8-K
0001628063false00016280632022-03-152022-03-150001628063us-gaap:CommonClassAMember2022-03-152022-03-150001628063srg:SevenPointZeroZeroPercentSeriesACumulativeRedeemablePreferredSharesOfBeneficialInterestParValue001PerShareMember2022-03-152022-03-15

 

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): March 15, 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 March 15, 2022, the Company issued a press release regarding its financial results for the quarter and year ended December 31, 2021. A copy of the press release is furnished as Exhibit 99.1 to this report.

In addition, on March 15, 2022, the Company published certain supplementary financial information relating to the quarter and year ended December 31, 2021. 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 March 15, 2022.

 

 

 

99.2

 

Supplementary Financial Information dated March 15, 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: March 15, 2022

 


 

Exhibit 99.1

 

 

 

Seritage Growth Properties Reports Fourth Quarter and Full Year 2021 Operating Results

 

New York – March 15, 2022 – Seritage Growth Properties (NYSE: SRG) (the “Company”), a national owner and developer of 162 retail, residential and mixed-use properties today reported financial and operating results for the quarter and year ended December 31, 2021.

Andrea Olshan, Chief Executive Officer and President commented, “I am very proud of all we have accomplished this year. We realigned our operating platform to focus on the efficient execution of our business strategies to achieve our repositioning goals. The team made tremendous progress, including significant additional leasing to credit tenants, creating and leasing additional triple net pad sites, advancing entitlements for multifamily, office and life science developments and continued to progress development projects already in process, all while monetizing assets deemed non-core to our portfolio. We were also able to restructure our debt providing the flexibility to make prepayments as well as giving us the potential to extend the maturity date of the loan. Our value proposition is simple: we turn well located land sites into higher and better uses. While we have made tremendous progress toward this goal, we also recognize the need to translate this value creation into greater shareholder value. As such, I am very pleased that we have decided to explore strategic alternatives for the business.”
 

Financial Highlights:

During the fourth quarter, the Company reported:

Net income attributable to common shareholders of $71.7 million, or $1.64 per share
Total Net Operating Income (“Total NOI”) of $10.5 million
Funds from Operations (“FFO”) of ($25.3) million, or ($0.45) per share

For the year ended December 31, 2021:

Net loss attributable to common shareholders of ($33.0) million, or ($0.78) per share
Total NOI of $35.5 million
FFO of ($105.7) million, or ($1.89) per share

Highlights:

Opened the Company’s first mixed-use premier project in San Diego and subsequent to quarter end stabilized the property with an office lease totaling approximately 123 thousand square feet (61.5 thousand at share) with a high credit national tenant bringing overall occupancy to 82.7%
Opened 14 tenants in the fourth quarter totaling approximately 201 thousand square feet (187 thousand at share) at an average rent of $26.35 per square foot ($25.01 at share):
141 thousand square feet at multi-tenant retail assets at an average base rent of $25.23 per square foot net
17 thousand square feet (8.5 thousand at share) at premier / master planned mixed use (“Premier”) assets at an average base rent of $65.85 net for retail rents
32 thousand square feet at Non-Core assets at an average base rent of $15.78 per square foot net
11 thousand square feet (5.5 thousand at share) at other unconsolidated entities at an average base rent of $19.30 per square foot net
Signed 16 leases covering approximately 242 thousand square feet (233 thousand at share) in the fourth quarter at an average projected annual rent of $19.59 PSF ($17.10 PSF at share). To date in 2022, the Company has signed additional leases totaling 149 thousand square feet at a base rent of $66.60 PSF (84 thousand square feet at $65.48 at share) and has a pipeline of leases in active negotiations of over 250 thousand square feet

1


 

Leases signed in the fourth quarter were:

Eight leases covering approximately 176 thousand square feet at multi-tenant Retail assets at an average projected annual rent of $13.90 PSF net
Five leases covering approximately 18 thousand square feet (10 thousand at share) at Premier assets at an average projected annual rent for retail of $81.89 PSF ($75.03 PSF at share) net
One lease covering approximately 10 thousand square feet at Non-Core assets at an average projected annual rent of $12.38 PSF net for retail
One lease covering approximately 35 thousand square feet at Residential assets at an average projected annual rent of $16.74 PSF net for retail
One lease covering approximately 3 thousand square feet (1.5 thousand at share) at an unconsolidated entity signed at an average projected annual rent of $33.00 PSF net for retail

Leases signed in 2022 are as follows:

141 thousand square feet of office (80 thousand at share) at Premier Assets at a base rent of $66.68 PSF net ($65.35 PSF at share)
4 thousand square feet of retail (2 thousand at share) at Premier Assets at a base rent of $85.06 PSF net ($86.75 PSF at share)
4 thousand square feet of retail (2 thousand at share) at other unconsolidated entities at a base rent of $44.01 PSF net
Collected 98% of billed rent and other recoverable expenses for the quarter ended December 31, 2021
Generated $191.6 million of gross proceeds through disposition activity during the quarter ended December 31, 2021, for total gross proceeds of $392.6 million in 2021. To date in 2022, the Company has additional asset sales under contract for anticipated gross proceeds of $146.3 million, subject to buyer diligence and closing conditions
In December, the Company paid down its term loan facility by $160.0 million bringing its outstanding balance to $1.44 billion at December 31, 2021. The Company entered into an amendment to this facility in November whereby the maturity date may be extended for two years to July 31, 2025 if its aggregate principal balance has been reduced to $800.0 million by July 31, 2023
As of December 31, 2021, the Company had cash on hand of $113.8 million, including $7.2 million of restricted cash
Net income attributable to common shareholders of $71.7 million, or $1.64 per share, for the fourth quarter and net loss attributable to common shareholders of $33.0 million, or $0.78 per share for the full year as compared to net losses of $35.6 million, or $0.92 per share, and $109.9 million, or $2.87 per share, for the same periods in the prior year. Net income attributable to common shareholders for the fourth quarter of 2021 includes net gains of $156.6 million, or $3.59 per share
Total Net Operating Income (“Total NOI”) of $10.5 million for the fourth quarter and Total NOI of $35.5 million for the full year, as compared to Total NOI of $8.6 million and $37.8 million for the same period in the prior year. Total NOI for 2021 and 2020 included ($2.0) million and $6.4 million, respectively, of NOI from properties which have been sold
Funds from Operations (“FFO”) of ($25.3) million, or ($0.45) per share, for the fourth quarter and FFO of ($105.7) million, or ($1.89) per share for the full year as compared to FFO of ($16.2) million, or ($0.29) per share, and ($81.0) million, or ($1.45) per share, for the same periods in the prior year. Company FFO for the year ended December 31, 2021 includes $5.5 million, or $0.10 per share of charges for severance and restructuring costs and a $16.7 million increase in GAAP interest expense resulting from lower capitalization of interest to development projects
On March 1, 2022, the Company announced that its Board of Trustees had commenced a process to review a broad range of strategic alternatives. The Board of Trustees has created a Special Committee (the "Special Committee") of the Company's Board of Trustees to oversee the process. The Special Committee has retained Barclays as it financial advisor. The Company is in the early stages of the strategic review process and there can be no assurance that the review process will result in any transaction or any strategic change at this time

2


 

 

 

 

 

 

 

Portfolio

The table below represents a summary of the Company’s properties by planned usage as of December 31, 2021:

(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

 

38

 

4,977 sf / 496 acres

 

 

4,234

 

 

13.1

 

Residential

 

31

 

672 sf (4) / 423 acres

 

232 (4)

 

 

13.6

 

Premier

 

5

 

285 sf / 99 acres

 

186

 

 

19.8

 

Non-Core (1)

 

63

 

9,439 sf / 784 acres

 

 

1,727

 

 

12.4

 

Unconsolidated

 

 

 

 

 

 

 

 

 

 

Other Entities

 

21

 

1,682 sf / 280 acres

 

547

 

 

13.3

 

Residential

 

2

 

25 sf (4) / 53 acres

 

25

 

 

26.4

 

Premier

 

2

 

165 sf / 16 acres

 

30

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

(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 December 31, 2021

 

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

 

 

 

Portfolio Highlights:

Approximately 2.3 million square feet of office/life science space entitled as of the date of this release, and pursuing entitlements on additional 3-4 million square feet
32% of the consolidated properties planned for residential development or non-core were not subject to reciprocal easement agreement (“REA”). An additional 9% of these properties have REAs that expire within five years

Multi-Tenant Retail

 

In 2021 the Company opened stores representing approximately 580 thousand square feet and $10.5 million of annual base rent. The Company’s multi-tenant retail development project at Roseville, California held its grand opening in the fourth quarter of 2021 and its Ft. Wayne, Indiana project is slated for its grand opening in the third quarter of 2022. The remaining capital expenditures in the multi-tenant retail portfolio are primarily focused on tenant improvements.
 

The table below provides a summary of all multi-tenant Retail signed leases as of December 31, 2021, including unconsolidated entities at the Company’s proportional share:

 

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

Leased

 

 

% of Total

 

 

Annual

 

 

% of Total

 

 

Annual

 

Tenant

 

 

 

Leases

 

 

GLA

 

 

Leased GLA

 

 

Rent

 

 

Annual Rent

 

 

Rent PSF

 

In-place retail leases

 

 

138

 

 

 

 3,668

 

 

 

86.6

%

 

$

 61,979

 

 

 

86.8

%

 

$

 16.90

 

SNO retail leases (1)

 

 

25

 

 

 

 566

 

 

 

13.4

%

 

 

 9,446

 

 

 

13.2

%

 

 

 16.68

 

Total

 

 

163

 

 

 

 4,234

 

 

 

100.0

%

 

$

 71,424

 

 

 

100.0

%

 

$

 16.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (1) SNO = signed not yet opened leases.

