U.S. Markets closed
  • Gold

    1,766.60
    +0.90 (+0.05%)
     
  • EUR/USD

    1.1629
    +0.0011 (+0.0930%)
     
  • 10-Yr Bond

    1.5840
    +0.0650 (+4.28%)
     
  • Vix

    16.31
    +0.01 (+0.06%)
     
  • GBP/USD

    1.3753
    +0.0026 (+0.1898%)
     
  • USD/JPY

    114.1050
    -0.2070 (-0.1811%)
     
  • BTC-USD

    61,876.10
    -495.87 (-0.80%)
     
  • CMC Crypto 200

    1,441.27
    -10.37 (-0.71%)
     
  • FTSE 100

    7,203.83
    -30.20 (-0.42%)
     
  • Nikkei 225

    29,182.89
    +157.43 (+0.54%)
     

Second Quarter 2021 Operating Results And Increased 2021 Guidance Announced By National Retail Properties, Inc.

  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.
·8 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.

ORLANDO, Fla., Aug. 3, 2021 /PRNewswire/ -- National Retail Properties, Inc. (NYSE: NNN), a real estate investment trust, today announced its operating results for the quarter and six months ended June 30, 2021. Highlights include:

Operating Results:

  • Revenues and net earnings, FFO, Core FFO and AFFO available to common stockholders and diluted per share amounts:


Quarter Ended


Six Months Ended



June 30,


June 30,



2021


2020


2021


2020



(in thousands, except per share data)


Revenues

$

179,011



$

163,701



$

358,789



$

338,764












Net earnings available to common stockholders

$

68,538



$

41,780



$

120,640



$

102,473



Net earnings per common share

$

0.39



$

0.24



$

0.69



$

0.60












FFO available to common stockholders

$

122,862



$

111,738



$

222,683



$

214,247



FFO per common share

$

0.70



$

0.65



$

1.27



$

1.25












Core FFO available to common stockholders

$

122,862



$

111,738



$

244,011



$

230,926



Core FFO per common share

$

0.70



$

0.65



$

1.40



$

1.35












AFFO available to common stockholders

$

134,375


(1)

$

83,240


(2)

$

267,908


(1)

$

204,990


(2)

AFFO per common share

$

0.77


(1)

$

0.49


(2)

$

1.53


(1)

$

1.20


(2)



(1) Amounts include $8,323 and $17,706 of net straight-line accrued rent from rent deferral repayments from the COVID-19 rent deferral lease amendments for the quarter and six months ended June 30, 2021, respectively. Excluding such, AFFO per common share would have been $0.72 and $1.43 for the quarter and six months ended June 30, 2021, respectively.

(2) Amounts exclude $30,223 of net straight-line accrued rent from rent deferral repayments from the COVID-19 rent deferral lease amendments. Including such, AFFO per common share would have been $0.66 and $1.37 for the quarter and six months ended June 30, 2020, respectively.

Second Quarter 2021 Highlights:

  • As of July 28, 2021, NNN had collected approximately 99% of rent originally due for the quarter ended June 30, 2021, and approximately 99% of rent originally due in July 2021

  • Maintained high occupancy levels at 98.3%, with a weighted average remaining lease term of 10.6 years, at June 30, 2021 as compared to 98.3% at March 31, 2021 and 98.5% at December 31, 2020

  • Invested $102.9 million in property investments, including the acquisition of 29 properties with an aggregate 173,000 square feet of gross leasable area at an initial cash yield of 6.7%

  • Sold 15 properties for $22.9 million producing $4.2 million of gains on sales

  • Expanded line of credit borrowing capacity from $900 million to $1.1 billion, reduced pricing from LIBOR plus 87.5 basis points to LIBOR plus 77.5 basis points, and extended maturity to June 2025.

