Biggest changeNet Lease Office Properties 2023 10-K – 36 Consolidated FFO and AFFO were as follows (in thousands): Years Ended December 31, 2023 2022 2021 Net (loss) income attributable to NLOP $ (131,746) $ 15,779 $ 1,418 Adjustments: Depreciation and amortization of real property 74,998 63,205 58,580 Impairment charges — real estate (a) 63,143 — — Impairment charges — goodwill (b) 62,456 — — Loss on sale of real estate, net 3,608 — — Proportionate share of adjustments for noncontrolling interests (c) (206) (87) — Total adjustments 203,999 63,118 58,580 FFO (as defined by NAREIT) attributable to NLOP 72,253 78,897 59,998 Adjustments: Separation and distribution related costs and other (d) 8,446 6,025 — Amortization of deferred financing costs 7,672 2,913 1,385 Above- and below-market rent intangible lease amortization, net 4,335 1,959 834 Stock-based compensation 2,904 3,161 2,398 Tax benefit — deferred and other (1,200) (1,043) (227) Straight-line and other leasing and financing adjustments (631) (2,809) (3,039) Other amortization and non-cash items 547 (370) (1,086) Other (gains) and losses (e) (337) 7 17,234 Proportionate share of adjustments for noncontrolling interests (c) (61) (22) — Total adjustments 21,675 9,821 17,499 AFFO attributable to NLOP $ 93,928 $ 88,718 $ 77,497 Summary FFO (as defined by NAREIT) attributable to NLOP $ 72,253 $ 78,897 $ 59,998 AFFO attributable to NLOP $ 93,928 $ 88,718 $ 77,497 __________ (a) Amount for the year ended December 31, 2023 represents impairment charges recognized on five properties ( Note 9 ).
Biggest changeFFO and AFFO were as follows (in thousands): Years Ended December 31, 2024 2023 Net loss attributable to NLOP $ (91,471) $ (131,746) Adjustments: Impairment charges — real estate 78,237 63,143 Depreciation and amortization of real property 56,696 74,998 (Gain) loss on sale of real estate, net (20,216) 3,608 Impairment charges — goodwill (a) — 62,456 Proportionate share of adjustments for noncontrolling interests (b) (207) (206) Total adjustments 114,510 203,999 FFO (as defined by NAREIT) attributable to NLOP 23,039 72,253 Adjustments: Amortization of deferred financing costs 31,446 7,672 Other (gains) and losses (c) 3,855 (337) Tax benefit — deferred and other (3,271) (1,200) Above- and below-market rent intangible lease amortization, net 3,003 4,335 Straight-line and other leasing and financing adjustments 2,314 (631) Other amortization and non-cash items 1,449 547 Stock-based compensation 250 2,904 Separation and distribution related costs and other (d) 16 8,446 Proportionate share of adjustments for noncontrolling interests (b) (53) (61) Total adjustments 39,009 21,675 AFFO attributable to NLOP $ 62,048 $ 93,928 Summary FFO (as defined by NAREIT) attributable to NLOP $ 23,039 $ 72,253 AFFO attributable to NLOP $ 62,048 $ 93,928 __________ (a) Amount for the year ended December 31, 2023 represents an impairment charge to reduce the carrying value of goodwill to zero, since the Company’s trading value as a public company subsequent to the completion of the Spin-Off resulted in a market capitalization that was significantly below the carrying value of our net assets ( Note 8 , Note 9 ).
In addition, the financial results reflect allocation of interest expense from WPC unsecured debt, excluding debt that is specifically attributable to NLOP; interest expense was allocated by calculating the unencumbered net investment in real estate of each property held by NLOP as a percentage of WPC’s total consolidated unencumbered net investment in real estate and multiplying that percentage by the interest expense on WPC unsecured debt.
In addition, the financial results reflect the allocation of interest expense from WPC unsecured debt, excluding debt that is specifically attributable to NLOP; interest expense was allocated by calculating the unencumbered net investment in real estate of each property held by NLOP as a percentage of WPC’s total consolidated unencumbered net investment in real estate and multiplying that percentage by the interest expense on WPC unsecured debt.
Basis of Presentation Prior to the Spin-Off The historical results of operations and liquidity and capital resources of NLOP prior to the Spin-Off do not represent the historical results of operations and liquidity and capital resources of a legal entity, but rather a combination of entities under common control that have been “carved-out” of WPC’s consolidated financial statements and presented on a combined basis, in each case, in accordance with U.S. generally accepted accounting principles (“GAAP”).
Basis of Presentation Prior to the Spin-Off The historical results of operations and liquidity and capital resources of NLOP prior to the Spin-Off do not represent the historical results of operations and liquidity and capital resources of a legal entity, but rather a combination of entities under common control that have been “carved-out” of WPC’s consolidated financial statements and presented herein, in each case, in accordance with U.S. generally accepted accounting principles (“GAAP”).
Net Lease Office Properties 2023 10-K – 26 Portfolio The tables below represent information about our portfolio at December 31, 2023 on a pro rata basis. See Terms and Definitions below for a description of pro rata amounts and ABR.
Net Lease Office Properties 2024 10-K – 26 Portfolio The tables below represent information about our portfolio at December 31, 2024 on a pro rata basis. See Terms and Definitions below for a description of pro rata amounts and ABR.
