EX-99.2 3 ex992-gnlsupplementalinfor.htm EX-99.2 SUPPLEMENTAL 9.30.24 Document

EXHIBIT 99.2






Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (unaudited)





Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)
Table of Contents
ItemPage
Non-GAAP Definitions4
Key Metrics6
Consolidated Balance Sheets7
Consolidated Statements of Operations8
Non-GAAP Measures9
Debt Overview11
Future Minimum Lease Rents12
Top Twenty Tenants13
Diversification by Property Type14
Diversification by Tenant Industry15
Diversification by Geography16
Lease Expirations17
Please note that totals may not add due to rounding.

Forward-looking Statements:
The statements in this supplemental package of Global Net Lease, Inc. (the “Company”) that are not historical facts may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve risks and uncertainties that could cause the outcome to be materially different. The words such as "may," "will," "seeks," "anticipates," "believes," "expects," "estimates," "projects," “potential,” “predicts,” "plans," "intends," “would,” “could,” "should" and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements are subject to a number of risks, uncertainties and other factors, many of which are outside of the Company's control, which could cause actual results to differ materially from the results contemplated by the forward-looking statements. These risks and uncertainties include the risks associated with realization of the anticipated benefits of the merger with The Necessity Retail REIT, Inc. and the internalization of the Company’s property management and advisory functions; that any potential future acquisition or disposition by the Company is subject to market conditions and capital availability and may not be identified or completed on favorable terms, or at all. Some of the risks and uncertainties, although not all risks and uncertainties, that could cause the Company’s actual results to differ materially from those presented in the Company’s forward-looking statements are set forth in the Risk Factors and “Quantitative and Qualitative Disclosures about Market Risk” in the Company’s Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q, and all of its other filings with the U.S. Securities and Exchange Commission, as such risks, uncertainties and other important factors may be updated from time to time in the Company’s subsequent reports. Further, forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise any forward-looking statement to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, unless required by law.


2


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)
Non-GAAP Financial Measures
This section discusses non-GAAP financial measures we use to evaluate our performance, including Funds from Operations (“FFO”), Core Funds from Operations (“Core FFO”), Adjusted Funds from Operations (“AFFO”), Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”), Net Operating Income (“NOI”) and Cash Net Operating Income (“Cash NOI”). While NOI is a property-level measure, AFFO is based on total Company performance and therefore reflects the impact of other items not specifically associated with NOI such as, interest expense, general and administrative expenses and operating fees to related parties. Additionally, NOI as defined herein, does not reflect an adjustment for straight-line rent but AFFO does include this adjustment. A description of these non-GAAP measures and reconciliations to the most directly comparable GAAP measure, which is net income, is provided below.
Caution on Use of Non-GAAP Measures
FFO, Core FFO, AFFO, Adjusted EBITDA, NOI, and Cash NOI should not be construed to be more relevant or accurate than the current GAAP methodology in calculating net income or in its applicability in evaluating our operating performance. The method utilized to evaluate the value and performance of real estate under GAAP should be construed as a more relevant measure of operational performance and considered more prominently than the non-GAAP measures.
Other REITs may not define FFO in accordance with the current National Association of Real Estate Investment Trusts (“NAREIT”) definition (as we do), or may interpret the current NAREIT definition differently than we do, or may calculate Core FFO or AFFO differently than we do. Consequently, our presentation of FFO, Core FFO and AFFO may not be comparable to other similarly-titled measures presented by other REITs.
We consider FFO, Core FFO and AFFO useful indicators of our performance. Because FFO, Core FFO and AFFO calculations exclude such factors as depreciation and amortization of real estate assets and gain or loss from sales of operating real estate assets (which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates), FFO, Core FFO and AFFO presentations facilitate comparisons of operating performance between periods and between other REITs.
As a result, we believe that the use of FFO, Core FFO and AFFO, together with the required GAAP presentations, provide a more complete understanding of our operating performance including relative to our peers and a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities. However, FFO, Core FFO and AFFO are not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions. Investors are cautioned that FFO, Core FFO and AFFO should only be used to assess the sustainability of our operating performance excluding these activities, as they exclude certain costs that have a negative effect on our operating performance during the periods in which these costs are incurred.
Funds from Operations, Core Funds from Operations and Adjusted Funds from Operations
Funds From Operations
Due to certain unique operating characteristics of real estate companies, as discussed below, NAREIT, an industry trade group, has promulgated a measure known as FFO, which we believe to be an appropriate supplemental measure to reflect the operating performance of a REIT. FFO is not equivalent to net income or loss as determined under GAAP.
We calculate FFO, a non-GAAP measure, consistent with the standards established over time by the Board of Governors of NAREIT, as restated in a White Paper approved by the Board of Governors of NAREIT effective in December 2018 (the “White Paper”). The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding depreciation and amortization related to real estate, gain and loss from the sale of certain real estate assets, gain and loss from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Adjustments for unconsolidated partnerships and joint ventures are calculated to exclude the proportionate share of the non-controlling interest to arrive at FFO, Core FFO, AFFO and NOI attributable to stockholders, as applicable. Our FFO calculation complies with NAREIT’s definition.
The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, and straight-line amortization of intangibles, which implies that the value of a real estate asset diminishes predictably over time. We believe that, because real estate values historically rise and fall with market conditions, including inflation, interest rates, unemployment and consumer spending, presentations of operating results for a REIT using historical accounting for depreciation and certain other items may be less informative. Historical accounting for real estate involves the use of GAAP. Any other method of accounting for real estate such as the fair value method cannot be construed to be any more accurate or relevant than the comparable methodologies of real estate valuation found in GAAP. Nevertheless, we believe that the use of FFO, which excludes the impact of real estate related depreciation and amortization, among other things, provides a more complete understanding of our performance to investors and to management, and, when compared year over year, reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income.
3


