EX-99.2 3 q42022supplemental.htm EX-99.2 Document

coverextractq42022a.jpg



tableofcontentsa.jpg

Page No.
Introductory Notesi
Earnings Releaseiii
Financial Information
Summary Financial Information
Consolidated Balance Sheets
Consolidated Statements of Operations and Comprehensive (Loss) Income
Consolidated Supplemental Details of Assets and Liabilities
Consolidated Supplemental Details of Operations
Reconciliation of Non-GAAP Measures
Same Property Net Operating Income
NAREIT FFO and Core FFO
EBITDA, Pro Rata
Summary of Outstanding Debt
Consolidated Debt Covenants, Interest Rate Swaps, and Capital Expenditures
Joint Venture Financial Information
Portfolio and Leasing Overview
Markets and Tenant Size
Top 25 Tenants by ABR and Tenant Merchandise Mix
Comparable & Non-Comparable Lease Statistics
Tenant Lease Expirations
Investment Summary
Acquisitions and Dispositions
Development Pipeline
Property Summary
Components of NAV as of December 31, 2022
Glossary of Terms


logo3.jpg


Introductory Notes
About InvenTrust Properties Corp.
InvenTrust Properties Corp. (“we,” the “Company,” “our,” “us,” "IVT" or "InvenTrust") is a premier Sun Belt, multi-tenant essential retail REIT that owns, leases, redevelops, acquires and manages grocery-anchored neighborhood and community centers as well as high-quality power centers that often have a grocery component. We pursue our business strategy by acquiring retail properties in Sun Belt markets, opportunistically disposing of retail properties, maintaining a flexible capital structure, and enhancing environmental, social and governance ("ESG") practices and standards. A trusted, local operator bringing real estate expertise to its tenant relationships, IVT has built a strong reputation with market participants across its portfolio. IVT is committed to leadership in ESG practices and has been a Global Real Estate Sustainability Benchmark (“GRESB”) member since 2013. As of December 31, 2022, the Company is an owner and manager of 62 retail properties, representing 10.3 million square feet of retail space. For more information, please visit www.inventrustproperties.com.
The enclosed information should be read in conjunction with our filings with the U.S. Securities and Exchange Commission (“SEC”), including, but not limited to, our Form 10-Qs filed quarterly and Form 10-Ks filed annually. Additionally, the enclosed information does not purport to disclose all items required under Generally Accepted Accounting Principles (“GAAP”). The information provided in this supplemental is unaudited and includes non-GAAP measures (as discussed below), and there can be no assurance that the information will not vary from the final information in the Company’s Form 10-K for the year-ended December 31, 2022. IVT may, but assumes no obligation to, update information in this supplemental.
Forward-Looking Statements Disclaimer
Forward-Looking Statements in this supplemental, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including statements about the Company's 2023 guidance and expected timing and payment of dividends, or regarding management’s intentions, beliefs, expectations, representations, plans or predictions of the future, are typically identified by words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” "continue," “likely,” “will,” “would,” "outlook," "guidance," and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. The following factors, among others, could cause actual results and financial position and timing of certain events to differ materially from those described in the forward-looking statements: interest rate movements; local, regional, national and global economic performance; the impact of inflation on the Company and on its tenants; competitive factors; the impact of e-commerce on the retail industry; future retailer store closings; retailer consolidation; retailers reducing store size; retailer bankruptcies; government policy changes; the effects and duration of the COVID-19 pandemic; and any material market changes and trends that could affect the Company’s business strategy. For further discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see the Risk Factors included in our most recent Annual Report on Form 10-K, as updated by any subsequent Quarterly Report on Form 10-Q, in each case as filed with the SEC. InvenTrust intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, except as may be required by applicable law. We caution you not to place undue reliance on any forward-looking statements, which are made as of the date of this supplemental. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Notice Regarding Non-GAAP Financial Measures
In addition to GAAP measures, this supplemental contains and refers to certain non-GAAP measures. We do not consider our non-GAAP measures included in the Glossary of Terms to be alternatives to measures required in accordance with GAAP. Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs. Reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measures are included in this supplemental on pages 6 and 7 and definitions of our non-GAAP measures are included in the Glossary of Terms on page 23.
logo3.jpg
Quarter End December 31, 2022 - i


Pro Rata Financial Information
The Company owns a 55% interest in IAGM Retail Fund I, LLC (“IAGM” or “JV”), a joint venture partnership between the Company and PGGM Private Real Estate Fund (“PGGM”). IAGM was formed on April 17, 2013 for the purpose of acquiring, owning, managing, and disposing of retail properties and sharing in the profits and losses from those retail properties and their activities. IAGM is the Company’s sole joint venture and is unconsolidated. Throughout this supplemental, where indicated as “pro rata” the Company has included the results from its share of its JV properties when combined with the Company’s wholly-owned properties, with the exception of property count and number of leases. The presentation of pro rata financial information has limitations as an analytical tool, which include but are not limited to: (i) amounts shown on individual line items were calculated by applying our overall economic ownership interest percentage determined when applying the equity method of accounting, and may not represent our legal claim to the assets and liabilities, or the revenues and expenses; and (ii) other REITs may use different methodologies for calculating their pro rata interest. Accordingly, pro rata financial information should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. For additional detail regarding our JV properties, see the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, in each case as filed with the SEC.
On January 18, 2023, the Company acquired the four remaining retail properties from its unconsolidated joint venture, IAGM, for an aggregate purchase price of $222.3 million by acquiring 100% of the membership interests in each of IAGM’s wholly owned subsidiaries. The Company assumed aggregate mortgage debt of $92.5 million and funded the remaining balance with its available liquidity. Subsequent to the transaction, IAGM proportionately distributed substantially all net proceeds from the sale, of which the Company's share was approximately $71.4 million. In connection with the foregoing, IAGM adopted a liquidation plan on January 11, 2023.
Reduction of Authorized Shares
On April 28, 2022, we filed an amendment to our charter to decrease the number of authorized shares of common stock from 1,460,000,000 to 146,000,000, in proportion with the one-for-ten reverse stock split effected by the Company on August 5, 2021. The authorized shares of preferred stock remain at 40,000,000. The authorized shares of common stock have been retroactively adjusted within the accompanying consolidated financial statements to give effect to the reduction as of December 31, 2022.
Availability of Information on InvenTrust Properties Corp.'s Website and Social Media Channels
Investors and others should note that InvenTrust routinely announces material information to investors and the marketplace using U.S. Securities and Exchange Commission filings, press releases, public conference calls, webcasts and the InvenTrust investor relations website. The Company uses these channels as well as social media channels (e.g., the InvenTrust Twitter account (twitter.com/inventrustprop); and the InvenTrust LinkedIn account (linkedin.com/company/inventrustproperties)) as a means of disclosing information about the Company's business to our colleagues, investors, and the public. While not all of the information that the Company posts to the InvenTrust investor relations website or on the Company’s social media channels is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in InvenTrust to review the information that it shares on www.inventrustproperties.com/investor-relations and on the Company’s social media channels.
logo3.jpg
Quarter End December 31, 2022 - ii


irpressreleaseheaderhighreb.jpg
newsreleaselogoa.jpg
CONTACT:
Dan Lombardo
Vice President of Investor Relations
630-570-0605
dan.lombardo@inventrustproperties.com

InvenTrust Properties Corp. Reports 2022 Fourth Quarter and Full Year Results

DOWNERS GROVE, III – February 14, 2023 – InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the fourth quarter and full year ended December 31, 2022 and provided guidance for 2023. For the three months ended December 31, 2022 and 2021, the Company reported a Net Loss of $0.1 million, or $0.00 per diluted share, and a Net Loss of $10.8 million, or $0.16 per diluted share, respectively. For the twelve months ended December 31, 2022 and 2021, the Company reported Net Income of $52.2 million, or $0.77 per diluted share, and a Net Loss of $5.4 million, or $0.08 per diluted share, respectively.

Fourth Quarter and Full Year 2022 Highlights:
NAREIT FFO for the fourth quarter of $0.35 per diluted share, and $1.66 per diluted share for the full year
Core FFO for the fourth quarter of $0.34 per diluted share, and $1.57 per diluted share for the full year
Pro Rata Same Property Net Operating Income (“NOI”) growth of 0.4% for the fourth quarter and growth of 4.6% for the full year
Leased Occupancy as of December 31, 2022 of 96.1%, a fourth quarter sequential increase of 50 basis points and a full year increase of 220 basis points
Executed 58 leases totaling approximately 461,000 square feet of pro rata GLA, of which 338,000 square feet was executed at a blended comparable lease spread of 6.1% for the fourth quarter and 8.4% for the full year

Subsequent Highlights:
On January 18, 2023, the Company acquired the four remaining retail properties from its unconsolidated joint venture, IAGM, for an aggregate purchase price of $222.3 million by acquiring 100% of the membership interests in each of IAGM’s wholly owned subsidiaries. The Company assumed aggregate mortgage debt of $92.5 million and funded the remaining balance with its available liquidity. Subsequent to the transaction, IAGM proportionately distributed substantially all net proceeds from the sale, of which the Company's share was approximately $71.4 million. In connection with the foregoing, IAGM adopted a liquidation plan on January 11, 2023.

