# Rexford Industrial Realty, Inc. (REXR) FY 2024 MD&A

Verbatim Item 7 Management's Discussion and Analysis from Rexford Industrial Realty, Inc.'s 10-K for fiscal year 2024.

SEC filing source: https://www.sec.gov/Archives/edgar/data/1571283/000157128325000006/rexr-20241231.htm
Accession: 0001571283-25-000006
Filing date: 2025-02-10
Report date: 2024-12-31
Extracted from a substantive MD&A body after the formal Item 7 span was a TOC or reference stub.
Confidence: high

Company profile: /company/REXR/
All MD&A years: /company/REXR/mda/
Previous year: /company/REXR/mda/fy2023/ (FY 2023)
Next year: /company/REXR/mda/fy2025/ (FY 2025)

Results of Operations

Our consolidated results of operations are often not comparable from period to period due to the effect of (i) property acquisitions, (ii) property dispositions and (iii) properties that are taken out of service for repositioning or redevelopment during the comparative reporting periods. Our “Total Portfolio” represents all of the properties owned during the reported periods. To eliminate the effect of changes in our Total Portfolio due to acquisitions, dispositions and repositioning/redevelopment and to highlight the operating results of our on-going business, we have separately presented the results of our “Same Property Portfolio.”

Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023

For the comparison of the years ended December 31, 2024 and 2023, our Same Property Portfolio includes all properties in our industrial portfolio that were wholly-owned by us for the period from January 1, 2023 through December 31, 2024, and that were stabilized prior to January 1, 2023, which consisted of buildings aggregating approximately 37.0 million rentable square feet at 293 of our properties. Results for our Same Property Portfolio exclude properties that were acquired or sold during the period from January 1, 2023 through December 31, 2024, properties or buildings classified as current or future repositioning (including select buildings in “other repositioning”), redevelopment or lease-up during 2023 or 2024, management and leasing services revenue, interest income, interest expense and corporate general and administrative expenses.

For the comparison of the years ended December 31, 2024 and 2023, our Total Portfolio includes the properties in our Same Property Portfolio, the 75 properties aggregating approximately 8.9 million rentable square feet that were acquired during 2024 and 2023, and the seven properties aggregating approximately 0.3 million rentable square feet that were sold during 2024 and 2023.

72

As of December 31, 2024 and 2023, our Same Property Portfolio occupancy was approximately 94.1% and 97.1%, respectively. For the years ended December 31, 2024 and 2023, our Same Property Portfolio weighted average occupancy was approximately 96.6% and 97.1%, respectively.

[[GREPCENT_TABLE]]
[["","","Same Property Portfolio","","Total Portfolio"],["","","Year Ended December 31,","","Increase/ (Decrease)","","% Change","","Year Ended December 31,","","Increase/ (Decrease)","","% Change"],["","","2024","","2023","","","","2024","","2023"],["","","($ in thousands)"],["REVENUES"],["Rental income","","$","693,826","","","$","667,068","","","$","26,758","","","4.0","%","","$","922,096","","","$","791,383","","","$","130,713","","","16.5","%"],["Management and leasing services","","\u2014","","","\u2014","","","\u2014","","","\u2014","%","","611","","","682","","","(71)","","","(10.4)","%"],["Interest income","","\u2014","","","\u2014","","","\u2014","","","\u2014","%","","13,700","","","5,761","","","7,939","","","137.8","%"],["TOTAL REVENUES","","693,826","","","667,068","","","26,758","","","4.0","%","","936,407","","","797,826","","","138,581","","","17.4","%"],["OPERATING EXPENSES"],["Property expenses","","159,563","","","153,890","","","5,673","","","3.7","%","","210,260","","","184,479","","","25,781","","","14.0","%"],["General and administrative","","\u2014","","","\u2014","","","\u2014","","","\u2014","%","","82,153","","","75,027","","","7,126","","","9.5","%"],["Depreciation and amortization","","192,272","","","194,584","","","(2,312)","","","(1.2)","%","","275,247","","","244,510","","","30,737","","","12.6","%"],["TOTAL OPERATING EXPENSES","","351,835","","","348,474","","","3,361","","","1.0","%","","567,660","","","504,016","","","63,644","","","12.6","%"],["OTHER EXPENSE"],["Other expenses","","\u2014","","","\u2014","","","\u2014","","","\u2014","%","","2,238","","","1,820","","","418","","","23.0","%"],["Interest expense","","\u2014","","","\u2014","","","\u2014","","","\u2014","%","","98,596","","","61,400","","","37,196","","","60.6","%"],["TOTAL EXPENSES","","351,835","","","348,474","","","3,361","","","1.0","%","","668,494","","","567,236","","","101,258","","","17.9","%"],["Gains on sale of real estate","","\u2014","","","\u2014","","","\u2014","","","\u2014","%","","18,013","","","19,001","","","(988)","","","(5.2)","%"],["NET INCOME","","$","341,991","","","$","318,594","","","$","23,397","","","7.3","%","","$","285,926","","","$","249,591","","","$","36,335","","","14.6","%"]]
[[/GREPCENT_TABLE]]

Rental Income

The following table reports the breakdown of 2024 and 2023 rental income, as reported prior to the adoption of Accounting Standards Codification Topic 842, Leases (“ASC 842”) (dollars in thousands). We believe that the below presentation of rental income is not, and is not intended to be, a presentation in accordance with GAAP. We are presenting this information because we believe it is frequently used by management, investors, securities analysts and other interested parties to evaluate the Company’s performance.

[[GREPCENT_TABLE]]
[["","","Same Property Portfolio","","Total Portfolio"],["","","Year Ended December 31,","","Increase/(Decrease)","","%","","Year Ended December 31,","","Increase/(Decrease)","","%"],["Category","","2024","","2023","","","Change","","2024","","2023","","","Change"],["Rental revenue(1)","","$","574,175","","","$","551,453","","","$","22,722","","","4.1","%","","$","763,364","","","$","656,101","","","$","107,263","","","16.3","%"],["Tenant reimbursements (2)","","117,239","","","113,607","","","3,632","","","3.2","%","","156,017","","","133,004","","","23,013","","","17.3","%"],["Other income(3)","","2,412","","","2,008","","","404","","","20.1","%","","2,715","","","2,278","","","437","","","19.2","%"],["Rental income","","$","693,826","","","$","667,068","","","$","26,758","","","4.0","%","","$","922,096","","","$","791,383","","","$","130,713","","","16.5","%"]]
[[/GREPCENT_TABLE]]

Our Same Property Portfolio and Total Portfolio rental income increased by $26.8 million, or 4.0%, and $130.7 million, or 16.5%, respectively, during the year ended December 31, 2024, compared to the year ended December 31, 2023, for the reasons described below:

73

(1) Rental Revenue

Our Same Property Portfolio and Total Portfolio rental revenue increased by $22.7 million, or 4.1%, and $107.3 million, or 16.3%, respectively, for the year ended December 31, 2024, compared to the year ended December 31, 2023. The increase in our Same Property Portfolio rental revenue is primarily due to an increase in average rental rates on new and renewal leases, partially offset by a decrease in occupancy rates, a decrease of $4.2 million in amortization of net below-market lease intangibles and an increase of $1.3 million in bad debt write-offs and reserves for tenant receivables not deemed probable of collection. Our Total Portfolio rental revenue was also positively impacted by the incremental revenues from the 75 properties we acquired during 2023 and 2024, partially offset by the decrease in revenues from the seven properties that were sold during 2023 and 2024.

