Biggest changeInterest Expense, Net was comprised of the following (dollars in thousands): Year Ended December 31, 2024 2023 Interest on unsecured term loans and senior notes, net $ 63,808 $ 48,803 Interest on secured debt 17,413 18,614 Interest on revolving credit facility, net 6,354 8,785 Non-cash amortization and other 8,125 7,662 Loss on extinguishment or modification of debt and other, net (1) 1,290 368 Interest expense, net $ 96,990 $ 84,232 Weighted-average interest rate as of end of year 4.3 % 4.2 % Weighted-average term (in years) as of end of year 5.6 3.9 (1) Includes defeasance fees related to early repayments of debt Other Expense, Net: • Other Expense, Net was comprised of the following (in thousands): Year Ended December 31, 2024 2023 Transaction and acquisition expenses $ (4,993) $ (5,675) Impairment of investment in third parties (see Note 15) — (3,000) Federal, state, and local income tax expense (1,821) (438) Equity in net income of unconsolidated investments 86 372 Other income 996 1,429 Other expense, net $ (5,732) $ (7,312) SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022 For a discussion of the year-to-year comparisons in the results of operations for the years ended December 31, 2023 and 2022, see “ Part II, Item 7.
Biggest changeOther Expense, Net: • Other Expense, Net was comprised of the following (in thousands): Year Ended December 31, 2025 2024 Transaction and acquisition expenses $ (5,523) $ (4,993) Federal, state, and local income tax expense (1,307) (1,821) Equity in net (loss) income of unconsolidated investments (77) 86 Other income 2,577 996 Other expense, net $ (4,330) $ (5,732) SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023 For a discussion of the year-to-year comparisons in the results of operations for the years ended December 31, 2024 and 2023, see “ Part II, Item 7.
At this time, we believe our current sources of liquidity are sufficient to meet our short- and long-term cash demands. ATM —In February 2022, we entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program, allowing up to $250 million in offerings.
At this time, we believe our current sources of liquidity are sufficient to meet our short- and long-term cash demands. ATM Program —In February 2022, we entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program, allowing up to $250 million in offerings.
(2) During the year ended December 31, 2024, we acquired an outparcel adjacent to a property that is owned by our unconsolidated joint venture, GRP I. Therefore, the outparcel is an addition to our total property count. (3) Total price of acquisitions includes closing costs less credits and assumed liabilities.
(2) During the year ended December 31, 2024, we acquired an outparcel adjacent to a property that is owned by our unconsolidated joint venture, GRP I. Therefore, the outparcel was an addition to our total property count. (3) Total price of acquisitions includes closing costs less credits and assumed liabilities.
The obligations of the Operating Partnership to pay principal, premiums, if any, and interest on the unsecured senior notes due 2031, 2034, and 2035 are, and on any future debt securities of the Operating Partnership registered under an effective registration statement will be, fully and unconditionally guaranteed by us on a senior basis.
The obligations of the Operating Partnership to pay principal, premiums, if any, and interest on the unsecured senior notes due 2031, 2032, 2034, and 2035 are, and on any future debt securities of the Operating Partnership registered under an effective registration statement will be, fully and unconditionally guaranteed by us on a senior basis.
In 2024, we declared and paid monthly distributions of $0.0975 per common share and OP unit, or $1.17 annualized, for each month beginning January 2024 through August 2024. In September 2024, the Board authorized a 5.1% increase of our monthly distribution rate to $0.1025 per common share and OP unit.
In 2024, we declared and paid monthly distributions of $0.0975 per common share and OP unit, or $1.17 annualized, for each month beginning January 2024 through August 2024. In September 2024, our Board authorized a 5.1% increase of our monthly distribution rate to $0.1025 per common share and OP unit.
Our unsecured senior notes due 2031, 2034, and 2035 are also subject to customary financial covenants, including a leverage ratio of 65% or less, and require the fixed-charge ratio to be 150% or greater.
Our unsecured senior notes due 2031, 2032, 2034, and 2035 are also subject to customary financial covenants, including a leverage ratio of 65% or less, and require the fixed-charge ratio to be 150% or greater.
We anticipate that obligations related to capital improvements, as well as redevelopment and development, in 2025 can be met with cash flows from operations, cash flows from dispositions, or borrowings on our unsecured revolving credit facility. Generally, we expect our development and redevelopment projects to stabilize within 24 months.
We anticipate that obligations related to capital improvements, as well as development and redevelopment, in 2026 can be met with cash flows from operations, cash flows from dispositions, and/or borrowings on our unsecured revolving credit facility. Generally, we expect our development and redevelopment projects to stabilize within 24 months.
LIQUIDITY AND CAPITAL RESOURCES GENERAL —Aside from standard operating expenses, we expect our principal cash demands to be for: • investments in real estate; • cash distributions to stockholders; • redevelopment and repositioning projects; • capital expenditures and leasing costs; and • principal and interest payments on our outstanding indebtedness.
LIQUIDITY AND CAPITAL RESOURCES GENERAL —Aside from standard operating expenses, we expect our principal cash demands to be for: • investments in real estate; • cash distributions to stockholders; • redevelopment and development projects; • capital expenditures and leasing costs; and • principal and interest payments on our outstanding indebtedness.
See “Non-GAAP Measures” below for further discussion on the following metrics. • Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“Adjusted EBITDA re ”)—To arrive at Adjusted EBITDA re , we adjust EBITDA re , as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) amortization of basis differences in our investments in our unconsolidated joint ventures; (iv) transaction and acquisition expenses; and (v) realized performance income.
See “Non-GAAP Measures” below for further discussion on the following metrics. • Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“Adjusted EBITDA re ”)—To arrive at Adjusted EBITDA re , we adjust EBITDA re , as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) adjustments related to our investments in unconsolidated joint ventures; (iv) transaction and acquisition expenses; and (v) realized performance income.
The offering resulted in gross proceeds of $344.6 million, which were used to pay down $90 million of our revolving credit facility and $140 million of our $240 million term loan that is set to mature in July 2026.
The offering resulted in gross proceeds of $344.6 million, which were used to pay down $90 million of our revolving credit facility and $140 million of our $240 million term loan that was set to mature in July 2026.
As of December 31, 2024, we were in compliance with the restrictive covenants of our outstanding debt obligations, and we expect to continue to meet the requirements of these covenants over the next twelve months.
As of December 31, 2025, we were in compliance with the restrictive covenants of our outstanding debt obligations, and we expect to continue to meet the requirements of these covenants over the next twelve months.
We use EBITDA re and Adjusted EBITDA re as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage. • Core Funds From Operations Attributable to Stockholders and OP Unit Holders (“Core FFO”)—To arrive at Core FFO, we adjust Nareit FFO, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) amortization of unconsolidated joint venture basis differences; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income.
We use EBITDA re and Adjusted EBITDA re as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage. • Core Funds From Operations Attributable to Stockholders and OP Unit Holders (“Core FFO”)—To arrive at Core FFO, we adjust Nareit FFO, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) adjustments related to our investments in unconsolidated joint ventures; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income.
Our underwritten incremental unlevered yields on development and redevelopment projects are expected to range between 9%-12%. Our current in process projects represent an estimated total investment of $41.3 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization.
