NNN NNN REIT Inc

 

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 (Date of earliest event reported): November 1, 2023

	NNN REIT, INC.

(exact name of registrant as specified in its charter)

Maryland		001-11290		56-1431377
(State or other jurisdiction of incorporation or organization)		(Commission File Number)		(I.R.S. Employment 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)

 

Not applicable

(Former name or former address if changed since last report)

 

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 1, 2023, NNN REIT, Inc. (the "Company") issued a press release announcing its results of operations and financial condition for the quarter and nine months ended September 30, 2023. 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.

99.1			Press Release, dated November 1, 2023, of NNN REIT, 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.

		NNN REIT, Inc.
Dated: November 1, 2023		By:		/s/ Kevin B. Habicht
				Kevin B. Habicht
				Executive Vice President and Chief Financial Officer

 

 

---

 

Exhibit 99.1

 

NEWS RELEASE

For information contact:

Kevin B. Habicht

Chief Financial Officer

(407) 265-7348	FOR IMMEDIATE RELEASE

November 1, 2023

 

THIRD QUARTER 2023 OPERATING RESULTS AND INCREASED 2023 GUIDANCE

ANNOUNCED BY NNN REIT, INC.

 

Orlando, Florida, November 1, 2023 – NNN REIT, Inc. (NYSE: NNN), a real estate investment trust, today announced its operating results for the quarter and nine months ended September 30, 2023. Highlights include:

 

Operating Results:

 

		Quarter Ended September 30,								Nine Months Ended September 30,
		2023				2022				2023				2022
		(dollars in thousands, except per share data)
Revenues		$	205,132			$	193,471			$	611,880			$	574,533
Net earnings available to common stockholders		$	106,787			$	88,421			$	295,658			$	243,964
Net earnings per common share		$	0.59			$	0.50			$	1.63			$	1.38
FFO available to common stockholders		$	147,223			$	139,760			$	437,362			$	406,706
FFO per common share		$	0.81			$	0.79			$	2.41			$	2.31
Core FFO available to common stockholders		$	147,376			$	140,316			$	438,247			$	413,511
Core FFO per common share		$	0.81			$	0.79			$	2.42			$	2.35
AFFO available to common stockholders		$	148,281			$	142,987			$	442,526			$	423,811
AFFO per common share		$	0.82			$	0.81			$	2.44			$	2.41

 

 

Third Quarter 2023 Highlights:

 

1

---

 

Highlights for the nine months ended September 30, 2023:

Core FFO guidance for 2023 was increased from a range of $3.17 to $3.22 per share to a range of $3.19 to $3.23 per share. The 2023 AFFO is estimated to be $3.22 to $3.26 per share. The Core FFO guidance equates to net earnings of $1.88 to $1.92 per share, plus $1.31 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: "The recent $500 million 10-year unsecured note offering puts NNN in a great position to continue to execute our multi-year strategy. As macroeconomic headwinds continue to create challenging capital market conditions, our free cash flow generation and $1.1 billion line of credit position NNN to finish 2023 and begin 2024 strong."

NNN REIT invests primarily in high-quality retail properties subject generally to long-term, net leases. As of September 30, 2023, the company owned 3,511 properties in 49 states with a gross leasable area of approximately 35.8 million square feet and with a weighted average remaining lease term of 10.1 years. NNN is one of only three publicly traded REITs to have increased annual dividends for 34 or more consecutive years. For more information on the company, visit www.nnnreit.com.

Management will hold a conference call on November 1, 2023, at 10:30 a.m. ET to review its results of operations. The call can be accessed on the NNN REIT website live at http://www.nnnreit.com. For those unable to listen to the live broadcast, a replay will be available on the company’s website. In addition, a summary of any earnings guidance given on the call will be posted to the company’s website.

