EX-99.2 3 q12023supplemental.htm EX-99.2 Document

a2023_supplementalcover.jpg



a4471_inventrustxlogoxswirg.jpg
Table of Contents
Page No.
Introductory Notesi
Earnings Releaseiii
Financial Information
Summary Financial Information
Condensed Consolidated Balance Sheets
Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income
Condensed Consolidated Supplemental Details of Assets and Liabilities
Condensed Consolidated Supplemental Details of Operations
Reconciliation of Non-GAAP Measures
Same Property Net Operating Income
NAREIT FFO and Core FFO
EBITDA and Adjusted EBITDA
Summary of Outstanding Debt
Consolidated Debt Covenants, Interest Rate Swaps, and Capital Expenditures
Portfolio and Leasing Overview
Markets and Tenant Size
Top 25 Tenants by ABR and Tenant Merchandise Mix
Comparable & Non-Comparable Lease Statistics
Tenant Lease Expirations
Investment Summary
Acquisitions and Dispositions
Development Pipeline
Property Summary
Components of NAV as of March 31, 2023
Glossary of Terms


logo3.jpg

a4471_inventrustxlogoxswirg.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. For more information, please visit www.inventrustproperties.com.
The enclosed information should be read in conjunction with our filings with the U.S. Securities and Exchange Commission (“SEC”), including, but not limited to, our Form 10-Qs filed quarterly and Form 10-Ks filed annually. Additionally, the enclosed information does not purport to disclose all items required under Generally Accepted Accounting Principles (“GAAP”). The information provided in this supplemental is unaudited and includes non-GAAP measures (as discussed below), and there can be no assurance that the information will not vary from the final information in the Company’s Form 10-Q for the quarter ended March 31, 2023. IVT may, but assumes no obligation to, update information in this supplemental.
Forward-Looking Statements Disclaimer
Forward-Looking Statements in this supplemental, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including statements about the Company's 2023 guidance, portfolio resilience and positioning, acquisition growth, and expected timing and payment of dividends, or regarding management’s intentions, beliefs, expectations, representations, plans or predictions of the future, are typically identified by words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” "continue," “likely,” “will,” “would,” "outlook," "guidance," and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. The following factors, among others, could cause actual results and financial position and timing of certain events to differ materially from those described in the forward-looking statements: interest rate movements; local, regional, national and global economic performance; the impact of inflation on the Company and on its tenants; competitive factors; the impact of e-commerce on the retail industry; future retailer store closings; retailer consolidation; retailers reducing store size; retailer bankruptcies; government policy changes; the effects and duration of the COVID-19 pandemic; and any material market changes and trends that could affect the Company’s business strategy. For further discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see the Risk Factors included in our most recent Annual Report on Form 10-K, as updated by any subsequent Quarterly Report on Form 10-Q, in each case as filed with the SEC. InvenTrust intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, except as may be required by applicable law. We caution you not to place undue reliance on any forward-looking statements, which are made as of the date of this supplemental. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Notice Regarding Non-GAAP Financial Measures
In addition to GAAP measures, this supplemental contains and refers to certain non-GAAP measures. We do not consider our non-GAAP measures included in the Glossary of Terms to be alternatives to measures required in accordance with GAAP. Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs. Reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measures are included in this supplemental on pages 6 and 7 and definitions of our non-GAAP measures are included in the Glossary of Terms on page 19.
i
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Introductory Notes

Pro Rata Financial Information
As of December 31, 2022, the Company owned a 55% interest in IAGM Retail Fund I, LLC (“IAGM” or “JV”), a joint venture partnership between the Company and PGGM Private Real Estate Fund (“PGGM”). IAGM was formed on April 17, 2013 for the purpose of acquiring, owning, managing, and disposing of retail properties and sharing in the profits and losses from those retail properties and their activities. As of December 31, 2022, IAGM was the Company’s sole joint venture and was unconsolidated.
On January 18, 2023, the Company acquired the four remaining retail properties from IAGM for an aggregate purchase price of $222.3 million by acquiring 100% of the membership interests in each of IAGM's wholly owned subsidiaries. The Company assumed aggregate mortgage debt of $92.5 million and funded the remaining balance with its available liquidity. IAGM recognized a gain on sale of $45.2 million, of which the Company's share was approximately $24.9 million. Subsequent to the transaction, IAGM proportionately distributed substantially all net proceeds from the sale, of which the Company's share was approximately $71.4 million. In connection with the foregoing, IAGM adopted a liquidation plan on January 11, 2023.
Throughout this supplemental, where indicated as “pro rata” the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," with the exception of property and lease count, for the three months ended March 31, 2022 and as of December 31, 2022. As of March 31, 2023, as a result of the Company’s acquisition of the remaining IAGM properties, net assets of IAGM were $28.6 million, inclusive of cash and cash equivalents of $30.7 million, which has been included as part of Pro Rata Cash.
The presentation of pro rata financial information has limitations as an analytical tool, which include but are not limited to: (i) amounts shown on individual line items were calculated by applying our overall economic ownership interest percentage determined when applying the equity method of accounting, and may not represent our legal claim to the assets and liabilities, or the revenues and expenses; and (ii) other REITs may use different methodologies for calculating their pro rata interest. Accordingly, pro rata financial information should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. For additional detail regarding our JV properties, see the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, in each case as filed with the SEC.
Availability of Information on InvenTrust Properties Corp.'s Website and Social Media Channels
Investors and others should note that InvenTrust routinely announces material information to investors and the marketplace using U.S. Securities and Exchange Commission filings, press releases, public conference calls, webcasts and the InvenTrust investor relations website. The Company uses these channels as well as social media channels (e.g., the InvenTrust Twitter account (twitter.com/inventrustprop); and the InvenTrust LinkedIn account (linkedin.com/company/inventrustproperties)) as a means of disclosing information about the Company's business to our colleagues, investors, and the public. While not all of the information that the Company posts to the InvenTrust investor relations website or on the Company’s social media channels is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in InvenTrust to review the information that it shares on www.inventrustproperties.com/investor-relations and on the Company’s social media channels.
ii
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg


a4471_inventrustxlogox4cxec.jpg
CONTACT:
Dan Lombardo
Vice President of Investor Relations
630-570-0605
dan.lombardo@inventrustproperties.com