Our underwritten incremental unlevered yields on development and redevelopment projects are expected to range between 9%-12%. Our current in process projects represent an estimated total investment of $69.5 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 29 • Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 28 • Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 40 OTHER CONTRACTUAL COMMITMENTS AND CONTINGENCIES AND OFF BALANCE SHEET ARRANGEMENTS —We enter into leases as a lessee as part of our real estate operations in the form of ground leases of land for certain properties, and as part of our corporate operations in the form of office space and office equipment leases.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 39 OTHER CONTRACTUAL COMMITMENTS AND CONTINGENCIES AND OFF BALANCE SHEET ARRANGEMENTS —We enter into leases as a lessee as part of our real estate operations in the form of ground leases of land for certain properties, and as part of our corporate operations in the form of office space and office equipment leases.
We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders. SHARE REPURCHASE PROGRAM —In August 2022, our Board approved a share repurchase program of up to $250 million of common stock.
We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders. SHARE REPURCHASE PROGRAM —We have a Board approved share repurchase program of up to $250 million of common stock.
As of December 31, 2024, approximately $177 million of common stock remained available for issuance under the current ATM program.
As of December 31, 2025, approximately $177 million of common stock remained available for issuance under the current ATM program.
As of December 31, 2024, our debt maturity profile with the respective principal payment obligations was as follows (including the impact of derivatives on weighted-average interest rates and excluding all extension options) (1) : (1) As of December 31, 2024, our outstanding debt had a weighted-average maturity of 5.8 years including all extension options.
As of December 31, 2025, our debt maturity profile with the respective principal payment obligations was as follows (including the impact of derivatives on weighted-average interest rates and excluding all extension options) (1) : (1) As of December 31, 2025, our outstanding debt had a weighted-average maturity of 5.3 years including all extension options.
FINANCIAL HIGHLIGHTS —Owning, operating, and managing well-occupied omni-channel grocery-anchored real estate is the core part of our business strategy, and as of December 31, 2024, 95.7% of our ABR was derived from omni-channel grocery-anchored shopping centers.
FINANCIAL HIGHLIGHTS —Owning, operating, and managing well-occupied omni-channel grocery-anchored real estate is the core part of our business strategy, and as of December 31, 2025, 95.0% of our ABR was derived from omni-channel grocery-anchored shopping centers.
The average annual maturities of our outstanding debt over the next four years as of December 31, 2024 was approximately $221 million. Debt Obligation Guarantees —At December 31, 2024, the Operating Partnership had issued and outstanding its unsecured senior notes due 2031, 2034, and 2035, all issued under effective registration statements.
The average annual maturities of our outstanding debt over the next four years as of December 31, 2025 was approximately $199 million. Debt Obligation Guarantees —At December 31, 2025, the Operating Partnership had issued and outstanding its unsecured senior notes due 2031, 2032, 2034, and 2035, all issued under effective registration statements.
Neighbors who represent approximately 2% of our ABR were on our watchlist for review for collectibility as of December 31, 2024. However, not all of our watchlist Neighbors had an open receivable balance with us at December 31, 2024.
Neighbors who represent approximately 1% of our ABR were on our watchlist for review for collectibility as of December 31, 2025. However, not all of our watchlist Neighbors had an open receivable balance with us at December 31, 2025.
Currently, neither our operating leases nor our finance leases have residual value guarantees or other restrictions or covenants. We expect to fund these obligations through existing financing or cash flows from operations. As of December 31, 2024, our future contractual obligations as a lessee included operating lease obligations of $0.4 million during 2025, and $6.9 million thereafter.
Currently, neither our operating leases nor our finance leases have residual value guarantees or other restrictions or covenants. We expect to fund these obligations through existing financing or cash flows from operations. As of December 31, 2025, our future contractual obligations as a lessee included operating lease obligations of $0.5 million during 2026, and $7.0 million thereafter.
The amendment increases the aggregate borrowing capacity of the facility to $1 billion and extends the maturity date to January 2029, with options to extend the maturity for two additional six-month periods.
The amendment increased the aggregate borrowing capacity of the facility to $1 billion and extended the maturity date to January 2029, with options to extend the maturity for two additional six-month periods.
Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services. As of December 31, 2024, we owned equity interests in 316 shopping centers, including 294 wholly-owned shopping centers and 22 shopping centers owned through three unconsolidated joint ventures, which comprised approximately 35.7 million square feet in 31 states.
Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services. As of December 31, 2025, we owned equity interests in 324 shopping centers, including 297 wholly-owned shopping centers and 27 shopping centers owned through three unconsolidated joint ventures, which comprised approximately 36.7 million square feet in 31 states.
Management’s Discussion and Analysis of Financial Condition and Results of Operations ” of our 2023 Annual Report on Form 10-K, filed with the SEC on February 12, 2024. NON-GAAP MEASURES See “Key Performance Indicators and Defined Terms” above for additional information related to the following non-GAAP measures.
Management’s Discussion and Analysis of Financial Condition and Results of Operations ” of our 2024 Annual Report on Form 10-K, filed with the SEC on February 11, 2025. PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 34 NON-GAAP MEASURES See “Key Performance Indicators and Defined Terms” above for additional information related to the following non-GAAP measures.
We are currently targeting acquisitions of $350 million - $450 million annually, inclusive of our investments in our unconsolidated joint ventures.
We are currently targeting acquisitions of $400 million - $500 million annually, inclusive of our investments in our unconsolidated joint ventures.
The increase in property operations was primarily due to a $15.9 million, or 3.8%, improvement in Same-Center NOI as compared to 2023, and the execution of our acquisition strategy.
The increase from property operations was primarily due to a $16.6 million, or 3.8%, improvement in Same-Center NOI as compared to 2024, and the execution of our acquisition strategy.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 31 Differentiated and Focused Strategy —We actively monitor the commercial real estate sector for shopping centers that meet our investment objectives. Our access to equity and debt capital allows us, in part, to grow our portfolio of assets.
Differentiated and Focused Strategy —We actively monitor the commercial real estate sector for shopping centers that meet our investment objectives. Our access to equity and debt capital allows us, in part, to grow our portfolio of assets.
Our related debt maturities at December 31, 2024 including extension options were as follows: 2025 - $37.6 million; 2026 - $101.9 million; 2027 - $563.6 million; 2028 - $179.1 million; 2029 - $0.8 million; 2030 - $200.8 million; 2031 - $353.4 million; and 2032+ - $700.0 million.
Our related debt maturities at December 31, 2025 including extension options were as follows: 2026 - $1.9 million; 2027 - $523.6 million; 2028 - $179.1 million; 2029 - $0.8 million; 2030 - $292.8 million; 2031 - $353.4 million; 2032 - $350.0 million; and 2034+ - $700.0 million.
Future Debt Obligations —As of December 31, 2024, including the impact of our swap agreements, our future contractual debt obligations were $129.3 million of debt principal and interest payments during 2025, and $2.5 billion of debt principal and interest payments thereafter (see Note 8).
Future Debt Obligations —As of December 31, 2025, including the impact of our swap agreements, our future contractual debt obligations were $263.4 million of debt principal and interest payments during 2026, and $2.7 billion of debt principal and interest payments thereafter (see Note 8).
NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss). • Same-Center—We use this term to refer to a property, or portfolio of properties, that have been owned and operational for the entirety of the last two reporting periods (i.e., since January 1, 2023). • Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.
NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss). • Same-Center—We use this term to refer to a property, or portfolio of properties, owned for the entirety of both calendar year periods being compared. • Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.
