information that can be used to better assess the sustainability of our ongoing operating performance without the impact of transactions or other items that are not related to the ongoing performance of our portfolio of properties. Furthermore, we believe that in order to facilitate a clear understanding of our operating results, AFFO should be examined in conjunction with net income (loss) as presented in our consolidated financial statements.





AFFO should not be considered as an alternative to net income (loss) as an indication of our performance or to cash flows as a measure of our liquidity or ability to make distributions.

Adjusted Earnings before Interest, Taxes, Depreciation and Amortization, and Net Operating Income

We believe that Adjusted EBITDA, which is earnings before interest, taxes, depreciation and amortization adjusted for acquisition, transaction and other costs, other non- cash items and including our pro-rata share from unconsolidated joint ventures, is an appropriate measure of our ability to incur and service debt. Adjusted EBITDA should not be considered as an alternative to cash flows from operating activities, as a measure of our liquidity or as an alternative to net income as an indicator of our operating activities. Other REITs may calculate Adjusted EBITDA differently and our calculation should not be compared to that of other REITs. NOI is a non-GAAP financial measure equal to net income (loss), the most directly comparable GAAP financial measure, less discontinued operations, interest, other income and income from preferred equity investments and investment securities, plus corporate general and administrative expense, acquisition, transaction and other costs, depreciation and amortization, other non-cash expenses and interest expense. We use NOI internally as a performance measure and believe NOI provides useful information to investors regarding our financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. Therefore, we believe NOI is a useful measure for evaluating the operating performance of our real estate assets and to make decisions about resource allocations. Further, we believe NOI is useful to investors as a performance measure because, when compared across periods, NOI reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition activity on an unlevered basis, providing perspective not immediately apparent from net income. NOI excludes certain components from net income in order to provide results that are more closely related to a property's results of operations. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. In addition, depreciation and amortization, because of historical cost accounting and useful life estimates, may distort operating performance at the property level. NOI presented by us may not be comparable to NOI reported by other REITs that define NOI differently. We believe that in order to facilitate a clear understanding of our operating results, NOI should be examined in conjunction with net income (loss) as presented in our consolidated financial statements. NOI should not be considered as an alternative to net income (loss) as an indication of our performance or to cash flows as a measure of our liquidity.