ABR — ABR represents contractual minimum annualized base rent for our properties and reflects exchange rates as of December 31, 2023. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period.
ABR — ABR represents contractual minimum annualized base rent for our properties and reflects exchange rates as of December 31, 2024. If there is a rent abatement, we annualize the first monthly contractual base rent following the free rent period.
Other Gains and (Losses) For the year ended December 31, 2023, other gains and (losses) of $0.5 million were primarily comprised of net realized and unrealized losses on foreign currency exchange rate movements. For the year ended December 31, 2022, other gains and (losses) were immaterial.
For the year ended December 31, 2023, other gains and (losses) of $0.5 million were primarily comprised of net realized and unrealized losses on foreign currency exchange rate movements.
Net Lease Office Properties 2023 10-K – 35 Funds from Operations and Adjusted Funds from Operations Due to certain unique operating characteristics of real estate companies, as discussed below, the National Association of Real Estate Investment Trusts (“NAREIT”), an industry trade group, has promulgated a non-GAAP measure known as FFO, which we believe to be an appropriate supplemental measure, when used in addition to and in conjunction with results presented in accordance with GAAP, to reflect the operating performance of a REIT.
Funds from Operations and Adjusted Funds from Operations Due to certain unique operating characteristics of real estate companies, as discussed below, the National Association of Real Estate Investment Trusts (“NAREIT”), an industry trade group, has promulgated a non-GAAP measure known as FFO, which we believe to be an appropriate supplemental measure, when used in addition to and in conjunction with results presented in accordance with GAAP, to reflect the operating performance of a REIT.
Of this amount, $3.0 million, at then-current exchange rates, was held in foreign subsidiaries, and we could be subject to restrictions or significant costs should we decide to repatriate these amounts; and • unleveraged properties that had an aggregate asset carrying value of approximately $158.8 million at December 31, 2023, although there can be no assurance that we would be able to sell or obtain financing for these properties.
Of this amount, $8.6 million, at then-current exchange rates, was held in foreign subsidiaries, and we could be subject to restrictions or significant costs should we decide to repatriate these amounts; and • unleveraged properties that had an aggregate asset carrying value of approximately $78.9 million at December 31, 2024, although there can be no assurance that we would be able to sell or obtain financing for these properties.
Net Lease Office Properties 2023 10-K – 31 Loss on Sale of Real Estate, Net Loss on sale of real estate, net, consists of loss on the sale of properties that were (i) disposed of or (ii) subject to a purchase agreement resulting in a lease modification, during the reporting period, as more fully described in Note 6 , Note 7 , and Note 16 .
Gain (Loss) on Sale of Real Estate, Net Gain (loss) on sale of real estate, net, consists of gain (loss) on the sale of properties that were (i) disposed of or (ii) subject to a purchase agreement resulting in a lease modification, during the reporting period, as more fully described in Note 6 , Note 7 , and Note 16 .
We exclude these items from GAAP net income to arrive at AFFO as they are not the primary drivers in our decision-making process and excluding these items provides investors a view of our portfolio performance over time and makes it more comparable to other REITs. AFFO also reflects adjustments for jointly owned investments.
We exclude these items from GAAP net income to arrive at AFFO as they are not the primary drivers in our decision-making process and excluding these items provides investors a view of our portfolio performance over time and makes it more comparable to other REITs.
NLOP has elected to take advantage of such extended transition period, which means that when a standard is issued or revised and it has different application dates for public or private companies, NLOP, as an emerging growth company, Net Lease Office Properties 2023 10-K – 23 can adopt the new or revised standard at the time private companies adopt the new or revised standard.
NLOP has elected to take advantage of such extended transition period, which means that when a standard is issued or revised and it has different application dates for public or private companies, NLOP, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard.
However, there are limits on the usefulness of AFFO to investors. For example, impairment charges and unrealized foreign currency losses that we exclude may become actual realized losses upon the ultimate disposition of the properties in the form of lower cash proceeds or other considerations. We use our FFO and AFFO measures as supplemental financial measures of operating performance.
For example, impairment charges and unrealized foreign currency losses that we exclude may become actual realized losses upon the ultimate disposition of the properties in the form of lower cash proceeds or other considerations. We use our FFO and AFFO measures as supplemental financial measures of operating performance.
Asset Management Fees Upon completion of the Spin-Off on November 1, 2023 ( Note 1 ), we began paying asset management fees to our Advisor, which totaled $1.2 million during the year ended December 31, 2023 ( Note 5 ).
Asset Management Fees Upon completion of the Spin-Off on November 1, 2023 ( Note 1 ), we began paying asset management fees to our Advisor, which totaled $6.2 million and $1.2 million during the years ended December 31, 2024 and 2023, respectively ( Note 5 ).
Additionally, in the formulation of our goals and in the evaluation of the effectiveness of our strategies, we use Funds from Operations (“FFO”) and AFFO, which are non-GAAP measures defined by our management.
Additionally, in the formulation of our goals and in the evaluation of the effectiveness of our strategies, we use FFO and AFFO, which are non-GAAP measures defined by our management.
Impairments of Real Estate For real estate assets held for investment and related intangible assets in which an impairment indicator is identified, we follow a two-step process to determine whether an asset is impaired and to determine the amount of the charge.