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)
Core Funds From Operations
In calculating Core FFO, we start with FFO, then we exclude certain non-core items such as merger, transaction and other costs, settlement costs related to our Blackwells/Related Parties litigation, as well as certain other costs that are considered to be non-core, such as debt extinguishment costs. The purchase of properties, and the corresponding expenses associated with that process, is a key operational feature of our core business plan to generate operational income and cash flows in order to make dividend payments to stockholders. In evaluating investments in real estate, we differentiate the costs to acquire the investment from the subsequent operations of the investment. We also add back non-cash write-offs of deferred financing costs and prepayment penalties incurred with the early extinguishment of debt which are included in net income but are considered financing cash flows when paid in the statement of cash flows. We consider these write-offs and prepayment penalties to be capital transactions and not indicative of operations. By excluding expensed acquisition, transaction and other costs as well as non-core costs, we believe Core FFO provides useful supplemental information that is comparable for each type of real estate investment and is consistent with management’s analysis of the investing and operating performance of our properties.
Adjusted Funds From Operations
In calculating AFFO, we start with Core FFO, then we exclude certain income or expense items from AFFO that we consider more reflective of investing activities, other non-cash income and expense items and the income and expense effects of other activities or items, including items that were paid in cash that are not a fundamental attribute of our business plan or were one time or non-recurring items. These items include, for example, early extinguishment of debt and other items excluded in Core FFO as well as unrealized gain and loss, which may not ultimately be realized, such as gain or loss on derivative instruments, gain or loss on foreign currency transactions, and gain or loss on investments. In addition, by excluding non-cash income and expense items such as amortization of above-market and below-market leases intangibles, amortization of deferred financing costs, straight-line rent and equity-based compensation from AFFO, we believe we provide useful information regarding income and expense items which have a direct impact on our ongoing operating performance. We also exclude revenue attributable to the reimbursement by third parties of financing costs that we originally incurred because these revenues are not, in our view, related to operating performance. We also include the realized gain or loss on foreign currency exchange contracts for AFFO as such items are part of our ongoing operations and affect our current operating performance.
In calculating AFFO, we also exclude certain expenses which under GAAP are treated as operating expenses in determining operating net income. All paid and accrued acquisition, transaction and other costs (including prepayment penalties for debt extinguishments and merger related expenses) and certain other expenses, including expenses incurred for our 2023 proxy contest and related Blackwells/Related Parties litigation, expenses related to our European tax restructuring and transition costs related to the Merger and Internalization, negatively impact our operating performance during the period in which expenses are incurred or properties are acquired and will also have negative effects on returns to investors, but are not reflective of our on-going performance. Further, under GAAP, certain contemplated non-cash fair value and other non-cash adjustments are considered operating non-cash adjustments to net income. In addition, as discussed above, we view gain and loss from fair value adjustments as items which are unrealized and may not ultimately be realized and not reflective of ongoing operations and are therefore typically adjusted for when assessing operating performance. Excluding income and expense items detailed above from our calculation of AFFO provides information consistent with management’s analysis of our operating performance. Additionally, fair value adjustments, which are based on the impact of current market fluctuations and underlying assessments of general market conditions, but can also result from operational factors such as rental and occupancy rates, may not be directly related or attributable to our current operating performance. By excluding such changes that may reflect anticipated and unrealized gain or loss, we believe AFFO provides useful supplemental information. By providing AFFO, we believe we are presenting useful information that can be used to, among other things, assess our performance without the impact of transactions or other items that are not related to our portfolio of properties. AFFO presented by us may not be comparable to AFFO reported by other REITs that define AFFO differently. Furthermore, we believe that in order to facilitate a clear understanding of our operating results, AFFO should be examined in conjunction with net income (loss) calculated in accordance with GAAP and presented in our consolidated financial statements. AFFO should not be considered as an alternative to net income (loss) as an indication of our performance or to cash flows as a measure of our liquidity or ability to make distributions.

