(2) Assumes the issuance of common shares for OP units held by non-controlling interests. Non-GAAP Definitions The certain non-GAAP financial measures included above management believes are helpful in understanding our business, as further described below. Our definition and calculation of non-GAAP financial measures may differ from those of other REITs and 34 therefore may not be comparable.
(2) Assumes the issuance of common shares for OP units held by non-controlling interests. 34 Non-GAAP Definitions The certain non-GAAP financial measures included above management believes are helpful in understanding our business, as further described below. Our definition and calculation of non-GAAP financial measures may differ from those of other REITs and therefore may not be comparable.
However, subject to certain exceptions, we may also elect, in our sole discretion, to cash settle or net share settle all or any portion of our obligations under any forward sale agreement, in which case we may not receive any proceeds (in the case of cash settlement) or will not receive any proceeds (in the case of net share settlement), and we may owe cash (in the case of cash settlement) or shares of our common stock (in the case of net share settlement) to the relevant forward purchaser. 33 During 2024, the Company had the following activity under its ATM programs, the net proceeds of which were employed to fund acquisitions and for general corporate purposes.
However, subject to certain exceptions, we may also elect, in our sole discretion, to cash settle or net share settle all or any portion of our obligations under any forward sale agreement, in which case we may not receive any proceeds (in the case of cash settlement) or will not receive any proceeds (in the case of net share settlement), and we may owe cash (in the case of cash settlement) or shares of our common stock (in the case of net share settlement) to the relevant forward purchaser. 33 During 2025, the Company had the following activity under its ATM programs, the net proceeds of which were employed to fund acquisitions and for general corporate purposes.
Outstanding Balance (Dollars in thousands) Maturity Date Interest Rate December 31, 2024 Notes Payable: Senior unsecured fixed rate note, issued December 2018 Dec 2026 4.63 % $ 50,000 Senior unsecured fixed rate note, issued June 2017 Jun 2027 4.93 % 75,000 Senior unsecured fixed rate note, issued December 2018 Dec 2028 4.76 % 50,000 Senior unsecured fixed rate note, issued April 2021 Apr 2029 2.74 % 50,000 Senior unsecured fixed rate note, issued March 2020 Jun 2029 3.15 % 50,000 Senior unsecured fixed rate note, issued March 2020 Apr 2030 3.20 % 75,000 Senior unsecured fixed rate note, issued March 2022 Mar 2031 3.09 % 50,000 Senior unsecured fixed rate note, issued April 2021 Apr 2031 2.99 % 50,000 Senior unsecured fixed rate note, issued March 2022 Mar 2032 3.11 % 75,000 Senior unsecured fixed rate note, issued July 2023 Jul 2033 6.44 % 100,000 Total Notes $ 625,000 Capital Resources and Financing Strategy On a short-term basis, our principal demands for funds will be for operating expenses, distributions to shareholders and interest and principal on current and any future debt financings.
Maturity Interest Outstanding Balance ($ in thousands) Date Rate December 31, 2025 Notes Payable: Senior unsecured fixed rate note, issued December 2018 Dec 2026 4.63 % $ 50,000 Senior unsecured fixed rate note, issued June 2017 Jun 2027 4.93 % 75,000 Senior unsecured fixed rate note, issued December 2018 Dec 2028 4.76 % 50,000 Senior unsecured fixed rate note, issued April 2021 Apr 2029 2.74 % 50,000 Senior unsecured fixed rate note, issued March 2020 Jun 2029 3.15 % 50,000 Senior unsecured fixed rate note, issued March 2020 Apr 2030 3.20 % 75,000 Senior unsecured fixed rate note, issued March 2022 Mar 2031 3.09 % 50,000 Senior unsecured fixed rate note, issued April 2021 Apr 2031 2.99 % 50,000 Senior unsecured fixed rate note, issued March 2022 Mar 2032 3.11 % 75,000 Senior unsecured fixed rate note, issued July 2023 Jul 2033 6.44 % 100,000 Total Senior Unsecured Fixed Rate Notes $ 625,000 Capital Resources and Financing Strategy On a short-term basis, our principal demands for funds will be for operating expenses, distributions to shareholders and interest and principal on current and any future debt financings.
We have entered into the following interest rate swaps to hedge the interest rate variability associated with the Loan Agreement as of December 31, 2024. These hedging agreements were entered into to mitigate the interest rate risk inherent in FCPT OP’s variable rate debt and not for trading purposes.
We have entered into the following interest rate swaps to hedge the interest rate variability associated with the Loan Agreement as of December 31, 2025. These hedging agreements were entered into to mitigate the interest rate risk inherent in FCPT OP’s variable rate debt and not for trading purposes.
We expect to fund acquisitions, investments, and other capital expenditures, from borrowings under our $250 million revolving credit facility and equity securities. At times the Company may evaluate opportunities to sell certain assets and redeploy the capital into new properties.