Net Lease Office Properties 2024 10-K – 33 Impairments of Real Estate For real estate assets held for investment and related intangible assets in which an impairment indicator is identified, we follow a two-step process to determine whether an asset is impaired and to determine the amount of the charge.
The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable.
The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to opt Net Lease Office Properties 2024 10-K – 24 out is irrevocable.
Separation and Distribution Related Costs and Other For the year ended December 31, 2023, separation and distribution related costs and other are comprised of costs related to the Spin-Off, which closed on November 1, 2023 ( Note 1 ).
Separation and Distribution Related Costs and Other For the year ended December 31, 2023, separation and distribution related costs and other are comprised of costs related to the Spin-Off, which closed on November 1, 2023 ( Note 1 ). Impairment Charges — Goodwill Our impairment charges on goodwill are described in Note 9 .
Top Ten Tenants by ABR (dollars in thousands) Tenant/Lease Guarantor State/Country ABR ABR Percent Square Footage (a) Number of Properties Weighted-Average Lease Term (Years) KBR, Inc. Texas $ 20,156 14.2 % 913,713 1 6.5 BCBSM, Inc. Minnesota 13,007 9.1 % 1,029,966 5 5.4 JPMorgan Chase Bank, N.A.
Top Ten Tenants by ABR (dollars in thousands) Tenant/Lease Guarantor State/Country ABR ABR Percent Square Footage (a) Number of Properties Weighted-Average Lease Term (Years) KBR, Inc. Texas $ 20,156 22.9 % 913,713 1 5.5 JPMorgan Chase Bank, N.A.
During the next 12 months following December 31, 2023 and thereafter, we expect that our significant cash requirements will include: • making scheduled principal and balloon payments on our non-recourse mortgage debt obligations, totaling $169.5 million, with $34.9 million due during the next 12 months; • making scheduled interest payments on our non-recourse mortgage obligations (future interest payments total $12.7 million, with $6.2 million due during the next 12 months); • making scheduled principal payments on the NLOP Financing Arrangements, totaling $403.2 million, with $4.1 million due during the next 12 months; • making scheduled interest payments on the NLOP Financing Arrangements (future interest payments total $145.5 million, with $47.5 million due during the next 12 months); includes 4.5% payment-in-kind interest on the NLOP Mezzanine Loan that we have the option to capitalize into the principal balance; • funding future capital commitments and tenant improvement allowances; and • other normal recurring operating expenses.
During the next 12 months following December 31, 2024 and thereafter, we expect that our significant cash requirements will include: • making scheduled principal and balloon payments on our non-recourse mortgage debt obligations, totaling $110.8 million, with $105.0 million due during the next 12 months; • making scheduled interest payments on our non-recourse mortgage debt obligations (future interest payments total $5.3 million, with $5.1 million due during the next 12 months); • making scheduled principal payments on the NLOP Mezzanine Loan, totaling $61.1 million (no amounts are due during the next 12 months); • making scheduled interest payments on the NLOP Mezzanine Loan (future interest payments total $35.9 million, with $9.0 million due during the next 12 months); includes 4.5% payment-in-kind interest that we have the option to capitalize into the principal balance; • funding future capital commitments and tenant improvement allowances; and • other normal recurring operating expenses.
Portfolio Summary As of December 31, 2023 2022 ABR (in thousands) $ 142,438 $ 140,572 Number of properties 55 59 Number of tenants 59 66 Occupancy 97.0 % 97.1 % Weighted-average lease term (in years) 5.8 6.2 Leasable square footage (in thousands) (a) 8,379 8,678 __________ (a) Excludes 570,999 of operating square footage for a parking garage at a domestic property.
Portfolio Summary As of December 31, 2024 2023 ABR (in thousands) $ 88,124 $ 142,438 Number of properties 39 55 Number of tenants 43 59 Occupancy 85.2 % 97.0 % Weighted-average lease term (in years) 4.3 5.8 Leasable square footage (in thousands) (a) 5,613 8,379 __________ (a) Excludes 570,999 of operating square footage for a parking garage at a domestic property.
Income from Finance Leases For the year ended December 31, 2023 as compared to 2022, income from finance leases decreased by $0.6 million, primarily due to the reclassification of our remaining direct financing lease investment to operating lease during the third quarter of 2023 ( Note 7 ).
Income from Finance Leases For the year ended December 31, 2024 as compared to 2023, income from finance leases decreased by $1.1 million, primarily due to the reclassification of our remaining direct financing lease investment to operating lease during the third quarter of 2023, as well as the disposition of our remaining property classified as net investments in sales-type lease during the first quarter of 2024 ( Note 7 ).
We use AFFO as one measure of our operating performance when we formulate corporate goals and evaluate the effectiveness of our strategies. We believe that AFFO is a useful supplemental measure for investors to consider as we believe it will help them to better assess the sustainability of our operating performance without the potentially distorting impact of these short-term fluctuations.
We believe that AFFO is a useful supplemental measure for investors to consider as we believe it will help them to better assess the sustainability of our operating performance without the potentially distorting impact of these short-term fluctuations. However, there are limits on the usefulness of AFFO to investors.
In connection with the Spin-Off, we and certain of our wholly-owned subsidiaries entered into the NLOP Financing Arrangements, comprised of the NLOP Mortgage Loan and NLOP Mezzanine Loan ( Note 11 ). The NLOP Financing Arrangements are collateralized by the assignment of certain of our previously unencumbered real estate properties.