 

 

 

 

 

 

 

 

 

 

 

During 2021, the Company signed new leases at its multi-tenant retail properties totaling approximately 326 thousand square feet at an average rent of $16.42 PSF net. The Company also brought leases on-line totaling approximately 580 thousand square feet, at an average rent of $18.18 PSF net generating approximately $10.5 million of annual base rent. Additionally, the Company generated a leasing pipeline of over 200 thousand square feet. The Company has 3.7 million leased square feet and approximately 570,000 square feet signed but not opened. Seritage has total occupancy of 85.1% for its multi-tenant retail properties. As of December 31, 2021, there is an

3


 

additional approximately 750,000 square feet available for lease, and the Company has identified 50 potential pad sites for development subject to governmental and REA approval at the sites.

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

Number of

 

 

 

 

 

Annual

 

 

Annual

 

 

 

SNO Leases

 

 

GLA

 

 

Rent

 

 

Rent PSF

 

As of September 30, 2021

 

 

25

 

 

 

540

 

 

$

10,742

 

 

$

19.89

 

Opened

 

 

(6

)

 

 

(141

)

 

 

(3,531

)

 

 

25.04

 

Sold / contributed to JVs / terminated

 

 

(1

)

 

 

(8

)

 

 

(200

)

 

 

25.00

 

Signed

 

 

7

 

 

 

175

 

 

 

2,435

 

 

 

13.91

 

As of December 31, 2021

 

 

25

 

 

 

566

 

 

$

9,446

 

 

$

16.68

 

Premier Mixed-Use

In total, for the full year 2021, the Company invested $45.4 million in its premier mixed-use projects and contributed $4.6 million to its premier mixed-used projects held in unconsolidated entities. As of December 31, 2021, the Company had signed fixed contracts for $125.4 million of the remaining development costs on these projects.
 

Aventura:

At its project in Aventura, FL, the Company continues to advance 215,000 square feet of mixed-use activation. Core and shell work is approximately 85% complete and initial tenant turnovers will commence by the end of Q1 2022. The Company remains on track to grand open the project in Q4 2022.

Subsequent to quarter end, the Company signed new leases totaling 19 thousand square feet at a base rent of $55.00 PSF net for office and $95 PSF net for Retail. Additionally, the Company generated a leasing pipeline of over 65 thousand square feet. As of March 15, 2022, the Company has 135 thousand square feet signed but not opened. With occupancy at 62.7%, the Company has 80 thousand square feet available for lease.

San Diego UTC:

The Company successfully opened its project at UTC in San Diego, CA, with approximately 17 thousand square feet of first to market tenants such as CB2, Pacific Catch, and Ideal Image, and expects to open an additional 150,000 – 165,000 square feet of tenants in 2022 bringing occupancy to approximately 84% - 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 December 31, 2021, the Company signed new leases totaling 16 thousand square feet (8 thousand square feet at share) at an average base rent of $90.92 PSF net. Subsequent to quarter end, the Company signed new leases totaling 126 thousand square feet (63 thousand square feet at share) at a base rent of $68.40 PSF net for office and $82.50 PSF for Retail. Additionally, the Company generated a leasing pipeline of over 20 thousand square feet. As of March 15, 2022, the property has 40 thousand leased square feet and 147 thousand square feet signed but not opened. With occupancy at 82.7% (100% of office space is leased & approximately 62% of Retail), the Company has now stabilized the first phase and has 39 thousand square feet available for lease.

The table below provides a summary of all signed leases at Premier assets as of December 31, 2021, including unconsolidated entities at the Company’s proportional share:

 

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

Leased

 

 

% of Total

 

 

Annual

 

 

% of Total

 

 

Annual

 

Tenant

 

 

 

Leases

 

 

GLA

 

 

Leased GLA

 

 

Rent

 

 

Annual Rent

 

 

Rent PSF

 

In-place retail leases

 

 

15

 

 

 

53

 

 

 

24.4

%

 

$

2,974

 

 

 

23.0

%

 

$

56.49

 

SNO leases (1)

 

 

22

 

 

 

163

 

 

 

75.6

%

 

 

9,973

 

 

 

77.0

%

 

 

61.04

 

Total

 

 

37

 

 

 

216

 

 

 

100.0

%

 

$

12,947

 

 

 

100.0

%

 

$

59.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
SNO = signed not yet opened leases.

 

 

 

 

 

 

 

 

 

 

 

 

4


 

 

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

Number of

 

 

 

 

 

Annual

 

 

Annual

 

 

 

SNO Leases

 

 

GLA

 

 

Rent

 

 

Rent PSF

 

As of September 30, 2021

 

 

19

 

 

 

157

 

 

$

9,299

 

 

$

59.40

 

Opened

 

 

(2

)

 

 

(6

)

 

 

(330

)

 

 

54.54

 

Sold / contributed to JVs / terminated

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Signed

 

 

5

 

 

 

10

 

 

 

781

 

 

 

75.03

 

Lease Amendments (1)

 

 

-

 

 

 

2

 

 

 

223

 

 

 

90.00

 

As of December 31, 2021

 

 

22

 

 

 

163

 

 

$

9,973

 

 

$

61.04

 

 

(1) Represents an executed lease expansion for a tenant that was included in Q3 SNO figures

 

During the quarter and year ended December 31, 2021, the Company invested $28.1 million and $105.7 million, respectively, in its consolidated development and operating properties and an additional $6.9 million and $38.6 million, respectively, into its unconsolidated entities.

 

Residential

In the fourth quarter of 2021, Seritage opened its first residential joint venture project, in Lynwood, Washington. In 2021, the Company invested a total of $16.4 million in its residential properties.

The Company continues to advance its residential entitlements in Riverside, CA and West Covina, CA. Approval may be received in mid-2022 for 300 units at its property on Iowa Ave in Riverside, CA and an entitlement application has recently been filed for residential and grocery uses at its property on Arlington Ave in Riverside, CA. In addition to underway entitlement activity, Seritage is preparing entitlement applications for another 29 properties with a target of 5,500 developable residential units.

 

Dispositions

During the quarter and year ended December 31, 2021, the Company sold twelve properties, generating $191.6 million of gross proceeds and twenty-nine properties, generating $392.6 million of gross proceeds, respectively.

Of the full year transactions:

$217.8 million of gross proceeds were from vacant assets sold at $109.0 PSF. The sale of these assets eliminates $4.9 million of carrying costs
$174.8 million of gross proceeds were from stabilized asset sales at an 5.3 % blended in-place capitalization rate

As of March 15, 2022, the Company had assets under contract for sale representing anticipated gross proceeds of $146.3 million, subject to buyer diligence and closing conditions.

During the fourth quarter of 2021, the Company announced the successful sale of an 11-acre parcel of land in Virginia to the City of Alexandria’s Industrial Development Agency, a significant milestone in the transformation of the underutilized Landmark Mall site into a mixed-use, walkable urban neighborhood.

Financial Summary

 

The table below provides a summary of the Company’s financial results for the three months ended December 31, 2021:

 

5


 

(in thousands except per share amounts)

 

Quarter Ended December 31,

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net income (loss) attributable to common shareholders

 

$

71,721

 

 

$

(35,606

)

 

$

(33,049

)

 

$

(109,926

)

Net income (loss) per share attributable to common shareholders

 

 

1.64

 

 

 

(0.92

)

 

 

(0.78

)

 

 

(2.87

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total NOI

 

 

10,456

 

 

 

8,646

 

 

 

35,517

 

 

 

37,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

 

(25,316

)

 

 

(16,156

)

 

 

(105,667

)

 

 

(80,998

)

FFO per share

 

 

(0.45

)

 

 

(0.29

)

 

 

(1.89

)

 

 

(1.45

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Company FFO

 

 

(25,108

)

 

 

(17,899

)

 

 

(101,313

)

 

 

(88,583

)

Company FFO per share

 

 

(0.45

)

 

 

(0.32

)

 

 

(1.81

)

 

 

(1.59

)

 

The table below provides a summary of the Company’s total NOI for the three months and full year ended December 31, 2021 and 2020 by planned uses:

 

(in thousands)

 

 

Quarter Ended
December 31,

 

 

Year Ended
December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Consolidated Properties

 

 

 

 

 

 

 

 

 

 

 

 

Multi-tenant Retail

 

$

12,534

 

 

$

10,666

 

 

$

43,861

 

 

$

33,178

 

Premier Mixed Use

 

 

(699

)

 

 

(625

)

 

 

(2,362

)

 

 

(1,880

)

Residential

 

 

(2,413

)

 

 

(2,664

)

 

 

(11,024

)

 

 

(8,424

)

Non-Core

 

 

45

 

 

 

119

 

 

 

1,429

 

 

 

4,534

 

Sold

 

 

(926

)

 

 

230

 

 

 

(1,987

)

 

 

6,448

 

Total

 

 

8,541

 

 

 

7,726

 

 

 

29,917

 

 

 

33,856

 

Unconsolidated Entities

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

278

 

 

 

 

 

635

 

 

 

Premier Mixed Use

 

 

189

 

 

 

139

 

 

 

609

 

 

 

884

 

Other Entities

 

 

1,448

 

 

 

781

 

 

 

4,356

 

 

 

3,017

 

Total

 

 

1,915

 

 

 

920

 

 

 

5,600

 

 

 

3,901

 

Total NOI

 

$

10,456

 

 

$

8,646

 

 

$

35,517

 

 

$

37,757

 

 

As of December 31, 2021, the Company had cash on hand of $113.8 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 $1.4 billion term loan facility, and there can be no assurance that such transactions will be consummated.