We declared and paid monthly distributions of $0.1025 per common share and OP unit, or $1.23 annualized, for each month beginning September 2024 through December 2024. The December 2024 and January 2025 distributions of $0.1025 per common share and OP unit were paid on January 3, 2025 and February 4, 2025, respectively.
We declared and paid monthly distributions of $0.1083 per common share and OP unit, or $1.30 annualized, for each month beginning September 2025 through December 2025. The December 2025 and January 2026 distributions of $0.1083 per common share and OP unit were paid January 6, 2026 and February 3, 2026, respectively.
(2) Includes operating revenues and expenses from non-same-center properties, which includes properties acquired or sold, and corporate activities. PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 37 NAREIT FFO AND CORE FFO —Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance.
(2) Includes operating revenues and expenses from non-same-center properties, which includes properties acquired or sold, and corporate activities. NAREIT FFO AND CORE FFO —Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance.
INVESTING ACTIVITIES —Our net cash used in investing activities was primarily impacted by the following: • Real estate acquisitions — During the year ended December 31, 2024, our acquisitions resulted in a total cash outlay of $296.3 million, as compared to a total cash outlay of $270.3 million during the same period in 2023. • Investment in unconsolidated joint ventures — During the year ended December 31, 2024, we invested $8.4 million in our new investments in NRV and Neighborhood Grocery Catalyst Fund LLC (“NGCF”). • Capital expenditures — We invest capital into leasing our properties and maintaining or improving the condition of our properties.
INVESTING ACTIVITIES —Our net cash used in investing activities was primarily impacted by the following: • Real estate acquisitions — During the year ended December 31, 2025, our acquisitions resulted in a total cash outlay of $360.2 million, as compared to a total cash outlay of $296.3 million during the same period in 2024. • Investment in unconsolidated joint ventures — During the year ended December 31, 2025, we invested $13.7 million in our unconsolidated joint ventures, as compared to $8.4 million during the same period in 2024. • Capital expenditures — We invest capital into leasing and developing our properties and maintaining or improving the condition of our properties.
(2) Amounts reported are net of insurance proceeds of $3.2 million and $2.6 million for property damage claims for the years ended December 31, 2024 and 2023, respectively. We expect our capital expenditures to reach $110 million - $120 million in 2025, which includes $45 million - $55 million related to development and redevelopment projects.
(2) Amounts reported are net of insurance proceeds of $2.4 million and $3.2 million for property damage claims for the years ended December 31, 2025 and 2024, respectively. We expect our capital expenditures to reach $140 million - $160 million in 2026, which includes $70 million - $90 million related to development and redevelopment projects.
Our financial performance highlights during 2024 are as follows: • Net income of $69.7 million, an increase of $5.9 million from a year ago, primarily due to strong operating performance attributable to our same-center portfolio and the impact of our 2024 acquisition activity. • Core FFO per diluted share improved by $0.09 to $2.43, primarily due to our strong operating performance. • Same-Center NOI improved 3.8% to $430.4 million. • Acquired $294.0 million in wholly-owned assets and $11.6 million in unconsolidated joint venture assets, executing our external growth strategy. • Declared and paid monthly distributions of $0.0975 per common share and OP unit, or $1.17 annualized, for each month beginning January 2024 through August 2024, and increased monthly distributions to $0.1025 per common share and OP unit, or $1.23 annualized, for the remainder of 2024.
Our financial performance highlights during 2025 are as follows: • Net income of $123.0 million, an increase of $53.3 million from a year ago, primarily due to gains on the disposal of our properties, strong operating performance attributable to our same-center portfolio, and the impact of our 2025 acquisition activity. • Nareit FFO per diluted share increased by $0.17 to $2.54 and Core FFO per diluted share improved by $0.17 to $2.60, primarily due to our strong operating performance. • Same-Center NOI improved 3.8% to $454.7 million. • Acquired $356.9 million in wholly-owned assets and $38.6 million in unconsolidated joint venture assets at our prorata share for a total of $395.5 million in acquisition activity for the year, executing our external growth strategy. • Declared and paid monthly distributions of $0.1025 per common share and OP unit, or $1.23 annualized, for each month beginning January 2025 through August 2025, and increased monthly distributions to $0.1083 per common share and OP unit, or $1.30 annualized, for the remainder of 2025.
PORTFOLIO AND LEASING STATISTICS —Below are statistical highlights of our wholly-owned portfolio as of December 31, 2024 and 2023 (dollars and square feet in thousands): 2024 2023 Number of properties 294 281 Number of states 31 31 Total square feet 33,300 32,153 ABR $ 509,998 $ 470,819 % ABR from omni-channel grocery-anchored shopping centers 95.7 % 97.2 % Leased occupancy %: Total portfolio spaces 97.7 % 97.4 % Anchor spaces 99.1 % 98.9 % Inline spaces 95.0 % 94.7 % Average remaining lease term (in years) (1) 4.4 4.4 (1) The average remaining lease term in years excludes future options to extend the term of the lease.
PORTFOLIO AND LEASING STATISTICS —Below are statistical highlights of our wholly-owned portfolio as of December 31, 2025 and 2024 (dollars and square feet in thousands): 2025 2024 Number of properties 297 294 Number of states 31 31 Total square feet 33,495 33,300 ABR $ 539,129 $ 509,998 % ABR from omni-channel grocery-anchored shopping centers 95.0 % 95.7 % % ABR from necessity-based goods and services 69.8 % 69.4 % Leased occupancy %: Total portfolio spaces 97.3 % 97.7 % Anchor spaces 98.7 % 99.1 % Inline spaces 95.1 % 95.0 % Average remaining lease term (in years) (1) 4.5 4.4 (1) The average remaining lease term in years excludes future options to extend the term of the lease.
In addition to managing our shopping centers, our third-party investment management business provides comprehensive real estate management services to our unconsolidated joint ventures and one private fund (collectively, the “Managed Funds”).
In addition to managing our shopping centers, our third-party investment management business PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 29 provides comprehensive real estate management services to our unconsolidated joint ventures and one private fund (collectively, the “Managed Funds”).
The following table highlights our wholly-owned property acquisitions during the years ended December 31, 2024 and 2023 (dollars in thousands): 2024 2023 Number of properties acquired 12 11 Number of outparcels acquired (1)(2) 4 3 Contract price $ 294,002 $ 278,480 Total price of acquisitions (3) 296,268 270,262 (1) Outparcels acquired are adjacent to shopping centers that we own.
The following table highlights our wholly-owned property acquisitions during the years ended December 31, 2025 and 2024 (dollars in thousands): 2025 2024 Number of properties acquired 13 12 Number of outparcels and land for future development acquired (1)(2) 4 4 Contract price $ 356,924 $ 294,002 Total price of acquisitions (3) 360,211 296,268 (1) Outparcels acquired are adjacent to shopping centers that we own.
The following table highlights our property dispositions during the years ended December 31, 2024 and 2023 (dollars in thousands): 2024 2023 Number of properties sold — 1 Number of outparcels sold — 2 Contract price $ — $ 6,250 (Payments) proceeds from sale of real estate, net (1)(2)(3) (17) 7,208 (Loss) gain on disposal of property, net (2)(3) (30) 1,110 (1) Total proceeds from sale of real estate, net includes closing costs less credits.
