STAG INDUSTRIAL ANNOUNCES SECOND QUARTER 2025 RESULTS
STAG Industrial (NYSE:STAG) reported its Q2 2025 financial results, demonstrating solid performance with mixed year-over-year metrics. The company achieved Core FFO of $0.63 per diluted share, up 3.3% from Q2 2024. Cash NOI increased by 8.9% to $161.7 million, while Same Store Cash NOI grew 3.0% to $145.3 million.
Notable operational highlights include a strong portfolio occupancy rate of 96.3% and impressive leasing activity with Cash Rent Change of 24.6% on 4.2 million square feet of new and renewal leases. The company maintained robust acquisition activity, purchasing one building for $18.4 million with a 7.1% Cash Capitalization Rate.
STAG's credit profile improved as Moody's upgraded its rating to Baa2. The company also completed a $550 million private placement of senior unsecured notes with a weighted average interest rate of 5.65%.
STAG Industrial (NYSE:STAG) ha comunicato i risultati finanziari del secondo trimestre 2025, mostrando una solida performance con metriche anno su anno miste. La societ脿 ha raggiunto un Core FFO di 0,63$ per azione diluita, in aumento del 3,3% rispetto al Q2 2024. Il Cash NOI 猫 cresciuto dell'8,9% arrivando a 161,7 milioni di dollari, mentre il Same Store Cash NOI 猫 aumentato del 3,0% a 145,3 milioni di dollari.
Tra i principali punti operativi si evidenzia un forte tasso di occupazione del portafoglio del 96,3% e una notevole attivit脿 di leasing con un cambiamento del Cash Rent del 24,6% su 4,2 milioni di piedi quadrati di nuovi contratti e rinnovi. La societ脿 ha mantenuto una robusta attivit脿 di acquisizione, acquistando un edificio per 18,4 milioni di dollari con un tasso di capitalizzazione cash del 7,1%.
Il profilo creditizio di STAG 猫 migliorato grazie all'upgrade del rating da Moody's a Baa2. Inoltre, la societ脿 ha completato un collocamento privato di 550 milioni di dollari in obbligazioni senior non garantite con un tasso di interesse medio ponderato del 5,65%.
STAG Industrial (NYSE:STAG) inform贸 sus resultados financieros del segundo trimestre de 2025, mostrando un desempe帽o s贸lido con m茅tricas mixtas a帽o tras a帽o. La compa帽铆a logr贸 un Core FFO de 0,63 d贸lares por acci贸n diluida, un aumento del 3,3% respecto al segundo trimestre de 2024. El Cash NOI aument贸 un 8,9% hasta 161,7 millones de d贸lares, mientras que el Same Store Cash NOI creci贸 un 3,0% hasta 145,3 millones de d贸lares.
Entre los aspectos operativos destacados se incluye una fuerte tasa de ocupaci贸n de la cartera del 96,3% y una impresionante actividad de arrendamiento con un cambio en el Cash Rent del 24,6% sobre 4,2 millones de pies cuadrados en nuevos y renovados contratos. La compa帽铆a mantuvo una s贸lida actividad de adquisiciones, comprando un edificio por 18,4 millones de d贸lares con una tasa de capitalizaci贸n de efectivo del 7,1%.
El perfil crediticio de STAG mejor贸 tras la mejora de su calificaci贸n a Baa2 por Moody's. Adem谩s, la compa帽铆a complet贸 una colocaci贸n privada de 550 millones de d贸lares en notas senior sin garant铆a con una tasa de inter茅s promedio ponderada del 5,65%.
STAG Industrial (NYSE:STAG)電� 2025雲� 2攵勱赴 鞛 鞁れ爜鞚� 氚滍憸頃橂┌ 順柬暕霅� 鞝勲厔 雽牍� 歆響� 靻嶌棎靹� 瓴碃頃� 靹标臣毳� 氤挫榾鞀惦媹雼�. 須岇偓電� 頋劃 欤茧嫻 0.63雼煬鞚� Core FFO毳� 雼劚頃� 2024雲� 2攵勱赴 雽牍� 3.3% 歃濌皜頄堨姷雼堧嫟. 順勱笀 NOI電� 8.9% 歃濌皜頃� 1鞏� 6,170毵� 雼煬毳� 旮半頄堨溂氅�, 霃欖澕 鞝愴彫 順勱笀 NOI電� 3.0% 歃濌皜頃� 1鞏� 4,530毵� 雼煬鞓鞀惦媹雼�.
欤检殧 鞖挫榿 靹标臣搿滊姅 韽姼韽措Μ鞓� 鞝愳湢鞙� 96.3%鞕 420毵� 韽夒癌頂柬姼鞚� 鞁犼窚 氚� 臧膘嫚 鞛勲寑 瓿勳暯鞐愳劀 順勱笀 鞛勲寑耄� 氤霃欕 24.6%霛茧姅 鞚胳儊鞝侅澑 鞛勲寑 頇滊彊鞚� 韽暔霅╇媹雼�. 須岇偓電� 7.1% 順勱笀 鞛愲掣頇旍湪搿� 1,840毵� 雼煬鞐� 頃� 瓯措鞚� 鞚胳垬
STAG鞚� 鞁犾毄 霌标笁鞚 氍措敂鞀り皜 Baa2搿� 靸來枼 臁办爼頃橂┐靹� 臧滌劆霅橃棃鞀惦媹雼�. 霕愴暅, 須岇偓電� 臧欷� 韽夑窢 鞚挫瀽鞙� 5.65%搿� 5鞏� 5,000毵� 雼煬 攴滊鞚� 氍措嫶氤� 靹犾垳鞙� 毂勱秾 靷 氚滍枆鞚� 鞕勲頄堨姷雼堧嫟.
