Skip to main content

FrontView REIT Inc

For the period ended Sep 30, 2024. Filed Nov 14, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Nov 14, 2024

FVR$19.07-0.4%Stored close · as of Nov 6, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

Non-GAAP Measures

Non-GAAP Financial Measures

Our reported results and net earnings per diluted share are presented in accordance with GAAP. We also disclose FFO, AFFO, EBITDA, EBITDAre, adjusted EBITDAre, annualized adjusted EBITDAre and net debt, each of which are non-GAAP measures. We believe these non-GAAP financial measures are industry measures used by analysts and investors to compare the operating performance of REITs.

We compute FFO in accordance with the standards established by the Board of Governors of Nareit. Nareit defines FFO as GAAP net income or loss adjusted to exclude net gains (losses) from sales of certain depreciated real estate assets, depreciation and amortization expense from real estate assets, gains and losses from change in control, and impairment charges related to certain previously depreciated real estate assets. To derive AFFO, we modify the Nareit computation of FFO to include other adjustments to GAAP net income related to certain non-cash or non-recurring revenues and expenses, including straight-line rents, cost of debt extinguishments, amortization of lease intangibles, amortization of debt issuance costs, amortization of net mortgage premiums, (gain) loss on interest rate swaps and other non-cash interest expense, realized gains or losses on foreign currency transactions, Internalization expenses, structuring and public company readiness costs, extraordinary items, and other specified non-cash items. We believe that such items are not a result of normal operations and thus we believe excluding such items assists management and investors in distinguishing whether changes in our operations are due to growth or decline of operations at our properties or from other factors.

Our leases typically include cash rents that increase through lease escalations over the term of the lease. Our leases do not typically include significant front-loading or back-loading of payments, or significant rent-free periods. Therefore, we find it useful to evaluate rent on a contractual basis as it allows for comparison of existing rental rates to market rental rates. We further exclude costs or gains recorded on the extinguishment of debt, non-cash interest expense and gains, the amortization of debt issuance costs, net mortgage premiums, and lease intangibles, realized gains and losses on foreign currency transactions, Internalization expenses, and structuring and public company readiness costs, as these items are not indicative of ongoing operational results. We use AFFO as a measure of our performance when we formulate corporate goals.

FFO is used by management, investors, and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers, primarily because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. We believe that AFFO is a useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by one-time cash and non-cash revenues or expenses. FFO and AFFO may not be comparable to similarly titled measures employed by other REITs, and comparisons of our FFO and AFFO with the same or similar measures disclosed by other REITs may not be meaningful. FFO and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure, and should be considered in addition to, and not in lieu of, GAAP financial measures.

Neither the SEC nor any other regulatory body has passed judgment on the acceptability of the adjustments to FFO that we use to calculate AFFO. In the future, the SEC, Nareit or another regulatory body may decide to standardize the allowable adjustments across the REIT industry and in response to such standardization we may have to adjust our calculation and characterization of AFFO accordingly.

The following is a reconciliation of historical and pro forma net income (which is the most comparable GAAP measure) to FFO and AFFO:

Reconciliation of Historical and pro forma net income to FFO and AFFO

For the three months ended September 30,For the nine months ended September 30,
Pro FormaHistoricalHistoricalPro FormaHistoricalHistorical
(unaudited, in thousands)202420242023202420242023
Net loss$(1,764)$(3,339)$(4,895)$(6,603)$(9,721)$(9,952)
Depreciation on real property and amortization of real estate intangibles7,1147,1196,15921,36321,41517,315
Share of 50/50 Joint Venture's depreciation on real property and amortization of real estate intangibles——566——1,683
(Gain) loss on sale of real estate————(337)332
Share of 50/50 Joint Venture's gain on sale of real estate—————(260)
Impairment loss on real estate held for investment———591591—
FFO$5,350$3,780$1,830$15,351$11,948$9,118
Straight-line rent adjustments(187)(187)(328)(915)(964)(901)
Share of 50/50 Joint Venture's straight-line rent adjustments——24——(35)
Amortization of financing transaction and discount costs3961,0536081,1883,1451,774
Share of 50/50 Joint Venture's amortization of debt issuance cost——72——210
Amortization of above/below market lease intangibles4234233161,3261,338892
Share of 50/50 Joint Venture's amortization of above/below market lease intangibles——28——84
Stock-based compensation986——2,957——
Lease termination fees(747)(747)—(747)(1,384)—
Adjustment for structuring and public company readiness costs—4401,162—5143,113
Adjustment for Internalization expenses——1,339——1,787
AFFO$6,221$4,762$5,051$19,160$14,597$16,042

We compute EBITDA as earnings before interest, income taxes and depreciation and amortization. EBITDA is a measure commonly used in our industry. We believe that this ratio provides investors and analysts with a measure of our leverage that includes our operating results unaffected by the differences in capital structures, capital investment cycles and useful life of related assets compared to other companies in our industry. In 2017, Nareit issued a white paper recommending that companies that report EBITDA also report EBITDAre in financial reports. We compute EBITDAre in accordance with the definition adopted by Nareit. Nareit defines EBITDAre as EBITDA (as defined above) excluding gains (loss) from the sales of depreciable property and provisions for impairment on investment in real estate. We believe EBITDA and EBITDAre are useful to investors and analysts because they provide important supplemental information about our operating performance exclusive of certain non-cash and other costs.