  • Ended the quarter with $249.6 million of cash and no amounts drawn on the $1.1 billion bank credit facility

First Half of 2021 Highlights:

  • Invested $208.6 million in property investments, including the acquisition of 58 properties with an aggregate 528,000 square feet of gross leasable area at an initial cash yield of 6.5%

  • Sold 26 properties for $40.4 million producing $8.5 million of gains on sales

  • Raised $2.4 million net proceeds from the issuance of 61,430 common shares

  • Issued $450 million principal amount of 3.500% senior unsecured notes due 2051

  • Redeemed $350 million principal amount of 3.300% senior unsecured notes due 2023

  • Weighted average debt maturity increased to 13.0 years

NNN has entered into rent deferral lease amendments with certain tenants for an aggregate $51,799,000 and $4,758,000 of rent originally due for the years ended December 31, 2020 and December 31, 2021, respectively. The rent deferral lease amendments require the deferred rents to be repaid at a later time during the lease term. Approximately $3,259,000 of deferred rent was repaid in 2020 and approximately $21,151,000 of deferred rent was repaid in the six months ending June 30, 2021.

Core FFO guidance for 2021 was increased from a range of $2.70 to $2.75 to a range of $2.75 to $2.80 per share. The 2021 AFFO is estimated to be $2.95 to $3.00 per share. The Core FFO guidance equates to net earnings of $1.60 to $1.65 per share, plus $1.15 per share of expected real estate depreciation and amortization and excludes any gains from the sale of real estate and any charges for impairments or loss on early extinguishment of debt. The guidance is based on current plans and assumptions and subject to risks and uncertainties more fully described in this press release and the company's reports filed with the Securities and Exchange Commission.

Jay Whitehurst, Chief Executive Officer, commented: "National Retail Properties produced another quarter of strong results, driven by continued high occupancy, impressive rent collections and solid acquisitions from relationship tenants, all supported by a low leverage, flexible balance sheet. In addition to our recently announced increase in the common stock dividend, thus making 2021 our 32nd consecutive year of increased annual dividends, we are pleased today to increase our guidance for 2021 Core FFO per share, reflecting a return to our pre-pandemic strategy to generate consistent mid-single digits per share growth on a multi-year basis. With almost $250M of cash in the bank and no material debt maturities until 2024, we are well positioned for the balance of 2021 and beyond."

National Retail Properties invests primarily in high-quality retail properties subject generally to long-term, net leases. As of June 30, 2021, the company owned 3,173 properties in 48 states with a gross leasable area of approximately 32.7 million square feet and with a weighted average remaining lease term of 10.6 years. For more information on the company, visit www.nnnreit.com.

Management will hold a conference call on August 3, 2021, at 10:30 a.m. ET to review these results. The call can be accessed on the National Retail Properties web site live at http://www.nnnreit.com. For those unable to listen to the live broadcast, a replay will be available on the company's web site. In addition, a summary of any earnings guidance given on the call will be posted to the company's web site.

Statements in this press release that are not strictly historical are "forward-looking" statements. These statements generally are characterized by the use of terms such as "believe," "expect," "intend," "may," "estimated," or other similar words or expressions. Forward-looking statements involve known and unknown risks, which may cause the company's actual future results to differ materially from expected results. These risks include, among others, the potential impacts of the COVID-19 pandemic on the company's business operations, financial results and financial position and on the world economy, general economic conditions, local real estate conditions, changes in interest rates, increases in operating costs, the preferences and financial condition of the company's tenants, the availability of capital, and, risks related to the company's status as a REIT. Additional information concerning these and other factors that could cause actual results to differ materially from these forward-looking statements is contained from time to time in the company's Securities and Exchange Commission (the "Commission") filings, including, but not limited to, the company's (i) Annual Report on Form 10-K for the year ended December 31, 2020 and (ii) Quarterly Report on Form 10-Q for the quarter and six months ended June 30, 2021. Copies of each filing may be obtained from the company or the Commission. Such forward-looking statements should be regarded solely as reflections of the company's current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. National Retail Properties, Inc. undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date these statements were made.

Funds From Operations, commonly referred to as FFO, is a relative non-GAAP financial measure of operating performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by the National Association of Real Estate Investment Trusts ("NAREIT") and is used by the company as follows: net earnings (computed in accordance with GAAP) plus depreciation and amortization of assets unique to the real estate industry, excluding gains (or including losses), any applicable taxes and noncontrolling interests on the disposition of certain assets, the company's share of these items from the company's unconsolidated partnerships and any impairment charges on a depreciable real estate asset.

