Earnings release
Page 1
Exhibit 99.1 100 Park Avenue : New York, NY 10017 : 800.468.7526 FOR IMMEDIATE RELEASE CONTACT: Stacy Slater Senior Vice President, Investor Relations 800.468.7526 stacy.slater@brixmor.com BRIXMOR PROPERTY GROUP REPORTS FIRST QUARTER 2025 RESULTS NEW YORK, April 28, 2025 - Brixmor Property Group Inc. (NYSE: BRX) (“Brixmor” or the “Company”) announced today its operating results for the three months ended March 31, 2025. For the three months ended March 31, 2025 and 2024, net income attributable to Brixmor Property Group Inc. was $0.23 per diluted share and $0.29 per diluted share, respectively. Key highlights for the three months ended March 31, 2025 include: • Executed 1.3 million square feet of new and renewal leases, with rent spreads on comparable space of 20.5%, including 0.5 million square feet of new leases, with rent spreads on comparable space of 47.5% • Realized total leased occupancy of 94.1%, anchor leased occupancy of 95.7%, and small shop leased occupancy of 90.8% ◦ Commenced $13.9 million of annualized base rent ◦ Leased to billed occupancy spread totaled 410 basis points ◦ Total signed but not yet commenced new lease population represented 2.9 million square feet and $60.4 million of annualized base rent • Reported an increase in same property NOI of 2.8%, including a contribution from base rent of 410 basis points • Reported Nareit FFO of $171.1 million, or $0.56 per diluted share • Stabilized $27.5 million of reinvestment projects at an average incremental NOI yield of 11%, with the in process reinvestment pipeline totaling $390.9 million at an expected average incremental NOI yield of 10% • Completed $3.1 million of acquisitions and $22.8 million of dispositions • Issued $400.0 million of 5.200% Senior Notes due 2032 Subsequent events: • Affirmed previously provided Nareit FFO per diluted share and same property NOI growth expectations for 2025 • Amended and restated $1.75 billion unsecured credit facilities • Completed $18.4 million of dispositions "Our value-add business plan continued to deliver on all fronts, with record in-place ABR per square foot, robust new and renewal lease rent spreads, accretive reinvestment deliveries, and strong bottom line growth," commented James Taylor, Chief Executive Officer. "Importantly, our strong forward leasing and reinvestment pipelines, coupled with our attractive rent basis, position us to continue to outperform, even through additional market disruption." FINANCIAL HIGHLIGHTS Net Income Attributable to Brixmor Property Group Inc. • For the three months ended March 31, 2025 and 2024, net income attributable to Brixmor Property Group Inc. was $69.7 million, or $0.23 per diluted share, and $88.9 million, or $0.29 per diluted share, respectively.
Page 2
i
Page 3
100 Park Avenue : New York, NY 10017 : 800.468.7526 Nareit FFO • For the three months ended March 31, 2025 and 2024, Nareit FFO was $171.1 million, or $0.56 per diluted share, and $163.4 million, or $0.54 per diluted share, respectively. Same Property NOI Performance • For the three months ended March 31, 2025, the Company reported an increase in same property NOI of 2.8% versus the comparable 2024 period. Dividend • The Company’s Board of Directors declared a quarterly cash dividend of $0.2875 per common share (equivalent to $1.15 per annum). The dividend is payable on July 15, 2025 to stockholders of record on July 2, 2025. PORTFOLIO AND INVESTMENT ACTIVITY Value Enhancing Reinvestment Opportunities • During the three months ended March 31, 2025, the Company stabilized six value enhancing reinvestment projects with a total aggregate net cost of approximately $27.5 million at an average incremental NOI yield of 11% and added eight new reinvestment projects to its in process pipeline. Projects added include one anchor space repositioning project, five outparcel development projects, and two redevelopment projects, with a total aggregate net estimated cost of approximately $30.3 million at an expected average incremental NOI yield of 12%. • At March 31, 2025, the value enhancing reinvestment in process pipeline was comprised of 37 projects with an aggregate net estimated cost of approximately $390.9 million at an expected average incremental NOI yield of 10%. The in process pipeline includes 14 anchor space repositioning projects with an aggregate net estimated cost of approximately $66.7 million at an expected incremental NOI yield of 7% - 14%; eight outparcel development projects with an aggregate net estimated cost of approximately $5.8 million at an expected average incremental NOI yield of 23%; and 15 redevelopment projects with an aggregate net estimated cost of approximately $318.4 million at an expected average incremental NOI yield of 9%. • An in-depth review of an anchor space repositioning project which highlights the Company's reinvestment capabilities, Parkway Plaza (New York- Newark-Jersey City, NY-NJ CBSA), can be found at this link: https://www.brixmor.com/blog/creating-value-in-nassau-county. • Follow Brixmor on LinkedIn for video updates on reinvestment projects at https://www.linkedin.com/company/brixmor. Acquisitions • During the three months ended March 31, 2025, the Company acquired one land parcel at an existing property for $3.1 million. Dispositions • During the three months ended March 31, 2025, the Company generated approximately $22.8 million of gross proceeds on the disposition of two shopping centers, as well as two partial properties. • Subsequent to March 31, 2025, the Company generated approximately $18.4 million of gross proceeds on the disposition of two partial properties. CAPITAL STRUCTURE • On March 4, 2025, the Company’s operating partnership, Brixmor Operating Partnership LP (the “Operating Partnership”), issued $400.0 million aggregate principal amount of 5.200% Senior Notes due 2032. Proceeds were utilized for general corporate purposes, including the repayment of outstanding indebtedness under its unsecured revolving credit facility. ii
Page 4
100 Park Avenue : New York, NY 10017 : 800.468.7526 • At March 31, 2025, the Company had $1.4 billion in liquidity. • At March 31, 2025, the Company's net principal debt to adjusted EBITDA, current quarter annualized was 5.5x and net principal debt to adjusted EBITDA, trailing twelve months was 5.7x. • On April 24, 2025, the Company’s Operating Partnership amended and restated its unsecured revolving credit facility and term loan (the “Facilities”), extending the maturities and lowering the pricing of the Facilities. The amendments provide for (i) revolving loan commitments of $1.25 billion (the “Revolving Facility”) scheduled to mature on April 30, 2029 (extending the prior maturity date from June 30, 2026) and (ii) a continuation of the existing $500 Million term loan scheduled to mature on April 30, 2030 (extending the prior maturity date from July 26, 2027) (the “Term Loan Facility”). The Revolving Facility includes two six-month maturity extension options, the exercise of which is subject to customary conditions and the payment of a fee on the extended commitments. ◦ The interest rate applicable to the Revolving Facility was lowered (for the margins based on the Operating Partnership’s current credit ratings), to SOFR plus 85 basis points from an adjusted SOFR plus 85 basis points and the interest rate applicable to the Term Loan Facility was lowered (for the margins based on the Operating Partnership’s current credit ratings), to SOFR plus 95 basis points from an adjusted SOFR plus 95 basis points. The Facilities also provide the Company with the ability to obtain more favorable pricing in certain circumstances when the Company’s leverage ratio meets defined targets. GUIDANCE • The Company affirmed its previously provided Nareit FFO per diluted share expectations for 2025 of $2.19 - $2.24 and same property NOI growth expectations for 2025 of 3.50% - 4.50%. ◦ Revenues deemed uncollectible is expected to total 75 - 110 bps of total expected revenues in 2025. ◦ 2025 expectations do not include any additional items that impact FFO comparability, which include transaction expenses, net and gain or loss on extinguishment of debt, net, or any other one-time items. • The following table provides a reconciliation of the range of the Company's 2025 estimated net income attributable to Brixmor Property Group Inc. to Nareit FFO: (Unaudited, dollars in millions, except per share amounts) 2025E 2025E Per Diluted Share Net income attributable to Brixmor Property Group Inc. $270 - $285 $0.88 - $0.93 Depreciation and amortization related to real estate 406 1.32 Gain on sale of real estate assets (3) (0.01) Nareit FFO $673 - $688 $2.19 - $2.24 CONNECT WITH BRIXMOR • For additional information, please visit https://www.brixmor.com; • Follow Brixmor on: ◦ LinkedIn at https://www.linkedin.com/company/brixmor ◦ Facebook at https://www.facebook.com/Brixmor ◦ Instagram at https://www.instagram.com/brixmorpropertygroup; and ◦ YouTube at https://www.youtube.com/user/Brixmor. CONFERENCE CALL AND SUPPLEMENTAL INFORMATION The Company will host a teleconference on Tuesday, April 29, 2025 at 10:00 AM ET. To participate, please dial 877.704.4453 (domestic) or 201.389.0920 (international) within 15 minutes of the scheduled start of the call. The teleconference can also be accessed via a live webcast at https://www.brixmor.com in the Investors section. A replay of the teleconference will be available through May 13, 2025 by dialing 844.512.2921