We expect to fund acquisitions, investments, and other capital expenditures, from borrowings under our $350 million revolving credit facility and equity securities. At times the Company may evaluate opportunities to sell certain assets and redeploy the capital into new properties.
For a discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022, please refer to Part II, Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2023.
For a discussion of the year ended December 31, 2024 compared to the year ended December 31, 2023, please refer to Part II, Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2024.
During the year ended December 31, 2024, the Company recorded an income tax benefit of $1 thousand at the Kerrow Restaurant Operating Business, compared to an income tax expense of $97 thousand for the year ended December 31, 2023, primarily due to return to provision adjustments Critical Accounting Policies and Estimates The preparation of FCPT’s consolidated financial statements in conformance with accounting principles generally accepted in the United States of America requires management to make estimates on assumptions that affect the reported amounts of assets, liabilities, revenues and expenses as well as other disclosures in the financial statements.
During the year ended December 31, 2025, the Company recorded an income tax benefit of $26 thousand at the Kerrow Restaurant Operating Business, compared to an income tax expense of $1 thousand for the year ended December 31, 2024, primarily due to return to provision adjustments Critical Accounting Policies and Estimates The preparation of FCPT’s consolidated financial statements in conformance with accounting principles generally accepted in the United States of America requires management to make estimates on assumptions that affect the reported amounts of assets, liabilities, revenues and expenses as well as other disclosures in the financial statements.
Real estate development and construction costs for newly constructed restaurants are capitalized in the period in which they are incurred. Gains and losses on the disposal of land, buildings and equipment are included in our accompanying consolidated statements of income (“Income Statement”).
Real estate development and construction costs for newly constructed restaurants are capitalized in the period in which they are incurred. Gains and losses on the disposal of land, buildings and equipment are included in our accompanying consolidated statements of income (“Consolidated Income Statement”).
We believe that we have operated in conformity with the requirements for qualification and taxation as a REIT for the taxable year ended December 31, 2024, and we intend to continue to operate in a manner that will enable us to maintain our qualification as a REIT.
We believe that we have operated in conformity with the requirements for qualification and taxation as a REIT for the taxable year ended December 31, 2025, and we intend to continue to operate in a manner that will enable us to maintain our qualification as a REIT.
These swaps are accounted for as cash flow hedges with all interest income and expense recorded as a component of net income and other valuation changes recorded as a component of other comprehensive income. The following table presents the swaps held as of December 31, 2024.
These swaps are accounted for as cash flow hedges with all interest income and expense recorded as a component of net income and other valuation changes recorded as a component of other comprehensive income. The following table presents the swaps held as of December 31, 2025.
In connection with the Company’s ATM program, the Company may enter into forward sale agreements with certain financial institutions acting as forward purchasers whereby, at the Company's discretion, the forward purchasers may borrow and sell shares of common stock.
In connection with the Company’s ATM programs, the Company may enter into forward sale agreements with certain financial institutions acting as forward purchasers whereby, at the Company's discretion, the forward purchasers may borrow and sell shares of common stock.
We recognize rental income on a straight-line basis to include the effect of base rent escalators, and free rent periods, if any. During the year ended December 31, 2024, amortization of above and below market rents, and lease incentives decreased rental revenue by $2.1 million, compared to $2.1 million for the year ended December 31, 2023.
We recognize rental income on a straight-line basis to include the effect of base rent escalators, and free rent periods, if any. During the year ended December 31, 2025, amortization of above and below market rents, and lease incentives decreased rental revenue by $1.9 million, compared to $2.1 million for the year ended December 31, 2024.
Restaurant Operations Restaurant revenues increased approximately $0.2 million in the year ended December 31, 2024 compared to the year ended December 31, 2023, primarily due to higher net pricing, partially offset by less foot traffic as a result of city construction projects outside two locations.
Restaurant Operations Restaurant revenues increased approximately $0.5 million in the year ended December 31, 2025 compared to the year ended December 31, 2024, primarily due to higher net pricing, partially offset by less foot traffic as a result of city construction projects outside two locations.
In this section, we discuss the results of our operations for the year ended December 31, 2024 compared to the year ended December 31, 2023.
In this section, we discuss the results of our operations for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Interest expense and fees on our revolving credit facility was $1.6 million and $2.1 million for the years ended December 31, 2024 and 2023, respectively. Amortization of the term loan and revolving credit facility deferred financing costs was $1.9 million and $1.6 million for the years ended December 31, 2024 and 2023, respectively.
Interest expense and fees on our revolving credit facility was $1.0 million and $1.6 million for the years ended December 31, 2025 and 2024, respectively. Amortization of the term loan and revolving credit facility deferred financing costs was $2.5 million and $1.9 million for the years ended December 31, 2025 and 2024, respectively.