(2) Tenant Reimbursements

Our Same Property Portfolio and Total Portfolio tenant reimbursements revenue increased by $3.6 million, or 3.2%, and $23.0 million or 17.3%, respectively, for the year ended December 31, 2024, compared to the year ended December 31, 2023. The increase in our Same Property Portfolio tenant reimbursements revenue is primarily due to higher reimbursable property tax expenses, higher billings for other reimbursable expenses and higher reimbursable insurance expenses due to higher overall premiums. Our Total Portfolio tenant reimbursements revenue was also impacted by the incremental reimbursements from the 75 properties we acquired during 2023 and 2024.

 (3) Other Income

Our Same Property Portfolio and Total Portfolio other income increased by $0.4 million, or 20.1%, and $0.4 million, or 19.2%, respectively, for the year ended December 31, 2024, compared to the year ended December 31, 2023, primarily due to an increase in fees charged for late rental payments.

Management and Leasing Services

Our Total Portfolio management and leasing services revenue decreased by $0.1 million, or 10.4%, for the year ended December 31, 2024, compared to the year ended December 31, 2023.

Interest Income

Our Total Portfolio interest income increased from $5.8 million for the year ended December 31, 2023 to $13.7 million for the year ended December 31, 2024, primarily due to a $8.2 million increase related to interest earned on the $125.0 million loan that we originated on October 26, 2023.

Property Expenses

Our Same Property Portfolio and Total Portfolio property expenses increased by $5.7 million, or 3.7%, and $25.8 million, or 14.0%, respectively, during the year ended December 31, 2024, compared to the year ended December 31, 2023. The increase in our Same Property Portfolio property expenses is primarily due to increases in property tax expenses, insurance expenses as a result of higher overall premiums, utility expenses, allocated overhead costs driven by a higher employee headcount and rising labor costs, and repairs and maintenance expenses. Our Total Portfolio property expenses were also impacted by incremental expenses from the 75 properties we acquired during 2023 and 2024, partially offset by the decrease in property expenses from the seven properties that were sold during 2023 and 2024.

General and Administrative

Our Total Portfolio general and administrative expenses increased by $7.1 million, or 9.5% for the year ended December 31, 2024, compared to the year ended December 31, 2023, primarily due to increases in non-cash equity compensation expense related to annual performance unit and LTIP unit awards and payroll/benefits related costs due to a higher employee headcount and rising labor costs.

Depreciation and Amortization

Our Same Property Portfolio depreciation and amortization expense decreased by $2.3 million, or 1.2%, for the year ended December 31, 2024, compared to the year ended December 31, 2023, primarily due to acquisition-related in-place lease intangibles and tenant improvements becoming fully depreciated at certain properties during 2023 and 2024, partially offset by an increase in depreciation expense related to capital improvements placed into service during 2023 and 2024 and an increase in amortization of deferred leasing costs. Our Total Portfolio depreciation and amortization expense increased by $30.7 million, or 12.6%, for the year ended December 31, 2024, compared to the year ended December 31, 2023, primarily due to incremental expense from the 75 properties we acquired during 2023 and 2024.

74

Other Expenses

    Our Total Portfolio other expenses increased by $0.4 million from $1.8 million for the year ended December 31, 2023, to $2.2 million for the year ended December 31, 2024, primarily due to a $0.6 million increase in write-offs of construction costs related to cancelled projects and a $0.2 million increase in construction demolition costs, partially offset by a $0.2 million decrease in acquisition expenses and a $0.2 million impairment charge recorded in 2023 to reduce the carrying value of the right-of-use asset in connection with the early termination of a sublease for one of our corporate office space leases.

Interest Expense

Our Total Portfolio interest expense increased by $37.2 million, or 60.6%, during the year ended December 31, 2024, compared to the year ended December 31, 2023, primarily due to a $41.7 million increase related to the aggregate $1.15 billion of exchangeable notes offering we completed in March 2024 and a $4.0 million increase related to the $300 million of 5.000% Senior Notes due 2028 offering we completed in March 2023, partially offset by a $7.8 million decrease due to an increase in capitalized interest related to repositioning and redevelopment activity.

Gains on Sale of Real Estate

During the year ended December 31, 2024, we recognized gains on sale of real estate of $18.0 million from the disposition of five properties that were sold for an aggregate gross sales price of $44.3 million. During the year ended December 31, 2023, we recognized gains on sale of real estate of $19.0 million from the disposition of two properties that were sold for a gross sales price of $28.3 million.

Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022

    Refer to “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 12, 2024, for a discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022.

Non-GAAP Supplemental Measures: Funds From Operations and Core Funds From Operations

We calculate funds from operations (“FFO”) attributable to common stockholders in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”). FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable operating property or assets incidental to our business, impairment losses of depreciable operating property or assets incidental to our business, real estate related depreciation and amortization (excluding amortization of deferred financing costs) and after adjustments for unconsolidated joint ventures.

Management uses FFO as a supplemental performance measure because, in excluding real estate related depreciation and amortization, gains and losses from property dispositions, and asset impairments, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs. We also believe that, as a widely recognized measure of performance used by other REITs, FFO may be used by investors as a basis to compare our operating performance with that of other REITs.

However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effects and could materially impact our results from operations, the utility of FFO as a measure of our performance is limited. Other equity REITs may not calculate or interpret FFO in accordance with the NAREIT definition as we do, and, accordingly, our FFO may not be comparable to such other REITs’ FFO. FFO should not be used as a measure of our liquidity and is not indicative of funds available for our cash needs, including our ability to pay dividends.

We calculate “Core FFO” by adjusting FFO for non-comparable items outlined in the reconciliation below. We believe that Core FFO is a useful supplemental measure and that by adjusting for items that are not considered by us to be part of our on-going operating performance, provides a more meaningful and consistent comparison of our operating and financial performance period-over-period. Because these adjustments have a real economic impact on our financial condition and results from operations, the utility of Core FFO as a measure of our performance is limited. Other REITs may not calculate Core FFO in a consistent manner. Accordingly, our Core FFO may not be comparable to other REITs' core FFO. Core FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance. “Company share of Core FFO” in the table below reflects Core FFO attributable to common stockholders, which excludes amounts allocable to noncontrolling interests, participating securities and preferred stockholders.