FFO is generally considered by industry analysts to be the most appropriate measure of performance of real estate companies. FFO does not necessarily represent cash provided by operating activities in accordance with GAAP and should not be considered an alternative to net earnings as an indication of the company's performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers FFO an appropriate measure of performance of an equity REIT because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time, and because industry analysts have accepted it as a performance measure. The company's computation of FFO may differ from the methodology for calculating FFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to FFO, as defined by NAREIT, is included in the financial information accompanying this release.

Core Funds From Operations ("Core FFO") is a non-GAAP measure of operating performance that adjusts FFO to eliminate the impact of certain GAAP income and expense amounts that the company believes are infrequent and unusual in nature and/or not related to its core real estate operations. Exclusion of these items from similar FFO-type metrics is common within the REIT industry, and management believes that presentation of Core FFO provides investors with a potential metric to assist in their evaluation of the company's operating performance across multiple periods and in comparison to the operating performance of its peers because it removes the effect of unusual items that are not expected to impact the company's operating performance on an ongoing basis. Core FFO is used by management in evaluating the performance of the company's core business operations and is a factor in determining management compensation. Items included in calculating FFO that may be excluded in calculating Core FFO may include items like transaction related gains, income or expense, impairments on land or commercial mortgage residual interests, preferred stock redemption costs or other non-core amounts as they occur. The company's computation of Core FFO may differ from the methodology for calculating Core FFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to Core FFO is included in the financial information accompanying this release.

Adjusted Funds From Operations ("AFFO") is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. AFFO adjusts FFO for certain non-cash items that reduce or increase net income in accordance with GAAP. AFFO should not be considered an alternative to net earnings, as an indication of the company's performance or to cash flow as a measure of liquidity or ability to make distributions. Management considers AFFO a useful supplemental measure of the company's performance. The company's computation of AFFO may differ from the methodology for calculating AFFO used by other equity REITs, and therefore, may not be comparable to such other REITs. A reconciliation of net earnings (computed in accordance with GAAP) to AFFO is included in the financial information accompanying this release.

National Retail Properties, Inc.

(in thousands, except per share data)

(unaudited)




Quarter Ended


Six Months Ended




June 30,


June 30,




2021


2020


2021


2020


Income Statement Summary




















Revenues:










Rental income


$

178,004



$

163,479



$

357,202



$

338,026



Interest and other income from real estate transactions


1,007



222



1,587



738





179,011



163,701



358,789



338,764













Operating expenses:










General and administrative


11,868



9,395



23,616



19,495



Real estate


6,619



6,323



14,344



13,959



Depreciation and amortization


50,875



48,936



100,855



98,124



Leasing transaction costs


22





60



36



Impairment losses – real estate, net of recoveries


7,735



21,854



9,866



27,367





77,119



86,508



148,741



158,981



Gain on disposition of real estate


4,181



719



8,462



13,489



Earnings from operations


106,073



77,912



218,510



193,272













Other expenses (revenues):










Interest and other income


(33)



(106)



(98)



(271)



Interest expense


33,085



31,753



67,672


(1)

65,423


(2)

Loss on early extinguishment of debt






21,328



16,679





33,052



31,647



88,902



81,831













Net earnings


73,021



46,265



129,608



111,441



Loss attributable to noncontrolling interests


2





2



2













Net earnings attributable to NNN


73,023



46,265



129,610



111,443



Series F preferred stock dividends


(4,485)



(4,485)



(8,970)



(8,970)



Net earnings available to common stockholders


$

68,538



$

41,780



$

120,640



$

102,473













Weighted average common shares outstanding:










Basic


174,611



171,389



174,600



171,214



Diluted


174,727



171,485



174,733



171,374













Net earnings per share available to common stockholders:










Basic


$

0.39



$

0.24



$

0.69



$

0.60



Diluted


$

0.39



$

0.24



$

0.69



$

0.60













(1) Includes $2,078 in connection with the redemption of 3.30% senior unsecured notes due 2023 for the six months ended June 30, 2021.


(2) Includes $2,291 in connection with the redemption of 3.80% senior unsecured notes due 2022 for the six months ended June 30, 2020.


National Retail Properties, Inc.