4


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)
Adjusted Earnings before Interest, Taxes, Depreciation and Amortization, Net Operating Income and Cash Net Operating Income.
We believe that Adjusted EBITDA, which is defined as earnings before interest, taxes, depreciation and amortization adjusted for acquisition, transaction and other costs, other non-cash items and including our pro-rata share from unconsolidated joint ventures, is an appropriate measure of our ability to incur and service debt. We also exclude revenue attributable to the reimbursement by third parties of financing costs that we originally incurred because these revenues are not, in our view, related to operating performance. All paid and accrued acquisition, transaction and other costs (including prepayment penalties for debt extinguishments) and certain other expenses, including general and administrative expenses incurred for the 2023 proxy contest, related Blackwells/Related Parties litigation, expenses related to our European tax restructuring and transition costs related to the Merger and Internalization negatively impact our operating performance during the period in which expenses are incurred or properties are acquired and will also have negative effects on returns to investors, but are not reflective of on-going performance. Due to the increase in general and administrative expenses as a result of the 2023 proxy contest and related litigation as a portion of our total general and administrative expenses in the first quarter of 2023, we began including this adjustment to arrive at Adjusted EBITDA in order to better reflect our operating performance. Adjusted EBITDA should not be considered as an alternative to cash flows from operating activities, as a measure of our liquidity or as an alternative to net income as an indicator of our operating activities. Other REITs may calculate Adjusted EBITDA differently and our calculation should not be compared to that of other REITs.
NOI is a non-GAAP financial measure equal to net income (loss), the most directly comparable GAAP financial measure, less discontinued operations, interest, other income and income from preferred equity investments and investment securities, plus corporate general and administrative expense, acquisition, transaction and other costs, depreciation and amortization, other non-cash expenses and interest expense. We use NOI internally as a performance measure and believe NOI provides useful information to investors regarding our financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. Therefore, we believe NOI is a useful measure for evaluating the operating performance of our real estate assets and to make decisions about resource allocations. Further, we believe NOI is useful to investors as a performance measure because, when compared across periods, NOI reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition activity on an unlevered basis, providing perspective not immediately apparent from net income. NOI excludes certain components from net income in order to provide results that are more closely related to a property’s results of operations. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. In addition, depreciation and amortization, because of historical cost accounting and useful life estimates, may distort operating performance at the property level. NOI presented by us may not be comparable to NOI reported by other REITs that define NOI differently. We believe that in order to facilitate a clear understanding of our operating results, NOI should be examined in conjunction with net income (loss) as presented in our consolidated financial statements. NOI should not be considered as an alternative to net income (loss) as an indication of our performance or to cash flows as a measure of our liquidity.
Cash NOI is a non-GAAP financial measure that is intended to reflect the performance of our properties. We define Cash NOI as net operating income (which is separately defined herein) excluding amortization of above/below market lease intangibles and straight-line rent adjustments that are included in GAAP lease revenues. We believe that Cash NOI is a helpful measure that both investors and management can use to evaluate the current financial performance of our properties and it allows for comparison of our operating performance between periods and to other REITs. Cash NOI should not be considered as an alternative to net income, as an indication of our financial performance, or to cash flows as a measure of liquidity or our ability to fund all needs. The method by which we calculate and present Cash NOI may not be directly comparable to the way other REITs calculate and present Cash NOI.
Cash Paid for Interest is calculated based on the interest expense less non-cash portion of interest expense and amortization of mortgage (discount) premium, net. Management believes that Cash Paid for Interest provides useful information to investors to assess our overall solvency and financial flexibility. Cash Paid for Interest should not be considered as an alternative to interest expense as determined in accordance with GAAP or any other GAAP financial measures and should only be considered together with and as a supplement to our financial information prepared in accordance with GAAP.

5


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)
Key Metrics
As of and for the three months ended September 30, 2024
Amounts in thousands, except per share data, ratios and percentages
Financial Results
Revenue from tenants$196,564 
Net loss attributable to common stockholders$(76,571)
Basic and diluted net loss per share attributable to common stockholders [2]
$(0.33)
Cash NOI [1]
$159,511 
Adjusted EBITDA [1]
$150,589 
AFFO attributable to common stockholders [1]
$73,856 
Dividends per share - third quarter [3]
$0.275 
Dividend yield - annualized, based on quarter end share price15.0 %
Balance Sheet and Capitalization
Gross asset value [4]
$8,474,584
Net debt [5] [6]
$4,843,015
Total consolidated debt [6]
$4,970,264
Total assets$7,335,870
Liquidity [7]
$252,662
Common shares outstanding as of September 30, 2024 (thousands)
230,818
Net debt to gross asset value57.1 %
Net debt to annualized adjusted EBITDA [8]
8.0 x
Weighted-average interest rate cost [9]
4.8 %
Weighted-average debt maturity (years) [10]
3.2 
Interest Coverage Ratio [11]
2.5 x
Real Estate PortfolioTotal
Number of properties1,223 
Square footage (millions)61.9 
Leased96 %
Weighted-average remaining lease term (years) [12]
6.3 
Footnotes:
[1]This Non-GAAP metric is reconciled below.
[2]Adjusted for net income attributable to common stockholders for common share equivalents.
[3]Represents quarterly dividend per share rate based off the annualized dividend rate of $1.10 that was in effect beginning in the second quarter of 2024.
[4]Defined as total assets plus accumulated depreciation and amortization as of September 30, 2024.
[5]Represents total debt outstanding of $5.0 billion, less cash and cash equivalents of $127.2 million.
[6]Excludes the effect of discounts and deferred financing costs, net.
[7]Liquidity includes $125.4 million of availability under the credit facility and $127.2 million of cash and cash equivalents as of September 30, 2024.
[8]Annualized adjusted EBITDA annualized based on Adjusted EBITDA for the quarter ended September 30, 2024 multiplied by four.
[9]The weighted average interest rate cost is based on the outstanding principal balance of the debt.
[10]The weighted average debt maturity is based on the outstanding principal balance of the debt.
[11]The interest coverage ratio is calculated by dividing adjusted EBITDA for the applicable quarter by cash paid for interest (calculated based on the interest expense less non-cash portion of interest expense and amortization of mortgage (discount) premium, net). Adjusted EBITDA and cash paid for interest are Non-GAAP metrics and are reconciled below.
[12]The weighted-average remaining lease term (years) is based on square feet.
6

Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024

Consolidated Balance Sheets
Amounts in thousands
September 30,
2024
December 31,
2023
(Unaudited)
ASSETS 
Real estate investments, at cost:
Land$1,268,106 $1,430,607 
Buildings, fixtures and improvements5,505,148 5,842,314 
Construction in progress5,504 23,242 
Acquired intangible lease assets1,128,991 1,359,981 
Total real estate investments, at cost7,907,749 8,656,144 
Less accumulated depreciation and amortization(1,138,714)(1,083,824)
Total real estate investments, net6,769,035 7,572,320 
Assets held for sale9,391 3,188 
Cash and cash equivalents127,249 121,566 
Restricted cash53,526 40,833 
Derivative assets, at fair value1,114 10,615 
Unbilled straight-line rent98,914 84,254 
Operating lease right-of-use asset78,278 77,008 
Prepaid expenses and other assets130,077 121,997 
Deferred tax assets4,822 4,808 
Goodwill 52,255 46,976 
Deferred financing costs, net11,209 15,412 
Total Assets$7,335,870 $8,098,977 
LIABILITIES AND EQUITY  
Mortgage notes payable, net$2,273,464 $2,517,868 
Revolving credit facility1,583,936 1,744,182 
Senior notes, net900,905 886,045 
Acquired intangible lease liabilities, net80,125 95,810 
Derivative liabilities, at fair value18,656 5,145 
Accounts payable and accrued expenses90,653 99,014 
Operating lease liability50,126 48,369 
Prepaid rent44,821 46,213 
Deferred tax liability6,152 6,009 
Dividends payable11,830 11,173 
Total Liabilities5,060,668 5,459,828 
Commitments and contingencies— — 
Stockholders’ Equity:
7.25% Series A cumulative redeemable preferred stock68 68 
6.875% Series B cumulative redeemable perpetual preferred stock47 47 
7.50% Series D cumulative redeemable perpetual preferred stock79 79 
7.375% Series E cumulative redeemable perpetual preferred stock46 46 
Common stock3,638 3,639 
Additional paid-in capital4,354,823 4,350,112 
Accumulated other comprehensive loss(16,751)(14,096)
Accumulated deficit(2,069,400)(1,702,143)
Total Stockholders’ Equity2,272,550 2,637,752 
Non-controlling interest2,652 1,397 
Total Equity2,275,202 2,639,149 
Total Liabilities and Equity$7,335,870 $8,098,977 

7


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)

Consolidated Statements of Operations
Amounts in thousands, except per share data

 Three Months Ended
September 30,
2024
June 30,
2024
March 31, 2024December 31,
2023
Revenue from tenants$196,564 $203,286 $206,045 $206,726 
Expenses:   
Property operating33,515 35,533 37,830 37,037 
Operating fees to related parties— — — (580)
Impairment charges38,583 27,402 4,327 2,978 
Merger, transaction and other costs1,901 1,572 761 4,349 
Settlement costs— — — — 
General and administrative12,598 15,196 16,177 16,867 
Equity-based compensation2,309 2,340 1,973 1,058 
Depreciation and amortization85,430 89,493 92,000 98,713 
Total expenses174,336 171,536 153,068 160,422 
Operating income before (loss) gain on dispositions of real estate investments22,228 31,750 52,977 46,304 
(Loss) gain on dispositions of real estate investments(4,280)34,102 5,867 (988)
Operating income17,948 65,852 58,844 45,316 
Other income (expense):
Interest expense(77,130)(89,815)(82,753)(83,575)
Loss on extinguishment of debt(317)(13,090)(58)(817)
(Loss) gain on derivative instruments(4,742)530 1,588 (4,478)
Unrealized gains on undesignated foreign currency advances and other hedge ineffectiveness— 300 1,032 — 
Other (expense) income (49)309 (16)435 
Total other expense, net(82,238)(101,766)(80,207)(88,435)
Net loss before income tax(64,290)(35,914)(21,363)(43,119)
Income tax (expense) benefit(1,345)250 (2,388)(5,459)
Net loss(65,635)(35,664)(23,751)(48,578)
Preferred stock dividends(10,936)(10,936)(10,936)(10,936)
Net loss attributable to common stockholders$(76,571)$(46,600)$(34,687)$(59,514)
Basic and Diluted Loss Per Share:
Net loss per share attributable to common stockholders — Basic and Diluted$(0.33)$(0.20)$(0.15)$(0.26)
Weighted average shares outstanding — Basic and Diluted230,463 230,381 230,320 230,320 

8


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)