Page 5
iii
Page 6
100 Park Avenue : New York, NY 10017 : 800.468.7526 (domestic) or 412.317.6671 (international) (Passcode: 13751948) or via the web through April 29, 2026 at https://www.brixmor.com in the Investors section. The Company’s Supplemental Disclosure will be posted at https://www.brixmor.com in the Investors section. These materials are also available to all interested parties upon request to the Company at investorrelations@brixmor.com or 800.468.7526. NON-GAAP PERFORMANCE MEASURES The Company presents the non-GAAP performance measures set forth below. These measures should not be considered as alternatives to, or more meaningful than, net income (calculated in accordance with GAAP) or other GAAP financial measures, as an indicator of financial performance and are not alternatives to, or more meaningful than, cash flow from operating activities (calculated in accordance with GAAP) as a measure of liquidity. Non- GAAP performance measures have limitations as they do not include all items of income and expense that affect operations, and accordingly, should always be considered as supplemental financial results to those calculated in accordance with GAAP. The Company’s computation of these non-GAAP performance measures may differ in certain respects from the methodology utilized by other REITs and, therefore, may not be comparable to similarly titled measures presented by such other REITs. Investors are cautioned that items excluded from these non-GAAP performance measures are relevant to understanding and addressing financial performance. A reconciliation of net income to these non-GAAP performance measures is presented in the attached tables. Nareit FFO Nareit FFO is a supplemental, non-GAAP performance measure utilized to evaluate the operating and financial performance of real estate companies. Nareit defines FFO as net income (calculated in accordance with GAAP) excluding (i) depreciation and amortization related to real estate, (ii) gains and losses from the sale of certain real estate assets, (iii) gains and losses from change in control, (iv) impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity and (v) after adjustments for unconsolidated joint ventures calculated to reflect FFO on the same basis. Considering the nature of its business as a real estate owner and operator, the Company believes that Nareit FFO is useful to investors in measuring its operating and financial performance because the definition excludes items included in net income (calculated in accordance with GAAP) that do not relate to or are not indicative of the Company’s operating and financial performance, such as depreciation and amortization related to real estate, and items which can make periodic and peer analyses of operating and financial performance more difficult, such as gains and losses from the sale of certain real estate assets and impairment write-downs of certain real estate assets. Same Property NOI Same property NOI is a supplemental, non-GAAP performance measure utilized to evaluate the operating performance of real estate companies. Same property NOI is calculated (using properties owned for the entirety of both periods and excluding properties under development and completed new development properties that have been stabilized for less than one year) as total property revenues (base rent, expense reimbursements, adjustments for revenues deemed uncollectible, ancillary and other rental income, percentage rents, and other revenues) less direct property operating expenses (operating costs and real estate taxes). Same property NOI excludes (i) lease termination fees, (ii) straight-line rental income, net, (iii) accretion of below-market leases, net of amortization of above-market leases and tenant inducements, (iv) straight-line ground rent expense, net, (v) income or expense associated with the Company's captive insurance company, (vi) depreciation and amortization, (vii) impairment of real estate assets, (viii) general and administrative expense, and (ix) other income and expense (including interest expense and gain on sale of real estate assets). Considering the nature of its business as a real estate owner and operator, the Company believes that NOI is useful to investors in measuring the operating performance of its portfolio because the definition excludes various items included in net income that do not relate to, or are not indicative of, the operating performance of the Company’s properties, such as lease termination fees, straight-line rental income, net, income or expense associated with the Company’s captive insurance company, accretion of below-market leases, net of amortization of above-market leases and tenant inducements, straight-line ground rent expense, net,