(in thousands, except per share data)

(unaudited)









Quarter Ended


Six Months Ended




June 30,


June 30,




2021


2020


2021


2020


Funds From Operations (FFO) Reconciliation:










Net earnings available to common stockholders


$

68,538



$

41,780



$

120,640



$

102,473



Real estate depreciation and amortization


50,770



48,823



100,639



97,896



Gain on disposition of real estate


(4,181)



(719)



(8,462)



(13,489)



Impairment losses – depreciable real estate, net of recoveries


7,735



21,854



9,866



27,367



Total FFO adjustments


54,324



69,958



102,043



111,774



FFO available to common stockholders


$

122,862



$

111,738



$

222,683



$

214,247













FFO per common share:










Basic


$

0.70



$

0.65



...

$

1.28



$

1.25



Diluted


$

...0.70



$

0.65



$

1.27



$

1.25













Core Funds From Operations (Core FFO) Reconciliation:










Net earnings available to common stockholders


$

68,538



$

41,780



$

120,640



$

102,473



Total FFO adjustments


54,324



69,958



102,043



111,774



FFO available to common stockholders


122,862



111,738



222,683



214,247













Loss on early extinguishment of debt






21,328



16,679



Total Core FFO adjustments






21,328



16,679



Core FFO available to common stockholders


$

122,862



$

111,738



$

244,011



$

230,926













Core FFO per common share:










Basic


$

0.70



$

0.65



$

1.40



$

1.35



Diluted


$

0.70



$

0.65



$

1.40



$

1.35













National Retail Properties, Inc.

(in thousands, except per share data)

(unaudited)














Quarter Ended


Six Months Ended




June 30,


June 30,




2021


2020


2021


2020


Adjusted Funds From Operations (AFFO) Reconciliation:










Net earnings available to common stockholders


$

68,538



$

41,780



$

120,640



$

102,473



Total FFO adjustments


54,324



69,958



102,043



111,774



Total Core FFO adjustments






21,328



16,679



Core FFO available to common stockholders


122,862



111,738



244,011



230,926













Straight-line accrued rent, net of reserves


7,359



(30,984)



15,692



(31,045)



Net capital lease rent adjustment


95



22



185



83



Below-market rent amortization


(112)



(190)



(274)



(410)



Stock based compensation expense


4,235



3,074



8,421



6,322



Capitalized interest expense


(64)



(420)



(127)



(886)



Total AFFO adjustments


11,513



(28,498)



23,897



(25,936)



AFFO available to common stockholders


$

134,375


(1)

$

83,240


(2)

$

267,908


(1)

$

204,990


(2)











AFFO per common share:










Basic


$

0.77


(1)

$

0.49


(2)

$

1.53


(1)

$

1.20


(2)

Diluted


$

0.77


(1)

$

0.49


(2)

$

1.53


(1)

$

1.20


(2)











Other Information:










Rental income from operating leases(3)


$

173,371



$

159,300



$

346,954



$

328,033



Earned income from direct financing leases(3)


$

157



$

162



$

315



$

326



Percentage rent(3)


$

231



$

165



$

335



$

568













Real estate expense reimbursement from tenants(3)


$

4,245



$

3,852



$

9,598



$

9,099



Real estate expenses


(6,620)



(6,323)



(14,345)



(13,959)



Real estate expenses, net of tenant reimbursements


$

(2,375)



$

(2,471)



$

(4,747)



$

(4,860)













Amortization of debt costs


$

1,042



$

1,026



$

2,882


(4)

$

2,842


(5)

Scheduled debt principal amortization (excluding maturities)


$

155



$

147



$

312



$

294



Non-real estate depreciation expense


$

108



$

115



$

222



$

233















(1)

Amounts include the net straight-line accrued rent impact of the rent deferral repayments from the COVID-19 rent deferral lease amendments of $8,323 and $17,706 for the quarter and six months ended June 30, 2021, respectively. Excluding such, AFFO per common share would have been $0.72 and $1.43 for the quarter and six months ended June 30, 2021, respectively.

(2)

Amounts exclude $30,223 of straight-line accrued rent from rent deferral repayments from the COVID-19 rent deferral lease amendments. Including such, AFFO per common share would have been $0.66 and $1.37 for the quarter and six months ended June 30, 2020, respectively.