”The InvenTrust team executed on all facets of the 2022 business plan,” stated Daniel (DJ) Busch, President and CEO of InvenTrust. “Our operations team continued to capitalize on solid leasing demand while prudently managing expenses in the current inflationary environment. Our investments team successfully rotated capital out of Colorado and further into our target markets driving closer to our goal of 100% concentration in the Sun Belt region. Lastly, we have maintained our disciplined approach to balance sheet management while diversifying our capital sources through the execution of our inaugural private placement of senior notes.”
Mr. Busch continued, “Already in 2023, we have completed the acquisition of the remaining stake in the Company’s joint venture with PGGM. With this transaction, the InvenTrust portfolio is 100% wholly-owned. In addition, the Board of Directors approved a 5% increase in our dividend starting with our April 2023 payment, bringing the Company’s annualized dividend up to $0.86 a share.”
logo3.jpg
Quarter End December 31, 2022 - iii


NET (LOSS) INCOME
Net Loss for the three months ended December 31, 2022 was $0.1 million, or $0.00 per diluted share, compared to a Net Loss of $10.8 million, or $0.16 per diluted share, for the same period in 2021.
Net Income for the year ended December 31, 2022 was $52.2 million, or $0.77 per diluted share, compared to a Net Loss of $5.4 million, or $0.08 per diluted share, for the same period in 2021.
NAREIT FFO
NAREIT FFO for the three months ended December 31, 2022 was $23.8 million, or $0.35 per diluted share, as compared to $9.9 million, or $0.14 per diluted share, for the same period in 2021.
NAREIT FFO for the year ended December 31, 2022 was $112.0 million, or $1.66 per diluted share, as compared to $84.1 million, or $1.18 per diluted share, for the same period in 2021.
CORE FFO
Core FFO for the three months ended December 31, 2022 was $23.1 million, or $0.34 per diluted share, compared to $26.3 million, or $0.38 per diluted share, for the same period in 2021.
Core FFO for the year ended December 31, 2022 was $106.0 million, or $1.57 per diluted share, compared to $99.6 million, or $1.40 per diluted share, for the same period in 2021.
PRO RATA SAME PROPERTY NOI
Pro Rata Same Property NOI for the three months ended December 31, 2022 was $35.8 million, a 0.4% increase, compared to the same period in 2021. Excluding net out of period rent collection of $0.6 million, Pro Rata Same Property NOI would have increased 2.1% when comparing the three months ended December 31, 2022 to the same period in 2021.
Pro Rata Same Property NOI for the year ended December 31, 2022 was $141.1 million, a 4.6% increase, compared to the same period in 2021. Excluding net out of period rent collection of $1.7 million, Pro Rata Same Property NOI would have increased 6.0% when comparing the year ended December 31, 2022 to the same period in 2021.
DIVIDEND
For the quarter ending December 31, 2022, the Board of Directors declared a quarterly cash distribution of $0.2052 per share, payable on January 13, 2023.
The Board of Directors approved a 5% increase in the Company’s cash dividend. The new annual rate of $0.8620 will be reflected in the quarterly dividend of $0.2155 expected to be paid in April 2023.
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
As of December 31, 2022, the Company’s Leased Occupancy was 96.1%.
Total Anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was 98.7% and Small Shop Leased Occupancy was 91.3%. Anchor Leased Occupancy increased by 50 basis points and Small Shop Leased Occupancy increased by 30 basis points on a sequential basis compared to the previous quarter.
Leased to Economic Occupancy spread of 220 basis points, which equates to approximately $4.8 million of base rent on an annualized basis.
Blended re-leasing spreads for comparable new and renewal leases signed in the fourth quarter were 6.1%, and 8.4% for the full year.
Annualized Base Rent PSF (“ABR”) as of December 31, 2022 for the Pro Rata Combined Portfolio was $19.08, an increase of 2.6% compared to the same period in 2021. Anchor Tenant ABR PSF was $12.43 and Small Shop ABR PSF was $32.12 for the fourth quarter.
On October 28, 2022, the Company acquired Eastfield Village in Huntersville, North Carolina for $22.5 million. The 96,000 square foot neighborhood center is anchored by Food Lion.
On December 16, 2022, the Company acquired Stone Ridge Market in San Antonio, Texas, for $58.1 million from its joint venture. The 219,000 square foot community center is shadow anchored by HEB Plus.
logo3.jpg
Quarter End December 31, 2022 - iv


LIQUIDITY AND CAPITAL STRUCTURE
InvenTrust had $514.4 million of total liquidity, as of December 31, 2022 comprised of $164.4 million of Pro Rata Cash and $350.0 million of availability under its Revolving Credit Facility.
The Company has $13.7 million of debt maturing in 2023 and $15.7 million of debt maturing in 2024.
The Company's weighted average interest rate on its consolidated debt as of December 31, 2022 was 4.08% and the weighted average remaining term was 5.2 years.

FULL YEAR 2023 OUTLOOK AND GUIDANCE
(Unaudited, dollars in thousands, except per share amounts)Initial 2023 Guidance2022 Actual
Net Income per diluted share (1)
$0.23$0.28$0.77
NAREIT FFO per diluted share (2)
$1.64$1.69$1.66
Core FFO per diluted share$1.59$1.64$1.57
Same Property NOI (“SPNOI”) Growth 3.50%5.00%4.6%
General and administrative$31,250$32,750$33,342
Interest expense, net (3)
$34,500$35,500$25,957
Net investment activity (4)
~ $150,000$129,970
The Company’s initial 2023 guidance contemplates the following assumptions:
(1) Net Income per diluted share excludes effects from potential acquisitions or dispositions.
(2) NAREIT FFO per diluted share:
Excludes effects from potential acquisitions or dispositions.
Excludes any items that impact NAREIT FFO comparability, including loss on debt extinguishment, non-routine or one-time items or which, in our judgement, are not pertinent to measuring on-going operating performance.
Includes an expectation that some tenants will move from the cash basis of accounting to the accrual basis of accounting which can result in volatility in straight-line rental income adjustments.
(3) Excludes amortization of debt discounts and financing costs.
(4) Net investment activity represents anticipated acquisition activity less disposal activity.
In addition to the foregoing assumptions, the Company's 2023 Outlook and Guidance incorporates a number of other assumptions that are subject to change and may be outside the control of the Company. For example, the Company’s guidance is inclusive of prior period rent that the Company anticipates collecting. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurances that InvenTrust will achieve these results.

The following table provides a reconciliation of the range of the Company's 2023 estimated net income per share to estimated NAREIT FFO and Core FFO per diluted share:
(Unaudited)Low EndHigh End
Net income$0.23 $0.28 
Depreciation and amortization related to investment properties1.41 1.41 
NAREIT FFO Applicable to Common Shares and Dilutive Securities1.64 1.69 
Amortization of market-lease intangibles and inducements, net(0.05)(0.05)
Straight-line rent adjustments, net(0.05)(0.05)
Adjusting items, net (a)
0.05 0.05 
Core FFO Applicable to Common Shares and Dilutive Securities$1.59 $1.64 
(a)Adjusting items, net, are primarily amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as miscellaneous and settlement income.

The Company does not provide a reconciliation of forward-looking SPNOI to forward-looking GAAP Net Income within this press release because the Company is unable, without making unreasonable efforts, to provide a meaningful or reasonably accurate calculation or estimation of certain reconciling items which could be significant to our results.
logo3.jpg
Quarter End December 31, 2022 - v

Summary Financial Information
In thousands, except share information and per square foot amounts
Three Months Ended December 31Year Ended December 31
2022202120222021
Financial Results
Net (loss) income$(125)$(10,751)$52,233 $(5,360)
Net (loss) income per diluted share(0.00)(0.16)0.77 (0.08)
NAREIT FFO (page 7)23,775 9,942 111,976 84,088 
NAREIT FFO per diluted share0.35 0.14 1.66 1.18 
Core FFO (page 7)23,077 26,283 105,952 99,607 
Core FFO per diluted share0.34 0.38 1.57 1.40 
Pro Rata Same Property NOI (page 6)35,828 35,688 141,077 134,821 
Pro Rata Same Property NOI growth0.4 %4.6 %
Adjusted EBITDA (page 7)
31,622 30,643 132,368 117,273 
Dividends declared per share0.21 0.20 0.82 0.78 
Aggregate dividends declared (as a % of Core FFO)60.0 %52.5 %52.2 %55.9 %
As of
December 31, 2022
As of
December 31, 2021
As of
December 31, 2020
As of
December 31, 2019
Capital Information
Shares outstanding67,472,55367,344,37471,998,65472,133,163
Pro Rata Outstanding Debt, net$805,253 $624,289 $688,422 $714,053 
Less: Pro Rata Cash(164,448)(79,628)(249,854)(281,430)
Pro Rata Net Debt$640,805 $544,661 $438,568 $432,623 
Pro Rata Debt Metrics (trailing 12 months)
Adjusted EBITDA (trailing 12 months)$132,368 $117,273 $117,078 $137,233 
Net Debt-to-Adjusted EBITDA4.8x4.6x3.7x3.2x
Fixed charge coverage5.0x6.4x5.9x5.4x
Net debt to real estate assets, excl property acc depr.24.7 %22.0 %17.7 %17.7 %
Net debt to total assets, excl property acc depr.21.3 %19.3 %14.6 %14.3 %
Dividend Paid Per ShareLiquidity and Credit Facility
Q4 2022$0.20520Pro Rata Cash$164,448 
Q3 2022$0.20520Available under credit facility350,000 
Q2 2022$0.20520Total$514,448 
Q1 2022$0.20520
Same PropertySame PropertyTotal
Three Months Ended December 31Year Ended December 31Year Ended December 31
202220212022202120222021
Portfolio Metrics, Pro Rata
No. of properties565655556262
GLA (square feet)8,7108,7128,4778,4799,7909,532
Economic Occupancy93.8 %92.8 %94.3 %93.1 %93.9 %92.8 %
Leased Occupancy96.1 %94.0 %96.1 %94.3 %96.1 %93.9 %
ABR PSF$19.26$18.67$19.22$18.60$19.08$18.59
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 1