Dividends

On October 26, 2021, 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 January 14, 2022 to holders of record on December 31, 2021.

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 will be paid on April 15, 2022 to holders of record on March 31, 2022.

The Company’s Board of Trustees does not expect to declare dividends on its common shares in 2022 unless required to do so to maintain REIT status.

 

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, and that Messrs. David S. Fawer and Thomas M. Steinberg, members of the Board of Trustees, notified the Board of Trustees that they would not stand for reelection as trustees. Messrs. Fawer’s and Steinberg’s terms will each end at the Company’s 2022 annual meeting of shareholders.

 

6


 

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 and continues to cause 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 quarter and year ended December 31, 2021 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, Total NOI, FFO and Company FFO which are financial measures that include adjustments to accounting principles generally accepted in the United States (“GAAP”).

 

None of NOI, Total NOI, FFO or Company FFO, 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 REITs may use different methodologies for calculating NOI, and accordingly the Company’s depiction of NOI may not be comparable to other REITs. 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 entities. 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 entities 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.

 

Funds from Operations ("FFO") and Company FFO

 

FFO is calculated in accordance with National Association of REITs (NAREIT), which defines FFO as net income computed in accordance with GAAP, excluding gains (or losses) from property sales, real estate related depreciation and amortization, and impairment charges on depreciable real estate assets. The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry.

 

The Company makes certain adjustments to FFO, which it refers to as Company FFO, to account for certain non-cash and noncomparable items, such as termination fee income, severance and restructuring costs, unrealized loss on interest rate cap, litigation charges, acquisition-related expenses, amortization of deferred financing costs and certain up-front-hiring costs, that it does not believe are representative of ongoing operating results.

 


 

 

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

7


 

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; competition and related challenges in the real estate and retail industries and the ability of the Company’s top tenants to successfully operate their businesses; failure to achieve expected occupancy and/or rent levels within the projected time frame or at all; the Company’s historical exposure to Sears Holdings and the effects of its previously announced bankruptcy filing; the litigation filed against the Company and other defendants in the Sears Holdings adversarial proceeding pending in bankruptcy court; risks relating to redevelopment activities and potential acquisition or disposition of properties; the process and results of the Company’s review of strategic alternatives; the impact of ongoing negative operating cash flow on the Company’s ability to fund operations and ongoing development; contingencies to the commencement of rent under leases; environmental, health, safety and land use laws and regulations; the terms of the Company’s indebtedness and availability or sources of liquidity; possible acts of war, terrorist activity or other acts of violence or cybersecurity interests; the Company’s relatively limited history as an operating company and; 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,. 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. 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, sale and leasing of diversified and mixed-use properties throughout the United States. As of December 31, 2021, the Company’s portfolio consisted of interests in 162 properties comprised of approximately 19.2 million square feet of GLA or build-to-suit leased area (approximately 17.2 million at share), approximately 3.9 million of which is held by unconsolidated entities (approximately 1.9 million at share), approximately 600 acres held for or under development and approximately 9.4 million square feet of GLA or approximately 800 acres to be disposed of.

 

 

Contact

Seritage Growth Properties

(212) 355-7800

[email protected]

 

8


 

Seritage Growth Properties

Consolidated Balance SheetS

(In thousands, except share and per share amounts)

 

 

 

December 31, 2021

 

 

December 31, 2020

 

ASSETS

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

Land

 

$

475,667

 

 

$

592,770

 

Buildings and improvements

 

 

994,221

 

 

 

1,107,532

 

Accumulated depreciation

 

 

(154,971

)

 

 

(142,206

)

 

 

 

1,314,917

 

 

 

1,558,096

 

Construction in progress

 

 

381,194

 

 

 

352,776

 

Net investment in real estate

 

 

1,696,111

 

 

 

1,910,872

 

Real estate held for sale

 

 

-

 

 

 

1,864

 

Investment in unconsolidated entities

 

 

498,563

 

 

 

457,033

 

Cash and cash equivalents

 

 

106,602

 

 

 

143,728

 

Restricted cash

 

 

7,151

 

 

 

6,526

 

Tenant and other receivables, net

 

 

29,111

 

 

 

46,570

 

Lease intangible assets, net

 

 

14,817

 

 

 

18,595

 

Prepaid expenses, deferred expenses and other assets, net

 

 

61,783

 

 

 

63,755

 

Total assets

 

$

2,414,138

 

 

$

2,648,943

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Term loan facility, net

 

$

1,439,332

 

 

$

1,598,909

 

Sales-leaseback financing obligations

 

 

20,627

 

 

 

20,425

 

Accounts payable, accrued expenses and other liabilities

 

 

109,379

 

 

 

146,882

 

Total liabilities

 

 

1,569,338

 

 

 

1,766,216

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

Class A common shares $0.01 par value; 100,000,000 shares authorized;
   43,632,364 and 38,896,428 shares issued and outstanding
   as of December 31, 2021 and December 31, 2020, respectively

 

 

436

 

 

 

389

 

Series A preferred shares $0.01 par value; 10,000,000 shares authorized;
    2,800,000 shares issued and outstanding as of December 31, 2021 and
    December 31, 2020; liquidation preference of $70,000

 

 

28

 

 

 

28

 

Additional paid-in capital

 

 

1,241,048

 

 

 

1,177,260

 

Accumulated deficit

 

 

(553,771

)

 

 

(528,637

)

Total shareholders’ equity

 

 

687,741

 

 

 

649,040

 

Non-controlling interests

 

 

157,059

 

 

 

233,687

 

Total equity

 

 

844,800

 

 

 

882,727

 

Total liabilities and equity

 

$

2,414,138

 

 

$

2,648,943

 

 

9


 

Seritage Growth Properties

Consolidated Statements of OPERATIONS

(In thousands, except per share amounts)

 

 

 

Quarter Ended December 31,

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

 

2021

 

 

2020

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

28,091

 

 

$

27,478

 

 

 

$

115,651

 

 

$

116,202

 

Management and other fee income

 

 

434

 

 

 

174

 

 

 

 

1,032

 

 

 

293

 

Total revenue

 

 

28,525

 

 

 

27,652

 

 

 

 

116,683

 

 

 

116,495

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

11,493

 

 

 

11,012

 

 

 

 

45,007

 

 

 

41,164

 

Real estate taxes

 

 

7,497

 

 

 

8,672

 

 

 

 

35,256

 

 

 

36,768

 

Depreciation and amortization

 

 

11,570

 

 

 

14,551

 

 

 

 

51,199

 

 

 

95,997

 

General and administrative

 

 

9,947

 

 

 

(418

)

 

 

 

41,949

 

 

 

28,849

 

Total expenses

 

 

40,507

 

 

 

33,817

 

 

 

 

173,411

 

 

 

202,778

 

Gain on sale of real estate

 

 

156,602

 

 

 

28,596

 

 

 

 

221,681

 

 

 

88,555

 

Gain on sale of interests in unconsolidated entities

 

 

 

 

 

1,758

 

 

 

 

 

 

 

1,758

 

Impairment of real estate assets

 

 

(25,773

)

 

 

(47,701

)

 

 

 

(95,826

)

 

 

(64,108

)

Equity in loss of unconsolidated entities

 

 

(202

)

 

 

(2,161

)

 

 

 

(9,226

)

 

 

(4,712

)

Interest and other income

 

 

1,083

 

 

 

934

 

 

 

 

9,285

 

 

 

3,394

 

Interest expense

 

 

(26,128

)

 

 

(24,916

)

 

 

 

(107,975

)

 

 

(91,316

)

Income / (loss) before income taxes

 

 

93,600

 

 

 

(49,655

)

 

 

 

(38,789

)

 

 

(152,712

)

Provision for income taxes

 

 

1

 

 

 

(37

)

 

 

 

(196

)

 

 

(252

)

Net income/(loss)

 

 

93,601

 

 

 

(49,692

)

 

 

 

(38,985

)

 

 

(152,964

)

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

 

 

(20,655

)

 

 

15,311

 

 

 

 

10,836

 

 

 

47,938

 

Net income/(loss) attributable to Seritage

 

$

72,946

 

 

$

(34,381

)

 

 

$

(28,149

)

 

$

(105,026

)

Preferred dividends

 

 

(1,225

)

 

 

(1,225

)

 

 

 

(4,900

)

 

 

(4,900

)

Net income/(loss) attributable to Seritage
   common shareholders

 

$

71,721

 

 

$

(35,606

)

 

 

$

(33,049

)

 

$

(109,926

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1.64

 

 

$

(0.92

)

 

 

$

(0.78

)

 

$

(2.87

)

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

 

$

1.64

 

 

$

(0.92

)

 

 

$

(0.78

)

 

$

(2.87

)

Weighted average Class A common
   shares outstanding - Basic

 

 