The following table highlights our property dispositions during the years ended December 31, 2025 and 2024 (dollars in thousands): 2025 2024 Number of properties sold 9 — Number of outparcels sold 1 — Contract price $ 145,326 $ — Proceeds (payments) from sale of real estate, net (1)(2)(3) 121,655 (17) Gain (loss) on disposal of property, net (2) 38,790 (30) (1) Total proceeds from sale of real estate, net includes closing costs less credits and secured loans received.
Debt Activity —During the years ended December 31, 2024 and 2023, we took steps to appropriately ladder and extend our debt maturities and diversify debt sources available to us for future investment activity.
(2) Net of any outstanding balance and letters of credit. Debt Activity —During the years ended December 31, 2025 and 2024, we took steps to appropriately ladder and extend our debt maturities and diversify debt sources available to us for future investment activity.
The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of December 31, 2024 and 2023 (in thousands): 2024 2023 Net debt: Total debt, excluding discounts, market adjustments, and deferred financing expenses $ 2,166,326 $ 2,011,093 Less: Cash and cash equivalents 5,470 5,074 Total net debt $ 2,160,856 $ 2,006,019 Enterprise value: Net debt $ 2,160,856 $ 2,006,019 Total equity market capitalization (1)(2) 5,175,286 4,955,480 Total enterprise value $ 7,336,142 $ 6,961,499 (1) Total equity market capitalization is calculated as diluted shares multiplied by the closing market price per share, which includes 138.2 million and 135.8 million diluted shares as of December 31, 2024 and 2023, respectively, and the closing market price per share of $37.46 and $36.48 as of December 31, 2024 and 2023, respectively.
The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of December 31, 2025 and 2024 (in thousands): 2025 2024 Net debt: Total debt, excluding discounts, market adjustments, and deferred financing expenses $ 2,456,933 $ 2,166,326 Less: Cash and cash equivalents 5,124 5,470 Total net debt $ 2,451,809 $ 2,160,856 Enterprise value: Net debt $ 2,451,809 $ 2,160,856 Total equity market capitalization (1)(2) 4,926,872 5,175,286 Total enterprise value $ 7,378,681 $ 7,336,142 (1) Total equity market capitalization is calculated as diluted shares multiplied by the closing market price per share, which includes 138.5 million and 138.2 million diluted shares as of December 31, 2025 and 2024, respectively, and the closing market price per share of $35.57 and $37.46 as of December 31, 2025 and 2024, respectively.
Below are explanations of the significant fluctuations in the results of operations for the years ended December 31, 2024 and 2023: Rental Income increased $50.1 million as follows: • $19.4 million increase related to our same-center portfolio primarily as follows: ▪ $18.4 million increase primarily due to a $0.47 increase in average minimum rent PSF and a 0.1% improvement in average occupancy; and ▪ $4.1 million increase primarily due to an increase in recoverable income attributed to an increase in real estate taxes, common area maintenance spending, and insurance costs as well as a 0.1% improvement in average occupancy; partially offset by ▪ $2.6 million decrease primarily due to the impact of straight-line rent adjustments. • $30.7 million increase primarily related to our net acquisition activity.
Below are explanations of the significant fluctuations in the results of operations for the years ended December 31, 2025 and 2024: Rental Income increased $61.6 million as follows: • $20.0 million increase related to our same-center portfolio primarily as follows: ▪ $14.6 million increase primarily due to a $0.48 increase in average minimum rent PSF, partially offset by a 0.2% decline in average occupancy; and ▪ $6.0 million increase primarily due to an increase in recoverable income attributed to an increase in real estate taxes, common area maintenance spending, and insurance costs. • $41.6 million increase primarily related to our net acquisition activity.
DISTRIBUTIONS —We elected to be taxed as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2010. As a REIT, we have made, and intend to continue to make, distributions each taxable year equal to at least 90% of our taxable income (excluding capital gains and computed without regard to the dividends paid deduction).
As a REIT, we have made, and intend to continue to make, distributions each taxable year equal to at least 90% of our taxable income (excluding capital gains and computed without regard to the dividends paid deduction).
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 33 LEASING ACTIVITY —Below is a summary of leasing activity for our wholly-owned properties for the years ended December 31, 2024 and 2023 (1) : Total Deals Inline Deals 2024 2023 2024 2023 New leases: Number of leases 345 348 316 334 Square footage (in thousands) 1,363 1,077 729 763 ABR (in thousands) $ 30,703 $ 23,416 $ 20,541 $ 19,813 ABR PSF $ 22.53 $ 21.75 $ 28.16 $ 25.98 Cost PSF of executing new leases $ 34.01 $ 33.04 $ 41.14 $ 37.22 Number of comparable leases 156 137 143 135 Comparable rent spread 35.7 % 25.2 % 31.4 % 24.8 % Weighted average lease term (in years) 9.4 8.6 7.9 7.2 Renewals and options: Number of leases 676 648 593 590 Square footage (in thousands) 4,631 3,642 1,313 1,360 ABR (in thousands) $ 71,602 $ 58,529 $ 36,561 $ 35,311 ABR PSF (all leases) $ 15.46 $ 16.07 $ 27.84 $ 25.96 ABR PSF prior to renewals (all leases) $ 13.94 $ 14.50 $ 23.87 $ 22.44 Percentage increase in ABR PSF (comparable leases only) 11.3 % 10.8 % 16.6 % 15.7 % Cost PSF of executing renewals and options $ 0.38 $ 0.52 $ 0.67 $ 0.91 Number of comparable leases (2) 504 485 483 470 Comparable rent spread (2) 19.4 % 16.2 % 19.6 % 17.7 % Weighted average lease term (in years) 5.4 5.0 4.4 4.3 Portfolio retention rate 89.0 % 93.9 % 83.0 % 84.9 % (1) PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 31 LEASING ACTIVITY —Below is a summary of leasing activity for our wholly-owned properties for the years ended December 31, 2025 and 2024 (1) : Total Deals Inline Deals 2025 2024 2025 2024 New leases: Number of leases 362 345 341 316 Square footage (in thousands) 1,219 1,363 756 729 ABR (in thousands) $ 27,439 $ 30,703 $ 22,016 $ 20,541 ABR PSF $ 22.50 $ 22.53 $ 29.10 $ 28.16 Cost PSF of executing new leases $ 31.60 $ 34.01 $ 40.05 $ 41.14 Number of comparable leases 170 156 163 143 Comparable rent spread 30.9 % 35.7 % 26.9 % 31.4 % Weighted-average lease term (in years) 8.4 9.4 7.9 7.9 Renewals and options: Number of leases 664 676 586 593 Square footage (in thousands) 4,788 4,631 1,334 1,313 ABR (in thousands) $ 73,297 $ 71,602 $ 38,580 $ 36,561 ABR PSF (all leases) $ 15.31 $ 15.46 $ 28.92 $ 27.84 ABR PSF prior to renewals (all leases) $ 13.73 $ 13.94 $ 24.52 $ 23.87 Percentage increase in ABR PSF (comparable leases only) 11.2 % 11.3 % 17.5 % 16.6 % Cost PSF of executing renewals and options $ 0.34 $ 0.38 $ 0.63 $ 0.67 Number of comparable leases (2) 469 504 456 483 Comparable rent spread (2) 20.7 % 19.4 % 21.5 % 19.6 % Weighted-average lease term (in years) 5.2 5.4 4.4 4.4 Portfolio retention rate 92.9 % 89.0 % 81.9 % 83.0 % (1) PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.
