Lamar Advertising Company Announces Second Quarter Ended June 30, 2024 Operating Results


Three Month Results

  • Net revenue was $565.3 million
  • Net income was $137.6 million
  • Adjusted EBITDA was $271.6 million

Six Month Results

  • Net revenue was $1.06 billion
  • Net income was $216.1 million
  • Adjusted EBITDA was $483.5 million

BATON ROUGE, La., Aug. 08, 2024 (GLOBE NEWSWIRE) -- Lamar Advertising Company (the “Company” or “Lamar”) (Nasdaq: LAMR), a leading owner and operator of outdoor advertising and logo sign displays, announces the Company’s operating results for the second quarter ended June 30, 2024.

"We delivered solid revenue growth in the second quarter, buoyed by continued strong demand from local and regional advertisers,” Lamar chief executive Sean Reilly said. "The revenue gain, combined with continued discipline on expenses, allowed us to produce adjusted EBITDA growth of nearly 7% and diluted AFFO per share growth of 9.5%. Also, we continue to pace at the top end of our previously provided guidance of $7.75 to $7.90 for full year diluted AFFO per share.”

Second Quarter Highlights

  • Net revenue increased 4.5%
  • Adjusted EBITDA increased 6.9%
  • Diluted AFFO per share increased 9.5%

Second Quarter Results

Lamar reported net revenues of $565.3 million for the second quarter of 2024 versus $541.1 million for the second quarter of 2023, a 4.5% increase. Operating income for the second quarter of 2024 increased $7.4 million to $184.2 million as compared to $176.8 million for the same period in 2023. Lamar recognized net income of $137.6 million for the second quarter of 2024 as compared to net income of $130.9 million for the same period in 2023, an increase of $6.7 million. Net income per diluted share was $1.34 and $1.28 for the three months ended June 30, 2024 and 2023, respectively.

Adjusted EBITDA for the second quarter of 2024 was $271.6 million versus $253.9 million for the second quarter of 2023, an increase of 6.9%.

Cash flow provided by operating activities was $256.3 million for the three months ended June 30, 2024 versus $198.2 million for the second quarter of 2023, an increase of $58.2 million. Free cash flow for the second quarter of 2024 was $203.5 million as compared to $159.2 million for the same period in 2023, a 27.8% increase.

For the second quarter of 2024, funds from operations, or FFO, was $209.3 million versus $200.6 million for the same period in 2023, an increase of 4.3%. Adjusted funds from operations, or AFFO, for the second quarter of 2024 was $213.5 million compared to $194.4 million for the same period in 2023, an increase of 9.8%. Diluted AFFO per share increased 9.5% to $2.08 for the three months ended June 30, 2024 as compared to $1.90 for the same period in 2023.

Acquisition-Adjusted Three Months Results

Acquisition-adjusted net revenue for the second quarter of 2024 increased 3.9% over acquisition-adjusted net revenue for the second quarter of 2023. Acquisition-adjusted EBITDA for the second quarter of 2024 increased 6.3% as compared to acquisition-adjusted EBITDA for the second quarter of 2023. Acquisition-adjusted net revenue and acquisition-adjusted EBITDA include adjustments to the 2023 period for acquisitions and divestitures for the same time frame as actually owned in the 2024 period. See “Reconciliation of Reported Basis to Acquisition-Adjusted Results”, which provides reconciliations to GAAP for acquisition-adjusted measures.

Six Month Results

Lamar reported net revenues of $1.06 billion for the six months ended June 30, 2024 versus $1.01 billion for the six months ended June 30, 2023, a 5.0% increase. Operating income for the six months ended June 30, 2024 increased $13.2 million to $308.8 million as compared to $295.6 million for the same period in 2023. Lamar recognized net income of $216.1 million for the six months ended June 30, 2024 as compared to net income of $207.1 million for the same period in 2023, an increase of $9.0 million. Net income per diluted share was $2.10 and $2.02 for the six months ended June 30, 2024 and 2023, respectively.

Adjusted EBITDA for the six months ended June 30, 2024 was $483.5 million versus $451.9 million for the same period in 2023, an increase of 7.0%.

Cash flow provided by operating activities was $366.9 million for the six months ended June 30, 2024, an increase of $60.0 million as compared to the same period in 2023. Free cash flow for the six months ended June 30, 2024 was $342.2 million as compared to $272.5 million for the same period in 2023, a 25.6% increase.