43,632

 

 

 

38,675

 

 

 

 

42,393

 

 

 

38,298

 

Weighted average Class A common
   shares outstanding - Diluted

 

 

43,632

 

 

 

38,675

 

 

 

 

42,393

 

 

 

38,298

 

 

 

 

 

10


 

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

 

 

Quarter Ended December 31,

 

 

Year Ended December 31,

NOI and Total NOI

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

Net income (loss)

 

$

93,601

 

 

$

(49,692

)

 

$

(38,985

)

 

$

(152,964

)

 

Termination fee income

 

 

(388

)

 

 

(1,314

)

 

 

(3,378

)

 

 

(7,604

)

 

Management and other fee income

 

 

(434

)

 

 

(174

)

 

 

(1,032

)

 

 

(293

)

 

Depreciation and amortization

 

 

11,570

 

 

 

14,551

 

 

 

51,199

 

 

 

95,997

 

 

General and administrative expenses

 

 

9,947

 

 

 

(418

)

 

 

41,949

 

 

 

28,849

 

 

Equity in loss of Unconsolidated Entities

 

 

202

 

 

 

2,161

 

 

 

9,226

 

 

 

4,712

 

 

Gain on sale of interests in Unconsolidated Entities

 

 

 

 

 

(1,758

)

 

 

 

 

 

(1,758

)

 

Gain on sale of real estate

 

 

(156,602

)

 

 

(28,596

)

 

 

(221,681

)

 

 

(88,555

)

 

Impairment on real estate assets

 

 

25,773

 

 

 

47,701

 

 

 

95,826

 

 

 

64,108

 

 

Interest and other income

 

 

(1,083

)

 

 

(934

)

 

 

(9,285

)

 

 

(3,394

)

 

Interest expense

 

 

26,128

 

 

 

24,916

 

 

 

107,975

 

 

 

91,316

 

 

Provision for income taxes

 

 

(2

)

 

 

37

 

 

 

196

 

 

 

252

 

 

Straight-line rent adjustment

 

 

(236

)

 

 

1,362

 

 

 

(2,269

)

 

 

4,983

 

 

Above/below market rental income/expense

 

 

65

 

 

 

(116

)

 

 

176

 

 

 

(1,793

)

 

NOI

 

$

8,541

 

 

$

7,726

 

 

$

29,917

 

 

$

33,856

 

 

Unconsolidated entities

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI of Unconsolidated Entities

 

 

2,193

 

 

 

1,825

 

 

 

6,942

 

 

 

6,122

 

 

Straight-line rent

 

 

(309

)

 

 

(274

)

 

 

(885

)

 

 

(681

)

 

Above/below market rental income/expense

 

 

12

 

 

 

(97

)

 

 

131

 

 

 

(713

)

 

Termination fee income

 

 

19

 

 

 

(534

)

 

 

(588

)

 

 

(827

)

 

Total NOI

 

$

10,456

 

 

$

8,646

 

 

$

35,517

 

 

$

37,757

 

 

 

 

 

11


 

Reconciliation of Net Income (Loss) to FFO and Company FFO (in thousands)

 

 

 

Quarter Ended December 31,

 

 

Year Ended December 31,

 

FFO and Company FFO

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net income (loss)

 

$

93,601

 

 

$

(49,692

)

 

$

(38,985

)

 

$

(152,964

)

Real estate depreciation and amortization

 

 

11,262

 

 

 

14,017

 

 

 

49,758

 

 

 

93,963

 

Real estate depreciation and amortization
   (Unconsolidated Entities)

 

 

3,417

 

 

 

3,397

 

 

 

13,771

 

 

 

9,108

 

Gain on sale of interests in Unconsolidated Entities

 

 

 

 

 

(1,758

)

 

 

 

 

 

(1,758

)

Gain on sale of real estate

 

 

(156,602

)

 

 

(28,596

)

 

 

(221,681

)

 

 

(88,555

)

Impairment on real estate assets

 

 

25,773

 

 

 

47,701

 

 

 

95,826

 

 

 

64,108

 

Gains, losses and impairments of real estate
   (Unconsolidated Entities)

 

 

(1,542

)

 

 

 

 

 

544

 

 

 

 

Dividends on preferred shares

 

 

(1,225

)

 

 

(1,225

)

 

 

(4,900

)

 

 

(4,900

)

FFO attributable to common shareholders
   and unitholders

 

$

(25,316

)

 

$

(16,156

)

 

$

(105,667

)

 

$

(80,998

)

Termination fee income

 

 

(388

)

 

 

(1,314

)

 

 

(3,378

)

 

 

(7,604

)

Unconsolidated entity termination fee income

 

 

19

 

 

 

(534

)

 

 

(588

)

 

 

(827

)

Amortization of deferred financing costs

 

 

105

 

 

 

105

 

 

 

422

 

 

 

421

 

Mortgage recording costs

 

 

44

 

 

 

 

 

 

2,383

 

 

 

 

Severance costs

 

 

428

 

 

 

 

 

 

3,506

 

 

 

425

 

Restructuring costs

 

 

 

 

 

 

 

 

2,009

 

 

 

 

Company FFO attributable to common
   shareholders and unitholders

 

$

(25,108

)

 

$

(17,899

)

 

$

(101,313

)

 

$

(88,583

)

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per diluted common share and unit

 

$

(0.45

)

 

$

(0.29

)

 

$

(1.89

)

 

$

(1.45

)

Company FFO per diluted common share and unit

 

$

(0.45

)

 

$

(0.32

)

 

$

(1.81

)

 

$

(1.59

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares and Units Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

43,631

 

 

 

38,675

 

 

 

42,393

 

 

 

38,298

 

Weighted average OP Units outstanding

 

 

12,355

 

 

 

17,255

 

 

 

13,566

 

 

 

17,576

 

Weighted average common shares and
   units outstanding

 

 

55,986

 

 

 

55,930

 

 

 

55,959

 

 

 

55,874

 

 

12


 

Exhibit 99.2


 

 

 


 

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 Annual Report on Form 10-K. 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(the “Annual Report”). 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 the Annual Report. 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 Annual Report. The following discussion should be read in conjunction with the consolidated financial statements and notes thereto included in Part 1 of the Annual Report.

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Information

 

 


 

 

Summary Information

December 31, 2021

(in thousands, except per share and PSF amounts)

 

 

 

 

Quarter Ended December 31,

 

 

Year Ended December 31,

 

Financial Results

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net gain(loss) attributable to Seritage
   common shareholders (page 3)

 

$

71,721

 

 

$

(35,606

)

 

$

(33,049

)

 

$

(109,926

)

Total NOI (page 4)

 

 

10,456

 

 

 

8,646

 

 

 

35,517

 

 

 

37,757

 

FFO (page 5)

 

 

(25,316

)

 

 

(16,156

)

 

 

(105,667

)

 

 

(80,998

)

Company FFO (page 5)

 

 

(25,108

)

 

 

(17,899

)

 

 

(101,313

)

 

 

(88,583

)

Net loss per diluted share attributable
   to Seritage common shareholders (page 3)

 

$

1.64

 

 

$

(0.92

)

 

$

(0.78

)

 

$

(2.87

)

FFO per diluted share (page 5)

 

 

(0.45

)

 

 

(0.29

)

 

 

(1.89

)

 

 

(1.45

)

Company FFO per diluted share (page 5)

 

 

(0.45

)

 

 

(0.32

)

 

 

(1.81

)

 

 

(1.59

)

Wtd. avg. diluted shares - EPS

 

 

43,632

 

 

 

38,675

 

 

 

42,393

 

 

 

38,298

 

Wtd. avg diluted shares - FFO/share

 

 

55,986

 

 

 

55,930

 

 

 

55,959

 

 

 

55,874

 

Stock trading price range

 

$12.45to$17.00

 

 

$11.20to$19.45

 

 

$12.45to$23.22

 

 

$6.49to$40.50

 

 

 

 


 

Consolidated Balance Sheets

December 31, 2021

(in thousands, except share and per share amounts)

 

 

 

December 31, 2021

 

 

December 31, 2020

 

ASSETS

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

Land

 

$

475,667

 

 

$

592,770

 

Buildings and improvements

 

 

994,221

 

 

 

1,107,532

 

Accumulated depreciation

 

 

(154,971

)

 

 

(142,206

)

 

 

 

1,314,917

 

 

 

1,558,096

 

Construction in progress

 

 

381,194

 

 

 

352,776

 

Net investment in real estate

 

 

1,696,111

 

 

 

1,910,872

 

Real estate held for sale

 

 

 

 

 

1,864

 

Investment in unconsolidated entities

 

 

498,563

 

 

 

457,033

 

Cash and cash equivalents

 

 

106,602

 

 

 

143,728

 

Restricted cash

 

 

7,151

 

 

 

6,526

 

Tenant and other receivables, net

 

 

29,111

 

 

 

46,570

 

Lease intangible assets, net

 

 

14,817

 

 

 

18,595

 

Prepaid expenses, deferred expenses and other assets, net

 

 

61,783

 

 

 

63,755

 

Total assets

 

$

2,414,138

 

 

$

2,648,943

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Term loan facility, net

 

$

1,439,332

 

 

$

1,598,909

 

Sales-leaseback financing obligations

 

 

20,627

 

 

 

20,425

 

Accounts payable, accrued expenses and other liabilities

 

 

109,379

 

 

 