STAG Industrial (NYSE:STAG) a publi茅 ses r茅sultats financiers du deuxi猫me trimestre 2025, d茅montrant une performance solide avec des indicateurs annuels mixtes. La soci茅t茅 a atteint un Core FFO de 0,63 $ par action dilu茅e, en hausse de 3,3 % par rapport au deuxi猫me trimestre 2024. Le Cash NOI a augment茅 de 8,9 % pour atteindre 161,7 millions de dollars, tandis que le Same Store Cash NOI a progress茅 de 3,0 % pour atteindre 145,3 millions de dollars.
Parmi les points op茅rationnels notables figurent un taux d鈥�occupation du portefeuille 茅lev茅 de 96,3 % et une activit茅 de location impressionnante avec un changement du loyer en esp猫ces de 24,6 % sur 4,2 millions de pieds carr茅s de nouveaux baux et renouvellements. L鈥檈ntreprise a maintenu une activit茅 d鈥檃cquisition robuste, achetant un b芒timent pour 18,4 millions de dollars avec un taux de capitalisation en esp猫ces de 7,1 %.
Le profil de cr茅dit de STAG s鈥檈st am茅lior茅 avec la remont茅e de sa note 脿 Baa2 par Moody鈥檚. La soci茅t茅 a 茅galement finalis茅 un placement priv茅 de 550 millions de dollars d鈥檕bligations senior non garanties avec un taux d鈥檌nt茅r锚t moyen pond茅r茅 de 5,65 %.
STAG Industrial (NYSE:STAG) meldete seine Finanzergebnisse f眉r das zweite Quartal 2025 und zeigte eine solide Leistung mit gemischten Jahresvergleichszahlen. Das Unternehmen erzielte ein Core FFO von 0,63 USD je verw盲sserter Aktie, ein Anstieg von 3,3 % gegen眉ber dem zweiten Quartal 2024. Das Cash NOI stieg um 8,9 % auf 161,7 Millionen USD, w盲hrend das Same Store Cash NOI um 3,0 % auf 145,3 Millionen USD zunahm.
Zu den bemerkenswerten operativen Highlights geh枚ren eine starke Portfolio-Belegungsrate von 96,3 % und eine beeindruckende Vermietungsaktivit盲t mit einer Cash-Miet盲nderung von 24,6 % auf 4,2 Millionen Quadratfu脽 neuer und verl盲ngerter Mietvertr盲ge. Das Unternehmen setzte seine robuste Akquisitionst盲tigkeit fort und erwarb ein Geb盲ude f眉r 18,4 Millionen USD mit einer Cash-Kapitalisierungsrate von 7,1 %.
Das Kreditprofil von STAG verbesserte sich durch die Heraufstufung des Ratings auf Baa2 durch Moody's. Au脽erdem schloss das Unternehmen eine Privatplatzierung von 550 Millionen USD an unbesicherten Senior-Anleihen mit einem gewichteten durchschnittlichen Zinssatz von 5,65 % ab.
- Core FFO per share increased 3.3% year-over-year to $0.63
- Cash NOI grew 8.9% to $161.7 million
- Strong leasing performance with 24.6% Cash Rent Change on 4.2 million square feet
- High portfolio occupancy rate of 96.3%
- Credit rating upgrade to Baa2 from Moody's
- Successfully secured $550 million in private placement financing
- Net income per share decreased 18.2% to $0.27 compared to $0.33 in Q2 2024
- Net income attributable to common stockholders declined 16.4% to $50.0 million
- Increased interest expense of $33.6 million compared to $27.4 million in Q2 2024
Insights
STAG posted solid Q2 2025 with 3.3% Core FFO growth despite net income decline, showing operational strength through strong leasing spreads and occupancy.
STAG Industrial delivered a 3.3% year-over-year increase in Core FFO per share to
The REIT's operational metrics remain impressively strong with 96.3% total portfolio occupancy and 97.0% in the operating portfolio. Same Store Cash NOI grew 3.0% year-over-year to
What stands out most is STAG's exceptional leasing performance. The company achieved remarkable 24.6% cash rent growth and 41.1% straight-line rent growth on 4.2 million square feet of new and renewal leases in Q2. This pricing power indicates robust demand for industrial space despite economic uncertainties. The 75.3% tenant retention rate further demonstrates the company's strong landlord position.
STAG's balance sheet strengthened during the quarter, with Moody's upgrading its credit rating to Baa2 from Baa3. The company also successfully issued
Acquisition activity remained modest with just one building purchased for
"The Company has done an excellent job executing our operating plan in the first half of 2025," said Bill Crooker, President and Chief Executive Officer of the Company. "This strong first half of 2025 sets us up well for the remainder of the year."
Second Quarter 2025 Highlights
- Reported
of net income per basic and diluted common share for the second quarter of 2025, compared to$0.27 of net income per basic and diluted common share for the second quarter of 2024. Reported$0.33 of net income attributable to common stockholders for the second quarter of 2025, compared to net income attributable to common stockholders of$50.0 million for the second quarter of 2024.$59.7 million - Achieved
of Core FFO per diluted share for the second quarter of 2025, an increase of$0.63 3.3% compared to the second quarter of 2024 Core FFO per diluted share of .$0.61 - Produced Cash NOI of
for the second quarter of 2025, an increase of$161.7 million 8.9% compared to the second quarter of 2024 of .$148.4 million - Produced Same Store Cash NOI of
for the second quarter of 2025, an increase of$145.3 million 3.0% compared to the second quarter of 2024 of .$141.0 million - Produced Cash Available for Distribution of
for the second quarter of 2025, an increase of$98.8 million 3.9% compared to the second quarter of 2024 of .$95.1 million - Acquired one building in the second quarter of 2025, consisting of 183,200 square feet, for
, with a Cash Capitalization Rate of$18.4 million 7.1% . - Sold one building in the second quarter of 2025, consisting of 151,200 square feet, for
.$9.1 million - Achieved an Occupancy Rate of
96.3% on the total portfolio and97.0% on the Operating Portfolio as of June 30, 2025. - Commenced Operating Portfolio leases of 4.2 million square feet for the second quarter of 2025, resulting in a Cash Rent Change and Straight-Line Rent Change of
24.6% and41.1% , respectively. - Experienced
75.3% Retention for 3.5 million square feet of leases expiring in the quarter. - On May 8, 2025, Moody's Investor Services raised the Company's corporate credit rating to Baa2 with a stable outlook from Baa3 with a positive outlook.