For the six months ended June 30, 2024, funds from operations, or FFO, was $357.8 million versus $344.1 million for the same period in 2023, an increase of 4.0%. Adjusted funds from operations, or AFFO, for the six months ended June 30, 2024 was $371.8 million compared to $338.5 million for the same period in 2023, an increase of 9.8%. Diluted AFFO per share increased 9.3% to $3.63 for the six months ended June 30, 2024 as compared to $3.32 for the same period in 2023.

Liquidity

As of June 30, 2024, Lamar had $744.3 million in total liquidity that consisted of $666.4 million available for borrowing under its revolving senior credit facility and $77.9 million in cash and cash equivalents. There were $75.0 million in borrowings outstanding under the Company’s revolving credit facility and $250.0 million outstanding under the Accounts Receivable Securitization Program as of the same date.

Recent Developments

On July 31, 2024, Lamar Media paid in full its $350.0 million in Term A loans outstanding under our Senior Credit Facility. The Term A loans were repaid using a combination of borrowings under our revolving credit facility and cash on hand. Currently, the Company has $315.0 million in borrowings outstanding under the revolving credit facility.

On July 24, 2024, Lamar entered into an equity distribution or At-the-Market Offering agreement (the “ATM agreement”). Under the terms of the ATM Agreement, Lamar may, from time to time, issue and sell shares of its Class A common stock having an aggregate offering price of up to $400.0 million through the sales agents party to the ATM Agreement. The ATM Agreement replaces a prior equity distribution agreement with substantially similar terms between the Company and certain sales agents, which expired by its terms.

Forward-Looking Statements

This press release contains forward-looking statements, including statements regarding sales trends. These statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected in these forward-looking statements. These risks and uncertainties include, among others: (1) our significant indebtedness; (2) the state of the economy and financial markets generally, and the effect of the broader economy on the demand for advertising; (3) the continued popularity of outdoor advertising as an advertising medium; (4) our need for and ability to obtain additional funding for operations, debt refinancing or acquisitions; (5) our ability to continue to qualify as a Real Estate Investment Trust (“REIT”) and maintain our status as a REIT; (6) the regulation of the outdoor advertising industry by federal, state and local governments; (7) the integration of companies and assets that we acquire and our ability to recognize cost savings or operating efficiencies as a result of these acquisitions; (8) changes in accounting principles, policies or guidelines; (9) changes in tax laws applicable to REITs or in the interpretation of those laws; (10) our ability to renew expiring contracts at favorable rates; (11) our ability to successfully implement our digital deployment strategy; and (12) the market for our Class A common stock. For additional information regarding factors that may cause actual results to differ materially from those indicated in our forward-looking statements, we refer you to the risk factors included in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2023, as supplemented by any risk factors contained in our Quarterly Reports on Form 10-Q and our Current Reports on Form 8-K. We caution investors not to place undue reliance on the forward-looking statements contained in this document. These statements speak only as of the date of this document, and we undertake no obligation to update or revise the statements, except as may be required by law.

Use of Non-GAAP Financial Measures

The Company has presented the following measures that are not measures of performance under accounting principles generally accepted in the United States of America (“GAAP”): adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”), free cash flow, funds from operations (“FFO”), adjusted funds from operations (“AFFO”), diluted AFFO per share, outdoor operating income, acquisition-adjusted results and acquisition-adjusted consolidated expense. Our management reviews our performance by focusing on these key performance indicators not prepared in conformity with GAAP. We believe these non-GAAP performance indicators are meaningful supplemental measures of our operating performance and should not be considered in isolation of, or as a substitute for their most directly comparable GAAP financial measures.

