Biggest changeThe table below is a reconciliation of net income attributable to common stockholders to FFO, Normalized FFO and AFFO for the years ended December 31, 2023, 2022 and 2021 (in thousands, except share and per share amounts): Years Ended December 31, 2023 2022 2021 Net income attributable to common stockholders $ 164,236 $ 153,034 $ 112,638 Real estate depreciation and amortization 67,194 61,303 41,776 Gain on sale of real estate — (3,601) — FFO attributable to common stockholders (basic) 231,430 210,736 154,414 Cash and non-cash interest expense on Exchangeable Senior Notes 219 546 7,517 FFO attributable to common stockholders (diluted) 231,649 211,282 161,931 Financing expense — 367 — Litigation-related expense 2,480 3,010 — Loss (gain) on exchange of Exchangeable Senior Notes (22) 125 3,692 Normalized FFO attributable to common stockholders (diluted) 234,107 214,784 165,623 Interest income on seller-financed note (1) 1,342 — — Stock-based compensation 19,581 17,507 8,616 Non-cash interest expense 1,375 1,255 715 Above-market lease amortization 92 91 4 AFFO attributable to common stockholders (diluted) $ 256,497 $ 233,637 $ 174,958 FFO per common share – diluted $ 8.20 $ 7.64 $ 6.17 Normalized FFO per common share – diluted $ 8.29 $ 7.76 $ 6.31 AFFO per common share – diluted $ 9.08 $ 8.45 $ 6.66 Weighted average common shares outstanding – basic 27,977,807 27,345,047 23,903,017 Restricted stock and RSUs 196,821 116,046 96,174 PSUs — — 81,414 Dilutive effect of Exchangeable Senior Notes 81,169 202,076 2,180,550 Weighted average common shares outstanding – diluted 28,255,797 27,663,169 26,261,155 (1) Amount reflects the non-refundable interest paid on the seller-financed note issued to us by the buyer in connection with our disposition of a portfolio of four properties in southern California previously leased to affiliates of Vertical, which is recognized as a deposit liability and is included in other liabilities in our consolidated balance sheet as of December 31, 2023, as the transaction did not qualify for recognition as a completed sale. 74 Table of Contents The tables below are reconciliations of quarterly net income attributable to common stockholders to FFO, Normalized FFO and AFFO for the years ended December 31, 2023 and 2022 (in thousands, except share and per share amounts): Three Months Ended (1) December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 Net income attributable to common stockholders $ 41,295 $ 41,256 $ 40,931 $ 40,754 Real estate depreciation and amortization 17,098 16,678 16,704 16,714 FFO attributable to common stockholders (basic) 58,393 57,934 57,635 57,468 Cash and non-cash interest expense on Exchangeable Senior Notes 50 50 50 69 FFO attributable to common stockholders (diluted) 58,443 57,984 57,685 57,537 Litigation-related expense 152 1,112 670 546 Loss (gain) on exchange of Exchangeable Senior Notes — — — (22) Normalized FFO attributable to common stockholders (diluted) 58,595 59,096 58,355 58,061 Interest income on seller-financed note (2) 403 402 403 134 Stock-based compensation 4,934 4,934 4,884 4,829 Non-cash interest expense 383 335 331 326 Above-market lease amortization 23 23 23 23 AFFO attributable to common stockholders (diluted) $ 64,338 $ 64,790 $ 63,996 $ 63,373 FFO per common share – diluted $ 2.07 $ 2.05 $ 2.04 $ 2.04 Normalized FFO per common share – diluted $ 2.07 $ 2.09 $ 2.07 $ 2.06 AFFO per common share – diluted $ 2.28 $ 2.29 $ 2.26 $ 2.25 Weighted-average common shares outstanding – basic 27,996,393 27,983,004 27,981,517 27,949,747 Restricted stock and RSUs 206,667 206,919 201,462 171,741 Dilutive effect of Exchangeable Senior Notes 76,774 75,682 74,260 102,210 Weighted-average common shares outstanding – diluted 28,279,834 28,265,605 28,257,239 28,223,698 75 Table of Contents Three Months Ended (1) December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022 Net income attributable to common stockholders $ 41,168 $ 37,278 $ 39,876 $ 34,712 Real estate depreciation and amortization 16,302 15,900 15,233 13,868 Gain on sale of real estate (3,601) — — — FFO attributable to common stockholders (basic) 53,869 53,178 55,109 48,580 Cash and non-cash interest expense 72 72 68 334 FFO attributable to common stockholders (diluted) 53,941 53,250 55,177 48,914 Financing expense 249 14 104 — Litigation-related expense 779 2,112 119 — Loss (gain) on exchange of Exchangeable Senior Notes — — 7 118 Normalized FFO attributable to common stockholders (diluted) 54,969 55,376 55,407 49,032 Stock-based compensation 4,312 4,379 4,437 4,379 Non-cash interest expense 321 316 311 307 Above-market lease amortization 23 23 23 23 AFFO attributable to common stockholders (diluted) $ 59,625 $ 60,094 $ 60,178 $ 53,741 FFO per common share – diluted $ 1.92 $ 1.89 $ 1.97 $ 1.86 Normalized FFO per common share – diluted $ 1.95 $ 1.97 $ 1.98 $ 1.86 AFFO per common share – diluted $ 2.12 $ 2.13 $ 2.15 $ 2.04 Weighted-average common shares outstanding – basic 27,938,804 27,938,568 27,850,561 25,620,253 Restricted stock and RSUs 117,831 118,567 82,387 110,457 PSUs — — — 102,333 Dilutive effect of Exchangeable Senior Notes 103,626 100,799 103,742 507,181 Weighted-average common shares outstanding – diluted 28,160,261 28,157,934 28,036,690 26,340,224 (1) The sum of quarterly financial data may vary from annual data due to rounding and differences in the dilutive effect of potentially issuable shares of each reporting period.