- As of July 28, 2025, addressed
90.8% of expected 2025 new and renewal leasing, consisting of 13.3 million square feet, achieving Cash Rent Change of24.5% .
Please refer to the Non-GAAP Financial Measures and Other Definitions section at the end of this release for definitions of capitalized terms used in this release.
The Company will host a conference call tomorrow, Wednesday, July听30, 2025 at 10:00 a.m. (Eastern Time), to discuss the quarter's results and provide information about acquisitions, operations, capital markets and corporate activities. Details of the call can be found at the end of this release.
Key Financial Measures
SECOND QUARTER 2025 KEY FINANCIAL MEASURES | |||||||||||||
Three months ended June 30, | Six months ended June 30, | ||||||||||||
Metrics | 2025 | 2024 | %听颁丑补苍驳别 | 2025 | 2024 | %听颁丑补苍驳别 | |||||||
(in | |||||||||||||
Net income attributable to common stockholders | (16.4)听% | 46.7听% | |||||||||||
Net income per common share 鈥� basic | (18.2)听% | 43.4听% | |||||||||||
Net income per common share 鈥� diluted | (18.2)听% | 43.4听% | |||||||||||
Cash NOI | 8.9听% | 8.5听% | |||||||||||
Same Store Cash NOI (1) | 3.0听% | 3.2听% | |||||||||||
Adjusted EBITDAre | 9.6听% | 9.2听% | |||||||||||
Core FFO | 6.5听% | 6.1听% | |||||||||||
Core FFO per share / unit 鈥� basic | 3.3听% | 3.3听% | |||||||||||
Core FFO per share / unit 鈥� diluted | 3.3听% | 3.3听% | |||||||||||
Cash Available for Distribution | 3.9听% | 6.2听% |
(1) The Same Store pool accounted for |
Definitions of the above-mentioned non-GAAP financial measures, together with reconciliations to net income (loss) in accordance with GAAP, appear at the end of this release. Please also see the Company's supplemental information package for additional disclosure.
Acquisition, Development and Disposition Activity
For the three months ended June 30, 2025, the Company acquired one building for
SECOND QUARTER 2025 ACQUISITION ACTIVITY | |||||||
Market | Date | Square Feet | Buildings | Purchase | W.A. Lease | Cash | Straight-Line |
6/12/2025 | 183,200 | 1 | 5.0 | ||||
Total / weighted average | 183,200 | 1 | 5.0 | 7.1听% | 7.1听% |
The chart below details the 2025 acquisition activity and pipeline through July 28, 2025:
2025听ACQUISITION ACTIVITY AND PIPELINE DETAIL | ||||||
Square Feet | Buildings | Purchase | W.A. Lease | Cash | Straight-Line | |
Q1 | 393,564 | 3 | 3.2 | 6.8听% | 7.0听% | |
Q2 | 183,200 | 1 | 18,399 | 5.0 | 7.1听% | 7.1听% |
Total / weighted average | 576,764 | 4 | 3.8 | 6.9听% | 7.0听% | |
鈥� | ||||||
Pipeline | 28.4 million | 168 |
Additionally, in the second quarter, the Company acquired one vacant land parcel for
The chart below details the disposition activity for the six months ended June 30, 2025:
2025 DISPOSITION ACTIVITY | |||
鈥� | |||
Square Feet | Buildings | Sale Price ( | |
Q1 | 337,391 | 1 | |
Q2 | 151,200 | 1 | 9,100 |
Total | 488,591 | 2 |
Leasing Activity
The chart below details the leasing activity for leases commenced during the three months ended June 30, 2025:
SECOND QUARTER 2025 OPERATING PORTFOLIO LEASING ACTIVITY | |||||||||||
Lease Type | Square | Lease | W.A. | Cash Base $/SF | SL Base $/SF | Lease Commissions $/SF | Tenant | Cash Rent | SL Rent | Retention | |
New Leases | 1,604,612 | 11 | 5.4 | 35.2听% | 49.0听% | ||||||
Renewal Leases | 2,611,673 | 21 | 5.8 | 18.7听% | 36.7听% | 75.3听% | |||||
Total / weighted average | 4,216,285 | 32 | 5.7 | 24.6听% | 41.1听% |
The chart below details the leasing activity for leases commenced during the six months ended June 30, 2025:
2025听YEAR TO DATE OPERATING PORTFOLIO LEASING ACTIVITY | |||||||||||
Lease Type | Square | Lease | W.A. | Cash Base $/SF | SL Base $/SF | Lease Commissions $/SF | Tenant | Cash Rent | SL Rent | Retention | |
New Leases | 1,883,667 | 15 | 5.2 | 35.0听% | 48.7听% | ||||||
Renewal Leases | 7,295,246 | 53 | 5.0 | 23.9听% | 40.0听% | 81.4听% | |||||
Total / weighted average | 9,178,913 | 68 | 5.0 | 26.1听% | 41.7听% |
Additionally, for the three and six months ended June听30, 2025, leases commenced totaling 1.1 million and 1.2 million square feet, respectively, related to Value Add assets and first generation leasing. These are excluded from the Operating Portfolio statistics above.
As of July 28, 2025, addressed
Capital Markets Activity
On May 8, 2025, Moody's Investor Services raised the Company's corporate credit rating to Baa2 with a stable outlook from Baa3 with a positive outlook.
