IVT 8-K
InvenTrust Properties Corp. (IVT)
8-K
2023-04-27
For: 2023-04-27
View Original
Added on
April 10, 2026
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________________________
FORM 8-K
___________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
___________________________________
(Exact name of registrant as specified in its charter)
___________________________________
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
(Address of principal executive offices and zip code) | ||||||||
(Registrant's telephone number, including area code) | ||||||||
| N/A | ||||||||
| (Former name or former address, if changed since last report) | ||||||||
___________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 - Results of Operations and Financial Condition.
On April 27, 2023, InvenTrust Properties Corp. (the “Company”) issued a press release announcing its results for the quarter ended March 31, 2023. The full text of the press release is attached as Exhibit 99.1 to this Form 8-K and is incorporated herein by reference.
On April 27, 2023, the Company posted on its website, at https://www.inventrustproperties.com/investor-relations/, certain supplemental information for the quarter ended March 31, 2023 (the “First Quarter Supplemental”). A copy of the First Quarter Supplemental is attached as Exhibit 99.2 to this Form 8-K and is incorporated herein by reference.
The information furnished under this Item 2.02, including Exhibit 99.1 and Exhibit 99.2, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, or the Exchange Act, except as set forth by specific reference in such filing.
Item 9.01 - Financial Statements and Exhibits.
(d) Exhibits
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
| 99.2 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Date: | April 27, 2023 | INVENTRUST PROPERTIES CORP. | ||||||||||||
By: | /s/ Christy L. David | |||||||||||||
Name: | Christy L. David | |||||||||||||
Title: | Executive Vice President, Chief Operating Officer, General Counsel & Secretary | |||||||||||||
 | ||||||||
CONTACT:
Dan Lombardo
Vice President of Investor Relations
630-570-0605
InvenTrust Properties Corp. Reports 2023 First Quarter Results
DOWNERS GROVE, III – April 27, 2023 – InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the period ended March 31, 2023. For the three months ended March 31, 2023 and 2022, Net Income was $1.1 million, or $0.02 per diluted share, compared to Net Income of $9.5 million, or $0.14 per diluted share, respectively.
First Quarter 2023 Highlights:
•NAREIT FFO of $0.41 per diluted share
•Core FFO of $0.40 per diluted share
•Same Property Net Operating Income (“NOI”) growth of 3.2%
•Leased Occupancy as of March 31, 2023 of 96.1%
•Executed 64 leases totaling approximately 254,000 square feet of GLA, of which 142,000 square feet was executed at a blended comparable lease spread of 7.0%
•Acquired the four remaining retail properties from its unconsolidated joint venture, IAGM, for an aggregate purchase price of $222.3 million, assuming aggregate mortgage debt of $92.5 million
“InvenTrust’s Sun Belt concentrated, necessity-based portfolio continues to produce impressive results,” stated Daniel (DJ) Busch, President and CEO of InvenTrust. “When we evaluate the continuing tailwinds in our sector and positive elements affecting our portfolio, the momentum we are building as a company is clear. Our simple and focused portfolio is well-positioned to produce strong sector leading internal growth and with our balance sheet capacity, we can grow through acquisitions without the immediate need for external funding should the capital markets remain in flux.”
NET INCOME
•Net Income for the three months ended March 31, 2023 was $1.1 million, or $0.02 per diluted share, compared to Net Income of $9.5 million, or $0.14 per diluted share, for the same period in 2022.
NAREIT FFO
•NAREIT FFO for the three months ended March 31, 2023 was $28.0 million, or $0.41 per diluted share, compared to $31.7 million, or $0.47 per diluted share, for the same period in 2022.
CORE FFO
•Core FFO for the three months ended March 31, 2023 was $27.4 million, or $0.40 per diluted share, compared to $29.0 million, or $0.43 per diluted share, for the same period in 2022.
SAME PROPERTY NOI
•Same Property NOI for the three months ended March 31, 2023 was $35.8 million, a 3.2% increase, compared to the same period in 2022.
1 |  | |||||||
DIVIDEND
•For the quarter ending March 31, 2023, the Board of Directors declared a quarterly cash distribution of $0.2155 per share, paid on April 14, 2023.
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
•As of March 31, 2023, the Company’s Leased Occupancy was 96.1%.
◦Total Anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was 98.8% and Small Shop Leased Occupancy was 91.4%. Anchor and Small Shop Leased Occupancy both increased 10 basis points on a sequential basis compared to the previous quarter.
◦Leased to Economic Occupancy spread of 210 basis points, which equates to approximately $4.2 million of base rent on an annualized basis.
•Blended re-leasing spreads for comparable new and renewal leases signed in the first quarter were 7.0%.
•Annualized Base Rent PSF (“ABR”) as of March 31, 2023 was $19.12, an increase of 2.6% compared to the same period in 2022. Anchor Tenant ABR PSF was $12.37 and Small Shop ABR PSF was $32.20 for the first quarter.
•Acquired the four remaining retail properties on January 18, 2023 from its unconsolidated joint venture, IAGM, for an aggregate purchase price of $222.3 million by acquiring 100% of the membership interests in each of IAGM’s wholly owned subsidiaries. The Company assumed aggregate mortgage debt of $92.5 million and two related interest rate swaps with an aggregate notional amount of $75.0 million. The remaining balance of the transaction was funded with available liquidity.
LIQUIDITY AND CAPITAL STRUCTURE
•InvenTrust had $436.0 million of total liquidity, as of March 31, 2023, comprised of $86.0 million of Pro Rata Cash and $350.0 million of availability under its Revolving Credit Facility. As of March 31, 2023, net assets of IAGM were $28.6 million, inclusive of cash and cash equivalents of $30.7 million.
•InvenTrust has $92.5 million of debt maturing in 2023 and $15.7 million of debt maturing in 2024, as of March 31, 2023.
•As of March 31, 2023, the Company's weighted average interest rate on its debt was 4.0% and the weighted average remaining term was 4.6 years.
SUBSEQUENT ACTIVITY
•Effective April 3, 2023, the Company’s variable rate on $100.0 million of term loans was swapped to a fixed rate of 3.69%, achieving an all-in interest rate of 4.99%. In tandem with other interest rate swaps, the entirety of the Company's variable rate term loans were swapped to fixed rates through the respective maturity dates.
2 | | |||||||
2023 GUIDANCE
InvenTrust has updated its 2023 guidance, as summarized in the table below.
| (Unaudited, dollars in thousands, except per share amounts) | Current | Previous | |||||||||||||||||||||
Net Income per diluted share (1) | $0.06 | — | $0.11 | $0.23 | — | $0.28 | |||||||||||||||||
NAREIT FFO per diluted share (2) | $1.64 | — | $1.69 | $1.64 | — | $1.69 | |||||||||||||||||
| Core FFO per diluted share | $1.59 | — | $1.64 | $1.59 | — | $1.64 | |||||||||||||||||
| Same Property NOI (“SPNOI”) Growth | 3.50% | — | 5.00% | 3.50% | — | 5.00% | |||||||||||||||||
| General and administrative | $31,250 | — | $32,750 | $31,250 | — | $32,750 | |||||||||||||||||
Interest expense, net (3) | $34,500 | — | $35,500 | $34,500 | — | $35,500 | |||||||||||||||||
Adjustments for uncollectibility (4) | 50 bps | — | 150 bps | 50 bps | — | 150 bps | |||||||||||||||||
Net investment activity (5) | ~ $150,000 | ~ $150,000 | |||||||||||||||||||||
The Company’s 2023 Guidance contemplates the following assumptions:
(1) Net Income per diluted share excludes effects from potential acquisitions or dispositions.
(2) NAREIT FFO per diluted share:
•Excludes effects from potential acquisitions or dispositions.
•Excludes any items that impact NAREIT FFO comparability, including loss on debt extinguishment, non-routine or one-time items of which, in our judgement, are not pertinent to measuring on-going operating performance.
•Includes an expectation that some tenants will move from the cash basis of accounting to the accrual basis of accounting, which can result in volatility in straight-line rental income adjustments.
(3) Interest expense, net, excludes amortization of debt discounts and financing costs, and expected interest income of $1.5 million to $2.5 million.
(4) Adjustments for uncollectibility are reflected as basis points of expected total revenue.
(5) Net investment activity represents anticipated acquisition activity less disposition activity.
In addition to the foregoing assumptions, the Company's 2023 Guidance incorporates a number of other assumptions that are subject to change and may be outside the control of the Company. For example, the Company’s guidance is inclusive of prior period rent that the Company anticipates collecting. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurances that InvenTrust will achieve these results.
The following table provides a reconciliation of the range of the Company's 2023 estimated net income per diluted share to estimated NAREIT FFO and Core FFO per diluted share:
| (Unaudited) | Low End | High End | |||||||||
| Net income | $ | 0.06 | $ | 0.11 | |||||||
| Depreciation and amortization related to investment properties | 1.58 | 1.58 | |||||||||
| NAREIT FFO Applicable to Common Shares and Dilutive Securities | 1.64 | 1.69 | |||||||||
| Amortization of market-lease intangibles and inducements, net | (0.06) | (0.06) | |||||||||
| Straight-line rent adjustments, net | (0.04) | (0.04) | |||||||||
Adjusting items, net (a) | 0.05 | 0.05 | |||||||||
| Core FFO Applicable to Common Shares and Dilutive Securities | $ | 1.59 | $ | 1.64 | |||||||
(a)Adjusting items, net, are primarily amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
The Company does not provide a reconciliation of forward-looking SPNOI to forward-looking GAAP Net Income within this press release because the Company is unable, without making unreasonable efforts, to provide a meaningful or reasonably accurate calculation or estimation of certain reconciling items which could be significant to our results.
CONFERENCE CALL INFORMATION
Date: Friday, April 28, 2023
Time: 10:00 a.m. ET
Dial-in: (833) 470-1428 / Access Code: 247294
Webcast: https://events.q4inc.com/attendee/325130079
Replay
Webcast Archive: https://www.inventrustproperties.com/investor-relations/
A webcast replay will be available shortly after the conclusion of the presentation using the webcast link above.
3 | | |||||||
 | Definitions | ||||
NON-GAAP FINANCIAL MEASURES
This Earnings Release includes certain non-GAAP financial measures and other terms that management believes are helpful in understanding our business. 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 our non-GAAP measures to the most directly comparable GAAP financials measures are included herein.
SAME PROPERTY NOI or SPNOI
Information provided on a same property basis includes the results of properties that were owned and operated for the entirety of both periods presented. NOI excludes general and administrative expenses, depreciation and amortization, provision for asset impairment, other income and expense, net, gains (losses) from sales of properties, gains (losses) on extinguishment of debt, interest expense, net, equity in earnings (losses) from unconsolidated entities, lease termination income and expense, and GAAP rent adjustments such as straight-line rent adjustments, amortization of market lease intangibles, and amortization of lease incentives ("GAAP Rent Adjustments").
NAREIT FUNDS FROM OPERATIONS (NAREIT FFO) and CORE FFO
Our non-GAAP measure of NAREIT Funds from Operations ("NAREIT FFO"), based on the National Association of Real Estate Investment Trusts ("NAREIT") definition, is net income (or loss) in accordance with GAAP, excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable real property. Adjustments for our unconsolidated joint venture is calculated to reflect our proportionate share of the joint venture's NAREIT FFO on the same basis. Core Funds From Operations (“Core FFO”) is an additional supplemental non-GAAP financial measure of our operating performance. In particular, Core FFO provides an additional measure to compare the operating performance of different REITs without having to account for certain remaining amortization assumptions within NAREIT FFO and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance.
ADJUSTED EBITDA
Our non-GAAP measure of Adjusted EBITDA excludes gains (or losses) resulting from debt extinguishments, straight-line rent adjustments, amortization of above and below market leases and lease inducements, and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance. Adjustments for our unconsolidated joint venture is calculated to reflect our proportionate share of the joint venture's Adjusted EBITDA on the same basis.
NET DEBT-TO-ADJUSTED EBITDA
Net Debt-to-Adjusted EBITDA is Net Debt divided by Adjusted EBITDA on a trailing twelve month basis.
PRO RATA
Where appropriate, the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," with the exception of property and lease count, for the three months ended March 31, 2022 and as of December 31, 2022. As of March 31, 2023, as a result of the Company’s acquisition of the remaining IAGM properties, net assets of IAGM were $28.6 million, inclusive of cash and cash equivalents of $30.7 million, which has been included as part of Pro Rata Cash.