InvenTrust Properties Corp. Reports 2023 First Quarter Results
DOWNERS GROVE, III – April 27, 2023 – InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the period ended March 31, 2023. For the three months ended March 31, 2023 and 2022, Net Income was $1.1 million, or $0.02 per diluted share, compared to Net Income of $9.5 million, or $0.14 per diluted share, respectively.
First Quarter 2023 Highlights:
NAREIT FFO of $0.41 per diluted share
Core FFO of $0.40 per diluted share
Same Property Net Operating Income (“NOI”) growth of 3.2%
Leased Occupancy as of March 31, 2023 of 96.1%
Executed 64 leases totaling approximately 254,000 square feet of GLA, of which 142,000 square feet was executed at a blended comparable lease spread of 7.0%
Acquired the four remaining retail properties from its unconsolidated joint venture, IAGM, for an aggregate purchase price of $222.3 million, assuming aggregate mortgage debt of $92.5 million
“InvenTrust’s Sun Belt concentrated, necessity-based portfolio continues to produce impressive results,” stated Daniel (DJ) Busch, President and CEO of InvenTrust. “When we evaluate the continuing tailwinds in our sector and positive elements affecting our portfolio, the momentum we are building as a company is clear. Our simple and focused portfolio is well-positioned to produce strong sector leading internal growth and with our balance sheet capacity, we can grow through acquisitions without the immediate need for external funding should the capital markets remain in flux.”

NET INCOME
Net Income for the three months ended March 31, 2023 was $1.1 million, or $0.02 per diluted share, compared to Net Income of $9.5 million, or $0.14 per diluted share, for the same period in 2022.
NAREIT FFO
NAREIT FFO for the three months ended March 31, 2023 was $28.0 million, or $0.41 per diluted share, compared to $31.7 million, or $0.47 per diluted share, for the same period in 2022.
CORE FFO
Core FFO for the three months ended March 31, 2023 was $27.4 million, or $0.40 per diluted share, compared to $29.0 million, or $0.43 per diluted share, for the same period in 2022.
SAME PROPERTY NOI
Same Property NOI for the three months ended March 31, 2023 was $35.8 million, a 3.2% increase, compared to the same period in 2022.
iii
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg


DIVIDEND
For the quarter ending March 31, 2023, the Board of Directors declared a quarterly cash distribution of $0.2155 per share, payable on April 14, 2023.
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
As of March 31, 2023, the Company’s Leased Occupancy was 96.1%.
Total Anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was 98.8% and Small Shop Leased Occupancy was 91.4%. Anchor and Small Shop Leased Occupancy both increased 10 basis points on a sequential basis compared to the previous quarter.
Leased to Economic Occupancy spread of 210 basis points, which equates to approximately $4.2 million of base rent on an annualized basis.
Blended re-leasing spreads for comparable new and renewal leases signed in the first quarter were 7.0%.
Annualized Base Rent PSF (“ABR”) as of March 31, 2023 was $19.12, an increase of 2.6% compared to the same period in 2022. Anchor Tenant ABR PSF was $12.37 and Small Shop ABR PSF was $32.20 for the first quarter.
Acquired the four remaining retail properties on January 18, 2023 from its unconsolidated joint venture, IAGM, for an aggregate purchase price of $222.3 million by acquiring 100% of the membership interests in each of IAGM’s wholly owned subsidiaries. The Company assumed aggregate mortgage debt of $92.5 million and two related interest rate swaps with an aggregate notional amount of $75.0 million. The remaining balance of the transaction was funded with available liquidity.
LIQUIDITY AND CAPITAL STRUCTURE
InvenTrust had $436.0 million of total liquidity, as of March 31, 2023, comprised of $86.0 million of Pro Rata Cash and $350.0 million of availability under its Revolving Credit Facility. As of March 31, 2023, net assets of IAGM were $28.6 million, inclusive of cash and cash equivalents of $30.7 million.
InvenTrust has $92.5 million of debt maturing in 2023 and $15.7 million of debt maturing in 2024, as of March 31, 2023.
As of March 31, 2023, the Company's weighted average interest rate on its debt was 4.0% and the weighted average remaining term was 4.6 years.
SUBSEQUENT ACTIVITY
Effective April 3, 2023, the Company’s variable rate on $100.0 million of term loans was swapped to a fixed rate of 3.69%, achieving an all-in interest rate of 4.99%. In tandem with other interest rate swaps, the entirety of the Company's variable rate term loans were swapped to fixed rates through the respective maturity dates.
iv
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg


2023 GUIDANCE
InvenTrust has updated its 2023 guidance, as summarized in the table below.

(Unaudited, dollars in thousands, except per share amounts)CurrentPrevious
Net Income per diluted share (1)
$0.06$0.11$0.23$0.28
NAREIT FFO per diluted share (2)
$1.64$1.69$1.64$1.69
Core FFO per diluted share$1.59$1.64$1.59$1.64
Same Property NOI (“SPNOI”) Growth 3.50%5.00%3.50%5.00%
General and administrative$31,250$32,750$31,250$32,750
Interest expense, net (3)
$34,500$35,500$34,500$35,500
Adjustments for uncollectibility (4)
50 bps150 bps50 bps150 bps
Net investment activity (5)
~ $150,000~ $150,000
The Company’s 2023 Guidance contemplates the following assumptions:
(1) Net Income per diluted share excludes effects from potential acquisitions or dispositions.
(2) NAREIT FFO per diluted share:
Excludes effects from potential acquisitions or dispositions.
Excludes any items that impact NAREIT FFO comparability, including loss on debt extinguishment, non-routine or one-time items of which, in our judgement, are not pertinent to measuring on-going operating performance.
Includes an expectation that some tenants will move from the cash basis of accounting to the accrual basis of accounting, which can result in volatility in straight-line rental income adjustments.
(3) Interest expense, net, excludes amortization of debt discounts and financing costs, and expected interest income of $1.5 million to $2.5 million.
(4) Adjustments for uncollectibility are reflected as basis points of expected total revenue.
(5) Net investment activity represents anticipated acquisition activity less disposition activity.
In addition to the foregoing assumptions, the Company's 2023 Guidance incorporates a number of other assumptions that are subject to change and may be outside the control of the Company. For example, the Company’s guidance is inclusive of prior period rent that the Company anticipates collecting. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurances that InvenTrust will achieve these results.

The following table provides a reconciliation of the range of the Company's 2023 estimated net income per diluted share to estimated NAREIT FFO and Core FFO per diluted share:
(Unaudited)Low EndHigh End
Net income$0.06 $0.11 
Depreciation and amortization related to investment properties1.58 1.58 
NAREIT FFO Applicable to Common Shares and Dilutive Securities1.64 1.69 
Amortization of market-lease intangibles and inducements, net(0.06)(0.06)
Straight-line rent adjustments, net(0.04)(0.04)
Adjusting items, net (a)
0.05 0.05 
Core FFO Applicable to Common Shares and Dilutive Securities$1.59 $1.64 
(a)Adjusting items, net, are primarily amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.

The Company does not provide a reconciliation of forward-looking SPNOI to forward-looking GAAP Net Income within this press release because the Company is unable, without making unreasonable efforts, to provide a meaningful or reasonably accurate calculation or estimation of certain reconciling items which could be significant to our results.
v
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Summary Financial Information
In thousands, except share information and per square foot amounts
Three Months Ended March 31
20232022
Financial Results
Net income$1,133 $9,501 
Net income per common share - basic0.02 0.14 
Net income per common share - diluted0.02 0.14 
NAREIT FFO (page 7)28,018 31,658 
NAREIT FFO per diluted share0.41 0.47 
Core FFO (page 7)27,371 29,021 
Core FFO per diluted share0.40 0.43 
Same Property NOI (page 6)35,839 34,725 
Same Property NOI growth3.2 %
Adjusted EBITDA (page 7)
36,217 33,855 
Distributions declared per share$0.22 $0.21 
Aggregate distributions declared (as a % of Core FFO)53.2 %47.6 %
As of
March 31, 2023 (a)
As of
Dec. 31, 2022 (a)
As of
Dec. 31, 2021 (a)
As of
Dec. 31, 2020 (a)
Capital Information
Shares outstanding67,508,64167,472,55367,344,37471,998,654
Outstanding Debt, net$832,986 $805,253 $624,289 $688,422 
Less: Pro Rata Cash(86,002)(164,448)(79,628)(249,854)
Net Debt$746,984 $640,805 $544,661 $438,568 
(a) Outstanding debt, net, and Net Debt as of December 31, 2022, 2021 and 2020 are Pro Rata. Pro Rata Cash as of March 31, 2023 includes cash remaining at our JV.
Pro Rata Debt Metrics (trailing 12 months)
Adjusted EBITDA (trailing 12 months)$134,730 $132,368 $117,273 $117,078 
Net Debt-to-Adjusted EBITDA5.5x4.8x4.6x3.7x
Fixed charge coverage4.4x5.0x6.4x5.9x
Net debt to real estate assets, excl property acc depr.28.4 %24.7 %22.0 %17.7 %
Net debt to total assets, excl property acc depr.25.4 %21.3 %19.3 %14.6 %
Distributions Paid Per ShareLiquidity and Credit Facility
Q1 2023$0.20520Cash$86,002 
Q4 2022$0.20520Available under credit facility350,000 
Q3 2022$0.20520Total$436,002 
Q2 2022$0.20520
Same PropertyTotal Portfolio
Three Months Ended March 31Three Months Ended March 31
2023202220232022 (a)
Portfolio Metrics
No. of properties52526263
GLA (square feet)8,0928,08710,2959,940
Economic Occupancy94.4 %93.5 %94.0 %93.2 %
Leased Occupancy96.5 %94.8 %96.1 %94.4 %
ABR PSF$19.72$19.09$19.12$18.64
(a) Total Portfolio metrics for the three months ended March 31, 2022 are Pro Rata and have not been restated to reflect the acquisition of the JV properties in 2023.
1
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Condensed Consolidated Balance Sheets
In thousands, except share and per share amounts
As of
March 31, 2023December 31, 2022
Assets(unaudited)
Investment properties
Land $691,401 $650,764 
Building and other improvements1,930,980 1,825,893 
Construction in progress7,046 5,005 
Total2,629,427 2,481,662 
Less accumulated depreciation(407,309)(389,361)
Net investment properties2,222,118 2,092,301 
Cash, cash equivalents and restricted cash69,291 137,762 
Investment in unconsolidated entities15,706 56,131 
Intangible assets, net138,210 101,167 
Accounts and rents receivable30,306 34,528 
Deferred costs and other assets, net55,823 51,145 
Total assets$2,531,454 $2,473,034 
Liabilities
Debt, net$832,986 $754,551 
Accounts payable and accrued expenses29,474 42,792 
Distributions payable14,548 13,837 
Intangible liabilities, net34,491 29,658 
Other liabilities33,550 28,287 
Total liabilities945,049 869,125 
Commitments and contingencies
Stockholders' Equity
Preferred stock, $0.001 par value, 40,000,000 shares authorized, none outstanding— — 
Common stock, $0.001 par value, 146,000,000 shares authorized, 67,508,641 shares
issued and outstanding as of March 31, 2023 and 67,472,553 shares issued and
outstanding as of December 31, 2022
68 67 
Additional paid-in capital5,459,087 5,456,968 
Distributions in excess of accumulated net income(3,893,262)(3,879,847)
Accumulated comprehensive income20,512 26,721 
Total stockholders' equity1,586,405 1,603,909 
Total liabilities and stockholders' equity$2,531,454 $2,473,034 