In connection with the Spin-Off, we and certain of our wholly-owned subsidiaries entered into the NLOP Financing Arrangements, comprised of the NLOP Mortgage Loan and NLOP Mezzanine Loan, as discussed in Note 1 1 .
Cash Requirements and Liquidity As of December 31, 2023, scheduled debt principal payments total $39.0 million during 2024 and $411.9 million during 2025 ( Note 11 ).
Net Lease Office Properties 2024 10-K – 32 Cash Requirements and Liquidity As of December 31, 2024, scheduled debt principal payments total $105.0 million during 2025 and $5.9 million during 2026 ( Note 11 ).
FFO and AFFO, or similarly titled measures disclosed by other REITs, may not be comparable to our FFO and AFFO measures. Net Lease Office Properties 2023 10-K – 37
These non-GAAP measures should be used in conjunction with net income as defined by GAAP. FFO and AFFO, or similarly titled measures disclosed by other REITs, may not be comparable to our FFO and AFFO measures. Net Lease Office Properties 2024 10-K – 36
Many of these accounting policies require judgment and the use of estimates and assumptions when applying these policies in the preparation of our consolidated financial statements. On a quarterly basis, we evaluate these estimates and judgments based on historical experience as well as other factors that we believe to be reasonable under the circumstances.
On a quarterly basis, we evaluate these estimates and judgments based on historical experience as well as other factors that we believe to be reasonable under the circumstances. These estimates are subject to change in the future if underlying assumptions or factors change. Certain accounting policies, while significant, may not require the use of estimates.
Other Income and Expenses, and Provision for Income Taxes Years Ended December 31, 2023 vs. 2022 2022 vs. 2021 (in thousands) 2023 2022 2021 Change Change Other Income and Expenses Interest expense $ (42,613) $ (26,841) $ (28,641) $ (15,772) $ 1,800 Loss on sale of real estate, net (3,608) — — (3,608) — Other gains and (losses) 456 (7) (17,234) 463 17,227 Provision for income taxes (425) (486) (1,646) 61 1,160 $ (46,190) $ (27,334) $ (47,521) $ (18,856) $ 20,187 Interest Expense Interest expense is comprised of interest on Non-recourse mortgages, our NLOP Mortgage Loan, and our NLOP Mezzanine Loan, as well as interest expense on Parent debt specific to NLOP properties and that was allocated to NLOP based on the relative percentage of unencumbered net investment in real estate of each property compared to WPC (prior to the Spin-Off).
Other Income and Expenses, and Benefit from (Provision for) Income Taxes Years Ended December 31, (in thousands) 2024 2023 Change Other Income and Expenses Interest expense $ (67,962) $ (42,613) $ (25,349) Gain (loss) on sale of real estate, net 20,216 (3,608) 23,824 Other gains and (losses) (2,154) 456 (2,610) Benefit from (provision for) income taxes 2,382 (425) 2,807 $ (47,518) $ (46,190) $ (1,328) Interest Expense Interest expense is comprised of interest on Non-recourse mortgages, our NLOP Mortgage Loan, and our NLOP Mezzanine Loan, as well as interest expense on Parent Debt (as defined in Note 11 ) specific to NLOP properties and that was allocated to NLOP based on the relative percentage of unencumbered net investment in real estate of each property compared to WPC (prior to the Spin-Off).
Summary of Financing The table below summarizes our non-recourse mortgages, NLOP Mortgage Loan, and NLOP Mezzanine Loan (dollars in thousands): December 31, 2023 2022 Carrying Value (a) Fixed rate: Non-recourse mortgages (b) $ 125,038 $ 127,794 NLOP Mezzanine Loan (b) 106,299 — 231,337 127,794 Variable rate: NLOP Mortgage Loan — Amount subject to interest rate cap (b) 266,844 — Non-recourse mortgages (b) 43,798 46,495 310,642 46,495 $ 541,979 $ 174,289 Percent of Total Debt Fixed rate 43 % 73 % Variable rate 57 % 27 % 100 % 100 % Weighted-Average Interest Rate at End of Year Fixed rate 9.4 % 4.9 % Variable rate 9.6 % 4.6 % Total debt 9.5 % 4.8 % ____________ (a) This table excludes Parent debt.
Net Lease Office Properties 2024 10-K – 31 Summary of Financing The table below summarizes our non-recourse mortgages, NLOP Mortgage Loan, and NLOP Mezzanine Loan (dollars in thousands): December 31, 2024 2023 Carrying Value Fixed rate: Non-recourse mortgages, net (a) $ 71,488 $ 125,038 NLOP Mezzanine Loan, net (a) 57,957 106,299 129,445 231,337 Variable rate: Non-recourse mortgages, net (a) 39,771 43,798 NLOP Mortgage Loan, net — Amount subject to interest rate cap (a) — 266,844 39,771 310,642 $ 169,216 $ 541,979 Percent of Total Debt Fixed rate 76 % 43 % Variable rate 24 % 57 % 100 % 100 % Weighted-Average Interest Rate at End of Year Fixed rate 9.0 % 9.4 % Variable rate 4.9 % 9.6 % Total debt 8.1 % 9.5 % ____________ (a) Aggregate debt balance includes unamortized discount, net, totaling $1.8 million and $21.6 million as of December 31, 2024 and 2023, respectively, and unamortized deferred financing costs totaling $1.0 million and $9.2 million as of December 31, 2024 and 2023, respectively.