 

Statements in this press release that are not strictly historical are “forward-looking” statements. These statements generally are characterized by the use of terms such as "believe," "expect," "intend," "may," "estimated," or other similar words or expressions. Forward-looking statements involve known and unknown risks, which may cause the company’s actual future results to differ materially from expected results. These risks include, among others, general economic conditions, including inflation, local real estate conditions, changes in interest rates, increases in operating costs, the preferences and financial condition of the company's tenants, the availability of capital, risks related to the company's status as a REIT, and the potential impacts of an epidemic or pandemic (such as the outbreak and worldwide spread of a novel strain of coronavirus, and its variants ("COVID-19")) on the company’s business operations, financial results, and financial position on the world economy. Additional information concerning these and other factors that could cause actual results to differ materially from these forward-looking statements is contained from time to time in the company’s 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, 2022 and (ii) Quarterly Reports on Form 10-Q for the quarters ended March 31, 2023, June 30, 2023 and September 30, 2023. Copies of each filing may be obtained from the company or the Commission. Such forward-looking statements should be regarded solely as reflections of the company’s current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. NNN REIT, Inc. undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date these statements were made.

 

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 noncontrolling interests 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

2

---

 

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, executive retirement costs 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.

 

3

---

 

NNN REIT, Inc.

(dollars in thousands, except per share data)

(unaudited)

 

		Quarter Ended September 30,								Nine Months Ended September 30,
		2023				2022				2023				2022
Income Statement Summary
Revenues:
Rental income		$	204,856			$	193,102			$	610,912			$	573,401
Interest and other income from real estate transactions			276				369				968				1,132
			205,132				193,471				611,880				574,533
Operating expenses:
General and administrative			10,225				10,124				33,216				30,906
Real estate			6,459				5,875				20,141				19,246
Depreciation and amortization			59,523				56,388				178,546				166,512
Leasing transaction costs			96				96				223				260
Impairment losses – real estate, net of recoveries			1,001				971				3,675				7,221
Executive retirement costs			153				556				885				6,805
			77,457				74,010				236,686				230,950
Gain on disposition of real estate			19,992				5,889				40,222				10,656
Earnings from operations			147,667				125,350				415,416				354,239
Other expenses (revenues):
Interest and other income			(644	)			(33	)			(751	)			(120	)
Interest expense			41,524				36,962				120,509				110,400
			40,880				36,929				119,758				110,280
Net earnings			106,787				88,421				295,658				243,959
Loss attributable to noncontrolling interests			—				—				—				5
Net earnings available to common stockholders		$	106,787			$	88,421			$	295,658			$	243,964
Weighted average common shares outstanding:
Basic			181,398,273				176,900,786				181,120,963				175,542,356
Diluted			181,721,467				177,367,710				181,460,622				175,993,907
Net earnings per share available to common stockholders:
Basic		$	0.59			$	0.50			$	1.63			$	1.39
Diluted		$	0.59			$	0.50			$	1.63			$	1.38

 

 

4

---

 

NNN REIT, Inc.

(dollars in thousands, except per share data)

(unaudited)

 

		Quarter Ended September 30,								Nine Months Ended September 30,
		2023				2022				2023				2022
Funds From Operations (FFO) Reconciliation:
Net earnings available to common stockholders		$	106,787			$	88,421			$	295,658			$	243,964
Real estate depreciation and amortization			59,427				56,257				178,251				166,177
Gain on disposition of real estate			(19,992	)			(5,889	)			(40,222	)			(10,656	)
Impairment losses – depreciable real estate, net of recoveries			1,001				971				3,675				7,221
Total FFO adjustments			40,436				51,339				141,704				162,742
FFO available to common stockholders		$	147,223			$	139,760			$	437,362			$	406,706
FFO per common share:
Basic		$	0.81			$	0.79			$	2.41			$	2.32
Diluted		$	0.81			$	0.79			$	2.41			$	2.31
Core Funds From Operations (Core FFO) Reconciliation:
Net earnings available to common stockholders		$	106,787			$	88,421			$	295,658			$	243,964
Total FFO adjustments			40,436				51,339				141,704				162,742
FFO available to common stockholders			147,223				139,760				437,362				406,706
Executive retirement costs			153				556				885				6,805
Total Core FFO adjustments			153				556				885				6,805
Core FFO available to common stockholders		$	147,376			$	140,316			$	438,247			$	413,511
Core FFO per common share:
Basic		$	0.81			$	0.79			$	2.42			$	2.36
Diluted		$	0.81			$	0.79			$	2.42			$	2.35

 

5

---

 

NNN REIT, Inc.