4 | | |||||||
| Financial Statements | ||||
Condensed Consolidated Balance Sheets
In thousands, except share amounts
| As of March 31 | As of December 31 | ||||||||||
| 2023 | 2022 | ||||||||||
| Assets | (unaudited) | ||||||||||
| Investment properties | |||||||||||
| Land | $ | 691,401 | $ | 650,764 | |||||||
| Building and other improvements | 1,930,980 | 1,825,893 | |||||||||
| Construction in progress | 7,046 | 5,005 | |||||||||
| Total | 2,629,427 | 2,481,662 | |||||||||
| Less accumulated depreciation | (407,309) | (389,361) | |||||||||
| Net investment properties | 2,222,118 | 2,092,301 | |||||||||
| Cash, cash equivalents and restricted cash | 69,291 | 137,762 | |||||||||
| Investment in unconsolidated entities | 15,706 | 56,131 | |||||||||
| Intangible assets, net | 138,210 | 101,167 | |||||||||
| Accounts and rents receivable | 30,306 | 34,528 | |||||||||
| Deferred costs and other assets, net | 55,823 | 51,145 | |||||||||
| Total assets | $ | 2,531,454 | $ | 2,473,034 | |||||||
| Liabilities | |||||||||||
| Debt, net | $ | 832,986 | $ | 754,551 | |||||||
| Accounts payable and accrued expenses | 29,474 | 42,792 | |||||||||
| Distributions payable | 14,548 | 13,837 | |||||||||
| Intangible liabilities, net | 34,491 | 29,658 | |||||||||
| Other liabilities | 33,550 | 28,287 | |||||||||
| Total liabilities | 945,049 | 869,125 | |||||||||
| Commitments and contingencies | |||||||||||
| Stockholders' Equity | |||||||||||
| Preferred stock, $0.001 par value, 40,000,000 shares authorized, none outstanding | — | — | |||||||||
| Common stock, $0.001 par value, 146,000,000 shares authorized, 67,508,641 shares issued and outstanding as of March 31, 2023 and 67,472,553 shares issued and outstanding as of December 31, 2022 | 68 | 67 | |||||||||
| Additional paid-in capital | 5,459,087 | 5,456,968 | |||||||||
| Distributions in excess of accumulated net income | (3,893,262) | (3,879,847) | |||||||||
| Accumulated comprehensive income | 20,512 | 26,721 | |||||||||
| Total stockholders' equity | 1,586,405 | 1,603,909 | |||||||||
| Total liabilities and stockholders' equity | $ | 2,531,454 | $ | 2,473,034 | |||||||
5 | | |||||||
| Financial Statements, continued | ||||
Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income
In thousands, except share and per share amounts, unaudited
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Income | |||||||||||
| Lease income, net | $ | 64,830 | $ | 57,768 | |||||||
| Other property income | 295 | 264 | |||||||||
| Other fee income | 80 | 754 | |||||||||
| Total income | 65,205 | 58,786 | |||||||||
| Operating expenses | |||||||||||
| Depreciation and amortization | 26,758 | 22,829 | |||||||||
| Property operating | 10,230 | 8,285 | |||||||||
| Real estate taxes | 9,628 | 8,043 | |||||||||
| General and administrative | 7,731 | 7,887 | |||||||||
| Total operating expenses | 54,347 | 47,044 | |||||||||
| Other (expense) income | |||||||||||
| Interest expense, net | (9,509) | (4,809) | |||||||||
| Loss on extinguishment of debt | — | (96) | |||||||||
| Equity in (losses) earnings of unconsolidated entities | (663) | 2,716 | |||||||||
| Other income and expense, net | 447 | (52) | |||||||||
| Total other (expense) income, net | (9,725) | (2,241) | |||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Weighted-average common shares outstanding - basic | 67,508,641 | 67,354,717 | |||||||||
| Weighted-average common shares outstanding - diluted | 67,654,524 | 67,576,038 | |||||||||
| Net income per common share - basic | $ | 0.02 | $ | 0.14 | |||||||
| Net income per common share - diluted | $ | 0.02 | $ | 0.14 | |||||||
| Distributions declared per common share outstanding | $ | 0.22 | $ | 0.21 | |||||||
| Distributions paid per common share outstanding | $ | 0.20 | $ | 0.20 | |||||||
| Comprehensive (loss) income | |||||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Unrealized (loss) gain on derivatives | (3,317) | 15,406 | |||||||||
| Reclassification (to) from net income | (2,892) | 1,025 | |||||||||
| Comprehensive (loss) income | $ | (5,076) | $ | 25,932 | |||||||
6 | | |||||||
| Reconciliation of Non-GAAP Measures | ||||
| In thousands | |||||
Same Property NOI
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Income | |||||||||||
| Minimum base rent | $ | 33,879 | $ | 32,124 | |||||||
| Real estate tax recoveries | 6,747 | 6,403 | |||||||||
| Common area maintenance, insurance, and other recoveries | 5,875 | 5,627 | |||||||||
| Ground rent income | 3,470 | 3,343 | |||||||||
| Short-term and other lease income | 1,274 | 1,054 | |||||||||
| Provision for uncollectible billed rent and recoveries | (282) | (230) | |||||||||
| Reversal of uncollectible billed rent and recoveries | 538 | 841 | |||||||||
| Other property income | 255 | 267 | |||||||||
| Total income | 51,756 | 49,429 | |||||||||
| Operating Expenses | |||||||||||
| Property operating | 8,337 | 7,563 | |||||||||
| Real estate taxes | 7,580 | 7,141 | |||||||||
| Total operating expenses | 15,917 | 14,704 | |||||||||
| Same Property NOI | $ | 35,839 | $ | 34,725 | |||||||
Reconciliation of Net Income to Same Property NOI
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Adjustments to reconcile to non-GAAP metrics: | |||||||||||
| Other income and expense, net | (447) | 52 | |||||||||
| Equity in losses (earnings) of unconsolidated entities | 663 | (2,716) | |||||||||
| Interest expense, net | 9,509 | 4,809 | |||||||||
| Loss on extinguishment of debt | — | 96 | |||||||||
| Depreciation and amortization | 26,758 | 22,829 | |||||||||
| General and administrative | 7,731 | 7,887 | |||||||||
| Other fee income | (80) | (754) | |||||||||
| Adjustments to NOI (a) | (2,559) | (3,872) | |||||||||
| NOI | 42,708 | 37,832 | |||||||||
| NOI from other investment properties | (6,869) | (3,107) | |||||||||
| Same Property NOI | $ | 35,839 | $ | 34,725 | |||||||
(a)Adjustments to NOI include termination fee income and expense and GAAP Rent Adjustments.
7 | | |||||||
| Reconciliation of Non-GAAP Measures, continued | ||||
| in thousands, except share and per share amounts | |||||
NAREIT FFO and Core FFO
The following table presents a reconciliation of Net Income to NAREIT FFO and Core FFO Attributable to Common Shares and Dilutive Securities and provides additional information related to its operations:
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Depreciation and amortization related to investment properties | 26,543 | 22,622 | |||||||||
| Unconsolidated joint venture adjustments (a) | 342 | (465) | |||||||||
| NAREIT FFO Applicable to Common Shares and Dilutive Securities | 28,018 | 31,658 | |||||||||
| Amortization of above and below-market leases and lease inducements, net | (1,516) | (2,547) | |||||||||
| Straight-line rent adjustments, net | (909) | (1,157) | |||||||||
| Adjusting items, net (b) | 1,934 | 873 | |||||||||
| Unconsolidated joint venture adjusting items, net (c) | (156) | 194 | |||||||||
| Core FFO Applicable to Common Shares and Dilutive Securities | $ | 27,371 | $ | 29,021 | |||||||
| Weighted average common shares outstanding - basic | 67,508,641 | 67,354,717 | |||||||||
| Dilutive effect of unvested restricted shares (d) | 145,883 | 221,321 | |||||||||
| Weighted average common shares outstanding - diluted | 67,654,524 | 67,576,038 | |||||||||
| NAREIT FFO Applicable to Common Shares and Dilutive Securities per share | $ | 0.41 | $ | 0.47 | |||||||
| Core FFO Applicable to Common Shares and Dilutive Securities per share | $ | 0.40 | $ | 0.43 | |||||||
(a)Represents our share of depreciation, amortization and gain on sale related to investment properties held in IAGM.
(b)Adjusting items, net, are primarily loss on extinguishment of debt, amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Represents our share of amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and adjusting items, net related to IAGM.
(d)For purposes of calculating non-GAAP per share metrics, the same denominator is used as that which would be used in calculating diluted earnings per share in accordance with GAAP.
8 | | |||||||
EBITDA and Adjusted EBITDA
Dollars in thousands
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Interest expense, net | 9,509 | 4,809 | |||||||||
| Income tax expense | 126 | 82 | |||||||||
| Depreciation and amortization | 26,758 | 22,829 | |||||||||
| Unconsolidated joint venture adjustments (a) | 423 | 2,260 | |||||||||
| EBITDA | 37,949 | 39,481 | |||||||||
| Adjustments to reconcile to Adjusted EBITDA | |||||||||||
| Loss on debt extinguishment | — | 96 | |||||||||
Non-operating income and expense, net (b) | 865 | (94) | |||||||||
Other leasing adjustments (c) | (2,425) | (3,704) | |||||||||
| Unconsolidated joint venture adjusting items, net (d) | (172) | (1,924) | |||||||||
| Adjusted EBITDA | $ | 36,217 | $ | 33,855 | |||||||
(a)Represents our share of depreciation, amortization, interest expense, net, and income tax expense related to IAGM.
(b)Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.
(d)Represents our share of loss on extinguishment of debt, amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and non-operating income and expense, net, related to IAGM.
Financial Leverage Ratios
Dollars in thousands
The following table presents the calculation of net debt and Net Debt-to-Adjusted EBITDA:
| As of March 31 | As of December 31 | ||||||||||
| 2023* | 2022* | ||||||||||
| Net Debt: | |||||||||||
| Outstanding Debt, net | $ | 832,986 | $ | 805,253 | |||||||
| Less: Pro Rata Cash | (86,002) | (164,448) | |||||||||
| Net Debt | $ | 746,984 | $ | 640,805 | |||||||
| Net Debt-to-Adjusted EBITDA (trailing 12 months): | |||||||||||
| Net Debt | $ | 746,984 | $ | 640,805 | |||||||
| Adjusted EBITDA (trailing 12 months) | 134,730 | 132,368 | |||||||||
| Net Debt-to-Adjusted EBITDA | 5.5x | 4.8x | |||||||||
| *Pro Rata Cash as of March 31, 2023 includes cash remaining at our JV. Outstanding debt, net, and Net Debt as of December 31, 2022 are Pro Rata. | |||||||||||
9 | | |||||||
About InvenTrust Properties Corp.
InvenTrust Properties Corp. (“we,” the “Company,” “our,” “us,” "IVT" or "InvenTrust") is a premier Sun Belt, multi-tenant essential retail REIT that owns, leases, redevelops, acquires and manages grocery-anchored neighborhood and community centers as well as high-quality power centers that often have a grocery component. We pursue our business strategy by acquiring retail properties in Sun Belt markets, opportunistically disposing of retail properties, maintaining a flexible capital structure, and enhancing environmental, social and governance ("ESG") practices and standards. A trusted, local operator bringing real estate expertise to its tenant relationships, IVT has built a strong reputation with market participants across its portfolio. IVT is committed to leadership in ESG practices and has been a Global Real Estate Sustainability Benchmark (“GRESB”) member since 2013. For more information, please visit www.inventrustproperties.com.
Forward-Looking Statements Disclaimer
Forward-Looking Statements in this press release, or made during the earnings call, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including statements about the Company’s 2023 guidance, portfolio resilience and positioning, and acquisition growth or regarding management’s intentions, beliefs, expectations, representation, plans or predictions of the future, are typically identified by words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” “likely,” “will,” “would,” “outlook,” “guidance,” and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. The following factors, among others, could cause actual results and financial position and timing of certain events to differ materially from those described in the forward-looking statements: interest rate movements; local, regional, national and global economic performance; the impact of inflation on the Company and on its tenants; competitive factors; the impact of e-commerce on the retail industry; future retailer store closings; retailer consolidation; retailers reducing store size; retailer bankruptcies; government policy changes; the effects and duration of the COVID-19 pandemic; and any material market changes and trends that could affect the Company’s business strategy. For further discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see the Risk Factors included in InvenTrust’s most recent Annual Report on Form 10-K, as updated by any subsequent Quarterly Report on Form 10-Q, in each case as filed with the Securities and Exchange Commission. InvenTrust intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, except as may be required by applicable law. We caution you not to place undue reliance on any forward-looking statements, which are made as of the date of this press release. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Availability of Information on InvenTrust Properties Corp.'s Website and Social Media Channels
Investors and others should note that InvenTrust routinely announces material information to investors and the marketplace using U.S. Securities and Exchange Commission filings, press releases, public conference calls, webcasts and the InvenTrust investor relations website. The Company uses these channels as well as social media channels (e.g., the InvenTrust Twitter account (twitter.com/inventrustprop); and the InvenTrust LinkedIn account (linkedin.com/company/inventrustproperties)) as a means of disclosing information about the Company's business to our colleagues, investors, and the public. While not all of the information that the Company posts to the InvenTrust investor relations website or on the Company’s social media channels is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in InvenTrust to review the information that it shares on www.inventrustproperties.com/investor-relations and on the Company’s social media channels.
10 | | |||||||
 | Table of Contents | ||||
| Page No. | ||||||||
| Introductory Notes | i | |||||||
| Earnings Release | iii | |||||||
| Financial Information | ||||||||
| Summary Financial Information | ||||||||
| Condensed Consolidated Balance Sheets | ||||||||
| Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income | ||||||||
| Condensed Consolidated Supplemental Details of Assets and Liabilities | ||||||||
| Condensed Consolidated Supplemental Details of Operations | ||||||||
| Reconciliation of Non-GAAP Measures | ||||||||
| Same Property Net Operating Income | ||||||||
| NAREIT FFO and Core FFO | ||||||||
| EBITDA and Adjusted EBITDA | ||||||||
| Summary of Outstanding Debt | ||||||||
| Consolidated Debt Covenants, Interest Rate Swaps, and Capital Expenditures | ||||||||
| Portfolio and Leasing Overview | ||||||||
Markets and Tenant Size | ||||||||
| Top 25 Tenants by ABR and Tenant Merchandise Mix | ||||||||
Comparable & Non-Comparable Lease Statistics | ||||||||
| Tenant Lease Expirations | ||||||||
| Investment Summary | ||||||||
| Acquisitions and Dispositions | ||||||||
| Development Pipeline | ||||||||
| Property Summary | ||||||||
| Components of NAV as of March 31, 2023 | ||||||||
| Glossary of Terms | ||||||||
| Introductory Notes | ||||
About InvenTrust Properties Corp.
InvenTrust Properties Corp. (“we,” the “Company,” “our,” “us,” "IVT" or "InvenTrust") is a premier Sun Belt, multi-tenant essential retail REIT that owns, leases, redevelops, acquires and manages grocery-anchored neighborhood and community centers as well as high-quality power centers that often have a grocery component. We pursue our business strategy by acquiring retail properties in Sun Belt markets, opportunistically disposing of retail properties, maintaining a flexible capital structure, and enhancing environmental, social and governance ("ESG") practices and standards. A trusted, local operator bringing real estate expertise to its tenant relationships, IVT has built a strong reputation with market participants across its portfolio. IVT is committed to leadership in ESG practices and has been a Global Real Estate Sustainability Benchmark (“GRESB”) member since 2013. For more information, please visit www.inventrustproperties.com.
The enclosed information should be read in conjunction with our filings with the U.S. Securities and Exchange Commission (“SEC”), including, but not limited to, our Form 10-Qs filed quarterly and Form 10-Ks filed annually. Additionally, the enclosed information does not purport to disclose all items required under Generally Accepted Accounting Principles (“GAAP”). The information provided in this supplemental is unaudited and includes non-GAAP measures (as discussed below), and there can be no assurance that the information will not vary from the final information in the Company’s Form 10-Q for the quarter ended March 31, 2023. IVT may, but assumes no obligation to, update information in this supplemental.
Forward-Looking Statements Disclaimer
Forward-Looking Statements in this supplemental, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including statements about the Company's 2023 guidance, portfolio resilience and positioning, acquisition growth, and expected timing and payment of dividends, or regarding management’s intentions, beliefs, expectations, representations, plans or predictions of the future, are typically identified by words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” "continue," “likely,” “will,” “would,” "outlook," "guidance," and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. The following factors, among others, could cause actual results and financial position and timing of certain events to differ materially from those described in the forward-looking statements: interest rate movements; local, regional, national and global economic performance; the impact of inflation on the Company and on its tenants; competitive factors; the impact of e-commerce on the retail industry; future retailer store closings; retailer consolidation; retailers reducing store size; retailer bankruptcies; government policy changes; the effects and duration of the COVID-19 pandemic; and any material market changes and trends that could affect the Company’s business strategy. For further discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see the Risk Factors included in our most recent Annual Report on Form 10-K, as updated by any subsequent Quarterly Report on Form 10-Q, in each case as filed with the SEC. InvenTrust intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, except as may be required by applicable law. We caution you not to place undue reliance on any forward-looking statements, which are made as of the date of this supplemental. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Notice Regarding Non-GAAP Financial Measures
In addition to GAAP measures, this supplemental contains and refers to certain non-GAAP measures. We do not consider our non-GAAP measures included in the Glossary of Terms to be alternatives to measures required in accordance with GAAP. Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs. Reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measures are included in this supplemental on pages 6 and 7 and definitions of our non-GAAP measures are included in the Glossary of Terms on page 19.
i | Supplemental - Quarter End March 31, 2023 |  | ||||||
| Introductory Notes | ||||
Pro Rata Financial Information
As of December 31, 2022, the Company owned a 55% interest in IAGM Retail Fund I, LLC (“IAGM” or “JV”), a joint venture partnership between the Company and PGGM Private Real Estate Fund (“PGGM”). IAGM was formed on April 17, 2013 for the purpose of acquiring, owning, managing, and disposing of retail properties and sharing in the profits and losses from those retail properties and their activities. As of December 31, 2022, IAGM was the Company’s sole joint venture and was unconsolidated.