Consolidated Balance Sheets
In thousands, except share and per share amounts
As of
December 31, 2022December 31, 2021
Assets(unaudited)
Investment properties
Land$650,764 $598,936 
Building and other improvements1,825,893 1,664,525 
Construction in progress5,005 9,642 
Total2,481,662 2,273,103 
Less accumulated depreciation(389,361)(350,256)
Net investment properties2,092,301 1,922,847 
Cash, cash equivalents and restricted cash137,762 44,854 
Investment in unconsolidated entities56,131 107,944 
Intangible assets, net101,167 81,026 
Accounts and rents receivable34,528 30,059 
Deferred costs and other assets, net51,145 25,685 
Total assets$2,473,034 $2,212,415 
Liabilities
Debt, net$754,551 $533,082 
Accounts payable and accrued expenses42,792 36,208 
Distributions payable13,837 13,802 
Intangible liabilities, net29,658 28,995 
Other liabilities28,287 28,776 
Total liabilities869,125 640,863 
Commitments and contingencies
Stockholders' Equity
Preferred stock, $0.001 par value, 40,000,000 shares authorized, none outstanding.— — 
Common stock, $0.001 par value, 146,000,000 shares authorized,
67,472,553 shares issued and outstanding as of December 31, 2022 and
67,344,374 shares issued and outstanding as of December 31, 2021
67 67 
Additional paid-in capital5,456,968 5,452,550 
Distributions in excess of accumulated net income(3,879,847)(3,876,743)
Accumulated comprehensive income (loss)26,721 (4,322)
Total stockholders' equity1,603,909 1,571,552 
Total liabilities and stockholders' equity$2,473,034 $2,212,415 

logo3.jpg
Supplemental - Quarter End December 31, 2022 - 2

Consolidated Statements of Operations and Comprehensive (Loss) Income
In thousands, except share and per share information, unaudited
Three Months Ended December 31Year Ended December 31
2022202120222021
Income
Lease income, net$58,418 $52,481 $232,980 $207,350 
Other property income275 327 1,161 1,087 
Other fee income578 772 2,566 3,542 
Total income59,271 53,580 236,707 211,979 
Operating expenses
Depreciation and amortization23,897 22,143 94,952 87,143 
Property operating11,983 8,862 40,239 32,788 
Real estate taxes7,330 6,531 32,925 31,312 
General and administrative10,103 9,149 33,342 38,192 
Direct listing costs— 18,065 — 19,769 
Total operating expenses53,313 64,750 201,458 209,204 
Other income (expense)
Interest expense, net(8,648)(4,305)(26,777)(16,261)
Loss on extinguishment of debt(85)— (181)(400)
Gain on sale of investment properties, net1,393 38,249 1,522 
Equity in (losses) earnings of unconsolidated entities(121)3,957 3,663 6,398 
Other income and expense, net1,378 761 2,030 606 
Total other income (expense), net(6,083)419 16,984 (8,135)
Net (loss) income$(125)$(10,751)$52,233 $(5,360)
Weighted-average common shares outstanding, basic67,428,549 69,117,723 67,406,233 71,072,933 
Weighted-average common shares outstanding, diluted67,428,549 69,117,723 67,525,935 71,072,933 
Net (loss) income per common share, basic$(0.00)$(0.16)$0.77 $(0.08)
Net (loss) income per common share, diluted$(0.00)$(0.16)$0.77 $(0.08)
Distributions declared per common share outstanding$0.21 $0.20 $0.82 $0.78 
Distributions paid per common share outstanding$0.21 $0.20 $0.82 $0.78 
Comprehensive (loss) income
Net (loss) income$(125)$(10,751)$52,233 $(5,360)
  Unrealized (loss) gain on derivatives(860)2,235 32,052 3,795 
  Reclassification (to) from net (loss) income(1,756)1,104 (1,009)4,332 
Comprehensive (loss) income$(2,741)$(7,412)$83,276 $2,767 

logo3.jpg
Supplemental - Quarter End December 31, 2022 - 3

Consolidated Supplemental Details of Assets and Liabilities
In thousands
As of
December 31, 2022December 31, 2021
Accounts and rents receivable
Billed base rent, recoveries, and other revenue$14,701 $13,394 
Straight-line rent receivables19,827 16,665 
Total$34,528 $30,059 
Deferred cost and other assets, net
Fair value of derivatives$25,201 $— 
Lease commissions, net13,834 12,427 
Other assets4,092 3,520 
Deferred costs, net3,089 3,280 
Right of use assets, net2,650 2,746 
Loan fees, net2,279 3,712 
Total$51,145 $25,685 
Other liabilities
Deferred revenues$9,531 $6,758 
Unearned income7,155 6,299 
Security deposits6,318 5,466 
Operating lease liabilities3,265 3,189 
Other liabilities1,997 2,168 
Financing lease liabilities21 283 
Fair value of derivatives— 4,613 
Total$28,287 $28,776 
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 4

Consolidated Supplemental Details of Operations
In thousands
Three Months Ended December 31Year Ended December 31
2022202120222021
Income
*Minimum base rent$37,158 $33,719 $145,467 $128,716 
*Real estate tax recoveries6,964 6,061 30,107 27,874 
*Common area maintenance, insurance, and other recoveries7,610 6,243 28,072 23,948 
*Ground rent income3,813 3,338 14,991 13,167 
Amortization of market-lease intangibles and inducements, net995 914 5,589 4,318 
*Short-term and other lease income1,475 899 4,333 3,378 
Termination fee income(13)38 339 406 
Straight-line rent adjustment, net566 776 2,645 3,272 
Reversal of (provision for) uncollectible straight-line rent, net124 126 1,170 (468)
*Provision for uncollectible billed rent and recoveries(425)(631)(1,065)(2,264)
*Reversal of uncollectible billed rent and recoveries151 998 1,332 5,003 
Lease income, net58,418 52,481 232,980 207,350 
*Other property income275 327 1,161 1,087 
JV property management fee283 406 1,301 1,952 
JV asset management fee196 269 882 1,128 
JV leasing commissions99 97 383 462 
Other fee income578 772 2,566 3,542 
Total income$59,271 $53,580 $236,707 $211,979 
Operating Expenses
Depreciation and amortization$23,897 $22,143 $94,952 $87,143 
*Property operating11,983 8,862 40,239 32,788 
*Real estate taxes7,330 6,531 32,925 31,312 
General and administrative expenses7,980 7,436 29,297 31,296 
Stock based compensation costs2,686 2,400 6,806 9,543 
Capitalized direct development compensation costs(563)(687)(2,761)(2,647)
General and administrative 10,103 9,149 33,342 38,192 
Direct listing costs— 18,065 — 19,769 
Total operating expenses$53,313 $64,750 $201,458 $209,204 

* Component of Net Operating Income
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 5

Reconciliation of Non-GAAP Measures
Pro Rata, in thousands
Same Property NOI
Three Months Ended December 31Year Ended December 31
2022202120222021
Income
Minimum base rent$33,352 $31,945 $127,514 $119,448 
Real estate tax recoveries6,300 5,558 25,482 25,198 
Common area maintenance, insurance, and other recoveries6,368 5,836 23,864 22,092 
Ground rent income3,401 3,278 13,292 12,816 
Short-term and other lease income1,448 897 4,250 3,345 
Provision for uncollectible billed rent and recoveries(295)(285)(824)(2,603)
Reversal of uncollectible billed rent and recoveries124 570 1,271 5,206 
Other property income265 328 1,123 1,087 
Total income50,963 48,127 195,972 186,589 
Operating Expenses
Property operating 10,500 8,374 35,085 30,681 
Real estate taxes6,601 6,010 27,695 28,467 
Total operating expenses17,101 14,384 62,780 59,148 
Same Property NOI33,862 33,743 133,192 127,441 
JV Same Property NOI1,966 1,945 7,885 7,380 
Pro Rata Same Property NOI$35,828 $35,688 $141,077 $134,821 
% Change over Prior Period0.4 %4.6 %
Same Property count5655

Reconciliation of Net (Loss) Income to Pro Rata Same Property NOI
Three Months Ended December 31Year Ended December 31
2022202120222021
Net (loss) income$(125)$(10,751)$52,233 $(5,360)
Adjustments to reconcile to non-GAAP metrics:
Other income and expense, net(1,378)(761)(2,030)(606)
Equity in losses (earnings) of unconsolidated entities121 (3,957)(3,663)(6,398)
Interest expense, net8,648 4,305 26,777 16,261 
Loss on extinguishment of debt85 — 181 400 
Gain on sale of investment properties, net(1,393)(6)(38,249)(1,522)
Depreciation and amortization23,897 22,143 94,952 87,143 
General and administrative10,103 9,149 33,342 38,192 
Direct listing costs— 18,065 — 19,769 
Other fee income(578)(772)(2,566)(3,542)
Adjustments to NOI (a)(1,671)(1,854)(9,743)(7,528)
NOI37,709 35,561 151,234 136,809 
NOI from other investment properties(3,847)(1,818)(18,042)(9,368)
Same Property NOI33,862 33,743 133,192 127,441 
IAGM Same Property NOI at share1,966 1,945 7,885 7,380 
Pro Rata Same Property NOI$35,828 $35,688 $141,077 $134,821 
(a)Adjustments to NOI include termination fee income and expense and GAAP Rent Adjustments.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 6