75

The following table sets forth a reconciliation of net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to FFO and Core FFO (unaudited and in thousands):

[[GREPCENT_TABLE]]
[["","Year Ended December 31,"],["","2024","","2023","","2022"],["Net income","$","285,926","","","$","249,591","","","$","177,157"],["Adjustments:"],["Depreciation and amortization","275,247","","","244,510","","","196,794"],["Gains on sale of real estate","(18,013)","","","(19,001)","","","(8,486)"],["FFO","$","543,160","","","$","475,100","","","$","365,465"],["Adjustments:"],["Acquisition expenses","123","","","369","","","613"],["Impairment of right-of-use asset","\u2014","","","188","","","\u2014"],["Loss on extinguishment of debt","\u2014","","","\u2014","","","915"],["Amortization of loss on termination of interest rate swaps","211","","","236","","","253"],["Non-capitalizable demolition costs","1,127","","","881","","","663"],["Write-offs of below-market lease intangibles related to terminations(1)","\u2014","","","(1,318)","","","(5,792)"],["Core FFO","$","544,621","","","$","475,456","","","$","362,117"],["Less: preferred stock dividends","(9,258)","","","(9,258)","","","(9,258)"],["Less: Core FFO attributable to noncontrolling interests(2)","(21,319)","","","(19,525)","","","(16,838)"],["Less: Core FFO attributable to participating securities(3)","(2,349)","","","(1,844)","","","(1,282)"],["Company share of Core FFO","$","511,695","","","$","444,829","","","$","334,739"]]
[[/GREPCENT_TABLE]]

(1)Reflects the write-off of the portion of a below-market lease intangible attributable to below-market fixed rate renewal options that were not exercised due to the termination of the lease at the end of the initial lease term.

(2)Noncontrolling interests represent (i) holders of outstanding common units of the Company's Operating Partnership that are owned by unit holders other than the Company and (ii) holders of Series 1 CPOP Units, Series 2 CPOP Units and Series 3 CPOP Units.

(3)Participating securities include unvested shares of restricted stock, unvested LTIP units of partnership interest in our Operating Partnership and unvested performance units in our Operating Partnership.

Non-GAAP Supplemental Measures: NOI and Cash NOI

Net operating income (“NOI”) is a non-GAAP measure which includes the revenue and expense directly attributable to our real estate properties. NOI is calculated as rental income less property expenses (before interest expense, depreciation and amortization).

We use NOI as a supplemental performance measure because, in excluding real estate depreciation and amortization expense, general and administrative expenses, interest expense, gains (or losses) on sale of real estate and other non-operating items, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs. We also believe that NOI will be useful to investors as a basis to compare our operating performance with that of other REITs. However, because NOI excludes depreciation and amortization expense and captures neither the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties (all of which have real economic effect and could materially impact our results from operations), the utility of NOI as a measure of our performance is limited. Other equity REITs may not calculate NOI in a similar manner and, accordingly, our NOI may not be comparable to such other REITs’ NOI. Accordingly, NOI should be considered only as a supplement to net income as a measure of our performance. NOI should not be used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs. NOI should not be used as a substitute for cash flow from operating activities in accordance with GAAP.

NOI on a cash-basis (“Cash NOI”) is a non-GAAP measure, which we calculate by adding or subtracting the following items from NOI: (i) amortization of above/(below) market lease intangibles and amortization of other deferred rent resulting from sale leaseback transactions with below market leaseback payments and (ii) straight-line rental revenue adjustments. We use Cash NOI, together with NOI, as a supplemental performance measure. Cash NOI should not be used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs. Cash NOI should not be used as a substitute for cash flow from operating activities computed in accordance with GAAP.

76

The following table sets forth the revenue and expense items comprising NOI and the adjustments to calculate Cash NOI (in thousands):

[[GREPCENT_TABLE]]
[["","Year Ended December 31,"],["","2024","","2023","","2022"],["Rental income","$","922,096","","","$","791,383","","","$","630,578"],["Less: Property expenses","210,260","","","184,479","","","150,503"],["Net Operating Income","$","711,836","","","$","606,904","","","$","480,075"],["Above/(below) market lease revenue adjustments","(27,653)","","","(29,882)","","","(31,209)"],["Straight line rental revenue adjustment","(38,433)","","","(36,587)","","","(31,220)"],["Cash Net Operating Income","$","645,750","","","$","540,435","","","$","417,646"]]
[[/GREPCENT_TABLE]]

The following table sets forth a reconciliation of net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to NOI and Cash NOI (in thousands):

[[GREPCENT_TABLE]]
[["","Year Ended December 31,"],["","2024","","2023","","2022"],["Net income","$","285,926","","","$","249,591","","","$","177,157"],["General and administrative","82,153","","","75,027","","","64,264"],["Depreciation and amortization","275,247","","","244,510","","","196,794"],["Other expenses","2,238","","","1,820","","","1,561"],["Interest expense","98,596","","","61,400","","","48,496"],["Loss on extinguishment of debt","\u2014","","","\u2014","","","915"],["Management and leasing services","(611)","","","(682)","","","(616)"],["Interest income","(13,700)","","","(5,761)","","","(10)"],["Gains on sale of real estate","(18,013)","","","(19,001)","","","(8,486)"],["Net Operating Income","$","711,836","","","$","606,904","","","$","480,075"],["Above/(below) market lease revenue adjustments","(27,653)","","","(29,882)","","","(31,209)"],["Straight line rental revenue adjustment","(38,433)","","","(36,587)","","","(31,220)"],["Cash Net Operating Income","$","645,750","","","$","540,435","","","$","417,646"]]
[[/GREPCENT_TABLE]]

Non-GAAP Supplemental Measure: EBITDAre

    We calculate earnings before interest expense, income taxes, depreciation and amortization for real estate (“EBITDAre”) in accordance with the standards established by NAREIT. EBITDAre is calculated as net income (loss) (computed in accordance with GAAP), before interest expense, income tax expense, depreciation and amortization, gains (or losses) from sales of depreciable operating property or assets incidental to our business, impairment losses of depreciable operating property or assets incidental to our business and adjustments for unconsolidated joint ventures.

     We believe that EBITDAre is helpful to investors as a supplemental measure of our operating performance as a real estate company because it is a direct measure of the actual operating results of our properties. We also use this measure in ratios to compare our performance to that of our industry peers. In addition, we believe EBITDAre is frequently used by securities analysts, investors and other interested parties in the evaluation of equity REITs. However, our industry peers may not calculate EBITDAre in accordance with the NAREIT definition as we do and, accordingly, our EBITDAre may not be comparable to our peers’ EBITDAre. Accordingly, EBITDAre should be considered only as a supplement to net income (loss) as a measure of our performance.  