Below is a summary of our cash flow activity for the years ended December 31, 2024 and 2023 (dollars in thousands): 2024 2023 $ Change % Change Net cash provided by operating activities $ 334,710 $ 290,968 $ 43,742 15.0 % Net cash used in investing activities (392,944) (353,386) (39,558) (11.2) % Net cash provided by financing activities 58,005 53,947 4,058 (7.5) % OPERATING ACTIVITIES —Our net cash provided by operating activities was primarily impacted by the following: • Property operations and working capital — Most of our operating cash comes from rental and tenant recovery income received less property operating expenses, real estate taxes, and general and administrative costs paid.
Below is a summary of our cash flow activity for the years ended December 31, 2025 and 2024 (dollars in thousands): 2025 2024 $ Change % Change Net cash provided by operating activities $ 348,149 $ 334,710 $ 13,439 4.0 % Net cash used in investing activities (392,290) (392,944) 654 0.2 % Net cash provided by financing activities 78,804 58,005 20,799 (35.9) % OPERATING ACTIVITIES —Our net cash provided by operating activities was primarily impacted by the following: • Property operations and working capital — Most of our operating cash comes from rental and tenant recovery income received less property operating expenses, real estate taxes, and general and administrative costs paid.
FINANCIAL LEVERAGE RATIOS —We believe our net debt to Adjusted EBITDA re , net debt to total enterprise value, and debt covenant compliance as of December 31, 2024 allow us access to future borrowings as needed in the near term.
As of December 31, 2025, our future interest rate swap recoverables were $0.6 million during 2026 and none thereafter. FINANCIAL LEVERAGE RATIOS —We believe our net debt to Adjusted EBITDA re , net debt to total enterprise value, and debt covenant compliance as of December 31, 2025 allow us access to future borrowings as needed in the near term.
We define our same-center portfolio as the 270 properties that were owned and operational prior to January 1, 2023. We define our non-same-center portfolio as those properties that were not fully owned and operational in both periods owing primarily to real estate asset activity occurring after December 31, 2022, which includes one property disposed of and 23 properties acquired.
We define our non-same-center portfolio as those properties that were not fully owned in both calendar year periods being compared owing primarily to real estate asset activity occurring after December 31, 2023, which includes nine properties disposed of and 26 properties acquired.
The following table presents our calculation of net debt to Adjusted EBITDA re and net debt to total enterprise value as of December 31, 2024 and 2023 (dollars in thousands): 2024 2023 Net debt to Adjusted EBITDA re - annualized: Net debt $ 2,160,856 $ 2,006,019 Adjusted EBITDA re - annualized (1) 430,584 396,103 Net debt to Adjusted EBITDA re - annualized 5.0x 5.1x Net debt to total enterprise value: Net debt $ 2,160,856 $ 2,006,019 Total enterprise value 7,336,142 6,961,499 Net debt to total enterprise value 29.5% 28.8% (1) Adjusted EBITDA re is based on a trailing twelve month period.
The following table presents our calculation of net debt to Adjusted EBITDA re and net debt to total enterprise value as of December 31, 2025 and 2024 (dollars in thousands): 2025 2024 Net debt to Adjusted EBITDA re - annualized: Net debt $ 2,451,809 $ 2,160,856 Adjusted EBITDA re - annualized (1) 473,950 430,584 Net debt to Adjusted EBITDA re - annualized 5.2x 5.0x Net debt to total enterprise value: Net debt $ 2,451,809 $ 2,160,856 Total enterprise value 7,378,681 7,336,142 Net debt to total enterprise value 33.2% 29.5% (1) Adjusted EBITDA re is based on a trailing twelve month period.
As of December 31, 2024, we had $747.6 million of total liquidity, comprised of $8.6 million of cash, cash equivalents, and restricted cash, plus $738.9 million of borrowing capacity available on our $800 million revolving credit facility. On January 9, 2025, we amended our senior unsecured revolving credit facility.
As of December 31, 2025, we had $925.1 million of total liquidity, comprised of $43.3 million of cash, cash equivalents, and restricted cash, plus $881.8 million of borrowing capacity available on our $1 billion revolving credit facility. In January 2025, we amended our senior unsecured revolving credit facility.
Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis for the years ended December 31, 2024 and 2023 (in thousands): 2024 2023 Capital expenditures for real estate: Capital improvements $ 21,793 $ 22,766 Tenant improvements 25,184 26,663 Redevelopment and development 39,079 38,206 Total capital expenditures for real estate 86,056 87,635 Corporate asset capital expenditures 813 963 Capitalized indirect costs (1) 4,977 4,103 Total capital spending activity (2) $ 91,846 $ 92,701 (1) Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest expense.
Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis for the years ended December 31, 2025 and 2024 (in thousands): 2025 2024 Capital expenditures for real estate: Capital improvements $ 23,884 $ 21,793 Tenant improvements 27,074 25,184 Development and redevelopment 73,934 39,079 Total capital expenditures for real estate 124,892 86,056 Corporate asset capital expenditures 1,792 813 Capitalized indirect costs (1) 7,040 4,977 Total capital spending activity (2) $ 133,724 $ 91,846 (1) Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest and other external expenses.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 42 (3) We sold no properties during the year ended December 31, 2024, but we recognized a minimal loss on disposal of property due to miscellaneous write-off activity and expenses related to previous and future potential dispositions.
(2) We sold no properties during the year ended December 31, 2024, but we recognized a minimal loss on disposal of property due to miscellaneous write-off activity and expenses related to previous and future potential dispositions. (3) During the year ended December 31, 2025, one of our property sales included a seller financing component.