Page 7
iv
Page 8
100 Park Avenue : New York, NY 10017 : 800.468.7526 depreciation and amortization, impairment of real estate assets, general and administrative expense, and other income and expense (including interest expense and gain on sale of real estate assets). The Company believes that same property NOI is also useful to investors because it further eliminates disparities in NOI by only including NOI of properties owned for the entirety of both periods presented and excluding properties under development and completed new development properties that have been stabilized for less than one year and therefore provides a more consistent metric for comparing the operating performance of the Company's real estate between periods. Net Principal Debt to Adjusted EBITDA, current quarter annualized & Net Principal Debt to Adjusted EBITDA, trailing twelve months Net principal debt to adjusted EBITDA, current quarter annualized and net principal debt to adjusted EBITDA, trailing twelve months are supplemental non-GAAP measures utilized to evaluate the performance of real estate companies in relation to outstanding debt. Net principal debt is calculated as Debt obligations, net (calculated in accordance with GAAP) excluding net unamortized premium or discount and deferred financing fees less cash, cash equivalents, and restricted cash. Adjusted EBITDA is calculated as the sum of net income (calculated in accordance with GAAP) before non-controlling interests excluding (i) interest expense, (ii) federal and state taxes, (iii) depreciation and amortization, (iv) gains and losses from the sale of certain real estate assets, (v) gains and losses from change in control, (vi) impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, (vii) gain (loss) on extinguishment of debt, net, and (viii) other items that the Company believes are not indicative of the Company's operating performance. Net principal debt to adjusted EBITDA, current quarter annualized and net principal debt to adjusted EBITDA, trailing twelve months are calculated as net principal debt divided by quarterly annualized adjusted EBITDA or trailing twelve month adjusted EBITDA, respectively. Considering the nature of its business as a real estate owner and operator, the Company believes that net principal debt to adjusted EBITDA, current quarter annualized and net principal debt to adjusted EBITDA, trailing twelve months are useful to investors in measuring its operating performance because they exclude items included in net income (calculated in accordance with GAAP) that do not relate to or are not indicative of the operating performance of the Company’s real estate, are widely known and understood measures of performance, independent of a company's capital structure and items which can make periodic and peer analyses of performance more difficult, and can provide investors with a more consistent basis by which to compare the Company with its peers. ABOUT BRIXMOR PROPERTY GROUP Brixmor (NYSE: BRX) is a real estate investment trust (REIT) that owns and operates a high-quality, national portfolio of open-air shopping centers. Its 361 retail centers comprise approximately 64 million square feet of prime retail space in established trade areas. The Company strives to own and operate shopping centers that reflect Brixmor’s vision “to be the center of the communities we serve” and are home to a diverse mix of thriving national, regional and local retailers. Brixmor is a proud real estate partner to over 5,000 retailers including The TJX Companies, The Kroger Co., Publix Super Markets and Ross Stores. Brixmor announces material information to its investors in SEC filings and press releases and on public conference calls, webcasts and the “Investors” page of its website at https://www.brixmor.com. The Company also uses social media to communicate with its investors and the public, and the information Brixmor posts on social media may be deemed material information. Therefore, Brixmor encourages investors and others interested in the Company to review the information that it posts on its website and on its social media channels. SAFE HARBOR LANGUAGE This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements include, but are not limited to, statements related to our expectations regarding the performance of our business, our financial results, our liquidity and capital resources, and other non-historical statements. You can identify these forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that could