Non-GAAP Measures
Amounts in thousands, except per share data
 Three Months Ended
September 30,
2024
June 30,
2024
March 31, 2024December 31,
2023
EBITDA:
Net loss$(65,635)$(35,664)$(23,751)$(48,578)
Depreciation and amortization85,430 89,493 92,000 98,713 
Interest expense77,130 89,815 82,753 83,575 
Income tax expense (benefit) 1,345 (250)2,388 5,459 
EBITDA 98,270 143,394 153,390 139,169 
Impairment charges38,583 27,402 4,327 2,978 
Equity-based compensation2,309 2,340 1,973 1,058 
Merger, transaction and other costs [1]
1,901 1,572 761 4,349 
Loss (gain) on dispositions of real estate investments4,280 (34,102)(5,867)988 
Loss (gain ) on derivative instruments4,742 (530)(1,588)4,478 
Unrealized gains on undesignated foreign currency advances and other hedge ineffectiveness— (300)(1,032)— 
Loss on extinguishment of debt317 13,090 58 817 
Other expense (income) 49 (309)16 (435)
Expenses attributable to European tax restructuring [2]
— 16 469 2,169 
Transition costs related to the Merger and Internalization [3]
138 995 2,826 2,484 
Adjusted EBITDA150,589 153,568 155,333 158,055 
Operating fees to related parties— — — (580)
General and administrative12,598 15,196 16,177 16,867 
Expenses attributable to European tax restructuring [2]
— (16)(469)(2,169)
Transition costs related to the Merger and Internalization [3]
(138)(995)(2,826)(2,484)
NOI163,049 167,753 168,215 169,689 
Amortization related to above- and below-market lease intangibles and right-of-use assets, net1,805 1,901 2,225 1,907 
Straight-line rent(5,343)(5,349)(4,562)(6,720)
Cash NOI $159,511 $164,305 $165,878 $164,876 
Cash Paid for Interest:
Interest Expense$77,130 $89,815 $82,753 $83,575 
Non-cash portion of interest expense(2,496)(2,580)(2,394)(2,408)
Amortization of discounts on mortgages and senior notes(14,156)(24,080)(15,338)(15,078)
Total cash paid for interest$60,478 $63,155 $65,021 $66,089 
________
[1]For the three months ended September 30, 2024, June 30, 2024, March 31, 2024 and December 31, 2023, these costs primarily consist of advisory, legal and other professional costs that were directly related to the Merger and Internalization.
[2]Amounts relate to costs incurred related to the tax restructuring of our European entities. We do not consider these expenses to be part of our normal operating performance and have, accordingly, increased Adjusted EBITDA for these amounts.
[3] Amounts include costs related to (i) compensation incurred for our former Co-Chief Executive Officer who retired effective March 31, 2024; (ii) a transition service agreement with the former Advisor and; (iii) insurance premiums related to expiring directors and officers insurance of former RTL directors. We do not consider these expenses to be part of our normal operating performance and have, accordingly, increased Adjusted EBITDA for these amounts.
9


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)

Non-GAAP Measures
Amounts in thousands, except per share data
 Three Months Ended
September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
Funds from operations (FFO):
Net loss attributable to common stockholders (in accordance with GAAP)$(76,571)$(46,600)$(34,687)$(59,514)
Impairment charges38,583 27,402 4,327 2,978 
Depreciation and amortization85,430 89,493 92,000 98,713 
Loss (gain) on dispositions of real estate investments 4,280 (34,102)(5,867)988 
FFO (as defined by NAREIT) attributable to common stockholders 51,722 36,193 55,773 43,165 
Merger, transaction and other costs [1]
1,901 1,572 761 4,349 
Loss on extinguishment of debt317 13,090 58 817 
Core FFO attributable to common stockholders 53,940 50,855 56,592 48,331 
Non-cash equity-based compensation2,309 2,340 1,973 1,058 
Non-cash portion of interest expense2,496 2,580 2,394 2,408 
Amortization related to above and below-market lease intangibles and right-of-use assets, net1,805 1,901 2,225 1,907 
Straight-line rent(5,343)(5,349)(4,562)(6,720)
 Unrealized gains on undesignated foreign currency advances and other hedge ineffectiveness— (300)(1,032)— 
Eliminate unrealized losses (gains) on foreign currency transactions [2]
4,360 (230)(1,259)4,941 
Amortization of discounts on mortgages and senior notes14,156 24,080 15,338 15,078 
  Expenses attributable to European tax restructuring [3]
— 16 469 2,169 
  Transition costs related to the Merger and Internalization [4]
138 995 2,826 2,484 
Forfeited disposition deposit [5]
(5)(196)— — 
Adjusted funds from operations (AFFO) attributable to common stockholders $73,856 $76,692 $74,964 $71,656 
Weighted average common shares outstanding — Basic and Diluted230,463 230,381 230,320 230,320 
Net loss per share attributable to common shareholders$(0.33)$(0.20)$(0.15)$(0.26)
FFO per diluted common share$0.22 $0.16 $0.24 $0.19 
Core FFO per diluted common share$0.23 $0.22 $0.25 $0.21 
AFFO per diluted common share$0.32 $0.33 $0.33 $0.31 
Dividends declared to common stockholders$63,722 $63,754 $81,923 $81,891 
________
[1]For the three months ended September 30, 2024, June 30, 2024, March 31, 2024 and December 31, 2023, these costs primarily consist of advisory, legal and other professional costs that were directly related to the REIT Merger and Internalization Merger.
[2]For AFFO purposes, we add back unrealized (gain) loss. For the three months ended September 30, 2024, the loss on derivative instruments was $4.7 million which consisted of unrealized losses of $4.4 million and realized losses of $0.3 million. For the three months ended June 30, 2024, the gain on derivative instruments was $0.5 million which consisted of unrealized gains of $0.2 million and realized gains of $0.3 million. For the three months ended March 31, 2024, the gain on derivative instruments was $1.6 million which consisted of unrealized gains of $1.3 million and realized gains of $0.3 million. For the three months ended December 31, 2023, the loss on derivative instruments was $4.5 million, which consisted of unrealized losses of $4.9 million and realized gains of $0.4 million.
[3]Amounts relate to costs incurred related to the tax restructuring of our European entities. We do not consider these expenses to be part of our normal operating performance and have, accordingly, increased AFFO for these amounts.
[4] Amounts include costs related to (i) compensation incurred for our former Co-Chief Executive Officer who retired effective March 31, 2024; (ii) a transition service agreement with the former Advisor and; (iii) insurance premiums related to expiring directors and officers insurance of former RTL directors. We do not consider these expenses to be part of our normal operating performance and have, accordingly, increased AFFO for these amounts.
[5] Represents a forfeited deposit from a potential buyer of one of our properties, which is recorded in other income in our consolidated statement of operations. We do not consider this income to be part of our normal operating performance and have, accordingly, decreased AFFO for this amount.
10