On January 18, 2023, the Company acquired the four remaining retail properties from IAGM for an aggregate purchase price of $222.3 million by acquiring 100% of the membership interests in each of IAGM's wholly owned subsidiaries. The Company assumed aggregate mortgage debt of $92.5 million and funded the remaining balance with its available liquidity. IAGM recognized a gain on sale of $45.2 million, of which the Company's share was approximately $24.9 million. Subsequent to the transaction, IAGM proportionately distributed substantially all net proceeds from the sale, of which the Company's share was approximately $71.4 million. In connection with the foregoing, IAGM adopted a liquidation plan on January 11, 2023.
Throughout this supplemental, where indicated as “pro rata” the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," with the exception of property and lease count, for the three months ended March 31, 2022 and as of December 31, 2022. As of March 31, 2023, as a result of the Company’s acquisition of the remaining IAGM properties, net assets of IAGM were $28.6 million, inclusive of cash and cash equivalents of $30.7 million, which has been included as part of Pro Rata Cash.
The presentation of pro rata financial information has limitations as an analytical tool, which include but are not limited to: (i) amounts shown on individual line items were calculated by applying our overall economic ownership interest percentage determined when applying the equity method of accounting, and may not represent our legal claim to the assets and liabilities, or the revenues and expenses; and (ii) other REITs may use different methodologies for calculating their pro rata interest. Accordingly, pro rata financial information should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. For additional detail regarding our JV properties, see the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, in each case as filed with the SEC.
Availability of Information on InvenTrust Properties Corp.'s Website and Social Media Channels
Investors and others should note that InvenTrust routinely announces material information to investors and the marketplace using U.S. Securities and Exchange Commission filings, press releases, public conference calls, webcasts and the InvenTrust investor relations website. The Company uses these channels as well as social media channels (e.g., the InvenTrust Twitter account (twitter.com/inventrustprop); and the InvenTrust LinkedIn account (linkedin.com/company/inventrustproperties)) as a means of disclosing information about the Company's business to our colleagues, investors, and the public. While not all of the information that the Company posts to the InvenTrust investor relations website or on the Company’s social media channels is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in InvenTrust to review the information that it shares on www.inventrustproperties.com/investor-relations and on the Company’s social media channels.
ii | Supplemental - Quarter End March 31, 2023 | | ||||||
| ||||||||
CONTACT:
Dan Lombardo
Vice President of Investor Relations
630-570-0605
InvenTrust Properties Corp. Reports 2023 First Quarter Results
DOWNERS GROVE, III – April 27, 2023 – InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the period ended March 31, 2023. For the three months ended March 31, 2023 and 2022, Net Income was $1.1 million, or $0.02 per diluted share, compared to Net Income of $9.5 million, or $0.14 per diluted share, respectively.
First Quarter 2023 Highlights:
•NAREIT FFO of $0.41 per diluted share
•Core FFO of $0.40 per diluted share
•Same Property Net Operating Income (“NOI”) growth of 3.2%
•Leased Occupancy as of March 31, 2023 of 96.1%
•Executed 64 leases totaling approximately 254,000 square feet of GLA, of which 142,000 square feet was executed at a blended comparable lease spread of 7.0%
•Acquired the four remaining retail properties from its unconsolidated joint venture, IAGM, for an aggregate purchase price of $222.3 million, assuming aggregate mortgage debt of $92.5 million
“InvenTrust’s Sun Belt concentrated, necessity-based portfolio continues to produce impressive results,” stated Daniel (DJ) Busch, President and CEO of InvenTrust. “When we evaluate the continuing tailwinds in our sector and positive elements affecting our portfolio, the momentum we are building as a company is clear. Our simple and focused portfolio is well-positioned to produce strong sector leading internal growth and with our balance sheet capacity, we can grow through acquisitions without the immediate need for external funding should the capital markets remain in flux.”
NET INCOME
•Net Income for the three months ended March 31, 2023 was $1.1 million, or $0.02 per diluted share, compared to Net Income of $9.5 million, or $0.14 per diluted share, for the same period in 2022.
NAREIT FFO
•NAREIT FFO for the three months ended March 31, 2023 was $28.0 million, or $0.41 per diluted share, compared to $31.7 million, or $0.47 per diluted share, for the same period in 2022.
CORE FFO
•Core FFO for the three months ended March 31, 2023 was $27.4 million, or $0.40 per diluted share, compared to $29.0 million, or $0.43 per diluted share, for the same period in 2022.
SAME PROPERTY NOI
•Same Property NOI for the three months ended March 31, 2023 was $35.8 million, a 3.2% increase, compared to the same period in 2022.
iii | Supplemental - Quarter End March 31, 2023 | | ||||||
DIVIDEND
•For the quarter ending March 31, 2023, the Board of Directors declared a quarterly cash distribution of $0.2155 per share, payable on April 14, 2023.
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
•As of March 31, 2023, the Company’s Leased Occupancy was 96.1%.
◦Total Anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was 98.8% and Small Shop Leased Occupancy was 91.4%. Anchor and Small Shop Leased Occupancy both increased 10 basis points on a sequential basis compared to the previous quarter.
◦Leased to Economic Occupancy spread of 210 basis points, which equates to approximately $4.2 million of base rent on an annualized basis.
•Blended re-leasing spreads for comparable new and renewal leases signed in the first quarter were 7.0%.
•Annualized Base Rent PSF (“ABR”) as of March 31, 2023 was $19.12, an increase of 2.6% compared to the same period in 2022. Anchor Tenant ABR PSF was $12.37 and Small Shop ABR PSF was $32.20 for the first quarter.
•Acquired the four remaining retail properties on January 18, 2023 from its unconsolidated joint venture, IAGM, for an aggregate purchase price of $222.3 million by acquiring 100% of the membership interests in each of IAGM’s wholly owned subsidiaries. The Company assumed aggregate mortgage debt of $92.5 million and two related interest rate swaps with an aggregate notional amount of $75.0 million. The remaining balance of the transaction was funded with available liquidity.
LIQUIDITY AND CAPITAL STRUCTURE
•InvenTrust had $436.0 million of total liquidity, as of March 31, 2023, comprised of $86.0 million of Pro Rata Cash and $350.0 million of availability under its Revolving Credit Facility. As of March 31, 2023, net assets of IAGM were $28.6 million, inclusive of cash and cash equivalents of $30.7 million.
•InvenTrust has $92.5 million of debt maturing in 2023 and $15.7 million of debt maturing in 2024, as of March 31, 2023.
•As of March 31, 2023, the Company's weighted average interest rate on its debt was 4.0% and the weighted average remaining term was 4.6 years.
SUBSEQUENT ACTIVITY
•Effective April 3, 2023, the Company’s variable rate on $100.0 million of term loans was swapped to a fixed rate of 3.69%, achieving an all-in interest rate of 4.99%. In tandem with other interest rate swaps, the entirety of the Company's variable rate term loans were swapped to fixed rates through the respective maturity dates.
iv | Supplemental - Quarter End March 31, 2023 | | ||||||
2023 GUIDANCE
InvenTrust has updated its 2023 guidance, as summarized in the table below.
| (Unaudited, dollars in thousands, except per share amounts) | Current | Previous | |||||||||||||||||||||
Net Income per diluted share (1) | $0.06 | — | $0.11 | $0.23 | — | $0.28 | |||||||||||||||||
NAREIT FFO per diluted share (2) | $1.64 | — | $1.69 | $1.64 | — | $1.69 | |||||||||||||||||
| Core FFO per diluted share | $1.59 | — | $1.64 | $1.59 | — | $1.64 | |||||||||||||||||
| Same Property NOI (“SPNOI”) Growth | 3.50% | — | 5.00% | 3.50% | — | 5.00% | |||||||||||||||||
| General and administrative | $31,250 | — | $32,750 | $31,250 | — | $32,750 | |||||||||||||||||
Interest expense, net (3) | $34,500 | — | $35,500 | $34,500 | — | $35,500 | |||||||||||||||||
Adjustments for uncollectibility (4) | 50 bps | — | 150 bps | 50 bps | — | 150 bps | |||||||||||||||||
Net investment activity (5) | ~ $150,000 | ~ $150,000 | |||||||||||||||||||||
The Company’s 2023 Guidance contemplates the following assumptions:
(1) Net Income per diluted share excludes effects from potential acquisitions or dispositions.
(2) NAREIT FFO per diluted share:
•Excludes effects from potential acquisitions or dispositions.
•Excludes any items that impact NAREIT FFO comparability, including loss on debt extinguishment, non-routine or one-time items of which, in our judgement, are not pertinent to measuring on-going operating performance.
•Includes an expectation that some tenants will move from the cash basis of accounting to the accrual basis of accounting, which can result in volatility in straight-line rental income adjustments.
(3) Interest expense, net, excludes amortization of debt discounts and financing costs, and expected interest income of $1.5 million to $2.5 million.
(4) Adjustments for uncollectibility are reflected as basis points of expected total revenue.
(5) Net investment activity represents anticipated acquisition activity less disposition activity.
In addition to the foregoing assumptions, the Company's 2023 Guidance incorporates a number of other assumptions that are subject to change and may be outside the control of the Company. For example, the Company’s guidance is inclusive of prior period rent that the Company anticipates collecting. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurances that InvenTrust will achieve these results.
The following table provides a reconciliation of the range of the Company's 2023 estimated net income per diluted share to estimated NAREIT FFO and Core FFO per diluted share:
| (Unaudited) | Low End | High End | |||||||||
| Net income | $ | 0.06 | $ | 0.11 | |||||||
| Depreciation and amortization related to investment properties | 1.58 | 1.58 | |||||||||
| NAREIT FFO Applicable to Common Shares and Dilutive Securities | 1.64 | 1.69 | |||||||||
| Amortization of market-lease intangibles and inducements, net | (0.06) | (0.06) | |||||||||
| Straight-line rent adjustments, net | (0.04) | (0.04) | |||||||||
Adjusting items, net (a) | 0.05 | 0.05 | |||||||||
| Core FFO Applicable to Common Shares and Dilutive Securities | $ | 1.59 | $ | 1.64 | |||||||
(a)Adjusting items, net, are primarily amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
The Company does not provide a reconciliation of forward-looking SPNOI to forward-looking GAAP Net Income within this press release because the Company is unable, without making unreasonable efforts, to provide a meaningful or reasonably accurate calculation or estimation of certain reconciling items which could be significant to our results.
v | Supplemental - Quarter End March 31, 2023 | | ||||||
| Summary Financial Information | ||||
| In thousands, except share information and per square foot amounts | |||||
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Financial Results | |||||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Net income per common share - basic | 0.02 | 0.14 | |||||||||
| Net income per common share - diluted | 0.02 | 0.14 | |||||||||
| NAREIT FFO (page 7) | 28,018 | 31,658 | |||||||||
| NAREIT FFO per diluted share | 0.41 | 0.47 | |||||||||
| Core FFO (page 7) | 27,371 | 29,021 | |||||||||
| Core FFO per diluted share | 0.40 | 0.43 | |||||||||
| Same Property NOI (page 6) | 35,839 | 34,725 | |||||||||
| Same Property NOI growth | 3.2 | % | |||||||||
Adjusted EBITDA (page 7) | 36,217 | 33,855 | |||||||||
| Distributions declared per share | $ | 0.22 | $ | 0.21 | |||||||
| Aggregate distributions declared (as a % of Core FFO) | 53.2 | % | 47.6 | % | |||||||
| As of March 31, 2023 (a) | As of Dec. 31, 2022 (a) | As of Dec. 31, 2021 (a) | As of Dec. 31, 2020 (a) | ||||||||||||||||||||
| Capital Information | |||||||||||||||||||||||
| Shares outstanding | 67,508,641 | 67,472,553 | 67,344,374 | 71,998,654 | |||||||||||||||||||
| Outstanding Debt, net | $ | 832,986 | $ | 805,253 | $ | 624,289 | $ | 688,422 | |||||||||||||||
| Less: Pro Rata Cash | (86,002) | (164,448) | (79,628) | (249,854) | |||||||||||||||||||
| Net Debt | $ | 746,984 | $ | 640,805 | $ | 544,661 | $ | 438,568 | |||||||||||||||
| (a) Outstanding debt, net, and Net Debt as of December 31, 2022, 2021 and 2020 are Pro Rata. Pro Rata Cash as of March 31, 2023 includes cash remaining at our JV. | |||||||||||||||||||||||
| Pro Rata Debt Metrics (trailing 12 months) | |||||||||||||||||||||||
| Adjusted EBITDA (trailing 12 months) | $ | 134,730 | $ | 132,368 | $ | 117,273 | $ | 117,078 | |||||||||||||||
| Net Debt-to-Adjusted EBITDA | 5.5x | 4.8x | 4.6x | 3.7x | |||||||||||||||||||
| Fixed charge coverage | 4.4x | 5.0x | 6.4x | 5.9x | |||||||||||||||||||
| Net debt to real estate assets, excl property acc depr. | 28.4 | % | 24.7 | % | 22.0 | % | 17.7 | % | |||||||||||||||
| Net debt to total assets, excl property acc depr. | 25.4 | % | 21.3 | % | 19.3 | % | 14.6 | % | |||||||||||||||
| Distributions Paid Per Share | Liquidity and Credit Facility | |||||||||||||||||||||||||
| Q1 2023 | $0.20520 | Cash | $ | 86,002 | ||||||||||||||||||||||
| Q4 2022 | $0.20520 | Available under credit facility | 350,000 | |||||||||||||||||||||||
| Q3 2022 | $0.20520 | Total | $ | 436,002 | ||||||||||||||||||||||
| Q2 2022 | $0.20520 | |||||||||||||||||||||||||
| Same Property | Total Portfolio | ||||||||||||||||||||||
| Three Months Ended March 31 | Three Months Ended March 31 | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 (a) | ||||||||||||||||||||
| Portfolio Metrics | |||||||||||||||||||||||
| No. of properties | 52 | 52 | 62 | 63 | |||||||||||||||||||
| GLA (square feet) | 8,092 | 8,087 | 10,295 | 9,940 | |||||||||||||||||||
| Economic Occupancy | 94.4 | % | 93.5 | % | 94.0 | % | 93.2 | % | |||||||||||||||
| Leased Occupancy | 96.5 | % | 94.8 | % | 96.1 | % | 94.4 | % | |||||||||||||||
| ABR PSF | $19.72 | $19.09 | $19.12 | $18.64 | |||||||||||||||||||
(a) Total Portfolio metrics for the three months ended March 31, 2022 are Pro Rata and have not been restated to reflect the acquisition of the JV properties in 2023. | |||||||||||||||||||||||
1 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Condensed Consolidated Balance Sheets | ||||
| In thousands, except share and per share amounts | |||||
| As of | |||||||||||
| March 31, 2023 | December 31, 2022 | ||||||||||
| Assets | (unaudited) | ||||||||||
| Investment properties | |||||||||||
| Land | $ | 691,401 | $ | 650,764 | |||||||
| Building and other improvements | 1,930,980 | 1,825,893 | |||||||||
| Construction in progress | 7,046 | 5,005 | |||||||||
| Total | 2,629,427 | 2,481,662 | |||||||||
| Less accumulated depreciation | (407,309) | (389,361) | |||||||||
| Net investment properties | 2,222,118 | 2,092,301 | |||||||||