Our Non-GAAP financial measures are determined as follows:

  • We define adjusted EBITDA as net income before income tax expense (benefit), interest expense (income), loss (gain) on extinguishment of debt and investments, equity in (earnings) loss of investee, stock-based compensation, depreciation and amortization, loss (gain) on disposition of assets and investments, transaction expenses and investments and capitalized contract fulfillment costs, net.
  • Adjusted EBITDA margin is defined as adjusted EBITDA divided by net revenues.
  • Free cash flow is defined as adjusted EBITDA less interest, net of interest income and amortization of deferred financing costs, current taxes, preferred stock dividends and total capital expenditures.
  • We use the National Association of Real Estate Investment Trusts definition of FFO, which is defined as net income before (gain) loss from the sale or disposal of real estate assets and investments, net of tax, and real estate related depreciation and amortization and including adjustments to eliminate unconsolidated affiliates and non-controlling interest.
  • We define AFFO as FFO before (i) straight-line income and expense; (ii) capitalized contract fulfillment costs, net; (iii) stock-based compensation expense; (iv) non-cash portion of tax expense (benefit); (v) non-real estate related depreciation and amortization; (vi) amortization of deferred financing costs; (vii) loss on extinguishment of debt; (viii) transaction expenses; (ix) non-recurring infrequent or unusual losses (gains); (x) less maintenance capital expenditures; and (xi) an adjustment for unconsolidated affiliates and non-controlling interest.
  • Diluted AFFO per share is defined as AFFO divided by weighted average diluted common shares outstanding.
  • Outdoor operating income is defined as operating income before corporate expenses, stock-based compensation, capitalized contract fulfillment costs, net, transaction expenses, depreciation and amortization and loss (gain) on disposition of assets.
  • Acquisition-adjusted results adjusts our net revenue, direct and general and administrative expenses, outdoor operating income, corporate expense and EBITDA for the prior period by adding to, or subtracting from, the corresponding revenue or expense generated by the acquired or divested assets before our acquisition or divestiture of these assets for the same time frame that those assets were owned in the current period. In calculating acquisition-adjusted results, therefore, we include revenue and expenses generated by assets that we did not own in the prior period but acquired in the current period. We refer to the amount of pre-acquisition revenue and expense generated by or subtracted from the acquired assets during the prior period that corresponds with the current period in which we owned the assets (to the extent within the period to which this report relates) as “acquisition-adjusted results”.
  • Acquisition-adjusted consolidated expense adjusts our total operating expense to remove the impact of stock-based compensation, depreciation and amortization, transaction expenses, capitalized contract fulfillment costs, net, and loss (gain) on disposition of assets and investments. The prior period is also adjusted to include the expense generated by the acquired or divested assets before our acquisition or divestiture of such assets for the same time frame that those assets were owned in the current period.

Adjusted EBITDA, FFO, AFFO, diluted AFFO per share, free cash flow, outdoor operating income, acquisition-adjusted results and acquisition-adjusted consolidated expense are not intended to replace other performance measures determined in accordance with GAAP. Free cash flow, FFO and AFFO do not represent cash flows from operating activities in accordance with GAAP and, therefore, these measures should not be considered indicative of cash flows from operating activities as a measure of liquidity or of funds available to fund our cash needs, including our ability to make cash distributions. Adjusted EBITDA, free cash flow, FFO, AFFO, diluted AFFO per share, outdoor operating income, acquisition-adjusted results and acquisition-adjusted consolidated expense are presented as we believe each is a useful indicator of our current operating performance. Specifically, we believe that these metrics are useful to an investor in evaluating our operating performance because (1) each is a key measure used by our management team for purposes of decision making and for evaluating our core operating results; (2) adjusted EBITDA is widely used in the industry to measure operating performance as it excludes the impact of depreciation and amortization, which may vary significantly among companies, depending upon accounting methods and useful lives, particularly where acquisitions and non-operating factors are involved; (3) adjusted EBITDA, FFO, AFFO, diluted AFFO per share and acquisition-adjusted consolidated expense each provides investors with a meaningful measure for evaluating our period-over-period operating performance by eliminating items that are not operational in nature and reflect the impact on operations from trends in occupancy rates, operating costs, general and administrative expenses and interest costs; (4) acquisition-adjusted results is a supplement to enable investors to compare period-over-period results on a more consistent basis without the effects of acquisitions and divestitures, which reflects our core performance and organic growth (if any) during the period in which the assets were owned and managed by us; (5) free cash flow is an indicator of our ability to service debt and generate cash for acquisitions and other strategic investments; (6) outdoor operating income provides investors a measurement of our core results without the impact of fluctuations in stock-based compensation, depreciation and amortization and corporate expenses; and (7) each of our Non-GAAP measures provides investors with a measure for comparing our results of operations to those of other companies.

