8-K
false00016280630001628063srg:SevenPointZeroZeroPercentSeriesACumulativeRedeemablePreferredSharesOfBeneficialInterestParValue001PerShareMember2022-05-102022-05-1000016280632022-05-102022-05-100001628063us-gaap:CommonClassAMember2022-05-102022-05-10

 

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): May 10, 2022

 

 

SERITAGE GROWTH PROPERTIES

(Exact name of Registrant as Specified in Its Charter)

 

 

Maryland

001-37420

38-3976287

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

500 Fifth Avenue, Suite 1530

 

New York, New York

 

10110

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: 212 355-7800

 

 

(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(s)

 


Name of each exchange on which registered

Class A common shares of beneficial interest, par value $0.01 per share

 

SRG

 

New York Stock Exchange

7.00% Series A cumulative redeemable preferred shares of beneficial interest, par value $0.01 per share

 

SRG-PA

 

New York Stock Exchange

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 May 10, 2022, the Company issued a press release regarding its financial results for the three months ended March 31, 2022. A copy of the press release is furnished as Exhibit 99.1 to this report.

In addition, on May 10, 2022, the Company published certain supplementary financial information relating to the three months ended March 31, 2022. Such information is furnished as Exhibit 99.2 to this report.

In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibits 99.1 and 99.2, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 7.01 Regulation FD.

In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press release dated May 10, 2022.

 

 

 

99.2

 

Supplementary Financial Information dated May 10, 2022.

 

 

 

104

 

Cover Page Interactive Data File (embedded within 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.

 

SERITAGE GROWTH PROPERTIES

 

By:

 

/s/ Matthew Fernand

 

 

Matthew Fernand

 

 

Chief Legal Officer

 

Date: May 10, 2022

 


 

Exhibit 99.1

 

img42621_0.jpg 

 

Seritage Growth Properties Reports First Quarter 2022 Operating Results

 

New York – May 10, 2022– Seritage Growth Properties (NYSE: SRG) (the “Company”), a national owner and developer of 161 retail, residential and mixed-use properties today reported financial and operating results for the three months ended March 31, 2022.

 

“2022 is off to a great start. The quarter has been marked by strong momentum in leasing, significant new tenant openings, progress on current developments and entitlements, as well as robust sales activity on the disposition pipeline. This quarter demonstrates that even while exploring strategic alternatives for the Company, we can and will continue implementing our value creation activities across every facet of the portfolio” said Andrea Olshan, Chief Executive Officer and President.

REIT Status

On March 31, 2022, the Company announced that its Board of Trustees, with the recommendation of the Special Committee, approved a plan to terminate the Company's REIT status and become a taxable C Corporation, effective for the year ending December 31, 2022. As a result, the Company is no longer required to operate under REIT rules, including the requirement to distribute at least 90% of REIT taxable income to its stockholders, which provides the Company with greater flexibility to use its free cash flow. Effective January 1, 2022, the Company is subject to federal and state income taxes on its taxable income at applicable tax rates and is no longer entitled to a tax deduction for dividends paid. The Company operated as a REIT for the 2021 tax year, and existing REIT requirements and limitations, including those established by the Company’s organizational documents, remained in place until December 31, 2021.

Financial Highlights:

 

For the three months ended March 31, 2022:

•
Net income attributable to common shareholders of ($53.4) million, or ($1.22) per share
•
Total Net Operating Income (“Total NOI”) of $10.5 million
•
As of March 31, 2022, the Company had cash on hand of $61.0 million, including $7.2 million of restricted cash

Highlights

•
Signed 13 leases covering 249 thousand square feet (178 thousand at share) in the first quarter at an average projected annual rent of $47.84 PSF ($39.75 PSF at share).
•
Signed leases in the first quarter included:
•
A new lease with Amazon at San Diego UTC covering approximately 123 thousand square feet (61.5 thousand at share) with an average projected annual rent of $68.40 PSF gross;
•
Seven new leases covering approximately 33 thousand square feet (26 thousand at share) of retail at Premier assets at an average projected annual rent of $64.11 PSF ($61.40 PSF at share) net;
•
Two leases covering approximately 86 thousand square feet at Multi-Tenant Retail assets at an average projected annual rent of $12.00 PSF gross, bringing occupancy of the Multi-Tenant Retail portfolio up to 82.7%;
•
One retail lease covering approximately three thousand square feet at a Non-Core asset at an average projected annual rent of $52.04 PSF net; and
•
Two retail leases covering approximately four thousand square feet (two thousand at share) at other unconsolidated entities signed at an average projected annual rent of $44.01 PSF net;

 

1


 

•
Subsequent to quarter end, the Company has signed additional leases totaling 61 thousand square feet at a base rent of $23.75 PSF net. The Company currently has a pipeline of leases in active negotiations of over 275 thousand square feet at an average rent of $32.19 PSF net ($31.63 PSF at share) projected to bring the Company's occupancy up to 85.3% and 68.9% for MT Retail and Premier Mixed-use, respectively;
•
Leases signed subsequent to quarter end were:
•
43 thousand square feet of retail at Multi-Tenant Retail assets at a base rent of $18.57 PSF net;
•
Four thousand square feet of retail at Premier assets at a base rent of $105.00 PSF net; and
•
14 thousand square feet of retail at Premier at Non-core assets at a base rent of $16.00 PSF net;
•
Brought 19 tenants online representing 327 thousand square feet (293 thousand at share) and $5 million in annual base rent ($4.1 million at share);
•
Generated $9.0 million of gross proceeds through disposition activity during the three months ended March 31, 2022. The Company temporarily slowed the pace of closings until the election to be taxed as a C Corporation. Subsequent to quarter end, the Company generated $74.7 million of gross proceeds through disposition activity. The Company has additional asset sales under contract for anticipated gross proceeds of $85.0 million, subject to buyer diligence and closing conditions; and
•
Seritage is currently marketing over $700 million of properties for sale at estimated fair value (before considering the strategic review process), which would provide sufficient proceeds to qualify the Company for the extension of its $1.44 billion term loan facility (the “Term Loan Facility”), assuming all deals closed prior to July 2023 as anticipated.

Portfolio

The table below represents a summary of the Company’s properties by planned usage as of March 31, 2022:
 

(in thousands except number of leases and acreage data)

 

Planned Usage

 

Total

 

Built SF / Acreage (2)

 

Leased SF (2)(3)

 

 

Avg. Acreage / Site

 

Consolidated

 

 

 

 

 

 

 

 

 

 

Multi-Tenant Retail

 

40

 

5,422 sf / 532 acres

 

 

4,483

 

 

 

13.3

 

Residential

 

31

 

672 sf (4) / 423 acres

 

 

232

 

 

 

13.6

 

Premier (5)

 

5

 

285 sf / 99 acres

 

 

169

 

 

 

19.8

 

Non-Core (1)

 

60

 

8,804 sf / 740 acres

 

 

1,563

 

 

 

12.3

 

Unconsolidated

 

 

 

 

 

 

 

 

 

 

Other Entities

 

21

 

1,599 sf / 310 acres

 

 

549

 

 

 

14.8

 

Residential

 

2

 

106 sf (4) / 23 acres

 

 

25

 

 

 

11.3

 

Premier (5)

 

2

 

165 sf / 16 acres

 

 

99

 

 

 

8.0

 

 

(1) Represents assets the Company may strategically monetize

(2) Square footage is presented at the Company’s proportional share

(3) Based on signed leases at March 31, 2022

(4) Represents tenants currently in place at assets intended for residential use

(5) Refer to Premier Mixed-Use below for information on entitlements

 

2


 

Multi-Tenant Retail

During the three months ended March 31, 2022, the Company invested $4.4 million in its multi-tenant retail properties and the development project in Ft. Wayne, Ind. had its grand opening. The remaining capital expenditures in the multi-tenant retail portfolio are primarily comprised of tenant improvements. During the first quarter, the Company opened stores representing 129 thousand square feet and $2.4 million of annual base rent. The portfolio inclusive of SNO is 82.7% leased at an average lease term of over 10 years and average rents of $16.83 PSF.

The table below provides a summary of all Multi-Tenant Retail signed leases as of March 31, 2022, including unconsolidated entities at the Company’s proportional share:

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

Leased

 

 

% of Total

 

 

Gross Annual Base

 

 

% of

 

 

Gross Annual

 

Tenant

 

Leases

 

 

GLA

 

 

Leasable GLA

 

 

Rent ("ABR")

 

 

Total ABR

 

 

Rent PSF ("ABR PSF")

 

In-place retail leases

 

 

149

 

 

 

3,919

 

 

 

72.3

%

 

$

67,369

 

 

 

88.6

%

 

$

17.19

 

SNO retail leases (1)

 

 

21

 

 

 

563

 

 

 

10.4

%

 

 

8,648

 

 

 

11.4

%

 

 

15.35

 

Total retail leases

 

 

170

 

 

 

4,482

 

 

 

82.7

%

 

$

76,017

 

 

 

100.0

%

 

$

16.96

 

(1) SNO = signed not yet opened leases.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

During the three months ended March 31, 2022, the Company signed new leases at its retail properties totaling 86 thousand square feet at an average base rent of $12.00 PSF gross. The Company has 3.9 million in-place leased square feet and approximately 563 thousand square feet signed but not opened. Seritage has total occupancy of 82.7% for its multi-tenant retail properties. As of March 31, 2022, there is an additional approximately 940 thousand square feet available for lease in the Multi-Tenant Retail portfolio, with a pipeline of multi-tenant retail leases of 142 thousand square feet of leases at an average base rent of $30.35 PSF net. The Company has also identified 19 potential pad sites for development subject to governmental and REA approval at the sites.

(in thousands except number of leases and PSF data)

 

Number of

 

 

 

 

 

 

 

 

Annual

 

 

 

 

SNO Leases

 

 

GLA

 

 

ABR

 

 

Rent PSF

 

 

As of December 31, 2021

 

 

25

 

 

 

566

 

 

$

9,445

 

 

$

16.68

 

 

Opened

 

 

(8

)

 

 

(129

)

 

 

(2,373

)

 

 

18.37

 

 

Signed

 

 

3

 

 

 

123

 

 

 

1,444

 

 

 

11.75

 

 

Asset Category Changes (1)

 

 

1

 

 

 

3

 

 

 

132

 

 

 

38.00

 

 

As of March 31, 2022

 

 

21

 

 

 

563

 

 

$

8,648

 

 

$

15.35

 

 

(1) Represents SRG assets that were moved into the MT Retail category during the first quarter of 2022.

 

 

Premier Mixed-Use

The Company has three premier mixed-use projects in the active leasing stage: Dallas, TX, Santa Monica, CA and Aventura, FL. For the office development components of its mixed-use projects, which are all entitled, the Company is seeking build to suit opportunities and is not looking to develop speculatively. As of March 31, 2022, the Company has 76 thousand in-place leased square feet (55 thousand at share), 291 thousand square feet signed but not opened (213 thousand at share), and 247 thousand square feet available for lease (182 thousand at share). The Company generated a leasing pipeline of over 50 thousand square feet. Additionally, the Company has entitled 1.9 million square feet of office, 1,043 residential units and 325 thousand square feet of retail space.

Aventura:

During the first quarter of 2022, the Company continued to advance 216,000 square feet of mixed-use activation at the project in Aventura, FL. Core and shell work is approximately 90% complete and initial tenant turnovers commenced during the first quarter of 2022. The Company remains on track to grand open the project in the fourth quarter of 2022.