77

The following table sets forth a reconciliation of net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to EBITDAre (in thousands):

[[GREPCENT_TABLE]]
[["","Year Ended December 31,"],["","2024","","2023","","2022"],["Net income","$","285,926","","","$","249,591","","","$","177,157"],["Interest expense","98,596","","","61,400","","","48,496"],["Depreciation and amortization","275,247","","","244,510","","","196,794"],["Gains on sale of real estate","(18,013)","","","(19,001)","","","(8,486)"],["EBITDAre","$","641,756","","","$","536,500","","","$","413,961"]]
[[/GREPCENT_TABLE]]

Supplemental Guarantor Information

Subsidiary issuers of obligations guaranteed by the parent are not required to provide separate financial statements, provided that the parent guarantee is “full and unconditional,” the subsidiary obligor is consolidated into the parent company’s consolidated financial statements and, subject to certain exceptions as set forth below, the alternative disclosure required by Rule 13-01 is provided, which includes narrative disclosure and summarized financial information. The Company and the Operating Partnership have filed a registration statement on Form S-3 with the SEC registering, among other securities, debt securities of the Operating Partnership, which will be fully and unconditionally guaranteed by the Company. At December 31, 2024, the Operating Partnership had issued and outstanding $300.0 million of 5.000% Senior Notes due 2028 (the “$300 Million Notes due 2028”), $400.0 million of 2.125% Senior Notes due 2030 (the “$400 Million Notes due 2030”), $400 million of 2.15% Senior Notes due 2031 (the “$400 Million Notes due 2031”), $575.0 million of 4.375% Exchangeable Senior Notes due 2027 (the “2027 Exchangeable Notes”) and $575.0 million of 4.125% Exchangeable Senior Notes due 2029 (the “2029 Exchangeable Notes” and together with the 2027 Exchangeable Notes, the “Exchangeable Notes”). The obligations of the Operating Partnership to pay principal, premiums, if any, and interest on the $300 Million Notes due 2028, $400 Million Notes due 2030, $400 Million Notes due 2031 and Exchangeable Notes are guaranteed on a senior basis by the Company. The guarantee is full and unconditional, and the Operating Partnership is a consolidated subsidiary of the Company. Accordingly, separate consolidated financial statements of the Operating Partnership have not been presented.

Furthermore, as permitted under Rule 13-01(a)(4)(vi), the Company has excluded the summarized financial information for the Operating Partnership as the assets, liabilities and results of operations of the Company and the Operating Partnership are not materially different than the corresponding amounts presented in the consolidated financial statements of the Company, and management believes such summarized financial information would be repetitive and not provide incremental value to investors.

Financial Condition, Liquidity and Capital Resources

Overview

Our short-term liquidity requirements consist primarily of funds to pay for operating expenses, interest expense, general and administrative expenses, capital expenditures, tenant improvements and leasing commissions, and distributions to our common and preferred stockholders and holders of common units of partnership interests in our Operating Partnership (“OP Units”). We expect to meet our short-term liquidity requirements through available cash on hand, cash flow from operations, by drawing on our unsecured revolving credit facility and by issuing shares of common stock pursuant to the ATM program or issuing other securities as described below.

Our long-term liquidity needs consist primarily of funds necessary to pay for acquisitions, recurring and non-recurring capital expenditures and scheduled debt maturities. We intend to satisfy our long-term liquidity needs through net cash flow from operations, proceeds from long-term secured and unsecured financings, borrowings available under our unsecured revolving credit facility, the issuance of equity securities, including preferred stock, and proceeds from selective real estate dispositions as we identify capital recycling opportunities.

As of December 31, 2024, we had:

•Outstanding fixed-rate and variable-rate debt with varying maturities for an aggregate principal amount of $3.4 billion, with $561.0 million due within 12 months (including the $400.0 million unsecured term loan facility maturing on July 18, 2025, which can be extended for one remaining one-year term at our option, the $100.0 million unsecured senior notes maturing on August 6, 2025 and the $60.0 million term loan facility maturing on October 27, 2025, which can be extended for two remaining one-year terms at our option);

78

•Total scheduled interest payments on our fixed rate debt and projected net interest payments on our variable rate debt and interest rate swaps of $432.8 million, of which $121.4 million is due within 12 months.

•Commitments of $129.2 million for tenant improvements under certain tenant leases and construction work related to obligations under contractual agreements with our construction vendors; and

•Operating lease commitments with aggregate lease payments of $25.7 million, of which $1.7 million is due within 12 months.

See “Note 6 – Notes Payable” to the consolidated financial statements included in Item 15 of this Annual Report on Form 10-K for further details regarding the scheduled principal payments. Also see “Note 7 – Leases” to the consolidated financial statements for further details regarding the scheduled operating lease payments.

As of December 31, 2024, our cash and cash equivalents were $56.0 million, and we did not have any borrowings outstanding under our unsecured revolving credit facility, leaving $995.0 million available for future borrowings after giving effect to the $5.0 million letter of credit that was issued under the unsecured revolving credit facility.

Sources of Liquidity

Cash Flow from Operations

Cash flow from operations is one of our key sources of liquidity and is primarily dependent upon: (i) the occupancy levels and lease rates at our properties, (ii) our ability to collect rent, (iii) the level of operating costs we incur and (iv) our ability to pass through operating expenses to our tenants. We are subject to a number of risks related to general economic and other unpredictable conditions, which have the potential to affect our overall performance and resulting cash flows from operations. However, based on our current portfolio mix and business strategy, we anticipate that we will be able to generate positive cash flows from operations.

ATM Program

On February 17, 2023, we established the 2023 ATM Program pursuant to which we are able to sell from time to time shares of our common stock having an aggregate sales price of up to $1.25 billion. The 2023 ATM Program replaced our previous $1.0 billion ATM program, which was established on May 27, 2022, under which we had sold shares of our common stock having an aggregate gross sales price of $834.6 million through February 17, 2023.

In connection with our ATM programs, we may sell shares of our common stock directly through sales agents or we may enter into forward equity sale agreements with certain financial institutions acting as forward purchasers whereby, at our discretion, the forward purchasers may borrow and sell shares of our common stock under our ATM programs. The use of a forward equity sale agreement allows us to lock in a share price on the sale of shares of our common stock at the time the agreement is executed but defer settling the forward equity sale agreements and receiving the proceeds from the sale of shares until a later date. Additionally, the forward price that we expect to receive upon physical settlement of an agreement will be subject to adjustment for (i) a floating interest rate factor equal to a specified daily rate less a spread, (ii) the forward purchaser’s stock borrowing costs and (iii) scheduled dividends during the term of the agreement.

During the year ended December 31, 2024, we did not sell any shares of common stock directly through sales agents or enter into any forward equity sale agreements under the 2023 ATM Program.

During the year ended December 31, 2024, we physically settled the forward equity sale agreements that were outstanding as of December 31, 2023 under the 2023 ATM Program by issuing 3,010,568 shares of our common stock for net proceeds of $164.5 million, based on a weighted average forward price of $54.65 per share at settlement.

As of December 31, 2024, approximately $927.4 million of common stock remains available to be sold under the 2023 ATM Program. Future sales, if any, will depend on a variety of factors, including among others, market conditions, the trading price of our common stock, determinations by us of the appropriate sources of funding for us and potential uses of funding available to us.

Securities Offerings

We evaluate the capital markets on an ongoing basis for opportunities to raise capital, and as circumstances warrant, we may issue additional securities, from time to time, to fund acquisitions, for the repayment of long-term debt upon maturity and for other general corporate purposes. Such securities may include common equity, preferred equity and/or debt of us or our subsidiaries. Any future issuance, however, is dependent upon market conditions, available pricing and capital needs and there can be no assurance that we will be able to complete any such offerings of securities.