Our measurement of adjusted EBITDA, FFO, AFFO, diluted AFFO per share, free cash flow, outdoor operating income, acquisition-adjusted results and acquisition-adjusted consolidated expense may not, however, be fully comparable to similarly titled measures used by other companies. Reconciliations of adjusted EBITDA, FFO, AFFO, diluted AFFO per share, free cash flow, outdoor operating income, acquisition-adjusted results and acquisition-adjusted consolidated expense to the most directly comparable GAAP measures have been included herein.

Conference Call Information

A conference call will be held to discuss the Company’s operating results on Thursday, August 8, 2024 at 8:00 a.m. central time. Instructions for the conference call and Webcast are provided below:

Conference Call

All Callers:1-800-420-1271 or 1-785-424-1634
Passcode:63104
  
Live Webcast:www.lamar.com/About/Investors/Presentations
  
Webcast Replay:www.lamar.com/About/Investors/Presentations
 Available through Thursday, August 15, 2024 at 11:59 p.m. eastern time
  
Company Contact:Buster Kantrow
 Director of Investor Relations
 (225) 926-1000
 bkantrow@lamar.com

General Information

Founded in 1902, Lamar Advertising (Nasdaq: LAMR) is one of the largest outdoor advertising companies in North America, with over 360,000 displays across the United States and Canada. Lamar offers advertisers a variety of billboard, interstate logo, transit and airport advertising formats, helping both local businesses and national brands reach broad audiences every day. In addition to its more traditional out-of-home inventory, Lamar is proud to offer its customers the largest network of digital billboards in the United States with over 4,800 displays.


LAMAR ADVERTISING COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
 
 Three Months Ended
June 30,
 Six Months Ended
June 30,
  2024   2023   2024   2023 
Net revenues$565,251  $541,137  $1,063,401  $1,012,469 
Operating expenses (income)       
Direct advertising expenses 183,455   172,543   359,284   340,301 
General and administrative expenses 84,334   88,309   167,429   169,191 
Corporate expenses 25,908   26,366   53,212   51,106 
Stock-based compensation 11,150   4,406   25,616   12,446 
Capitalized contract fulfillment costs, net (190)  (760)  (374)  (86)
Depreciation and amortization 77,191   75,158   152,419   148,283 
Gain on disposition of assets (824)  (1,676)  (3,012)  (4,364)
Total operating expense 381,024   364,346   754,574   716,877 
Operating income 184,227   176,791   308,827   295,592 
Other expense (income)       
Interest income (572)  (477)  (1,039)  (938)
Interest expense 44,337   43,649   88,824   85,093 
Equity in (earnings) loss of investee (4)  (449)  555   (627)
  43,761   42,723   88,340   83,528 
Income before income tax expense 140,466   134,068   220,487   212,064 
Income tax expense 2,872   3,180   4,394   4,978 
Net income 137,594   130,888   216,093   207,086 
Net income attributable to non-controlling interest 228   268   503   425 
Net income attributable to controlling interest 137,366   130,620   215,590   206,661 
Preferred stock dividends 91   91   182   182 
Net income applicable to common stock$137,275  $130,529  $215,408  $206,479 
Earnings per share:       
Basic earnings per share$1.34  $1.28  $2.11  $2.03 
Diluted earnings per share$1.34  $1.28  $2.10  $2.02 
Weighted average common shares outstanding:       
Basic 102,248,621   101,917,200   102,181,890   101,855,104 
Diluted 102,594,217   102,104,429   102,522,569   102,047,875 
OTHER DATA       
Free Cash Flow Computation:       
Adjusted EBITDA$271,554  $253,919  $483,476  $451,871 
Interest, net (42,125)  (41,520)  (84,514)  (80,861)
Current tax expense (3,182)  (2,373)  (4,458)  (5,323)
Preferred stock dividends (91)  (91)  (182)  (182)
Total capital expenditures (22,648)  (50,722)  (52,130)  (93,007)
Free cash flow$203,508  $159,213  $342,192  $272,498 


SUPPLEMENTAL SCHEDULES
SELECTED BALANCE SHEET AND CASH FLOW DATA
(IN THOUSANDS)
 