During the quarter ended March 31, 2022, the Company signed new leases totaling 19 thousand square feet at an average base rent of $56.71 PSF net. As of March 31, 2022, the Company has 135 thousand square feet signed but not opened. Subsequent to quarter end, the Company signed new leases totaling four thousand square feet at a base rent of $105.00 PSF net for retail. With occupancy at 62.7%, the Company has 80 thousand square feet available for lease, and leasing activity on over 50 thousand square feet.

 

3


 

San Diego UTC:

The Company successfully opened its project at UTC in San Diego, CA in the fourth quarter of 2021 with approximately 17 thousand square feet of first to market tenants and expects to open an additional 150,000 to 165,000 square feet of tenants in 2022 bringing occupancy to approximately 84% to 91%. In conjunction with the city of San Diego’s Community Plan Update, the Company is advancing entitlements to activate its +/- 8.5 acres of parking lots for potentially millions of additional square feet of life science, office, and residential uses.

During the quarter ended March 31, 2022, the Company signed new leases totaling 137 thousand square feet (68.5 thousand square feet at share) at an average base rent of $68.99 PSF gross. As of March 31, 2022, the property has 40 thousand in-place leased square feet and 156 thousand square feet signed but not opened. With occupancy at 87.5% (100% of office space is leased and approximately 72.4% of Retail), the Company has now stabilized the first phase and has 28 thousand square feet available for lease. The company has 5 thousand square feet of leases in negotiation at this time.

The table below provides a summary of all signed leases at Premier assets as of March 31, 2022, including unconsolidated entities at the Company’s proportional share:

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

Leased

 

 

% of Total

 

 

Gross Annual Base

 

 

% of

 

 

Gross Annual

 

Tenant

 

Leases

 

 

GLA

 

 

Leasable GLA

 

 

Rent ("ABR")

 

 

Total ABR

 

 

Rent PSF ("ABR PSF")

 

In-place retail leases

 

 

18

 

 

 

76

 

 

 

16.9

%

 

$

4,515

 

 

 

23.6

%

 

$

59.23

 

SNO retail leases (1)

 

 

23

 

 

 

107

 

 

 

23.7

%

 

 

8,373

 

 

 

43.8

%

 

 

78.62

 

SNO office\ leases (1)

 

 

3

 

 

 

106

 

 

 

23.7

%

 

 

6,218

 

 

 

32.6

%

 

 

58.46

 

Total retail leases

 

 

44

 

 

 

289

 

 

 

64.3

%

 

$

19,106

 

 

 

100.0

%

 

$

66.09

 

(1) SNO = signed not yet opened leases.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands except number of leases and PSF data)

 

Number of

 

 

 

 

 

 

 

 

Annual

 

 

 

SNO Leases

 

 

GLA

 

 

ABR

 

 

Rent PSF

 

As of December 31, 2021

 

 

22

 

 

 

163

 

 

$

9,973

 

 

$

61.04

 

Opened

 

 

(3

)

 

 

(2

)

 

 

(195

)

 

 

81.22

 

Sold / Contributed to JVs / terminated

 

 

(1

)

 

 

(36

)

 

 

(1,002

)

 

 

28.00

 

Signed

 

 

8

 

 

 

88

 

 

 

5,815

 

 

 

66.33

 

As of March 31, 2022

 

 

26

 

 

 

213

 

 

$

14,591

 

 

$

68.55

 

 

 

During the three months ended March 31, 2022, the Company invested $13.3 million in its consolidated development and operating properties and an additional $0.9 million into its unconsolidated entities.

Residential

During the first quarter of 2022, the Company received full entitlements for 300 units at its property on Iowa Avenue in Riverside CA and continued to advance is entitlements in West Covina, CA and Riverside CA. The Company continues to advance residential plans and entitlement applications for 20 to 30 properties with a target of 4,500 to 5,500 residential units.

Dispositions

First quarter disposition closings were paused until the Company made the decision to revoke its REIT status. As such, during the three months ended March 31, 2022, the Company sold one property, generating $9.0 million of gross proceeds at a 4.3% capitalization rate. Subsequent to quarter end the Company sold 7 properties for proceeds of $74.7 million, 4 of which were leased at a 5.9% blended cap rate and 3 of which were vacant.

During that time the Company was able to generate a robust sales pipeline. As of May 9, 2022, the Company had assets under contract for sale representing anticipated gross proceeds of $85.0 million, subject to customary buyer diligence and closing conditions. Since Seritage began its capital recycling program in July 2017, the Company has raised approximately $1.5 billion of gross cash proceeds from the sale of wholly-owned properties or joint venture interests in 123 properties, plus outparcels at various properties. Seritage is currently marketing over $700 million of properties for sale at estimated fair value, which would provide sufficient proceeds to qualify the Company for the extension of its $1.44 billion Term Loan Facility, assuming all deals closed prior to July 2023 as anticipated. This is all in addition to and not part of the potential proceeds from any actions taken as part of the strategic review process currently underway.

 

4


 

Financial Summary

The table below provides a summary of the Company’s financial results for the three months ended March 31, 2022:

 

(in thousands except per share amounts)

 

Three Months Ended

 

 

 

March 31, 2022

 

 

December 31, 2021

 

Net (loss)/income attributable to Seritage
   common shareholders

 

$

(53,430

)

 

$

71,721

 

Net (loss)/income per share attributable to Seritage
   common shareholders

 

 

(1.22

)

 

 

1.64

 

 

 

 

 

 

 

 

Total NOI

 

 

10,493

 

 

 

10,456

 

For the quarter ended March 31, 2022:

•
Total NOI for the first quarter of 2022 reflects the impact of property sales and the commencement of new leases in the first quarter.

 

Total NOI is comprised of:

 

(in thousands)

 

Three Months Ended

 

Consolidated Properties

 

March 31, 2022

 

 

March 31, 2021

 

Multi-tenant retail

 

$

13,635

 

 

$

10,674

 

Premier

 

 

(1,400

)

 

 

(468

)

Residential

 

 

(2,171

)

 

 

(2,286

)

Sell

 

 

(1,150

)

 

 

(338

)

Sold

 

 

55

 

 

 

326

 

Total

 

 

8,969

 

 

 

7,908

 

Unconsolidated Properties

 

 

 

 

Residential

 

 

(289

)

 

 

-

 

Premier

 

 

(209

)

 

 

145

 

Other joint ventures

 

 

2,022

 

 

 

1,380

 

Total

 

 

1,524

 

 

 

1,525

 

Total NOI

 

$

10,493

 

 

$

9,433

 

 

•
The Company collected 96% of its billed rent and other recoverable expenses for the first quarter and there were no additional deferrals.

 

As of March 31, 2022, the Company had cash on hand of $61.0 million, including $7.2 million of restricted cash. The Company expects to use these sources of liquidity, together with a combination of future sales and/or potential debt and capital markets transactions, to fund its operations and select development activity. The availability of funding from sales of assets, partnerships and credit or capital markets transactions is subject to various conditions, including the consent of the Company’s lender under its $1.44 billion Term Loan Facility, and there can be no assurance that such transactions will be consummated. For more information on our liquidity position, please see the notes to the condensed consolidated financial statements included in Part I, Item 1 and in the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” each in our Quarterly Report on Form 10-Q.

Dividends

On February 16, 2022, the Company’s Board of Trustees declared a preferred stock dividend of $0.4375 per each Series A Preferred Share. The preferred dividend was paid on April 15, 2022 to holders of record on March 31, 2022.

On April 26, 2022, the Company’s Board of Trustees declared a preferred stock dividend of $0.4375 per each Series A Preferred Share. The preferred dividend will be payable on July 15, 2022 to holders of record on June 30, 2022.

The Company’s Board of Trustees does not expect to declare dividends on its common shares in 2022.

 

5


 

Board of Trustees Matters

On March 1, 2022, the Company announced that Mr. Lampert retired as its Chairman and resigned from its board of trustees (the “Board of Trustees” effective March 1, 2022.

On March 30, 2022, the Company announced that the Board of Trustees elected Adam S. Metz as a trustee of the Company and as a member of Class I of the Board of Trustees, effective as of March 30, 2022.

On April 28, 2022, the Company announced that the Board of Trustees elected Mitchell Sabshon, Talya Nevo-Hacohen and Mark Wilsmann as trustees of the Company and as members of Class I, II and III of the Board of Trustees, respectively, effective as of April 26, 2022. On April 28, 2022, the Company also announced that Messrs. Fawer and Steinberg resigned from the Board, effective upon Mr. Sabshon’s, Ms. Nevo-Hacohen’s and Mr. Wilsmann’s appointments.

Review of Strategic Alternatives

On March 1, 2022, the Company announced that its Board of Trustees has commenced a process to review a broad range of strategic alternatives to enhance shareholder value. The Board of Trustees created a special committee of the Board of Trustees (the “Special Committee”) to oversee the process. The Special Committee has retained a financial advisor. The strategic review process remains ongoing. There can be no assurance that the review process will result in any transaction or any strategic change at this time.

Supplemental Report

 

A Supplemental Report will be available in the Investors section of the Company’s website, www.seritage.com.

 

COVID-19 Pandemic

 

The Coronavirus (“COVID-19”) pandemic has caused significant impacts on the real estate industry in the United States, including the Company’s properties.


As a result of the development, fluidity and uncertainty surrounding this situation, the Company expects that these conditions may change, potentially significantly, in future periods and results for the three months ended March 31, 2022 may not be indicative of the impact of the COVID-19 pandemic on the Company’s business for future periods. As such, the Company cannot reasonably estimate the impact of COVID-19 on its financial condition, results of operations or cash flows over the foreseeable future.

 

Non-GAAP Financial Measures

 

The Company makes reference to NOI and Total NOI which are financial measures that include adjustments to accounting principles generally accepted in the United States (“GAAP”).

 

Neither of NOI or Total NOI are measures that (i) represent cash flow from operations as defined by GAAP; (ii) are indicative of cash available to fund all cash flow needs, including the ability to make distributions; (iii) are alternatives to cash flow as a measure of liquidity; or (iv) should be considered alternatives to net income (which is determined in accordance with GAAP) for purposes of evaluating the Company’s operating performance. Reconciliations of these measures to the respective GAAP measures the Company deems most comparable have been provided in the tables accompanying this press release.

 

Net Operating Income ("NOI”) and Total NOI

 

NOI is defined as income from property operations less property operating expenses. Other real estate companies may use different methodologies for calculating NOI, and accordingly the Company’s depiction of NOI may not be comparable to other real estate companies. The Company believes NOI provides useful information regarding Seritage, its financial condition, and results of operations because it reflects only those income and expense items that are incurred at the property level.

 

The Company also uses Total NOI, which includes its proportional share of unconsolidated properties. This form of presentation offers insights into the financial performance and condition of the Company as a whole given the Company’s ownership of unconsolidated properties that are accounted for under GAAP using the equity method.

 

The Company also considers NOI and Total NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI variable items such as termination fee income, as well as non-cash items such as straight-line rent and amortization of lease intangibles.


 

 

6


 

Forward-Looking Statements

 

This document contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. Forward-looking statements involve known and unknown risks, uncertainties, assumptions and contingencies, many of which are beyond the Company’s control, which may cause actual results to differ significantly from those expressed in any forward-looking statement. Factors that could cause or contribute to such differences include, but are not limited to: declines in retail, real estate and general economic conditions; the impact of the COVID-19 pandemic on the business of the Company’s tenants and business, income, cash flow, results of operations, financial condition, liquidity, prospects, ability to service the Company’s debt obligations and ability to pay dividends and other distributions to shareholders, the Company’s historical exposure to Sears Holdings and the effects of its previously announced bankruptcy filing; the litigation filed against us and other defendants in the Sears Holdings adversarial proceeding pending in bankruptcy court; risks relating to redevelopment activities; contingencies to the commencement of rent under leases; the terms of the Company’s indebtedness and other legal requirements to which the Company is subject; failure to achieve expected occupancy and/or rent levels within the projected time frame or at all; the impact of ongoing negative operating cash flow on the Company’s ability to fund operations and ongoing development; the Company’s ability to access or obtain sufficient sources of financing to fund the Company’s liquidity needs; the Company’s relatively limited history as an operating company; and environmental, health, safety and land use laws and regulations. For additional discussion of these and other applicable risks, assumptions and uncertainties, see the “Risk Factors” and forward-looking statement disclosure contained in the Company’s filings with the Securities and Exchange Commission, including the Company’s annual report on Form 10-K for the year ended December 31, 2021 and in Part II, Item 1A of the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2022. While the Company believes that its forecasts and assumptions are reasonable, the Company cautions that actual results may differ materially. The Company intends the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available, except as required by law.