79

Issuance of Exchangeable Senior Notes — In March 2024, we issued $575.0 million in aggregate principal amount of 4.375% exchangeable senior unsecured notes due 2027 and $575.0 million in aggregate principal amount of 4.125% exchangeable senior unsecured notes due 2029. The net proceeds from the issuance, after deducting the initial purchasers’ discounts, underwriting commissions and other offering expenses, were approximately $563.1 million for the 2027 Exchangeable Notes and $563.1 million for the 2029 Exchangeable Notes. Interest on the Exchangeable Notes is payable semiannually on March 15 and September 15 of each year beginning on September 15, 2024. The 2027 Exchangeable Notes will mature on March 15, 2027 and the 2029 Exchangeable Notes will mature on March 15, 2029, in each case unless earlier repurchased, exchanged or (in the case of 2029 Exchangeable Notes) redeemed.

Before December 15, 2026 (in the case of the 2027 Exchangeable Notes) or December 15, 2028 (in the case of the 2029 Exchangeable Notes), noteholders will have the right to exchange their notes only upon the occurrence of certain events. From and after December 15, 2026 (in the case of the 2027 notes) or December 15, 2028 (in the case of the 2029 notes), noteholders may exchange their notes at any time at their election until the close of business on the second scheduled trading day immediately before the maturity date of the applicable series of Exchangeable Notes. Exchanges will be settled by delivering cash up to the principal amount of the Exchangeable Notes exchanged, and in respect of the remainder of the exchanged value, if any, in excess thereof, in cash or in a combination of cash and shares of our common stock, at our option. The initial exchange rate is 15.7146 shares of our common stock per $1,000 principal amount of the Exchangeable Notes, which represents an initial exchange price of approximately $63.64 per share of our common stock. The initial exchange price represents a premium of approximately 30.0% over the last reported sale price of $48.95 per share of our common stock on March 26, 2024.

March 2024 Forward Equity Offering — In March 2024, we entered into a forward equity sale agreement with a financial institution acting as forward purchaser in connection with an underwritten public offering of 17,179,318 shares of common stock (the “March 2024 Forward Sale Agreement”), pursuant to which, the forward purchaser borrowed and sold an aggregate of 17,179,318 shares of common stock in the offering. We did not receive any proceeds from the sale of common shares by the forward purchaser at the time of the offering. The net forward sale price that we will receive upon physical settlement of the agreement, which was initially $48.61 per share, will be subject to adjustment for (i) a floating interest rate factor equal to a specified daily rate less a spread, (ii) the forward purchaser’s stock borrowing costs and (iii) scheduled dividends during the term of the forward sale agreement.

During 2024, we partially settled the March 2024 Forward Sale Agreement by issuing 7,402,550 shares of common stock for net proceeds of $360.0 million, based on a weighted average forward price of $48.63 per share at settlement. Subsequent to December 31, 2024, through the date of this filing, we partially settled the March 2024 public offering by issuing 1,543,191 shares of common stock in exchange for net proceeds of $75.0 million, based on a weighted average forward price of $48.60 per share at settlement.

We currently expect to physically settle the remaining 8,233,577 shares under the March 2024 Forward Sale Agreement by issuing shares of our common stock in exchange for cash proceeds upon one or more settlement dates, at our discretion, prior to the scheduled maturity date of March 27, 2025. As of February 7, 2025, the date of this Annual Report on Form 10-K, the net forward sale price was $48.72 and would result in $401.1 million of cash proceeds upon physical settlement of the shares under the March 2024 Forward Sale Agreement.

May 2023 Forward Equity Offering — On May 10, 2023, we entered into forward equity sale agreements with certain financial institutions acting as forward purchasers in connection with an underwritten public offering of 13,500,000 shares of common stock at an initial forward price of $55.24 per share (the “May 2023 Forward Sale Agreements”), pursuant to which, the forward purchasers borrowed and sold an aggregate of 13,500,000 shares of common stock in the offering. During 2023, we partially settled the May 2023 Forward Sale Agreements by issuing 11,246,966 shares of common stock, leaving a remaining 2,253,034 shares of common stock for settlement as of December 31, 2023.

During the year ended December 31, 2024, we settled the outstanding May 2023 Forward Sale Agreements by issuing 2,253,034 shares of common stock for net proceeds of $125.7 million, based on a weighted average forward price of $55.79 per share at settlement.

Capital Recycling

We continuously evaluate opportunities for the potential disposition of properties in our portfolio when we believe such disposition is appropriate in view of our business objectives. In evaluating these opportunities, we consider a variety of criteria including, but not limited to, local market conditions and lease rates, asset type and location, as well as potential uses of proceeds and tax considerations. Tax considerations include entering into a 1031 Exchange, when possible, to defer some or all of the taxable gains, if any, on dispositions.

80

During the year ended December 31, 2024, we completed the sale of five properties for an aggregate sales price of $44.3 million and net cash proceeds of $41.3 million. The net cash proceeds were used to partially fund the acquisition of three properties during the year ended December 31, 2024, through 1031 Exchange transactions.

We anticipate continuing to selectively and opportunistically dispose of properties, however, the timing of any potential future dispositions will depend on market conditions, asset-specific circumstances or opportunities, and our capital needs. Our ability to dispose of selective properties on advantageous terms, or at all, is dependent upon a number of factors including the availability of credit to potential buyers to purchase properties at prices that we consider acceptable.

Investment Grade Rating

Our credit ratings at December 31, 2024 were Baa2 (Stable outlook) from Moody’s and BBB+ (Stable outlook) from both S&P and Fitch with respect to our Credit Agreement (described below), Exchangeable Notes, $100.0 million unsecured guaranteed senior notes (the “$100 Million Notes”), $25.0 million unsecured guaranteed senior notes and $75.0 million unsecured guaranteed senior notes (together the “Series 2019A and 2019B Notes”), $300 Million Notes, $400 Million Notes due 2030 and $400 Million Notes due 2031. Our credit ratings at December 31, 2024 were BBB- from both S&P and Fitch with respect to our 5.875% Series B Cumulative Redeemable Preferred Stock and our 5.625% Series C Cumulative Redeemable Preferred Stock. Our credit ratings are based on our operating performance, liquidity and leverage ratios, overall financial position and other factors employed by the credit rating agencies in their rating analysis of us, and, although it is our intent to maintain our investment grade credit rating, there can be no assurance that we will be able to maintain our current credit ratings. In the event our current credit ratings are downgraded, it may become difficult or more expensive to obtain additional financing or refinance existing indebtedness as maturities become due.