We expect to fund these cash requirements through cash generated from operations and cash received from dispositions of properties. Our liquidity could be adversely affected by refinancing debt at higher interest rates, unanticipated costs, and greater-than-anticipated operating expenses. Certain amounts disclosed above are based on the applicable foreign currency exchange rate at December 31, 2023.
We expect to fund these cash requirements through cash generated from operations and cash received from dispositions of properties. Our liquidity could be adversely affected by refinancing debt at higher interest rates or an unanticipated disruption to our operating cash flow, which could include interrupted rent collections or greater-than-anticipated operating expenses.
The amounts allocated are not necessarily indicative of the actual amount of indirect expenses that would have been recorded had NLOP been a separate independent entity.
General and Administrative Prior to the Spin-Off on November 1, 2023 ( Note 1 ), general and administrative expenses were allocated to NLOP based on the relative percentage of annualized based rent of NLOP. The amounts allocated are not necessarily indicative of the actual amount of indirect expenses that would have been recorded had NLOP been a separate independent entity.
(c) Adjustments disclosed elsewhere in this reconciliation are on a consolidated basis. This adjustment reflects our FFO or AFFO on a pro rata basis. (d) Amount for the year ended December 31, 2023 is primarily comprised of costs related to the Spin-Off ( Note 1 ).
(b) Adjustments disclosed elsewhere in this reconciliation are on a consolidated basis. This adjustment reflects our FFO or AFFO on a pro rata basis. (c) Primarily comprised of gains and losses on extinguishment of debt and foreign currency transactions. Amount for the year ended December 31, 2024 includes a loss of $3.2 million related to damages at a property.
AFFO increased in 2022 as compared to 2021, primarily due to lower interest expense and an increase in lease revenues from the properties acquired in the CPA:18 Merger. Portfolio Overview Portfolio information is provided on a pro rata basis, unless otherwise noted below, to better illustrate the economic impact of our one jointly owned investment.
AFFO AFFO decreased in 2024 as compared to 2023, primarily due to the impact of disposition activity, partially offset by higher other lease-related income. Portfolio Overview Portfolio information is provided on a pro rata basis, unless otherwise noted below, to better illustrate the economic impact of our one jointly owned investment.
FFO FFO decreased in 2023 as compared to 2022, primarily due to higher interest expense and Spin-Off costs, partially offset by higher lease revenues contributed from the nine properties acquired in the CPA:18 Merger and lease termination income recognized during 2023.
FFO FFO decreased in 2024 as compared to 2023, primarily due to higher interest expense (including amortization of deferred financing costs) and the impact of disposition activity, partially offset by higher other lease-related income and Spin-Off costs recognized during 2023.
At December 31, 2023, we had $288.9 million and $114.3 million outstanding on the NLOP Mortgage Loan and NLOP Mezzanine Loan, respectively. Cash Resources At December 31, 2023, our cash resources consisted of the following: • cash and cash equivalents totaling $16.3 million.
At December 31, 2024, we had $61.1 million total principal outstanding on the NLOP Mezzanine Loan. In February 2025, we repaid $3.3 million of outstanding principal on the NLOP Mezzanine Loan using excess cash ( Note 18 ). Cash Resources At December 31, 2024, our cash resources consisted of the following: • cash and cash equivalents totaling $25.1 million.
Environmental Obligations In connection with the purchase of many of our properties, we required the sellers to perform environmental reviews. We believe, based on the results of these reviews, that our properties were in substantial compliance with federal, state, and foreign environmental statutes at the time the properties were acquired.
We believe, based on the results of these reviews, that these properties were in substantial compliance with federal, state, and foreign environmental statutes at the time the properties were acquired. In most instances where contamination has been identified, tenants are actively engaged in the remediation process and addressing identified conditions.
Financial Highlights During the year ended December 31, 2023, we completed the following (as further described in the consolidated financial statements): Dispositions • We disposed of four properties for total proceeds, net of selling costs, of $38.9 million ( Note 16 ).
Financial Highlights During the year ended December 31, 2024 and through the date of this Report, we completed the following (as further described in the consolidated financial statements): Dispositions • During the year ended December 31, 2024, we sold 14 properties for total proceeds, net of selling costs, of $320.1 million ( Note 16 ). • In April 2024, we disposed of two properties by transferring ownership to the respective mortgage lenders, in satisfaction of non-recourse mortgage loans encumbering the properties totaling $33.0 million ( Note 16 ).
References herein to “emerging growth company” have the meaning associated with it in the JOBS Act. Significant Developments Spin-Off On November 1, 2023, WPC completed the Spin-Off of 59 office properties into NLOP.
References herein to “emerging growth company” have the meaning associated with it in the JOBS Act.
Net cash used in financing activities decreased by $12.7 million during 2022 as compared to 2021, primarily due to a decrease in prepayments of mortgage principal and other debt instruments.
Net Cash Used in Financing Activities — Net cash used in financing activities increased by $331.2 million during 2024 as compared to 2023, primarily due to higher payments of the NLOP Financing Arrangements and mortgage principal.