 

About Seritage Growth Properties

 

Seritage is principally engaged in the ownership, development, redevelopment, management and leasing of retail and mixed-use properties throughout the United States. As of March 31, 2022, the Company’s portfolio consisted of interests in 161 properties comprised of approximately 19.0 million square feet of gross leasable area ("GLA") or build-to-suit leased area, approximately 600 acres held for or under development and approximately 8.8 million square feet or approximately 740 acres to be disposed of. The portfolio consists of approximately 15.2 million square feet of GLA held by 136 wholly owned properties (such properties, the “Consolidated Properties”) and 3.8 million square feet of GLA held by 25 unconsolidated entities (such properties, the “Unconsolidated Properties”).

 

 

Contact

Seritage Growth Properties

(212) 355-7800

IR@Seritage.com

 

7


 

Seritage Growth Properties

CONDENSED Consolidated Balance SheetS

(In thousands, except share and per share amounts)

(Unaudited)

 

 

 

March 31, 2022

 

 

December 31, 2021

 

ASSETS

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

Land

 

$

437,431

 

 

$

475,667

 

Buildings and improvements

 

 

927,214

 

 

 

994,221

 

Accumulated depreciation

 

 

(153,454

)

 

 

(154,971

)

 

 

 

1,211,191

 

 

 

1,314,917

 

Construction in progress

 

 

388,323

 

 

 

381,194

 

Net investment in real estate

 

 

1,599,514

 

 

 

1,696,111

 

Real estate held for sale

 

 

92,078

 

 

 

—

 

Investment in unconsolidated entities

 

 

471,271

 

 

 

498,563

 

Cash and cash equivalents

 

 

53,807

 

 

 

106,602

 

Restricted cash

 

 

7,152

 

 

 

7,151

 

Tenant and other receivables, net

 

 

38,172

 

 

 

29,111

 

Lease intangible assets, net

 

 

13,151

 

 

 

14,817

 

Prepaid expenses, deferred expenses and other assets, net

 

 

60,828

 

 

 

61,783

 

Total assets (1)

 

$

2,335,973

 

 

$

2,414,138

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Term loan facility, net

 

$

1,439,437

 

 

$

1,439,332

 

Sales-leaseback financing obligations

 

 

20,639

 

 

 

20,627

 

Accounts payable, accrued expenses and other liabilities

 

 

98,773

 

 

 

109,379

 

Total liabilities (1)

 

 

1,558,849

 

 

 

1,569,338

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 9)

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

Class A common shares $0.01 par value; 100,000,000 shares authorized;
43,675,446 and 43,632,364 shares issued and outstanding
   as of March 31, 2022 and December 31, 2021, respectively

 

 

437

 

 

 

436

 

Series A preferred shares $0.01 par value; 10,000,000 shares authorized;
   2,800,000 shares issued and outstanding as of March 31, 2022
   December 31, 2021; liquidation preference of $70,000

 

 

28

 

 

 

28

 

Additional paid-in capital

 

 

1,241,583

 

 

 

1,241,048

 

Accumulated deficit

 

 

(607,201

)

 

 

(553,771

)

Total shareholders' equity

 

 

634,847

 

 

 

687,741

 

Non-controlling interests

 

 

142,277

 

 

 

157,059

 

Total equity

 

 

777,124

 

 

 

844,800

 

Total liabilities and shareholders' equity

 

$

2,335,973

 

 

$

2,414,138

 

(1) The Company's condensed consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2. The condensed consolidated balance sheets, as of March 31, 2022, include the following amounts related to our consolidated VIEs, excluding the Operating Partnership: $6.6 million of land, $3.9 million of building and improvements, $(0.9) million of accumulated depreciation and $4.0 million of other assets included in other line items. The Company's condensed consolidated balance sheets as of December 31, 2021, include the following amounts related to our consolidated VIEs, excluding the Operating Partnership: $6.6 million of land, $3.9 million of building and improvements, $(0.9) million of accumulated depreciation and $4.0 million of other assets included in other line items.

 

 

 

8


 

Seritage Growth Properties

CONDENSED Consolidated Statements of OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

 

2022

 

 

2021

 

 

REVENUE

 

 

 

 

 

 

 

Rental income

 

$

29,084

 

 

$

31,146

 

 

Management and other fee income

 

 

1,821

 

 

 

135

 

 

Total revenue

 

 

30,905

 

 

 

31,281

 

 

EXPENSES

 

 

 

 

 

 

 

Property operating

 

 

11,032

 

 

 

10,643

 

 

Real estate taxes

 

 

8,150

 

 

 

10,155

 

 

Depreciation and amortization

 

 

11,934

 

 

 

13,142

 

 

General and administrative

 

 

9,092

 

 

 

11,232

 

 

Total expenses

 

 

40,208

 

 

 

45,172

 

 

(Loss)/gain on sale of real estate, net

 

 

(1,015

)

 

 

24,208

 

 

Impairment of real estate assets

 

 

(991

)

 

 

(1,700

)

 

Equity in loss of unconsolidated entities

 

 

(33,076

)

 

 

(1,162

)

 

Interest and other income

 

 

11

 

 

 

7,624

 

 

Interest expense

 

 

(22,588

)

 

 

(26,150

)

 

Loss before taxes

 

 

(66,962

)

 

 

(11,071

)

 

(Provision)/benefit from income taxes

 

 

(25

)

 

 

138

 

 

Net loss

 

 

(66,987

)

 

 

(10,933

)

 

Net loss attributable to non-controlling interests

 

 

14,782

 

 

 

3,213

 

 

Net loss attributable to Seritage

 

$

(52,205

)

 

$

(7,720

)

 

Preferred dividends

 

 

(1,225

)

 

 

(1,225

)

 

Net loss attributable to Seritage common shareholders

 

$

(53,430

)

 

$

(8,945

)

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Seritage Class A
   common shareholders - Basic

 

$

(1.22

)

 

$

(0.23

)

 

Net loss per share attributable to Seritage Class A
   common shareholders - Diluted

 

$

(1.22

)

 

$

(0.23

)

 

Weighted average Class A common shares
   outstanding - Basic

 

 

43,634

 

 

 

39,477

 

 

Weighted average Class A common shares
   outstanding - Diluted

 

 

43,634

 

 

 

39,477

 

 

 

 

 

9


 

Reconciliation of Net Income/(Loss) to NOI and Total NOI (in thousands)

 

 

 

Three Months Ended

 

 

NOI and Total NOI

 

March 31, 2022

 

 

December 31, 2021

 

 

March 31, 2021

 

 

Net (loss)/income

 

$

(66,987

)

 

$

93,601

 

 

$

(10,933

)

 

Termination fee income

 

 

(277

)

 

 

(388

)

 

 

(2,611

)

 

Management and other fee (income)

 

 

(1,821

)

 

 

(434

)

 

 

(135

)

 

Depreciation and amortization

 

 

11,934

 

 

 

11,570

 

 

 

13,142

 

 

General and administrative expenses

 

 

9,092

 

 

 

9,947

 

 

 

11,232

 

 

Equity in loss of unconsolidated entities

 

 

33,076

 

 

 

202

 

 

 

1,162

 

 

(Gain)/loss on sale of real estate, net

 

 

1,015

 

 

 

(156,602

)

 

 

(24,208

)

 

Impairment of real estate assets

 

 

991

 

 

 

25,773

 

 

 

1,700

 

 

Interest and other income

 

 

(11

)

 

 

(1,083

)

 

 

(7,624

)

 

Interest expense

 

 

22,588

 

 

 

26,128

 

 

 

26,150

 

 

Provision/(benefit) from income taxes

 

 

25

 

 

 

(2

)

 

 

(138

)

 

Straight-line rent/(expense)

 

 

(721

)

 

 

(236

)

 

 

210

 

 

Above/below market rental (income)/expense

 

 

65

 

 

 

65

 

 

 

(39

)

 

NOI

 

$

8,969

 

 

$

8,541

 

 

$

7,908

 

 

Unconsolidated entities

 

 

 

 

 

 

 

 

 

 

Net operating income of unconsolidated entities

 

 

1,846

 

 

 

2,193

 

 

 

2,437

 

 

Straight-line rent/(expense)

 

 

(328

)

 

 

(309

)

 

 

(137

)

 

Above/below market rental (income)/expense

 

 

6

 

 

 

12

 

 

 

(33

)

 

Termination fee (income)/expense

 

 

—

 

 

 

19

 

 

 

(742

)

 

Total NOI

 

$

10,493

 

 

$

10,456

 

 

$

9,433

 

 

 

 

10


Exhibit 99.2

img966142_0.jpg
 

 


Forward-Looking Statements

 

Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of future performance. They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “projects,” “would,” “may” or other similar expressions in the Company’s Quarterly Report on Form 10-Q. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2021 and in Part II, Item 1A of the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2022. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date of this Quarterly Report on Form 10-Q. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances occurring after the date of the Company’s Quarterly Report on Form 10-Q. The following discussion should be read in conjunction with the condensed consolidated financial statements and notes thereto included in Part 1 of the Quarterly Report.

 


 

 

 

 

 

 

 

 

 

 

 

 

Financial Information

 


 

Summary Information

March 31, 2022

(in thousands, except per share and PSF amounts)

 

 

 

 

Three Months Ended March 31,

 

Financial Results

 

2022

 

 

2021

 

Net loss attributable to Seritage
   common shareholders

 

$

(53,430

)

 

$

(8,945

)

Total NOI

 

$

10,493

 

 

$

9,433

 

Net loss per share attributable to Seritage
   common shareholders

 

$

(1.22

)

 

$

(0.23

)

Wtd. avg. shares - EPS

 

 

43,634

 

 

 

39,477

 

Stock trading price range

 

$8.49 to $14.45

 

 

$13.86 to $23.22

 

 

 

 


Condensed Consolidated Balance Sheets (unaudited)

March 31, 2022

(in thousands, except share and per share amounts)

 

 

 

March 31, 2022

 

 

December 31, 2021

 

ASSETS

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

Land

 

$

437,431

 

 

$

475,667

 

Buildings and improvements

 

 

927,214

 

 

 

994,221

 

Accumulated depreciation

 

 

(153,454

)

 

 

(154,971

)

 

 

 

1,211,191

 

 

 

1,314,917

 

Construction in progress

 

 

388,323

 

 

 

381,194

 

Net investment in real estate

 

 

1,599,514

 

 

 

1,696,111

 

Real estate held for sale

 

 

92,078

 

 

 

—

 

Investment in unconsolidated entities

 

 

471,271

 

 

 

498,563

 

Cash and cash equivalents

 

 

53,807

 

 

 

106,602

 

Restricted cash

 

 

7,152

 

 

 

7,151

 

Tenant and other receivables, net

 

 

38,172

 

 

 

29,111

 

Lease intangible assets, net

 

 

13,151

 

 

 

14,817

 

Prepaid expenses, deferred expenses and other assets, net

 