Reconciliation of Non-GAAP Measures, continued
In thousands, except share and per share amounts
NAREIT FFO and Core FFO
Three Months Ended December 31Year Ended December 31
2022202120222021
Net (loss) income$(125)$(10,751)$52,233 $(5,360)
Depreciation and amortization related to investment properties23,698 21,929 94,142 86,257 
Gain on sale of investment properties, net(1,393)(6)(38,249)(1,522)
Unconsolidated joint venture adjustments (a)
1,595 (1,230)3,850 4,713 
NAREIT FFO Applicable to Common Shares and Dilutive Securities23,775 9,942 111,976 84,088 
Amortization of market-lease intangibles and inducements, net(995)(914)(5,589)(4,318)
Straight-line rent adjustments, net(690)(903)(3,815)(2,805)
Direct listing costs— 18,065 — 19,769 
Adjusting items, net (b)
705 (13)2,798 2,201 
Unconsolidated joint venture adjusting items, net (c)
282 106 582 672 
Core FFO Applicable to Common Shares and Dilutive Securities$23,077 $26,283 $105,952 $99,607 
Weighted average common shares outstanding - basic67,428,549 69,117,723 67,406,233 71,072,933 
Dilutive effect of unvested restricted shares (d)
— — 119,702 — 
Weighted average common shares outstanding - diluted67,428,549 69,117,723 67,525,935 71,072,933 
NAREIT FFO Applicable to Common Shares and Dilutive Securities per share$0.35 $0.14 $1.66 $1.18 
Core FFO Applicable to Common Shares and Dilutive Securities per share$0.34 $0.38 $1.57 $1.40 
(a)Represents our share of depreciation, amortization and gain on sale related to investment properties held in IAGM.
(b)Adjusting items, net, are primarily loss on extinguishment of debt, amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as miscellaneous and settlement income.
(c)Represents our share of amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and adjusting items, net related to IAGM.
(d)For purposes of calculating non-GAAP per share metrics, the same denominator is used as that which would be used in calculating diluted earnings per share in accordance with GAAP. For the three months ended December 31, 2022, three months ended December 31, 2021, and year ended December 31, 2021, unvested restricted shares were antidilutive and therefore excluded from the denominator in the diluted earnings per share calculation in accordance with GAAP.
EBITDA, Pro Rata
Three Months Ended December 31Year Ended December 31
2022202120222021
Net (loss) income$(125)$(10,751)$52,233 $(5,360)
Interest expense9,206 4,977 28,978 19,362 
Income tax expense (benefit)129 102 458 377 
Depreciation and amortization25,358 23,920 100,731 95,083 
EBITDA34,568 18,248 182,400 109,462 
Adjustments to reconcile to Adjusted EBITDA
Direct listing costs— 18,065 — 19,769 
Gain on sale of investment properties, net(1,259)(3,013)(40,178)(4,749)
Loss on debt extinguishment95 — 302 526 
Non-operating income and expense, net (a)
(243)(887)(1,070)(893)
Other leasing adjustments (b)
(1,539)(1,770)(9,086)(6,842)
Adjusted EBITDA$31,622 $30,643 $132,368 $117,273 
(a)Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as miscellaneous and settlement income.
(b)Other leasing adjustments includes amortization of market lease intangibles and straight-line rent adjustments.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 7

Summary of Outstanding Debt
In thousands
Balance as of
December 31, 2022
RatioWeighted Average
Interest Rate
Weighted Average
Years to Maturity
Fixed rate secured debt$109,812 15%3.95%3.9
Fixed rate unsecured debt550,000 72%3.82%5.7
Variable rate unsecured debt100,000 13%5.66%4.2
Issuance costs, net of accumulated amortization(5,261)n/an/an/a
Total consolidated debt, net$754,551 100%4.08%5.2

Schedule of Maturities by Year
Fixed RateVariable Rate
Maturity YearSecured
Debt
Unsecured DebtUnsecured DebtTotal Consolidated Debt
Total JV Debt at 100% (a)
Total
Debt
202313,732 — — 13,732 92,468 106,200 
202415,700 — — 15,700 — 15,700 
202522,880 — — 22,880 — 22,880 
2026— 200,000 — 200,000 — 200,000 
202726,000 100,000 100,000 226,000 — 226,000 
Thereafter31,500 250,000 — 281,500 — 281,500 
Issuance costs, net of amortization— — — (5,261)(282)(5,543)
Total$109,812 $550,000 $100,000 $754,551 $92,186 $846,737 
(a)Weighted average term for IAGM debt, of which our share is 55%, is 0.8 years and weighted average rate is 2.75%. The 2023 maturities for JV debt are not inclusive of extension options available to the JV.
Debt Maturities as of December 31, 2022
Maturity DateInterest RateInterest Rate TypeBalance
Mortgages Payable
Renaissance Center II (a)4/6/20233.49%Fixed13,732 
The Highlands of Flower Mound12/1/20253.88%Fixed22,880 
Escarpment Village7/1/20273.86%Fixed26,000 
Shops at Arbor Trails12/5/20294.12%Fixed31,500 
Total94,112 
Pooled Mortgages Payable
Plantation Grove6/5/20244.24%Fixed7,300 
Suncrest Village6/5/20244.24%Fixed8,400 
Total15,700 
Total mortgages payable3.95%109,812 
Term loans
$200.0 million 5 year9/22/20262.71% (b)Fixed100,000 
$200.0 million 5 year9/22/20262.72% (b)Fixed100,000 
$200.0 million 5.5 year3/22/20272.77% (b)Fixed50,000 
$200.0 million 5.5 year3/22/20272.76% (b)Fixed50,000 
$200.0 million 5.5 year3/22/20271M SOFR + 1.30% (c)Variable100,000 
Total400,000 
Senior Notes
$150.0 million Series A8/11/20295.07%Fixed150,000 
$100.0 million Series B8/11/20325.20%Fixed100,000 
250,000 
Grand total4.08%$759,812 
(a)On February 6, 2023, the Company extinguished the $13.7 million mortgage payable secured by Renaissance Center with its available liquidity.
(b)Interest rates reflect the fixed rates achieved through the Company's interest rate swaps.
(c)As of December 31, 2022, 1-Month Term SOFR was 4.36%. On May 11, 2022, the Company transitioned its Amended Revolving Credit Agreement and Amended Term Loan Agreement from 1-Month LIBOR to pricing based on 1-Month Term SOFR.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 8

Consolidated Debt Covenants, Interest Rate Swaps, and Capital Expenditures
Unaudited, dollars in thousands

Debt Covenants (trailing 12 months)
For the quarter ended
DescriptionTerm Loan CovenantsSenior Note CovenantsQ4 2022Q3 2022Q2 2022Q1 2022
Leverage Ratio< 60.0%< 60.0%28.9%31.4%28.5%28.7%
Fixed Charge Coverage Ratio> 1.50> 1.504.805.616.386.62
Maximum Dividend Payout< 95%N/A49.4%48.8%48.8%51.5%
Maximum Secured Recourse Debt< 10% of Total Asset Value< 10% of Total Asset Value—%—%—%—%
Unsecured Interest Coverage Ratio> 1.75> 1.753.673.554.284.26
Unsecured Leverage Ratio< 60%< 60%31.0%33.2%27.5%27.8%

Interest Rate Swaps, Consolidated

The Company is party to four effective interest rate swap agreements and four interest rate forward swap agreements, which address the periods between the maturity dates of the effective swaps and the maturity dates of the Amended Term Loan Agreement. In tandem, the interest rate swaps achieve fixed interest rates for a constant notional amount through the maturity dates of the Amended Term Loan Agreement.
On December 15, 2022, the Company transitioned its interest rate swaps from 1-Month LIBOR to 1-Month Term SOFR.
Effective Interest
Rate Swaps
Notional AmountCompany Receives
Variable Rate of
Company Pays
Fixed Rate of
Fixed Rate Achieved Effective DateMaturity Date
5 Year Term Loan$100,000 1-Month SOFR1.41%2.71%12/2/201912/21/2023
5 Year Term Loan100,000 1-Month SOFR1.42%2.72%12/2/201912/21/2023
5.5 Year Term Loan50,000 1-Month SOFR1.47%2.77%12/2/20196/21/2024
5.5 Year Term Loan50,000 1-Month SOFR1.46%2.76%12/2/20196/21/2024
$300,000 

Forward Interest
Rate Swaps
Notional AmountCompany Receives
Variable Rate of
Company Pays
Fixed Rate of
Fixed Rate Achieved Effective DateMaturity Date
5 Year Term Loan$100,000 1-Month SOFR1.51%2.81%12/21/20239/22/2026
5 Year Term Loan100,000 1-Month SOFR1.51%2.81%12/21/20239/22/2026
5.5 Year Term Loan50,000 1-Month SOFR1.48%2.78%6/21/20243/22/2027
5.5 Year Term Loan50,000 1-Month SOFR1.54%2.84%6/21/20243/22/2027
$300,000 


Capital Expenditures, Pro Rata
Three Months Ended December 31Year Ended December 31
2022202120222021
Leasing and Maintenance Capital Expenditures:
Tenant improvements$2,626 $1,577 $7,422 $6,377 
Leasing commissions961 1,043 4,693 4,544 
Maintenance capital expenditures3,537 5,139 13,209 11,717 
Total leasing and maintenance capital expenditures (a)7,124 7,759 25,324 22,638 
Investment in development and redevelopment projects (b)1,418 1,412 10,656 5,833 
Grand total$8,542 $9,171 $35,980 $28,471 

(a)As of December 31, 2022 and 2021, total pro rata accrued leasing and maintenance capital expenditures are $3,492 and $3,944, respectively. These accrued amounts are not reflected in the table above.
(b)As of December 31, 2022 and 2021, total pro rata accrued investment in development and redevelopment projects are $0 and $1,360, respectively. These accrued amounts are not reflected in the table above.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 9