2
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Consolidated Statements of Operations and Comprehensive (Loss) Income
In thousands, except share and per share information, unaudited
Three Months Ended March 31
20232022
Income
Lease income, net$64,830 $57,768 
Other property income295 264 
Other fee income80 754 
Total income65,205 58,786 
Operating expenses
Depreciation and amortization26,758 22,829 
Property operating10,230 8,285 
Real estate taxes9,628 8,043 
General and administrative7,731 7,887 
Total operating expenses54,347 47,044 
Other (expense) income
Interest expense, net(9,509)(4,809)
Loss on extinguishment of debt— (96)
Equity in (losses) earnings of unconsolidated entities(663)2,716 
Other income and expense, net447 (52)
Total other (expense) income, net(9,725)(2,241)
Net income$1,133 $9,501 
Weighted-average common shares outstanding - basic67,508,641 67,354,717 
Weighted-average common shares outstanding - diluted67,654,524 67,576,038 
Net income per common share - basic$0.02 $0.14 
Net income per common share - diluted$0.02 $0.14 
Distributions declared per common share outstanding$0.22 $0.21 
Distributions paid per common share outstanding$0.20 $0.20 
Comprehensive (loss) income
Net income$1,133 $9,501 
Unrealized (loss) gain on derivatives(3,317)15,406 
Reclassification (to) from net income(2,892)1,025 
Comprehensive (loss) income$(5,076)$25,932 

3
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Condensed Consolidated Supplemental Details of Assets and Liabilities
In thousands
As of
March 31, 2023December 31, 2022
Accounts and rents receivable
Billed base rent, recoveries, and other revenue$9,570 $14,701 
Straight-line rent receivables20,736 19,827 
Total$30,306 $34,528 
Deferred cost and other assets, net
Derivative assets$22,369 $25,201 
Lease commissions, net13,847 13,834 
Other assets8,067 4,092 
Deferred costs, net6,919 3,089 
Right of use assets, net2,550 2,650 
Loan fees, net2,071 2,279 
Total$55,823 $51,145 
Other liabilities
Deferred revenues$9,366 $9,531 
Unearned income8,317 7,155 
Security deposits6,827 6,318 
Other liabilities4,819 1,997 
Operating lease liabilities3,251 3,265 
Derivative liabilities960 — 
Financing lease liabilities10 21 
Total$33,550 $28,287 
4
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Condensed Consolidated Supplemental Details of Operations
In thousands
Three Months Ended March 31
20232022
Income
*Minimum base rent$40,476 $35,048 
*Real estate tax recoveries8,517 7,267 
*Common area maintenance, insurance, and other recoveries6,949 6,292 
*Ground rent income4,710 3,610 
Amortization of market-lease intangibles and inducements, net1,516 2,547 
*Short-term and other lease income1,314 1,064 
Termination fee income134 168 
Straight-line rent adjustment, net710 663 
Reversal of uncollectible straight-line rent199 494 
*Provision for uncollectible billed rent and recoveries(285)(236)
*Reversal of uncollectible billed rent and recoveries590 851 
Lease income, net64,830 57,768 
*Other property income295 264 
JV property management fee48 412 
JV asset management fee32 251 
JV leasing commissions— 91 
Other fee income80 754 
Total income$65,205 $58,786 
Operating Expenses
Depreciation and amortization$26,758 $22,829 
*Property operating10,230 8,285 
*Real estate taxes9,628 8,043 
 
General and administrative expenses6,413 7,455 
Stock based compensation costs1,968 1,156 
Capitalized direct development compensation costs(650)(724)
General and administrative 7,731 7,887 
Total operating expenses$54,347 $47,044 

* Component of Net Operating Income
5
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Reconciliation of Non-GAAP Measures
In thousands
Same Property Net Operating Income
Three Months Ended March 31
20232022
Income
Minimum base rent$33,879 $32,124 
Real estate tax recoveries6,747 6,403 
Common area maintenance, insurance, and other recoveries5,875 5,627 
Ground rent income3,470 3,343 
Short-term and other lease income1,274 1,054 
Provision for uncollectible billed rent and recoveries(282)(230)
Reversal of uncollectible billed rent and recoveries538 841 
Other property income255 267 
Total income51,756 49,429 
Operating Expenses
Property operating 8,337 7,563 
Real estate taxes7,580 7,141 
Total operating expenses15,917 14,704 
Same Property NOI$35,839 $34,725 
% Change over Prior Period3.2 %