Credit Agreement

As of December 31, 2024, under the Fourth Amended and Restated Credit Agreement (the “Credit Agreement”), we have an unsecured revolving credit facility with a borrowing capacity of $1.0 billion (the “Revolver”), which also allows us to issue letters of credit up to an aggregate amount not to exceed $100.0 million, a $300.0 million unsecured term loan facility (the “$300 Million Term Loan”) and a $400.0 million unsecured term loan facility (the “$400 Million Term Loan” and together with the $300 Million Term Loan, the “Term Facility”). Subject to certain terms and conditions set forth in the Credit Agreement, we may request additional lender commitments and increase the size of the Credit Agreement by an additional $800.0 million, which may be comprised of additional revolving commitments under the Revolver, an increase to the Term Facility, additional term loan tranches or any combination of the foregoing.

The Revolver is scheduled to mature on May 26, 2026 and has two six-month extension options available. The $400 Million Term Loan was scheduled to mature on July 19, 2024 and has two one-year extension options available. On July 12, 2024, we extended the maturity date of the $400 Million Term Loan by one year to July 18, 2025. The $300 Million Term Loan matures on May 26, 2027.

Interest on the Credit Agreement is generally to be paid based upon, at our option, either (i) 1-month SOFR (“Term SOFR”) plus the applicable margin; (ii) daily SOFR plus the applicable margin or (iii) the applicable base rate (which is defined as the highest of (a) the federal funds rate plus 0.50%, (b) the administrative agent’s prime rate, (c) Term SOFR plus 1.00%, and (d) one percent (1.00%) plus the applicable margin. Additionally, Term SOFR and daily SOFR will be increased by a 0.10% SOFR adjustment. The applicable margin for the Term Facility ranges from 0.80% to 1.60% per annum for SOFR-based loans and 0.00% to 0.60% per annum for base rate loans, depending on our leverage ratio and investment grade ratings. The applicable margin for the Revolver ranges from 0.725% to 1.400% per annum for SOFR-based loans and letters of credit and 0.00% to 0.40% per annum for base rate loans, depending on our leverage ratio and investment grade ratings. In addition to the interest payable on amounts outstanding under the Revolver, we are required to pay an applicable credit facility fee, on each lender's commitment amount under the Revolver, regardless of usage. The applicable credit facility fee ranges from 0.125% to 0.300% per annum, depending on our leverage ratio and investment grade rating.

In addition, the Credit Agreement also features a sustainability-linked pricing component that can periodically adjust the applicable margin by -0.04%, zero or 0.04% and adjust the applicable credit facility fee by -0.01%, zero or 0.01%, depending on our achievement of the annual sustainability performance metric. In June 2024, after certifying that our sustainability performance was achieved at the target level for 2023, the sustainability-linked pricing adjustment changed from -0.04% to zero for the applicable margin and changed from -0.01% to zero for the applicable credit facility fee.

The Revolver and the Term Facility may be voluntarily prepaid in whole or in part at any time without premium or penalty. Amounts borrowed under the Term Facility and repaid or prepaid may not be reborrowed.

81

The Credit Agreement contains usual and customary events of default including defaults in the payment of principal, interest or fees, defaults in compliance with the covenants set forth in the Credit Agreement and other loan documentation, cross-defaults to certain other indebtedness, and bankruptcy and other insolvency defaults. If an event of default occurs and is continuing under the Credit Agreement, the unpaid principal amount of all outstanding loans, together with all accrued unpaid interest and other amounts owing in respect thereof, may be declared immediately due and payable.

As of the filing date of this Annual Report on Form 10-K, we did not have any borrowings outstanding under the Revolver and had $5.0 million outstanding in letters of credit that reduced our borrowing capacity, leaving $995.0 million available for future borrowings.

Uses of Liquidity

Acquisitions

One of our most significant liquidity needs has historically been for the acquisition of real estate properties. For the year ended December 31, 2024, we completed 11 acquisitions representing 56 properties with a combined 4.6 million rentable square feet of buildings on 218 acres of land for an aggregate purchase price of $1.52 billion, and we are actively monitoring a volume of properties in our markets that we believe represent attractive potential investment opportunities to continue to grow our business. As of the filing date of this Annual Report, we have no acquisitions under contract or accepted offer. While the actual number of acquisitions that we complete will be dependent upon a number of factors, in the short term, we expect to fund our future acquisitions through available cash on hand and proceeds from forward equity settlements, cash flows from operations, borrowings available under the Revolver, recycling capital through property dispositions and, in the long term, through the issuance of equity securities or proceeds from long-term secured and unsecured financings. See “Note 3 – Investments in Real Estate” to the consolidated financial statements for a summary of the investments we completed during the year ended December 31, 2024.

Recurring and Nonrecurring Capital Expenditures

Capital expenditures are considered part of both our short-term and long-term liquidity requirements. During the year ended December 31, 2024, we incurred $19.7 million of recurring capital expenditures, which was a decrease of $7.1 million from the prior year, primarily due to higher roofing expenditures in the prior year as part of a multi-year capital plan. During the year ended December 31, 2024, we incurred $313.2 million of non-recurring capital expenditures, which was an increase of $90.5 million over the prior year. The increase was primarily due to the increase in non-recurring capital expenditures related to repositioning and redevelopment activity during 2024 compared to 2023. As discussed above under “—Factors that May Influence Future Results —Acquisitions and Value-Add Repositioning and Redevelopment of Properties,” as of December 31, 2024, 34 of our properties were under current repositioning/redevelopment or lease-up. We currently estimate that approximately $154.7 million of capital will be required over the next few years to complete the repositioning/redevelopment of these properties. However, this estimate is based on our current construction plans and budgets, both of which are subject to change as a result of a number of factors, including increased costs of building materials or construction services and construction delays related to supply chain backlogs and increased lead time on building materials. If we are unable to complete construction on schedule or within budget, we could incur increased construction costs and experience potential delays in leasing the properties. We expect to fund these projects through a combination of available cash on hand, the issuance of common stock under the 2023 ATM Program and/or settlement of the March 2024 Forward Sale Agreement, cash flow from operations and borrowings available under the Revolver.

Dividends and Distributions   

In order to maintain our qualification as a REIT, we are required to distribute annually at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gains. To satisfy the requirements to qualify as a REIT and generally not be subject to U.S. federal income tax, we intend to distribute a percentage of our cash flow on a quarterly basis to holders of our common stock. In addition, we intend to make distribution payments to holders of OP Units and preferred units, and dividend payments to holders of our preferred stock.

82

    On February 3, 2025, our board of directors declared the following quarterly cash dividends/distributions:

[[GREPCENT_TABLE]]
[["Security","","Amount per Share/Unit","","Record Date","","Payment Date"],["Common stock","","$","0.43","","","March 31, 2025","","April 15, 2025"],["OP Units","","$","0.43","","","March 31, 2025","","April 15, 2025"],["5.875% Series B Cumulative Redeemable Preferred Stock","","$","0.367188","","","March 17, 2025","","March 31, 2025"],["5.625% Series C Cumulative Redeemable Preferred Stock","","$","0.351563","","","March 17, 2025","","March 31, 2025"],["4.00% Cumulative Redeemable Convertible Preferred Units","","See Note (1)"],["3.00% Cumulative Redeemable Convertible Preferred Units","","$","0.545462","","","March 17, 2025","","March 31, 2025"]]
[[/GREPCENT_TABLE]]

(1)Holders of these units are entitled to cumulative cash distributions at the rate of 4.00% per annum through March 4, 2025, and 5.00% per annum thereafter. We have the option to convert the 4.00% Cumulative Redeemable Convertible Preferred Units into OP units at any time after March 5, 2025. See “Note 13 – Noncontrolling Interests” to the consolidated financial statements for additional details.