 

60,828

 

 

 

61,783

 

Total assets (1)

 

$

2,335,973

 

 

$

2,414,138

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Term loan facility, net

 

$

1,439,437

 

 

$

1,439,332

 

Sales-leaseback financing obligations

 

 

20,639

 

 

 

20,627

 

Accounts payable, accrued expenses and other liabilities

 

 

98,773

 

 

 

109,379

 

Total liabilities (1)

 

 

1,558,849

 

 

 

1,569,338

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 9)

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

Class A common shares $0.01 par value; 100,000,000 shares authorized;
43,675,446 and 43,632,364 shares issued and outstanding
   as of March 31, 2022 and December 31, 2021, respectively

 

 

437

 

 

 

436

 

Series A preferred shares $0.01 par value; 10,000,000 shares authorized;
   2,800,000 shares issued and outstanding as of March 31, 2022
   December 31, 2021; liquidation preference of $70,000

 

 

28

 

 

 

28

 

Additional paid-in capital

 

 

1,241,583

 

 

 

1,241,048

 

Accumulated deficit

 

 

(607,201

)

 

 

(553,771

)

Total shareholders' equity

 

 

634,847

 

 

 

687,741

 

Non-controlling interests

 

 

142,277

 

 

 

157,059

 

Total equity

 

 

777,124

 

 

 

844,800

 

Total liabilities and shareholders' equity

 

$

2,335,973

 

 

$

2,414,138

 

(1) The Company's condensed consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2. The condensed consolidated balance sheets, as of March 31, 2022, include the following amounts related to our consolidated VIEs, excluding the Operating Partnership: $6.6 million of land, $3.9 million of building and improvements, $(0.9) million of accumulated depreciation and $4.0 million of other assets included in other line items. The Company's condensed consolidated balance sheets as of December 31, 2021, include the following amounts related to our consolidated VIEs, excluding the Operating Partnership: $6.6 million of land, $3.9 million of building and improvements, $(0.9) million of accumulated depreciation and $4.0 million of other assets included in other line items.

 

 

 

 


Condensed Consolidated Statements of Operations (unaudited)

March 31, 2022

(in thousands, except per share amounts)

 

 

 

Three Months Ended

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

September 30, 2021

 

 

June 30, 2021

 

 

March 31, 2021

 

 

December 31, 2020

 

 

September 30, 2020

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

29,084

 

 

$

28,091

 

 

$

28,819

 

 

$

27,595

 

 

$

31,146

 

 

$

27,478

 

 

$

33,966

 

Management and other fee income / (expense)

 

 

1,821

 

 

 

434

 

 

 

184

 

 

 

279

 

 

 

135

 

 

 

174

 

 

 

(259

)

Total revenue

 

 

30,905

 

 

 

28,525

 

 

 

29,003

 

 

 

27,874

 

 

 

31,281

 

 

 

27,652

 

 

 

33,707

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

11,032

 

 

 

11,493

 

 

 

11,585

 

 

 

11,286

 

 

 

10,643

 

 

 

11,012

 

 

 

11,154

 

Real estate taxes

 

 

8,150

 

 

 

7,497

 

 

 

8,542

 

 

 

9,061

 

 

 

10,155

 

 

 

8,672

 

 

 

9,487

 

Depreciation and amortization

 

 

11,934

 

 

 

11,570

 

 

 

13,159

 

 

 

13,328

 

 

 

13,142

 

 

 

14,551

 

 

 

23,647

 

General and administrative

 

 

9,092

 

 

 

9,947

 

 

 

8,780

 

 

 

11,990

 

 

 

11,232

 

 

 

(418

)

 

 

11,203

 

Total expenses

 

 

40,208

 

 

 

40,507

 

 

 

42,066

 

 

 

45,665

 

 

 

45,172

 

 

 

33,817

 

 

 

55,491

 

Gain/(loss) on sale of real estate, net

 

 

(1,015

)

 

 

156,602

 

 

 

22,774

 

 

 

18,097

 

 

 

24,208

 

 

 

28,596

 

 

 

(14,706

)

Gain on sale of interests in unconsolidated
   joint ventures

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

1,758

 

 

 

—

 

Impairment of real estate assets

 

 

(991

)

 

 

(25,773

)

 

 

(3,814

)

 

 

(64,539

)

 

 

(1,700

)

 

 

(47,701

)

 

 

(14,594

)

Equity in loss of unconsolidated entities

 

 

(33,076

)

 

 

(202

)

 

 

(5,535

)

 

 

(2,327

)

 

 

(1,162

)

 

 

(2,161

)

 

 

(335

)

Interest and other income

 

 

11

 

 

 

1,083

 

 

 

48

 

 

 

530

 

 

 

7,624

 

 

 

934

 

 

 

1,986

 

Interest expense

 

 

(22,588

)

 

 

(26,128

)

 

 

(26,721

)

 

 

(28,976

)

 

 

(26,150

)

 

 

(24,916

)

 

 

(22,742

)

(Loss)/income before taxes

 

 

(66,962

)

 

 

93,600

 

 

 

(26,311

)

 

 

(95,006

)

 

 

(11,071

)

 

 

(49,655

)

 

 

(72,175

)

(Provision)/benefit from taxes

 

 

(25

)

 

 

1

 

 

 

(38

)

 

 

(298

)

 

 

138

 

 

 

(37

)

 

 

(226

)

Net (loss)/income

 

 

(66,987

)

 

 

93,601

 

 

 

(26,349

)

 

 

(95,304

)

 

 

(10,933

)

 

 

(49,692

)

 

 

(72,401

)

Net loss/(income) attributable to non-controlling interests

 

 

14,782

 

 

 

(20,655

)

 

 

5,815

 

 

 

22,464

 

 

 

3,213

 

 

 

15,311

 

 

 

22,348

 

Net (loss)/income attributable to Seritage

 

$

(52,205

)

 

$

72,946

 

 

$

(20,534

)

 

$

(72,840

)

 

$

(7,720

)

 

$

(34,381

)

 

$

(50,053

)

Preferred dividends

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

Net (loss)/income attributable to Seritage common shareholders

 

$

(53,430

)

 

$

71,721

 

 

$

(21,759

)

 

$

(74,065

)

 

$

(8,945

)

 

$

(35,606

)

 

$

(51,278

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss)/income per share attributable to Seritage Class A
   common shareholders - Basic

 

$

(1.22

)

 

$

1.64

 

 

$

(0.50

)

 

$

(1.73

)

 

$

(0.23

)

 

$

(0.92

)

 

$

(1.33

)

Net (loss)/income per share attributable to Seritage Class A
   common shareholders - Diluted

 

$

(1.22

)

 

$

1.64

 

 

$

(0.50

)

 

$

(1.73

)

 

$

(0.23

)

 

$

(0.92

)

 

$

(1.33

)

Weighted average Class A common shares
   outstanding - Basic

 

 

43,634

 

 

 

43,632

 

 

 

43,631

 

 

 

42,772

 

 

 

39,477

 

 

 

38,675

 

 

 

38,645

 

Weighted average Class A common shares
   outstanding - Diluted

 

 

43,634

 

 

 

43,632

 

 

 

43,631

 

 

 

42,772

 

 

 

39,477

 

 

 

38,675

 

 

 

38,645

 

 

 


Total Net Operating Income

March 31, 2022

(in thousands)

 

 

 

 

Three Months Ended

 

NOI and Total NOI

 

 

March 31, 2022

 

 

December 31, 2021

 

 

September 30, 2021

 

 

June 30, 2021

 

 

March 31, 2021

 

 

December 31, 2020

 

 

September 30, 2020

 

Net (loss)/income

 

 

$

(66,987

)

 

$

93,601

 

 

$

(26,349

)

 

$

(95,304

)

 

$

(10,933

)

 

$

(49,692

)

 

$

(72,401

)

Termination fee income

 

 

 

(277

)

 

 

(388

)

 

 

(379

)

 

 

—

 

 

 

(2,611

)

 

 

(1,314

)

 

 

(5,300

)

Management and other fee (income)

 

 

 

(1,821

)

 

 

(434

)

 

 

(184

)

 

 

(279

)

 

 

(135

)

 

 

(174

)

 

 

259

 

Depreciation and amortization

 

 

 

11,934

 

 

 

11,570

 

 

 

13,159

 

 

 

13,328

 

 

 

13,142

 

 

 

14,551

 

 

 

23,647

 

General and administrative expenses

 

 

 

9,092

 

 

 

9,947

 

 

 

8,780

 

 

 

11,990

 

 

 

11,232

 

 

 

(418

)

 

 

11,203

 

Equity in loss of unconsolidated entities

 

 

 

33,076

 

 

 

202

 

 

 

5,535

 

 

 

2,327

 

 

 

1,162

 

 

 

2,161

 

 

 

335

 

Gain on sale of interests in unconsolidated
   entities

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(1,758

)

 

 

—

 

(Gain)/loss on sale of real estate, net

 

 

 

1,015

 

 

 

(156,602

)

 

 

(22,774

)

 

 

(18,097

)

 

 

(24,208

)

 

 

(28,596

)

 

 

14,706

 

Impairment of real estate assets

 

 

 

991

 

 

 

25,773

 

 

 

3,814

 

 

 

64,539

 

 

 

1,700

 

 

 

47,701

 

 

 

14,594

 

Interest and other income

 

 

 

(11

)

 

 

(1,083

)

 

 

(48

)

 

 

(530

)

 

 

(7,624

)

 

 

(934

)

 

 

(1,986

)

Interest expense

 

 

 

22,588

 

 

 

26,128

 

 

 

26,721

 

 

 

28,976

 

 

 

26,150

 

 

 

24,916

 

 

 

22,742

 

Provision/(benefit) for income taxes

 

 

 

25

 

 

 

(2

)

 

 

38

 

 

 

298

 

 

 

(138

)

 

 

37

 

 

 

226

 

Straight-line rent/(expense)

 

 

 

(721

)

 

 

(236

)

 

 

(1,005

)

 

 

(1,238

)

 

 

210

 

 

 

1,362

 

 

 

(1,774

)

Above/below market rental (income)/expense

 

 

 

65

 

 

 

65

 

 

 

48

 

 

 

102

 

 

 

(39

)

 

 

(116

)

 

 

(1,541

)

NOI

 

 

$

8,969

 

 

$

8,541

 

 

$

7,356

 

 

$

6,112

 

 

$

7,908

 

 

$

7,726

 

 

$

4,710

 

Unconsolidated entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income of unconsolidated entities

 

 

$

1,846

 

 

$

2,193

 

 

$

666

 

 

$

1,646

 

 

$

2,437

 

 

$

1,825

 

 

$

1,481

 

Straight-line rent/(expense)

 

 

 

(328

)

 

 

(309

)

 

 

(272

)

 

 

(168

)

 

 

(137

)

 

 

(274

)

 

 

(136

)

Above/below market rental (income)/expense

 

 

 

6

 

 

 

12

 

 

 

181

 

 

 

(29

)

 

 

(33

)

 

 

(97

)

 

 

(76

)

Termination fee (income)/expense

 

 

 

—

 

 

 

19

 

 

 

144

 

 

 

(9

)

 

 

(742

)

 

 

(534

)

 

 

—

 

Total NOI

 

 

$

10,493

 

 

$

10,456

 

 

$

8,075

 

 

$

7,553

 

 

$

9,433

 

 

$

8,646

 

 

$

5,979

 

 

 


Additional Information

March 31, 2022

(in thousands)

 

 

 

As of

 

 

As of

 

Debt Summary

 

March 31, 2022

 

 

December 31, 2021

 

Term Loan Facility (drawn / undrawn)

 

$1,440,000 / 400,000

 

 