(3)

For the quarter and six months ended June 30, 2021, the aggregate of such amounts is $178,004 and $357,202, respectively, and is classified as rental income on the income statement summary. For the quarter and six months ended June 30, 2020, the aggregate of such amounts is $163,479 and $338,026, respectively.

(4)

Includes $745 in connection with the redemption of the 3.30% senior unsecured notes due 2023 for the six months ended June 30, 2021.

(5)

Includes $851 in connection with the redemption of the 3.80% senior unsecured notes due 2022 for the six months ended June 30, 2020.

2021 Earnings Guidance:








Guidance is based on current plans and assumptions and subject to risks and uncertainties more fully described in this press release and the company's reports filed with the Commission.



2021 Guidance

Net earnings per common share excluding any gains on disposition of real estate, impairment charges and loss on early extinguishment of debt


$1.60 - $1.65 per share

Real estate depreciation and amortization per share


$1.15 per share

Core FFO per share


$2.75 - $2.80 per share

AFFO per share(1)


$2.95 - $3.00 per share

General and administrative expenses


$46 - $48 Million

Real estate expenses, net of tenant reimbursements


$10 - $12 Million

Acquisition volume


$400 - $500 Million

Disposition volume


$80 - $100 Million



(1)

Estimates include the net straight-line accrued rent impact of the rent repayment from the COVID-19 rent deferral lease amendments of $24,953,000 for 2021. Absent such, AFFO per common share guidance would have been $2.81 - $2.86 per share for 2021.

National Retail Properties, Inc.

(in thousands)

(unaudited)




June 30, 2021


December 31, 2020

Balance Sheet Summary










Assets:





Real estate portfolio


$

7,270,513



$

7,212,655


Real estate held for sale


12,736



5,671


Cash and cash equivalents


249,558



267,236


Receivables, net of allowance of $779 and $835, respectively


3,613



4,338


Accrued rental income, net of allowance of $5,294 and $6,947, respectively


37,870



53,958


Debt costs, net of accumulated amortization of $18,243 and $17,294, respectively


8,508



1,917


Other assets


93,002



92,069


Total assets


$

7,675,800



$

7,637,844







Liabilities:





Line of credit payable


$



$


Mortgages payable, including unamortized premium and net of unamortized debt cost


11,049



11,395


Notes payable, net of unamortized discount and unamortized debt costs


3,299,218



3,209,527


Accrued interest payable


21,816



19,401


Other liabilities


72,839



78,217


Total liabilities


3,404,922



3,318,540







Stockholders' equity of NNN


4,270,876



4,319,300


Noncontrolling interests


2



4


Total equity


4,270,878



4,319,304







Total liabilities and equity


$

7,675,800



$

7,637,844






















Common shares outstanding


175,599



175,233







Gross leasable area, Property Portfolio (square feet)


32,664



32,461







National Retail Properties, Inc.
Debt Summary
As of June 30, 2021
(in thousands)
(unaudited)


Unsecured Debt


Principal


Principal,
Net of
Unamortized
Discount


Stated Rate


Effective Rate


Maturity Date

Line of credit payable


$



$



L + 77.5 bps


%


June 2025












Unsecured notes payable:











2024


350,000



349,763



3.900

%


3.924

%


June 2024

2025


400,000



399,533



4.000

%


4.029

%


November 2025

2026


350,000



347,719



3.600

%


3.733

%


December 2026

2027


400,000



398,918



3.500

%


3.548

%


October 2027

2028


400,000



397,815



4.300

%


4.388

%


October 2028

2030


400,000



398,863



2.500

%


2.536

%


April 2030

2048


300,000



295,946



4.800

%


4.890

%


October 2048

2050


300,000



294,096



3.100

%


3.205

%


April 2050

2051


450,000



441,641



3.500

%


3.602

%


April 2051












Total


3,350,000



3,324,294



















Total unsecured debt(1)


$

3,350,000



$

3,324,294



















Debt costs




(33,178)








Accumulated amortization


8,102








Debt costs, net of accumulated amortization


(25,076)








Notes payable, net of unamortized discount and unamortized debt costs


$

3,299,218









(1) Unsecured notes payable have a weighted average interest rate of 3.7% and a weighted average maturity of 13.0 years.