On June 25, 2025, the Company funded a note purchase agreement that issues
As of June听30, 2025, Net Debt to Annualized Run Rate Adjusted EBITDAre was 5.1x and Liquidity was
Conference Call
The Company will host a conference call tomorrow, Wednesday, July 30, 2025, at 10:00 a.m.听(Eastern Time) to discuss the quarter's results.听 The call can be accessed live over the phone toll-free by dialing (877) 407-4018, or for international callers, (201) 689-8471.听 A replay will be available shortly after the call and can be accessed by dialing (844) 512-2921, or for international callers, (412) 317-6671.听 The passcode for the replay is 13754611.
Interested parties may also listen to a simultaneous webcast of the conference call by visiting the Investor Relations section of the Company's website at , or by clicking on the following link:
Supplemental Schedule
The Company has provided a supplemental information package with additional disclosure and financial information on its website () under the "Quarterly Results" tab in the Investor Relations section.
听
CONSOLIDATED BALANCE SHEETS STAG Industrial,听Inc. (unaudited, in thousands, except share data) | |||
June 30, 2025 | December 31, 2024 | ||
Assets | |||
Rental Property: | |||
Land | $听听听听听听听听听听听听听听听听听听听 782,046 | $听听听听听听听听听听听听听听听听听听听听 771,794 | |
Buildings and improvements, net of accumulated depreciation of | 5,325,367 | 5,295,120 | |
Deferred leasing intangibles, net of accumulated amortization of respectively | 392,677 | 428,865 | |
Total rental property, net | 6,500,090 | 6,495,779 | |
Cash and cash equivalents | 15,379 | 36,284 | |
Restricted cash | 20,466 | 1,109 | |
Tenant accounts receivable | 138,936 | 136,357 | |
Prepaid expenses and other assets | 100,464 | 96,189 | |
Interest rate swaps | 19,703 | 36,466 | |
Operating lease right-of-use assets | 30,110 | 31,151 | |
听Total assets | $听听听听听听听听听听听听听听听听 6,825,148 | $听听听听听听听听听听听听听听听听听 6,833,335 | |
Liabilities and Equity | |||
Liabilities: | |||
Unsecured credit facility | $听听听听听听听听听听听听听听听听听听听听听 51,000 | $听听听听听听听听听听听听听听听听听听听听 409,000 | |
Unsecured term loans, net | 1,022,522 | 1,021,848 | |
Unsecured notes, net | 1,966,291 | 1,594,092 | |
Mortgage note, net | 4,089 | 4,195 | |
Accounts payable, accrued expenses and other liabilities | 117,823 | 126,811 | |
Interest rate swaps | 1,250 | 鈥� | |
Tenant prepaid rent and security deposits | 54,445 | 56,173 | |
Dividends and distributions payable | 23,668 | 23,469 | |
Deferred leasing intangibles, net of accumulated amortization of respectively | 29,044 | 33,335 | |
Operating lease liabilities | 34,357 | 35,304 | |
听Total liabilities | $听听听听听听听听听听听听听听听听 3,304,489 | $听听听听听听听听听听听听听听听听听 3,304,227 | |
Equity: | |||
Preferred stock, par value and December 31, 2024; none issued or outstanding | 鈥� | 鈥� | |
Common stock, par value and December 31, 2024, 186,691,274 and 186,517,523 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively | 1,867 | 1,865 | |
Additional paid-in capital | 4,452,472 | 4,449,964 | |
Cumulative dividends in excess of earnings | (1,027,416) | (1,029,757) | |
Accumulated other comprehensive income | 17,954 | 35,579 | |
Total stockholders' equity | 3,444,877 | 3,457,651 | |
Noncontrolling interest in operating partnership | 72,447 | 69,932 | |
Noncontrolling interest in joint ventures | 3,335 | 1,525 | |
听Total equity | $听听听听听听听听听听听听听听听听 3,520,659 | $听听听听听听听听听听听听听听听听听 3,529,108 | |
听Total liabilities and equity | $听听听听听听听听听听听听听听听听 6,825,148 | $听听听听听听听听听听听听听听听听听 6,833,335 | |
鈥� |
听
CONSOLIDATED STATEMENTS OF OPERATIONS STAG Industrial,听Inc. (unaudited, in thousands, except per share data) | |||||||
Three months ended June 30, | Six months ended June 30, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Revenue | |||||||
Rental income | $听听听听听听听听听听听 207,438 | $听听听听听听听听听听听 186,467 | $听听听听听听听听听听听 412,800 | $听听听听听听听听听听听 373,869 | |||
Other income | 155 | 3,310 | 367 | 3,451 | |||
Total revenue | 207,593 | 189,777 | 413,167 | 377,320 | |||
Expenses | |||||||
Property | 40,403 | 37,478 | 84,081 | 76,549 | |||
General and administrative | 12,901 | 11,828 | 26,207 | 24,780 | |||
Depreciation and amortization | 74,473 | 75,280 | 148,373 | 146,707 | |||
Loss on impairment | 888 | 4,967 | 888 | 4,967 | |||
Other expenses | (58) | 595 | 514 | 1,158 | |||
Total expenses | 128,607 | 130,148 | 260,063 | 254,161 | |||
Other income (expense) | |||||||
Interest and other income | 3 | 14 | 8 | 25 | |||
Interest expense | (33,618) | (27,372) | (66,147) | (52,793) | |||
Debt extinguishment and modification expenses | 鈥� | 鈥� | 鈥� | (667) | |||
Gain on involuntary conversion | 鈥� | 5,717 | 1,855 | 5,717 | |||