(dollars in thousands, except per share data)

(unaudited)

 

		Quarter Ended September 30,								Nine Months Ended September 30,
		2023				2022				2023				2022
Adjusted Funds From Operations (AFFO) Reconciliation:
Net earnings available to common stockholders		$	106,787			$	88,421			$	295,658			$	243,964
Total FFO adjustments			40,436				51,339				141,704				162,742
Total Core FFO adjustments			153				556				885				6,805
Core FFO available to common stockholders			147,376				140,316				438,247				413,511
Straight-line accrued rent, net of reserves			(493	)			655				(1,496	)			3,298
Net capital lease rent adjustment			83				76				244				225
Below-market rent amortization			(115	)			(130	)			(349	)			(410	)
Stock based compensation expense			2,678				2,343				8,254				7,734
Capitalized interest expense			(1,248	)			(273	)			(2,374	)			(547	)
Total AFFO adjustments			905				2,671				4,279				10,300
AFFO available to common stockholders		$	148,281			$	142,987			$	442,526			$	423,811
AFFO per common share:
Basic		$	0.82			$	0.81			$	2.44			$	2.41
Diluted		$	0.82			$	0.81			$	2.44			$	2.41
Other Information:
Rental income from operating leases(1)		$	200,287			$	188,840			$	596,099			$	558,942
Earned income from direct financing leases(1)		$	140			$	148			$	427			$	449
Percentage rent(1)		$	336			$	235			$	1,390			$	1,231
Real estate expense reimbursement from tenants(1)		$	4,093			$	3,879			$	12,996			$	12,779
Real estate expenses			(6,459	)			(5,875	)			(20,141	)			(19,246	)
Real estate expenses, net of tenant reimbursements		$	(2,366	)		$	(1,996	)		$	(7,145	)		$	(6,467	)
Amortization of debt costs		$	1,247			$	1,184			$	3,648			$	3,533
Scheduled debt principal amortization (excluding maturities)		$	—		(2)	$	166			$	173		(2)	$	494
Non-real estate depreciation expense		$	98			$	135			$	303			$	345

 

(1)	For the quarters ended September 30, 2023 and 2022, the aggregate of such amounts is $204,856 and $193,102, respectively and $610,912 and $573,401, for the nine months ended September 30, 2023 and 2022, respectively, and is classified as rental income on the income statement summary.
(2)	In April 2023, NNN repaid the remaining mortgages payable principal balance of $9,774.

 

 

6

---

 

NNN REIT, Inc.

 

2023 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.

 

		2023 Guidance
Net earnings per common share excluding any gains on disposition     of real estate, impairment charges, and executive retirement costs		$1.88 - $1.92 per share
Real estate depreciation and amortization per share		$1.31 per share
Core FFO per share		$3.19 - $3.23 per share
AFFO per share		$3.22 - $3.26 per share
General and administrative expenses		$43 - $45 Million
Real estate expenses, net of tenant reimbursements		$8 - $10 Million
Acquisition volume		$700 - $800 Million
Disposition volume		$100 - $120 Million

 

 

7

---

 

NNN REIT, Inc.