Indebtedness Outstanding

The following table sets forth certain information with respect to our consolidated indebtedness outstanding as of December 31, 2024:

[[GREPCENT_TABLE]]
[["","Contractual Maturity Date","","","","Margin Above SOFR","","Effective Interest Rate(1)","","Principal Balance (in thousands)(2)"],["Unsecured and Secured Debt:"],["Unsecured Debt:"],["Revolving Credit Facility","5/26/2026","(3)","","","S+0.725","%","(4)","5.315","%","(5)","$","\u2014"],["$400M Term Loan","7/18/2025","(3)","","","S+0.800","%","(4)","4.872","%","(6)","400,000"],["$100M Senior Notes","8/6/2025","","","","n/a","","4.290","%","","100,000"],["$575M Exchangeable Senior Notes due 2027(7)","3/15/2027","","","","n/a","","4.375","%","","575,000"],["$300M Term Loan","5/26/2027","","","","S+0.800","%","(4)","3.717","%","(8)","300,000"],["$125M Senior Notes","7/13/2027","","","","n/a","","3.930","%","","125,000"],["$300M Senior Notes due 2028","6/15/2028","","","","n/a","","5.000","%","","300,000"],["$575M Exchangeable Senior Notes due 2029(7)","3/15/2029","","","","n/a","","4.125","%","","575,000"],["$25M Series 2019A Senior Notes","7/16/2029","","","","n/a","","3.880","%","","25,000"],["$400M Senior Notes due 2030","12/1/2030","","","","n/a","","2.125","%","","400,000"],["$400M Senior Notes due 2031 (green bond)","9/1/2031","","","","n/a","","2.150","%","","400,000"],["$75M Series 2019B Senior Notes","7/16/2034","","","","n/a","","4.030","%","","75,000"],["Total Unsecured Debt","","","","","","","","","$","3,275,000"],["Secured Debt:"],["$60M Term Loan(9)","10/27/2025","(9)","","","S+1.250","%","(9)","5.060","%","","60,000"],["701-751 Kingshill Place","1/5/2026","","","","n/a","","3.900","%","","6,852"],["13943-13955 Balboa Boulevard","7/1/2027","","","","n/a","","3.930","%","","14,213"],["2205 126th Street","12/1/2027","","","","n/a","","3.910","%","","5,200"],["2410-2420 Santa Fe Avenue","1/1/2028","","","","n/a","","3.700","%","","10,300"],["11832-11954 La Cienega Boulevard","7/1/2028","","","","n/a","","4.260","%","","3,772"],["Gilbert/La Palma","3/1/2031","","","","n/a","","5.125","%","","1,538"],["7817 Woodley Avenue","8/1/2039","","","","n/a","","4.140","%","","2,747"],["Total Secured Debt","","","","","","","","","$","104,622"],["Total Consolidated Debt","","","","","","","3.835","%","","$","3,379,622"]]
[[/GREPCENT_TABLE]]

(1)Reflects the contractual interest rate under the terms of each loan as of December 31, 2024 (and the weighted average interest rate for total consolidated debt) and includes the effect of interest rate swaps that were effective as of December 31,

83

2024. The interest rate is not adjusted to include the amortization of debt issuance costs or unamortized fair market value premiums/discounts or the facility fee on the Revolver.

(2)Excludes unamortized debt issuance costs and premiums/discounts totaling $33.7 million, which are presented as a reduction of the carrying value of our debt in our consolidated balance sheet as of December 31, 2024.

(3)The Revolver has two six-month extensions and the $400 Million Term Loan has two one-year extensions available at the borrower’s option, subject to certain terms and conditions. On July 12, 2024, we exercised the first of the two one-year extension options to extend the maturity date of the $400 Million Term Loan by one year to July 18, 2025.

(4)As of December 31, 2024, the interest rates on these loans are comprised of daily SOFR for both the Revolver and the $400 Million Term Loan and Term SOFR for the $300 Million Term Loan (in each case increased by a 0.10% SOFR adjustment), plus an applicable margin of 0.725% per annum for the Revolver and 0.80% per annum for the Term Facility, and a sustainability-related rate adjustment of zero. These loans are also subject to a 0% SOFR floor.

(5)The Revolver is subject to an applicable facility fee which is calculated as a percentage of the total lenders’ commitment amount, regardless of usage. As of December 31, 2024, the applicable facility fee is 0.125% per annum with a sustainability-related interest rate adjustment of zero. The effective rate assumes daily SOFR of 4.490% as of December 31, 2024.

(6)As of December 31, 2024, daily SOFR for the $400 Million Term Loan has been swapped to a fixed rate of 3.97231%, resulting in an all-in fixed rate of 4.87231% after adding the SOFR adjustment, applicable margin and sustainability-related interest rate adjustment.

(7)Noteholders have the right to exchange their notes upon the occurrence of certain events. Exchanges will be settled by delivering cash up to the principal amount of the Exchangeable Notes exchanged, and in respect of the remainder of the exchanged value, if any, in excess thereof, in cash or in a combination of cash and shares of our common stock, at our option.

(8)As of December 31, 2024, Term SOFR for the $300 Million Term Loan has been swapped to a fixed rate of 2.81725%, resulting in an all-in fixed rate of 3.71725% after adding the SOFR adjustment, applicable margin and sustainability-related rate adjustment.

(9)The $60.0 million term loan facility (the “$60 Million Term Loan”) has interest-only payment terms bearing interest at Term SOFR increased by a 0.10% SOFR adjustment plus an applicable margin of 1.25% per annum. As of December 31, 2024, Term SOFR for this loan has been swapped to a fixed rate of 3.710%, resulting in an all-in fixed rate of 5.060% after adding the SOFR adjustment and applicable margin. The loan is secured by six properties and has three one-year extensions available at the borrower’s option, subject to certain terms and conditions. On September 26, 2024, we exercised the first of the three one-year extension options to extend the maturity date of this loan by one year to October 27, 2025.

The following table summarizes the composition of our outstanding debt between fixed-rate and variable-rate and secured and unsecured debt as of December 31, 2024:

[[GREPCENT_TABLE]]
[["","","Weighted Average Term Remaining (in years)","","","","Effective Interest Rate(1)","","Principal Balance(in thousands)(2)","","% of Total"],["Fixed vs. Variable:"],["Fixed(3)","","3.6","","","","3.835%","","$","3,379,622","","","100%"],["Variable","","\u2014","","","","\u2014%","","$","\u2014","","","\u2014%"],["Secured vs. Unsecured:"],["Secured","","1.9","","","","4.587%","","$","104,622","","","3%"],["Unsecured","","3.6","","","","3.811%","","$","3,275,000","","","97%"]]
[[/GREPCENT_TABLE]]

(1)Includes the effect of interest rate swaps that were effective as of December 31, 2024. Interest rates are not adjusted to include the amortization of debt issuance costs or unamortized fair market value premiums/discounts or the facility fee on the Revolver.