Joint Venture Financial Information
In thousands
Condensed Balance Sheets
As of
December 31
2022
December 31
2021
Assets
Investment properties
Land $48,774 $89,800 
Building and other improvements162,782 271,637 
Construction in progress208 1,158 
Total211,764 362,595 
Less accumulated depreciation(50,452)(74,581)
Net investment properties161,312 288,014 
Cash and cash equivalents48,779 77,526 
Intangible assets, net9,754 11,761 
Accounts and rents receivable2,408 4,284 
Deferred costs and other assets, net4,624 5,125 
Total assets$226,877 $386,710 
Liabilities and Equity
Mortgages debt, net$92,186 $165,831 
Accounts payable and accrued expenses4,578 7,747 
Intangible liabilities, net2,133 
Other liabilities2,810 2,529 
Total liabilities99,578 178,240 
Equity127,299 208,470 
Total liabilities and equity$226,877 $386,710 
Condensed Statement of Operations
Three Months Ended December 31Year Ended December 31
2022202120222021
Income
Lease income, net$6,215 $9,070 $27,542 $41,881 
Other property income48 41 222 264 
Total income6,263 9,111 27,764 42,145 
Operating Expenses
Depreciation and amortization2,656 3,232 10,508 14,437 
Property operating1,345 1,550 5,149 7,265 
Real estate taxes912 1,115 4,086 7,507 
Asset management fee196 269 882 1,128 
General and administrative48 42 226 242 
Total operating expenses5,157 6,208 20,851 30,579 
Other income (expense)
Interest expense, net(1,015)(1,222)(4,002)(5,637)
Loss on extinguishment of debt(17)— (219)(229)
Gain on sale investment properties, net12,043 5,467 17,038 18,294 
Other income and expense, net(162)(56)(19)(180)
Total other income (expense), net10,849 4,189 12,798 12,248 
Net income$11,955 $7,092 $19,711 $23,814 

Notes:
Financial information on this page and pages 11, 12 and 13 relate to our JV with IAGM and is shown at 100%. See introductory note for additional details.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 10

Joint Venture Supplemental Details of Assets and Liabilities
In thousands
As of
December 31
2022
December 31
2021
Accounts and rents receivable
Billed base rent, recoveries, and other revenue$534 $971 
Straight-line rent receivables1,874 3,313 
Total$2,408 $4,284 
Deferred cost and other assets, net
Fair value of derivatives$2,764 $530 
Lease commissions, net1,519 2,900 
Other assets341 869 
Deferred costs, net— 826 
Total$4,624 $5,125 
Other liabilities
Other liabilities$1,485 $455 
Unearned income731 1,268 
Security deposits594 806 
Total$2,810 $2,529 


logo3.jpg
Supplemental - Quarter End December 31, 2022 - 11

Joint Venture Supplemental Details of Operations
In thousands
Three Months Ended December 31Year Ended December 31
2022202120222021
Income
*Minimum base rent$4,008 $5,900 $17,450 $27,411 
*Real estate tax recoveries685 957 2,982 5,476 
*Common area maintenance, insurance, and other recoveries717 912 2,721 4,144 
*Ground rent income1,037 1,118 4,353 4,331 
Amortization of market-lease intangibles and inducements, net(270)(193)(862)(810)
*Short-term and other lease income65 205 462 693 
Termination fee income— 26 358 
Straight-line rent adjustment, net21 94 239 
Reversal of (provision for) uncollectible straight-line rent, net— 87 189 59 
*Provision for uncollectible billed rent and recoveries(30)(174)(65)(657)
*Reversal of uncollectible billed rent and recoveries— 211 215 637 
Lease income, net6,215 9,070 27,542 41,881 
*Other property income48 41 222 264 
Total income$6,263 $9,111 $27,764 $42,145 
Operating expenses
Depreciation and amortization$2,656 $3,232 $10,508 $14,437 
*Property operating expenses1,345 1,550 5,149 7,265 
*Real estate taxes912 1,115 4,086 7,507 
Asset management fee196 269 882 1,128 
General and administrative48 42 226 242 
Total operating expenses$5,157 $6,208 $20,851 $30,579 

* Component of Net Operating Income
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 12

Summary of Outstanding Joint Venture Debt
In thousands
Balance as of
December 31, 2022
RatioWeighted Average
Interest Rate
Weighted Average
Years to Maturity
Fixed rate secured debt$75,000 81%1.99%0.8
Variable rate secured debt17,468 19%6.01%0.8
Issuance costs, net of accumulated amortization(282)n/an/an/a
Total debt, net$92,186 100%2.75%0.8


Debt Maturities as of December 31, 2022
Maturity DateInterest RateInterest Rate TypeBalance
Pooled Mortgages Payable (a)
Cross collateralized11/2/231M SOFR + 1.65% (b)Variable$17,468 
Cross collateralized, swapped to fixed rate11/2/232.00%Fixed45,000 
Cross collateralized, swapped to fixed rate11/2/231.97%Fixed30,000 
Total$92,468 
(a)The 2023 maturities for JV debt are not inclusive of extension options available to the JV.
(b)As of December 31, 2022, 1-Month Term SOFR was 4.36%. On September 28, 2022, the JV transitioned its pooled mortgages payable from 1-Month LIBOR to pricing based on 1-Month Term SOFR.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 13

Markets and Tenant Size
Pro rata, GLA and dollar amounts in thousands, except per square foot amounts
MarketNo. of PropertiesABRABR psfABR as
% of Total
GLAGLA as
% of Total
Austin-Round Rock, TX8$32,217 $16.3318.3 %2,05621.0 %
Atlanta Metro Area, GA1019,342 19.1011.1 %1,05810.8 %
Miami-Fort Lauderdale-Miami Beach, FL318,480 23.0010.6 %8598.8 %
Dallas-Fort Worth-Arlington, TX716,723 19.869.6 %9389.6 %
Houston-Sugar Land-Baytown, TX612,987 16.287.4 %9049.2 %
Raleigh-Cary-Durham, NC512,630 19.347.2 %6887.0 %
So. California - Los Angeles, CA310,547 20.576.0 %5795.9 %
Tampa-St. Petersburg, FL38,809 12.855.0 %7537.7 %
Orlando-Kissimmee, FL48,690 23.665.0 %3783.9 %
Washington D.C/Richmond Metro Area38,276 24.524.7 %3583.7 %
Charlotte-Gastonia-Concord, NC38,136 19.654.7 %4244.3 %
San Antonio, TX25,938 25.263.4 %2612.7 %
So. California - San Diego, CA25,685 26.063.3 %2252.3 %
So. California - Inland Empire, CA25,684 23.093.3 %2462.5 %
Cape Coral-Fort Myers, FL163610.100.4 %630.6 %
Total62$174,780 $19.08100 %9,790100 %

StateNo. of PropertiesABRABR psfABR as
% of Total
GLAGLA as
% of Total
Texas23$67,865 $17.6438.7 %4,15942.5 %
Florida1136,615 19.0821.0 %2,05321.0 %
California721,916 22.4312.6 %1,05010.7 %
North Carolina820,766 19.4611.9 %1,11211.3 %
Georgia1019,342 19.1011.1 %1,05810.8 %
Maryland/Virginia38,276 24.524.7 %3583.7 %
Total62$174,780 $19.08100 %9,790100 %
Tenant typeLeased OccupancyABRABR PSFGLA
20,000 SF+ (a)
98.7 %$58,119 $11.24 5,349 
10,000 - 19,999 SF (a)
98.8 %17,258 19.24 932 
5,000 - 9,999 SF (b)
91.6 %16,577 26.38 717 
1 - 4,999 SF (b)
91.3 %82,826 33.58 2,792 
Total96.1 %$174,780 $19.08 9,790 
Anchor Tenants (a)
98.7 %$75,377 $12.43 6,281 
Small Shops (b)
91.3 %$99,403 $32.12 3,509 
(a)Tenants with square footage greater than or equal to 10,000 square feet are considered Anchor Tenants.
(b)Tenants with square footage less than 10,000 square feet are considered Small Shops.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 14

Top 25 by Total ABR and Tenant Merchandise Mix
In thousands
Parent NameTenant Name/CountNo. of LeasesCredit Rating
(S&P)
ABR Pro Rata Portfolio% of Total ABRGLA Pro Rata Portfolio% of Total Occ.GLA
KrogerKroger 7 / Kroger Gas 1 / Harris Teeter 3 / Ralphs 314BBB$8,277 4.7 %7387.5 %
Publix Super Markets, Inc.Publix 13 / Publix Liquor 316N/A6,885 3.9 %6356.5 %
TJX Companies
Marshalls 7 / HomeGoods 4 / TJ Maxx 2
13A4,399 2.5 %3673.8 %
Albertsons
Safeway 1 / Tom Thumb 2 / Market Street 2 / Albertsons 1
6BB4,303 2.5 %3653.7 %
H.E.B.5N/A3,669 2.1 %3623.7 %
Amazon, Inc.Whole Foods Market 55AA2,701 1.5 %1942.0 %
BC PartnersPetsmart 77B+2,375 1.4 %1511.5 %
Best Buy4BBB+2,236 1.3 %1381.4 %
Ulta Beauty Inc.8N/A1,960 1.1 %830.8 %
Bed Bath & Beyond Inc.
Bed Bath & Beyond 4 / Buy Buy Baby 1
5D1,888 1.1 %1501.5 %
Dick's Sporting Goods, Inc.
Dick's Sporting Goods 2 / Going, Going, Gone 1
3BBB1,876 1.1 %1711.7 %
Apollo Global Management, Inc.Michael's 66N/A1,755 1.0 %1311.3 %
Costco Wholesale2A+1,735 1.0 %2983.0 %
Trader Joe's4N/A1,703 1.0 %510.5 %
Five Below, Inc.8N/A1,494 0.9 %730.7 %
Ross Dress For Less4BBB+1,453 0.8 %1201.2 %
Wells Fargo9BBB+1,450 0.8 %350.4 %
Bank of America7A-1,381 0.8 %350.4 %
DSW, Inc.4N/A1,296 0.7 %730.7 %
Sprouts Farmers Market2N/A1,266 0.7 %560.6 %
Regal Cinemas1D1,253 0.7 %610.6 %
Massage Envy13N/A1,246 0.7 %390.4 %
Petco Animal Supplies Stores, Inc6B+1,210 0.7 %720.7 %
Kingswood Capital ManagementCost Plus World Market 55N/A1,113 0.6 %910.9 %
JP Morgan ChaseChase Bank 77A+1,084 0.6 %360.4 %
Totals164$60,008 34.2 %4,52545.9 %