 June 30,
2024
 December 31,
2023
 (Unaudited)  
Selected Balance Sheet Data:   
Cash and cash equivalents$77,932  $44,605 
Working capital deficit$(623,810) $(340,711)
Total assets$6,582,421  $6,563,622 
Total debt, net of deferred financing costs (including current maturities)$3,349,177  $3,341,127 
Total stockholders’ equity$1,198,409  $1,216,788 


 Three Months Ended
June 30,
 Six Months Ended
June 30,
  2024  2023  2024  2023
 (Unaudited)
Selected Cash Flow Data:       
Cash flows provided by operating activities$256,342 $198,162 $366,904 $306,874
Cash flows used in investing activities$31,645 $77,345 $76,661 $130,009
Cash flows used in financing activities$183,118 $106,626 $256,744 $181,781


SUPPLEMENTAL SCHEDULES
UNAUDITED RECONCILIATIONS OF NON-GAAP MEASURES
(IN THOUSANDS)
 
 Three Months Ended
June 30,
 Six Months Ended
June 30,
  2024   2023   2024   2023 
Reconciliation of Cash Flows Provided by Operating Activities to Free Cash Flow:       
Cash flows provided by operating activities$256,342  $198,162  $366,904  $306,874 
Changes in operating assets and liabilities (28,574)  16,785   29,617   64,457 
Total capital expenditures (22,648)  (50,722)  (52,130)  (93,007)
Preferred stock dividends (91)  (91)  (182)  (182)
Capitalized contract fulfillment costs, net (190)  (760)  (374)  (86)
Other (1,331)  (4,161)  (1,643)  (5,558)
Free cash flow$203,508  $159,213  $342,192  $272,498 
        
Reconciliation of Net Income to Adjusted EBITDA:       
Net income$137,594  $130,888  $216,093  $207,086 
Interest income (572)  (477)  (1,039)  (938)
Interest expense 44,337   43,649   88,824   85,093 
Equity in loss (earnings) of investee (4)  (449)  555   (627)
Income tax expense 2,872   3,180   4,394   4,978 
Operating income 184,227   176,791   308,827   295,592 
Stock-based compensation 11,150   4,406   25,616   12,446 
Capitalized contract fulfillment costs, net (190)  (760)  (374)  (86)
Depreciation and amortization 77,191   75,158   152,419   148,283 
Gain on disposition of assets (824)  (1,676)  (3,012)  (4,364)
Adjusted EBITDA$271,554  $253,919  $483,476  $451,871 
        
Capital expenditure detail by category:       
Billboards - traditional$3,865  $15,423  $11,013  $28,961 
Billboards - digital 11,195   24,109   24,608   41,541 
Logo 1,800   3,991   3,136   7,131 
Transit 1,034   670   1,385   1,389 
Land and buildings 2,364   3,517   4,680   7,691 
Operating equipment 2,390   3,012   7,308   6,294 
Total capital expenditures$22,648  $50,722  $52,130  $93,007 


SUPPLEMENTAL SCHEDULES
UNAUDITED RECONCILIATIONS OF NON-GAAP MEASURES
(IN THOUSANDS)
    
 Three Months Ended
June 30,
 Six Months Ended
June 30,
  2024  2023 % Change  2024  2023 % Change
Reconciliation of Reported Basis to Acquisition-Adjusted Results(a):           
Net revenue$565,251 $541,137 4.5% $1,063,401 $1,012,469 5.0%
Acquisitions and divestitures   2,723      4,417  
Acquisition-adjusted net revenue 565,251  543,860 3.9%  1,063,401  1,016,886 4.6%
Reported direct advertising and G&A expenses 267,789  260,852 2.7%  526,713  509,492 3.4%
Acquisitions and divestitures   1,056      1,648  
Acquisition-adjusted direct advertising and G&A expenses 267,789  261,908 2.2%  526,713  511,140 3.0%
Outdoor operating income 297,462  280,285 6.1%  536,688  502,977 6.7%
Acquisition and divestitures   1,667      2,769  
Acquisition-adjusted outdoor operating income 297,462  281,952 5.5%  536,688  505,746 6.1%
Reported corporate expense 25,908  26,366 (1.7)%  53,212  51,106 4.1%
Acquisitions and divestitures   66      132  
Acquisition-adjusted corporate expenses 25,908  26,432 (2.0)%  53,212  51,238 3.9%
Adjusted EBITDA 271,554  253,919 6.9%  483,476  451,871 7.0%
Acquisitions and divestitures   1,601      2,637  
Acquisition-adjusted EBITDA$271,554 $255,520 6.3% $483,476 $454,508 6.4%
 

(a)   Acquisition-adjusted net revenue, direct advertising and general and administrative expenses, outdoor operating income, corporate expenses and EBITDA include adjustments to 2023 for acquisitions and divestitures for the same time frame as actually owned in 2024.