Net Lease Office Properties 2023 10-K – 27 Lease Expirations (dollars in thousands) Year of Lease Expiration (a) Number of Leases Expiring Number of Tenants with Leases Expiring ABR ABR Percent Square Footage (b) Square Footage Percent 2024 11 8 $ 19,081 13.4 % 1,199,405 14.3 % 2025 13 13 17,158 12.0 % 859,031 10.2 % 2026 8 8 9,361 6.6 % 574,783 6.9 % 2027 7 6 8,652 6.1 % 499,571 6.0 % 2028 7 6 13,800 9.7 % 627,627 7.5 % 2029 5 4 6,768 4.8 % 358,013 4.3 % 2030 5 4 31,005 21.8 % 1,669,375 19.9 % 2031 2 2 5,785 4.1 % 326,325 3.9 % 2032 2 2 3,620 2.5 % 257,008 3.1 % 2033 1 1 3,983 2.8 % 219,812 2.6 % 2034 1 1 1,761 1.2 % 80,664 1.0 % 2035 2 2 2,911 2.0 % 201,229 2.4 % 2037 2 2 5,735 4.0 % 402,962 4.8 % 2038 2 2 7,327 5.1 % 459,486 5.5 % 2039 1 1 5,491 3.9 % 390,380 4.6 % Vacant — — — — % 253,791 3.0 % Total 69 $ 142,438 100.0 % 8,379,462 100.0 % __________ (a) Assumes tenants do not exercise any renewal options or purchase options.
Net Lease Office Properties 2024 10-K – 27 Lease Expirations (dollars in thousands) Year of Lease Expiration (a) Number of Leases Expiring Number of Tenants with Leases Expiring ABR ABR Percent Square Footage (b) Square Footage Percent 2025 13 12 $ 13,890 15.8 % 730,062 13.0 % 2026 7 7 6,014 6.8 % 369,460 6.6 % 2027 7 6 8,834 10.0 % 499,571 8.9 % 2028 5 4 8,628 9.8 % 371,447 6.6 % 2029 5 4 5,349 6.1 % 358,013 6.4 % 2030 7 6 34,484 39.1 % 1,772,623 31.6 % 2031 1 1 615 0.7 % 50,600 0.9 % 2032 2 2 3,692 4.2 % 257,008 4.6 % 2033 1 1 4,063 4.6 % 219,812 3.9 % 2035 1 1 2,010 2.3 % 120,147 2.1 % 2037 1 1 545 0.6 % 31,120 0.6 % Vacant — — — — % 833,297 14.8 % Total 50 $ 88,124 100.0 % 5,613,160 100.0 % __________ (a) Assumes tenants do not exercise any renewal options or purchase options.
While we believe that FFO and AFFO are important supplemental measures, they should not be considered as alternatives to net income as an indication of a company’s operating performance. These non-GAAP measures should be used in conjunction with net income as defined by GAAP.
(d) Amount for the year ended December 31, 2023 is primarily comprised of costs related to the Spin-Off ( Note 1 ). Net Lease Office Properties 2024 10-K – 35 While we believe that FFO and AFFO are important supplemental measures, they should not be considered as alternatives to net income as an indication of a company’s operating performance.
Florida, Texas 8,891 6.2 % 666,869 3 5.4 FedEx Corporation Tennessee 5,491 3.9 % 390,380 1 15.9 Total E&P Norge AS (b) Norway 5,185 3.6 % 275,725 1 7.5 Siemens AS (b) Norway 4,503 3.2 % 165,905 1 2.0 McKesson Corporation (US Oncology) (c) Texas 4,406 3.1 % 204,063 1 0.1 CVS Health Corporation Arizona 4,300 3.0 % 354,888 1 15.0 Pharmaceutical Product Development, LLC North Carolina 3,983 2.8 % 219,812 1 9.9 Omnicom Group, Inc.
Florida, Texas 9,069 10.3 % 666,869 3 4.4 Siemens AS (b) Norway 4,198 4.8 % 165,905 1 1.0 Pharmaceutical Product Development, LLC North Carolina 4,063 4.6 % 219,812 1 8.9 Omnicom Group, Inc. California 3,961 4.5 % 120,000 1 3.7 R.R.
For the year ended December 31, 2023 as compared to 2022, interest expense increased by $15.8 million, primarily due to the $455.0 million of NLOP Financing Arrangements entered into during 2023 ( Note 11 ). The weighted-average interest rate for our debt instruments as of December 31, 2023 increased to 9.5% as compared to 4.8% as of December 31, 2022.
Net Lease Office Properties 2024 10-K – 30 For the year ended December 31, 2024 as compared to 2023, interest expense increased by $25.3 million, primarily due to the $455.0 million of NLOP Financing Arrangements that were funded on November 1, 2023 ( Note 11 ).
We record environmental obligations within Accounts payable, accrued expenses and other liabilities in the consolidated financial statements. See Item 1A. Risk Factors for further discussion of potential environmental risks. Net Lease Office Properties 2023 10-K – 34 Critical Accounting Estimates Our significant accounting policies are described in Note 3 .
We believe that the ultimate resolution of any environmental matters should not have a material adverse effect on our financial condition, liquidity, or results of operations. We record environmental obligations within Accounts payable, accrued expenses and other liabilities in the consolidated financial statements. See Item 1A. Risk Factors for further discussion of potential environmental risks.