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)
Debt Overview
As of September 30, 2024
Year of Maturity
Number of Encumbered Properties [1]
Weighted-Average Debt Maturity (Years) [1]
Weighted-Average Interest Rate [2]
Total Outstanding Balance [3] (In thousands)
Percent
Non-Recourse Debt
2024 (remainder)— — — %$589 
2025 329 0.9 3.8 %521,241 
2026 95 1.6 3.8 %105,755 
202710 3.1 4.4 %163,191 
2028125 3.6 4.2 %529,620 
2029150 4.6 5.0 %665,674 
Thereafter 105 8.1 5.4 %400,258 
Total Non-Recourse Debt 814 3.9 4.5 %2,386,328 48 %
Recourse Debt
2026 - Revolving Credit Facility1.8 5.8 %1,583,936 
2027 - 3.75% Senior Notes3.2 3.8 %500,000 
2028 - 4.50% Senior Notes4.0 4.5 %500,000 
Total Recourse Debt2.5 5.1 %2,583,936 52 %
Total Debt3.2 4.8 %$4,970,264 100 %
Total Debt by CurrencyPercent
USD79 %
EUR11 %
GBP%
CAD%
Total100 %

Footnotes:
[1]For non-recourse debt, amounts are shown within the year that the loan fully matures.
[2]As of September 30, 2024, the Company’s total combined debt was 91.0% fixed rate or swapped to a fixed rate and 9.0% floating rate.
[3]Excludes the effect of mortgage discounts and deferred financing costs, net. Current balances as of September 30, 2024 are shown in the year the debt matures.
11


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)

Future Minimum Lease Rents
As of September 30, 2024
Amounts in thousands

Future Minimum
Base Rent Payments
[1]
2024 (remainder)$163,344 
2025643,517 
2026601,970 
2027541,692 
2028478,893 
2029393,208 
Thereafter1,823,837 
Total$4,646,461 
Footnotes:
[1]Base rent assumes exchange rates of £1.00 to $1.34 for GBP, €1.00 to $1.12 for EUR and C$1.00 to $0.74 as of September 30, 2024 for illustrative purposes, as applicable.
12


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)

Diversification by Property Type/Segment

As of September 30, 2024
Amounts in thousands, except percentages


Based on Annualized Straight-Line Rent:

Total Portfolio
Unencumbered Portfolio [2]
Property Type/Segment
Annualized SL Rent [1]
SL Rent PercentSquare FeetSq. ft. Percent
Annualized SL Rent [1]
SL Rent PercentSquare FeetSq. ft. Percent
Industrial & Distribution$225,229 33 %32,040 52 %$126,812 34 %17,779 51 %
Multi-Tenant Retail 183,268 27 %15,174 25 %109,866 30 %9,643 28 %
Single-Tenant Retail 150,702 22 %7,750 13 %40,982 11 %2,585 %
Office 125,474 18 %6,930 10 %93,467 25 %4,838 14 %
Total $684,673 100 %61,894 100 %$371,127 100 %34,845 100 %
 
Footnotes:
[1]SL Rent (Straight-line rent) is on an annualized basis and assumes exchange rates of £1.00 to $1.34 for GBP, €1.00 to $1.12 for EUR and C$1.00 to $0.74 as of September 30, 2024 for illustrative purposes, as applicable.
[2] Includes properties on the credit facility borrowing base.



Based on Annualized Base Rent:


Total Portfolio
Unencumbered Portfolio [2]
Property Type/Segment
Annualized Base Rent [1]
Base Rent PercentSquare FeetSq. ft. Percent
Annualized Base Rent [1]
Base Rent PercentSquare FeetSq. ft. Percent
Industrial & Distribution$219,053 33 %32,040 52 %$121,894 33 %17,779 51 %
Multi-Tenant Retail 185,864 28 %15,174 25 %112,924 31 %9,643 28 %
Single-Tenant Retail 139,735 21 %7,750 13 %39,762 11 %2,585 %
Office 127,674 18 %6,930 10 %94,316 26 %4,838 14 %
Total $672,326 100 %61,894 100 %$368,896 101 %34,845 100 %

[1]Annualized Base Rent is on an annualized basis and assumes exchange rates of £1.00 to $1.34 for GBP, €1.00 to $1.12 for EUR and C$1.00 to $0.74 as of September 30, 2024 for illustrative purposes, as applicable.
[2] Includes properties on the credit facility borrowing base.
13


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)

Diversification by Tenant Industry
As of September 30, 2024
Amounts in thousands, except percentages