Reconciliation of Net Income to Same Property NOI
Three Months Ended March 31
20232022
Net income$1,133 $9,501 
Adjustments to reconcile to non-GAAP metrics:
Other income and expense, net(447)52 
Equity in losses (earnings) of unconsolidated entities663 (2,716)
Interest expense, net9,509 4,809 
Loss on extinguishment of debt— 96 
Depreciation and amortization26,758 22,829 
General and administrative7,731 7,887 
Other fee income(80)(754)
Adjustments to NOI (a)(2,559)(3,872)
NOI42,708 37,832 
NOI from other investment properties(6,869)(3,107)
Same Property NOI$35,839 $34,725 
(a)Adjustments to NOI include termination fee income and expense and GAAP Rent Adjustments.
6
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Reconciliation of Non-GAAP Measures, continued
In thousands

NAREIT FFO and Core FFO
Three Months Ended March 31
20232022
Net income$1,133 $9,501 
Depreciation and amortization related to investment properties26,543 22,622 
Unconsolidated joint venture adjustments (a)342 (465)
NAREIT FFO Applicable to Common Shares and Dilutive Securities28,018 31,658 
Amortization of above and below-market leases and lease inducements, net(1,516)(2,547)
Straight-line rent adjustments, net(909)(1,157)
Adjusting items, net (b)1,934 873 
Unconsolidated joint venture adjusting items, net (c)(156)194 
Core FFO Applicable to Common Shares and Dilutive Securities$27,371 $29,021 
Weighted average common shares outstanding - basic67,508,641 67,354,717 
Dilutive effect of unvested restricted shares (d)145,883 221,321 
Weighted average common shares outstanding - diluted67,654,524 67,576,038 
NAREIT FFO Applicable to Common Shares and Dilutive Securities per share$0.41 $0.47 
Core FFO Applicable to Common Shares and Dilutive Securities per share$0.40 $0.43 

(a)Represents our share of depreciation, amortization and gain on sale related to investment properties held in IAGM.
(b)Adjusting items, net, are primarily loss on extinguishment of debt, amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Represents our share of amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and adjusting items, net related to IAGM.
(d)For purposes of calculating non-GAAP per share metrics, the same denominator is used as that which would be used in calculating diluted earnings per share in accordance with GAAP.

EBITDA and Adjusted EBITDA

Three Months Ended March 31
20232022
Net income$1,133 $9,501 
Interest expense, net9,509 4,809 
Income tax expense126 82 
Depreciation and amortization26,758 22,829 
Unconsolidated joint venture adjustments (a)423 2,260 
EBITDA37,949 39,481 
Adjustments to reconcile to Adjusted EBITDA
Loss on debt extinguishment— 96 
Non-operating income and expense, net (b)
865 (94)
Other leasing adjustments (c)
(2,425)(3,704)
Unconsolidated joint venture adjusting items, net (d)(172)(1,924)
Adjusted EBITDA$36,217 $33,855 
(a)Represents our share of depreciation, amortization, interest expense, net, and income tax expense related to IAGM.
(b)Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.
(d)Represents our share of loss on extinguishment of debt, amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and non-operating income and expense, net, related to IAGM.
7
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Summary of Outstanding Debt
In thousands
Balance as of
March 31, 2023
RatioWeighted Average
Interest Rate
Weighted Average
Years to Maturity
Fixed rate secured debt$171,080 20%3.12%2.6
Variable rate secured debt17,468 2%6.45%0.6
Fixed rate unsecured debt550,000 66%3.82%5.4
Variable rate unsecured debt100,000 12%6.10%4.0
Issuance costs, net of accumulated amortization(5,562)n/an/an/a
Total consolidated debt, net$832,986 100%4.00%4.6
Schedule of Maturities by Year
Fixed RateVariable RateTotal Debt, net
Maturity YearSecured DebtUnsecured DebtSecured DebtUnsecured Debt
2023$75,000 $— $17,468 $— $92,468 
202415,700 — — — 15,700 
202522,880 — — — 22,880 
2026— 200,000 — — 200,000 
202726,000 100,000 — 100,000 226,000 
Thereafter31,500 250,000 — — 281,500 
Issuance costs, net of amortization— — — — (5,562)
Total$171,080 $550,000 $17,468 $100,000 $832,986 
Debt Maturities as of March 31, 2023
Maturity DateInterest RateInterest Rate TypeBalance
Mortgages Payable
The Highlands of Flower Mound12/1/20253.88%Fixed$22,880 
Escarpment Village7/1/20273.86%Fixed26,000 
Shops at Arbor Trails12/5/20294.12%Fixed31,500 
Total80,380 
Pooled Mortgages Payable
Plantation Grove6/5/20244.24%Fixed7,300 
Suncrest Village6/5/20244.24%Fixed8,400 
Total15,700 
Cross collateralized (a)11/2/20232.00% (b)Fixed45,000 
Cross collateralized (a)11/2/20231.97% (b)Fixed30,000 
Cross collateralized (a)11/2/20231M SOFR + 1.65% (c)Variable17,468 
Total92,468 
Total mortgages payable3.43%188,548 
Term Loans
$200.0 million 5 years9/22/20262.71% (b)Fixed100,000 
$200.0 million 5 years9/22/20262.72% (b)Fixed100,000 
$200.0 million 5.5 years3/22/20272.77% (b)Fixed50,000 
$200.0 million 5.5 years3/22/20272.76% (b)Fixed50,000 
$200.0 million 5.5 years3/22/20271M SOFR + 1.30% (c)Variable (d)100,000 
Total400,000 
Senior Notes
$150.0 million8/11/20295.07%Fixed150,000 
$100.0 million8/11/20325.20%Fixed100,000 
Total250,000 
Grand total4.00%$838,548 
(a)The pooled mortgage is cross collateralized by four properties and has two 12-month extension options.
(b)Interest rates reflect the fixed rates achieved through the Company's interest rate swaps.
(c)As of March 31, 2023, 1-Month Term SOFR was 4.80%.
(d)As of April 3, 2023, variable rate was swapped to an all-in fixed rate of 4.99% through the maturity date.