$1,440,000 / 400,000

 

Interest rate / undrawn rate

 

7.00% / 1.00%

 

 

7.00% / 1.00%

 

Maturity

 

July 2023

 

 

July 2023

 

 

 

 

 

 

 

 

Prepaid Expenses, Deferred Expenses and Other Assets

 

March 31, 2022

 

 

December 31, 2021

 

Deferred expenses

 

$

20,948

 

 

$

20,780

 

Right of Use Asset

 

 

16,787

 

 

 

16,990

 

Other assets

 

 

11,940

 

 

 

9,826

 

Prepaid insurance

 

 

3,578

 

 

 

6,156

 

FF&E

 

 

1,808

 

 

 

2,055

 

Other prepaid expenses

 

 

3,155

 

 

 

4,169

 

Prepaid real estate taxes

 

 

2,612

 

 

 

1,807

 

Total prepaid expenses, deferred expenses and other assets

 

$

60,828

 

 

$

61,783

 

 

 


Additional Information

March 31, 2022

(in thousands)

 

 

 

March 31, 2022

 

 

December 31, 2021

 

Accounts payable and accrued expenses

 

$

34,155

 

 

$

36,022

 

Accrued development expenditures

 

 

19,967

 

 

 

27,198

 

Accrued real estate taxes

 

 

11,508

 

 

 

11,751

 

Below-market leases

 

 

3,573

 

 

 

3,656

 

Environmental reserve

 

 

9,477

 

 

 

9,477

 

Lease liability

 

 

6,390

 

 

 

6,543

 

Prepaid rental income

 

 

5,947

 

 

 

6,478

 

Accrued interest

 

 

4,480

 

 

 

4,978

 

Deferred maintenance

 

 

1,722

 

 

 

1,722

 

Common and preferred dividends and OP
   Unit distributions payable

 

 

1,554

 

 

 

1,554

 

 

 

 

 

 

 

 

Total accounts payable, accrued expenses and
   other liabilities

 

$

98,773

 

 

$

109,379

 

 

 

 


Additional Information (cont’d)

March 31, 2022

(in thousands, except per share amounts)

 

 

 

Three Months Ended March 31,

 

Rental Revenue Detail

 

2022

 

 

2021

 

Revenue

 

 

 

 

 

 

Rental income

 

$

23,979

 

 

$

21,539

 

Tenant reimbursements

 

 

4,828

 

 

 

6,996

 

Termination income

 

 

277

 

 

 

2,611

 

      Total

 

$

29,084

 

 

$

31,146

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2022

 

 

2021

 

Select Non-Cash Items

 

 

 

 

 

 

Straight-line rental income

 

 

 

 

 

 

Wholly-owned

 

$

721

 

 

$

(210

)

Joint ventures

 

 

328

 

 

 

137

 

Total

 

$

1,049

 

 

$

(73

)

 

 

 

 

 

 

 

Net amortization of above/below market
   rental income/expense

 

 

 

 

 

 

Wholly-owned

 

$

(65

)

 

$

39

 

Joint ventures

 

 

(6

)

 

 

33

 

Total

 

$

(71

)

 

$

72

 

 

 

 

 

 

 

 

Amortization of deferred financing costs

 

$

(105

)

 

$

(106

)

Share-based compensation expense

 

 

425

 

 

 

911

 

 

 

 


SNO Lease Summary

 

Multi-Tenant Retail

The table below provides a summary of all multi-tenant Retail signed leases as of March 31, 2022, including unconsolidated entities at the Company’s proportional share:

 

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

Leased

 

 

% of Total

 

 

Gross Annual Base

 

 

% of

 

 

Gross Annual

 

Tenant

 

Leases

 

 

GLA

 

 

Leasable GLA

 

 

Rent ("ABR")

 

 

Total ABR

 

 

Rent PSF ("ABR PSF")

 

In-place retail leases

 

 

149

 

 

 

3,919

 

 

 

72.3

%

 

$

67,369

 

 

 

88.6

%

 

$

17.19

 

SNO retail leases (1)

 

 

21

 

 

 

563

 

 

 

10.4

%

 

 

8,648

 

 

 

11.4

%

 

 

15.35

 

Total retail leases

 

 

170

 

 

 

4,482

 

 

 

82.7

%

 

$

76,017

 

 

 

100.0

%

 

$

16.96

 

(1) SNO = signed not yet opened leases.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands except number of leases and PSF data)

 

Number of

 

 

 

 

 

 

 

 

Annual

 

 

 

 

SNO Leases

 

 

GLA

 

 

ABR

 

 

Rent PSF

 

 

As of December 31, 2021

 

 

25

 

 

 

566

 

 

$

9,445

 

 

$

16.68

 

 

Opened

 

 

(8

)

 

 

(129

)

 

 

(2,373

)

 

 

18.37

 

 

Signed

 

 

3

 

 

 

123

 

 

 

1,444

 

 

 

11.75

 

 

Asset Category Changes (1)

 

 

1

 

 

 

3

 

 

 

132

 

 

 

38.00

 

 

As of March 31, 2022

 

 

21

 

 

 

563

 

 

$

8,648

 

 

$

15.35

 

 

(1) Represents SRG assets that were moved into the MT Retail category during the first quarter of 2022.

 

 

 

Premier Mixed-Use

The table below provides a summary of all signed leases at Premier assets as of March 31, 2022, including unconsolidated entities at the Company’s proportional share:

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

Leased

 

 

% of Total

 

 

Gross Annual Base

 

 

% of

 

 

Gross Annual

 

Tenant

 

Leases

 

 

GLA

 

 

Leasable GLA

 

 

Rent ("ABR")

 

 

Total ABR

 

 

Rent PSF ("ABR PSF")

 

In-place retail leases

 

 

18

 

 

 

76

 

 

 

16.9

%

 

$

4,515

 

 

 

23.6

%

 

$

59.23

 

SNO retail leases (1)

 

 

23

 

 

 

107

 

 

 

23.7

%

 

 

8,373

 

 

 

43.8

%

 

 

78.62

 

SNO office\ leases (1)

 

 

3

 

 

 

106

 

 

 

23.7

%

 

 

6,218

 

 

 

32.6

%

 

 

58.46

 

Total retail leases

 

 

44

 

 

 

289

 

 

 

64.3

%

 

$

19,106

 

 

 

100.0

%

 

$

66.09

 

(1) SNO = signed not yet opened leases.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands except number of leases and PSF data)

 

Number of

 

 

 

 

 

 

 

 

Annual

 

 

 

SNO Leases

 

 

GLA

 

 

ABR

 

 

Rent PSF

 

As of December 31, 2021

 

 

22

 

 

 

163

 

 

$

9,973

 

 

$

61.04

 

Opened

 

 

(3

)

 

 

(2

)

 

 

(195

)

 

 

81.22

 

Sold / Contributed to JVs / terminated

 

 

(1

)

 

 

(36

)

 

 

(1,002

)

 

 

28.00

 

Signed

 

 

8

 

 

 

88

 

 

 

5,815

 

 

 

66.33

 

As of March 31, 2022

 

 

26

 

 

 

213

 

 

$

14,591

 

 

$

68.55

 

 

 

 

 

 


Top Tenants

March 31, 2022

(rent in thousands)

 

The following table lists the top tenants in the portfolio as of March 31, 2022, based on signed leases and including Unconsolidated Properties presented at the Company’s proportional share:

 

 

Number of

 

 

Total

 

% of Total

 

Tenant

Leases

SF

 

Rent

 

Rent

Concepts / Brands

At Home

8

 

847,976

 

 

4,613

 

3.7%

 

Dick's Sporting Goods

12

 

780,970

 

 

12,512

 

10.0%

House of Sport

Burlington Stores

9

 

342,721

 

 

4,421

 

3.5%

 

Round One Entertainment

8

 

342,623

 

 

7,225

 

5.8%

 

Dave & Buster's

10

 

293,906

 

 

8,713

 

7.0%

 

Ross Dress For Less

11

 

243,771

 

 

2,960

 

2.4%

Ross Dress for Less, dd's Discounts

Nordstrom Rack

6

 

217,259

 

 

4,757

 

3.8%

 

TJX

9

 

184,116

 

 

2,356

 

1.9%

TJ Maxx, Marshalls, HomeGoods, HomeSense, Sierra Trading Post

Cinemark

4

 

166,393

 

 

4,916

 

3.9%

 

Vasa Fitness

3

 

163,912

 

 

1,928

 

1.5%

 

Floor & Décor

2

 

143,548

 

 

1,691

 

1.4%

 

The Dump

1

 

139,265

 

 

1,114

 

0.9%

 

Bed Bath & Beyond

6

 

137,738

 

 

2,489

 

2.0%

Bed Bath & Beyond, buybuy Baby, Cost Plus World Market, andThat!

Primark

3

 

134,065

 

 

3,169

 

2.5%

 

Hobby Lobby

2

 

111,302

 

 

934

 

0.7%

 

Aldi

5

 

107,204

 

 

1,184

 

0.9%

 

AMC

2

 

99,218

 

 

2,803

 

2.2%

 

Amazon

2

 

99,193

 

 

5,435

 

1.5%

 

Forman Mills

1

 

94,000

 

 

675

 

0.5%

 

Stock and Field

1

 

86,581

 

 

216

 

0.2%

 

Total

105

 

4,735,759

 

 

74,111

 

56.3%

 

 

 


Multi-tenant Retail

 

Consolidated Properties

 

 

 

 

 

 

 

Total

 

 

Leased

 

 

SNO

 

 

 

 

Outparcel

 

Land

 

 

Property Address

 

City

 

State

 

GLA (1)

 

 

SF (1)

 

 

SF (1)

 

 

Leased (1)

 

Opportunities

 

Acres

 

Significant Tenants (1)

12025 North 32nd Street

 

Phoenix

 

AZ

 

 

151,200

 

 

 

151,200

 

 

-

 

 

100.0%

 

-

 

11

 

At Home

575 Fletcher Parkway

 

El Cajon

 

CA

 

 

226,500

 

 

 

110,400

 

 

 

74,000

 

 

81.4%

 

2

 

20

 

Ashley Furniture, Bob's Discount Furniture, Burlington Stores, Extra Space Storage

1191 Galleria Boulevard

 

Roseville

 

CA

 

 

122,700

 

 

 

63,000

 

 

 

44,800

 

 

87.9%

 

-

 

7

 

Cinemark, Round One Entertainment

40710 Winchester Road

 

Temecula

 

CA

 

 

118,500

 

 

 

112,800

 

 

-

 

 

95.2%

 

-

 

10

 

Round One Entertainment, Dick's Sporting Goods

145 West Hillcrest Drive

 

Thousand Oaks

 

CA

 

 

172,000

 

 

 

113,700

 

 

-

 

 

66.1%

 

-

 

11

 

Dave & Busters, DSW, Nordstrom Rack

19563 Coastal Highway

 

Rehoboth Beach

 

DE

 

 

108,600

 

 

 

75,900

 

 

-

 

 

69.9%

 

1

 

13

 

andThat!, PetSmart, Aldi

1460 West 49th Street

 

Hialeah

 

FL

 

 

106,300

 

 

 

106,300

 

 

-

 

 

100.0%

 

-

 

9

 

Aldi, Bed Bath & Beyond, Ross Dress for Less, dd’s Discounts

10700 Biscayne Boulevard

 

North Miami

 

FL

 

 

129,300

 

 

 

129,300

 

 

-

 

 

100.0%

 

-

 

11

 

Aldi, Burlington Stores, Ross Dress for Less, Michaels Stores

3111 East Colonial Drive

 

Orlando

 

FL

 

 

105,300

 

 

 

94,300

 

 

 

2,500

 

 