| Cash, cash equivalents and restricted cash | 69,291 | 137,762 | |||||||||
| Investment in unconsolidated entities | 15,706 | 56,131 | |||||||||
| Intangible assets, net | 138,210 | 101,167 | |||||||||
| Accounts and rents receivable | 30,306 | 34,528 | |||||||||
| Deferred costs and other assets, net | 55,823 | 51,145 | |||||||||
| Total assets | $ | 2,531,454 | $ | 2,473,034 | |||||||
| Liabilities | |||||||||||
| Debt, net | $ | 832,986 | $ | 754,551 | |||||||
| Accounts payable and accrued expenses | 29,474 | 42,792 | |||||||||
| Distributions payable | 14,548 | 13,837 | |||||||||
| Intangible liabilities, net | 34,491 | 29,658 | |||||||||
| Other liabilities | 33,550 | 28,287 | |||||||||
| Total liabilities | 945,049 | 869,125 | |||||||||
| Commitments and contingencies | |||||||||||
| Stockholders' Equity | |||||||||||
| Preferred stock, $0.001 par value, 40,000,000 shares authorized, none outstanding | — | — | |||||||||
| Common stock, $0.001 par value, 146,000,000 shares authorized, 67,508,641 shares issued and outstanding as of March 31, 2023 and 67,472,553 shares issued and outstanding as of December 31, 2022 | 68 | 67 | |||||||||
| Additional paid-in capital | 5,459,087 | 5,456,968 | |||||||||
| Distributions in excess of accumulated net income | (3,893,262) | (3,879,847) | |||||||||
| Accumulated comprehensive income | 20,512 | 26,721 | |||||||||
| Total stockholders' equity | 1,586,405 | 1,603,909 | |||||||||
| Total liabilities and stockholders' equity | $ | 2,531,454 | $ | 2,473,034 | |||||||
2 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Consolidated Statements of Operations and Comprehensive (Loss) Income | ||||
| In thousands, except share and per share information, unaudited | |||||
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Income | |||||||||||
| Lease income, net | $ | 64,830 | $ | 57,768 | |||||||
| Other property income | 295 | 264 | |||||||||
| Other fee income | 80 | 754 | |||||||||
| Total income | 65,205 | 58,786 | |||||||||
| Operating expenses | |||||||||||
| Depreciation and amortization | 26,758 | 22,829 | |||||||||
| Property operating | 10,230 | 8,285 | |||||||||
| Real estate taxes | 9,628 | 8,043 | |||||||||
| General and administrative | 7,731 | 7,887 | |||||||||
| Total operating expenses | 54,347 | 47,044 | |||||||||
| Other (expense) income | |||||||||||
| Interest expense, net | (9,509) | (4,809) | |||||||||
| Loss on extinguishment of debt | — | (96) | |||||||||
| Equity in (losses) earnings of unconsolidated entities | (663) | 2,716 | |||||||||
| Other income and expense, net | 447 | (52) | |||||||||
| Total other (expense) income, net | (9,725) | (2,241) | |||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Weighted-average common shares outstanding - basic | 67,508,641 | 67,354,717 | |||||||||
| Weighted-average common shares outstanding - diluted | 67,654,524 | 67,576,038 | |||||||||
| Net income per common share - basic | $ | 0.02 | $ | 0.14 | |||||||
| Net income per common share - diluted | $ | 0.02 | $ | 0.14 | |||||||
| Distributions declared per common share outstanding | $ | 0.22 | $ | 0.21 | |||||||
| Distributions paid per common share outstanding | $ | 0.20 | $ | 0.20 | |||||||
| Comprehensive (loss) income | |||||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Unrealized (loss) gain on derivatives | (3,317) | 15,406 | |||||||||
| Reclassification (to) from net income | (2,892) | 1,025 | |||||||||
| Comprehensive (loss) income | $ | (5,076) | $ | 25,932 | |||||||
3 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Condensed Consolidated Supplemental Details of Assets and Liabilities | ||||
| In thousands | |||||
| As of | |||||||||||
| March 31, 2023 | December 31, 2022 | ||||||||||
| Accounts and rents receivable | |||||||||||
| Billed base rent, recoveries, and other revenue | $ | 9,570 | $ | 14,701 | |||||||
| Straight-line rent receivables | 20,736 | 19,827 | |||||||||
| Total | $ | 30,306 | $ | 34,528 | |||||||
| Deferred cost and other assets, net | |||||||||||
| Derivative assets | $ | 22,369 | $ | 25,201 | |||||||
| Lease commissions, net | 13,847 | 13,834 | |||||||||
| Other assets | 8,067 | 4,092 | |||||||||
| Deferred costs, net | 6,919 | 3,089 | |||||||||
| Right of use assets, net | 2,550 | 2,650 | |||||||||
| Loan fees, net | 2,071 | 2,279 | |||||||||
| Total | $ | 55,823 | $ | 51,145 | |||||||
| Other liabilities | |||||||||||
| Deferred revenues | $ | 9,366 | $ | 9,531 | |||||||
| Unearned income | 8,317 | 7,155 | |||||||||
| Security deposits | 6,827 | 6,318 | |||||||||
| Other liabilities | 4,819 | 1,997 | |||||||||
| Operating lease liabilities | 3,251 | 3,265 | |||||||||
| Derivative liabilities | 960 | — | |||||||||
| Financing lease liabilities | 10 | 21 | |||||||||
| Total | $ | 33,550 | $ | 28,287 | |||||||
4 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Condensed Consolidated Supplemental Details of Operations | ||||
| In thousands | |||||
| Three Months Ended March 31 | ||||||||||||||
| 2023 | 2022 | |||||||||||||
| Income | ||||||||||||||
| * | Minimum base rent | $ | 40,476 | $ | 35,048 | |||||||||
| * | Real estate tax recoveries | 8,517 | 7,267 | |||||||||||
| * | Common area maintenance, insurance, and other recoveries | 6,949 | 6,292 | |||||||||||
| * | Ground rent income | 4,710 | 3,610 | |||||||||||
| Amortization of market-lease intangibles and inducements, net | 1,516 | 2,547 | ||||||||||||
| * | Short-term and other lease income | 1,314 | 1,064 | |||||||||||
| Termination fee income | 134 | 168 | ||||||||||||
| Straight-line rent adjustment, net | 710 | 663 | ||||||||||||
| Reversal of uncollectible straight-line rent | 199 | 494 | ||||||||||||
| * | Provision for uncollectible billed rent and recoveries | (285) | (236) | |||||||||||
| * | Reversal of uncollectible billed rent and recoveries | 590 | 851 | |||||||||||
| Lease income, net | 64,830 | 57,768 | ||||||||||||
| * | Other property income | 295 | 264 | |||||||||||
| JV property management fee | 48 | 412 | ||||||||||||
| JV asset management fee | 32 | 251 | ||||||||||||
| JV leasing commissions | — | 91 | ||||||||||||
| Other fee income | 80 | 754 | ||||||||||||
| Total income | $ | 65,205 | $ | 58,786 | ||||||||||
| Operating Expenses | ||||||||||||||
| Depreciation and amortization | $ | 26,758 | $ | 22,829 | ||||||||||
| * | Property operating | 10,230 | 8,285 | |||||||||||
| * | Real estate taxes | 9,628 | 8,043 | |||||||||||
| General and administrative expenses | 6,413 | 7,455 | ||||||||||||
| Stock based compensation costs | 1,968 | 1,156 | ||||||||||||
| Capitalized direct development compensation costs | (650) | (724) | ||||||||||||
| General and administrative | 7,731 | 7,887 | ||||||||||||
| Total operating expenses | $ | 54,347 | $ | 47,044 | ||||||||||
* Component of Net Operating Income
5 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Reconciliation of Non-GAAP Measures | ||||
| In thousands | |||||
Same Property Net Operating Income
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Income | |||||||||||
| Minimum base rent | $ | 33,879 | $ | 32,124 | |||||||
| Real estate tax recoveries | 6,747 | 6,403 | |||||||||
| Common area maintenance, insurance, and other recoveries | 5,875 | 5,627 | |||||||||
| Ground rent income | 3,470 | 3,343 | |||||||||
| Short-term and other lease income | 1,274 | 1,054 | |||||||||
| Provision for uncollectible billed rent and recoveries | (282) | (230) | |||||||||
| Reversal of uncollectible billed rent and recoveries | 538 | 841 | |||||||||
| Other property income | 255 | 267 | |||||||||
| Total income | 51,756 | 49,429 | |||||||||
| Operating Expenses | |||||||||||
| Property operating | 8,337 | 7,563 | |||||||||
| Real estate taxes | 7,580 | 7,141 | |||||||||
| Total operating expenses | 15,917 | 14,704 | |||||||||
| Same Property NOI | $ | 35,839 | $ | 34,725 | |||||||
| % Change over Prior Period | 3.2 | % | |||||||||
Reconciliation of Net Income to Same Property NOI
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Adjustments to reconcile to non-GAAP metrics: | |||||||||||
| Other income and expense, net | (447) | 52 | |||||||||
| Equity in losses (earnings) of unconsolidated entities | 663 | (2,716) | |||||||||
| Interest expense, net | 9,509 | 4,809 | |||||||||
| Loss on extinguishment of debt | — | 96 | |||||||||
| Depreciation and amortization | 26,758 | 22,829 | |||||||||
| General and administrative | 7,731 | 7,887 | |||||||||
| Other fee income | (80) | (754) | |||||||||
| Adjustments to NOI (a) | (2,559) | (3,872) | |||||||||
| NOI | 42,708 | 37,832 | |||||||||
| NOI from other investment properties | (6,869) | (3,107) | |||||||||
| Same Property NOI | $ | 35,839 | $ | 34,725 | |||||||
(a)Adjustments to NOI include termination fee income and expense and GAAP Rent Adjustments.
6 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Reconciliation of Non-GAAP Measures, continued | ||||
| In thousands | |||||
NAREIT FFO and Core FFO
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Depreciation and amortization related to investment properties | 26,543 | 22,622 | |||||||||
| Unconsolidated joint venture adjustments (a) | 342 | (465) | |||||||||
| NAREIT FFO Applicable to Common Shares and Dilutive Securities | 28,018 | 31,658 | |||||||||
| Amortization of above and below-market leases and lease inducements, net | (1,516) | (2,547) | |||||||||
| Straight-line rent adjustments, net | (909) | (1,157) | |||||||||
| Adjusting items, net (b) | 1,934 | 873 | |||||||||
| Unconsolidated joint venture adjusting items, net (c) | (156) | 194 | |||||||||
| Core FFO Applicable to Common Shares and Dilutive Securities | $ | 27,371 | $ | 29,021 | |||||||
| Weighted average common shares outstanding - basic | 67,508,641 | 67,354,717 | |||||||||
| Dilutive effect of unvested restricted shares (d) | 145,883 | 221,321 | |||||||||
| Weighted average common shares outstanding - diluted | 67,654,524 | 67,576,038 | |||||||||
| NAREIT FFO Applicable to Common Shares and Dilutive Securities per share | $ | 0.41 | $ | 0.47 | |||||||
| Core FFO Applicable to Common Shares and Dilutive Securities per share | $ | 0.40 | $ | 0.43 | |||||||
(a)Represents our share of depreciation, amortization and gain on sale related to investment properties held in IAGM.
(b)Adjusting items, net, are primarily loss on extinguishment of debt, amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Represents our share of amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and adjusting items, net related to IAGM.
(d)For purposes of calculating non-GAAP per share metrics, the same denominator is used as that which would be used in calculating diluted earnings per share in accordance with GAAP.
EBITDA and Adjusted EBITDA
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Net income | $ | 1,133 | $ | 9,501 | |||||||
| Interest expense, net | 9,509 | 4,809 | |||||||||
| Income tax expense | 126 | 82 | |||||||||
| Depreciation and amortization | 26,758 | 22,829 | |||||||||
| Unconsolidated joint venture adjustments (a) | 423 | 2,260 | |||||||||
| EBITDA | 37,949 | 39,481 | |||||||||
| Adjustments to reconcile to Adjusted EBITDA | |||||||||||
| Loss on debt extinguishment | — | 96 | |||||||||
Non-operating income and expense, net (b) | 865 | (94) | |||||||||
Other leasing adjustments (c) | (2,425) | (3,704) | |||||||||
| Unconsolidated joint venture adjusting items, net (d) | (172) | (1,924) | |||||||||
| Adjusted EBITDA | $ | 36,217 | $ | 33,855 | |||||||
(a)Represents our share of depreciation, amortization, interest expense, net, and income tax expense related to IAGM.
(b)Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.
(d)Represents our share of loss on extinguishment of debt, amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and non-operating income and expense, net, related to IAGM.
7 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Summary of Outstanding Debt | ||||
| In thousands | |||||
| Balance as of March 31, 2023 | Ratio | Weighted Average Interest Rate | Weighted Average Years to Maturity | ||||||||||||||||||||
| Fixed rate secured debt | $ | 171,080 | 20% | 3.12% | 2.6 | ||||||||||||||||||
| Variable rate secured debt | 17,468 | 2% | 6.45% | 0.6 | |||||||||||||||||||
| Fixed rate unsecured debt | 550,000 | 66% | 3.82% | 5.4 | |||||||||||||||||||
| Variable rate unsecured debt | 100,000 | 12% | 6.10% | 4.0 | |||||||||||||||||||
| Issuance costs, net of accumulated amortization | (5,562) | n/a | n/a | n/a | |||||||||||||||||||
| Total consolidated debt, net | $ | 832,986 | 100% | 4.00% | 4.6 | ||||||||||||||||||
| Schedule of Maturities by Year | ||||||||||||||||||||||||||||||||
| Fixed Rate | Variable Rate | Total Debt, net | ||||||||||||||||||||||||||||||
| Maturity Year | Secured Debt | Unsecured Debt | Secured Debt | Unsecured Debt | ||||||||||||||||||||||||||||
| 2023 | $ | 75,000 | $ | — | $ | 17,468 | $ | — | $ | 92,468 | ||||||||||||||||||||||
| 2024 | 15,700 | — | — | — | 15,700 | |||||||||||||||||||||||||||
| 2025 | 22,880 | — | — | — | 22,880 | |||||||||||||||||||||||||||
| 2026 | — | 200,000 | — | — | 200,000 | |||||||||||||||||||||||||||
| 2027 | 26,000 | 100,000 | — | 100,000 | 226,000 | |||||||||||||||||||||||||||
| Thereafter | 31,500 | 250,000 | — | — | 281,500 | |||||||||||||||||||||||||||
| Issuance costs, net of amortization | — | — | — | — | (5,562) | |||||||||||||||||||||||||||
| Total | $ | 171,080 | $ | 550,000 | $ | 17,468 | $ | 100,000 | $ | 832,986 | ||||||||||||||||||||||
Debt Maturities as of March 31, 2023
| Maturity Date | Interest Rate | Interest Rate Type | Balance | ||||||||||||||||||||
| Mortgages Payable | |||||||||||||||||||||||
| The Highlands of Flower Mound | 12/1/2025 | 3.88% | Fixed | $ | 22,880 | ||||||||||||||||||
| Escarpment Village | 7/1/2027 | 3.86% | Fixed | 26,000 | |||||||||||||||||||
| Shops at Arbor Trails | 12/5/2029 | 4.12% | Fixed | 31,500 | |||||||||||||||||||
| Total | 80,380 | ||||||||||||||||||||||
| Pooled Mortgages Payable | |||||||||||||||||||||||
| Plantation Grove | 6/5/2024 | 4.24% | Fixed | 7,300 | |||||||||||||||||||
| Suncrest Village | 6/5/2024 | 4.24% | Fixed | 8,400 | |||||||||||||||||||
| Total | 15,700 | ||||||||||||||||||||||
| Cross collateralized (a) | 11/2/2023 | 2.00% (b) | Fixed | 45,000 | |||||||||||||||||||
| Cross collateralized (a) | 11/2/2023 | 1.97% (b) | Fixed | 30,000 | |||||||||||||||||||
| Cross collateralized (a) | 11/2/2023 | 1M SOFR + 1.65% (c) | Variable | 17,468 | |||||||||||||||||||
| Total | 92,468 | ||||||||||||||||||||||
| Total mortgages payable | 3.43% | 188,548 | |||||||||||||||||||||
| Term Loans | |||||||||||||||||||||||
| $200.0 million 5 years | 9/22/2026 | 2.71% (b) | Fixed | 100,000 | |||||||||||||||||||
| $200.0 million 5 years | 9/22/2026 | 2.72% (b) | Fixed | 100,000 | |||||||||||||||||||
| $200.0 million 5.5 years | 3/22/2027 | 2.77% (b) | Fixed | 50,000 | |||||||||||||||||||
| $200.0 million 5.5 years | 3/22/2027 | 2.76% (b) | Fixed | 50,000 | |||||||||||||||||||
| $200.0 million 5.5 years | 3/22/2027 | 1M SOFR + 1.30% (c) | Variable (d) | 100,000 | |||||||||||||||||||
| Total | 400,000 | ||||||||||||||||||||||
| Senior Notes | |||||||||||||||||||||||
| $150.0 million | 8/11/2029 | 5.07% | Fixed | 150,000 | |||||||||||||||||||
| $100.0 million | 8/11/2032 | 5.20% | Fixed | 100,000 | |||||||||||||||||||
| Total | 250,000 | ||||||||||||||||||||||
| Grand total | 4.00% | $ | 838,548 | ||||||||||||||||||||
(a)The pooled mortgage is cross collateralized by four properties and has two 12-month extension options.