8
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
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 CovenantsQ1 2023Q4 2022Q3 2022Q2 2022
Leverage Ratio< 60.0%< 60.0%29.5%28.9%31.4%28.5%
Fixed Charge Coverage Ratio> 1.50> 1.504.284.805.616.38
Maximum Dividend Payout< 95%N/A51.1%49.4%48.8%48.8%
Maximum Secured Recourse Debt< 10% of Total Asset Value< 10% of Total Asset Value—%—%—%—%
Unsecured Interest Coverage Ratio> 1.75> 1.754.973.673.554.28
Unsecured Leverage Ratio< 60%< 60%29.7%31.0%33.2%27.5%

Interest Rate Swaps

The Company is party to four interest rate forward swap agreements, which address the periods between the maturity dates of the four effective swaps and the maturity dates of the Amended Term Loan Agreement. In tandem, the interest rate swaps effectively fix the interest rates for a constant notional amount through the maturity dates of the Amended Term Loan Agreement.

On January 18, 2023, the Company acquired IAGM's two interest rate swap agreements, which achieve fixed interest rates on an aggregate notional amount of $75.0 million of the assumed pooled mortgage, each priced in 1-Month Term SOFR.

On March 16, 2023, the Company entered into one interest rate swap agreement with a notional amount of $100.0 million at 3.69%, achieving an all-in fixed interest rate of 4.99%. As of the effective date of April 3, 2023, the entirety of the Company's variable rate term loans was swapped to fixed rates through the maturity dates of the Amended Term Loan Agreement.

Effective
Interest Rate Swaps
Effective
Date
Maturity
Date
InvenTrust
Receives
InvenTrust Pays
Fixed Rate of
Fixed Rate
Achieved
Notional
Amount
5 year term loan12/2/201912/21/20231-Month SOFR1.41%2.71%$100,000 
5 year term loan12/2/201912/21/20231-Month SOFR1.42%2.72%100,000 
5.5 year term loan12/2/20196/21/20241-Month SOFR1.46%2.76%50,000 
5.5 year term loan12/2/20196/21/20241-Month SOFR1.47%2.77%50,000 
Pooled mortgage1/18/202311/2/20231-Month SOFR0.35%2.00%45,000 
Pooled mortgage1/18/202311/2/20231-Month SOFR0.32%1.97%30,000 
$375,000 

Forward
Interest Rate Swaps
Effective
Date
Maturity
Date
InvenTrust
Receives
InvenTrust Pays
Fixed Rate of
Fixed Rate
Achieved
Notional
Amount
5.5 year term loan4/3/20233/22/20271-Month SOFR3.69%4.99%$100,000 
5 year term loan12/21/20239/22/20261-Month SOFR1.51%2.81%100,000 
5 year term loan12/21/20239/22/20261-Month SOFR1.51%2.81%100,000 
5.5 year term loan6/21/20243/22/20271-Month SOFR1.54%2.84%50,000 
5.5 year term loan6/21/20243/22/20271-Month SOFR1.48%2.78%50,000 
$400,000 

Capital Expenditures
Three Months Ended March 31
20232022
Leasing and Maintenance Capital Expenditures:
Tenant improvements$2,075 $1,121 
Leasing commissions475 1,126 
Maintenance capital expenditures2,659 3,372 
Total leasing and maintenance capital expenditures (a)5,209 5,619 
Investment in development and redevelopment projects (b)809 2,469 
Grand total$6,018 $8,088 