EBITDA and EBITDAre are not measures of financial performance under GAAP, and our EBITDA and EBITDAre may not be comparable to similarly titled measures of other companies. You should not consider our EBITDA and EBITDAre as alternatives to net income or cash flows from operating activities determined in accordance with GAAP.

We compute adjusted EBITDAre as EBITDAre for the applicable quarter, as adjusted to (i) reflect all investment and disposition activity that took place during the applicable quarter as if each transaction had been completed on the first day of the quarter, (ii) exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature because they relate to unique circumstances or transactions that had not previously occurred and which we do not anticipate occurring in the future, (iii) eliminate the impact of lease termination fees from certain of our tenants, and (iv) exclude non-cash stock-based compensation expense. Annualized adjusted EBITDAre is calculated by multiplying adjusted EBITDAre for the applicable quarter by four, which we believe provides a meaningful estimate of our current run rate for all of our investments as of the end of the most recently completed quarter given the contractual nature of our long term net leases. You should not unduly rely on this measure as it is based on assumptions and estimates that may prove to be inaccurate. Our actual reported EBITDAre for future periods may be significantly different from our annualized adjusted EBITDAre.

The following table reconciles net income (which is the most comparable to GAAP measure) to EBITDA, EBITDAre, adjusted EBITDAre, and annualized adjusted EBITDAre.

Reconciliation of net income to EBITDA and EBITDAre

For the three months ended September 30,
Pro FormaHistoricalHistorical
(unaudited, in thousands)202420242023
Net loss$(1,764)$(3,339)$(4,895)
Depreciation and amortization7,5377,5426,475
Share of 50/50 Joint Venture's depreciation and amortization——594
Interest expense4,2696,4634,611
Share of 50/50 Joint Venture's interest expense——523
Income taxes636348
Share of 50/50 Joint Venture's income taxes——9
EBITDA$10,105$10,729$7,365
(Gain) loss on sale of real estate———
Share of 50/50 Joint Venture's gain on sale of real estate———
EBITDAre$10,105$10,729$7,365
Adjustment for non-cash compensation expense (1)986——
Adjustment to exclude non-recurring expenses (income) (2)(747)(307)2,501
Adjusted EBITDAre10,34410,4229,866
Annualized EBITDAre40,42042,91629,460
Annualized adjusted EBITDAre$41,376$41,688$39,464
(1)Reflects an adjustment to exclude non-cash stock-based compensation expense.
(2)Reflects an adjustment to exclude non-recurring expenses including IPO costs and lease termination fees.

Net Debt is a non-GAAP financial measure. We define Net Debt as our Gross Debt less cash, cash equivalents and restricted cash. The ratios of Net Debt to EBITDAre and Net Debt to Annualized Adjusted EBITDAre represent Net Debt as of the end of the applicable period divided by EBITDAre or Annualized Adjusted EBITDAre for the period, respectively. We believe that these ratios are useful to investors and analysts because they provide information about Gross Debt less cash and cash equivalents, which could be useful to repay debt, compared to our performance as measured using EBITDAre and Annualized Adjusted EBITDAre, which are described above.

The following table reconciles total debt (which is the most comparable GAAP measure) to Net Debt, and presents the ratios of Net Debt to EBITDAre and Net Debt to Annualized Adjusted EBITDAre:

Reconciliation of total debt to Net Debt and ratio of Net Debt to Annualized EBITDAre and Net Debt to Annualized Adjusted EBITDAre

September 30,
Pro FormaHistorical
(in thousands)20242024
Debt
New Delayed Draw Term Loan$200,000$—
New Revolving Credit Facility53,499—
ABS Notes—253,499
Revolving Credit Facility—150,000
Term Loan Credit Facility—15,967
Gross Debt253,499419,466
Cash, cash equivalents and restricted cash(93,261)(9,895)
Net Debt$160,238$409,571
Leverage Ratios:
Net Debt to Annualized EBITDAre4.09.5
Net Debt to Annualized Adjusted EBITDAre3.99.8
ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.