Gain on the sales of rental property, net | 5,692 | 23,086 | 55,605 | 23,086 | |||
Total other income (expense) | (27,923) | 1,445 | (8,679) | (24,632) | |||
Net income | $听听听听听听听听听听听听 51,063 | $听听听听听听听听听听听听 61,074 | $听听听听听听听听听听听 144,425 | $听听听听听听听听听听听听 98,527 | |||
Less: income attributable to noncontrolling interest in operating partnership | 1,058 | 1,291 | 3,022 | 2,117 | |||
Net income attributable to STAG Industrial, Inc. | $听听听听听听听听听听听听 50,005 | $听听听听听听听听听听听听 59,783 | $听听听听听听听听听听听 141,403 | $听听听听听听听听听听听听 96,410 | |||
Less: amount allocated to participating securities | 42 | 46 | 87 | 93 | |||
Net income attributable to common stockholders | $听听听听听听听听听听听听 49,963 | $听听听听听听听听听听听听 59,737 | $听听听听听听听听听听听 141,316 | $听听听听听听听听听听听听 96,317 | |||
鈥� | |||||||
Weighted average common shares outstanding 鈥� basic | 186,535 | 181,961 | 186,502 | 181,834 | |||
Weighted average common shares outstanding 鈥� diluted | 186,910 | 182,185 | 186,834 | 182,088 | |||
鈥� | |||||||
Net income per share 鈥� basic and diluted | |||||||
Net income per share attributable to common stockholders 鈥� basic | $听听听听听听听听听听听听听听听听 0.27 | $听听听听听听听听听听听听听听听听 0.33 | $听听听听听听听听听听听听听听听听 0.76 | $听听听听听听听听听听听听听听听听 0.53 | |||
Net income per share attributable to common stockholders 鈥� diluted | $听听听听听听听听听听听听听听听听 0.27 | $听听听听听听听听听听听听听听听听 0.33 | $听听听听听听听听听听听听听听听听 0.76 | $听听听听听听听听听听听听听听听听 0.53 | |||
听
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES STAG Industrial,听Inc. (unaudited, in thousands) | |||||||
Three months ended June 30, | Six months ended June 30, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
NET OPERATING INCOME RECONCILIATION | |||||||
Net income | $听听听听听听听听听听听听 51,063 | $听听听听听听听听听听听听 61,074 | $听听听听听听听听听听听 144,425 | $听听听听听听听听听听听听 98,527 | |||
General and administrative | 12,901 | 11,828 | 26,207 | 24,780 | |||
Depreciation and amortization | 74,473 | 75,280 | 148,373 | 146,707 | |||
Interest and other income | (3) | (14) | (8) | (25) | |||
Interest expense | 33,618 | 27,372 | 66,147 | 52,793 | |||
Loss on impairment | 888 | 4,967 | 888 | 4,967 | |||
Gain on involuntary conversion | 鈥� | (5,717) | (1,855) | (5,717) | |||
Debt extinguishment and modification expenses | 鈥� | 鈥� | 鈥� | 667 | |||
Other expenses | (58) | 595 | 514 | 1,158 | |||
Gain on the sales of rental property, net | (5,692) | (23,086) | (55,605) | (23,086) | |||
Net operating income | $听听听听听听听听听听听 167,190 | $听听听听听听听听听听听 152,299 | $听听听听听听听听听听听 329,086 | $听听听听听听听听听听听 300,771 | |||
Net operating income | $听听听听听听听听听听听 167,190 | $听听听听听听听听听听听 152,299 | $听听听听听听听听听听听 329,086 | $听听听听听听听听听听听 300,771 | |||
Rental property straight-line rent adjustments, net | (4,859) | (4,702) | (8,974) | (7,399) | |||
Amortization of above and below market leases, net | (643) | 835 | (1,227) | 532 | |||
Cash net operating income | $听听听听听听听听听听听 161,688 | $听听听听听听听听听听听 148,432 | $听听听听听听听听听听听 318,885 | $听听听听听听听听听听听 293,904 | |||
鈥� | |||||||
Cash net operating income | $听听听听听听听听听听听 161,688 | ||||||
Cash NOI from acquisition and disposition timing | 60 | ||||||
Cash termination, solar and other income | (2,990) | ||||||
Run Rate Cash NOI | $听听听听听听听听听听听 158,758 | ||||||
鈥� | |||||||
Same Store Portfolio NOI | |||||||
Total NOI | $听听听听听听听听听听听 167,190 | $听听听听听听听听听听听 152,299 | $听听听听听听听听听听听 329,086 | $听听听听听听听听听听听 300,771 | |||
Less: NOI non-same-store properties | (16,087) | (5,135) | (30,275) | (10,077) | |||
Termination, solar and other adjustments, net | (1,336) | (2,973) | (1,717) | (3,619) | |||
Same Store NOI | $听听听听听听听听听听听 149,767 | $听听听听听听听听听听听 144,191 | $听听听听听听听听听听听 297,094 | $听听听听听听听听听听听 287,075 | |||
Less: straight-line rent adjustments, net | (4,410) | (3,032) | (7,219) | (5,904) | |||
Plus: amortization of above and below market leases, net | (91) | (175) | (149) | (413) | |||
Same Store Cash NOI | $听听听听听听听听听听听 145,266 | $听听听听听听听听听听听 140,984 | $听听听听听听听听听听听 289,726 | $听听听听听听听听听听听 280,758 | |||
鈥� | |||||||
EBITDA FOR REAL ESTATE (EBITDAre) RECONCILIATION | |||||||
Net income | $听听听听听听听听听听听听 51,063 | $听听听听听听听听听听听听 61,074 | $听听听听听听听听听听听 144,425 | $听听听听听听听听听听听听 98,527 | |||
Depreciation and amortization | 74,473 | 75,280 | 148,373 | 146,707 | |||
Interest and other income | (3) | (14) | (8) | (25) | |||
Interest expense | 33,618 | 27,372 | 66,147 | 52,793 | |||
Loss on impairment | 888 | 4,967 | 888 | 4,967 | |||
Gain on the sales of rental property, net | (5,692) | (23,086) | (55,605) | (23,086) | |||
EBITDAre | $听听听听听听听听听听听 154,347 | $听听听听听听听听听听听 145,593 | $听听听听听听听听听听听 304,220 | $听听听听听听听听听听听 279,883 | |||
鈥� | |||||||
ADJUSTED EBITDAre RECONCILIATION | |||||||
EBITDAre | $听听听听听听听听听听听 154,347 | $听听听听听听听听听听听 145,593 | $听听听听听听听听听听听 304,220 | $听听听听听听听听听听听 279,883 | |||