The following table presents our calculation of Nareit FFO and Core FFO for the years ended December 31, 2024, 2023, and 2022 (in thousands, except per share amounts): 2024 2023 2022 Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders Net income $ 69,696 $ 63,762 $ 54,529 Adjustments: Depreciation and amortization of real estate assets 251,250 234,260 232,571 Impairment of real estate assets — — 322 Loss (gain) on disposal of property, net 30 (1,110) (7,517) Adjustments related to unconsolidated joint ventures 2,795 2,636 842 Nareit FFO attributable to stockholders and OP unit holders $ 323,771 $ 299,548 $ 280,747 Calculation of Core FFO Attributable to Stockholders and OP Unit Holders Nareit FFO attributable to stockholders and OP unit holders $ 323,771 $ 299,548 $ 280,747 Adjustments: Depreciation and amortization of corporate assets 1,766 2,183 3,653 Change in fair value of earn-out liability — — 1,809 Impairment of investment in third parties — 3,000 — Transaction and acquisition expenses 4,993 5,675 10,551 Loss on extinguishment or modification of debt and other, net 1,290 368 1,025 Amortization of unconsolidated joint venture basis differences 13 17 220 Realized performance income (1) — (75) (2,742) Core FFO attributable to stockholders and OP unit holders $ 331,833 $ 310,716 $ 295,263 Nareit FFO/Core FFO Attributable to Stockholders and OP Unit Holders per diluted share Weighted-average shares of common stock outstanding - diluted 136,821 132,970 130,332 Nareit FFO attributable to stockholders and OP unit holders per share - diluted $ 2.37 $ 2.25 $ 2.15 Core FFO attributable to stockholders and OP unit holders per share - diluted $ 2.43 $ 2.34 $ 2.27 (1) Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 36 The following table presents our calculation of Nareit FFO and Core FFO for the years ended December 31, 2025, 2024, and 2023 (in thousands, except per share amounts): 2025 2024 2023 Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders Net income $ 122,968 $ 69,696 $ 63,762 Adjustments: Depreciation and amortization of real estate assets 264,834 251,250 234,260 (Gain) loss on disposal of property, net (38,790) 30 (1,110) Adjustments related to unconsolidated joint ventures 4,076 2,795 2,636 Nareit FFO attributable to stockholders and OP unit holders $ 353,088 $ 323,771 $ 299,548 Calculation of Core FFO Attributable to Stockholders and OP Unit Holders Nareit FFO attributable to stockholders and OP unit holders $ 353,088 $ 323,771 $ 299,548 Adjustments: Depreciation and amortization of corporate assets 1,540 1,766 2,183 Impairment of investment in third parties — — 3,000 Transaction and acquisition expenses 5,523 4,993 5,675 Loss on extinguishment or modification of debt and other, net 90 1,290 368 Adjustments related to unconsolidated joint ventures 469 13 17 Realized performance income (1) (30) — (75) Core FFO attributable to stockholders and OP unit holders $ 360,680 $ 331,833 $ 310,716 Nareit FFO/Core FFO Attributable to Stockholders and OP Unit Holders per diluted share Weighted-average shares of common stock outstanding - diluted 138,899 136,821 132,970 Nareit FFO attributable to stockholders and OP unit holders per share - diluted $ 2.54 $ 2.37 $ 2.25 Core FFO attributable to stockholders and OP unit holders per share - diluted $ 2.60 $ 2.43 $ 2.34 (1) Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture, which was dissolved in December 2025.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 38 The following table presents our calculation of EBITDA re and Adjusted EBITDA re for the years ended December 31, 2024, 2023, and 2022 (in thousands): 2024 2023 2022 Calculation of EBITDA re Net income $ 69,696 $ 63,762 $ 54,529 Adjustments: Depreciation and amortization 253,016 236,443 236,224 Interest expense, net 96,990 84,232 71,196 Loss (gain) on disposal of property, net 30 (1,110) (7,517) Impairment of real estate assets — — 322 Federal, state, and local tax expense 1,821 438 806 Adjustments related to unconsolidated joint ventures 4,025 3,721 1,987 EBITDA re $ 425,578 $ 387,486 $ 357,547 Calculation of Adjusted EBITDA re EBITDA re $ 425,578 $ 387,486 $ 357,547 Adjustments: Impairment of investment in third parties — 3,000 — Change in fair value of earn-out liability — — 1,809 Transaction and acquisition expenses 4,993 5,675 10,551 Amortization of unconsolidated joint venture basis differences 13 17 220 Realized performance income (1) — (75) (2,742) Adjusted EBITDA re $ 430,584 $ 396,103 $ 367,385 (1) Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 37 The following table presents our calculation of EBITDA re and Adjusted EBITDA re for the years ended December 31, 2025, 2024, and 2023 (in thousands): 2025 2024 2023 Calculation of EBITDA re Net income $ 122,968 $ 69,696 $ 63,762 Adjustments: Depreciation and amortization 266,374 253,016 236,443 Interest expense, net 110,338 96,990 84,232 (Gain) loss on disposal of property, net (38,790) 30 (1,110) Federal, state, and local tax expense 1,307 1,821 438 Adjustments related to unconsolidated joint ventures 6,200 4,025 3,721 EBITDA re $ 468,397 $ 425,578 $ 387,486 Calculation of Adjusted EBITDA re EBITDA re $ 468,397 $ 425,578 $ 387,486 Adjustments: Impairment of investment in third parties — — 3,000 Transaction and acquisition expenses 5,523 4,993 5,675 Adjustments related to unconsolidated joint ventures 60 13 17 Realized performance income (1) (30) — (75) Adjusted EBITDA re $ 473,950 $ 430,584 $ 396,103 (1) Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture, which was dissolved in December 2025.
During the year ended December 31, 2023, we issued 4.2 million shares of our common stock under the ATM program for net proceeds of $147.6 million. • Distributions to stockholders and OP unit holders — Cash used for distributions to common stockholders and OP unit holders decreased by $2.6 million during the year ended December 31, 2024 as compared to the same period in 2023, primarily due to the timing of the funding for our December 2024 distribution payment partially offset by the increase in shares of common stock outstanding as a result of issuances under our ATM programs and our distribution increases in both 2023 and 2024.
During the year ended December 31, 2024, we issued 1.9 million shares of our common stock under the ATM programs for net proceeds of $73.8 million. • Distributions to stockholders and OP unit holders — Cash used for distributions to common stockholders and OP unit holders increased $24.7 million during the year ended December 31, 2025 as compared to the same period in 2024, primarily due to the timing of the funding for our December 2024 distribution payment and our distribution increases in both 2024 and 2025.
Property Operating Expenses increased $10.3 million primarily as follows: • $6.0 million increase from our same-center portfolio and corporate operating activities primarily due to higher compensation costs and an increase in common area maintenance spending; and • $4.4 million increase primarily due to our net acquisition activity.
Property Operating Expenses increased $11.0 million primarily as follows: • $5.1 million increase from our same-center portfolio and corporate operating activities primarily due to higher compensation costs owing largely to increased headcount; and • $6.0 million increase primarily due to our net acquisition activity.
Highlights of our wholly-owned operational activity as of and for the year ended December 31, 2024 are as follows: • Leased occupancy for our wholly-owned portfolio improved 30 basis points to 97.7% as of December 31, 2024, and inline occupancy improved 30 basis points to 95.0%, when compared to December 31, 2023. • Total ABR PSF for executed new leases improved 3.6% to $22.53, and inline ABR PSF for executed new leases improved 8.4% to $28.16 during the year ended December 31, 2024. • For the year ended December 31, 2024, we completed 15 development and redevelopment projects encompassing a total of 0.3 million square feet with a total investment of $35.8 million. • As of December 31, 2024, we have 14 development and redevelopment projects in process, which we estimate will have a total investment of approximately $41 million. • Created $1.4 million of incremental ABR in 2024 as a result of development and redevelopment projects completed in 2023.
Highlights of our wholly-owned operational activity as of and for the year ended December 31, 2025 are as follows: • Inline occupancy improved 10 basis points to 95.1%, when compared to December 31, 2024. • For the year ended December 31, 2025, we completed 23 development and redevelopment projects encompassing a total of 0.4 million square feet with a total investment of $53.8 million. • As of December 31, 2025, we have 20 development and redevelopment projects in process, which we estimate will have a total investment of approximately $69 million.
FINANCING ACTIVITIES —Our net cash provided by financing activities was primarily impacted by the following: • Debt borrowings and payments — During the year ended December 31, 2024, we had $133.6 million in net borrowings primarily as a result of our May and September 2024 senior notes, payments on our term loans, and net repayments under our revolving credit facility.
During the year ended December 31, 2024, we had $133.6 million in net borrowings primarily as a result of our May and September 2024 senior note issuances, payments on our term loans, and net repayments under our revolving credit facility. See “Debt Activity” above for more details.