91.9%

 

3

 

18

 

Floor & Décor, Aspen Dental

2300 Tyrone Boulevard North

 

St. Petersburg

 

FL

 

 

134,700

 

 

 

126,900

 

 

 

7,800

 

 

100.0%

 

-

 

15

 

Dick's Sporting Goods, Five Below, PetSmart, Verizon

2860 South Highland Avenue

 

Lombard

 

IL

 

 

139,300

 

 

 

139,300

 

 

-

 

 

100.0%

 

-

 

8

 

The Dump

7503 West Cermak Road

 

North Riverside

 

IL

 

 

214,700

 

 

 

69,900

 

 

 

113,700

 

 

85.5%

 

-

 

13

 

Round One Entertainment, Aldi, Blink Fitness, Amita Health

2500 Wabash Avenue

 

Springfield

 

IL

 

 

119,400

 

 

 

106,000

 

 

 

13,400

 

 

100.0%

 

-

 

5

 

Binny's Beverage Depot, Burlington Stores, Marshalls

4201 Coldwater Road

 

Ft. Wayne

 

IN

 

 

84,200

 

 

-

 

 

 

76,700

 

 

91.1%

 

1

 

19

 

Five Below, HomeGoods, Bob's Discount Furniture

101 West Lincoln Highway

 

Merrillville

 

IN

 

 

171,300

 

 

 

163,000

 

 

-

 

 

95.2%

 

-

 

9

 

At Home, Dollar Tree

200 Grossman Drive

 

Braintree

 

MA

 

 

85,100

 

 

 

47,600

 

 

 

37,500

 

 

100.0%

 

-

 

34

 

Nordstrom Rack, Ulta Beauty

1302 Bridford Parkway

 

Greensboro

 

NC

 

 

168,200

 

 

 

168,200

 

 

-

 

 

100.0%

 

-

 

16

 

Floor & Décor, Gabriel Brothers

4700 2nd Avenue

 

Kearney

 

NE

 

 

64,900

 

 

 

64,900

 

 

-

 

 

100.0%

 

2

 

8

 

Ross Dress for Less, Five Below, Marshall's

1500 South Willow Street

 

Manchester

 

NH

 

 

105,700

 

 

 

80,400

 

 

-

 

 

76.1%

 

-

 

11

 

Dick's Sporting Goods, Dave & Buster's

1640 Route 22

 

Watchung

 

NJ

 

 

122,600

 

 

 

117,100

 

 

-

 

 

95.5%

 

-

 

12

 

Cinemark, HomeGoods, Sierra Trading Post, Ulta Beauty, Chick-fil-A , City MD

4000 Jericho Turnpike

 

East Northport

 

NY

 

 

179,800

 

 

 

93,300

 

 

 

74,300

 

 

93.2%

 

-

 

18

 

24 Hour Fitness, AMC, At Home

200 Eastview Mall

 

Victor

 

NY

 

 

139,700

 

 

 

119,600

 

 

-

 

 

85.6%

 

2

 

14

 

Dick's House of Sport

4100 Belden Village Avenue Northwest

 

Canton

 

OH

 

 

192,300

 

 

 

116,300

 

 

 

12,000

 

 

66.7%

 

2

 

19

 

Dick's Sporting Goods, Dave & Busters

160 North Gulph Road

 

King of Prussia (2)

 

PA

 

 

208,700

 

 

 

174,500

 

 

 

34,200

 

 

100.0%

 

1

 

14

 

Dick's Sporting Goods, Primark, Outback Steakhouse, Yardhouse, Dave & Busters

3801B Clemson Boulevard

 

Anderson

 

SC

 

 

117,100

 

 

 

117,100

 

 

-

 

 

100.0%

 

-

 

12

 

Burlington Stores, Sportsman's Warehouse, Golds Gym

7801 Rivers Avenue

 

Charleston

 

SC

 

 

106,200

 

 

 

52,900

 

 

-

 

 

49.8%

 

-

 

15

 

Burlington Stores

4570 Poplar Avenue

 

Memphis

 

TN

 

 

112,700

 

 

 

101,200

 

 

-

 

 

89.8%

 

-

 

11

 

LA Fitness, Hopdoddy, Nordstrom Rack, Ulta Beauty

12625 North Interstate Highway 35

 

Austin

 

TX

 

 

52,700

 

 

 

45,000

 

 

-

 

 

85.4%

 

-

 

13

 

AMC

12605 North Gessner Road

 

Houston

 

TX

 

 

134,000

 

 

 

134,000

 

 

-

 

 

100.0%

 

-

 

11

 

At Home

201 Central Park Mall

 

San Antonio

 

TX

 

 

164,600

 

 

 

121,100

 

 

 

37,000

 

 

96.1%

 

1

 

17

 

Tru Fit, Bed Bath & Beyond, Buy Buy Baby

2010 North Main Street

 

Layton

 

UT

 

 

82,700

 

 

 

67,500

 

 

-

 

 

81.6%

 

-

 

7

 

Vasa Fitness

12000 Fair Oaks Mall

 

Fairfax

 

VA

 

 

212,700

 

 

 

154,400

 

 

-

 

 

72.6%

 

1

 

15

 

Dave & Busters, Dick's Sporting Goods

4588 Virginia Beach Boulevard

 

Virginia Beach

 

VA

 

 

132,000

 

 

 

132,000

 

 

-

 

 

100.0%

 

-

 

15

 

DSW, The Fresh Market, Nordstrom Rack, Smokey Bones

141 West Lee Highway

 

Warrenton

 

VA

 

 

71,300

 

 

 

62,200

 

 

-

 

 

87.2%

 

-

 

9

 

HomeGoods, Ulta, Five Below

5200 South 76th Street

 

Greendale

 

WI

 

 

217,600

 

 

 

133,700

 

 

-

 

 

61.4%

 

1

 

19

 

Dick's Sporting Goods, Round One Entertainment, TJ Maxx

5261 Arlington Avenue

 

Riverside - Retail

 

CA

 

 

33,200

 

 

 

12,200

 

 

 

21,000

 

 

100.0%

 

-

 

5

 

Bank of America, Aldi

1209 Plaza Drive

 

West Covina - Retail

 

CA

 

 

11,000

 

 

-

 

 

 

11,000

 

 

100.0%

 

-

 

7

 

VinFast

27001 U.S. 19 North

 

Clearwater

 

FL

 

 

215,200

 

 

 

75,500

 

 

-

 

 

35.1%

 

-

 

14

 

Whole Foods, Nordstrom Rack

1425 Central Avenue

 

Albany

 

NY

 

 

277,900

 

 

 

56,100

 

 

 

3,500

 

 

21.4%

 

-

 

21

 

Whole Foods, Ethan Allen

53 West Towne Mall

 

Madison

 

WI

 

 

110,600

 

 

 

110,600

 

 

-

 

 

100.0%

 

2

 

17

 

Dave & Busters, Total Wine & More, Hobby Lobby

Total

 

 

 

 

 

 

5,422,500

 

 

 

3,919,400

 

 

 

563,400

 

 

82.7%

 

19

 

533

 

 

 

(1)Based on signed leases as of March 31, 2022; GLA presented at the Company’s proportional share

(2)Property is subject to a ground lease

 


Residential

 

Consolidated Properties

 

 

 

 

 

 

Land

 

Auxiliary

 

 

Auxiliary

 

 

Available To Lease

 

 

 

Property Address

 

City

 

State

 

Acres

 

Leased SF (1)

 

 

SNO SF (1)

 

 

Auxiliary GLA (1)

 

 

Significant Tenants (1)

7780 W Arrowhead Towne Center

 

Glendale

 

AZ

 

9

 

-

 

 

-

 

 

-

 

 

n/a

6515 East Southern Avenue

 

Mesa

 

AZ

 

5

 

 

16,800

 

 

-

 

 

-

 

 

Carvana

7611 West Thomas Road

 

Phoenix

 

AZ

 

5

 

-

 

 

-

 

 

-

 

 

n/a

5900 Sunrise Mall

 

Citrus Heights

 

CA

 

21

 

-

 

 

-

 

 

-

 

 

n/a

5901 Florin Road

 

Florin

 

CA

 

20

 

-

 

 

-

 

 

-

 

 

n/a

72880 Highway 111

 

Palm Desert

 

CA

 

7

 

-

 

 

-

 

 

-

 

 

n/a

5261 Arlington Avenue

 

Riverside - Resi

 

CA

 

14

 

-

 

 

-

 

 

-

 

 

n/a

3001 Iowa Avenue

 

Riverside

 

CA

 

13

 

 

38,100

 

 

-

 

 

 

94,500

 

 

Jack in the Box, Stater Brothers

100 Inland Center

 

San Bernardino

 

CA

 

20

 

-

 

 

-

 

 

-

 

 

n/a

1209 Plaza Drive

 

West Covina - Resi

 

CA

 

8

 

-

 

 

-

 

 

-

 

 

n/a

850 Hartford Turnpike

 

Waterford

 

CT

 

11

 

-

 

 

-

 

 

-

 

 

n/a

4125 Cleveland Avenue

 

Ft. Myers

 

FL

 

12

 

-

 

 

-

 

 

-

 

 

n/a

1675 West 49th Street

 

Hialeah

 

FL

 

15

 

-

 

 

 

7,400

 

 

 

137,800

 

 

Panera Bread

3800 US Highway 98 North

 

Lakeland

 

FL

 

12

 

-

 

 

-

 

 

-

 

 

n/a

20701 Southwest 112th Avenue

 

Miami

 

FL

 

15

 

-

 

 

-

 

 

-

 

 

n/a

8000 West Broward Boulevard

 

Plantation

 

FL

 

18

 

-

 

 

 

76,700

 

 

 

107,700

 

 

GameTime, Powerhouse Gym

3340 Mall Loop Drive

 

Joliet

 

IL

 

17

 

-

 

 

-

 

 

-

 

 

n/a

3207 Solomons Island Road

 

Edgewater

 

MD

 

14

 

-

 

 

-

 

 

-

 

 

n/a

15700 Emerald Way

 

Bowie

 

MD

 

11

 

-

 

 

-

 

 

-

 

 

n/a

14250 Buck Hill Road

 

Burnsville

 

MN

 

15

 

-

 

 

-

 

 

-

 

 

n/a

3001 White Bear Avenue North

 

Maplewood

 

MN

 

14

 

-

 

 

-

 

 

-

 

 

n/a

425 Rice Street

 

St. Paul

 

MN

 

17

 

 

100

 

 

-

 

 

-

 

 

n/a

310 Daniel Webster Highway

 

Nashua

 

NH

 

12

 

-

 

 

-

 

 

-

 

 

n/a

6950 West 130th Street

 

Middleburg Heights

 

OH

 

19

 

 

35,800

 

 

-

 

 

-

 

 

Carvana

7875 Johnnycake Ridge Road

 

Mentor

 

OH

 

20

 

-

 

 

-

 

 

-

 

 

n/a

1180 Southeast 82nd Avenue

 

Happy Valley

 

OR

 

12

 

 

45,000

 

 

-

 

 

 

99,300

 

 

Dick's Sporting Goods

2800 North Germantown Parkway

 

Cordova

 

TN

 

12

 

-

 

 

-

 

 

-

 

 

n/a

300 Baybrook Mall

 

Friendswood

 

TX

 

13

 

-

 

 

-

 

 

-

 

 

n/a

4000 North Shepherd

 

Houston

 

TX

 

12

 

-

 

 

-

 

 

-

 

 

n/a

6301 Northwest Loop 410

 

Ingram

 

TX

 

12

 

-

 

 

-

 

 

-

 

 

n/a

2501 Irving Mall

 

Irving

 

TX

 

18

 

 