Tenant Merchandise Mix

Tenant CategoryABR Pro Rata Portfolio% of Total ABR
Grocery/Drug Stores$35,281 20.1 %
Soft Goods29,15116.7 %
Quick Service Restaurants20,95812.0 %
Personal Health and Beauty Services19,63511.2 %
Medical15,2178.7 %
Full Service Restaurants14,7498.4 %
Banks8,3224.8 %
Other6,3813.7 %
Pet Supplies5,9693.4 %
Fitness5,9303.4 %
Office/Communications5,9153.4 %
Other Essential Retail/Services4,0282.3 %
Entertainment1,7411.0 %
Hardware/Auto1,5030.9 %
$174,780 100 %
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 15

Comparable and Non-Comparable Lease Statistics
Pro Rata, GLA in thousands

No. of Leases ExecutedGLAABR PSFPrior
ABR PSF
% Change over Prior LeaseWA Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Comparable Leases
Total New and Renewal Leases
Q4 202243338$17.15$16.176.1%8.4$3.75$0.64
Q3 20225836918.1816.838.0%4.80.450.29
Q2 20225114329.6325.5615.9%7.410.384.10
Q1 20224412026.9625.714.9%4.84.900.87
Total196970$20.59$18.998.4%6.4$3.61$1.04
No. of Leases ExecutedGLAABR PSFPrior
ABR PSF
% Change over Prior LeaseWA Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
New Leases
Q4 2022462$11.73$9.8319.3%15.1$20.57$3.50
Q3 20226739.5036.578.0%8.920.9014.49
Q2 2022106323.7716.8541.1%10.023.499.36
Q1 202211115.5013.0019.2%11.045.009.86
Total21143$18.74$14.5329.0%12.2$23.69$7.12
No. of Leases ExecutedGLAABR PSFPrior
ABR PSF
% Change over Prior LeaseWA Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Renewals
Q4 202239276$18.36$17.584.4%6.9$—$—
Q3 20225236217.7516.438.0%4.80.04
Q2 2022418034.1932.335.8%5.40.19
Q1 20224310928.0726.944.2%4.21.02
Total175827$20.91$19.755.9%5.5$0.17$—
No. of Leases ExecutedGLAABR PSFWA Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Non-Comparable Leases
Q4 202215123$11.926.1$16.83$5.40
Q3 2022183130.617.225.9111.51
Q2 20222113517.577.329.904.72
Q1 2022185528.519.637.9310.62
Total72344$18.457.2$26.14$6.51


logo3.jpg
Supplemental - Quarter End December 31, 2022 - 16

Tenant Lease Expirations
Pro Rata, GLA and ABR in thousands, except per square foot amounts
Anchor Tenants
Lease
Expiration Year
No. of
Expiring
Leases (a)
GLA of
Expiring Leases
(square feet)
Percent of
Total GLA of
Expiring Leases
ABR of
Expiring Leases
Percent of
Total ABR
Expiring
ABR PSF (b)
2023168 2.8 %$1,491 1.9 %$8.88
202424 527 8.7 %7,280 9.4 %13.81 
202520 790 13.0 %9,417 12.1 %11.92 
202617 478 7.9 %5,615 7.2 %11.75 
202742 1,402 22.9 %20,355 26.1 %14.52 
202823 533 8.8 %7,457 9.6 %13.99 
202910 342 5.6 %4,114 5.3 %12.03 
2030204 3.4 %2,991 3.8 %14.66 
2031294 4.8 %2,659 3.4 %9.04 
203210 370 6.1 %4,912 6.3 %13.28 
Thereafter23 972 16.0 %11,562 14.9 %11.90 
Other (c)— — — %— — %— 
Sub total187 6,080 100 %$77,853 100 %$12.80
Vacant space201 
Total6,281 
Small Shops
2023134 280 9.0 %$8,119 7.5 %$29.00
2024160 390 12.6 %12,272 11.3 %31.47
2025158 338 10.9 %11,116 10.3 %32.89
2026187 444 14.3 %14,882 13.8 %33.52
2027222 524 16.8 %18,446 17.0 %35.20
2028110 278 8.9 %10,417 9.6 %37.47
202991 237 7.6 %8,376 7.7 %35.34
203059 145 4.7 %5,682 5.3 %39.19
203168 208 6.7 %7,810 7.2 %37.55
203281 198 6.4 %7,975 7.4 %40.28
Thereafter15 45 1.4 %2,348 2.2 %52.18
Other (c)11 23 0.7 %768 0.7 %33.39 
Totals1,296 3,110 100 %$108,211 100 %$34.79
Vacant space399 
Total3,509 
Total Pro Rata
2023138 448 4.9 %$9,610 5.2 %$21.45
2024184 917 10.0 %19,552 10.5 %21.32 
2025178 1,128 12.3 %20,533 11.0 %18.20 
2026204 922 10.0 %20,497 11.0 %22.23 
2027264 1,926 21.0 %38,801 20.9 %20.15 
2028133 811 8.8 %17,874 9.6 %22.04 
2029101 579 6.3 %12,490 6.7 %21.57 
203067 349 3.8 %8,673 4.7 %24.85 
203174 502 5.5 %10,469 5.6 %20.85 
203291 568 6.1 %12,887 6.9 %22.69 
Thereafter38 1,017 11.0 %13,910 7.5 %13.68 
Other (c)11 23 0.3 %768 0.4 %33.39 
Totals1,483 9,190 100 %$186,064 100 %$20.25
Vacant space600 
Total9,790 
(a)No. of expiring leases includes IAGM properties at 100%.
(b)Expiring ABR PSF reflects ABR PSF at the time of lease expiration.
(c)Other lease expirations include the GLA, ABR and ABR PSF of month-to-month leases.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 17

Acquisitions and Dispositions
Dollars and GLA in thousands

Acquisitions
OwnershipDatePropertyMarketAcquisition PriceGLALeased Occ. (a)Anchor Tenants (b)
100%2/2/22Shops at Arbor TrailsAustin-Round Rock, TX$112,190 35799.2%Costco, Whole Foods Market
100%2/2/22Escarpment VillageAustin-Round Rock, TX77,150 17099.9%HEB
100%4/21/22The Highlands of Flower Mound (c)Dallas-Fort Worth-Arlington, TX38,000 17590.8%
Target*, Bed Bath & Beyond, Market by Macy's, Party City, Skechers, World Market
100%5/4/22Bay LandingCape Coral - Fort Myers, FL10,425 63100%
The Fresh Market, HomeGoods
100%6/10/22Kyle Marketplace- Outparcel (d)Austin-Round Rock, TX705 n/an/aHEB
100%10/28/22Eastfield VillageCharlotte-Gastonia-Concord, NC22,500 9693.3%
Food Lion, Gold's Gym
100%12/16/22Stone Ridge Market (c)San Antonio, TX58,100 21988.2%
HEB Plus*, Burlington, PetSmart
$319,070 1,080
(a)Leased Occupancy at date of acquisition.
(b)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.
(c)These retail properties were acquired from the JV.
(d)The outparcel of vacant land acquired is adjacent to this retail property.

Dispositions
OwnershipDatePropertyMarketDisposition PriceGLALeased Occ. (a)Anchor Tenants (b)
100%6/30/22Centerplace of GreeleyDenver-Colorado Springs-Greeley, CO$37,550 152100%
Safeway, Target*, Famous Footwear, Kohl's*, Ross Dress for Less
100%6/30/22Cheyenne MeadowsDenver-Colorado Springs-Greeley, CO17,900 9098.4%King Soopers
100%12/15/22The Shops at Walnut CreekDenver-Colorado Springs-Greeley, CO55,000 22593.4%
Target*, Dollar Tree, Michaels, Old Navy, PetSmart, TJ Maxx
$110,450 467
(a)Leased Occupancy at date of disposition.
(b)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.


Joint Venture Dispositions
OwnershipDatePropertyMarketDisposition Price (a)GLA (a)Leased Occ. (b)Anchor Tenants (c)
55%3/3/22Price PlazaHouston-Sugar Land-Baytown, TX$39,100 20695.0%Sam's Club*, Walmart*
55%4/21/22The Highlands of Flower MoundDallas-Fort Worth-Arlington, TX38,000 17590.8%
Target*, Bed Bath & Beyond, Market by Macy's, Party City, Skechers, World Market
55%12/16/22Stone Ridge MarketSan Antonio, TX58,100 21988.2%
HEB Plus*, Burlington, PetSmart
55%12/22/22Stables Town Center I (d)Houston-Sugar Land-Baytown, TX7,800 4353.5%Walgreens
$143,000 643
(a)Disposition Price and GLA for the Joint Venture Disposition activity are reflected at 100%.
(b)Leased Occupancy at date of disposition.
(c)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.
(d)The Company disposed of 43 square feet out of a total 191 square feet through a partial sale of the property to an unrelated third party.