Same-Center NOI Reconciliation —Below is a reconciliation of Net Income to NOI and Same-Center NOI for the years ended December 31, 2024 and 2023 (in thousands): 2024 2023 Net income $ 69,696 $ 63,762 Adjusted to exclude: Fees and management income (10,731) (9,646) Straight-line rental income (1) (9,646) (10,185) Net amortization of above- and below-market leases (6,587) (5,178) Lease buyout income (867) (1,222) General and administrative expenses 45,611 44,366 Depreciation and amortization 253,016 236,443 Interest expense, net 96,990 84,232 Loss (gain) on disposal of property, net 30 (1,110) Other expense, net 5,732 7,312 Property operating expenses related to fees and management income 3,323 2,059 NOI for real estate investments 446,567 410,833 Less: Non-same-center NOI (2) (16,123) 3,746 Total Same-Center NOI $ 430,444 $ 414,579 Period-end Same-Center Leased Occupancy % 97.8 % 97.8 % (1) Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 35 Same-Center NOI Reconciliation —Below is a reconciliation of Net Income to NOI and Same-Center NOI for the years ended December 31, 2025 and 2024 (in thousands): 2025 2024 Net income $ 122,968 $ 69,696 Adjusted to exclude: Fees and management income (12,751) (10,731) Straight-line rental income (1) (10,705) (9,646) Net amortization of above- and below-market leases (8,643) (6,587) Lease buyout income (2,517) (867) General and administrative expenses 51,638 45,611 Depreciation and amortization 266,374 253,016 Interest expense, net 110,338 96,990 (Gain) loss on disposal of property, net (38,790) 30 Other expense, net 4,330 5,732 Property operating expenses related to fees and management income 4,111 3,323 NOI for real estate investments 486,353 446,567 Less: Non-same-center NOI (2) (31,674) (8,496) Total Same-Center NOI $ 454,679 $ 438,071 Period-end Same-Center Leased Occupancy % 97.6 % 97.8 % (1) Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
As of December 31, 2024, total leased occupancy improved 30 basis points to 97.7% and inline occupancy improved 30 basis points to 95.0%, when compared to December 31, 2023.
As of December 31, 2025, total leased occupancy remained strong at 97.3% and inline occupancy improved 10 basis points to 95.1%, when compared to December 31, 2024.
During the years ended December 31, 2024 and 2023, we had gross capital spend of $95.1 million and $95.3 million, respectively.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 40 During the years ended December 31, 2025 and 2024, we had gross capital spend of $136.1 million and $95.1 million, respectively.
During the year ended December 31, 2024, we had a net cash inflow of $9.7 million from changes in working capital as compared to a net cash outlay of $9.4 million during the same period in 2023.
During the year ended December 31, 2025, we had a net cash outlay of $2.7 million from changes in working capital as compared to a net cash inflow of $9.7 million during the same period in 2024. This change was primarily driven by the timing of interest payments resulting from our senior note issuances.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 39 DEBT —The following table summarizes information about our debt as of December 31, 2024 and 2023 (dollars in thousands): 2024 2023 Total debt obligations, gross $ 2,137,336 $ 1,986,735 Weighted-average interest rate 4.3 % 4.2 % Weighted-average term (in years) 5.6 3.9 Revolving credit facility capacity (1) $ 800,000 $ 800,000 Revolving credit facility availability (2) 738,904 606,550 (1) As of December 31, 2024, the revolving credit facility was set to mature in January 2026, extendable at our option to January 2027.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 38 DEBT —The following table summarizes information about our debt as of December 31, 2025 and 2024 (dollars in thousands): 2025 2024 Total debt obligations, gross $ 2,402,145 $ 2,137,336 Weighted-average interest rate 4.5 % 4.3 % Weighted-average term (in years) 5.2 5.6 Revolving credit facility capacity (1) $ 1,000,000 $ 800,000 Revolving credit facility availability (2) 881,771 738,904 (1) The revolving credit facility matures in January 2029, with options to extend the maturity for two additional six-month periods.
In 2023, we declared and paid monthly distributions of $0.0933 per common share and OP unit, or $1.12 annualized, for each month beginning January 2023 through August 2023. We declared and paid monthly distributions of $0.0975 per common share and OP unit, or $1.17 annualized, an increase of 4.5%, for each month beginning September 2023 through December 2023.
We declared and paid monthly distributions of $0.1025 per common share and OP unit, or $1.23 annualized, for each month beginning September 2024 through December 2024.
Real Estate Tax Expenses: • The $4.9 million increase in real estate tax expenses is primarily due to our net acquisition activity. General and Administrative Expenses: • The $1.2 million increase in general and administrative expenses is primarily due to higher share-based compensation expense.
Real Estate Tax Expenses: • The $8.4 million increase in real estate tax expenses was primarily due to our net acquisition activity. General and Administrative Expenses: • The $6.0 million increase in general and administrative expenses was primarily due to investment in our growth initiatives, resulting in increased compensation expense owing largely to increased headcount and higher performance-based compensation.
As of December 31, 2024, NRV had an outstanding debt balance of $23.2 million. Additionally, our off-balance sheet arrangements include the notional amount of our interest rate swaps which we use to hedge a portion of our exposure to interest rate fluctuations. Currently, all of our interest rate swaps fix the variable rate interest on our term loan debt.
As of December 31, 2025, GRP I, NRV, and NGCF had outstanding debt balances of $173.8 million, $102.7 million, and $31.8 million, respectively. Additionally, our off-balance sheet arrangements include the notional amount of our interest rate swap which we use to hedge a portion of our exposure to interest rate fluctuations.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 41 CAPITAL EXPENDITURES AND REDEVELOPMENT ACTIVITY —We make capital expenditures during the course of normal operations, including maintenance capital expenditures and tenant improvements, as well as value-enhancing anchor space repositioning and redevelopment, ground-up outparcel development, and other accretive projects.
See “Non-GAAP Measures - EBITDA re and Adjusted EBITDA re” above for a reconciliation to Net Income. CAPITAL EXPENDITURES AND REDEVELOPMENT ACTIVITY —We make capital expenditures during the course of normal operations, including maintenance capital expenditures and tenant improvements, as well as value-enhancing anchor space repositioning and redevelopment, ground-up outparcel development, and other accretive projects.
During the year ended December 31, 2024, we paid $95.1 million for capital expenditures compared to $95.3 million over the same period in 2023, which included our development and redevelopment activity. • Real estate dispositions — During the year ended December 31, 2024, we sold no properties, but we had minimal net cash outflows for expenses related to previous and future potential dispositions.
During the year ended December 31, 2024, we sold no properties, but we had minimal net cash outflows for expenses related to previous and future potential dispositions.
We intend to fund our interest rate swap payments utilizing cash flows from operations. As of December 31, 2024, the notional amount of our interest rate swaps was $475 million. As of December 31, 2024, our future interest rate swap recoverables were $6.1 million during 2025 and $2.7 million thereafter.
Currently, our interest rate swap fixes the variable rate interest on our term loan debt. We intend to fund our interest rate swap payments utilizing cash flows from operations. As of December 31, 2025, the notional amount of our interest rate swap was $200 million.
These issuances improved the flexibility of our balance sheet by extending our debt maturity profile. • Our current investment grade ratings are Baa2 (Outlook: Stable) with Moody’s Investors Services and BBB (Outlook: Stable) with S&P Global Ratings. • As of December 31, 2024, our wholly-owned properties were approximately 86% unencumbered. • Our ratio of net debt to Adjusted EBITDA re was 5.0x as of December 31, 2024, as compared to 5.1x as of December 31, 2023 (see “Liquidity and Capital Resources - Financial Leverage Ratios” below for a discussion and calculation).