(dollars in thousands)

(unaudited)

 

		September 30, 2023				December 31, 2022
Balance Sheet Summary
Assets:
Real estate portfolio, net of accumulated depreciation and amortization		$	8,346,062			$	8,020,814
Cash and cash equivalents			77,137				2,505
Restricted cash and cash held in escrow			21,126				4,273
Receivables, net of allowance of $667 and $708, respectively			2,142				3,612
Accrued rental income, net of allowance of $3,880 and $3,836, respectively			28,777				27,795
Debt costs, net of accumulated amortization of $23,379 and $21,663, respectively			3,761				5,352
Other assets			82,303				81,694
Total assets		$	8,561,308			$	8,146,045
Liabilities:
Line of credit payable		$	—			$	166,200
Mortgages payable, including unamortized premium and net of unamortized debt cost			—				9,964
Notes payable, net of unamortized discount and unamortized debt costs			4,227,164				3,739,890
Accrued interest payable			60,765				23,826
Other liabilities			115,321				82,663
Total liabilities			4,403,250				4,022,543
Stockholders' equity of NNN			4,158,058				4,123,502
Total liabilities and equity		$	8,561,308			$	8,146,045
Common shares outstanding			182,440,174				181,424,670
Gross leasable area, Property Portfolio (square feet)			35,797,000				35,010,000

 

 

8

---

 

NNN REIT, Inc.

Debt Summary

As of September 30, 2023

(dollars in thousands)

(unaudited)

 

Unsecured Debt		Principal				Principal, Net of Unamortized Discount				Stated Rate				Effective Rate				Maturity Date
Line of credit payable		$	—			$	—			SOFR + 87.5 bps					—			June 2025
Unsecured notes payable:
2024			350,000				349,941				3.900	%			3.924	%		June 2024
2025			400,000				399,763				4.000	%			4.029	%		November 2025
2026			350,000				348,604				3.600	%			3.733	%		December 2026
2027			400,000				399,278				3.500	%			3.548	%		October 2027
2028			400,000				398,417				4.300	%			4.388	%		October 2028
2030			400,000				399,130				2.500	%			2.536	%		April 2030
2033			500,000				488,486				5.600	%			5.905	%		October 2033
2048			300,000				296,116				4.800	%			4.890	%		October 2048
2050			300,000				294,389				3.100	%			3.205	%		April 2050
2051			450,000				442,010				3.500	%			3.602	%		April 2051
2052			450,000				440,004				3.000	%			3.118	%		April 2052
Total			4,300,000				4,256,138
Total unsecured debt(1)		$	4,300,000			$	4,256,138
Debt costs						$	(42,595	)
Accumulated amortization							13,621
Debt costs, net of accumulated amortization							(28,974	)
Notes payable, net of unamortized discount and     unamortized debt costs						$	4,227,164

 

(1)		Unsecured debt has a weighted average interest rate of 3.9% and a weighted average maturity of 12.6 years.

 

As of September 30, 2023, Net Debt / EBITDA based on current quarter EBITDA annualized is 5.4x.

 

9

---

 

NNN REIT, Inc.

Debt Summary – Continued

As of September 30, 2023

(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, 2023, the company believes it is in compliance with the covenants.

 

Unsecured Credit Facility Key Covenants		Required		September 30, 2023
Maximum leverage ratio		< 0.60		0.38
Minimum fixed charge coverage ratio		> 1.50		4.65
Maximum secured indebtedness ratio		< 0.40		—
Unencumbered asset value ratio		> 1.67		2.67
Unencumbered interest ratio		> 1.75		4.63
Unsecured Notes Key Covenants		Required		September 30, 2023
Limitation on incurrence of total debt		≤ 60%		40.8%
Limitation on incurrence of secured debt		≤ 40%		—
Debt service coverage ratio		≥ 1.50		4.6
Maintenance of total unencumbered assets		≥ 150%		245%

 

10

---

 

NNN REIT, Inc.