These estimates are subject to change in the future if underlying assumptions or factors change. Certain accounting policies, while significant, may not require the use of estimates. Below is a summary of certain critical accounting estimates used in the preparation of our consolidated financial statements.
Below is a summary of certain critical accounting estimates used in the preparation of our consolidated financial statements. Please also refer to our accounting policies described under Critical Accounting Policies and Estimates in Note 3 .
See Supplemental Financial Measures below for our definition of this non-GAAP measure and a reconciliation to its most directly comparable GAAP measure.
See Supplemental Financial Measures below for our definition of this non-GAAP measure and a reconciliation to its most directly comparable GAAP measure. Revenues Total revenues decreased in 2024 as compared to 2023, primarily due to the impact of disposition activity and tenant vacancies at certain properties, partially offset by higher other lease-related income.
The following table summarizes the changes in cash flows for the periods presented (in thousands): Years Ended December 31, 2023 vs. 2022 2022 vs. 2021 2023 2022 2021 Change Change Net cash provided by operating activities $ 70,966 $ 84,282 $ 75,335 $ (13,316) $ 8,947 Net cash provided by (used in) investing activities 27,693 (22,918) (4,184) 50,611 (18,734) Net cash used in financing activities (36,778) (64,541) (77,245) 27,763 12,704 Net Cash (Used in) Provided by Operating Activities — Net cash provided by operating activities decreased by $13.3 million during 2023 as compared to 2022, primarily due to higher interest expense and Spin-Off related costs incurred during 2023.
The following table summarizes the changes in cash flows for the periods presented (in thousands): Years Ended December 31, 2024 2023 Change Net cash provided by operating activities $ 71,859 $ 70,966 $ 893 Net cash provided by investing activities 297,749 27,693 270,056 Net cash used in financing activities (367,984) (36,778) (331,206) Net Cash Provided by Operating Activities — Net cash provided by operating activities increased by $0.9 million during 2024 as compared to 2023, primarily due to $10.3 million of proceeds received from the sale of a net investment in sales-type lease during 2024 ( Note 7 ) and Spin-Off related costs incurred during 2023 ( Note 1 ), substantially offset by the impact of dispositions.
For the year ended December 31, 2022 as compared to 2021, property expenses, excluding reimbursable tenant costs, increased by $1.3 million, primarily due to a maintenance expense increase related to our multi-tenant property in Houston, Texas, as a result of the return-to-office trend post COVID-19 pandemic.
Property Expenses, Excluding Reimbursable Tenant Costs For the year ended December 31, 2024 as compared to 2023, property expenses, excluding reimbursable tenant costs, increased by $2.3 million, primarily due to tenant vacancies during 2024 (which resulted in property expenses no longer being reimbursable).
Net Lease Office Properties 2023 10-K – 30 Property Expenses, Excluding Reimbursable Tenant Costs For the year ended December 31, 2023 as compared to 2022, property expenses, excluding reimbursable tenant costs, increased by $0.9 million, primarily driven by the nine properties acquired through the CPA:18 Merger.
Net Lease Office Properties 2024 10-K – 29 Reimbursable Tenant Costs For the year ended December 31, 2024 as compared to 2023, reimbursable tenant costs decreased by $1.4 million, primarily due to the impact of dispositions, partially offset by higher insurance premiums paid on certain properties.
Net Income Attributable to NLOP Net income attributable to NLOP decreased in 2023 as compared to 2022, primarily due to impairment charges recognized during the current year, higher interest expense, and an increase in depreciation and amortization expense from the nine properties acquired in the CPA:18 Merger, partially offset by higher lease revenues contributed from the nine properties acquired in the CPA:18 Merger and merger-related expenses incurred in 2022.
Net Loss Attributable to NLOP Net loss attributable to NLOP decreased in 2024 as compared to 2023, primarily due to an impairment charge recognized on goodwill during 2023 and higher gain on sale of real estate, partially offset by higher interest expense and the impact of disposition activity.
Net Cash Provided by (Used in) Investing Activities — Net cash provided by (used in) investing activities increased by $50.6 million during 2023 as compared to 2022, primarily due to the disposition of four properties during 2023 ( Note 16 ), as well as cash consideration paid attributable to NLOP for the CPA:18 Merger during 2022 ( Note 4 ).
Net Cash Provided by Investing Activities — Net cash provided by investing activities increased by $270.1 million during 2024 as compared to 2023, primarily due to higher proceeds from dispositions ( Note 16 ).
For the year ended December 31, 2022 as compared to 2021, depreciation and amortization expense increased by $4.6 million, primarily due to the impact of the nine properties acquired in the CPA:18 Merger, partially offset by the weakening of foreign currencies (primarily the euro and British pound sterling) in relation to the U.S. dollar between the periods.
Depreciation and Amortization For the year ended December 31, 2024 as compared to 2023, depreciation and amortization expense decreased by $18.3 million, primarily due to the impact of disposition activity, partially offset by accelerated amortization of intangible assets in connection with a lease restructuring.