Total Portfolio
Unencumbered Portfolio [3]
Industry Type
Annualized SL Rent [1]
SL Rent PercentLeased Square FeetSq. ft. Percent
Annualized SL Rent [1]
SL Rent PercentLeased Square FeetSq. ft. Percent
Financial Services$47,824 %3,159 %$46,282 12 %2,938 %
Auto Manufacturing 43,568 %4,237 %26,161 %1,736 %
Healthcare 38,890 %1,697 %11,421 %561 %
Discount Retail 36,128 %3,679 %12,389 %1,215 %
Specialty Retail32,343 %2,809 %18,354 %1,687 %
Gas/Convenience28,672 %655 %3,597 %79 — %
Freight25,739 %2,766 %9,577 %875 %
Consumer Goods22,117 %4,705 %20,532 %4,036 12 %
Home Improvement19,979 %2,496 %7,522 %396 %
Quick Service Restaurant18,468 %553 %3,009 %94 — %
Apparel Retail17,198 %1,243 %9,456 %687 %
Other [2]
353,747 51 %31,498 53 %202,827 54 %18,647 57 %
Total $684,673 100 %59,497 100 %$371,127 100 %32,951 100 %

Footnotes:
[1]SL Rent (Straight-line rent) is on an annualized basis and assumes exchange rates of £1.00 to $1.34 for GBP, €1.00 to $1.12 for EUR and C$1.00 to $0.74 as of September 30, 2024 for illustrative purposes, as applicable.
[2]Other includes 78 industry types as of September 30, 2024.
[3]Includes properties on the credit facility borrowing base.
14


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)

Top Twenty Tenants
As of September 30, 2024
Amounts in thousands, except percentages


Tenant / Lease GuarantorProperty Type/SegmentTenant Industry
Annualized SL Rent [1]
SL Rent Percent
FedExIndustrial & DistributionFreight$22,762 3.3 %
Imperial Reliance, LLCSingle Tenant Retail Gas/Convenience22,296 3.3 %
McLarenIndustrial & DistributionAuto Manufacturing20,573 3.0 %
FreseniusSingle Tenant Retail Healthcare15,179 2.2 %
WhirlpoolIndustrial & DistributionConsumer Goods14,688 2.1 %
Home DepotIndustrial & Distribution/Multi-Tenant RetailHome Improvement13,681 2.0 %
Government Services Administration (GSA)OfficeGovernment11,760 1.7 %
ING BankOfficeFinancial Services10,802 1.6 %
FCA USAIndustrial & DistributionAuto Manufacturing10,147 1.5 %
Dollar GeneralSingle Tenant Retail Discount Retail9,745 1.4 %
Broadridge Financial SolutionsIndustrial & DistributionFinancial Services9,332 1.4 %
Truist BankSingle Tenant Retail Retail Banking9,270 1.4 %
PetSmartMulti Tenant Retail Pet Supplies9,046 1.3 %
The Kroger Co. of MichiganIndustrial & DistributionLogistics8,500 1.2 %
Dick's Sporting GoodsMulti Tenant Retail Sporting Goods8,325 1.2 %
FinnairIndustrial & DistributionAerospace8,030 1.2 %
Contractors SteelIndustrial & DistributionMetal Processing7,952 1.2 %
Kohl's CorporationMulti Tenant Retail Department Store7,022 1.0 %
Harper CollinsIndustrial & DistributionPublishing6,871 1.0 %
Boots UK LimitedSingle Tenant Retail Pharmacy6,446 0.9 %
   Subtotal    232,427 33.9 %
     
Remaining portfolio    452,246 66.1 %
     
Total Portfolio$684,673 100 %

Footnotes:
[1]SL Rent (Straight-line rent) is on an annualized basis and assumes exchange rates of £1.00 to $1.34 for GBP, €1.00 to $1.12 for EUR and C$1.00 to $0.74 as of September 30, 2024 for illustrative purposes, as applicable.
15