146,882

 

Total liabilities

 

 

1,569,338

 

 

 

1,766,216

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

Class A common shares $0.01 par value; 100,000,000 shares authorized;
   43,632,364 and 38,896,428 shares issued and outstanding
   as of December 31, 2021 and December 31, 2020, respectively

 

 

436

 

 

 

389

 

Series A preferred shares $0.01 par value; 10,000,000 shares authorized;
    2,800,000 shares issued and outstanding as of December 31, 2021 and
    December 31, 2020; liquidation preference of $70,000

 

 

28

 

 

 

28

 

Additional paid-in capital

 

 

1,241,048

 

 

 

1,177,260

 

Accumulated deficit

 

 

(553,771

)

 

 

(528,637

)

Total shareholders’ equity

 

 

687,741

 

 

 

649,040

 

Non-controlling interests

 

 

157,059

 

 

 

233,687

 

Total equity

 

 

844,800

 

 

 

882,727

 

Total liabilities and equity

 

$

2,414,138

 

 

$

2,648,943

 

 

 

 


 

Consolidated Statements of Operations

December 31, 2021

(in thousands, except per share amounts)

 

 

Quarter Ended December 31,

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

 

2021

 

 

2020

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

28,091

 

 

$

27,478

 

 

 

$

115,651

 

 

$

116,202

 

Management and other fee income

 

 

434

 

 

 

174

 

 

 

 

1,032

 

 

 

293

 

Total revenue

 

 

28,525

 

 

 

27,652

 

 

 

 

116,683

 

 

 

116,495

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

11,493

 

 

 

11,012

 

 

 

 

45,007

 

 

 

41,164

 

Real estate taxes

 

 

7,497

 

 

 

8,672

 

 

 

 

35,256

 

 

 

36,768

 

Depreciation and amortization

 

 

11,570

 

 

 

14,551

 

 

 

 

51,199

 

 

 

95,997

 

General and administrative

 

 

9,947

 

 

 

(418

)

 

 

 

41,949

 

 

 

28,849

 

Total expenses

 

 

40,507

 

 

 

33,817

 

 

 

 

173,411

 

 

 

202,778

 

Gain on sale of real estate

 

 

156,602

 

 

 

28,596

 

 

 

 

221,681

 

 

 

88,555

 

Gain on sale of interests in unconsolidated entities

 

 

 

 

 

1,758

 

 

 

 

 

 

 

1,758

 

Impairment of real estate assets

 

 

(25,773

)

 

 

(47,701

)

 

 

 

(95,826

)

 

 

(64,108

)

Equity in loss of unconsolidated entities

 

 

(202

)

 

 

(2,161

)

 

 

 

(9,226

)

 

 

(4,712

)

Interest and other income

 

 

1,083

 

 

 

934

 

 

 

 

9,285

 

 

 

3,394

 

Interest expense

 

 

(26,128

)

 

 

(24,916

)

 

 

 

(107,975

)

 

 

(91,316

)

Gain(loss) before income taxes

 

 

93,600

 

 

 

(49,655

)

 

 

 

(38,789

)

 

 

(152,712

)

Provision for income taxes

 

 

1

 

 

 

(37

)

 

 

 

(196

)

 

 

(252

)

Net income (loss)

 

 

93,601

 

 

 

(49,692

)

 

 

 

(38,985

)

 

 

(152,964

)

Ne tincome (loss) attributable to
   non-controlling interests

 

 

(20,655

)

 

 

15,311

 

 

 

 

10,836

 

 

 

47,938

 

Net income (loss) attributable to Seritage

 

$

72,946

 

 

$

(34,381

)

 

 

$

(28,149

)

 

$

(105,026

)

Preferred dividends

 

 

(1,225

)

 

 

(1,225

)

 

 

 

(4,900

)

 

 

(4,900

)

Net income (loss) attributable to Seritage
   common shareholders

 

$

71,721

 

 

$

(35,606

)

 

 

$

(33,049

)

 

$

(109,926

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1.64

 

 

$

(0.92

)

 

 

$

(0.78

)

 

$

(2.87

)

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

 

$

1.64

 

 

$

(0.92

)

 

 

$

(0.78

)

 

$

(2.87

)

Weighted average Class A common
   shares outstanding - Basic

 

 

43,632

 

 

 

38,675

 

 

 

 

42,393

 

 

 

38,298

 

Weighted average Class A common
   shares outstanding - Diluted

 

 

43,632

 

 

 

38,675

 

 

 

 

42,393

 

 

 

38,298

 

 

 


 

 

Total Net Operating Income

December 31, 2021

(in thousands)

 

 

Year Ended

 

 

Three Months Ended

 

 

NOI and Total NOI

 

December 31, 2021

 

 

December 31, 2021

 

 

Septemer 30, 2021

 

 

June 30, 2021

 

 

March 31, 2021

 

 

December 31, 2020

 

 

Septemer 30, 2020

 

 

June 30, 2020

 

 

March 31, 2020

 

 

Net income(loss)

 

$

(38,985

)

 

$

93,601

 

 

$

(26,349

)

 

$

(95,304

)

 

$

(10,933

)

 

$

(49,692

)

 

$

(72,401

)

 

$

104

 

 

$

(30,975

)

 

Termination fee income

 

 

(3,378

)

 

 

(388

)

 

 

(379

)

 

 

 

 

 

(2,611

)

 

 

(1,314

)

 

 

(5,300

)

 

 

 

 

 

(990

)

 

Management and other fee income

 

 

(1,032

)

 

 

(434

)

 

 

(184

)

 

 

(279

)

 

 

(135

)

 

 

(174

)

 

 

259

 

 

 

(171

)

 

 

(207

)

 

Depreciation and amortization

 

 

51,199

 

 

 

11,570

 

 

 

13,159

 

 

 

13,328

 

 

 

13,142

 

 

 

14,551

 

 

 

23,647

 

 

 

23,702

 

 

 

34,097

 

 

General and administrative expenses

 

 

41,949

 

 

 

9,947

 

 

 

8,780

 

 

 

11,990

 

 

 

11,232

 

 

 

(418

)

 

 

11,203

 

 

 

8,644

 

 

 

9,420

 

 

Equity in loss of unconsolidated entities

 

 

9,226

 

 

 

202

 

 

 

5,535

 

 

 

2,327

 

 

 

1,162

 

 

 

2,161

 

 

 

335

 

 

 

1,322

 

 

 

894

 

 

Gain on sale of interests in unconsolidated
   entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,758

)

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate

 

 

(221,681

)

 

 

(156,602

)

 

 

(22,774

)

 

 

(18,097

)

 

 

(24,208

)

 

 

(28,596

)

 

 

14,706

 

 

 

(53,877

)

 

 

(20,788

)

 

Impairment of real estate assets

 

 

95,826

 

 

 

25,773

 

 

 

3,814

 

 

 

64,539

 

 

 

1,700

 

 

 

47,701

 

 

 

14,594

 

 

 

1,813

 

 

 

 

 

Interest and other income

 

 

(9,285

)

 

 

(1,083

)

 

 

(48

)

 

 

(530

)

 

 

(7,624

)

 

 

(934

)

 

 

(1,986

)

 

 

(141

)

 

 

(333

)

 

Interest expense

 

 

107,975

 

 

 

26,128

 

 

 

26,721

 

 

 

28,976

 

 

 

26,150

 

 

 

24,916

 

 

 

22,742

 

 

 

22,145

 

 

 

21,513

 

 

Provision for income taxes

 

 

196

 

 

 

(2

)

 

 

38

 

 

 

298

 

 

 

(138

)

 

 

37

 

 

 

226

 

 

 

26

 

 

 

(37

)

 

Straight-line rent adjustment

 

 

(2,269

)

 

 

(236

)

 

 

(1,005

)

 

 

(1,238

)

 

 

210

 

 

 

1,362

 

 

 

(1,774

)

 

 

2,694

 

 

 

2,701

 

 

Above/below market rental income/expense

 

 

176

 

 

 

65

 

 

 

48

 

 

 

102

 

 

 

(39

)

 

 

(116

)

 

 

(1,541

)

 

 

(39

)

 

 

(97

)

 

NOI

 

$

29,917

 

 

$

8,541

 

 

$

7,356

 

 

$

6,112

 

 

$

7,908

 

 

$

7,726

 

 

$

4,710

 

 

$

6,222

 

 

$

15,198

 

 

Unconsolidated entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI (before adjustments)

 

$

6,942

 

 

$

2,193

 

 

$

666

 

 

$

1,646

 

 

$

2,437

 

 

$

1,825

 

 

$

1,481

 

 

$

1,514

 

 

$

1,302

 

 

Straight-line rent

 

 

(885

)

 

 

(309

)

 

 

(272

)

 

 

(168

)

 

 

(137

)

 

 

(274

)

 

 

(136

)

 

 

(100

)

 

 

(171

)

 

Above/below market rental income/expense

 

 

131

 

 

 

12

 

 

 

181

 

 

 

(29

)

 

 

(33

)

 

 

(97

)

 

 

(76

)

 

 

(58

)

 

 

(482

)

 

Termination fee income

 

 

(588

)

 

 

19

 

 

 

144

 

 

 

(9

)

 

 

(742

)

 

 

(534

)

 

 

 

 

 

(293

)

 

 

 

 

Total NOI

 

$

35,517

 

 

$

10,456

 

 

$

8,075

 