Mortgages Payable


Principal
Balance


Interest Rate


Maturity Date


Mortgage(1)


$

11,080



5.230

%


July 2023










Debt costs


(147)







Accumulated amortization


116







Debt costs, net of accumulated amortization


(31)







Mortgages payable, including unamortized premium and net of unamortized debt costs


$

11,049







(1) Includes unamortized premium



























National Retail Properties, Inc.
Debt Summary
As of June 30, 2021

Credit Facility and Note Covenants

The following is a summary of key financial covenants for the company's unsecured credit facility and notes, as defined and calculated per the terms of the facility's credit agreement and the notes' governing documents, respectively, which are included in the company's filings with the Commission. These calculations, which are not based on U.S. GAAP measurements, are presented to investors to show that as of June 30, 2021, the company believes it is in compliance with the covenants.

Unsecured Credit Facility Key Covenants


Required


June 30, 2021

Maximum leverage ratio


< 0.60


0.34

Minimum fixed charge coverage ratio


> 1.50


4.27

Maximum secured indebtedness ratio


< 0.40


0.001

Unencumbered asset value ratio


> 1.67


2.96

Unencumbered interest ratio


> 1.75


4.93






Unsecured Notes Key Covenants


Required


June 30, 2021

Limitation on incurrence of total debt


≤ 60%


36.5%

Limitation on incurrence of secured debt


≤ 40%


0.1%

Debt service coverage ratio


≥ 1.50


4.43

Maintenance of total unencumbered assets


≥ 150%


274%

National Retail Properties, Inc.

Property Portfolio


Top 20 Lines of Trade










% of Rent
Collections
Quarter Ended
June 30, 2021(3)





As of June 30,




Line of Trade


2021(1)


2020(2)


1.


Convenience stores


18.0

%


18.1

%


99.9

%

2.


Automotive service


11.4

%


10.2

%


99.7

%

3.


Restaurants – full service


9.9

%


10.6

%


93.9

%

4.


Restaurants – limited service


9.2

%


8.8

%


99.7

%

5.


Family entertainment centers


6.1

%


6.7

%


99.9

%

6.


Health and fitness


5.2

%


5.2

%


99.3

%

7.


Theaters


4.6

%


4.7

%


94.9

%

8.


Recreational vehicle dealers, parts and accessories


3.5

%


3.5

%


100.0

%

9.


Equipment rental


3.2

%


2.6

%


100.0

%

10.


Automotive parts


3.1

%


3.1

%


100.0

%

11.


Home improvement


2.6

%


2.6

%


100.0

%

12.


Wholesale clubs


2.5

%


2.5

%


100.0

%

13.


Medical service providers


2.2

%


2.1

%


98.6

%

14.


General merchandise


1.7

%


1.7

%


98.7

%

15.


Furniture


1.6

%


1.7

%


99.5

%

16.


Consumer electronics


1.6

%


1.5

%


100.0

%

17.


Home furnishings


1.6

%


1.6

%


100.0

%

18.


Travel plazas


1.5

%


1.5

%


100.0

%

19.


Drug stores


1.4

%


1.5

%


100.0

%

20.


Bank


1.3

%


1.3

%


100.0

%



Other


7.8

%


8.5

%


98.6

%



Total


100.0

%


100.0

%


98.9

%

Top 10 States



State



% of Total(1)



State



% of Total(1)


1.

Texas



17.2

%


6.

Georgia



4.3

%


2.

Florida



8.9

%


7.

Indiana



3.9

%


3.

Ohio



5.6

%


8.

Tennessee



3.6

%


4.

Illinois



5.5

%


9.

California



3.4

%


5.

North Carolina



4.4

%


10.

Virginia



3.3

%















As a percentage of annual base rent, which is the annualized base rent for all leases in place.


(1) $689,364,000 as of June 30, 2021.


(2) $676,538,000 as of June 30, 2020.


(3) Rent collections received as of July 28, 2021, excluding the repayment of amounts previously deferred according to the rent deferral lease amendments.