logo3.jpg
Supplemental - Quarter End December 31, 2022 - 18

Development Pipeline
In thousands
Active Redevelopments
OwnershipPropertyMarketProject Description
Estimated Completion Quarter (a)
Projected Incremental CostsCosts to DateEstimated Incremental Yield on Cost
55%Cyfair Town CenterHouston-Sugar Land-Baytown, TXOutparcel redevelopment to include a drive-through.3Q - 2023$320$120
100%Southern Palm CrossingMiami-Fort Lauderdale-Miami Beach, FLRedevelopment of a former bank building for a freestanding building with a drive-through.4Q - 20231,400300
Totals$1,720$4207-10%
(a) Our estimated timing of completion may be impacted by factors outside of our control, including global supply constraints or government restrictions.
Recently Completed Redevelopments
OwnershipPropertyMarketProject DescriptionCompletion QuarterCompleted CostsCosts to Date
100%Eldridge Town CenterHouston-Sugar Land-Baytown, TXDemolition of bank building and ground up construction of freestanding Chipotle building with a drive-through.3Q - 2022$1,600$1,600
55%Cyfair Town CenterHouston-Sugar Land-Baytown, TXRenovation and re-merchandising of center including façade and common area enhancements, upgraded signage and rebranding.3Q - 2022$2,600$2,600
100%Suncrest VillageOrlando-Kissimmee, FLRedevelopment of center including demolition and expansion of the Publix grocery store, upgrades to the façade, signage enhancement, and common area improvements.3Q - 2022$10,800$10,800
100%Eldridge Town CenterHouston-Sugar Land-Baytown, TXDemolition and reconstruction of fuel facility.4Q - 2021$1,000$1,000
Potential Developments and Redevelopments
OwnershipPropertyMarketProject Description
100%Gateway Market CenterTampa-St. Petersburg, FLExtensive repositioning and reconfiguration of the shopping center to right size anchor space, add freestanding buildings and improve vehicular access.
100%Garden VillageSo. California - Los Angeles, CADemolition of outparcel buildings and reconstruction for freestanding buildings with drive-throughs.
100%Kyle MarketplaceAustin-Round Rock, TXNew development, including addition of outparcel buildings.
100%Antoine Town CenterHouston-Sugar Land-Baytown, TXNew development, including addition of an outparcel building with a drive-through.
100%Sarasota PavilionTampa-St. Petersburg, FLRedevelopment of a former bank building for a multi-tenant building with a drive-through and anchor re-positioning.
100%Westpark Shopping CenterWashington D.C./Richmond Metro AreaNew development, including addition of outparcel buildings.
100%River Oaks Shopping CenterSo. California - Los Angeles, CARedevelopment of an outparcel and common area improvements.
100%Buckhead CrossingAtlanta Metro Area, GARe-merchandising of the shopping center including façade and common area enhancements, anchor space repositioning and addition of a freestanding building.
100%Sandy Plains CentreAtlanta Metro Area, GARedevelopment and expansion of the shopping center.
100%Shops at Arbor TrailsAustin-Round Rock, TXRedevelopment of an outparcel and common area improvements.
100%Bay LandingCape Coral-Fort Myers, FLNew development of building area adjacent to existing stores.
100%The ParkeAustin-Round Rock, TXAnchor repositioning and expansion.
100%Pavilion at LaQuintaSo. California - Inland EmpireRedevelopment of an outparcel.
55%Bay ColonyHouston-Sugar Land-Baytown, TXRedevelopment of an existing outparcel building.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 19

Property Summary
GLA in thousands
No.PropertyOwnershipMarketStateCenter
Type (a)
GLA (b)Leased OccupancyABR
PSF
Grocery
Anchor (c)
Major Anchors (d)
1Antoine Town Center100%Houston-Sugar Land-BaytownTXN110100%$14.00YesKroger
2Bay Colony55%Houston-Sugar Land-BaytownTXC41693.0%$16.40Yes
HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens
3Bay Landing (e)100%Cape Coral-Fort MyersFLN63100%$10.10Yes
The Fresh Market, HomeGoods
4Bear Creek Village Center100%So. California - Inland EmpireCAN80100%$25.29YesStater Brothers
5Bent Tree Plaza100%Raleigh-Cary-DurhamNCN80100%$13.78YesFood Lion
6Blackhawk Town Center55%Houston-Sugar Land-BaytownTXN12799.1%$13.94Yes
HEB, Walgreens
7Buckhead Crossing100%Atlanta Metro AreaGAP22196.5%$21.04NoHomeGoods, Marshalls, Michaels, Office Depot, Ross Dress for Less, The Tile Shop
8Campus Marketplace100%So. California - San DiegoCAN14498.9%$31.02Yes
Ralphs, CVS, Discovery Isle Child Development Center
9Cary Park Town Center100%Raleigh-Cary-DurhamNCN93100%$16.70Yes
Harris Teeter, CVS
10Commons at University Place100%Raleigh-Cary-DurhamNCN92100%$16.85Yes
Harris Teeter, CVS
11Coweta Crossing100%Atlanta Metro AreaGAN68100%$10.88YesPublix
12Custer Creek Village100%Dallas-Fort Worth-ArlingtonTXN96100%$15.12YesTom Thumb
13Cyfair Town Center55%Houston-Sugar Land-BaytownTXC43392.3%$16.31Yes
Kroger, Cinemark USA, Crunch Fitness, J.C. Penney
14Eastfield Village (e)100%Charlotte-Gastonia-ConcordNCC9693.3%$17.57Yes
Food Lion, Gold's Gym
15Eldorado Marketplace100%Dallas-Fort Worth-ArlingtonTXC18995.7%$23.67Yes
Market Street, PetSmart, Phenix Salon Suites
16Eldridge Town Center &
Windermere Village
100%Houston-Sugar Land-BaytownTXC17590.6%$18.10Yes
Kroger, Kohl's*, Petco
17Escarpment Village (e)100%Austin-Round RockTXN17099.9%$21.44YesHEB
18Garden Village100%So. California - Los AngelesCAN11790.2%$18.10Yes
Albertson's, Rite Aid
19Gateway Market Center100%Tampa-St. PetersburgFLP231100%$10.79Yes
Publix, Target*, HomeGoods, Party City, PetSmart, TJ Maxx, Tuesday Morning
20Kennesaw Marketplace100%Atlanta Metro AreaGAC130100%$35.17Yes
Whole Foods Market, Academy Sports + Outdoors*, Guitar Center*, Hobby Lobby*, Petco*
21Kyle Marketplace100%Austin-Round RockTXC225100%$17.04YesHEB
22Lakeside & Lakeside Crossing100%Orlando-KissimmeeFLN76100%$46.76YesTrader Joe's
23Market at Westlake100%Austin-Round RockTXN30100%$21.63NoWalgreens
24Northcross Commons100%Charlotte-Gastonia-ConcordNCN63100%$24.15YesWhole Foods Market
25Old Grove Marketplace100%So. California - San DiegoCAN81100%$17.20Yes
Ralphs, Lowe's*
26Pavilion at LaQuinta100%So. California - Inland EmpireCAP166100%$22.02Yes
Sprouts Farmers Market, Bed Bath & Beyond, Best Buy, DSW, OfficeMax
27Peachland Promenade100%Tampa-St. PetersburgFLN17797.0%$13.94Yes
Publix, Goodwill, My Salon Suite, Planet Fitness
28PGA Plaza Palm Beach Gardens100%Miami-Fort Lauderdale-Miami BeachFLC12196.8%$34.33Yes
Trader Joe's, Marshalls, Ulta
29Plantation Grove100%Orlando-KissimmeeFLN74100%$15.62YesPublix
30Plaza Midtown100%Atlanta Metro AreaGAN7093.2%$26.75YesPublix
31Prestonwood Town Center (f)100%Dallas-Fort Worth-ArlingtonTXP23399.4%$21.35Yes
Walmart*, Barnes & Noble, DSW, Michaels, Petco, Ulta
32Renaissance Center100%Raleigh-Cary-DurhamNCP36394.6%$22.43NoAshley HomeStore, Best Buy, Nordstrom Rack, Old Navy, Popshelf, REI, Ulta, UNC Health Care, World Market
33Rio Pinar Plaza100%Orlando-KissimmeeFLN13198.4%$18.83Yes
Publix, Planet Fitness
34River Oaks100%So. California - Los AngelesCAC27596.1%$20.58Yes
Sprouts Farmers Market, Target, Big 5 Sports Goods, Five Below, Total Wine & More, Ulta
35Riverview Village100%Dallas-Fort Worth-ArlingtonTXN8998.4%$12.93Yes
Tom Thumb, Petco
36Riverwalk Market100%Dallas-Fort Worth-ArlingtonTXN90100%$20.99YesMarket Street
37Rose Creek100%Atlanta Metro AreaGAN70100%$11.36YesPublix
38Sandy Plains Centre100%Atlanta Metro AreaGAC13193.7%$22.98Yes
Kroger, Pet Supplies Plus, Walgreens*
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 20