On September 17, 2024, the Company terminated the prior ATM program (as defined below) and entered into a new ATM program (the "ATM program"), pursuant to which shares of the Company’s common stock having an aggregate gross sales price of up to $500.0 million may be offered and sold (1) by the Company to, or through, a consortium of banks acting as its sales agents or (2) by a consortium of banks acting as forward sellers on behalf of any forward purchasers contemplated thereunder, in each case by means of ordinary brokers’ transactions on the NYSE or otherwise at market prices prevailing at the time of sale, at prices related to prevailing market prices or at negotiated prices, by privately negotiated transactions (including block sales) or by any other methods permitted by applicable law.
On October 30, 2025, the Company entered into a new ATM program (the "ATM program"), pursuant to which shares of the Company’s common stock having an aggregate gross sales price of up to $500.0 million may be offered and sold (1) by the Company to, or through, a consortium of banks acting as its sales agents or (2) by a consortium of banks acting as forward sellers on behalf of any forward purchasers contemplated thereunder, in each case by means of ordinary brokers’ transactions on the NYSE or otherwise at market prices prevailing at the time of sale, at prices related to prevailing market prices or at negotiated prices, by privately negotiated transactions (including block sales) or by any other methods permitted by applicable law.
During the year ended December 31, 2023, we recorded property expenses of $11.6 million, of which $9.4 million was reimbursed by tenants. Interest Expense We incur interest expense on our $515 million of term loans, any outstanding borrowings on our revolving credit facility, interest rate swaps, and our $625 million of senior unsecured fixed rate notes.
During the year ended December 31, 2024, we recorded property expenses of $11.6 million, of which $9.5 million was reimbursed by tenants. Interest Expense We incur interest expense on our $590 million of term loans, any outstanding borrowings on our revolving credit facility, interest rate swaps, and our $625 million of senior unsecured fixed rate notes.
During the year ended December 31, 2024, we recognized costs paid by the lessor and reimbursed by the lessees within rental revenue of $9.5 million, compared to $9.4 million during the year ended December 31, 2023. These amounts are also recognized in property expenses.
During the year ended December 31, 2025, we recognized costs paid by the lessor and reimbursed by the lessees within rental revenue of $11.0 million, compared to $9.5 million during the year ended December 31, 2024. These amounts are also recognized in property expenses.
At December 31, 2024 there were outstanding borrowings of $5 million under the revolving credit facility and no outstanding letters of credit. At December 31, 2023, there were outstanding borrowings of $16 million under the revolving credit facility and no outstanding letters of credit.
At December 31, 2025 there were no outstanding borrowings under the revolving credit facility and no outstanding letters of credit. At December 31, 2024, there were outstanding borrowings of $5 million under the revolving credit facility and no outstanding letters of credit.
See Term Loan and Revolving Credit Facility below for additional information. Debt Instruments At December 31, 2024, our debt consisted of $515 million of non-amortizing term loans, $5 million in outstanding borrowings under the revolving credit facility, and $625 million aggregate principal amount of senior unsecured fixed rate notes issued by FCPT OP.
See Term Loan and Revolving Credit Facility below for additional information. Debt Instruments At December 31, 2025, our debt consisted of $590 million of non-amortizing term loans, no outstanding borrowings under the revolving credit facility, and $625 million aggregate principal amount of senior unsecured fixed rate notes issued by FCPT OP.
Fair value is generally determined by appraisals or sales prices of comparable assets. 30 The judgments we make related to the expected useful lives of long-lived assets and our ability to realize undiscounted cash flows in excess of the carrying amounts of these assets are affected by factors such as the ongoing maintenance and improvements of the assets, changes in economic conditions, changes in usage or operating performance, desirability of the restaurant sites and other factors, such as our ability to sell our assets held for sale.
The judgments we make related to the expected useful lives of long-lived assets and our ability to realize undiscounted cash flows in excess of the carrying amounts of these assets are affected by factors such as the ongoing maintenance and improvements of the 30 assets, changes in economic conditions, changes in usage or operating performance, desirability of the restaurant sites and other factors, such as our ability to sell our assets held for sale.
As of December 31, 2024, there was $413.9 million available for issuance under the ATM program. On a long-term basis, our principal demands for funds include payment of dividends, financing of property acquisitions, and scheduled debt maturities.
As of December 31, 2025, there was $500.0 million available for issuance under the ATM program. On a long-term basis, our principal demands for funds include payment of dividends, financing of property acquisitions, and scheduled debt maturities.
General and administrative expense increased $1.1 million in the year ended December 31, 2024 compared to the year ended December 31, 2023, primarily due to a $0.8 million increase in cash compensation-related expenses and non-cash stock compensation expenses stemming from a higher head count and benefits costs, as well as increased professional fees.