Page 9
v
Page 10
100 Park Avenue : New York, NY 10017 : 800.468.7526 cause actual outcomes or results to differ materially from those indicated in these statements. We believe these factors include, but are not limited to, those described under the sections entitled “Forward-Looking Statements” and “Risk Factors” in our Form 10-K for the year ended December 31, 2024, as such factors may be updated from time to time in our periodic filings with the Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at https://www.sec.gov. These factors include (1) changes in national, regional, and local economies, due to global events such as international military conflicts, international trade disputes, a foreign debt crisis, foreign currency volatility, or due to domestic issues, such as government policies and regulations, tariffs, energy prices, market dynamics, general economic contractions, rising interest rates, inflation, unemployment, or limited growth in consumer income or spending; (2) local real estate market conditions, including an oversupply of space in, or a reduction in demand for, properties similar to those in our Portfolio (defined hereafter); (3) competition from other available properties and e-commerce; (4) disruption and/or consolidation in the retail sector, the financial stability of our tenants, and the overall financial condition of large retailing companies, including their ability to pay rent and/or expense reimbursements that are due to us; (5) in the case of percentage rents, the sales volumes of our tenants; (6) increases in property operating expenses, including common area expenses, utilities, insurance, and real estate taxes, which are relatively inflexible and generally do not decrease if revenue or occupancy decrease; (7) increases in the costs to repair, renovate, and re-lease space; (8) earthquakes, wildfires, tornadoes, hurricanes, damage from rising sea levels due to climate change, other natural disasters, epidemics and/or pandemics, civil unrest, terrorist acts, or acts of war, any of which may result in uninsured or underinsured losses; and (9) changes in laws and governmental regulations, including those governing usage, zoning, the environment, privacy, data security, intellectual property rights, and taxes. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this press release and in our periodic filings. The forward-looking statements speak only as of the date of this press release, and we expressly disclaim any obligation or undertaking to publicly update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise, except to the extent otherwise required by law. ### vi
Page 11
CONSOLIDATED BALANCE SHEETS Unaudited, dollars in thousands, except share information As of As of 3/31/25 12/31/24 Assets Real estate Land $ 1,833,408 $ 1,834,814 Buildings and tenant improvements 8,951,610 8,895,571 Construction in progress 110,072 152,260 Lease intangibles 515,063 526,412 11,410,153 11,409,057 Accumulated depreciation and amortization (3,445,994) (3,410,179) Real estate, net 7,964,159 7,998,878 Cash and cash equivalents 106,534 377,616 Restricted cash 894 1,076 Marketable securities 19,913 20,301 Receivables, net, including straight-line rent receivables of $216,074 and $208,785, respectively 274,082 281,947 Deferred charges and prepaid expenses, net 165,172 167,080 Real estate assets held for sale 4,976 4,189 Other assets 59,029 57,827 Total assets $ 8,594,759 $ 8,908,914 Liabilities Debt obligations, net $ 5,104,112 $ 5,339,751 Accounts payable, accrued expenses and other liabilities 536,618 585,241 Total liabilities 5,640,730 5,924,992 Equity Common stock, $0.01 par value; authorized 3,000,000,000 shares; 315,187,135 and 314,619,008 shares issued and 306,060,143 and 305,492,016 shares outstanding 3,061 3,055 Additional paid-in capital 3,424,042 3,431,043 Accumulated other comprehensive income 4,075 8,218 Distributions in excess of net income (477,401) (458,638) Total stockholders' equity 2,953,777 2,983,678 Non-controlling interests 252 244 Total equity 2,954,029 2,983,922 Total liabilities and equity $ 8,594,759 $ 8,908,914
Page 12
vi
Page 13
CONSOLIDATED STATEMENTS OF OPERATIONS Unaudited, dollars in thousands, except per share amounts Three Months Ended 3/31/25 3/31/24 Revenues Rental income $ 337,241 $ 319,489 Other revenues 271 752 Total revenues 337,512 320,241 Operating expenses Operating costs 39,211 37,157 Real estate taxes 44,893 41,408 Depreciation and amortization 105,597 91,218 General and administrative 28,173 28,491 Total operating expenses 217,874 198,274 Other income (expense) Dividends and interest 1,706 3,877 Interest expense (54,084) (51,488) Gain on sale of real estate assets 3,070 15,142 Other (593) (593) Total other expense (49,901) (33,062) Net income 69,737 88,905 Net income attributable to non-controlling interests (8) — Net income attributable to Brixmor Property Group, Inc. $ 69,729 $ 88,905 Net income attributable to Brixmor Property Group, Inc. per common share: Basic $ 0.23 $ 0.29 Diluted $ 0.23 $ 0.29 Weighted average shares: Basic 306,766 302,021 Diluted 307,252 302,712 vii