Property Summary
GLA in thousands
No.PropertyOwnershipMarketStateCenter
Type (a)
GLA (b)Leased OccupancyABR
PSF
Grocery
Anchor (c)
Major Anchors (d)
39Sarasota Pavilion100%Tampa-St. PetersburgFLP34585.9%$13.88Yes
Publix, Bank of America, Beall's, Bed Bath & Beyond, Marshalls, Michaels, PetSmart, Ross Dress for Less, SunTrust Bank
40Scofield Crossing100%Austin-Round RockTXN9597.2%$17.41Yes
Hana World Market, Goodwill
41Shops at Arbor Trails (e)100%Austin-Round RockTXC357100%$13.68Yes
Costco, Whole Foods Market, Chuy's*, Frost Bank*, Haverty's Furniture, Kerbey Lane Cafe*, Marshalls
42Shops at Fairview Town Center100%Dallas-Fort Worth-ArlingtonTXN6697.4%$24.18YesWhole Foods Market
43Shops at the Galleria100%Austin-Round RockTXP53795.2%$13.78NoBest Buy, Five Below, Home Consignment Center, HomeGoods, Lowe's, Marshalls, Michaels, OfficeMax, Old Navy, PetSmart, Signature Bridal Salon and Bestow Bridal, Spec's Wine Spirits & Finer Foods, World Market
44Sonterra Village100%San AntonioTXN42100%$33.00YesTrader Joe's
45Southern Palm Crossing100%Miami-Fort Lauderdale-Miami BeachFLP34597.0%$16.69Yes
Costco Wholesale, Going Going Gone, Marshalls
46Stables Town Center55%Houston-Sugar Land-BaytownTXN14894.5%$17.54YesKroger
47Stevenson Ranch100%So. California - Los AngelesCAC18791.7%$22.05Yes
Ralphs, Furniture Design Center, L.A. Fitness, PetSmart
48Stone Ridge Market (e)100%San AntonioTXC21988.2%$23.55Yes
HEB Plus*, Burlington, PetSmart
49Suncrest Village100%Orlando-KissimmeeFLN9795.3%$18.01Yes
Publix, Orange County Tax Collector
50Sycamore Commons100%Charlotte-Gastonia-ConcordNCP265100%$19.32Yes
Costco Wholesale*, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods, Lowe's*, Michaels, Old Navy, Ulta, World Market
51The Centre on Hugh Howell100%Atlanta Metro AreaGAN8394.3%$11.92YesPublix
52The Highlands of Flower Mound (e)100%Dallas-Fort Worth-ArlingtonTXP17589.8%$18.06Yes
Target*, Bed Bath & Beyond, Market by Macy's, Party City, Skechers, World Market
53The Parke100%Austin-Round RockTXP40699.1%$16.46Yes
Whole Foods Market, Buy Buy Baby, Dick's Sporting Goods, DSW, La-Z Boy, Marshalls, Michaels, Nordstrom, Old Navy, Petco, Tuesday Morning, Ulta, World Market
54The Pointe at Creedmoor100%Raleigh-Cary-DurhamNCN60100%$16.82YesHarris Teeter
55The Shops at Town Center100%Washington D.C/Richmond Metro AreaMDN12597.3%$30.20YesSafeway
56Thomas Crossroads100%Atlanta Metro AreaGAN10596.6%$9.89YesKroger
57Travilah Square Shopping Center100%Washington D.C/Richmond Metro AreaMDN5693.2%$48.57YesTrader Joe's
58Trowbridge Crossing100%Atlanta Metro AreaGAN6395.4%$12.10YesPublix
59University Oaks100%Austin-Round RockTXP23684.3%$20.93NoDSW, IKEA*, J.C. Penney*, Jo-Ann Fabrics, PetSmart, Ross Dress for Less, Spec's Wine Spirits & Finer Foods
60Westfork & Paraiso100%Miami-Fort Lauderdale-Miami BeachFLN39393.6%$25.22Yes
Costco Wholesale*, Publix, Baptist Outpatient Services, Dollar Tree, Pembroke Pink Imaging, Petco, Regal Cinemas, Ross Dress for Less, TJ Maxx, Ulta
61Westpark Shopping Center100%Washington D.C/Richmond Metro AreaVAC177100%$14.74Yes
Publix, Christmas Tree Shops, Planet Fitness, The Tile Shop
62Windward Commons100%Atlanta Metro AreaGAN11799.9%$15.20YesKroger
Totals, with JV at 100%10,29595.9%$18.95
Totals, Pro Rata9,79096.1%$19.08
(a)N = Neighborhood center, P = Power Center, C = Community Center
(b)The GLA of properties owned by our joint venture are included at 100%.
(c)Grocers may be leased or shadow-anchors and includes traditional, specialty grocers, and large format retailers (i.e. Walmart, Target, and Costco).
(d)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.
(e)Properties are excluded from Same Property for the three months and year ended December 31, 2022.
(f)Prestonwood Town Center is excluded from Same Property for the year ended December 31, 2022.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 21

Components of Net Asset Value as of December 31, 2022
In thousands, except share information
NOI Excluding Termination Fee Income and Expense, and GAAP Rent Adjustments, Most Recent QuarterPage No.
NOI, excluding ground rent$33,895 5
Ground rent income3,8135
NOI37,708 5
JV NOI at share, excluding ground rent (a)$1,623 12
JV Ground rent income at share57012
JV NOI at share2,193 
Annualized NOI, excluding ground rent income$135,580 
Annualized JV NOI at share, excluding ground rent income6,492
Annualized ground rent income17,532
Projected remaining development
Net Consolidated Project Costs$1,100 19
Net JV Project Costs at share11019
Estimated Range for Incremental Yield7-10%19
Fee Income, Most Recent Quarter
JV Management Fees & Commissions$578 5
Other Assets
Cash, cash equivalents and restricted cash$137,762 2
Billed base rent, recoveries, and other revenue14,7014
Undeveloped Land
Land Held for Development
Total JV Other Assets, at share (b)27,12210, 11
Liabilities
Debt$759,812 8
Issuance costs, net of accumulated amortization(5,261)8
Accounts payable and accrued expenses42,7922
Distributions payable13,8372
Other liabilities28,2872
Projected remaining consolidated project costs1,10019
Total JV Other Liabilities, at share (c)54,87610, 19
Common Shares Outstanding67,472,5531
(a)Includes elimination of our share of the management fee expense of $283 for the three months ended December 31, 2022.
(b)Total JV other assets, at share, includes the JV's share of cash and cash equivalents and receivables for base rent, recoveries, and other revenue.
(c)Total JV liabilities, at share, includes the JV's share of mortgage debt, issuance costs, net of accumulated amortization, accounts payable and accrued expenses, other liabilities, and projected remaining project costs.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 22

Glossary of Terms
TermsDefinitions
ABR Per Square Foot (ABR PSF)ABR PSF is the ABR divided by the occupied square footage for that period.
Adjusted EBITDA
Our non-GAAP measure of Adjusted EBITDA excludes gains (or losses) resulting from debt extinguishments, transaction expenses, straight-line rent adjustments, amortization of above and below market leases and lease inducements, and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance. Adjustments for our unconsolidated joint venture are calculated to reflect our proportionate share of the joint venture's Adjusted EBITDA on the same basis.
Annualized Base Rent (ABR)Annualized Base Rent (ABR) is the base rent for the period multiplied by twelve months. Base rent is inclusive of ground rent and any abatement concessions, but excludes Specialty Lease income.
Anchor Tenant
Tenants with square footage greater than or equal to 10,000 square feet are considered Anchor Tenants.
Community CenterCommunity Centers are generally open air and designed for tenants that offer a larger array of apparel and other soft goods. Typically, community centers contain anchor stores and other national retail tenants.
Comparable LeaseA Comparable Lease meets all of the following criteria: terms greater than or equal to one year, unit was vacant less than one year prior to executed lease, square footage of unit remains unchanged or within 10% of prior unit square footage, and has a rent structure consistent with the previous tenant.
Earnings Before Interest, Taxes, Depreciation, and Amortization
(EBITDA)
Our non-GAAP measure of Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) is net income (or loss) in accordance with GAAP, plus federal and state tax expense, interest expense, and depreciation and amortization. Adjustments for our unconsolidated joint venture are calculated to reflect our proportionate share of the joint venture's EBITDA on the same basis.
Economic OccupancyUpon Rent Commencement Date, the percentage of occupied GLA divided by total GLA. For purposes of calculating occupancy, Specialty Lease GLA is deemed vacant.
GAAP Rent AdjustmentsGAAP Rent Adjustments consist of straight-line rent adjustments, amortization of market lease intangibles, and amortization of lease incentives.
Gross Leasable Area (GLA)Measure of the total amount of leasable space at a property in square feet.
Leased Occupancy
Economic Occupancy plus the percentage of signed and not yet commenced GLA divided by total GLA.
NAREIT Funds From Operations (NAREIT FFO) and Core FFOOur non-GAAP measure of NAREIT Funds from Operations ("NAREIT FFO"), based on the National Association of Real Estate Investment Trusts ("NAREIT") definition, is net income (or loss) in accordance with GAAP, excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable real property. Adjustments for our unconsolidated joint venture are calculated to reflect our proportionate share of the joint venture's NAREIT FFO on the same basis. Core Funds From Operations (“Core FFO”) is an additional supplemental non-GAAP financial measure of our operating performance. In particular, Core FFO provides an additional measure to compare the operating performance of different REITs without having to account for certain remaining amortization assumptions within NAREIT FFO and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance.
Neighborhood CenterNeighborhood Centers are convenience oriented with tenants such as a grocery store anchor, a drugstore, and other small retailers.
Net Debt-to-Adjusted EBITDANet Debt-to-Adjusted EBITDA is Pro Rata net debt divided by Adjusted EBITDA on a trailing twelve month basis.
Net Operating Income (NOI)NOI excludes general and administrative expenses, direct listing costs, depreciation and amortization, provision for asset impairment, other income and expense, net, gains (losses) from sales of properties, gains (losses) on extinguishment of debt, interest expense, net, equity in earnings (losses) from unconsolidated entities, lease termination income and expense, and GAAP rent adjustments.
New LeaseNew Leases are classified as leases where a new tenant will be occupying a unit or an existing tenant is relocating from one unit to another (unless the tenant is moving from a temporary space back to the original unit).
Power CenterPower Centers consist of category-dominant anchors, such as discount department stores, off-price stores, or wholesale clubs, with only a few small shop tenants.
Prior Contractual RentBase rent charged for a particular unit, prior to the current term’s first year rent. If the prior lease terminated prior to the contractual expiration date, the prior contractual rent amount is the rent charged in the final month of occupancy.
Pro RataWhere appropriate, the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly-owned properties, defined as "Pro Rata," with the exception of property count and number of leases.
Pro Rata Net DebtPro rata net debt is total outstanding debt, net, less cash and cash equivalents, including our JV share.
Renewal LeaseTerms have been extended on an existing lease in the same unit. This may happen via an amendment, extension agreement or exercised option.
Same PropertyInformation provided on a same-property basis includes the results of properties that were owned and operated for the entirety of both periods presented.
Shadow Anchor TenantShadow Anchor Tenant represents tenants that are situated on parcels which are owned by unrelated third parties, but, due to their location within or immediately adjacent to a property, appear to the consumer as a retail tenant of the property and, as a result, attract additional consumer traffic to the property.
Small Shop Tenant
Tenants with square footage less than 10,000 square feet are considered Small Shops.
Specialty LeaseSpecialty leasing represents leases of less than one year in duration for inline space and includes any term length for a common area space, and is excluded from the ABR and leased square footage figures when computing the ABR per square foot.
Wholly-ownedWholly-owned properties are those properties owned outright by the Company and does not include properties owned through an investment in a joint venture.
logo3.jpg
Supplemental - Quarter End December 31, 2022 - 23


ivtsupplemental_backcovera.jpg