(a)As of March 31, 2023 and 2022, total accrued leasing and maintenance capital expenditures are $4,500 and $2,475, respectively. These accrued amounts are not reflected in the table above.
(b)As of March 31, 2023 and 2022, total accrued investment in development and redevelopment projects are $264 and $2,657, respectively. These accrued amounts are not reflected in the table above.
9
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Markets and Tenant Size
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$32,545 $16.4317.7 %2,05620.0 %
Houston-Sugar Land-Baytown, TX620,655 16.1311.2 %1,40913.7 %
Atlanta Metro Area, GA1018,897 19.7910.2 %1,05810.3 %
Miami-Fort Lauderdale-Miami Beach, FL318,427 22.9010.0 %8598.3 %
Dallas-Fort Worth-Arlington, TX717,191 19.849.3 %9389.1 %
Raleigh-Cary-Durham, NC513,125 19.697.1 %6886.7 %
So. California - Los Angeles, CA311,263 20.896.1 %5795.6 %
Tampa-St. Petersburg, FL38,852 12.984.8 %7537.3 %
Orlando-Kissimmee, FL48,723 23.744.7 %3783.7 %
Washington D.C/Richmond Metro Area38,704 25.084.7 %3583.5 %
Charlotte-Gastonia-Concord, NC38,401 20.214.5 %4244.1 %
San Antonio, TX25,965 25.373.2 %2612.5 %
So. California - San Diego, CA25,752 26.193.1 %2252.2 %
So. California - Inland Empire, CA25,694 23.133.1 %2462.4 %
Cape Coral-Fort Myers, FL1636 10.100.3 %630.6 %
Total62$184,830 $19.12100 %10,295100 %
StateNo. of PropertiesABRABR psfABR as
% of Total
GLAGLA as
% of Total
Texas23$76,356 $17.5041.4 %4,66445.3 %
Florida1136,638 19.1119.8 %2,05319.9 %
California722,709 22.6012.3 %1,05010.2 %
North Carolina821,526 19.8911.6 %1,11210.8 %
Georgia1018,897 19.7910.2 %1,05810.3 %
Maryland/Virginia38,704 25.084.7 %3583.5 %
Total62$184,830 $19.12100 %10,295100 %
Tenant typeEconomic OccupancyLeased OccupancyABRABR PSFGLA
20,000 SF+ (a)
96.6 %98.7 %$60,742 $11.15 5,641 
10,000 - 19,999 SF (a)
96.4 %98.9 %18,174 19.53 966 
5,000 - 9,999 SF (b)
89.7 %90.7 %17,335 26.26 745 
1 - 4,999 SF (b)
89.3 %91.6 %88,579 33.69 2,943 
Total94.0 %96.1 %$184,830 $19.12 10,295 
Anchor Tenants (a)
96.5 %98.8 %$78,916 $12.37 6,607 
Small Shops (b)
89.4 %91.4 %$105,914 $32.20 3,688 
(a)Tenants with square footage greater than or equal to 10,000 square feet are considered Anchor Tenants.
(b)Tenants with square footage less than 10,000 square feet are considered Small Shops.
10
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Top 25 by Total ABR and Tenant Merchandise Mix
In thousands
Parent NameTenant Name/CountNo. of LeasesCredit Rating
(S&P)
ABR% of Total ABRGLA% of Total Occ.GLA
1KrogerKroger 7 / Kroger Gas 1 / Harris Teeter 3 / Ralphs 314BBB$9,025 4.9 %8127.9 %
2Publix Super Markets, Inc.Publix 12 / Publix Liquor 315N/A6,413 3.5 %5795.6 %
3TJX Companies
Marshalls 7 / HomeGoods 4 / TJ Maxx 2
13A4,482 2.4 %3673.6 %
4Albertsons
Tom Thumb 2 / Safeway 1 / Market Street 2 / Albertsons 1
6BB4,303 2.3 %3653.5 %
5H.E.B.5N/A4,220 2.3 %4474.3 %
6Amazon, Inc.Whole Foods Market 55AA2,701 1.5 %1941.9 %
7BC PartnersPetSmart 77B+2,401 1.3 %1511.5 %
8Best Buy4BBB+2,270 1.2 %1381.3 %
9Ulta Beauty Inc.8N/A1,991 1.1 %830.8 %
10Bed Bath & Beyond Inc.
Bed Bath & Beyond 4 / Buy Buy Baby 1
5D1,888 1.0 %1501.5 %
11Dick's Sporting Goods, Inc.
Dick's Sporting Goods 2 / Going, Going, Gone 1
3BBB1,876 1.0 %1711.7 %
12Apollo Global Management, Inc.Michael's 66N/A1,776 1.0 %1311.3 %
13Costco Wholesale2A+1,735 0.9 %2982.9 %
14Trader Joe's4N/A1,703 0.9 %510.5 %
15Bank of America7A-1,649 0.9 %390.4 %
16Wells Fargo9BBB+1,522 0.8 %370.4 %
17Five Below, Inc.8N/A1,494 0.8 %730.7 %
18Ross Dress For Less4BBB+1,453 0.8 %1201.2 %
19Massage Envy13N/A1,404 0.8 %440.4 %
20Petco Animal Supplies Stores, Inc6B+1,352 0.7 %790.8 %
21DSW, Inc.4N/A1,296 0.7 %730.7 %
22Sprouts Farmers Market2N/A1,266 0.7 %560.5 %
23Kingswood Capital ManagementWorld Market 55N/A1,168 0.6 %910.9 %
24JP Morgan ChaseChase Bank 77A+1,084 0.6 %360.3 %
25Walgreens3BBB1,080 0.6 %530.5 %
Totals165$61,552 33.3 %4,63845.1 %


Tenant Merchandise Mix

Tenant CategoryABR Portfolio% of Total ABR
Grocery/Drug Stores$36,412 19.6 %
Quick Service Restaurants22,12212.0 %
Personal Health and Beauty Services20,50311.1 %
Medical16,5749.0 %
Full Service Restaurants15,5658.4 %
Off Price9,4255.1 %
Apparel/Accessories9,1875.0 %
Banks9,0894.9 %
Other6,8583.7 %
Home6,7773.7 %
Fitness6,5303.5 %
Pets6,2353.4 %
Office/Communications6,1073.3 %
Hobby/Sports5,2512.8 %
Other Essential Retail/Services4,7202.6 %
Entertainment1,9011.0 %
Hardware/Auto1,5740.9 %
$184,830 100 %
11
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Comparable and Non-Comparable Lease Statistics
GLA in thousands