National Retail Properties, Inc.

Property Portfolio


Top 20 Tenants





Properties


% of Total(1)

1.

7-Eleven


139



5.0

%

2.

Mister Car Wash


120



4.7

%

3.

Camping World


47



4.3

%

4.

LA Fitness


30



3.8

%

5.

GPM Investments (Convenience Stores)


153



3.3

%

6.

Flynn Restaurant Group (Taco Bell/Arby's)


204



3.2

%

7.

AMC Theatre


20



3.0

%

8.

Couche Tard (Pantry)


83



2.7

%

9.

BJ's Wholesale Club


11



2.5

%

10.

Sunoco


59



2.2

%

11.

Mavis Tire Express Services


123



2.1

%

12.

Main Event


18



1.8

%

13.

Frisch's Restaurants


73



1.8

%

14.

Fikes (Convenience Stores)


56



1.6

%

15.

Chuck E. Cheese's


53



1.6

%

16.

Best Buy


16



1.5

%

17.

Bob Evans


106



1.5

%

18.

Life Time Fitness


3



1.4

%

19.

Dave & Buster's


11



1.4

%

20.

Ahern Rentals


35



1.4

%

Lease Expirations(2)




% of

Total(1)


# of

Properties


Gross Leasable

Area(3)




% of

Total(1)


# of

Properties


Gross Leasable
Area(3)

2021


0.9

%


29



410,000



2027


6.5

%


179



2,638,000


2022


4.9

%


115



1,404,000



2028


4.7

%


156



1,178,000


2023


2.7

%


113



1,401,000



2029


3.0

%


74



1,041,000


2024


3.4

%


93



1,455,000



2030


3.7

%


105



1,185,000


2025


6.2

%


197



2,087,000



2031


8.8

%


198



2,966,000


2026


5.6

%


212



2,122,000



Thereafter


49.6

%


1,646



14,070,000




(1)

Based on the annual base rent of $689,364,000, which is the annualized base rent for all leases in place as of June 30, 2021.

(2)

As of June 30, 2021, the weighted average remaining lease term is 10.6 years.

(3)

Square feet.

National Retail Properties, Inc.

Rent Deferral Lease Amendments

(in thousands)


The following table outlines the rent deferred and corresponding recapture payback by quarter of the rent deferral lease amendments executed as of June 30, 2021 (dollars in thousands):





Deferred



Scheduled Repayment




Accrual
Basis


Cash
Basis


Total


% of Total



Accrual
Basis


Cash
Basis


Total


% of Total


Cumulative
Total

2020



$

33,602



$

18,197



$

51,799



91.6

%



$

3,239



$

20



$

3,259



5.8

%


5.8

%






















2021

Q1


678



2,018



2,696



4.8

%



10,061



674



10,735



19.0

%


24.8

%


Q2


278



750



1,028



1.8

%



8,601



1,815



10,416



18.4

%


43.2

%


Q3


34



750



784



1.4

%



4,330



1,804



6,134



10.8

%


54.0

%


Q4




250



250



0.4

%



2,951



1,804



4,755



8.4

%


62.4

%




990



3,768



4,758



8.4

%



25,943



6,097



32,040



56.6

%


62.4

%






















2022

Q1











1,780



2,223



4,003



7.1

%


69.5

%


Q2











1,729



2,223



3,952



7.0

%


76.5

%


Q3











1,201



2,223



3,424



6.0

%


82.5

%


Q4











681



2,223



2,904



5.1

%


87.6

%













5,391



8,892



14,283



25.2

%


87.6

%






















2023












19



3,092



3,111



5.4

%


93.0

%






















2024














1,932



1,932



3.5

%


96.5

%






















2025














1,932



1,932



3.5

%


100.0

%

























$

34,592



$

21,965



$

56,557






$

34,592



$

21,965



$

56,557






(PRNewsfoto/National Retail Properties, Inc.)
(PRNewsfoto/National Retail Properties, Inc.)
Cision
Cision

View original content to download multimedia:https://www.prnewswire.com/news-releases/second-quarter-2021-operating-results-and-increased-2021-guidance-announced-by-national-retail-properties-inc-301346540.html

SOURCE National Retail Properties, Inc.