General and administrative expense increased $3.1 million in the year ended December 31, 2025 compared to the year ended December 31, 2024, primarily due to a $2.7 million increase in cash compensation-related expenses and non-cash stock compensation expenses stemming from a higher head count and benefits costs, as well as increased professional fees.
Interest expense, excluding deferred financing costs, on the $515 million of term loans and the interest rate swaps we entered into to hedge the variability associated with the term loans was $19.1 million and $15.7 million for the years ended December 31, 2024 and 2023, respectively. This interest expense includes the reclassification of other comprehensive income into interest expense.
Interest expense, excluding deferred financing costs, on the $590 million of term loans and the interest rate swaps we entered into to hedge the variability associated with the term loans was $22.4 million and $19.1 million for the years ended December 31, 2025 and 2024, respectively. This interest expense includes the reclassification of other comprehensive income into interest expense.
Liquidity and Financial Condition At December 31, 2024, we had $4.1 million of cash and cash equivalents and $245.0 million of borrowing capacity under our revolving credit facility. The revolving credit facility provides for a letter of credit sub-limit of $25 million. As of February 13, 2025, we had $350 million of borrowing capacity under the revolving credit facility.
Liquidity and Financial Condition At December 31, 2025, we had $12.1 million of cash and cash equivalents and $350 million of borrowing capacity under our revolving credit facility. The revolving credit facility provides for a letter of credit sub-limit of $25 million. As of February 12, 2026, we had $350 million of borrowing capacity under the revolving credit facility.
At December 31, 2023, our debt consisted of $430 million of non-amortizing term loans, $16 million in outstanding borrowings under the revolving credit facility, and $675 million aggregate principal amount of senior unsecured fixed rate notes issued by FCPT OP.
At December 31, 2024, our debt consisted of $515 million of non-amortizing term loans, $5 million in outstanding borrowings under the revolving credit facility, and $625 million aggregate principal amount of senior unsecured fixed rate notes issued by FCPT OP.
If these assets are determined to be impaired, the amount of impairment recognized is measured by the amount by which the carrying amount of the assets exceeds their fair value.
If these assets are determined to be impaired, the amount of impairment recognized is measured by the amount by which the carrying amount of the assets exceeds their fair value. Fair value is generally determined by appraisals or sales prices of comparable assets.
The ATM program replaces the Company's previous $450.0 million ATM program (the "prior ATM program" and, together with the ATM program, the "ATM programs"), which was established in November 2022, under which the Company had sold shares of its common stock having an aggregate gross sales price of $404.8 million through September 17, 2024.
The ATM program replaces the Company's previous $500.0 million ATM program (the "prior ATM program" and, together with the ATM program, the "ATM programs"), which was established in September 2024, under which the Company had sold shares of its common stock having an aggregate gross sales price of $291.8 million through October 30, 2025.
Product Notional Amount ($ in thousands) Effective Date Maturity Date Fixed Rate to Pay Swap 50,000 10/25/2022 11/9/2025 0.44% Swap 25,000 11/9/2022 11/9/2025 2.70% Swap 25,000 3/9/2023 11/9/2026 4.12% Swap 50,000 11/9/2023 11/9/2025 0.82% Swap 25,000 11/9/2023 11/9/2026 3.65% Swap 25,000 11/9/2023 11/9/2028 4.25% Swap 25,000 11/13/2023 11/9/2028 4.42% Swap (1) 25,000 4/9/2024 4/9/2029 4.04% Swap (1) 30,000 4/9/2024 4/9/2029 3.91% Swap (1) 30,000 4/9/2024 4/9/2029 3.88% Swap (1) 25,000 11/9/2024 11/9/2029 3.97% Swap (1) 25,000 1/31/2025 1/31/2030 3.81% Swap (1) 25,000 1/31/2025 1/31/2030 3.80% Swap (1) 25,000 1/31/2025 1/31/2030 3.09% Swap 50,000 11/10/2025 11/9/2027 1.48% Swap 50,000 11/10/2025 11/9/2027 1.54% Swap 25,000 11/10/2025 11/9/2028 2.25% Swap 50,000 11/10/2025 11/9/2028 1.49% Swap 50,000 11/10/2025 11/9/2028 2.02% (1) During 2024, we entered into these interest rate swaps to hedge the interest rate variability associated with the term loan portion of our credit facility The Company enters into forward-starting interest rate swap agreements to hedge against changes in future cash flows resulting from changes in interest rates from the trade date through the forecasted issuance date of long-term debt.