Straight-line rent adjustments, net | (4,935) | (4,769) | (9,125) | (7,531) | |||
Amortization of above and below market leases, net | (643) | 835 | (1,227) | 532 | |||
Non-cash compensation expense | 3,248 | 2,953 | 6,430 | 5,861 | |||
Non-recurring other items | 鈥� | (169) | (13) | (302) | |||
Gain on involuntary conversion | 鈥� | (5,717) | (1,855) | (5,717) | |||
Debt extinguishment and modification expenses | 鈥� | 鈥� | 鈥� | 667 | |||
Adjusted EBITDAre | $听听听听听听听听听听听 152,017 | $听听听听听听听听听听听 138,726 | $听听听听听听听听听听听 298,430 | $听听听听听听听听听听听 273,393 | |||
听
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES STAG Industrial,听Inc. (unaudited, in thousands, except per share data) | |||||||
Three months ended June 30, | Six months ended June 30, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
CORE FUNDS FROM OPERATIONS RECONCILIATION | |||||||
Net income | $听听听听听听听听听听听听 51,063 | $听听听听听听听听听听听听 61,074 | $听听听听听听听听听听听 144,425 | $听听听听听听听听听听听听 98,527 | |||
Rental property depreciation and amortization | 74,386 | 75,213 | 148,200 | 146,581 | |||
Loss on impairment | 888 | 4,967 | 888 | 4,967 | |||
Gain on the sales of rental property, net | (5,692) | (23,086) | (55,605) | (23,086) | |||
Funds from operations | $听听听听听听听听听听听 120,645 | $听听听听听听听听听听听 118,168 | $听听听听听听听听听听听 237,908 | $听听听听听听听听听听听 226,989 | |||
Amount allocated to restricted shares of common stock and unvested units | (139) | (139) | (293) | (285) | |||
Funds from operations attributable to common stockholders and unit holders | $听听听听听听听听听听听 120,506 | $听听听听听听听听听听听 118,029 | $听听听听听听听听听听听 237,615 | $听听听听听听听听听听听 226,704 | |||
Funds from operations attributable to common stockholders and unit holders | $听听听听听听听听听听听 120,506 | $听听听听听听听听听听听 118,029 | $听听听听听听听听听听听 237,615 | $听听听听听听听听听听听 226,704 | |||
Debt extinguishment and modification expenses and other | 鈥� | 835 | 鈥� | 1,199 | |||
Gain on involuntary conversion | 鈥� | (5,717) | (1,855) | (5,717) | |||
Core funds from operations | $听听听听听听听听听听听 120,506 | $听听听听听听听听听听听 113,147 | $听听听听听听听听听听听 235,760 | $听听听听听听听听听听听 222,186 | |||
鈥� | |||||||
Weighted average common shares and units | |||||||
Weighted average common shares outstanding | 186,535 | 181,961 | 186,502 | 181,834 | |||
Weighted average units outstanding | 3,697 | 3,631 | 3,706 | 3,734 | |||
Weighted average common shares and units - basic | 190,232 | 185,592 | 190,208 | 185,568 | |||
Dilutive shares | 375 | 224 | 332 | 254 | |||
Weighted average common shares, units, and other dilutive shares - diluted | 190,607 | 185,816 | 190,540 | 185,822 | |||
Core funds from operations per share / unit - basic | $听听听听听听听听听听听听听听听听 0.63 | $听听听听听听听听听听听听听听听听 0.61 | $听听听听听听听听听听听听听听听听 1.24 | $听听听听听听听听听听听听听听听听 1.20 | |||
Core funds from operations per share / unit - diluted | $听听听听听听听听听听听听听听听听 0.63 | $听听听听听听听听听听听听听听听听 0.61 | $听听听听听听听听听听听听听听听听 1.24 | $听听听听听听听听听听听听听听听听 1.20 | |||
鈥� | |||||||
CASH AVAILABLE FOR DISTRIBUTION RECONCILIATION | |||||||
Core funds from operations | $听听听听听听听听听听听 120,506 | $听听听听听听听听听听听 113,147 | $听听听听听听听听听听听 235,760 | $听听听听听听听听听听听 222,186 | |||
Amount allocated to restricted shares of common stock and unvested units | 139 | 139 | 293 | 285 | |||
Non-rental property depreciation and amortization | 87 | 67 | 173 | 126 | |||
Straight-line rent adjustments, net | (4,935) | (4,769) | (9,125) | (7,531) | |||
Capital expenditures | (10,996) | (7,779) | (15,975) | (16,173) | |||
Capital expenditures reimbursed by tenants | (689) | (2,115) | (794) | (2,568) | |||
Lease commissions and tenant improvements | (9,868) | (7,576) | (14,085) | (10,970) | |||
Non-cash portion of interest expense | 1,337 | 1,052 | 2,638 | 2,036 | |||
Non-cash compensation expense | 3,248 | 2,953 | 6,430 | 5,861 | |||
Cash available for distribution | $听听听听听听听听听听听听 98,829 | $听听听听听听听听听听听听 95,119 | $听听听听听听听听听听听 205,315 | $听听听听听听听听听听听 193,252 | |||
Non-GAAP Financial Measures and Other Definitions
Acquisition Capital Expenditures:听We define Acquisition Capital Expenditures听as capital expenditures identified at the time of acquisition. Acquisition Capital Expenditures also include new lease commissions and tenant improvements for space that was not occupied under the Company's ownership. 听
Cash Available for Distribution:听Cash Available for Distribution represents Core FFO, excluding non-rental property depreciation and amortization, straight-line rent adjustments, non-cash portion of interest expense, non-cash compensation expense, and deducts capital expenditures reimbursed by tenants, capital expenditures, leasing commissions and tenant improvements, and severance costs.