Page 14
FUNDS FROM OPERATIONS (FFO) Unaudited, dollars in thousands, except per share amounts Three Months Ended 3/31/25 3/31/24 Net income attributable to Brixmor Property Group Inc. $ 69,729 $ 88,905 Depreciation and amortization related to real estate 104,448 89,673 Gain on sale of real estate assets (3,070) (15,142) Nareit FFO $ 171,107 $ 163,436 Nareit FFO per diluted share $ 0.56 $ 0.54 Weighted average diluted shares outstanding 307,252 302,712 Items that impact FFO comparability Transaction expenses, net $ (21) $ (45) Total items that impact FFO comparability $ (21) $ (45) Items that impact FFO comparability, net per share $ (0.00) $ (0.00) Additional Disclosures Straight-line rental income, net $ 7,481 $ 7,555 Accretion of below-market leases, net of amortization of above-market leases and tenant inducements 2,515 1,724 Straight-line ground rent expense, net (1) (134) 5 Dividends declared per share $ 0.2875 $ 0.2725 Dividends declared $ 87,991 $ 82,104 Dividend payout ratio (as % of Nareit FFO) 51.4 % 50.2 % (1) Straight-line ground rent expense, net is included in Operating costs on the Consolidated Statements of Operations. viii
Page 15
SAME PROPERTY NOI ANALYSIS Unaudited, dollars in thousands Three Months Ended 3/31/25 3/31/24 Change Same Property NOI Analysis Number of properties 348 348 — Percent billed 90.1 % 90.7 % (0.6)% Percent leased 94.3 % 95.3 % (1.0)% Revenues Base rent $ 228,448 $ 219,174 Expense reimbursements 75,453 69,668 Revenues deemed uncollectible (2,426) 269 Ancillary and other rental income / Other revenues 5,697 6,184 Percentage rents 3,824 4,203 310,996 299,498 3.8 % Operating expenses Operating costs (37,456) (35,481) Real estate taxes (42,955) (39,720) (80,411) (75,201) 6.9 % Same property NOI $ 230,585 $ 224,297 2.8 % NOI margin 74.1 % 74.9 % Expense recovery ratio 93.8 % 92.6 % Percent Contribution to Same Property NOI Performance: Change PercentContribution Base rent $ 9,274 4.1 % Revenues deemed uncollectible (2,695) (1.2)% Net expense reimbursements 575 0.3 % Ancillary and other rental income / Other revenues (487) (0.2)% Percentage rents (379) (0.2)% 2.8 % Reconciliation of Net Income attributable to Brixmor Property Group, Inc. to Same Property NOI Net income attributable to Brixmor Property Group, Inc. $ 69,729 $ 88,905 Adjustments: Non-same property NOI (8,850) (7,705) Lease termination fees (4,111) (390) Straight-line rental income, net (7,481) (7,555) Accretion of below-market leases, net of amortization of above-market leases and tenant inducements (2,515) (1,724) Straight-line ground rent expense, net 134 (5) Depreciation and amortization 105,597 91,218 General and administrative 28,173 28,491 Total other expense 49,901 33,062 Net income attributable to non-controlling interests 8 — Same property NOI $ 230,585 $ 224,297 ix
Page 16
EBITDA & RECONCILIATION OF DEBT OBLIGATIONS, NET TONET PRINCIPAL DEBT Unaudited, dollars in thousands Three Months Ended 3/31/25 3/31/24 Net income $ 69,737 $ 88,905 Interest expense 54,084 51,488 Federal and state taxes 707 711 Depreciation and amortization 105,597 91,218 EBITDA 230,125 232,322 Gain on sale of real estate assets (3,070) (15,142) EBITDAre $ 227,055 $ 217,180 EBITDAre $ 227,055 $ 217,180 Transaction expenses, net 21 45 Adjusted EBITDA $ 227,076 $ 217,225 Adjusted EBITDA $ 227,076 $ 217,225 Straight-line rental income, net (7,481) (7,555) Accretion of below-market leases, net of amortization of above-market leases and tenant inducements (2,515) (1,724) Straight-line ground rent expense, net (1) 134 (5) Total adjustments (9,862) (9,284) Cash Adjusted EBITDA $ 217,214 $ 207,941 (1) Straight-line ground rent expense, net is included in Operating costs on the Consolidated Statements of Operations. Reconciliation of Debt Obligations, Net to Net Principal Debt As of 3/31/25 Debt obligations, net $ 5,104,112 Less: Net unamortized premium (12,907) Add: Deferred financing fees 27,248 Less: Cash, cash equivalents and restricted cash (107,428) Net Principal Debt $ 5,011,025 Adjusted EBITDA, current quarter annualized $ 908,304 Net Principal Debt to Adjusted EBITDA, current quarter annualized 5.5x Adjusted EBITDA, trailing twelve months $ 882,661 Net Principal Debt to Adjusted EBITDA, trailing twelve months 5.7x x