(2)Excludes unamortized debt issuance costs and debt premiums/discounts totaling $33.7 million which are presented as a reduction of the carrying value of our debt in our consolidated balance sheet as of December 31, 2024.

(3)Fixed-rate debt includes our variable rate debts that have been effectively fixed through the use of interest rate swaps through maturity.

84

At December 31, 2024, we had total indebtedness of $3.4 billion, reflecting a net debt to total combined market capitalization of approximately 26.5%. Our total market capitalization is defined as the sum of the liquidation preference of our outstanding preferred stock and preferred units plus the market value of our common stock excluding shares of nonvested restricted stock, plus the aggregate value of common units not owned by us, plus the value of our net debt. Our net debt is defined as our consolidated indebtedness less cash and cash equivalents. 

Debt Covenants

The Credit Agreement, $60 Million Term Loan, $100 Million Notes, $125.0 million unsecured guaranteed senior notes (the “$125 Million Notes”) and Series 2019A and 2019B Notes all include a series of financial and other covenants that we must comply with, including the following covenants which are tested on a quarterly basis:

•Maintaining a ratio of total indebtedness to total asset value of not more than 60%;

•For the Credit Agreement and $60 Million Term Loan, maintaining a ratio of secured debt to total asset value of not more than 45%;

•For the $100 Million Notes, $125 Million Notes and Series 2019A and 2019B Notes (together the “Senior Notes”), maintaining a ratio of secured debt to total asset value of not more than 40%;

•For the Senior Notes, maintaining a ratio of total secured recourse debt to total asset value of not more than 15%;

•For the Senior Notes, maintaining a minimum tangible net worth of at least the sum of (i) $760,740,750, and (ii) an amount equal to at least 75% of the net equity proceeds received by the Company after September 30, 2016;

•Maintaining a ratio of adjusted EBITDA (as defined in each of the loan agreements) to fixed charges of at least 1.5 to 1.0;

•For the Credit Agreement and Senior Notes, maintaining a ratio of total unsecured debt to total unencumbered asset value of not more than 60%; and

•For the Credit Agreement and Senior Notes, maintaining a ratio of unencumbered NOI (as defined in each of the loan agreements) to unsecured interest expense of at least 1.75 to 1.00. 

The $300 Million Notes due 2028, $400 Million Notes due 2030 and $400 Million Notes due 2031 (together the “Registered Notes”) contain the following covenants (as defined in the indentures) that we must comply with:

•Maintaining a ratio of total indebtedness to total asset value of not more than 60%;

•Maintaining a ratio of secured debt to total asset value of not more than 40%;

•Maintaining a Debt Service Coverage Ratio of at least 1.5 to 1.0; and

•Maintaining a ratio of unencumbered assets to unsecured debt of at least 1.5 to 1.0.

Subject to the terms of the Credit Agreement, $60 Million Term Loan, Senior Notes and Registered Notes, upon certain events of default, including, but not limited to, (i) a default in the payment of any principal or interest, (ii) a default in the payment of certain of our other indebtedness, (iii) a default in compliance with the covenants set forth in the debt agreement, the principal and accrued and unpaid interest on the outstanding debt may be declared immediately due and payable at the option of the administrative agent, lenders, trustee and/or noteholders, as applicable, and in the event of bankruptcy and other insolvency defaults, the principal and accrued and unpaid interest on the outstanding debt will become immediately due and payable. In addition, we are required to maintain at all times a credit rating on the Senior Notes from either S&P, Moody’s or Fitch.

We were in compliance with all of our required quarterly and annual financial debt covenants as of December 31, 2024.

85

Cash Flows

Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023

The following table summarizes the changes in net cash flows associated with our operating, investing, and financing activities for the years ended December 31, 2024 and 2023 (in thousands):

[[GREPCENT_TABLE]]
[["","Year Ended December 31,"],["","2024","","2023","","Change"],["Cash provided by operating activities","$","478,917","","","$","427,548","","","$","51,369"],["Cash used in investing activities","$","(1,835,974)","","","$","(1,676,446)","","","$","(159,528)"],["Cash provided by financing activities","$","1,379,584","","","$","1,245,556","","","$","134,028"]]
[[/GREPCENT_TABLE]]

Net cash provided by operating activities. Net cash provided by operating activities increased by $51.4 million to $478.9 million for the year ended December 31, 2024, compared to $427.5 million for the year ended December 31, 2023. The increase was primarily attributable to the incremental cash flows from property acquisitions completed subsequent to January 1, 2023 and the increase in Cash NOI from our Same Property Portfolio. This was partially offset by changes in working capital, including one tenant’s prepayment of $24.8 million of 2024 rent in November 2023, with no similar prepayment of 2025 rent occurring in 2024, and higher cash interest paid as compared to the prior year.

Net cash used in investing activities. Net cash used in investing activities increased by $159.5 million to $1.84 billion for the year ended December 31, 2024, compared to $1.68 billion for the year ended December 31, 2023. The increase was primarily attributable to a $193.9 million increase in cash paid for property acquisitions and a $106.8 million increase in cash paid for construction costs, including costs related to repositioning/redevelopment projects, partially offset by a $122.7 million decrease in cash used for the issuance of a $125.0 million loan receivable in October 2023 and a $14.3 million increase in net proceeds from the sale of real estate as compared to the prior year.

Net cash provided by financing activities. Net cash provided by financing activities increased by $134.0 million to $1.38 billion for the year ended December 31, 2024, compared to $1.25 billion for the year ended December 31, 2023. The increase was primarily attributable to an increase of $1.1 billion in net cash proceeds from the issuance of the Exchangeable Notes in March 2024. The increase was partially offset by the following: (i) a decrease of $626.2 million in net cash proceeds from the issuance of shares of our common stock, (ii) a decrease of $296.9 million in net cash proceeds from the issuance of the $300 Million Notes due 2028 in March 2023 and (iii) an increase of $65.8 million in cash dividends paid to common stockholders and common unitholders as a result of an increase in our quarterly per share/unit cash dividend and an increase in the number of common shares outstanding.

Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022

Refer to “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Cash Flows” in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 12, 2024, for a discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022.

Inflation

We do not believe that inflation has historically had a material impact on the Company. While currently moderating, significant inflation in recent years has resulted in increased operating expenses, capital expenditures and cost of our variable-rate borrowings which could have a material impact on our financial position or results of operations. The majority of our leases are either triple net or provide for tenant reimbursement for costs related to real estate taxes and operating expenses. In addition, most of the leases provide for fixed rent increases. We believe that inflationary increases to real estate taxes, utility expenses and other operating expenses may be partially offset by the contractual rent increases and tenant payment of taxes and expenses described above.

86