(b)Interest rates reflect the fixed rates achieved through the Company's interest rate swaps.
(c)As of March 31, 2023, 1-Month Term SOFR was 4.80%.
(d)As of April 3, 2023, variable rate was swapped to an all-in fixed rate of 4.99% through the maturity date.
8 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Consolidated Debt Covenants, Interest Rate Swaps, and Capital Expenditures | ||||
| Unaudited, dollars in thousands | |||||
Debt Covenants (trailing 12 months)
| For the quarter ended | ||||||||||||||||||||||||||||||||||||||
| Description | Term Loan Covenants | Senior Note Covenants | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | ||||||||||||||||||||||||||||||||
| Leverage Ratio | < 60.0% | < 60.0% | 29.5% | 28.9% | 31.4% | 28.5% | ||||||||||||||||||||||||||||||||
| Fixed Charge Coverage Ratio | > 1.50 | > 1.50 | 4.28 | 4.80 | 5.61 | 6.38 | ||||||||||||||||||||||||||||||||
| Maximum Dividend Payout | < 95% | N/A | 51.1% | 49.4% | 48.8% | 48.8% | ||||||||||||||||||||||||||||||||
| Maximum Secured Recourse Debt | < 10% of Total Asset Value | < 10% of Total Asset Value | —% | —% | —% | —% | ||||||||||||||||||||||||||||||||
| Unsecured Interest Coverage Ratio | > 1.75 | > 1.75 | 4.97 | 3.67 | 3.55 | 4.28 | ||||||||||||||||||||||||||||||||
| Unsecured Leverage Ratio | < 60% | < 60% | 29.7% | 31.0% | 33.2% | 27.5% | ||||||||||||||||||||||||||||||||
Interest Rate Swaps
The Company is party to four interest rate forward swap agreements, which address the periods between the maturity dates of the four effective swaps and the maturity dates of the Amended Term Loan Agreement. In tandem, the interest rate swaps effectively fix the interest rates for a constant notional amount through the maturity dates of the Amended Term Loan Agreement.
On January 18, 2023, the Company acquired IAGM's two interest rate swap agreements, which achieve fixed interest rates on an aggregate notional amount of $75.0 million of the assumed pooled mortgage, each priced in 1-Month Term SOFR.
On March 16, 2023, the Company entered into one interest rate swap agreement with a notional amount of $100.0 million at 3.69%, achieving an all-in fixed interest rate of 4.99%. As of the effective date of April 3, 2023, the entirety of the Company's variable rate term loans was swapped to fixed rates through the maturity dates of the Amended Term Loan Agreement.
| Effective Interest Rate Swaps | Effective Date | Maturity Date | InvenTrust Receives | InvenTrust Pays Fixed Rate of | Fixed Rate Achieved | Notional Amount | ||||||||||||||||||||||||||||||||
| 5 year term loan | 12/2/2019 | 12/21/2023 | 1-Month SOFR | 1.41% | 2.71% | $ | 100,000 | |||||||||||||||||||||||||||||||
| 5 year term loan | 12/2/2019 | 12/21/2023 | 1-Month SOFR | 1.42% | 2.72% | 100,000 | ||||||||||||||||||||||||||||||||
| 5.5 year term loan | 12/2/2019 | 6/21/2024 | 1-Month SOFR | 1.46% | 2.76% | 50,000 | ||||||||||||||||||||||||||||||||
| 5.5 year term loan | 12/2/2019 | 6/21/2024 | 1-Month SOFR | 1.47% | 2.77% | 50,000 | ||||||||||||||||||||||||||||||||
| Pooled mortgage | 1/18/2023 | 11/2/2023 | 1-Month SOFR | 0.35% | 2.00% | 45,000 | ||||||||||||||||||||||||||||||||
| Pooled mortgage | 1/18/2023 | 11/2/2023 | 1-Month SOFR | 0.32% | 1.97% | 30,000 | ||||||||||||||||||||||||||||||||
| $ | 375,000 | |||||||||||||||||||||||||||||||||||||
| Forward Interest Rate Swaps | Effective Date | Maturity Date | InvenTrust Receives | InvenTrust Pays Fixed Rate of | Fixed Rate Achieved | Notional Amount | ||||||||||||||||||||||||||||||||
| 5.5 year term loan | 4/3/2023 | 3/22/2027 | 1-Month SOFR | 3.69% | 4.99% | $ | 100,000 | |||||||||||||||||||||||||||||||
| 5 year term loan | 12/21/2023 | 9/22/2026 | 1-Month SOFR | 1.51% | 2.81% | 100,000 | ||||||||||||||||||||||||||||||||
| 5 year term loan | 12/21/2023 | 9/22/2026 | 1-Month SOFR | 1.51% | 2.81% | 100,000 | ||||||||||||||||||||||||||||||||
| 5.5 year term loan | 6/21/2024 | 3/22/2027 | 1-Month SOFR | 1.54% | 2.84% | 50,000 | ||||||||||||||||||||||||||||||||
| 5.5 year term loan | 6/21/2024 | 3/22/2027 | 1-Month SOFR | 1.48% | 2.78% | 50,000 | ||||||||||||||||||||||||||||||||
| $ | 400,000 | |||||||||||||||||||||||||||||||||||||
Capital Expenditures
| Three Months Ended March 31 | |||||||||||
| 2023 | 2022 | ||||||||||
| Leasing and Maintenance Capital Expenditures: | |||||||||||
| Tenant improvements | $ | 2,075 | $ | 1,121 | |||||||
| Leasing commissions | 475 | 1,126 | |||||||||
| Maintenance capital expenditures | 2,659 | 3,372 | |||||||||
| Total leasing and maintenance capital expenditures (a) | 5,209 | 5,619 | |||||||||
| Investment in development and redevelopment projects (b) | 809 | 2,469 | |||||||||
| Grand total | $ | 6,018 | $ | 8,088 | |||||||
(a)As of March 31, 2023 and 2022, total accrued leasing and maintenance capital expenditures are $4,500 and $2,475, respectively. These accrued amounts are not reflected in the table above.
(b)As of March 31, 2023 and 2022, total accrued investment in development and redevelopment projects are $264 and $2,657, respectively. These accrued amounts are not reflected in the table above.
9 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Markets and Tenant Size | ||||
| GLA and dollar amounts in thousands, except per square foot amounts | |||||
| Market | No. of Properties | ABR | ABR psf | ABR as % of Total | GLA | GLA as % of Total | ||||||||||||||||||||||||||||||||
| Austin-Round Rock, TX | 8 | $ | 32,545 | $16.43 | 17.7 | % | 2,056 | 20.0 | % | |||||||||||||||||||||||||||||
| Houston-Sugar Land-Baytown, TX | 6 | 20,655 | 16.13 | 11.2 | % | 1,409 | 13.7 | % | ||||||||||||||||||||||||||||||
| Atlanta Metro Area, GA | 10 | 18,897 | 19.79 | 10.2 | % | 1,058 | 10.3 | % | ||||||||||||||||||||||||||||||
| Miami-Fort Lauderdale-Miami Beach, FL | 3 | 18,427 | 22.90 | 10.0 | % | 859 | 8.3 | % | ||||||||||||||||||||||||||||||
| Dallas-Fort Worth-Arlington, TX | 7 | 17,191 | 19.84 | 9.3 | % | 938 | 9.1 | % | ||||||||||||||||||||||||||||||
| Raleigh-Cary-Durham, NC | 5 | 13,125 | 19.69 | 7.1 | % | 688 | 6.7 | % | ||||||||||||||||||||||||||||||
| So. California - Los Angeles, CA | 3 | 11,263 | 20.89 | 6.1 | % | 579 | 5.6 | % | ||||||||||||||||||||||||||||||
| Tampa-St. Petersburg, FL | 3 | 8,852 | 12.98 | 4.8 | % | 753 | 7.3 | % | ||||||||||||||||||||||||||||||
| Orlando-Kissimmee, FL | 4 | 8,723 | 23.74 | 4.7 | % | 378 | 3.7 | % | ||||||||||||||||||||||||||||||
| Washington D.C/Richmond Metro Area | 3 | 8,704 | 25.08 | 4.7 | % | 358 | 3.5 | % | ||||||||||||||||||||||||||||||
| Charlotte-Gastonia-Concord, NC | 3 | 8,401 | 20.21 | 4.5 | % | 424 | 4.1 | % | ||||||||||||||||||||||||||||||
| San Antonio, TX | 2 | 5,965 | 25.37 | 3.2 | % | 261 | 2.5 | % | ||||||||||||||||||||||||||||||
| So. California - San Diego, CA | 2 | 5,752 | 26.19 | 3.1 | % | 225 | 2.2 | % | ||||||||||||||||||||||||||||||
| So. California - Inland Empire, CA | 2 | 5,694 | 23.13 | 3.1 | % | 246 | 2.4 | % | ||||||||||||||||||||||||||||||
| Cape Coral-Fort Myers, FL | 1 | 636 | 10.10 | 0.3 | % | 63 | 0.6 | % | ||||||||||||||||||||||||||||||
| Total | 62 | $ | 184,830 | $19.12 | 100 | % | 10,295 | 100 | % | |||||||||||||||||||||||||||||
| State | No. of Properties | ABR | ABR psf | ABR as % of Total | GLA | GLA as % of Total | ||||||||||||||||||||||||||||||||
| Texas | 23 | $ | 76,356 | $17.50 | 41.4 | % | 4,664 | 45.3 | % | |||||||||||||||||||||||||||||
| Florida | 11 | 36,638 | 19.11 | 19.8 | % | 2,053 | 19.9 | % | ||||||||||||||||||||||||||||||
| California | 7 | 22,709 | 22.60 | 12.3 | % | 1,050 | 10.2 | % | ||||||||||||||||||||||||||||||
| North Carolina | 8 | 21,526 | 19.89 | 11.6 | % | 1,112 | 10.8 | % | ||||||||||||||||||||||||||||||
| Georgia | 10 | 18,897 | 19.79 | 10.2 | % | 1,058 | 10.3 | % | ||||||||||||||||||||||||||||||
| Maryland/Virginia | 3 | 8,704 | 25.08 | 4.7 | % | 358 | 3.5 | % | ||||||||||||||||||||||||||||||
| Total | 62 | $ | 184,830 | $19.12 | 100 | % | 10,295 | 100 | % | |||||||||||||||||||||||||||||
| Tenant type | Economic Occupancy | Leased Occupancy | ABR | ABR PSF | GLA | |||||||||||||||||||||||||||
20,000 SF+ (a) | 96.6 | % | 98.7 | % | $ | 60,742 | $ | 11.15 | 5,641 | |||||||||||||||||||||||
10,000 - 19,999 SF (a) | 96.4 | % | 98.9 | % | 18,174 | 19.53 | 966 | |||||||||||||||||||||||||
5,000 - 9,999 SF (b) | 89.7 | % | 90.7 | % | 17,335 | 26.26 | 745 | |||||||||||||||||||||||||
1 - 4,999 SF (b) | 89.3 | % | 91.6 | % | 88,579 | 33.69 | 2,943 | |||||||||||||||||||||||||
| Total | 94.0 | % | 96.1 | % | $ | 184,830 | $ | 19.12 | 10,295 | |||||||||||||||||||||||
Anchor Tenants (a) | 96.5 | % | 98.8 | % | $ | 78,916 | $ | 12.37 | 6,607 | |||||||||||||||||||||||
Small Shops (b) | 89.4 | % | 91.4 | % | $ | 105,914 | $ | 32.20 | 3,688 | |||||||||||||||||||||||
(a)Tenants with square footage greater than or equal to 10,000 square feet are considered Anchor Tenants.
(b)Tenants with square footage less than 10,000 square feet are considered Small Shops.