Cash Available for Distribution should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, these measurements should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements.听
Cash Available for Distribution excludes, among other items, depreciation and amortization and capture neither the changes in the value of our buildings that result from use or market conditions of our buildings, all of which have real economic effects and could materially impact our results from operations, the utility of these measures as measures of our performance is limited. In addition, our calculation of Cash Available for Distribution may not be comparable to similarly titled measures disclosed by other REITs.听
Cash Capitalization Rate:听We define Cash Capitalization Rate as calculated by dividing (i) the Company's estimate of year one cash net operating income from the applicable property's operations stabilized for occupancy (post-lease-up for vacant properties), which does not include termination income, solar income, miscellaneous other income, capital expenditures, general and administrative costs, reserves, tenant improvements and leasing commissions, credit loss, or vacancy loss, by (ii) the GAAP purchase price plus estimated Acquisition Capital Expenditures. These Capitalization Rate estimates are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties, and factors that are beyond our control, including those risk factors contained in our Annual Report on Form 10-K for the year ended December 31, 2024. 听
Cash Rent Change:听We define Cash Rent Change as the percentage change in the base rent of the lease commenced during the period compared to the base rent of the Comparable Lease for assets included in the Operating Portfolio. The calculation compares the first base rent payment due after the lease commencement date compared to the base rent of the last monthly payment due prior to the termination of the lease, excluding holdover rent. Rent under gross or similar type leases are converted to a net rent based on an estimate of the applicable recoverable expenses.
Comparable Lease:听We define a Comparable Lease as a lease in the same space with a similar lease structure as compared to the previous in-place lease, excluding new leases for space that was not occupied under our ownership.
Earnings before Interest, Taxes, Depreciation, and Amortization for AG真人官方 Estate (EBITDAre), Adjusted EBITDAre, Annualized Adjusted EBITDAre, Run Rate Adjusted EBITDAre, and Annualized Run Rate Adjusted EBITDAre:听We define EBITDAre in accordance with the standards established by the National Association of AG真人官方 Estate Investment Trusts ("NAREIT"). EBITDAre represents net income (loss) (computed in accordance with GAAP) before interest expense, interest and other income, tax, depreciation and amortization, gains or losses on the sale of rental property, and loss on impairments. Adjusted EBITDAre further excludes straight-line rent adjustments, non-cash compensation expense, amortization of above and below market leases, net, gain (loss) on involuntary conversion, debt extinguishment and modification expenses, and other non-recurring items. 听
We define Annualized Adjusted EBITDAre听as Adjusted EBITDAre multiplied by four.
We define Run Rate Adjusted EBITDAre听as Adjusted EBITDAre plus incremental Adjusted EBITDAre adjusted for a full period of acquisitions and dispositions. Run Rate Adjusted EBITDAre does not reflect the Company's historical results and does not predict future results, which may be substantially different.
We define Annualized Run Rate Adjusted EBITDAre听as Run Rate Adjusted EBITDAre excluding allowable one-time items multiplied by four plus allowable one-time items.
EBITDAre, Adjusted EBITDAre, and Run Rate Adjusted EBITDAre should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, EBITDAre, Adjusted EBITDAre, and Run Rate Adjusted EBITDAre should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements. We believe that EBITDAre, Adjusted EBITDAre, and Run Rate Adjusted EBITDAre are helpful to investors as supplemental measures of the operating performance of a real estate company because they are direct measures of the actual operating results of our properties. We also use these measures in ratios to compare our performance to that of our industry peers.听
Funds from Operations (FFO) and Core FFO:听We define FFO in accordance with the standards established by the National Association of AG真人官方 Estate Investment Trusts ("NAREIT"). FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable operating property, gains (losses) from sales of land, impairment write-downs of depreciable real estate, rental property depreciation and amortization (excluding amortization of deferred financing costs and fair market value of debt adjustment) and after adjustments for unconsolidated partnerships and joint ventures. Core FFO excludes debt extinguishment and modification expenses and other expenses, gain (loss) on involuntary conversion, gain (loss) on swap ineffectiveness, and non-recurring other expenses.
None of FFO or Core FFO should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, these measurements should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements.听 We use FFO as a supplemental performance measure because it is a widely recognized measure of the performance of REITs.听 FFO may be used by investors as a basis to compare our operating performance with that of other REITs.听 We and investors may use Core FFO similarly as FFO.听
However, because FFO and Core FFO exclude, among other items, depreciation and amortization and capture neither the changes in the value of our buildings that result from use or market conditions of our buildings, all of which have real economic effects and could materially impact our results from operations, the utility of these measures as measures of our performance is limited. In addition, other REITs may not calculate FFO in accordance with the NAREIT definition as we do, and, accordingly, our FFO may not be comparable to such other REITs' FFO. Similarly, our calculation of Core FFO may not be comparable to similarly titled measures disclosed by other REITs.听
GAAP:听We define GAAP as generally accepted accounting principles in
Liquidity:听We define Liquidity as the amount of aggregate undrawn nominal commitments the Company could immediately borrow under the Company's unsecured debt instruments, consistent with the financial covenants, plus unrestricted cash balances.
Market:听We define Market as the market defined by CBRE-EA based on the building address. If the building is located outside of a CBRE-EA defined market, the city and state is reflected.
Net Debt:听We define Net Debt听as the outstanding principal balance of the Company's total debt, less cash and cash equivalents.