Product Notional Amount ($ in thousands) Effective Date Maturity Date Fixed Rate to Pay Variable Rate to Receive Swap 25,000 3/9/2023 11/9/2026 4.12% Daily Simple SOFR + 10 bps Swap 25,000 11/9/2023 11/9/2026 3.65% Daily Simple SOFR + 10 bps Swap 25,000 11/9/2023 11/9/2028 4.25% Daily Simple SOFR + 10 bps Swap 25,000 11/13/2023 11/9/2028 4.42% Daily Simple SOFR + 10 bps Swap 25,000 4/9/2024 4/9/2029 4.04% Daily Simple SOFR + 10 bps Swap 30,000 4/9/2024 4/9/2029 3.91% Daily Simple SOFR + 10 bps Swap 30,000 4/9/2024 4/9/2029 3.88% Daily Simple SOFR + 10 bps Swap 25,000 11/9/2024 11/9/2029 3.97% Daily Simple SOFR + 10 bps Swap 25,000 1/31/2025 1/31/2030 3.81% Daily Simple SOFR + 10 bps Swap 25,000 1/31/2025 1/31/2030 3.80% Daily Simple SOFR + 10 bps Swap 25,000 1/31/2025 1/31/2030 3.09% Daily Simple SOFR + 10 bps Swap (1) 25,000 3/19/2025 3/9/2030 3.79% Daily Simple SOFR + 10 bps Swap (1) 25,000 7/9/2025 11/9/2027 3.55% Daily Simple SOFR + 10 bps Swap 50,000 11/10/2025 11/9/2027 1.48% Daily Simple SOFR + 10 bps Swap 50,000 11/10/2025 11/9/2027 1.54% Daily Simple SOFR + 10 bps Swap 25,000 11/10/2025 11/9/2028 2.25% 1 month Term SOFR Swap 50,000 11/10/2025 11/9/2028 1.49% Daily Simple SOFR + 10 bps Swap 50,000 11/10/2025 11/9/2028 2.02% Daily Simple SOFR + 10 bps Swap (1) 25,000 11/9/2026 11/9/2030 3.75% Daily Simple SOFR + 10 bps Swap (1) 25,000 11/9/2026 11/9/2031 3.87% Daily Simple SOFR + 10 bps Swap (1) 25,000 11/9/2027 11/9/2029 3.51% Daily Simple SOFR + 10 bps Swap (1) 25,000 11/9/2027 11/9/2029 3.39% Daily Simple SOFR + 10 bps (1) During 2025, we entered into these interest rate swaps to hedge the interest rate variability associated with the term loan portion of our credit facility The Company also enters into forward-starting interest rate swap agreements to hedge against changes in future cash flows resulting 32 from changes in interest rates from the trade date through the forecasted issuance date of debt.
Real Estate Operations Rental Revenue Rental revenue increased $17.3 million during the year ended December 31, 2024 compared to the year ended December 31, 2023. This increase is due to recognizing a full year of revenue in 2024 from the 92 properties acquired in 2023, and the acquisition of 87 properties and ground leaseholds in 2024.
Real Estate Operations Rental Revenue Rental revenue increased $25.5 million during the year ended December 31, 2025 compared to the year ended December 31, 2024. This change is due to recognizing a full year of revenue in 2025 from the 87 properties acquired in 2024, and the acquisition of 105 properties and ground leaseholds in 2025.
AFFO is used by us as a basis to address our ability to fund our dividend payments. We calculate AFFO by adding to or subtracting from FFO: 1. Transaction costs incurred in connection with business combinations 2. Straight-line rent revenue adjustment 3. Stock-based compensation expense 4. Non-cash amortization of deferred financing costs 5. Other non-cash interest expense (income) 6.
AFFO is used by us as a basis to address our ability to fund our dividend payments. We calculate AFFO by adding to or subtracting from FFO: 1. Straight-line rent revenue adjustment 2. Non-cash expense (income) adjustments related to deferred tax benefits 3. Stock-based compensation expense 4. Non-cash amortization of deferred financing costs 5. Non-real estate investment depreciation 6.
Non-cash expense (income) adjustments related to deferred tax benefits AFFO is not intended to represent cash flow from operations for the period, and is only intended to provide an additional measure of performance by adjusting the effect of certain items noted above included in FFO.
Debt extinguishment gains and losses AFFO is not intended to represent cash flow from operations for the period, and is only intended to provide an additional measure of performance by adjusting the effect of certain items noted above included in FFO.
We also record initial direct costs (lease negotiation and other previously capitalizable transaction expenses) as property expenses. Other property expenses consist of expenses incurred on vacant properties, abandoned deal costs, lease transaction costs, property-level expenses and franchise taxes. During the year ended December 31, 2024, we recorded property expenses of $11.6 million, of which $9.5 million was reimbursed by tenants.
Other property expenses consist of expenses incurred on vacant properties, abandoned deal costs, lease transaction costs, property-level expenses and franchise taxes. During the year ended December 31, 2025, we recorded property expenses of $13.6 million, of which $11.0 million was reimbursed by tenants.