10 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Top 25 by Total ABR and Tenant Merchandise Mix | ||||
| In thousands | |||||
| Parent Name | Tenant Name/Count | No. of Leases | Credit Rating (S&P) | ABR | % of Total ABR | GLA | % of Total Occ.GLA | ||||||||||||||||||||||||||||||||||||||||
| 1 | Kroger | Kroger 7 / Kroger Gas 1 / Harris Teeter 3 / Ralphs 3 | 14 | BBB | $ | 9,025 | 4.9 | % | 812 | 7.9 | % | ||||||||||||||||||||||||||||||||||||
| 2 | Publix Super Markets, Inc. | Publix 12 / Publix Liquor 3 | 15 | N/A | 6,413 | 3.5 | % | 579 | 5.6 | % | |||||||||||||||||||||||||||||||||||||
| 3 | TJX Companies | Marshalls 7 / HomeGoods 4 / TJ Maxx 2 | 13 | A | 4,482 | 2.4 | % | 367 | 3.6 | % | |||||||||||||||||||||||||||||||||||||
| 4 | Albertsons | Tom Thumb 2 / Safeway 1 / Market Street 2 / Albertsons 1 | 6 | BB | 4,303 | 2.3 | % | 365 | 3.5 | % | |||||||||||||||||||||||||||||||||||||
| 5 | H.E.B. | 5 | N/A | 4,220 | 2.3 | % | 447 | 4.3 | % | ||||||||||||||||||||||||||||||||||||||
| 6 | Amazon, Inc. | Whole Foods Market 5 | 5 | AA | 2,701 | 1.5 | % | 194 | 1.9 | % | |||||||||||||||||||||||||||||||||||||
| 7 | BC Partners | PetSmart 7 | 7 | B+ | 2,401 | 1.3 | % | 151 | 1.5 | % | |||||||||||||||||||||||||||||||||||||
| 8 | Best Buy | 4 | BBB+ | 2,270 | 1.2 | % | 138 | 1.3 | % | ||||||||||||||||||||||||||||||||||||||
| 9 | Ulta Beauty Inc. | 8 | N/A | 1,991 | 1.1 | % | 83 | 0.8 | % | ||||||||||||||||||||||||||||||||||||||
| 10 | Bed Bath & Beyond Inc. | Bed Bath & Beyond 4 / Buy Buy Baby 1 | 5 | D | 1,888 | 1.0 | % | 150 | 1.5 | % | |||||||||||||||||||||||||||||||||||||
| 11 | Dick's Sporting Goods, Inc. | Dick's Sporting Goods 2 / Going, Going, Gone 1 | 3 | BBB | 1,876 | 1.0 | % | 171 | 1.7 | % | |||||||||||||||||||||||||||||||||||||
| 12 | Apollo Global Management, Inc. | Michael's 6 | 6 | N/A | 1,776 | 1.0 | % | 131 | 1.3 | % | |||||||||||||||||||||||||||||||||||||
| 13 | Costco Wholesale | 2 | A+ | 1,735 | 0.9 | % | 298 | 2.9 | % | ||||||||||||||||||||||||||||||||||||||
| 14 | Trader Joe's | 4 | N/A | 1,703 | 0.9 | % | 51 | 0.5 | % | ||||||||||||||||||||||||||||||||||||||
| 15 | Bank of America | 7 | A- | 1,649 | 0.9 | % | 39 | 0.4 | % | ||||||||||||||||||||||||||||||||||||||
| 16 | Wells Fargo | 9 | BBB+ | 1,522 | 0.8 | % | 37 | 0.4 | % | ||||||||||||||||||||||||||||||||||||||
| 17 | Five Below, Inc. | 8 | N/A | 1,494 | 0.8 | % | 73 | 0.7 | % | ||||||||||||||||||||||||||||||||||||||
| 18 | Ross Dress For Less | 4 | BBB+ | 1,453 | 0.8 | % | 120 | 1.2 | % | ||||||||||||||||||||||||||||||||||||||
| 19 | Massage Envy | 13 | N/A | 1,404 | 0.8 | % | 44 | 0.4 | % | ||||||||||||||||||||||||||||||||||||||
| 20 | Petco Animal Supplies Stores, Inc | 6 | B+ | 1,352 | 0.7 | % | 79 | 0.8 | % | ||||||||||||||||||||||||||||||||||||||
| 21 | DSW, Inc. | 4 | N/A | 1,296 | 0.7 | % | 73 | 0.7 | % | ||||||||||||||||||||||||||||||||||||||
| 22 | Sprouts Farmers Market | 2 | N/A | 1,266 | 0.7 | % | 56 | 0.5 | % | ||||||||||||||||||||||||||||||||||||||
| 23 | Kingswood Capital Management | World Market 5 | 5 | N/A | 1,168 | 0.6 | % | 91 | 0.9 | % | |||||||||||||||||||||||||||||||||||||
| 24 | JP Morgan Chase | Chase Bank 7 | 7 | A+ | 1,084 | 0.6 | % | 36 | 0.3 | % | |||||||||||||||||||||||||||||||||||||
| 25 | Walgreens | 3 | BBB | 1,080 | 0.6 | % | 53 | 0.5 | % | ||||||||||||||||||||||||||||||||||||||
| Totals | 165 | $ | 61,552 | 33.3 | % | 4,638 | 45.1 | % | |||||||||||||||||||||||||||||||||||||||
Tenant Merchandise Mix
| Tenant Category | ABR Portfolio | % of Total ABR | ||||||||||||
| Grocery/Drug Stores | $ | 36,412 | 19.6 | % | ||||||||||
| Quick Service Restaurants | 22,122 | 12.0 | % | |||||||||||
| Personal Health and Beauty Services | 20,503 | 11.1 | % | |||||||||||
| Medical | 16,574 | 9.0 | % | |||||||||||
| Full Service Restaurants | 15,565 | 8.4 | % | |||||||||||
| Off Price | 9,425 | 5.1 | % | |||||||||||
| Apparel/Accessories | 9,187 | 5.0 | % | |||||||||||
| Banks | 9,089 | 4.9 | % | |||||||||||
| Other | 6,858 | 3.7 | % | |||||||||||
| Home | 6,777 | 3.7 | % | |||||||||||
| Fitness | 6,530 | 3.5 | % | |||||||||||
| Pets | 6,235 | 3.4 | % | |||||||||||
| Office/Communications | 6,107 | 3.3 | % | |||||||||||
| Hobby/Sports | 5,251 | 2.8 | % | |||||||||||
| Other Essential Retail/Services | 4,720 | 2.6 | % | |||||||||||
| Entertainment | 1,901 | 1.0 | % | |||||||||||
| Hardware/Auto | 1,574 | 0.9 | % | |||||||||||
| $ | 184,830 | 100 | % | |||||||||||
11 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Comparable and Non-Comparable Lease Statistics | ||||
| GLA in thousands | |||||
The following tables summarize the leasing activity for leases that were executed during the three months ended March 31, 2023. In our Retail Portfolio, we had GLA totaling 320 thousand square feet expiring during the three months ended March 31, 2023, of which 304 thousand square feet was re-leased to the in-place tenant. This achieved a retention rate of approximately 95.0%.
| For the three months ended March 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
| No. of Leases Executed | GLA | ABR PSF (a) | Prior ABR PSF (a) | % Change over Prior Lease (a) | WA Lease Term (Years) | Tenant Improvement Allowance ($ PSF) | Lease Commissions ($ PSF) | ||||||||||||||||||||||||||||||||||||||||
| Comparable Renewal Leases | 46 | 132 | $29.61 | $27.52 | 7.6% | 5.4 | $0.63 | $— | |||||||||||||||||||||||||||||||||||||||
| Comparable New Leases | 4 | 10 | 34.85 | 34.75 | 0.3% | 9.7 | 27.91 | 17.11 | |||||||||||||||||||||||||||||||||||||||
| Non-Comparable Renewal and New Leases | 14 | 112 | 21.10 | N/A | N/A | 4.7 | 6.38 | 2.64 | |||||||||||||||||||||||||||||||||||||||
| Total | 64 | 254 | $29.97 | $28.02 | 7.0% | 5.2 | $4.22 | $1.83 | |||||||||||||||||||||||||||||||||||||||
| Trailing Four Quarters ending March 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
| Comparable Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| Total New and Renewal Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| Q1 2023 | 50 | 142 | $29.97 | $28.02 | 7.0% | 5.7 | $2.51 | $1.18 | |||||||||||||||||||||||||||||||||||||||
| Q4 2022 | 38 | 332 | 16.97 | 16.00 | 6.1% | 8.4 | 3.81 | 0.65 | |||||||||||||||||||||||||||||||||||||||
| Q3 2022 | 51 | 364 | 18.02 | 16.66 | 8.2% | 4.9 | 0.46 | 0.27 | |||||||||||||||||||||||||||||||||||||||
| Q2 2022 | 48 | 140 | 29.67 | 25.51 | 16.3% | 7.5 | 10.62 | 4.19 | |||||||||||||||||||||||||||||||||||||||
| Total | 187 | 978 | $21.06 | $19.35 | 8.8% | 6.6 | $3.35 | $1.09 | |||||||||||||||||||||||||||||||||||||||
| New Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| Q1 2023 | 4 | 10 | $34.85 | $34.75 | 0.3% | 9.7 | $27.91 | $17.11 | |||||||||||||||||||||||||||||||||||||||
| Q4 2022 | 4 | 62 | 11.73 | 9.83 | 19.3% | 15.1 | 20.57 | 3.50 | |||||||||||||||||||||||||||||||||||||||
| Q3 2022 | 5 | 7 | 40.63 | 37.52 | 8.3% | 8.8 | 22.79 | 14.71 | |||||||||||||||||||||||||||||||||||||||
| Q2 2022 | 10 | 63 | 23.77 | 16.85 | 41.1% | 10.0 | 23.49 | 9.36 | |||||||||||||||||||||||||||||||||||||||
| Total | 23 | 142 | $20.07 | $16.00 | 25.4% | 12.2 | $22.48 | $7.59 | |||||||||||||||||||||||||||||||||||||||
| Renewals | |||||||||||||||||||||||||||||||||||||||||||||||
| Q1 2023 | 46 | 132 | $29.61 | $27.52 | 7.6% | 5.4 | $0.63 | $— | |||||||||||||||||||||||||||||||||||||||
| Q4 2022 | 34 | 270 | 18.17 | 17.40 | 4.4% | 6.9 | — | — | |||||||||||||||||||||||||||||||||||||||
| Q3 2022 | 46 | 357 | 17.60 | 16.27 | 8.2% | 4.8 | 0.04 | — | |||||||||||||||||||||||||||||||||||||||
| Q2 2022 | 38 | 77 | 34.45 | 32.53 | 5.9% | 5.5 | 0.19 | — | |||||||||||||||||||||||||||||||||||||||
| Total | 164 | 836 | $21.23 | $19.91 | 6.6% | 5.6 | $0.13 | $— | |||||||||||||||||||||||||||||||||||||||
| Non-Comparable Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| Q1 2023 | 14 | 112 | $21.10 | 4.7 | $6.38 | $2.64 | |||||||||||||||||||||||||||||||||||||||||
| Q4 2022 | 14 | 103 | 11.91 | 4.2 | 13.30 | 4.84 | |||||||||||||||||||||||||||||||||||||||||
| Q3 2022 | 16 | 29 | 30.34 | 7.1 | 26.84 | 11.40 | |||||||||||||||||||||||||||||||||||||||||
| Q2 2022 | 16 | 115 | 17.67 | 6.7 | 28.87 | 4.60 | |||||||||||||||||||||||||||||||||||||||||
| Total | 60 | 359 | $18.09 | 5.4 | $17.22 | $4.60 | |||||||||||||||||||||||||||||||||||||||||
(a)Non-comparable leases are not included in totals.
12 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Tenant Lease Expirations | ||||
| GLA and ABR in thousands, except per square foot amounts | |||||
| Anchor Tenants | ||||||||||||||||||||||||||||||||||||||||||||
| Lease Expiration Year | No. of Expiring Leases | GLA of Expiring Leases (square feet) | Percent of Total GLA of Expiring Leases | ABR of Expiring Leases | Percent of Total ABR | Expiring ABR PSF (a) | ||||||||||||||||||||||||||||||||||||||
| 2023 | 2 | 123 | 1.9 | % | $ | 768 | 0.9 | % | $6.24 | |||||||||||||||||||||||||||||||||||
| 2024 | 23 | 565 | 8.9 | % | 7,459 | 9.2 | % | 13.20 | ||||||||||||||||||||||||||||||||||||
| 2025 | 19 | 799 | 12.5 | % | 8,958 | 11.0 | % | 11.21 | ||||||||||||||||||||||||||||||||||||
| 2026 | 17 | 490 | 7.7 | % | 6,427 | 7.9 | % | 13.12 | ||||||||||||||||||||||||||||||||||||
| 2027 | 42 | 1,402 | 22.0 | % | 20,355 | 25.0 | % | 14.52 | ||||||||||||||||||||||||||||||||||||
| 2028 | 25 | 579 | 9.1 | % | 8,272 | 10.2 | % | 14.29 | ||||||||||||||||||||||||||||||||||||
| 2029 | 11 | 392 | 6.1 | % | 4,683 | 5.8 | % | 11.95 | ||||||||||||||||||||||||||||||||||||
| 2030 | 8 | 204 | 3.2 | % | 2,991 | 3.7 | % | 14.66 | ||||||||||||||||||||||||||||||||||||
| 2031 | 6 | 294 | 4.6 | % | 2,659 | 3.3 | % | 9.04 | ||||||||||||||||||||||||||||||||||||
| 2032 | 10 | 370 | 5.8 | % | 4,912 | 6.0 | % | 13.28 | ||||||||||||||||||||||||||||||||||||
| Thereafter | 25 | 1,162 | 18.2 | % | 13,828 | 17.0 | % | 11.90 | ||||||||||||||||||||||||||||||||||||
Other (b) | — | — | — | % | — | — | % | — | ||||||||||||||||||||||||||||||||||||
| Totals | 188 | 6,380 | 100 | % | $ | 81,312 | 100 | % | $12.74 | |||||||||||||||||||||||||||||||||||
| Vacant space | 227 | |||||||||||||||||||||||||||||||||||||||||||
| Total | 6,607 | |||||||||||||||||||||||||||||||||||||||||||
| Small Shops | ||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 90 | 217 | 6.6 | % | $ | 6,465 | 5.6 | % | $29.79 | |||||||||||||||||||||||||||||||||||
| 2024 | 152 | 388 | 11.8 | % | 12,316 | 10.7 | % | 31.74 | ||||||||||||||||||||||||||||||||||||
| 2025 | 154 | 343 | 10.4 | % | 11,221 | 9.7 | % | 32.71 | ||||||||||||||||||||||||||||||||||||
| 2026 | 192 | 483 | 14.6 | % | 16,039 | 13.9 | % | 33.21 | ||||||||||||||||||||||||||||||||||||
| 2027 | 227 | 550 | 16.7 | % | 19,401 | 16.8 | % | 35.27 | ||||||||||||||||||||||||||||||||||||
| 2028 | 140 | 343 | 10.4 | % | 12,601 | 10.9 | % | 36.74 | ||||||||||||||||||||||||||||||||||||
| 2029 | 92 | 261 | 7.9 | % | 9,069 | 7.9 | % | 34.75 | ||||||||||||||||||||||||||||||||||||
| 2030 | 64 | 162 | 4.9 | % | 6,272 | 5.4 | % | 38.72 | ||||||||||||||||||||||||||||||||||||
| 2031 | 67 | 212 | 6.4 | % | 7,931 | 6.9 | % | 37.41 | ||||||||||||||||||||||||||||||||||||
| 2032 | 82 | 205 | 6.2 | % | 8,179 | 7.1 | % | 39.90 | ||||||||||||||||||||||||||||||||||||
| Thereafter | 32 | 100 | 3.0 | % | 4,908 | 4.3 | % | 49.08 | ||||||||||||||||||||||||||||||||||||
Other (b) | 14 | 36 | 1.1 | % | 908 | 0.8 | % | 25.22 | ||||||||||||||||||||||||||||||||||||
| Totals | 1,306 | 3,300 | 100 | % | $ | 115,310 | 100 | % | $34.94 | |||||||||||||||||||||||||||||||||||
| Vacant space | 388 | |||||||||||||||||||||||||||||||||||||||||||
| Total | 3,688 | |||||||||||||||||||||||||||||||||||||||||||
| Total | ||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 92 | 340 | 3.5 | % | $ | 7,233 | 3.7 | % | $21.27 | |||||||||||||||||||||||||||||||||||
| 2024 | 175 | 953 | 9.8 | % | 19,775 | 10.1 | % | 20.75 | ||||||||||||||||||||||||||||||||||||
| 2025 | 173 | 1,142 | 11.8 | % | 20,179 | 10.3 | % | 17.67 | ||||||||||||||||||||||||||||||||||||
| 2026 | 209 | 973 | 10.1 | % | 22,466 | 11.4 | % | 23.09 | ||||||||||||||||||||||||||||||||||||
| 2027 | 269 | 1,952 | 20.3 | % | 39,756 | 20.2 | % | 20.37 | ||||||||||||||||||||||||||||||||||||
| 2028 | 165 | 922 | 9.5 | % | 20,873 | 10.5 | % | 22.64 | ||||||||||||||||||||||||||||||||||||
| 2029 | 103 | 653 | 6.7 | % | 13,752 | 7.0 | % | 21.06 | ||||||||||||||||||||||||||||||||||||
| 2030 | 72 | 366 | 3.8 | % | 9,263 | 4.7 | % | 25.31 | ||||||||||||||||||||||||||||||||||||
| 2031 | 73 | 506 | 5.2 | % | 10,590 | 5.4 | % | 20.93 | ||||||||||||||||||||||||||||||||||||
| 2032 | 92 | 575 | 5.9 | % | 13,091 | 6.7 | % | 22.77 | ||||||||||||||||||||||||||||||||||||
| Thereafter | 57 | 1,262 | 13.0 | % | 18,736 | 9.5 | % | 14.85 | ||||||||||||||||||||||||||||||||||||
Other (b) | 14 | 36 | 0.4 | % | 908 | 0.5 | % | 25.22 | ||||||||||||||||||||||||||||||||||||
| Totals | 1,494 | 9,680 | 100 | % | $ | 196,622 | 100 | % | $20.31 | |||||||||||||||||||||||||||||||||||
| Vacant space | 615 | |||||||||||||||||||||||||||||||||||||||||||
| Total | 10,295 | |||||||||||||||||||||||||||||||||||||||||||
(a)Expiring ABR PSF reflects ABR PSF at the time of lease expiration.