Net operating income (NOI), Cash NOI, and Run Rate Cash NOI:听We define NOI as rental income, including reimbursements, less property expenses, which excludes depreciation, amortization, loss on impairments, general and administrative expenses, interest expense, interest income, gain (loss) on involuntary conversion, debt extinguishment and modification expenses, gain on sales of rental property, and other expenses.
We define Cash NOI听as NOI less rental property straight-line rent adjustments and less amortization of above and below market leases, net.
We define Run Rate Cash NOI听as Cash NOI plus Cash NOI adjusted for a full period of acquisitions and dispositions, less cash termination income, solar income and revenue associated with one-time tenant reimbursements of capital expenditures. Run Rate Cash NOI does not reflect the Company's historical results and does not predict future results, which may be substantially different.
We consider NOI, Cash NOI and Run Rate Cash NOI to be appropriate supplemental performance measures to net income because we believe they help us, and investors understand the core operations of our buildings. None of these measures should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, these measurements should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements. Further, our calculations of NOI, Cash NOI and Run Rate NOI may not be comparable to similarly titled measures disclosed by other REITs.听
Occupancy Rate:听We define Occupancy Rate as the percentage of total leasable square footage for which either revenue recognition has commenced in accordance with GAAP or the lease term has commenced as of the close of the reporting period, whichever occurs earlier.
Operating Portfolio:听We define the Operating Portfolio as all buildings that were acquired stabilized or have achieved Stabilization. The Operating Portfolio excludes non-core flex/office buildings, buildings contained in the Value Add Portfolio, and buildings classified as held for sale.
Pipeline:听We define Pipeline as a point in time measure that includes all of the transactions under consideration by the Company's acquisitions group that have passed the initial screening process. The pipeline also includes transactions under contract and transactions with non-binding LOIs.
Renewal Lease:听We define a Renewal Lease as a lease signed by an existing tenant to extend the term for 12 months or more, including (i) a renewal of the same space as the current lease at lease expiration, (ii) a renewal of only a portion of the current space at lease expiration, or (iii) an early renewal or workout, which ultimately does extend the original term for 12 months or more.
Repositioning:听We define Repositioning as significant capital improvements made to improve the functionality of a building without causing material disruption to the tenant or Occupancy Rate.听 Buildings undergoing Repositioning remain in the Operating Portfolio.
Retention:听We define Retention as the percentage determined by taking Renewal Lease square footage commencing in the period divided by square footage of leases expiring in the period for assets included in the Operating Portfolio.
Same Store:听We define Same Store properties as properties that were in the Operating Portfolio for the entirety of the comparative periods presented. The results for Same Store properties exclude termination fees, solar income, and revenue associated with one-time tenant reimbursements of capital expenditures. Same Store properties exclude Operating Portfolio properties with expansions placed into service or transferred from the Value Add Portfolio to the Operating Portfolio after January 1, 2024.
Stabilization:听We define Stabilization for assets under development or redevelopment to occur as the earlier of achieving
- if acquired with less than
75% occupancy as of the acquisition date, Stabilization will occur upon the earlier of achieving90% occupancy or 12 months from the acquisition date; - if acquired and will be less than
75% occupied due to known move-outs within two years of the acquisition date, Stabilization will occur upon the earlier of achieving90% occupancy after the known move-outs have occurred or 12 months after the known move-outs have occurred.
Straight-Line Capitalization Rate:听We define Straight-Line Capitalization Rate as calculated by dividing (i) the Company's estimate of annual net operating income from the applicable property's operations stabilized for occupancy (post-lease-up for vacant properties), which is utilzing the average monthly base rent over the term of the lease and does not include termination income, solar income, miscellaneous other income, capital expenditures, general and administrative costs, reserves, tenant improvements and leasing commissions, credit loss, or vacancy loss, by (ii) the GAAP purchase price plus estimated Acquisition Capital Expenditures. These Capitalization Rate estimates are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties, and factors that are beyond our control, including those risk factors contained in our Annual Report on Form 10-K for the year ended December 31, 2024.
Straight-Line Rent Change (SL Rent Change):听We define SL Rent Change as the percentage change in the average monthly base rent over the term of the lease that commenced during the period compared to the Comparable Lease for assets included in the Operating Portfolio. Rent under gross or similar type leases are converted to a net rent based on an estimate of the applicable recoverable expenses, and this calculation excludes the impact of any holdover rent.
Value Add Portfolio:听We define the Value Add Portfolio as properties that meet any of the following criteria:
- less than
75% occupied as of the acquisition date - will be less than
75% occupied due to known move-outs within two years of the acquisition date; - out of service with significant physical renovation of the asset;
- development.
Weighted Average Lease Term:听We define Weighted Average Lease Term as the contractual lease term in years, assuming that tenants exercise no renewal options, purchase options, or early termination rights, as of the lease start date weighted by square footage. Weighted Average Lease Term related to acquired assets reflects the remaining lease term in years as of the acquisition date weighted by square footage.
Forward-Looking Statements
This earnings release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. STAG Industrial, Inc. (STAG) intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and includes this statement for purposes of complying with these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe STAG's future plans, strategies and expectations, are generally identifiable by use of the words "believe," "will," "expect," "intend," "anticipate," "estimate," "should", "project" or similar expressions. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors that are, in some cases, beyond STAG's control and which could materially affect actual results, performances or achievements. Factors that may cause actual results to differ materially from current expectations include, but are not limited to, the risk factors discussed in STAG's most recent Annual Report on Form 10-K for the year ended December 31, 2024, as updated by the Company's subsequent reports filed with the Securities and Exchange Commission.听 Accordingly, there is no assurance that STAG's expectations will be realized. Except as otherwise required by the federal securities laws, STAG disclaims any obligation or undertaking to publicly release any updates or revisions to any forward-looking statement contained herein (or elsewhere) to reflect any change in STAG's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.
View original content to download multimedia:
SOURCE STAG Industrial, Inc.