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)
Diversification by Geography — As of September 30, 2024 (Amounts in thousands, except percentages)
Total Portfolio
Unencumbered Portfolio [2]
Region
Annualized SL Rent [1]
SL Rent PercentSquare FeetSq. ft. Percent
Annualized SL Rent [1]
SL Rent PercentSquare FeetSq. ft. Percent
United States$545,579 79.7 %50,755 82.2 %$245,817 66.3 %25,161 72.2 %
   Michigan 60,703 8.9 %6,468 10.4 %22,140 6.0 %2,432 7.0 %
   Texas 41,178 6.0 %2,928 4.7 %16,225 4.4 %1,358 3.9 %
   Ohio 40,929 6.0 %5,925 9.6 %23,827 6.4 %4,004 11.5 %
   North Carolina33,304 4.9 %3,758 6.1 %15,148 4.1 %2,184 6.3 %
   Georgia30,154 4.4 %2,211 3.6 %4,091 1.1 %314 0.9 %
   Illinois27,494 4.0 %2,796 4.5 %16,999 4.6 %1,900 5.5 %
   Florida24,019 3.5 %1,614 2.6 %13,550 3.7 %946 2.7 %
   Alabama23,922 3.5 %2,011 3.2 %10,256 2.8 %973 2.8 %
   South Carolina20,827 3.0 %2,335 3.8 %4,816 1.3 %558 1.6 %
   Kentucky19,095 2.8 %1,498 2.4 %8,590 2.3 %755 2.2 %
   Pennsylvania17,408 2.5 %1,274 2.1 %8,436 2.3 %602 1.7 %
   Indiana16,866 2.5 %2,425 3.9 %10,356 2.8 %1,359 3.9 %
   Missouri15,011 2.2 %1,221 2.0 %7,782 2.1 %612 1.8 %
   Oklahoma14,857 2.2 %1,187 1.9 %6,376 1.7 %564 1.6 %
   California13,030 1.9 %1,152 1.9 %11,500 3.1 %873 2.5 %
   Louisiana11,781 1.7 %988 1.6 %3,369 0.9 %494 1.4 %
   Tennessee11,123 1.6 %1,302 2.1 %6,902 1.9 %673 1.9 %
   Massachusetts10,973 1.6 %1,007 1.6 %10,244 2.8 %969 2.8 %
   New Jersey10,057 1.5 %430 0.7 %— — %— — %
   New York9,027 1.3 %1,073 1.7 %4,245 1.1 %356 1.0 %
   Nevada8,544 1.2 %423 0.7 %344 0.1 %14 — %
   Wisconsin8,400 1.2 %664 1.1 %5,124 1.4 %359 1.0 %
   Kansas8,142 1.2 %692 1.1 %3,220 0.9 %293 0.8 %
   Arkansas7,739 1.1 %486 0.8 %5,605 1.5 %398 1.1 %
   Mississippi7,687 1.1 %616 1.0 %542 0.1 %23 0.1 %
   New Mexico5,351 0.8 %415 0.7 %3,534 1.0 %301 0.9 %
   Maryland4,848 0.7 %419 0.7 %1,870 0.5 %170 0.5 %
   Connecticut4,598 0.7 %402 0.7 %2,742 0.7 %305 0.9 %
   Virginia4,116 0.6 %324 0.5 %2,405 0.6 %228 0.7 %
   Iowa3,841 0.6 %402 0.6 %2,365 0.6 %269 0.8 %
   Minnesota3,330 0.5 %335 0.5 %1,124 0.3 %210 0.6 %
   Colorado3,201 0.5 %122 0.2 %2,694 0.7 %87 0.2 %
   West Virginia3,134 0.5 %345 0.6 %354 0.1 %47 0.1 %
   New Hampshire2,917 0.4 %345 0.6 %2,380 0.6 %256 0.7 %
   Maine2,278 0.3 %76 0.1 %2,077 0.6 %64 0.2 %
   Rhode Island2,207 0.3 %107 0.2 %772 0.2 %21 0.1 %
   North Dakota1,855 0.3 %193 0.3 %925 0.2 %47 0.1 %
   Wyoming1,828 0.3 %103 0.2 %— — %— — %
   Nebraska1,761 0.3 %113 0.2 %794 0.2 %39 0.1 %
   Montana1,663 0.2 %100 0.2 %— — %— — %
   South Dakota1,489 0.2 %101 0.2 %1,125 0.3 %54 0.2 %
   Utah1,444 0.2 %53 0.1 %329 0.1 %12 — %
   Vermont1,338 0.2 %235 0.4 %102 — %22 0.1 %
   Idaho731 0.1 %36 0.1 %198 0.1 %— %
   Alaska424 0.1 %— %— — %— — %
   Arizona366 0.1 %22 — %— — %— — %
   Delaware340 — %10 — %340 0.1 %10 — %
   Washington, DC249 — %— %— — %— — %
United Kingdom72,136 10.5 %4,837 7.8 %72,133 19.5 %4,839 13.9 %
Netherlands17,329 2.5 %1,007 1.6 %17,329 4.7 %1,007 2.9 %
Finland13,781 2.0 %1,457 2.4 %— — %— — %
Germany10,573 1.5 %1,584 2.6 %10,573 2.9 %1,584 4.5 %
France7,977 1.2 %1,416 2.3 %7,977 2.2 %1,416 4.1 %
Channel Islands6,031 0.9 %114 0.2 %6,031 1.6 %114 0.3 %
Luxembourg5,956 0.9 %156 0.3 %5,956 1.6 %156 0.4 %
Canada3,071 0.4 %372 0.6 %3,071 0.8 %372 1.1 %
Italy2,240 0.3 %196 0.3 %2,240 0.6 %196 0.6 %
Total$684,673 100 %61,894 100 %$371,127 100 %34,845 100 %
Footnotes:
[1]SL Rent (Straight-line rent) is on an annualized basis and assumes exchange rates of £1.00 to $1.34 for GBP, €1.00 to $1.12 for EUR and C$1.00 to $0.74 as of September 30, 2024 for illustrative purposes, as applicable.
16


Global Net Lease, Inc.
Supplemental Information
Quarter ended September 30, 2024 (Unaudited)

Lease Expirations
As of September 30, 2024


Year of ExpirationNumber of Leases Expiring
Annualized SL Rent [1]
Annualized SL Rent PercentLeased Square FeetPercent of Rentable Square Feet Expiring
(In thousands)(In thousands)
2024 (Remaining)71$12,159 1.8 %767 1.0 %
202516846,937 6.9 %4,293 7.0 %
202620758,644 8.6 %4,225 7.0 %
202725759,630 8.7 %5,413 9.0 %
202831185,742 12.5 %8,876 15.0 %
202929588,747 13.0 %8,471 14.0 %
203016159,669 8.7 %4,548 8.0 %
20318334,013 5.0 %5,268 9.0 %
203210036,826 5.4 %3,037 5.0 %
20339238,887 5.7 %2,877 5.0 %
20348629,503 4.3 %1,928 3.0 %
20343215,745 2.3 %1,409 2.0 %
20364911,858 1.7 %1,100 2.0 %
2037243,776 0.6 %235 — %
203813830,980 4.5 %1,839 3.0 %
Thereafter (>2038)23471,557 10.5 %5,211 9.0 %
Total2,308$684,673 100 %59,497 100 %
Footnotes:
[1]Annualized rental income converted from local currency into USD as of September 30, 2024 for the in-place lease in the property on a straight-line basis, which includes tenant concessions such as free rent, as applicable.
17