Property Portfolio

 

Top 20 Lines of Trade

				As of September 30,
		Lines of Trade		2023(1)		2022(2)
1.		Convenience stores		16.8%		16.7%
2.		Automotive service		14.7%		13.6%
3.		Restaurants – full service		8.8%		9.4%
4.		Restaurants – limited service		8.8%		9.0%
5.		Family entertainment centers		5.8%		6.0%
6.		Recreational vehicle dealers, parts and accessories		4.7%		4.1%
7.		Health and fitness		4.6%		4.9%
8.		Theaters		4.2%		4.3%
9.		Equipment rental		3.0%		3.2%
10.		Wholesale clubs		2.5%		2.4%
11.		Drug stores		2.5%		1.2%
12.		Automotive parts		2.5%		2.9%
13.		Home improvement		2.3%		2.4%
14.		Furniture		2.1%		2.3%
15.		Medical service providers		1.8%		1.9%
16.		General merchandise		1.5%		1.6%
17.		Consumer electronics		1.4%		1.5%
18.		Home furnishings		1.3%		1.5%
19.		Travel plazas		1.3%		1.5%
20.		Automobile auctions, wholesale		1.2%		1.3%
		Other		8.2%		8.3%
		Total		100.0%		100.0%

 

Top 10 States

		State		% of Total(1)				State		% of Total(1)
1.		Texas		17.1%		6.		North Carolina		4.0%
2.		Florida		9.3%		7.		Indiana		3.8%
3.		Illinois		5.2%		8.		Tennessee		3.8%
4.		Ohio		5.0%		9.		California		3.4%
5.		Georgia		4.6%		10.		Virginia		3.4%

 

As a percentage of annual base rent, which is the annualized base rent for all leases in place.
	(1)	$800,194,000 as of September 30, 2023.
	(2)	$752,785,000 as of September 30, 2022.

 

 

 

11

---

 

NNN REIT, Inc.

Property Portfolio – Continued

 

Top 20 Tenants

		Tenant		# of Properties		% of Total(1)
1.		7-Eleven		138		4.5%
2.		Mister Car Wash		121		4.3%
3.		Camping World		47		3.9%
4.		LA Fitness		29		3.2%
5.		GPM Investments (Convenience Stores)		152		3.1%
6.		Flynn Restaurant Group (Taco Bell/Arby's)		204		2.8%
7.		Dave & Busters		28		2.8%
8.		AMC Theatre		20		2.8%
9.		BJ's Wholesale Club		13		2.5%
10.		Couche Tard (Pantry)		91		2.3%
11.		Mavis Tire Express Services		138		2.2%
12.		Sunoco		61		2.1%
13.		Walgreens		49		1.9%
14.		Chuck-E-Cheese		53		1.9%
15.		United Rentals		51		1.8%
16.		Frisch's Restaurants		68		1.6%
17.		Fikes (Convenience Stores)		58		1.6%
18.		Life Time Fitness		3		1.4%
19.		Bob Evans		106		1.4%
20.		Best Buy		16		1.4%

 

 

Lease Expirations(2)

		% of Total(1)		# of Properties		Gross Leasable Area(3)				% of Total(1)		# of Properties		Gross Leasable Area(3)
2023		0.2%		12		134,000		2029		3.9%		107		1,603,000
2024		1.8%		64		868,000		2030		3.4%		109		1,221,000
2025		5.2%		184		1,936,000		2031		7.5%		187		2,717,000
2026		4.9%		213		2,131,000		2032		6.1%		216		2,329,000
2027		8.3%		235		3,591,000		2033		4.9%		137		1,427,000
2028		5.8%		228		2,161,000		Thereafter		48.0%		1,790		15,344,000

 

(1)		Based on the annual base rent of $800,194,000, which is the annualized base rent for all leases in place as of September 30, 2023.
(2)		As of September 30, 2023, the weighted average remaining lease term is 10.1 years.
(3)		Square feet.

 

12

---

 

NNN REIT, Inc.