 

$

7,553

 

 

$

9,433

 

 

$

8,646

 

 

$

5,979

 

 

$

7,285

 

 

$

15,847

 

 

 

 


 

Funds from Operations and Company FFO

December 31, 2021

(in thousands, except per share amounts)

 

 

Year Ended

 

 

Three Months Ended

FFO and Company FFO

 

December 31, 2021

 

 

December 31, 2021

 

 

September 30, 2021

 

 

June 30, 2021

 

 

March 31, 2021

 

 

December 31, 2020

 

 

September 30, 2020

 

 

June 30, 2020

 

 

March 31, 2020

 

 

Net income (loss)

 

$

(38,985

)

 

$

93,601

 

 

$

(26,349

)

 

$

(95,304

)

 

$

(10,933

)

 

$

(49,692

)

 

$

(72,401

)

 

$

104

 

 

$

(30,975

)

 

Real estate depreciation and amortization
   (consolidated properties)

 

 

49,758

 

 

 

11,262

 

 

 

12,781

 

 

 

12,959

 

 

 

12,756

 

 

 

14,017

 

 

 

23,158

 

 

 

23,201

 

 

 

33,587

 

 

Real estate depreciation and amortization
   (unconsolidated entities)

 

 

13,771

 

 

 

3,417

 

 

 

3,971

 

 

 

3,217

 

 

 

3,165

 

 

 

3,397

 

 

 

1,270

 

 

 

2,597

 

 

 

1,844

 

 

Gain on sale of interests in unconsolidated entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,758

)

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate

 

 

(221,681

)

 

 

(156,602

)

 

 

(22,774

)

 

 

(18,097

)

 

 

(24,208

)

 

 

(28,596

)

 

 

14,706

 

 

 

(53,877

)

 

 

(20,788

)

 

Impairment of real estate assets

 

 

95,826

 

 

 

25,773

 

 

 

3,814

 

 

 

64,539

 

 

 

1,700

 

 

 

47,701

 

 

 

14,594

 

 

 

1,813

 

 

 

 

 

Loss on disposition of real estate
   (unconsolidated entities)

 

 

544

 

 

 

(1,542

)

 

 

2,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on preferred shares

 

 

(4,900

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

FFO attributable to common shareholders
   and unitholders

 

$

(105,667

)

 

$

(25,316

)

 

$

(27,696

)

 

$

(33,911

)

 

$

(18,745

)

 

$

(16,156

)

 

$

(19,898

)

 

$

(27,387

)

 

$

(17,557

)

 

Termination fee income

 

 

(3,378

)

 

 

(388

)

 

 

(379

)

 

 

 

 

 

(2,611

)

 

 

(1,314

)

 

 

(5,300

)

 

 

 

 

 

(990

)

 

Termination fee income
     (unconsolidated entities)

 

 

(588

)

 

 

19

 

 

 

144

 

 

 

(9

)

 

 

(742

)

 

 

(534

)

 

 

 

 

 

(293

)

 

 

 

 

Amortization of deferred financing costs

 

 

422

 

 

 

105

 

 

 

105

 

 

 

106

 

 

 

106

 

 

 

105

 

 

 

105

 

 

 

105

 

 

 

106

 

 

Mortgage recording costs

 

 

2,383

 

 

 

44

 

 

 

26

 

 

 

2,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Severance and restructuring costs

 

 

5,515

 

 

 

428

 

 

 

2,891

 

 

 

2,196

 

 

 

 

 

 

 

 

 

 

 

 

425

 

 

 

 

 

Company FFO attributable to common
   shareholders and unitholders

 

$

(101,313

)

 

$

(25,108

)

 

$

(24,909

)

 

$

(29,305

)

 

$

(21,992

)

 

$

(17,899

)

 

$

(25,093

)

 

$

(27,150

)

 

$

(18,441

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per diluted common share and unit

 

$

(1.89

)

 

$

(0.45

)

 

$

(0.49

)

 

$

(0.61

)

 

$

(0.34

)

 

$

(0.29

)

 

$

(0.36

)

 

$

(0.49

)

 

$

(0.31

)

 

Company FFO per diluted common share and unit

 

$

(1.81

)

 

$

(0.45

)

 

$

(0.44

)

 

$

(0.52

)

 

$

(0.39

)

 

$

(0.32

)

 

$

(0.45

)

 

$

(0.49

)

 

$

(0.33

)

 

 

 


 

Additional Information

December 31, 2021

(in thousands)

 

 

 

As of

 

 

As of

 

Debt Summary

 

December 31, 2021

 

 

December 31, 2020

 

Term Loan Facility (drawn / undrawn)

 

$1,440,000 / 400,000

 

 

$1,600,000 / 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

 

 

 

 

 

 

Deferred expenses

 

$

20,780

 

 

$

22,972

 

Right of Use Asset

 

 

16,990

 

 

 

18,849

 

Other assets

 

 

9,826

 

 

 

9,412

 

Prepaid insurance

 

 

6,156

 

 

 

5,143

 

FF&E

 

 

4,169

 

 

 

2,870

 

Other prepaid expenses

 

 

2,055

 

 

 

4,065

 

Prepaid real estate taxes

 

 

1,807

 

 

 

444

 

Total prepaid expenses, deferred expenses and other assets

 

$

61,783

 

 

$

63,755

 

 

 

 

 

 

 

 

Accounts Payable, Accrued Expenses and Other Liabilities

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

36,022

 

 

$

44,777

 

Accrued development expenditures

 

 

27,198

 

 

 

20,586

 

Accrued real estate taxes

 

 

11,751

 

 

 

29,290

 

Variable consideration payment

 

 

 

 

 

16,125

 

Below-market leases

 

 

3,656

 

 

 

4,186

 

Environmental reserve

 

 

9,477

 

 

 

9,477

 

Lease liability

 

 

6,543

 

 

 

8,199

 

Prepaid rental income

 

 

6,478

 

 

 

3,375

 

Accrued interest

 

 

4,978

 

 

 

4,978

 

Deferred maintenance

 

 

1,722

 

 

 

1,722

 

Unearned tenant reimbursements

 

 

 

 

 

2,613

 

Common and preferred dividends and OP
   Unit distributions payable

 

 

1,554

 

 

 

1,554

 

Total accounts payable, accrued expenses and
   other liabilities

 

$

109,379

 

 

$

146,882

 

 

 


 

Additional Information (cont’d)

December 31, 2021

(in thousands, except per share amounts)

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

Rental Income Detail

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Rental income

 

$

22,993

 

 

$

20,593

 

 

$

90,992

 

 

$

84,223

 

Tenant reimbursements

 

 

4,710

 

 

 

5,571

 

 

 

21,281

 

 

 

24,375

 

Termination income

 

 

388

 

 

 

1,314

 

 

 

3,378

 

 

 

7,604

 

Total

 

$

28,091

 

 

$

27,478

 

 

$

115,651

 

 

$

116,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Select Non-Cash Items

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental income

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-owned

 

$

236

 

 

$

(1,362

)

 

$

2,269

 

 

$

(4,983

)

Joint ventures

 

 

309

 

 

 

274

 

 

 

885

 

 

 

681

 

Total

 

$

545

 

 

$

(1,088

)

 

$

3,154

 

 

$

(4,302

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net amortization of above/below market
   rental income/expense

 

 

 

 

 

 

 

 

 

 

 

 

Wholly-owned

 

$

(65

)

 

$

117

 

 

$

(176

)

 

$

1,794

 

Joint ventures

 

 

(12

)

 

 

97

 

 

 

(131

)

 

 

713

 

Total

 

$

(77

)

 

$

214

 

 

$

(307

)

 

$

2,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred financing costs

 

$

(106

)

 

$

(106

)

 

$

(422

)

 

$

(421

)

Reversal of share-based compensation expense

 

 

(631

)

 

 

6,214

 

 

 

(1,856

)

 

 

3,035

 

 

 

 


 

SNO Lease Summary

The table below provides a reconciliation of signed not yet opened (“SNO”) leases from December 31, 2020 to December 31, 2021, including unconsolidated entities at the Company’s proportional share:

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

Leased

 

 

% of Total

 

 

Annual

 

 

% of Total

 

 

Annual

 

Tenant

 

Leases

 

 

GLA

 

 

Leased GLA

 

 

Rent

 

 

Annual Rent

 

 

Rent PSF

 

In-place leases

 

 

264

 

 

 

5,830

 

 

 

83.5

%

 

$

96,901

 

 

 

78.6

%

 

$

16.62

 

SNO diversified leases

 

 

69

 

 

 

1,151

 

 

 

16.5

%

 

 

26,320

 

 

 

21.4

%

 

 

22.87

 

Total

 

 

333

 

 

 

6,981

 

 

 

100.0

%

 

$

123,221

 

 

 

100.0

%

 

$

17.65

 

 

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

Number of

 

 

 

 

 

Annual

 

 

Annual

 

 

 

SNO Leases

 

 

GLA

 

 

Rent

 

 

Rent PSF

 

As of December 31, 2020

 

 

125

 

 

 

2,369

 

 

$

54,539

 

 

$

23.02

 

Opened (1)

 

 

(39

)

 

 

(632

)

 

 

(12,750

)

 

 

20.17

 

Sold / contributed to JVs / terminated

 

 

(46

)

 

 

(991

)

 

 

(22,330

)

 

 

22.53

 

Signed (1)

 

 

29

 

 

 

403

 

 

 

6,638

 

 

 

16.47

 

Lease Amendments (2)

 

 

 

 

2

 

 

 

223

 

 

 

111.50

 

As of December 31, 2021

 

 

69

 

 

 

1,151

 

 

$

26,320

 

 

$

22.87

 

 

(1)
One signed lease is at a property the Company expects to sell.
(2)
Represents an executed lease amendment for a tenant that was included in Q3 2021 SNO figures.