(b)Other lease expirations include the GLA, ABR and ABR PSF of month-to-month leases.
13 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Acquisitions and Dispositions | ||||
| Dollars and GLA in thousands | |||||
Acquisitions
| Date | Property Name (a) | Market | Acquisition Price | GLA | Leased Occ. | Anchor Tenants (b) | ||||||||||||||||||||||||||||||||
| 1/18/23 | Bay Colony | Houston-Sugar Land-Baytown, TX | $ | 79,100 | 416 | 93.0% | HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens | |||||||||||||||||||||||||||||||
| 1/18/23 | Blackhawk Town Center | Houston-Sugar Land-Baytown, TX | 26,300 | 127 | 99.1% | HEB, Walgreens | ||||||||||||||||||||||||||||||||
| 1/18/23 | Cyfair Town Center | Houston-Sugar Land-Baytown, TX | 79,200 | 433 | 92.3% | Kroger, Cinemark USA, Crunch Fitness, J.C. Penney | ||||||||||||||||||||||||||||||||
| 1/18/23 | Stables Town Center | Houston-Sugar Land-Baytown, TX | 37,000 | 148 | 94.5% | Kroger | ||||||||||||||||||||||||||||||||
| $ | 221,600 | 1,124 | ||||||||||||||||||||||||||||||||||||
(a)These retail properties were acquired from the JV.
(b)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.
Joint Venture Dispositions
| Ownership | Date | Property Name | Market | Disposition Price (a) | GLA (a) | Leased Occ. | Anchor Tenants (b) | |||||||||||||||||||||||||||||||||||||
| 55% | 1/18/23 | Bay Colony | Houston-Sugar Land-Baytown, TX | $ | 79,100 | 416 | 93.0% | HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens | ||||||||||||||||||||||||||||||||||||
| 55% | 1/18/23 | Blackhawk Town Center | Houston-Sugar Land-Baytown, TX | 26,300 | 127 | 99.1% | HEB, Walgreens | |||||||||||||||||||||||||||||||||||||
| 55% | 1/18/23 | Cyfair Town Center | Houston-Sugar Land-Baytown, TX | 79,200 | 433 | 92.3% | Kroger, Cinemark USA, Crunch Fitness, J.C. Penney | |||||||||||||||||||||||||||||||||||||
| 55% | 1/18/23 | Stables Town Center | Houston-Sugar Land-Baytown, TX | 37,000 | 148 | 94.5% | Kroger | |||||||||||||||||||||||||||||||||||||
| $ | 221,600 | 1,124 | ||||||||||||||||||||||||||||||||||||||||||
(a)Disposition Price and GLA for the Joint Venture Disposition activity are reflected at 100%.
(b)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically.
14 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Development Pipeline | ||||
| In thousands | |||||
| Active Redevelopments | ||||||||||||||||||||||||||||||||||||||
| Property Name | Market | Project Description | Estimated Completion Quarter (a) | Projected Incremental Costs | Costs to Date | Estimated Incremental Yield on Cost | ||||||||||||||||||||||||||||||||
| Cyfair Town Center | Houston-Sugar Land-Baytown, TX | Outparcel redevelopment to include a drive-through. | 3Q - 2023 | $320 | $130 | |||||||||||||||||||||||||||||||||
| Southern Palm Crossing | Miami-Fort Lauderdale-Miami Beach, FL | Redevelopment of a former bank building for a freestanding building with a drive-through. | 2Q - 2024 | 1,400 | 450 | |||||||||||||||||||||||||||||||||
| Pavilion at LaQuinta | So. California - Inland Empire | Redevelopment of a freestanding building. | 3Q - 2024 | 625 | — | |||||||||||||||||||||||||||||||||
| Totals | $2,345 | $580 | 7-10% | |||||||||||||||||||||||||||||||||||
(a) Our estimated timing of completion may be impacted by factors outside of our control, including global supply constraints or government restrictions. | ||||||||||||||||||||||||||||||||||||||
| Recently Completed Redevelopments | ||||||||||||||||||||||||||||||||||||||
| Property Name | Market | Project Description | Completion Quarter | Completed Costs | Costs to Date | |||||||||||||||||||||||||||||||||
| Eldridge Town Center | Houston-Sugar Land-Baytown, TX | Demolition of bank building and ground up construction of freestanding Chipotle building with a drive-through. | 3Q - 2022 | $1,600 | $1,600 | |||||||||||||||||||||||||||||||||
| Cyfair Town Center | Houston-Sugar Land-Baytown, TX | Renovation and re-merchandising of center including façade and common area enhancements, upgraded signage and rebranding. | 3Q - 2022 | $2,600 | $2,600 | |||||||||||||||||||||||||||||||||
| Suncrest Village | Orlando-Kissimmee, FL | Redevelopment of center including demolition and expansion of the Publix grocery store, upgrades to the facade, signage enhancement, and common area improvements. | 3Q - 2022 | $10,800 | $10,800 | |||||||||||||||||||||||||||||||||
| Potential Developments and Redevelopments | ||||||||||||||||||||||||||||||||||||||
| Property Name | Market | Project Description | ||||||||||||||||||||||||||||||||||||
| Gateway Market Center | Tampa-St. Petersburg, FL | Extensive repositioning and reconfiguration of the shopping center to right size anchor space, add freestanding buildings and improve vehicular access. | ||||||||||||||||||||||||||||||||||||
| Garden Village | So. California - Los Angeles, CA | Demolition of outparcel buildings and reconstruction for freestanding buildings with drive-throughs. | ||||||||||||||||||||||||||||||||||||
| Kyle Marketplace | Austin-Round Rock, TX | New development, including addition of outparcel buildings. | ||||||||||||||||||||||||||||||||||||
| Antoine Town Center | Houston-Sugar Land-Baytown, TX | New development, including addition of an outparcel building with a drive-through. | ||||||||||||||||||||||||||||||||||||
| Sarasota Pavilion | Tampa-St. Petersburg, FL | Anchor space repositioning, including re-merchandising of the shopping center and re-development of a pre-existing single tenant building to a multi-tenant building. | ||||||||||||||||||||||||||||||||||||
| Westpark Shopping Center | Washington D.C./Richmond Metro Area | New development, including addition of outparcel buildings. | ||||||||||||||||||||||||||||||||||||
| River Oaks Shopping Center | So. California - Los Angeles, CA | Redevelopment of an outparcel and common area improvements. | ||||||||||||||||||||||||||||||||||||
| Buckhead Crossing | Atlanta Metro Area, GA | Anchor space repositioning, including re-merchandising of the shopping center and addition of a freestanding building. | ||||||||||||||||||||||||||||||||||||
| Sandy Plains Centre | Atlanta Metro Area, GA | Redevelopment and expansion of the shopping center. | ||||||||||||||||||||||||||||||||||||
| Shops at Arbor Trails | Austin-Round Rock, TX | Redevelopment of an outparcel and common area improvements. | ||||||||||||||||||||||||||||||||||||
| Bay Landing | Cape Coral-Fort Myers, FL | New development of building area adjacent to existing stores. | ||||||||||||||||||||||||||||||||||||
| The Parke | Austin-Round Rock, TX | Anchor repositioning and expansion. | ||||||||||||||||||||||||||||||||||||
| Pavilion at LaQuinta | So. California - Inland Empire | Redevelopment of an outparcel. | ||||||||||||||||||||||||||||||||||||
| Bay Colony | Houston-Sugar Land-Baytown, TX | Redevelopment of an existing outparcel building. | ||||||||||||||||||||||||||||||||||||
| Plantation Grove | Orlando-Kissimmee | Redevelopment and expansion of the shopping center. | ||||||||||||||||||||||||||||||||||||
15 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Property Summary, by State and Market | ||||
| GLA in thousands | |||||
| Name | Market | State | Center Type (a) | GLA | Leased Occupancy | ABR PSF | Grocery Anchor (b) | Major Anchors (c) | |||||||||||||||||||||
| 1 | Bear Creek Village Center | So. California - Inland Empire | CA | N | 80 | 100% | $25.32 | Yes | Stater Brothers | ||||||||||||||||||||
| 2 | Pavilion at LaQuinta | So. California - Inland Empire | CA | P | 166 | 100% | $22.07 | Yes | Sprouts Farmers Market, Bed Bath & Beyond, Best Buy, DSW, OfficeMax | ||||||||||||||||||||
| 3 | Garden Village | So. California - Los Angeles | CA | N | 117 | 90.2% | $18.16 | Yes | Albertson's, Rite Aid | ||||||||||||||||||||
| 4 | River Oaks | So. California - Los Angeles | CA | C | 275 | 96.1% | $20.94 | Yes | Sprouts Farmers Market, Target, Big 5 Sports Goods, Five Below, Total Wine & More, Ulta | ||||||||||||||||||||
| 5 | Stevenson Ranch | So. California - Los Angeles | CA | C | 187 | 92.8% | $22.45 | Yes | Ralphs, Furniture Design Center, L.A. Fitness, PetSmart | ||||||||||||||||||||
| 6 | Campus Marketplace | So. California - San Diego | CA | N | 144 | 100% | $31.11 | Yes | Ralphs, CVS, Discovery Isle Child Development Center | ||||||||||||||||||||
| 7 | Old Grove Marketplace | So. California - San Diego | CA | N | 81 | 100% | $17.56 | Yes | Ralphs, Lowe's* | ||||||||||||||||||||
| Total CA | 1,050 | $22.60 | |||||||||||||||||||||||||||
| 8 | Buckhead Crossing | Atlanta Metro Area | GA | P | 221 | 98.0% | $21.13 | No | HomeGoods, Marshalls, Michaels, Office Depot, Ross Dress for Less, The Tile Shop | ||||||||||||||||||||
| 9 | Coweta Crossing | Atlanta Metro Area | GA | N | 68 | 100% | $10.98 | Yes | Publix | ||||||||||||||||||||
| 10 | Kennesaw Marketplace | Atlanta Metro Area | GA | C | 130 | 99% | $35.24 | Yes | Whole Foods Market, Academy Sports + Outdoors*, Guitar Center*, Hobby Lobby*, Petco* | ||||||||||||||||||||
| 11 | Plaza Midtown | Atlanta Metro Area | GA | N | 70 | 96.3% | $26.87 | Yes | Publix | ||||||||||||||||||||
| 12 | Rose Creek | Atlanta Metro Area | GA | N | 70 | 100% | $11.39 | Yes | Publix | ||||||||||||||||||||
| 13 | Sandy Plains Centre | Atlanta Metro Area | GA | C | 131 | 93.7% | $23.33 | Yes | Kroger, Pet Supplies Plus, Walgreens* | ||||||||||||||||||||
| 14 | The Centre on Hugh Howell | Atlanta Metro Area | GA | N | 83 | 94.3% | $21.06 | No | Crunch Fitness | ||||||||||||||||||||
| 15 | Thomas Crossroads | Atlanta Metro Area | GA | N | 105 | 96.6% | $10.05 | Yes | Kroger | ||||||||||||||||||||
| 16 | Trowbridge Crossing | Atlanta Metro Area | GA | N | 63 | 95.4% | $12.10 | Yes | Publix | ||||||||||||||||||||
| 17 | Windward Commons | Atlanta Metro Area | GA | N | 117 | 99.9% | $15.15 | Yes | Kroger | ||||||||||||||||||||
| Total GA | 1,058 | $19.79 | |||||||||||||||||||||||||||
| 18 | Bay Landing (d) | Cape Coral-Fort Myers | FL | N | 63 | 100% | $10.10 | Yes | The Fresh Market, HomeGoods | ||||||||||||||||||||
| 19 | PGA Plaza Palm Beach Gardens | Miami-Fort Lauderdale-Miami Beach | FL | C | 121 | 97.7% | $34.92 | Yes | Trader Joe's, Marshalls, Ulta | ||||||||||||||||||||
| 20 | Southern Palm Crossing | Miami-Fort Lauderdale-Miami Beach | FL | P | 345 | 98.1% | $16.70 | Yes | Costco Wholesale, Going Going Gone, Marshalls | ||||||||||||||||||||
| 21 | Westfork & Paraiso | Miami-Fort Lauderdale-Miami Beach | FL | N | 393 | 93.6% | $24.76 | Yes | Costco Wholesale*, Publix, Baptist Outpatient Services, Dollar Tree, Pembroke Pink Imaging, Petco, Regal Cinemas, Ross Dress for Less, TJ Maxx, Ulta | ||||||||||||||||||||
| 22 | Lakeside & Lakeside Crossing | Orlando-Kissimmee | FL | N | 76 | 97.9% | $47.11 | Yes | Trader Joe's | ||||||||||||||||||||
| 23 | Plantation Grove | Orlando-Kissimmee | FL | N | 74 | 98.1% | $15.44 | Yes | Publix | ||||||||||||||||||||
| 24 | Rio Pinar Plaza | Orlando-Kissimmee | FL | N | 131 | 98.4% | $18.95 | Yes | Publix, Planet Fitness | ||||||||||||||||||||
| 25 | Suncrest Village | Orlando-Kissimmee | FL | N | 97 | 95.3% | $18.46 | Yes | Publix, Orange County Tax Collector | ||||||||||||||||||||
| 26 | Gateway Market Center | Tampa-St. Petersburg | FL | P | 231 | 100% | $10.79 | Yes | Publix, Target*, Beall's, HomeGoods, Party City, PetSmart, TJ Maxx, Tuesday Morning | ||||||||||||||||||||
| 27 | Peachland Promenade | Tampa-St. Petersburg | FL | N | 177 | 97.0% | $14.17 | Yes | Publix, Goodwill, My Salon Suite, Planet Fitness | ||||||||||||||||||||
| 28 | Sarasota Pavilion | Tampa-St. Petersburg | FL | P | 345 | 85.9% | $14.06 | Yes | Publix, Bank of America, Beall's, Bed Bath & Beyond, Marshalls, Michaels, PetSmart, Ross Dress for Less, SunTrust Bank | ||||||||||||||||||||
| Total FL | 2,053 | $19.11 | |||||||||||||||||||||||||||
| 29 | The Shops at Town Center | Washington D.C/Richmond Metro Area | MD | N | 125 | 97.3% | $30.30 | Yes | Safeway | ||||||||||||||||||||
| 30 | Travilah Square Shopping Center | Washington D.C/Richmond Metro Area | MD | N | 56 | 96.0% | $48.86 | Yes | Trader Joe's | ||||||||||||||||||||
| 31 | Westpark Shopping Center | Washington D.C/Richmond Metro Area | VA | C | 177 | 100% | $14.95 | Yes | Publix, Christmas Tree Shops, Planet Fitness, The Tile Shop | ||||||||||||||||||||
| Total MD/VA | 358 | $25.08 | |||||||||||||||||||||||||||
| 32 | Eastfield Village (d) | Charlotte-Gastonia-Concord | NC | C | 96 | 91.8% | $17.62 | Yes | Food Lion, Gold's Gym | ||||||||||||||||||||
| 33 | Northcross Commons | Charlotte-Gastonia-Concord | NC | N | 63 | 100% | $27.12 | Yes | Whole Foods Market | ||||||||||||||||||||
| 34 | Sycamore Commons | Charlotte-Gastonia-Concord | NC | P | 265 | 100% | $19.41 | Yes | Costco Wholesale*, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods, Lowe's*, Michaels, Old Navy, Ulta, World Market | ||||||||||||||||||||
16 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Property Summary, by State and Market | ||||
| GLA in thousands | |||||
| Name | Market | State | Center Type (a) | GLA | Leased Occupancy | ABR PSF | Grocery Anchor (b) | Major Anchors (c) | |||||||||||||||||||||
| 35 | Bent Tree Plaza | Raleigh-Cary-Durham | NC | N | 80 | 100% | $14.80 | Yes | Food Lion | ||||||||||||||||||||
| 36 | Cary Park Town Center | Raleigh-Cary-Durham | NC | N | 93 | 100% | $16.90 | Yes | Harris Teeter, CVS | ||||||||||||||||||||