Biggest changePrior to the lease modifications on January 1, 2024, which extended the initial lease terms, the leases were classified as operating leases and the lease payments received were recognized as rental revenue and therefore, included in net income attributable to common stockholder. 75 Table of Contents The tables below are reconciliations of quarterly net income attributable to common stockholders to FFO, Normalized FFO and AFFO for the years ended December 31, 2024 and 2023 (in thousands, except share and per share amounts): Three Months Ended (1) December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 Net income attributable to common stockholders $ 39,461 $ 39,651 $ 41,655 $ 39,090 Real estate depreciation and amortization 18,240 17,944 17,473 17,150 Disposition-contingent lease termination fee, net of loss on sale of real estate (2) — — (451) — FFO attributable to common stockholders (basic) 57,701 57,595 58,677 56,240 Cash and non-cash interest expense on Exchangeable Senior Notes — — — 28 FFO attributable to common stockholders (diluted) 57,701 57,595 58,677 56,268 Litigation-related expense 268 210 164 146 Normalized FFO attributable to common stockholders (diluted) 57,969 57,805 58,841 56,414 Interest income on seller-financed note (3) 30 268 403 403 Deferred lease payments received on sales-type leases (4) 568 1,452 1,462 1,456 Stock-based compensation 4,315 4,316 4,371 4,315 Non-cash interest expense 456 419 401 388 Above-market lease amortization 23 23 23 23 AFFO attributable to common stockholders (diluted) $ 63,361 $ 64,283 $ 65,501 $ 62,999 FFO per common share – diluted $ 2.02 $ 2.02 2.06 1.98 Normalized FFO per common share – diluted $ 2.03 $ 2.02 2.06 1.98 AFFO per common share – diluted $ 2.22 $ 2.25 2.29 2.21 Weighted-average common shares outstanding – basic 28,254,565 28,254,565 28,250,843 28,145,017 Restricted stock and RSUs 299,770 299,770 300,582 278,890 PSUs — 25,352 20,713 — Dilutive effect of Exchangeable Senior Notes — — — 38,079 Weighted-average common shares outstanding – diluted 28,554,335 28,579,687 28,572,138 28,461,986 Three Months Ended (1) December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 Net income attributable to common stockholders $ 41,295 $ 41,256 $ 40,931 $ 40,754 Real estate depreciation and amortization 17,098 16,678 16,704 16,714 FFO attributable to common stockholders (basic) 58,393 57,934 57,635 57,468 Cash and non-cash interest expense on Exchangeable Senior Notes 50 50 50 69 FFO attributable to common stockholders (diluted) 58,443 57,984 57,685 57,537 Litigation-related expense 152 1,112 670 546 Loss (gain) on exchange of Exchangeable Senior Notes — — — (22) Normalized FFO attributable to common stockholders (diluted) 58,595 59,096 58,355 58,061 Interest income on seller-financed note (3) 403 402 403 134 Stock-based compensation 4,934 4,934 4,884 4,829 Non-cash interest expense 383 335 331 326 Above-market lease amortization 23 23 23 23 AFFO attributable to common stockholders (diluted) $ 64,338 $ 64,790 $ 63,996 $ 63,373 FFO per common share – diluted $ 2.07 2.05 2.04 2.04 Normalized FFO per common share – diluted $ 2.07 2.09 2.07 2.06 AFFO per common share – diluted $ 2.28 2.29 2.26 2.25 Weighted-average common shares outstanding – basic 27,996,393 27,983,004 27,981,517 27,949,747 Restricted stock and RSUs 206,667 206,919 201,462 171,741 Dilutive effect of Exchangeable Senior Notes 76,774 75,682 74,260 102,210 Weighted-average common shares outstanding – diluted 28,279,834 28,265,605 28,257,239 28,223,698 (1) The sum of quarterly financial data may vary from annual data due to rounding and differences in the dilutive effect of potentially issuable shares of each reporting period.