Summary Results (in thousands) Years Ended December 31, 2023 2022 2021 Total revenues $ 174,965 $ 156,214 $ 147,906 Net (loss) income attributable to NLOP (131,746) 15,779 1,418 Net cash provided by operating activities 70,966 84,282 75,335 Net cash provided by (used in) investing activities 27,693 (22,918) (4,184) Net cash used in financing activities (36,778) (64,541) (77,245) Supplemental financial measures (a) : Funds from operations attributable to NLOP (FFO) 72,253 78,897 59,998 Adjusted funds from operations attributable to NLOP (AFFO) 93,928 88,718 77,497 __________ (a) We consider Funds from operations (“FFO”) and Adjusted funds from operations (“AFFO”), supplemental measures that are not defined by GAAP (a “non-GAAP measure”), to be important measures in the evaluation of our operating performance.
Summary Results (in thousands) Years Ended December 31, 2024 2023 Total revenues $ 142,247 $ 174,965 Net loss attributable to NLOP (91,471) (131,746) Dividends declared — 4,971 Net cash provided by operating activities (a) 71,859 70,966 Net cash provided by investing activities 297,749 27,693 Net cash used in financing activities (367,984) (36,778) Supplemental financial measures (b) : Funds from operations attributable to NLOP (FFO) 23,039 72,253 Adjusted funds from operations attributable to NLOP (AFFO) 62,048 93,928 __________ Net Lease Office Properties 2024 10-K – 25 (a) Amount for the year ended December 31, 2024 includes $10.3 million of proceeds from the sale of a net investment in sales-type lease ( Note 7 ).
Net Lease Office Properties 2023 10-K – 28 Results of Operations Revenues Years Ended December 31, 2023 vs. 2022 2022 vs. 2021 (in thousands) 2023 2022 2021 Change Change Revenues Lease revenues $ 166,034 $ 151,249 $ 143,958 $ 14,785 $ 7,291 Income from finance leases 1,189 1,744 1,709 (555) 35 Other lease-related income 7,742 3,221 2,239 4,521 982 $ 174,965 $ 156,214 $ 147,906 $ 18,751 $ 8,308 Lease Revenues For the year ended December 31, 2023 as compared to 2022, lease revenues increased by $14.8 million, primarily due to lease revenue from the nine properties acquired through the CPA:18 Merger (which closed on August 1, 2022), partially offset by the impact of disposition activity during the fourth quarter of 2023.
Net Lease Office Properties 2024 10-K – 28 Results of Operations Revenues Years Ended December 31, (in thousands) 2024 2023 Change Revenues Lease revenues $ 128,857 $ 166,034 $ (37,177) Income from finance leases 89 1,189 (1,100) Other lease-related income 13,301 7,742 5,559 $ 142,247 $ 174,965 $ (32,718) Lease Revenues For the year ended December 31, 2024 as compared to 2023, lease revenues decreased by $37.2 million, primarily due to disposition activity, tenant vacancies at certain properties, and the anticipated reimbursement of $3.3 million of rent to a tenant since the tenant had to vacate a property during a period of maintenance (this reimbursement was formally agreed upon in February 2025 ( Note 18 )).
Net Lease Office Properties 2023 10-K – 29 Operating Expenses Years Ended December 31, 2023 vs. 2022 2022 vs. 2021 (in thousands) 2023 2022 2021 Change Change Operating Expenses Depreciation and amortization $ 74,998 $ 63,205 $ 58,580 $ 11,793 $ 4,625 Impairment charges — real estate 63,143 — — 63,143 — Impairment charges — goodwill 62,456 — — 62,456 — Reimbursable tenant costs 27,957 24,251 23,651 3,706 600 General and administrative 13,610 11,871 10,307 1,739 1,564 Property expenses, excluding reimbursable tenant costs 8,642 7,751 6,429 891 1,322 Separation and distribution related costs and other 8,446 6,025 — 2,421 6,025 Asset management fees 1,245 — — 1,245 — $ 260,497 $ 113,103 $ 98,967 $ 147,394 $ 14,136 Depreciation and Amortization For the year ended December 31, 2023 as compared to 2022, depreciation and amortization expense increased by $11.8 million, primarily due to the impact of the nine properties acquired in the CPA:18 Merger and accelerated amortization of in-place lease intangibles in connection with a lease restructuring during 2023.
Operating Expenses Years Ended December 31, (in thousands) 2024 2023 Change Operating Expenses Impairment charges — real estate $ 78,237 $ 63,143 $ 15,094 Depreciation and amortization 56,696 74,998 (18,302) Reimbursable tenant costs 26,520 27,957 (1,437) Property expenses, excluding reimbursable tenant costs 10,901 8,642 2,259 General and administrative 7,502 13,610 (6,108) Asset management fees 6,243 1,245 4,998 Separation and distribution related costs and other 16 8,446 (8,430) Impairment charges — goodwill — 62,456 (62,456) $ 186,115 $ 260,497 $ (74,382) Impairment Charges — Real Estate Our impairment charges on real estate are described in Note 9 .
For the year ended December 31, 2022 as compared to 2021, provision for income taxes decreased by $1.2 million , primarily due to $0.6 million income tax benefit for the Oslo, Norway property acquired through the CPA:18 Merger, and $0.3 million provision decrease related to a property in Stavanger, Norway.
Benefit from (Provision for) Income Taxes For the year ended December 31, 2024, we recognized a benefit from income taxes of $2.4 million, as compared to a provision for income taxes of $0.4 million for the year ended December 31, 2023, primarily due to the impact of an impairment charge recognized on an international property during 2024.