7,500

 

 

 

5,000

 

 

-

 

 

CareNow, Chick-fil-A

Total

 

 

 

 

 

423

 

 

143,300

 

 

 

89,100

 

 

 

439,300

 

 

 

 

(1)Based on signed leases as of March 31, 2022; GLA presented at the Company’s proportional share

 


Residential

 

Joint Ventures

 

Brookfield Retail Partners (formerly GGP, Inc.) Joint Venture Properties

 

 

 

 

 

 

 

 

 

 

Land

 

Auxiliary

 

 

Auxiliary

 

 

Available To Lease

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

Acres

 

Leased SF (1)

 

 

SNO SF (1)

 

 

Auxiliary GLA (1)

 

Significant Tenants (1)

Alderwood

 

Lynnwood

 

WA

 

GGP I JV

 

12

 

 

4,600

 

 

 

20,100

 

 

-

 

Dave & Busters, Cheesecake Factory

Total

 

 

 

 

 

 

 

12

 

 

4,600

 

 

 

20,100

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

Land

 

Auxiliary

 

 

Auxiliary

 

 

Available To Lease

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

Acres

 

Leased SF (1)

 

 

SNO SF (1)

 

 

Auxiliary GLA (1)

 

Significant Tenants (1)

Stonebriar Centre

 

Frisco

 

TX

 

GGP I JV

 

11

 

-

 

 

-

 

 

-

 

n/a

Total

 

 

 

 

 

 

 

11

 

-

 

 

-

 

 

-

 

 

 

(1)Based on signed leases as of March 31, 2022; GLA presented at the Company’s proportional share

 


Premier Mixed-Use Properties

 

Consolidated Properties

 

 

 

 

 

 

Total

 

 

Leased

 

 

SNO

 

 

 

 

 

Land

 

 

Property Address

 

City

 

State

 

GLA (1)

 

 

SF (1)

 

 

SF (1)

 

 

Leased (1)

 

 

Acres

 

Site Opportunities

19505 Biscayne Boulevard

 

Aventura

 

FL

 

 

215,400

 

 

-

 

 

 

135,100

 

 

 

62.7

%

 

13

 

Retail, Office, Medical Office

5900 Glades Road

 

Boca Raton

 

FL

 

 

4,200

 

 

 

4,200

 

 

-

 

 

 

100.0

%

 

19

 

Retail

195 North Broadway

 

Hicksville

 

NY

 

 

57,900

 

 

 

22,100

 

 

-

 

 

 

38.2

%

 

30

 

Retail

13131 Preston Road

 

Dallas

 

TX

 

-

 

 

-

 

 

-

 

 

 

0.0

%

 

23

 

Residential, Retail, Office

2200 148th Avenue Northeast

 

Redmond

 

WA

 

 

7,500

 

 

 

7,500

 

 

-

 

 

 

100.0

%

 

15

 

Residential, Retail, Office

Total

 

 

 

 

 

 

285,000

 

 

 

33,800

 

 

 

135,100

 

 

 

59.3

%

 

100

 

 

 

 

Joint Ventures

Invesco Real Estate Joint Venture Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

Leased

 

 

SNO

 

 

 

 

Land

 

 

Property Address

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

SF (1)

 

 

SF (1)

 

 

Leased (1)

 

Acres

 

Site Opportunities

302 Colorado Ave

 

Santa Monica

 

CA

 

Mark 302 JV

 

 

51,500

 

 

-

 

 

-

 

 

0.0%

 

3

 

Residential, Retail, Office

4575 La Jolla Village Dr

 

San Diego

 

CA

 

UTC JV

 

 

113,100

 

 

 

21,200

 

 

 

77,800

 

 

87.5%

 

13

 

Life Sciences / Office, Retail, Residential

Total

 

 

 

 

 

 

 

 

164,600

 

 

 

21,200

 

 

 

77,800

 

 

60.1%

 

16

 

 

 

(1)Based on signed leases as of March 31, 2022; GLA presented at the Company’s proportional share

 


Other Unconsolidated Entities

Other Joint Ventures

 

Brookfield Retail Partners (formerly GGP, Inc.) Joint Venture Properties

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

Leased

 

 

SNO

 

 

 

 

Land

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

SF (1)

 

 

SF (1)

 

 

Leased (1)

 

Acres

 

Significant Tenants (1)

Altamonte Mall

 

Altamonte Springs

 

FL

 

GGP II JV

 

 

62,800

 

 

-

 

 

-

 

 

0.0%

 

17

 

n/a

Coastland Center

 

Naples

 

FL

 

GGP II JV

 

 

33,700

 

 

 

29,700

 

 

 

4,000

 

 

100.0%

 

12

 

CMX Cinebistro, Uncle Julio’s

Willowbrook Mall

 

Wayne

 

NJ

 

GGP II JV

 

 

140,500

 

 

 

50,200

 

 

 

52,500

 

 

73.1%

 

41

 

Cinemark, Dave & Busters, Yardhouse, BJ's Wholesale

Natick Collection

 

Natick (2)

 

MA

 

GGP I JV

 

 

95,400

 

 

 

44,300

 

 

-

 

 

46.4%

 

2

 

Dave & Busters, Open World Entertainment

Total

 

 

 

 

 

 

 

 

332,400

 

 

 

124,200

 

 

 

56,500

 

 

54.4%

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Simon Joint Venture Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

Leased

 

 

SNO

 

 

 

 

Land

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

SF (1)

 

 

SF (1)

 

 

Leased (1)

 

Acres

 

Significant Tenants (1)

Santa Rosa Plaza

 

Santa Rosa

 

CA

 

Simon JV

 

 

82,700

 

 

-

 

 

-

 

 

0.0%

 

7

 

n/a

Briarwood

 

Ann Arbor

 

MI

 

Simon JV

 

 

85,300

 

 

-

 

 

-

 

 

0.0%

 

15

 

n/a

The Shops at Nanuet

 

Nanuet

 

NY

 

Simon JV

 

 

110,700

 

 

-

 

 

-

 

 

0.0%

 

14

 

n/a

Woodland Hills Mall

 

Tulsa

 

OK

 

Simon JV

 

 

75,100

 

 

-

 

 

-

 

 

0.0%

 

12

 

n/a

Barton Creek Square

 

Austin

 

TX

 

Simon JV

 

 

82,300

 

 

-

 

 

-

 

 

0.0%

 

16

 

n/a

Total

 

 

 

 

 

 

 

 

436,100

 

 

-

 

 

-

 

 

0.0%

 

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Macerich Joint Venture Properties

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

Leased

 

 

SNO

 

 

 

 

Land

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

SF (1)

 

 

SF (1)

 

 

Leased (1)

 

Acres

 

Significant Tenants (1)

Chandler Fashion Center

 

Chandler

 

AZ

 

Macerich JV

 

 

69,700

 

 

 

5,000

 

 

 

32,000

 

 

53.1%

 

10

 

Firestone

Los Cerritos Center

 

Cerritos

 

CA

 

Macerich JV

 

 

138,800

 

 

-

 

 

-

 

 

0.0%

 

20

 

n/a

Vintage Faire Mall

 

Modesto

 

CA

 

Macerich JV

 

 

60,200

 

 

 

22,900

 

 

 

17,300

 

 

66.8%

 

12

 

Dave & Busters, Dick's Sporting Goods

Danbury Fair

 

Danbury

 

CT

 

Macerich JV

 

 

89,300

 

 

 

35,000

 

 

-

 

 

39.2%

 

12

 

Primark

Deptford Mall

 

Deptford

 

NJ

 

Macerich JV

 

 

95,900

 

 

 

74,600

 

 

-

 

 

77.8%

 

14

 

Dick's Sporting Goods, Round One Entertainment, Crunch Fitness

Freehold Raceway Mall

 

Freehold

 

NJ

 

Macerich JV

 

 

69,400

 

 

 

33,300

 

 

-

 

 

48.0%

 

10

 

Primark

Washington Square Mall

 

Portland

 

OR

 

Macerich JV

 

 

110,000

 

 

-

 

 

-

 

 

0.0%

 

4

 

n/a

Total

 

 

 

 

 

 

 

 

633,300

 

 

 

170,800

 

 

 

49,300

 

 

34.8%

 

82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

Leased

 

 

SNO

 

 

 

 

Land

 

 

Property Address

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

SF (1)

 

 

SF (1)

 

 

Leased (1)

 

Acres

 

Significant Tenants (1)

1445 New Britain Ave

 

West Hartford

 

CT

 

West Hartford JV

 

 

81,800

 

 

 

58,700

 

 

 

1,900

 

 

74.1%

 

15

 

buybuy Baby, REI, Cost Plus World Market, Shake Shack, Saks OFF 5th

126 Shawan Road

 

Cockeysville

 

MD

 

Cockeysville JV

 

 

80,100

 

 

 

65,600

 

 

-

 

 

81.9%

 

12

 

HomeGoods, Michaels Stores, OneLife Fitness, Ashley Furniture

12625 North Interstate Highway 35

 

Austin

 

TX

 

RD Development JV

 

-

 

 

-

 

 

-

 

 

0.0%

 

11

 

n/a

5901 Duke Street

 

Alexandria

 

VA

 

Foulger Pratt/ Howard Hughes

 

-

 

 

-

 

 

-

 

 

0.0%

 

41

 

n/a

20700 South Avalon Boulevard

 

Carson

 

CA

 

Carson Investment

 

 

36,400

 

 

 

21,900

 

 

-

 

 

60.2%

 

13

 

Burlington Stores, Chipotle, Ross Dress for Less

Total

 

 

 

 

 

 

 

 

198,300

 

 

 

146,200

 

 

 

1,900

 

 

74.7%

 

92

 

 

(1)Based on signed leases as of March 31, 2022; GLA presented at the Company’s proportional share

(2) Property is subject to a ground lease

 


Non-core Properties

 

Consolidated Properties

 

 

 

 

 

 

 

 

Total

 

 

Leased

 

 

SNO

 

 

 

 

Land

 

 

Property Address

 

City

 

State

 

 

GLA (1)

 

 

SF (1)

 

 

SF (1)

 

 

Leased (1)

 

Acres

 

Significant Tenants (1)

700 East Northern Lights Boulevard

 

Anchorage

 

AK

 

 

 

158,500

 

 

 

134,000

 

 

-

 

 

84.5%

 

18

 

Guitar Center, Nordstrom Rack, Planet Fitness, Safeway

3930 McCain Boulevard

 

North Little Rock

 

AR

 

 

 

177,100

 

 

 

13,000

 

 

-

 

 

7.3%

 

15

 

Aspen Dental, Longhorn Steakhouse

2250 El Mercado Loop

 

Sierra Vista

 

AZ

 

 

 

94,700

 

 

-

 

 

-

 

 

0.0%

 

7

 

n/a

5950 East Broadway Boulevard

 

Tucson

 

AZ

 

 

 

218,800

 

 

 

50,600

 

 

-

 

 

23.1%

 

20

 

Round One Entertainment

3150 South 4th Avenue

 

Yuma

 

AZ

 

 

 

90,400

 

 

-

 

 

-

 

 

0.0%

 

15

 

n/a

42126 Big Bear Boulevard

 

Big Bear Lake

 

CA

 

 

 

80,000

 

 

 

4,000

 

 

-

 

 

5.0%

 

7

 

Subway, Wells Fargo Bank

3751 South Dogwood Road

 

El Centro

 

CA

 

 

 

139,700

 

 

 

9,700

 

 

-

 

 

6.9%

 

13

 

n/a

3636 North Blackstone Avenue

 

Fresno

 

CA

 

 

 

216,600

 

 

 

43,400

 

 

-

 

 

20.0%

 

13

 