Rent Deferral Lease Amendments

The following table outlines the rent deferred and corresponding scheduled repayment of the COVID-19 rent deferral lease amendments executed as of September 30, 2023 (dollars in thousands):

 

			Deferred																	Scheduled Repayment
			Accrual Basis				Cash Basis				Total				% of Total					Accrual Basis				Cash Basis				Total				% of Total				Cumulative Total
2020			$	33,594			$	18,129			$	51,723				91.6	%			$	3,239			$	20			$	3,259				5.8	%			5.8	%
2021				990				3,732				4,722				8.4	%				25,935				5,841				31,776				56.3	%			62.1	%
2022	Q1			—				—				—				—					1,780				2,277				4,057				7.2	%			69.3	%
	Q2			—				—				—				—					1,729				2,276				4,005				7.1	%			76.4	%
	Q3			—				—				—				—					1,201				2,257				3,458				6.1	%			82.5	%
	Q4			—				—				—				—					681				2,277				2,958				5.3	%			87.8	%
				—				—				—				—					5,391				9,087				14,478				25.7	%			87.8	%
2023	Q1			—				—				—				—					9				1,677				1,686				3.0	%			90.8	%
	Q2			—				—				—				—					10				476				486				0.9	%			91.7	%
	Q3			—				—				—				—					—				476				476				0.8	%			92.5	%
	Q4			—				—				—				—					—				476				476				0.8	%			93.3	%
				—				—				—				—					19				3,105				3,124				5.5	%			93.3	%
2024	Q1			—				—				—				—					—				476				476				0.8	%			94.1	%
	Q2			—				—				—				—					—				476				476				0.8	%			94.9	%
	Q3			—				—				—				—					—				476				476				0.8	%			95.7	%
	Q4			—				—				—				—					—				476				476				0.9	%			96.6	%
				—				—				—				—					—				1,904				1,904				3.3	%			96.6	%
2025				—				—				—				—					—				1,904				1,904				3.4	%			100.0	%
			$	34,584			$	21,861			$	56,445				100.0	%			$	34,584			$	21,861			$	56,445				100.0	%

 

Adjusted Results

The following table outlines the adjusted effects of excluding the scheduled repayments of the COVID-19 rent deferral lease amendments executed as of September 30, 2023:

 

		Quarter Ended September 30,												Nine Months Ended September 30,
		2023				2022				% Change				2023				2022				% Change
Core FFO per common share:
As reported		$	0.81			$	0.79				2.5	%		$	2.42			$	2.35				3.0	%
Adjusted(1)		$	0.81			$	0.78				3.8	%		$	2.40			$	2.31				3.9	%
AFFO per common share:
As reported		$	0.82			$	0.81				1.2	%		$	2.44			$	2.41				1.2	%
Adjusted(2)		$	0.81			$	0.79				2.5	%		$	2.42			$	2.34				3.4	%

 

(1)	Excludes the cash basis rent repayments from the Rent Deferral Lease Amendments table above.
(2)	Excludes the cash and accrual basis rent repayments from the Rent Deferral Lease Amendments table above.

 

13

---

v3.23.3

Document and Entity Information	Nov. 01, 2023
Cover [Abstract]
Amendment Flag	false
Entity Central Index Key	0000751364
Document Type	8-K
Document Period End Date	Nov. 01, 2023
Entity Registrant Name	NNN REIT, INC.
Entity Information, Former Legal or Registered Name	Not applicable
Entity Incorporation State Country Code	MD
Entity File Number	001-11290
Entity Tax Identification Number	56-1431377
Entity Address, Address Line One	450 South Orange Avenue
Entity Address, Address Line Two	Suite 900
Entity Address, City or Town	Orlando
Entity Address, State or Province	FL
Entity Address, Postal Zip Code	32801
City Area Code	407
Local Phone Number	265-7348
Written Communications	false
Soliciting Material	false
Pre Commencement Tender Offer	false
Pre Commencement Issuer Tender Offer	false
Security 12b Title	Common Stock, $0.01 par value
Trading Symbol	NNN
Security Exchange Name	NYSE
Entity Emerging Growth Company	false

---