 

 

 


 

Top Tenants

December 31, 2021

(in thousands)

 

The following table lists the top tenants in the portfolio as of December 31, 2021, based on signed leases and including unconsolidated entities presented at the Company’s proportional share:

Tenant

 

Number of
Leases

 

 

Annual
Rent

 

 

% of Total
Annual
Rent

 

 

Concepts/Brands

 

 

 

 

 

 

Dick’s Sporting Goods

 

 

12

 

 

$

12,512

 

 

 

10.2

%

 

House of Sport

Dave & Buster’s

 

 

11

 

 

 

9,425

 

 

 

7.6

%

 

 

Round One Entertainment

 

 

8

 

 

 

7,225

 

 

 

5.9

%

 

 

 

 

 

 

 

 

Cinemark

 

 

4

 

 

 

4,916

 

 

 

4.0

%

 

 

 

 

 

 

 

 

Nordstrom Rack

 

 

6

 

 

 

4,676

 

 

 

3.8

%

 

 

Burlington Stores

 

 

9

 

 

 

4,421

 

 

 

3.6

%

 

 

At Home

 

 

7

 

 

 

4,231

 

 

 

3.4

%

 

 

 

 

 

 

 

 

Primark

 

 

3

 

 

 

3,169

 

 

 

2.6

%

 

 

Ross Dress For Less

 

 

11

 

 

 

2,960

 

 

 

2.4

%

 

Ross Dress for Less, dd's Discounts

AMC

 

 

2

 

 

 

2,803

 

 

 

2.3

%

 

 

Bed Bath & Beyond

 

 

6

 

 

 

2,489

 

 

 

2.0

%

 

Bed Bath & Beyond, BuyBuyBaby, Cost Plus World Market, andThat!

TJX

 

 

9

 

 

 

2,356

 

 

 

1.9

%

 

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

Amazon

 

 

2

 

 

 

2,217

 

 

 

1.8

%

 

 

Floor & Décor

 

 

2

 

 

 

2,032

 

 

 

1.6

%

 

 

Vasa Fitness

 

 

3

 

 

 

1,866

 

 

 

1.5

%

 

 

 

 

 

 

 

 

Mixtura

 

 

1

 

 

 

1,758

 

 

 

1.4

%

 

 

24 Hour Fitness

 

 

2

 

 

 

1,629

 

 

 

1.3

%

 

 

 

 

 

 

 

 

Pinstripes

 

 

1

 

 

 

1,482

 

 

 

1.2

%

 

 

 

 

 

 

 

 

Whole Foods

 

 

2

 

 

 

1,258

 

 

 

1.0

%

 

 

Safeway

 

 

1

 

 

 

1,254

 

 

 

1.0

%

 

 

 

 

 


 

Multi-tenant Retail

Consolidated Properties

 

 

 

 

 

 

Total

 

 

In-Place

 

 

SNO

 

 

 

 

Land

 

 

 

Property Address

 

City

 

State

 

GLA (1)

 

 

GLA (1)

 

 

GLA (1)

 

 

Leased (1)

 

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

 

 

244,900

 

 

 

110,400

 

 

 

74,000

 

 

75.3%

 

 

20

 

 

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

1191 Galleria Boulevard

 

Roseville

 

CA

 

 

125,800

 

 

 

63,000

 

 

 

44,800

 

 

85.7%

 

 

7

 

 

AAA, Cinemark, Round One Entertainment

40710 Winchester Road

 

Temecula

 

CA

 

 

120,100

 

 

 

59,100

 

 

 

53,600

 

 

93.8%

 

 

10

 

 

Round One Entertainment, Dick’s Sporting Goods

145 West Hillcrest Drive

 

Thousand Oaks

 

CA

 

 

161,400

 

 

 

113,700

 

 

 

-

 

 

70.4%

 

 

11

 

 

Dave & Busters, DSW, Nordstrom Rack

19563 Coastal Highway

 

Rehoboth Beach

 

DE

 

 

102,100

 

 

 

75,900

 

 

 

-

 

 

74.3%

 

 

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

 

 

129,400

 

 

 

129,400

 

 

 

-

 

 

100.0%

 

 

11

 

 

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

3111 East Colonial Drive

 

Orlando

 

FL

 

 

118,400

 

 

 

94,300

 

 

 

2,500

 

 

81.8%

 

 

18

 

 

Floor & Décor

2300 Tyrone Boulevard North

 

St. Petersburg

 

FL

 

 

141,600

 

 

 

133,800

 

 

 

7,800

 

 

100.0%

 

 

15

 

 

Dick’s Sporting Goods, Five Below, PetSmart

2860 South Highland Avenue

 

Lombard

 

IL

 

 

139,300

 

 

 

139,300

 

 

 

-

 

 

100.0%

 

 

8

 

 

The Dump

7503 West Cermak Road

 

North Riverside

 

IL

 

 

216,400

 

 

 

69,900

 

 

 

113,900

 

 

84.9%

 

 

13

 

 

Round One Entertainment, Aldi, Blink Fitness, Amita Health

2500 Wabash Avenue

 

Springfield

 

IL

 

 

119,500

 

 

 

108,000

 

 

 

2,000

 

 

92.1%

 

 

5

 

 

Binny’s Beverage Depot, Burlington Stores, Marshalls

4201 Coldwater Road

 

Ft. Wayne

 

IN

 

 

84,400

 

 

 

-

 

 

 

76,700

 

 

90.9%

 

 

19

 

 

Five Below, HomeGoods

101 West Lincoln Highway

 

Merrillville

 

IN

 

 

170,900

 

 

 

163,000

 

 

 

-

 

 

95.4%

 

 

9

 

 

At Home, Dollar Tree

200 Grossman Drive

 

Braintree

 

MA

 

 

89,800

 

 

 

47,600

 

 

 

37,500

 

 

94.8%

 

 

34

 

 

Nordstrom Rack, Ulta Beauty

1302 Bridford Parkway

 

Greensboro

 

NC

 

 

178,500

 

 

 

140,000

 

 

 

28,200

 

 

94.2%

 

 

16

 

 

Floor & Décor, Gabriel Brothers

4700 2nd Avenue

 

Kearney

 

NE

 

 

64,900

 

 

 

64,900

 

 

 

-

 

 

100.0%

 

 

8

 

 

Ross Dress for Less, Five Below, Marshall’s

1500 South Willow Street

 

Manchester

 

NH

 

 

106,600

 

 

 

80,400

 

 

 

-

 

 

75.4%

 

 

11

 

 

Dick’s Sporting Goods, Dave & Buster’s

1640 Route 22

 

Watchung

 

NJ

 

 

117,100

 

 

 

103,000

 

 

 

14,100

 

 

100.0%

 

 

12

 

 

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

4000 Jericho Turnpike

 

East Northport

 

NY

 

 

179,700

 

 

 

93,300

 

 

 

-

 

 

51.9%

 

 

18

 

 

24 Hour Fitness, AMC

200 Eastview Mall

 

Victor

 

NY

 

 

138,600

 

 

 

119,600

 

 

 

-

 

 

86.3%

 

 

14

 

 

Dick’s Sporting Goods

4100 Belden Village Avenue Northwest

 

Canton

 

OH

 

 

190,600

 

 

 

116,300

 

 

 

12,000

 

 

67.3%

 

 

19

 

 

Dick’s Sporting Goods, Dave & Busters, Cheddar’s

160 North Gulph Road

 

King of Prussia (2)

 

PA

 

 

210,900

 

 

 

174,500

 

 

 

34,200

 

 

99.0%

 

 

14

 

 

Dick’s Sporting Goods, Primark, Outback Steakhouse, Yardhouse

3801B Clemson Boulevard

 

Anderson

 

SC

 

 

117,100

 

 

 

117,100

 

 

 

-

 

 

100.0%

 

 

12

 

 

Burlington Stores, Sportsman’s Warehouse

7801 Rivers Avenue

 

Charleston

 

SC

 

 

106,400

 

 

 

52,900

 

 

 

-

 

 

49.7%

 

 

15

 

 

Burlington Stores

4570 Poplar Avenue

 

Memphis

 

TN

 

 

112,700

 

 

 

100,000

 

 

 

1,200

 

 

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

 

 

164,200

 

 

 

121,100

 

 

 

-

 

 

73.8%

 

 

17

 

 

Tru Fit, Bed Bath & Beyond

2010 North Main Street

 

Layton

 

UT

 

 

86,500

 

 

 

67,500

 

 

 

-

 

 

78.0%

 

 

7

 

 

Vasa Fitness

12000 Fair Oaks Mall

 

Fairfax

 

VA

 

 

211,000

 

 

 

154,400

 

 

 

-

 

 

73.2%

 

 

15

 

 

Dave & Busters, Dick’s Sporting Goods

 

 


 

4588 Virginia Beach Boulevard

 

Virginia Beach

 

VA

 

 

166,200

 

 

 

132,000

 