Ross Dress for Less, dd's Discounts

1011 West Olive Avenue

 

Merced

 

CA

 

 

 

98,200

 

 

-

 

 

 

5,600

 

 

5.7%

 

9

 

Chilis

1855 Main Street

 

Ramona

 

CA

 

 

 

107,500

 

 

 

14,700

 

 

-

 

 

13.7%

 

11

 

Dollar Tree

1700 North Main Street

 

Salinas

 

CA

 

 

 

136,200

 

 

-

 

 

 

35,500

 

 

26.1%

 

10

 

Burlington, Raising Cane's

2180 Tully Road

 

San Jose

 

CA

 

 

 

262,500

 

 

-

 

 

-

 

 

0.0%

 

22

 

n/a

200 Town Center East

 

Santa Maria

 

CA

 

 

 

108,600

 

 

-

 

 

-

 

 

0.0%

 

7

 

n/a

3295 East Main Street

 

Ventura

 

CA

 

 

 

178,600

 

 

-

 

 

-

 

 

0.0%

 

2

 

n/a

100 Westminster Mall

 

Westminster

 

CA

 

 

 

197,900

 

 

-

 

 

-

 

 

0.0%

 

14

 

n/a

10785 West Colfax Avenue

 

Lakewood

 

CO

 

 

 

153,000

 

 

-

 

 

-

 

 

0.0%

 

8

 

n/a

1400 East 104th Avenue

 

Thornton

 

CO

 

 

 

203,100

 

 

 

61,700

 

 

-

 

 

30.4%

 

23

 

Vasa Fitness

1625 Northwest 107th Avenue

 

Doral

 

FL

 

 

 

212,900

 

 

-

 

 

-

 

 

0.0%

 

13

 

n/a

3100 Southwest College Road

 

Ocala

 

FL

 

 

 

146,200

 

 

-

 

 

-

 

 

0.0%

 

11

 

n/a

733 North Highway 231

 

Panama City

 

FL

 

 

 

139,300

 

 

-

 

 

-

 

 

0.0%

 

15

 

n/a

7171 North Davis Highway

 

Pensacola

 

FL

 

 

 

7,200

 

 

 

7,200

 

 

-

 

 

100.0%

 

14

 

Bubba's 33

8201 South Tamiami Trail

 

Sarasota

 

FL

 

 

 

212,400

 

 

-

 

 

-

 

 

0.0%

 

15

 

n/a

4600 1st Avenue Northeast

 

Cedar Rapids

 

IA

 

 

 

146,000

 

 

-

 

 

-

 

 

0.0%

 

12

 

n/a

1405 South Grand Avenue

 

Charles City

 

IA

 

 

 

96,600

 

 

-

 

 

-

 

 

0.0%

 

11

 

n/a

2307 Superior Street

 

Webster City

 

IA

 

 

 

40,800

 

 

-

 

 

-

 

 

0.0%

 

4

 

n/a

5050 South Kedzie Avenue

 

Chicago

 

IL

 

 

 

120,700

 

 

 

17,200

 

 

-

 

 

14.3%

 

9

 

Chuck E Cheese

3231 Chicago Road

 

Steger

 

IL

 

 

 

87,400

 

 

-

 

 

-

 

 

0.0%

 

3

 

n/a

3101 Northview Drive

 

Elkhart

 

IN

 

 

 

86,600

 

 

 

86,600

 

 

-

 

 

100.0%

 

8

 

n/a

3010 Fort Campbell Boulevard

 

Hopkinsville

 

KY

 

 

 

85,100

 

 

 

64,600

 

 

-

 

 

75.9%

 

13

 

Bargain Hunt, Farmer's Furniture, Harbor Freight

5101 Hinkleville Road

 

Paducah

 

KY

 

 

 

97,300

 

 

 

64,400

 

 

-

 

 

66.2%

 

9

 

Burlington Stores, Ross Dress for Less

5715 Johnston Street

 

Lafayette

 

LA

 

 

 

194,900

 

 

-

 

 

-

 

 

0.0%

 

16

 

n/a

1325 Broadway

 

Saugus

 

MA

 

 

 

210,700

 

 

-

 

 

-

 

 

0.0%

 

15

 

n/a

417 Main Street

 

Madawaska

 

ME

 

 

 

49,700

 

 

-

 

 

-

 

 

0.0%

 

2

 

n/a

1560 US 31 South

 

Manistee

 

MI

 

 

 

94,700

 

 

-

 

 

-

 

 

0.0%

 

12

 

n/a

32123 Gratiot Avenue

 

Roseville

 

MI

 

 

 

364,600

 

 

 

154,600

 

 

-

 

 

42.4%

 

20

 

At Home, Hobby Lobby

2760 I-75 Business Spur

 

Sault Ste. Marie

 

MI

 

 

 

92,700

 

 

-

 

 

-

 

 

0.0%

 

5

 

n/a

3100 Washtenaw Road

 

Ypsilanti

 

MI

 

 

 

91,700

 

 

 

91,700

 

 

-

 

 

100.0%

 

11

 

At Home

1 Flower Valley Shopping Center

 

Florissant

 

MO

 

 

 

119,000

 

 

 

4,300

 

 

-

 

 

3.6%

 

11

 

n/a

3700 South Campbell Avenue

 

Springfield

 

MO

 

 

 

112,900

 

 

 

112,900

 

 

-

 

 

100.0%

 

8

 

At Home

2308 Highway 45 North

 

Columbus

 

MS

 

 

 

117,100

 

 

-

 

 

-

 

 

0.0%

 

15

 

n/a

50 Fox Run Road

 

Portsmouth

 

NH

 

 

 

127,100

 

 

-

 

 

-

 

 

0.0%

 

13

 

n/a

77 Rockingham Park Boulevard

 

Salem

 

NH

 

 

 

251,600

 

 

 

123,800

 

 

-

 

 

49.2%

 

12

 

Cinemark, Dick's Sporting Goods

4000 Meadows Lane

 

Las Vegas

 

NV

 

 

 

130,300

 

 

 

42,500

 

 

-

 

 

32.6%

 

11

 

Round One Entertainment

5400 Meadowood Mall Circle

 

Reno

 

NV

 

 

 

162,700

 

 

 

41,300

 

 

-

 

 

25.4%

 

3

 

Round One Entertainment

4155 State Route 31

 

Clay

 

NY

 

 

 

146,500

 

 

-

 

 

-

 

 

0.0%

 

11

 

n/a

2801 West State Street

 

Olean

 

NY

 

 

 

120,700

 

 

 

55,400

 

 

-

 

 

45.9%

 

13

 

Marshall's, Ollie's Bargain Hunt

317 Greece Ridge Center Drive

 

Rochester

 

NY

 

 

 

128,500

 

 

-

 

 

-

 

 

0.0%

 

14

 

n/a

171 Delaware Avenue

 

Sidney

 

NY

 

 

 

94,400

 

 

-

 

 

-

 

 

0.0%

 

19

 

n/a

600 Lee Boulevard

 

Yorktown Heights

 

NY

 

 

 

160,000

 

 

 

38,500

 

 

-

 

 

24.1%

 

12

 

24 Hour Fitness

2700 Miamisburg Centerville Road

 

Dayton

 

OH

 

 

 

180,200

 

 

 

13,400

 

 

-

 

 

7.4%

 

22

 

Outback Steakhouse

3408 West Central Avenue

 

Toledo

 

OH

 

 

 

218,700

 

 

-

 

 

-

 

 

0.0%

 

11

 

n/a

4400 South Western Avenue

 

Oklahoma City

 

OK

 

 

 

223,700

 

 

 

50,300

 

 

-

 

 

22.5%

 

19

 

Vasa Fitness

400 North Best Avenue

 

Walnutport

 

PA

 

 

 

121,200

 

 

-

 

 

-

 

 

0.0%

 

17

 

n/a

400 Calle Betances

 

Caguas

 

PR

 

 

 

138,700

 

 

-

 

 

-

 

 

0.0%

 

8

 

n/a

Plaza Carolina Station

 

Carolina

 

PR

 

 

 

198,000

 

 

-

 

 

-

 

 

0.0%

 

11

 

n/a

650 Bald Hill Road

 

Warwick

 

RI

 

 

 

131,500

 

 

 

123,100

 

 

-

 

 

93.6%

 

20

 

At Home, Hook & Reel, Skechers, Chuck E Cheese

9484 Dyer Street

 

El Paso

 

TX

 

 

 

114,200

 

 

 

99,100

 

 

-

 

 

86.8%

 

11

 

dd's Discount, Ross Dress for Less, Five Below, Burlington Stores

2 Orland Square Drive

 

Orland Park

 

IL

 

 

 

140,000

 

 

-

 

 

-

 

 

0.0%

 

16

 

n/a

2100 Southfield Road

 

Lincoln Park

 

MI

 

 

 

297,900

 

 

-

 

 

-

 

 

0.0%

 

16

 

n/a

1401 Greenbrier Parkway

 

Chesapeake

 

VA

 

 

 

169,700

 

 

-

 

 

-

 

 

0.0%

 

15

 

n/a

Total

 

 

 

 

 

 

 

8,803,500

 

 

 

1,522,000

 

 

 

41,100

 

 

17.8%

 

740

 

 

 

(1)Based on signed leases as of March 31, 2022; GLA presented at the Company’s proportional share

 


REA Status by Sites and Category

 

 

 

No / Expired REA

 

 

Expires in <5 years

 

 

Expires in >5 years

 

 

Total

 

Joint Venture (Mall REIT)

 

 

1

 

 

 

1

 

 

 

15

 

 

 

17

 

Joint Venture (Other)

 

 

1

 

 

 

-

 

 

 

3

 

 

 

4

 

Joint Venture (Residential)

 

 

4

 

 

 

-

 

 

 

1

 

 

 

5

 

Multi-Tenant Retail

 

 

12

 

 

 

1

 

 

 

27

 

 

 

40

 

Premier Mixed-use

 

 

5

 

 

 

1

 

 

 

1

 

 

 

7

 

ResiCo

 

 

6

 

 

 

4

 

 

 

18

 

 

 

28

 

Sell

 

 

23

 

 

 

4

 

 

 

33

 

 

 

60

 

Total

 

 

52

 

 

 

11

 

 

 

98

 

 

 

161

 

% of Total

 

 

32

%

 

 

7

%

 

 

61

%

 

 

100

%

 


Non-GAAP Financial Measures

The Company makes reference to NOI and Total NOI which are financial measures that include adjustments to accounting principles generally accepted in the United States (“GAAP”).

Neither of NOI or Total NOI are measures that (i) represent cash flow from operations as defined by GAAP; (ii) are indicative of cash available to fund all cash flow needs, including the ability to make distributions; (iii) are alternatives to cash flow as a measure of liquidity; or (iv) should be considered alternatives to net income (which is determined in accordance with GAAP) for purposes of evaluating the Company’s operating performance. Reconciliations of these measures to the respective GAAP measures the Company deems most comparable have been provided in the tables accompanying this press release.

Net Operating Income (“NOI”) and Total NOI

NOI is defined as income from property operations less property operating expenses. Other real estate companies may use different methodologies for calculating NOI, and accordingly the Company’s depiction of NOI may not be comparable to other real estate companies. The Company believes NOI provides useful information regarding Seritage, its financial condition, and results of operations because it reflects only those income and expense items that are incurred at the property level.

The Company also uses Total NOI, which includes its proportional share of unconsolidated properties. This form of presentation offers insights into the financial performance and condition of the Company as a whole given the Company’s ownership of unconsolidated properties that are accounted for under GAAP using the equity method.

The Company also considers NOI and Total NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI variable items such as termination fee income, as well as non-cash items such as straight-line rent and amortization of lease intangibles.