This issuance improved the flexibility of our balance sheet by extending our debt maturity profile. • In December 2025, we repaid the $100 million outstanding term loan balance that was set to mature in July 2026. • For the year ended December 31, 2025, we disposed of nine properties and one outparcel for net proceeds of $121.7 million which were used for portfolio recycling opportunities. • Our current investment grade ratings are Baa2 (Outlook: Stable) with Moody’s Investors Services and BBB (Outlook: Stable) with S&P Global Ratings. • As of December 31, 2025, our wholly-owned properties were approximately 88% unencumbered. • Our ratio of net debt to Adjusted EBITDA re was 5.2x as of December 31, 2025 (see “Liquidity and Capital Resources - Financial Leverage Ratios” below for a discussion and calculation). • Following our activity this year, our outstanding debt had a weighted-average maturity of 5.2 years excluding all extension options as of December 31, 2025.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 36 SAME-CENTER NOI —Same-Center NOI is presented as a supplemental measure of our performance, as it highlights operating trends such as occupancy levels, rental rates, and operating costs for our same-center portfolio.
SAME-CENTER NOI —Same-Center NOI is presented as a supplemental measure of our performance, as it highlights operating trends such as occupancy levels, rental rates, and operating costs for our same-center portfolio. Other REITs may use different methodologies for calculating Same-Center NOI, and accordingly, our Same-Center NOI may not be comparable to other REITs.
Our guaranty for the GRP I debt is limited to being the non-recourse carveout guarantor and the environmental indemnitor. Further, we are also party to an agreement with GRP I in which any potential liability under such guaranty will be apportioned between us and GRP I based on our respective ownership percentage in the joint venture.
Further, we are also party to agreements with each of GRP I, NRV, and NGCF in which any potential liability under such guaranties will be apportioned between us and GRP I, NRV, or NGCF, as applicable, based on our respective ownership percentages in the joint ventures.
Our balance sheet management highlights as of and for the year ended December 31, 2024 are as follows: • We issued 1.9 million shares of our common stock under our ATM programs for net proceeds of $73.8 million. • In May 2024, we issued $350 million of 5.750% senior notes due 2034 at an issue price of 98.576% in an underwritten offering.
Our balance sheet management highlights as of and for the year ended December 31, 2025 are as follows: • In June 2025, we issued $350 million of 5.250% senior notes due 2032 at an issue price of 99.832% in an underwritten offering. The 2025 senior notes are fully and unconditionally guaranteed by us.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 43 • Issuance of common stock— During the year ended December 31, 2024, we issued 1.9 million shares of our common stock under our ATM programs for net proceeds of $73.8 million.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 42 • Issuance of common stock— During the year ended December 31, 2025, we issued no common stock.
During the three months and year ended December 31, 2024, we issued 1.9 million shares of our common stock at a gross weighted average price of $39.23 under this ATM program for net proceeds of $72.1 million, after approximately $0.7 million in commissions.
During the three months and year ended December 31, 2025, we issued no shares of our common stock under this ATM program.
As of December 31, 2024, our future contractual finance lease obligations were not significant. We have an off-balance sheet arrangement that includes being the limited guarantor of a $174.0 million mortgage loan secured by properties owned by our unconsolidated joint venture, Grocery Retail Partners I LLC (“GRP I”).
We have off-balance sheet arrangements that include being the limited guarantor of $173.8 million, $102.7 million, and $31.8 million in mortgage loans secured by properties owned by our unconsolidated joint ventures, Grocery Retail Partners I LLC (“GRP I”), Necessity Retail Venture LLC (“NRV”), and Neighborhood Grocery Catalyst Fund LLC (“NGCF”), respectively.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 35 Interest Expense, Net: • The $12.8 million increase was primarily due to increased interest rates and debt outstanding in 2024.
Interest Expense, Net: • The $13.3 million increase was primarily due to increased debt outstanding in 2025.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2024 FORM 10-K 34 SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023 Favorable (Unfavorable) Change (Dollars in thousands) 2024 2023 $ % Revenues: Rental income $ 647,589 $ 597,501 $ 50,088 8.4 % Fees and management income 10,731 9,646 1,085 11.2 % Other property income 3,072 2,977 95 3.2 % Total revenues 661,392 610,124 51,268 8.4 % Operating Expenses: Property operating 112,633 102,303 (10,330) (10.1) % Real estate taxes 77,684 72,816 (4,868) (6.7) % General and administrative 45,611 44,366 (1,245) (2.8) % Depreciation and amortization 253,016 236,443 (16,573) (7.0) % Total operating expenses 488,944 455,928 (33,016) (7.2) % Other: Interest expense, net (96,990) (84,232) (12,758) (15.1) % (Loss) gain on disposal of property, net (30) 1,110 (1,140) (102.7) % Other expense, net (5,732) (7,312) 1,580 21.6 % Net income 69,696 63,762 5,934 9.3 % Net income attributable to noncontrolling interests (7,011) (6,914) (97) (1.4) % Net income attributable to stockholders $ 62,685 $ 56,848 $ 5,837 10.3 % Our basis for analyzing significant fluctuations in our results of operations generally includes review of the results of our same-center portfolio, non-same-center portfolio, and revenues and expenses from our management activities.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2025 FORM 10-K 32 SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024 Favorable (Unfavorable) Change (Dollars in thousands) 2025 2024 $ % (1) Revenues: Rental income $ 709,186 $ 647,589 $ 61,597 9.5 % Fees and management income 12,751 10,731 2,020 18.8 % Other property income 4,657 3,072 1,585 51.6 % Total revenues 726,594 661,392 65,202 9.9 % Operating Expenses: Property operating 123,649 112,633 (11,016) (9.8) % Real estate taxes 86,087 77,684 (8,403) (10.8) % General and administrative 51,638 45,611 (6,027) (13.2) % Depreciation and amortization 266,374 253,016 (13,358) (5.3) % Total operating expenses 527,748 488,944 (38,804) (7.9) % Other: Interest expense, net (110,338) (96,990) (13,348) (13.8) % Gain (loss) on disposal of property, net 38,790 (30) 38,820 NM Other expense, net (4,330) (5,732) 1,402 24.5 % Net income 122,968 69,696 53,272 76.4 % Net income attributable to noncontrolling interests (11,665) (7,011) (4,654) (66.4) % Net income attributable to stockholders $ 111,303 $ 62,685 $ 48,618 77.6 % (1) Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.
The amendment increases the aggregate borrowing capacity of the facility to $1.0 billion and extends the maturity date to January 2029, with options to extend the maturity for two additional six-month periods. (2) Net of any outstanding balance and letters of credit.
The amendment increased the aggregate borrowing capacity of the facility to $1 billion and extended the maturity date to January 2029, with options to extend the maturity for two additional six-month periods. • In June 2025, we issued $350 million of 5.250% senior notes due 2032 at an issue price of 99.832% in an underwritten offering.
Our debt activity during the year ended December 31, 2023 was as follows: • In July 2023, we amended three senior unsecured term loans with a total notional amount of $475 million scheduled to mature during 2024. The three senior unsecured term loans, as amended, have a total notional amount of $484.8 million.
Our debt activity during the year ended December 31, 2025 was as follows: • In January 2025, we amended our senior unsecured revolving credit facility.