SUPPLEMENTAL SCHEDULES
UNAUDITED RECONCILIATIONS OF NON-GAAP MEASURES
(IN THOUSANDS)
 
 Three Months Ended
June 30,
 Six Months Ended
June 30,
  2024   2023  % Change  2024   2023  % Change
Reconciliation of Net Income to Outdoor Operating Income:           
Net income$137,594  $130,888  5.1% $216,093  $207,086  4.3%
Interest expense, net 43,765   43,172     87,785   84,155   
Equity in loss (earnings) of investee (4)  (449)    555   (627)  
Income tax expense 2,872   3,180     4,394   4,978   
Operating income 184,227   176,791  4.2%  308,827   295,592  4.5%
Corporate expenses 25,908   26,366     53,212   51,106   
Stock-based compensation 11,150   4,406     25,616   12,446   
Capitalized contract fulfillment costs, net (190)  (760)    (374)  (86)  
Depreciation and amortization 77,191   75,158     152,419   148,283   
Gain on disposition of assets (824)  (1,676)    (3,012)  (4,364)  
Outdoor operating income$297,462  $280,285  6.1% $536,688  $502,977  6.7%


SUPPLEMENTAL SCHEDULES
UNAUDITED RECONCILIATIONS OF NON-GAAP MEASURES
(IN THOUSANDS)
 
 Three Months Ended
June 30,
 Six Months Ended
June 30,
  2024   2023  % Change  2024   2023  % Change
Reconciliation of Total Operating Expense to Acquisition-Adjusted Consolidated Expense:           
Total operating expense$381,024  $364,346  4.6% $754,574  $716,877  5.3%
Gain on disposition of assets 824   1,676     3,012   4,364   
Depreciation and amortization (77,191)  (75,158)    (152,419)  (148,283)  
Capitalized contract fulfillment costs, net 190   760     374   86   
Stock-based compensation (11,150)  (4,406)    (25,616)  (12,446)  
Acquisitions and divestitures    1,122        1,780   
Acquisition-adjusted consolidated expense$293,697  $288,340  1.9% $579,925  $562,378  3.1%


SUPPLEMENTAL SCHEDULES
UNAUDITED REIT MEASURES
AND RECONCILIATIONS TO GAAP MEASURES
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
 
 Three Months Ended
June 30,
 Six Months Ended
June 30,
  2024   2023   2024   2023 
Adjusted Funds from Operations:       
Net income$137,594  $130,888  $216,093  $207,086 
Depreciation and amortization related to real estate 72,393   72,056   144,122   142,406 
Gain from sale or disposal of real estate, net of tax (726)  (1,587)  (2,820)  (4,307)
Adjustments for unconsolidated affiliates and non-controlling interest 12   (717)  384   (1,052)
Funds from operations$209,273  $200,640  $357,779  $344,133 
Straight-line expense 794   1,383   2,067   2,340 
Capitalized contract fulfillment costs, net (190)  (760)  (374)  (86)
Stock-based compensation expense 11,150   4,406   25,616   12,446 
Non-cash portion of tax provision (310)  807   (64)  (345)
Non-real estate related depreciation and amortization 4,799   3,102   8,297   5,877 
Amortization of deferred financing costs 1,640   1,652   3,271   3,294 
Capitalized expenditures-maintenance (13,627)  (17,548)  (24,454)  (30,240)
Adjustments for unconsolidated affiliates and non-controlling interest (12)  717   (384)  1,052 
Adjusted funds from operations$213,517  $194,399  $371,754  $338,471 
Divided by weighted average diluted common shares outstanding 102,594,217   102,104,429   102,522,569   102,047,875 
Diluted AFFO per share$2.08  $1.90  $3.63  $3.32