Year Ended December 31, (In thousands, except share and per share data) 2024 2023 2022 Net income $ 100,595 $ 95,462 $ 97,908 Depreciation and amortization 54,372 50,592 41,342 Realized gain on sales of real estate — (2,341 ) (8,139 ) Funds from Operations (FFO) (as defined by NAREIT) $ 154,967 $ 143,713 $ 131,111 Straight-line rent adjustment (3,810 ) (5,523 ) (6,372 ) Deferred income tax benefit (1) (200 ) (259 ) (125 ) Stock-based compensation expense 6,987 6,271 4,978 Non-cash amortization of deferred financing costs 2,597 2,311 2,104 Non-real estate investment depreciation 142 139 129 Amortization of above and below market leases, net 2,072 2,061 2,151 Adjusted Funds from Operations (AFFO) $ 162,755 $ 148,713 $ 133,976 Fully diluted shares outstanding (2) 94,179,057 88,861,587 81,921,624 FFO per diluted share $ 1.65 $ 1.62 $ 1.60 AFFO per diluted share $ 1.73 $ 1.67 $ 1.64 (1) Amount represents non-cash deferred income tax benefit recognized at Kerrow Restaurant Operating Business.
Year Ended December 31, (In thousands, except share and per share data) 2025 2024 2023 Net income $ 112,488 $ 100,595 $ 95,462 Depreciation and amortization 59,382 54,372 50,592 Realized gain on sales of real estate — — (2,341 ) Provision for impairment 827 — — Funds from Operations (FFO) (as defined by NAREIT) $ 172,697 $ 154,967 $ 143,713 Straight-line rent adjustment (3,203 ) (3,810 ) (5,523 ) Deferred income tax benefit (1) (231 ) (200 ) (259 ) Stock-based compensation expense 8,854 6,987 6,271 Non-cash amortization of deferred financing costs 3,158 2,597 2,311 Non-real estate investment depreciation 215 142 139 Amortization of above and below market leases, net 1,923 2,072 2,061 Adjusted Funds from Operations (AFFO) $ 183,413 $ 162,755 $ 148,713 Fully diluted shares outstanding (2) 103,063,176 94,179,057 88,861,587 FFO per diluted share and OP unit $ 1.68 $ 1.65 $ 1.62 AFFO per diluted share and OP unit $ 1.78 $ 1.73 $ 1.67 (1) Amount represents non-cash deferred income tax benefit recognized at Kerrow Restaurant Operating Business.
Amortization of the senior unsecured notes deferred financing costs was $0.7 million and $0.7 million for the years ended December 31, 2024 and 2023, respectively. For additional information on the Company’s debt instruments, see “Liquidity and Financial Condition” below. Realized Gain on Sale, Net During the year ended December 31, 2024, the Company did not sell any properties.
Amortization of the senior unsecured notes deferred financing costs was $0.7 million and $0.7 million for the years ended December 31, 2025 and 2024, respectively. For additional information on the Company’s debt instruments, see “Liquidity and Financial Condition” below.
Year Ended December 31, (In thousands) 2024 2023 2022 Revenues: Rental $ 237,134 $ 219,881 $ 193,611 Restaurant 30,939 30,725 29,583 Total revenues 268,073 250,606 223,194 Operating expenses: General and administrative 23,789 22,680 20,043 Depreciation and amortization 54,514 50,731 41,471 Property 11,575 11,550 7,989 Restaurant 29,024 28,707 27,822 Total operating expenses 118,902 113,668 97,325 Interest expense (49,231 ) (44,606 ) (36,405 ) Other income, net 963 919 542 Realized gain on sale, net — 2,341 8,139 Income tax benefit (expense) (308 ) (130 ) (237 ) Net income 100,595 95,462 97,908 Net income attributable to noncontrolling interest (122 ) (122 ) (136 ) Net Income Available to Common Shareholders $ 100,473 $ 95,340 $ 97,772 Analysis of Results of Operations We operate in two segments, real estate operations and restaurant operations.
Year Ended December 31, (In thousands) 2025 2024 2023 Revenues: Rental $ 262,648 $ 237,134 $ 219,881 Restaurant 31,484 30,939 30,725 Total revenues 294,132 268,073 250,606 Operating expenses: General and administrative 26,843 23,789 22,680 Depreciation and amortization 60,424 54,514 50,731 Property 13,559 11,575 11,550 Restaurant 29,442 29,024 28,707 Total operating expenses 130,268 118,902 113,668 Interest expense (51,873 ) (49,231 ) (44,606 ) Other income, net 800 963 919 Realized gain on sale, net — — 2,341 Income tax expense (303 ) (308 ) (130 ) Net income 112,488 100,595 95,462 Net income attributable to noncontrolling interest (124 ) (122 ) (122 ) Net Income Available to Common Shareholders $ 112,364 $ 100,473 $ 95,340 Analysis of Results of Operations We operate in two segments, real estate operations and restaurant operations.