 

 

-

 

 

79.4%

 

 

15

 

 

DSW, The Fresh Market, Nordstrom Rack, Smokey Bones

141 West Lee Highway

 

Warrenton

 

VA

 

 

75,500

 

 

 

30,600

 

 

 

31,600

 

 

82.4%

 

 

9

 

 

HomeGoods

5200 South 76th Street

 

Greendale

 

WI

 

 

187,400

 

 

 

133,700

 

 

 

-

 

 

71.3%

 

 

19

 

 

Dick’s Sporting Goods, Round One Entertainment

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

 

 

n/a

53 West Towne Mall

 

Madison

 

WI

 

 

110,600

 

 

 

110,600

 

 

 

-

 

 

100.0%

 

 

17

 

 

Dave & Busters, Total Wine & More, Hobby Lobby

Total

 

 

 

 

 

 

4,976,900

 

 

 

3,668,000

 

 

 

566,100

 

 

85.1%

 

 

496

 

 

 

(1)Based on signed leases as of December 31, 2021; 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

 

 

In-Place GLA (1)

 

 

SNO GLA (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

100 Inland Center

 

San Bernardino

 

CA

 

 

20

 

 

 

-

 

 

 

-

 

 

 

-

 

 

n/a

850 Hartford Turnpike

 

Waterford

 

CT

 

 

11

 

 

 

-

 

 

 

-

 

 

 

-

 

 

n/a

4125 Cleveland Avenue

 

Ft. Myers

 

FL

 

 

12

 

 

 

-

 

 

 

-

 

 

 

-

 

 

n/a

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

15700 Emerald Way

 

Bowie

 

MD

 

 

11

 

 

 

-

 

 

 

-

 

 

 

-

 

 

n/a

3207 Solomons Island Road

 

Edgewater

 

MD

 

 

14

 

 

 

-

 

 

 

-

 

 

 

-

 

 

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

7875 Johnnycake Ridge Road

 

Mentor

 

OH

 

 

20

 

 

 

-

 

 

 

-

 

 

 

-

 

 

n/a

6950 West 130th Street

 

Middleburg Heights

 

OH

 

 

19

 

 

 

35,800

 

 

 

-

 

 

 

-

 

 

Carvana

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

 

 

 

-

 

 

Carvana, CareNow, Chick-fil-A

1675 West 49th Street

 

Hialeah

 

FL

 

 

15

 

 

 

-

 

 

 

7,400

 

 

 

137,800

 

 

Panera Bread

3001 Iowa Avenue

 

Riverside

 

CA

 

 

13

 

 

 

38,100

 

 

 

-

 

 

 

94,500

 

 

Jack in the Box, Stater Brothers

5261 Arlington Avenue

 

Riverside - Resi

 

CA

 

 

14

 

 

 

-

 

 

 

-

 

 

 

-

 

 

n/a

1209 Plaza Drive

 

West Covina - Resi

 

CA

 

 

8

 

 

 

-

 

 

 

-

 

 

 

-

 

 

n/a

Total

 

 

 

 

 

 

423

 

 

 

143,300

 

 

 

89,100

 

 

 

439,300

 

 

 

(1)Based on signed leases as of December 31, 2021; 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

 

In-Place GLA (1)

 

 

SNO GLA (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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

Acres

 

In-Place GLA (1)

 

 

SNO GLA (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 December 31, 2021; GLA presented at the Company’s proportional share

 

 


 

Premier Mixed-Use Properties

Consolidated Properties

 

 

 

 

 

 

Total

 

 

In-Place

 

 

SNO

 

 

 

 

 

Land

 

 

Property Address

 

City

 

State

 

GLA (1)

 

 

GLA (1)

 

 

GLA (1)

 

 

Leased (1)

 

 

Acres

 

Site Opportunities

19505 Biscayne Boulevard

 

Aventura

 

FL

 

 

215,400

 

 

 

-

 

 

 

116,100

 

 

 

53.9

%

 

13

 

Retail

5900 Glades Road

 

Boca Raton

 

FL

 

 

4,200

 

 

 

4,200

 

 

 

-

 

 

 

100.0

%

 

19

 

Retail

195 North Broadway

 

Hicksville

 

NY

 

 

57,900

 

 

 

22,100

 

 

 

35,800

 

 

 

100.0

%

 

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

 

 

 

151,900

 

 

 

65.2

%

 

100

 

 

 

Joint Ventures

 

Invesco Real Estate Joint Venture Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

In-Place

 

 

SNO

 

 

 

 

Land

 

 

Property Address

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

GLA (1)

 

 

GLA (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

 

 

 

18,800

 

 

 

11,500

 

 

26.8%

 

13

 

Life Sciences / Office, Retail, Residential

Total

 

 

 

 

 

 

 

 

164,600

 

 

 

18,800

 

 

 

11,500

 

 

18.4%

 

16

 

 

 

(1)Based on signed leases as of December 31, 2021; GLA presented at the Company’s proportional share

 

 


 

Other Unconsolidated Entities

Other Joint Ventures

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

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

In-Place

 

 

SNO

 

 

 

 

Land

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

GLA (1)

 

 

GLA (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%

 

83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Simon Joint Venture Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

In-Place

 

 

SNO

 

 

 

 

Land

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

GLA (1)

 

 

GLA (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

 

 

In-Place

 

 

SNO

 

 

 

 

Land

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

GLA (1)

 

 

GLA (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

 

 

In-Place

 

 

SNO

 

 

 

 

Land

 

 

Property Address

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

GLA (1)

 

 

GLA (1)

 

 

Leased (1)

 

Acres

 

Significant Tenants (1)

1445 New Britain Ave

 

West Hartford

 

CT

 

West Hartford JV

 

 

81,800

 

 

 

52,900

 

 

 

4,500

 

 

70.2%

 

15

 

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

126 Shawan Road

 

Cockeysville

 

MD

 

Cockeysville JV

 

 

80,100

 

 

 

39,600

 

 

 

26,000

 

 

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%

 

 

 

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

 

 

 

114,400

 

 

 

30,500

 

 

73.1%

 

51

 

 

 

(1)Based on signed leases as of December 31, 2021; GLA presented at the Company’s proportional share

(2)Property is subject to a ground lease

 

 


 

Non-core Properties

Consolidated Properties

 

 

 

 

 

 

 

 

Total

 

 

In-Place

 

 

SNO

 

 

 

 

Land

 

 

 

Property Address

 

City

 

State

 

 

GLA (1)

 

 

GLA (1)

 

 

GLA (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

 

 

 

9,800

 

 

 

3,200

 

 

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

1420 Travis Boulevard

 

Fairfield

 

CA

 

 

 

150,000

 

 

 

28,500

 

 

 

3,500

 

 

21.3%

 

9

 

 

Dave & Busters

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

 

 

Burlington Stores, dd’s Discounts, Five Below

1855 Main Street

 

Ramona

 

CA

 

 

 

107,500

 

 

 

14,700

 

 

 

-

 

 

13.7%

 

11

 

 

Dollar Tree

1700 North Main Street

 

Salinas

 

CA

 

 

 

133,000

 

 

 

-

 

 

 

32,200

 

 

24.2%

 

10

 

 

Burlington

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

27001 U.S. 19 North

 

Clearwater

 

FL

 

 

 

211,200

 

 

 

75,500

 

 

 

-

 

 

35.7%

 

14

 

 

Whole Foods, Nordstrom Rack

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

 

 

n/a

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

 

 

APEX Entertainment

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

1425 Central Avenue

 

Albany

 

NY

 

 

 

277,900

 

 

 

56,100

 

 

 

3,500

 

 

21.4%

 

21

 

 

Whole Foods, REI, Ethan Allen

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

9484 Dyer Street

 

El Paso

 

TX

 

 

 

114,200

 

 

 

68,700

 

 

 

30,400

 

 

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

 

 

 

 

 

 

 

9,439,400

 

 

 

1,552,200

 

 

 

174,700

 

 

18.3%

 

 

784

 

 

 

 

(1)Based on signed leases as of December 31, 2021; 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

 

0

 

3

 

4

Joint Venture (Residential

 

3

 

0

 

2

 

5

Multi-tenant Retail

 

12

 

1

 

25

 

38

Premier Mixed-use

 

5

 

1

 

1

 

7

ResiCo

 

6

 

4

 

18

 

28

Sell

 

23

 

4

 

36

 

63

Total

 

51

 

11

 

100

 

162

% of Total

 

31%

 

7%

 

62%

 

100%

 

 

 


 

Non-GAAP Financial Measures

 

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

 

None of NOI, Total NOI, FFO or Company FFO, 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 REITs may use different methodologies for calculating NOI, and accordingly the Company’s depiction of NOI may not be comparable to other REITs. 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 entities. 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 entities 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.

 

Funds from Operations (“FFO”) and Company FFO

 

FFO is calculated in accordance with NAREIT which defines FFO as net income computed in accordance with GAAP, excluding gains (or losses) from property sales, real estate related depreciation and amortization, and impairment charges on depreciable real estate assets. The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry.

 

The Company makes certain adjustments to FFO, which it refers to as Company FFO, to account for certain non-cash and non-comparable items, such as termination fee income, severance and restructuring costs, unrealized loss on interest rate cap, litigation charges, acquisition-related expenses, amortization of deferred financing costs and certain up-front-hiring costs, that it does not believe are representative of ongoing operating results.