| 37 | Commons at University Place | Raleigh-Cary-Durham | NC | N | 92 | 100% | $16.94 | Yes | Harris Teeter, CVS | ||||||||||||||||||||
| 38 | Renaissance Center | Raleigh-Cary-Durham | NC | P | 363 | 95.8% | $22.80 | No | Ashley HomeStore, Best Buy, Nordstrom Rack, Old Navy, Popshelf, REI, Ulta, UNC Health Care, World Market | ||||||||||||||||||||
| 39 | The Pointe at Creedmoor | Raleigh-Cary-Durham | NC | N | 60 | 100% | $16.82 | Yes | Harris Teeter | ||||||||||||||||||||
| Total NC | 1,112 | $19.89 | |||||||||||||||||||||||||||
| 40 | Escarpment Village (d) | Austin-Round Rock | TX | N | 170 | 100% | $21.48 | Yes | HEB | ||||||||||||||||||||
| 41 | Kyle Marketplace | Austin-Round Rock | TX | C | 225 | 99.3% | $17.04 | Yes | HEB | ||||||||||||||||||||
| 42 | Market at Westlake | Austin-Round Rock | TX | N | 30 | 100% | $21.63 | No | Walgreens | ||||||||||||||||||||
| 43 | Scofield Crossing | Austin-Round Rock | TX | N | 95 | 97.2% | $17.58 | Yes | Hana World Market, Goodwill | ||||||||||||||||||||
| 44 | Shops at Arbor Trails (d) | Austin-Round Rock | TX | C | 357 | 100% | $13.70 | Yes | Costco, Whole Foods Market, Haverty's Furniture, Marshalls | ||||||||||||||||||||
| 45 | Shops at the Galleria | Austin-Round Rock | TX | P | 537 | 95.2% | $14.06 | No | Best Buy, Five Below, Home Consignment Center, HomeGoods, Lowe's, Marshalls, Michaels, OfficeMax, Old Navy, PetSmart, Signature Bridal Salon and Bestow Bridal, Spec's Wine Spirits & Finer Foods, World Market | ||||||||||||||||||||
| 46 | The Parke | Austin-Round Rock | TX | P | 406 | 99.1% | $16.59 | Yes | Whole Foods Market, Buy Buy Baby, Dick's Sporting Goods, DSW, La-Z Boy, Marshalls, Michaels, Nordstrom, Old Navy, Petco, Tuesday Morning, Ulta, World Market | ||||||||||||||||||||
| 47 | University Oaks | Austin-Round Rock | TX | P | 236 | 84.3% | $20.72 | No | DSW, IKEA*, J.C. Penney*, Jo-Ann Fabrics, PetSmart, Ross Dress for Less, Spec's Wine Spirits & Finer Foods | ||||||||||||||||||||
| 48 | Custer Creek Village | Dallas-Fort Worth-Arlington | TX | N | 96 | 99.1% | $15.26 | Yes | Tom Thumb | ||||||||||||||||||||
| 49 | Eldorado Marketplace | Dallas-Fort Worth-Arlington | TX | C | 189 | 95.7% | $23.69 | Yes | Market Street, PetSmart, Phenix Salon Suites | ||||||||||||||||||||
| 50 | Prestonwood Town Center | Dallas-Fort Worth-Arlington | TX | P | 233 | 99.4% | $20.73 | Yes | Walmart*, Barnes & Noble, Burlington, DSW, Michaels, Petco, Ulta | ||||||||||||||||||||
| 51 | Riverview Village | Dallas-Fort Worth-Arlington | TX | N | 89 | 98.4% | $13.06 | Yes | Tom Thumb, Petco | ||||||||||||||||||||
| 52 | Riverwalk Market | Dallas-Fort Worth-Arlington | TX | N | 90 | 100% | $20.99 | Yes | Market Street | ||||||||||||||||||||
| 53 | Shops at Fairview Town Center | Dallas-Fort Worth-Arlington | TX | N | 66 | 100% | $24.57 | Yes | Whole Foods Market | ||||||||||||||||||||
| 54 | The Highlands of Flower Mound (d) | Dallas-Fort Worth-Arlington | TX | P | 175 | 90.8% | $18.16 | Yes | Target*, Bed Bath & Beyond, Market by Macy's, Party City, Skechers, World Market | ||||||||||||||||||||
| 55 | Antoine Town Center | Houston-Sugar Land-Baytown | TX | N | 110 | 100% | $14.40 | Yes | Kroger | ||||||||||||||||||||
| 56 | Bay Colony (d) | Houston-Sugar Land-Baytown | TX | C | 416 | 93.0% | $16.46 | Yes | HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens | ||||||||||||||||||||
| 57 | Blackhawk Town Center (d) | Houston-Sugar Land-Baytown | TX | N | 127 | 99.1% | $13.94 | Yes | HEB, Walgreens | ||||||||||||||||||||
| 58 | Cyfair Town Center (d) | Houston-Sugar Land-Baytown | TX | C | 433 | 92.3% | $15.73 | Yes | Kroger, Cinemark USA, Crunch Fitness, J.C. Penney | ||||||||||||||||||||
| 59 | Eldridge Town Center & Windermere Village | Houston-Sugar Land-Baytown | TX | C | 175 | 90.6% | $18.09 | Yes | Kroger, Kohl's*, Petco | ||||||||||||||||||||
| 60 | Stables Town Center (d) | Houston-Sugar Land-Baytown | TX | N | 148 | 94.5% | $17.55 | Yes | Kroger | ||||||||||||||||||||
| 61 | Sonterra Village | San Antonio | TX | N | 42 | 100% | $33.18 | Yes | Trader Joe's | ||||||||||||||||||||
| 62 | Stone Ridge Market (d) | San Antonio | TX | C | 219 | 90.0% | $23.65 | Yes | HEB Plus*, Burlington, PetSmart | ||||||||||||||||||||
| Total TX | 4,664 | $17.50 | |||||||||||||||||||||||||||
| Grand Totals | 10,295 | 96.1% | $19.12 | ||||||||||||||||||||||||||
(a)N = Neighborhood Center, P = Power Center, C = Community Center
(b)Grocers may be leased or shadow-anchors and includes traditional, specialty grocers, and large format retailers (i.e. Walmart, Target, and Costco).
(c)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.
(d)Properties are excluded from Same Property for the three months ended March 31, 2023.
17 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Components of Net Asset Value as of March 31, 2023 | ||||
| In thousands, except share information | |||||
| Page No. | ||||||||||||||
| NOI Excluding Termination Fee Income and Expense, and GAAP Rent Adjustments, Most Recent Quarter | ||||||||||||||
| NOI, excluding ground rent income | $ | 37,998 | 5 | |||||||||||
| Ground rent income | 4,710 | 5 | ||||||||||||
| NOI | 42,708 | 5 | ||||||||||||
| Annualized NOI, excluding ground rent income | 151,992 | |||||||||||||
| Annualized ground rent income | 18,840 | |||||||||||||
| Projected remaining development | ||||||||||||||
| Net Project Costs | 1,765 | 15 | ||||||||||||
| Estimated Range for Incremental Yield | 7-10% | 15 | ||||||||||||
| Fee Income, Most Recent Quarter | ||||||||||||||
| JV Management Fees & Commissions | 80 | 5 | ||||||||||||
| Other Assets | ||||||||||||||
| Cash, cash equivalents and restricted cash | 69,291 | 2 | ||||||||||||
| Billed base rent, recoveries, and other revenue | 9,570 | 4 | ||||||||||||
| Undeveloped Land | — | |||||||||||||
| Land Held for Development | — | |||||||||||||
Total JV Other Assets, at share (a) | 16,932 | |||||||||||||
| Liabilities | ||||||||||||||
| Debt | 838,548 | 8 | ||||||||||||
| Issuance costs, net of accumulated amortization | (5,562) | 8 | ||||||||||||
| Accounts payable and accrued expenses | 29,474 | 2 | ||||||||||||
| Distributions payable | 14,548 | 2 | ||||||||||||
| Other liabilities | 33,550 | 2 | ||||||||||||
| Projected remaining consolidated project costs | 1,765 | 15 | ||||||||||||
| Total JV Other Liabilities, at share (b) | 2,229 | |||||||||||||
| Common Shares Outstanding | 67,508,641 | 2 | ||||||||||||
(a)Total JV other assets, at share, includes cash and cash equivalents and accounts receivable.
(b)Total JV liabilities, at share, includes accounts payable and accrued expenses and other liabilities.
18 | Supplemental - Quarter End March 31, 2023 | | ||||||
| Glossary of Terms | ||||
| Terms | Definitions | |||||||
| ABR Per Square Foot (ABR PSF) | ABR PSF is the ABR divided by the occupied square footage for that period. | |||||||
| Adjusted EBITDA | Our non-GAAP measure of Adjusted EBITDA excludes gains (or losses) resulting from debt extinguishments, straight-line rent adjustments, amortization of above and below market leases and lease inducements, and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance. Adjustments for our unconsolidated joint venture is calculated to reflect our proportionate share of the joint venture's Adjusted EBITDA on the same basis. | |||||||
| Annualized Base Rent (ABR) | Annualized Base Rent (ABR) is the base rent for the period multiplied by twelve months. Base rent is inclusive of ground rent and any abatement concessions, but excludes Specialty Lease income. | |||||||
| Anchor Tenant | Tenants with square footage greater than or equal to 10,000 square feet are considered Anchor Tenants. | |||||||
| Community Center | Community Centers are generally open air and designed for tenants that offer a larger array of apparel and other soft goods. Typically, community centers contain anchor stores and other national retail tenants. | |||||||
| Comparable Lease | A Comparable Lease meets all of the following criteria: terms greater than or equal to one year, unit was vacant less than one year prior to executed lease, square footage of unit remains unchanged or within 10% of prior unit square footage, and has a rent structure consistent with the previous tenant. | |||||||
| Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) | Our non-GAAP measure of Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) is net income (or loss) in accordance with GAAP, plus federal and state tax expense, interest expense, net, and depreciation and amortization. Adjustments for our unconsolidated joint venture are calculated to reflect our proportionate share of the joint venture's EBITDA on the same basis. | |||||||
| Economic Occupancy | Upon Rent Commencement Date, the percentage of occupied GLA divided by total GLA. For purposes of calculating occupancy, Specialty Lease GLA is deemed vacant. | |||||||
| GAAP Rent Adjustments | GAAP Rent Adjustments consist of straight-line rent adjustments, amortization of market lease intangibles, and amortization of lease incentives. | |||||||
| Gross Leasable Area (GLA) | Measure of the total amount of leasable space at a property in square feet. | |||||||
| Leased Occupancy | Economic Occupancy plus the percentage of signed and not yet commenced GLA divided by total GLA. | |||||||
| NAREIT Funds From Operations (NAREIT FFO) and Core FFO | Our non-GAAP measure of NAREIT Funds from Operations ("NAREIT FFO"), based on the National Association of Real Estate Investment Trusts ("NAREIT") definition, is net income (or loss) in accordance with GAAP, excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable real property. Adjustments for our unconsolidated joint venture is calculated to reflect our proportionate share of the joint venture's NAREIT FFO on the same basis. Core Funds From Operations (“Core FFO”) is an additional supplemental non-GAAP financial measure of our operating performance. In particular, Core FFO provides an additional measure to compare the operating performance of different REITs without having to account for certain remaining amortization assumptions within NAREIT FFO and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance. | |||||||
| Neighborhood Center | Neighborhood Centers are convenience oriented with tenants such as a grocery store anchor, a drugstore, and other small retailers. | |||||||
| Net Debt-to-Adjusted EBITDA | Net Debt-to-Adjusted EBITDA is Pro Rata net debt divided by Adjusted EBITDA on a trailing twelve month basis. | |||||||
| Net Operating Income (NOI) | NOI excludes general and administrative expenses, depreciation and amortization, provision for asset impairment, other income and expense, net, gains (losses) from sales of properties, gains (losses) on extinguishment of debt, interest expense, net, equity in earnings (losses) from unconsolidated entities, lease termination income and expense, and GAAP Rent Adjustments. | |||||||
| New Lease | New Leases are classified as leases where a new tenant will be occupying a unit or an existing tenant is relocating from one unit to another (unless the tenant is moving from a temporary space back to the original unit). | |||||||
| Power Center | Power Centers consist of category-dominant anchors, such as discount department stores, off-price stores, or wholesale clubs, with only a few small shop tenants. | |||||||
| Prior Contractual Rent | Base rent charged for a particular unit, prior to the current term’s first year rent. If the prior lease terminated prior to the contractual expiration date, the prior contractual rent amount is the rent charged in the final month of occupancy. | |||||||
| Pro Rata | Where appropriate, the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," with the exception of property and lease count, for the three months ended March 31, 2022. Pro Rata Cash includes IVT’s share of the cash and cash equivalents held at the joint venture as of March 31, 2023. | |||||||
| Pro Rata Net Debt | Pro rata net debt is total outstanding debt, net, less cash and cash equivalents, including our JV share. | |||||||
| Renewal Lease | Terms have been extended on an existing lease in the same unit. This may happen via an amendment, extension agreement or exercised option. | |||||||
| Same Property | Information provided on a same-property basis includes the results of properties that were owned and operated for the entirety of both periods presented. | |||||||
| Shadow Anchor Tenant | Shadow Anchor Tenant represents tenants that are situated on parcels which are owned by unrelated third parties, but, due to their location within or immediately adjacent to a property, appear to the consumer as a retail tenant of the property and, as a result, attract additional consumer traffic to the property. | |||||||
| Small Shop Tenant | Tenants with square footage less than 10,000 square feet are considered Small Shops. | |||||||
| Specialty Lease | Specialty leasing represents leases of less than one year in duration for inline space and includes any term length for a common area space, and is excluded from the ABR and leased square footage figures when computing the ABR per square foot. | |||||||
| Wholly-owned | Wholly-owned properties are those properties owned outright by the Company and does not include properties owned through an investment in a joint venture. | |||||||
19 | Supplemental - Quarter End March 31, 2023 | | ||||||