Non-real estate investment depreciation 7. Merger, restructuring and other related costs 8. Impairment charges 9. Other non-cash revenue adjustments, including amortization of above and below market leases and lease incentives 10. Amortization of capitalized leasing costs 11. Debt extinguishment gains and losses 12.
Other non-cash revenue adjustments, including amortization of above and below market leases and lease incentives 7. Transaction costs incurred in connection with business combinations 8. Merger, restructuring and other related costs 9. Other non-cash interest expense (income) 10. Non-real estate impairment charges 11. Amortization of capitalized leasing costs 12.
Depreciation and amortization expense increased by approximately $3.8 million for the year ended December 31, 2024 compared to the year ended December 31, 2023, primarily due to the acquisition of 87 properties in 2024, and the depreciation on 92 properties acquired in 2023 that incurred a full year of depreciation. 28 Property Expense We record all tenant expenses, both reimbursed and non-reimbursed, to property expense.
Depreciation and amortization expense increased by approximately $5.9 million for the year ended December 31, 2025 compared to the year ended December 31, 2024, primarily due to the acquisition of 105 properties in 2025, and the 28 depreciation on 87 properties acquired in 2024 that incurred a full year of depreciation.
Total restaurant expenses increased approximately $0.3 million in the year ended December 31, 2024 compared to the year ended December 31, 2023, primarily due to improved staffing and a reduction in overtime hours.
Total restaurant expenses increased approximately $0.4 million in the year ended December 31, 2025 compared to the year ended December 31, 2024, primarily due to staffing turnover.
The Amended Loan Agreement provides for a revolving credit facility in an aggregate principal amount of $350 million and a term loan facility in an aggregate principal amount of $590 million, comprised of (i) a $225 million term credit facility with a maturity date of February 1, 2029, (ii) a $100 million term credit facility with a maturity date of November 9, 2026, (iii) a $90 million term credit facility with a maturity date of February 1, 2027, (iv) a $90 million term credit facility with a maturity date of February 1, 2028 and (v) a $85 million term credit facility with a maturity date of March 14, 2027.
Prior to entering into the Credit Agreement, certain amounts outstanding under the term loan facility pursuant to the Prior Credit Agreement were scheduled to mature as follows: $150 million principal amount outstanding was scheduled to mature on November 9, 2025, $100 million principal amount outstanding was scheduled to mature on November 9, 2026, $90 million principal amount outstanding was scheduled to mature on January 9, 2027, $85 million principal amount outstanding was scheduled to mature on March 14, 2027, and $90 million principal amount outstanding was scheduled to mature on January 9, 2028. 31 The Credit Agreement provides for borrowings up to $940 million, consisting of (1) a revolving credit facility in an aggregate principal amount of $350 million and term loans in an aggregate principal amount of $590 million comprised of (i) a $100 million term loan with a maturity date of November 9, 2026 (the "Term Loan A-2 Facility"), (ii) a $90 million term loan with a maturity date of February 1, 2027 (the "Term Loan A-3 Facility"), (iii) an $85 million term loan with a maturity date of March 14, 2027 (the "Term Loan A-5 Facility"), (iv) a $90 million term loan with a maturity date of February 1, 2028 (the "Term Loan A-4 Facility"), and (v) a $225 million term loan with a maturity date of February 1, 2029 (the "Term Loan A-1 Facility").
December 31, 2024 Shares Gross Wtd Avg Sales Price Net Wtd Avg Sales Price Net Proceeds (1) ($ in thousands) Executed forward sale agreements 7,796,898 $ 27.88 n/a Physically settled forward sale agreements 4,266,323 $ 27.56 $ 27.14 $ 115,800 Total shares sold and issued under the ATM programs 8,068,155 $ 27.10 $ 26.63 $ 214,900 (1) net proceeds, after sales commissions and offering expenses At December 31, 2024, the Company had outstanding forward sale agreement to sell 3,530,575 shares of common stock at a weighted average sales price of $28.27 before sales commission and offering expenses.
Year Ended December 31, 2025 Shares Gross Wtd Avg Sales Price Net Wtd Avg Sales Price Net Proceeds (1) ($ in thousands) Executed forward sale agreements 6,108,008 $ 28.27 n/a n/a Physically settled forward sale agreements 8,199,285 $ 27.95 $ 27.47 $ 225,235 Total shares sold and issued under the ATM programs 8,199,285 $ 27.95 $ 27.47 $ 225,235 (1) net proceeds, after sales commissions and offering expenses At December 31, 2025, the Company had outstanding forward sale agreement to sell 1,439,298 shares of common stock at a weighted average sales price of $28.16 before sales commission and offering expenses.
Income tax expense on real estate operations consists of state and local income taxes incurred by FCPT on its lease portfolio. As FCPT acquires additional properties in states subject to state income taxes, income tax expense will continue to increase.
As FCPT acquires additional properties in states subject to state income taxes, income tax expense will continue to increase.
The swaps were terminated on December 10, 2024, with the corresponding asset of $243 thousand which will be amortized over the next 10 years as an increase to interest expense. The Company has issued the following $625 million of senior unsecured fixed rate notes (together, the “Notes”) in private placements pursuant to note purchase agreements with the various purchasers.
The Company has issued the following $625 million of senior unsecured fixed rate notes (together, the “Notes”) in private placements pursuant to note purchase agreements with the various purchasers.
The Loan Agreement had an accordion feature allowing the facility to be increased by an additional aggregate amount not to exceed $350 million subject to obtaining lender commitments and other customary conditions.
The Credit Agreement is a syndicated credit facility that contains an accordion feature allowing the facility to be increased by an additional aggregate amount not to exceed $450 million, subject to certain conditions.
As of December 31, 2024, our lease portfolio had the following characteristics: • 1,198 properties located in 47 states and representing an aggregate leasable area of 8.0 million square feet; • 99.6% occupancy (based on leasable square footage); • An average remaining lease term of 7.3 years (weighted by annualized base rent); • An average annual rent escalation of 1.4% through December 31, 2029 (weighted by annualized base rent); and • 99.8% of the contractual base rent collected for the year ended December 31, 2024. 27 The results of operations for the accompanying consolidated financial statements discussed below are derived from our consolidated statements of comprehensive income (“Comprehensive Income Statement”) found elsewhere in this Annual Report on Form 10-K.
As of December 31, 2025, our lease portfolio had the following characteristics: • 1,303 properties located in 48 states and representing an aggregate leasable area of 8.8 million square feet; • 99.6% occupancy (based on leasable square footage); • An average remaining lease term of 6.9 years (weighted by annualized base rent); • An average annual rent escalation of 1.5% 1 through December 31, 2030 (weighted by annualized base rent); and • 99.8% of the contractual base rent collected for the year ended December 31, 2025. 1 Previously, annual rent escalation was calculated assuming expiring leases remained flat.
In 2024, FCPT engaged in various real estate transactions for a total investment of $273.0 million, including capitalized transaction costs. Pursuant to these transactions, we acquired 87 properties and ground leaseholds, aggregating 546.6 thousand square feet, and representing 31 brands, including AFC Urgent Care, Baptist Medical, Christian Brothers, MercyOne, and P.F. Chang's.
In 2025, FCPT engaged in various real estate transactions for a total investment of $325.5 million, including capitalized transaction costs. Pursuant to these transactions, we acquired 105 properties and ground leaseholds, aggregating 713.9 thousand square feet, and representing 35 brands, including Chuy's, Crash Champions, Hawaiian Bros, Little Caesar's, Mission Pet Health, and United Rentals.
On January 31, 2025, the Company and FCPT OP entered into the Amended Loan Agreement, which amended and restated the Loan Agreement in its entirety.
Term Loan and Revolving Credit Facility On January 31, 2025, the Company and its subsidiary, FCPT OP, entered into a Fourth Amended and Restated Revolving Credit and Term Loan Agreement with a group of existing lenders (the “Credit Agreement”), which amended and restated in its entirety an existing Third Amended and Restated Revolving Credit and Term Loan Agreement dated as of October 25, 2022 (the "Prior Credit Agreement").
Interest expense increased by approximately $4.6 million for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Interest expense increased by approximately $2.6 million for the year ended December 31, 2025 compared to the year ended December 31, 2024. This was primarily due to the net increase in term loans of $75 million in January 2025, which was partially offset by lower utilization of the revolving credit facility.
During the year ended December 31, 2023, the Company sold seven properties with a combined net book value of $23.7 million for a realized gain on sale of $2.3 million. Income Taxes During the years ended December 31, 2024 and 2023, income tax expense on real estate operations was $308 thousand and $227 thousand, respectively.
Income Taxes During the years ended December 31, 2025 and 2024, income tax expense on real estate operations was $329 thousand and $308 thousand, respectively. Income tax expense on real estate operations consists of state and local income taxes incurred by FCPT on its lease portfolio.
The Term Loan had a maturity date in March 2027 with one twelve month extension exercisable at the Company’s option, subject to certain conditions. At December 31, 2024 and 2023, the weighted average interest rate on the term loans, after consideration of the interest rate hedges, was 3.84% and 3.69%, respectively.
A facility fee at a rate of 0.20% per annum applies to the total revolving commitments available under the Credit Agreement. At December 31, 2025 and 2024, the weighted average interest rate on the term loans, after consideration of the interest rate hedges, was 4.00% and 3.84%, respectively.