The following tables summarize the leasing activity for leases that were executed during the three months ended March 31, 2023. In our Retail Portfolio, we had GLA totaling 320 thousand square feet expiring during the three months ended March 31, 2023, of which 304 thousand square feet was re-leased to the in-place tenant. This achieved a retention rate of approximately 95.0%.
For the three months ended March 31, 2023
No. of Leases ExecutedGLAABR PSF (a)Prior
ABR PSF (a)
% Change over Prior Lease (a)WA Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Comparable Renewal Leases 46132$29.61$27.527.6%5.4$0.63$—
Comparable New
Leases
41034.8534.750.3%9.727.9117.11
Non-Comparable
Renewal and New
Leases
1411221.10 N/A N/A4.76.382.64
Total64254$29.97$28.027.0%5.2$4.22$1.83
Trailing Four Quarters ending March 31, 2023
Comparable Leases
Total New and Renewal Leases
Q1 202350142$29.97$28.027.0%5.7$2.51$1.18
Q4 20223833216.9716.006.1%8.43.810.65
Q3 20225136418.0216.668.2%4.90.460.27
Q2 20224814029.6725.5116.3%7.510.624.19
Total187978$21.06$19.358.8%6.6$3.35$1.09
New Leases
Q1 2023410$34.85$34.750.3%9.7$27.91$17.11
Q4 202246211.739.8319.3%15.120.573.50
Q3 20225740.6337.528.3%8.822.7914.71
Q2 2022106323.7716.8541.1%10.023.499.36
Total23142$20.07$16.0025.4%12.2$22.48$7.59
Renewals
Q1 202346132$29.61$27.527.6%5.4$0.63$—
Q4 20223427018.1717.404.4%6.9
Q3 20224635717.6016.278.2%4.80.04
Q2 2022387734.4532.535.9%5.50.19
Total164836$21.23$19.916.6%5.6$0.13$—
Non-Comparable Leases
Q1 202314112$21.104.7$6.38$2.64
Q4 20221410311.914.213.304.84
Q3 2022162930.347.126.8411.40
Q2 20221611517.676.728.874.60
Total60359$18.095.4$17.22$4.60
(a)Non-comparable leases are not included in totals.
12
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Tenant Lease Expirations
GLA and ABR in thousands, except per square foot amounts

Anchor Tenants
Lease
Expiration Year
No. of
Expiring
Leases
GLA of
Expiring Leases
(square feet)
Percent of
Total GLA of
Expiring Leases
ABR of
Expiring Leases
Percent of
Total ABR
Expiring
ABR PSF (a)
2023123 1.9 %$768 0.9 %$6.24
202423 565 8.9 %7,459 9.2 %13.20 
202519 799 12.5 %8,958 11.0 %11.21 
202617 490 7.7 %6,427 7.9 %13.12 
202742 1,402 22.0 %20,355 25.0 %14.52 
202825 579 9.1 %8,272 10.2 %14.29 
202911 392 6.1 %4,683 5.8 %11.95 
2030204 3.2 %2,991 3.7 %14.66 
2031294 4.6 %2,659 3.3 %9.04 
203210 370 5.8 %4,912 6.0 %13.28 
Thereafter25 1,162 18.2 %13,828 17.0 %11.90 
Other (b)
— — — %— — %— 
Totals188 6,380 100 %$81,312 100 %$12.74
Vacant space227 
Total6,607 
Small Shops
202390 217 6.6 %$6,465 5.6 %$29.79
2024152 388 11.8 %12,316 10.7 %31.74
2025154 343 10.4 %11,221 9.7 %32.71
2026192 483 14.6 %16,039 13.9 %33.21
2027227 550 16.7 %19,401 16.8 %35.27
2028140 343 10.4 %12,601 10.9 %36.74
202992 261 7.9 %9,069 7.9 %34.75
203064 162 4.9 %6,272 5.4 %38.72
203167 212 6.4 %7,931 6.9 %37.41
203282 205 6.2 %8,179 7.1 %39.90
Thereafter32 100 3.0 %4,908 4.3 %49.08
Other (b)
14 36 1.1 %908 0.8 %25.22
Totals1,306 3,300 100 %$115,310 100 %$34.94
Vacant space388 
Total3,688 
Total
202392 340 3.5 %$7,233 3.7 %$21.27
2024175 953 9.8 %19,775 10.1 %20.75 
2025173 1,142 11.8 %20,179 10.3 %17.67 
2026209 973 10.1 %22,466 11.4 %23.09 
2027269 1,952 20.3 %39,756 20.2 %20.37 
2028165 922 9.5 %20,873 10.5 %22.64 
2029103 653 6.7 %13,752 7.0 %21.06 
203072 366 3.8 %9,263 4.7 %25.31 
203173 506 5.2 %10,590 5.4 %20.93 
203292 575 5.9 %13,091 6.7 %22.77 
Thereafter57 1,262 13.0 %18,736 9.5 %14.85 
Other (b)
14 36 0.4 %908 0.5 %25.22 
Totals1,494 9,680 100 %$196,622 100 %$20.31
Vacant space615 
Total10,295 
(a)Expiring ABR PSF reflects ABR PSF at the time of lease expiration.
(b)Other lease expirations include the GLA, ABR and ABR PSF of month-to-month leases.
13
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Acquisitions and Dispositions
Dollars and GLA in thousands

Acquisitions
DateProperty Name (a)MarketAcquisition PriceGLALeased Occ.Anchor Tenants (b)
1/18/23Bay ColonyHouston-Sugar Land-Baytown, TX$79,100 41693.0%
HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens
1/18/23Blackhawk Town CenterHouston-Sugar Land-Baytown, TX26,300 12799.1%
HEB, Walgreens
1/18/23Cyfair Town CenterHouston-Sugar Land-Baytown, TX79,200 43392.3%
Kroger, Cinemark USA, Crunch Fitness, J.C. Penney
1/18/23Stables Town CenterHouston-Sugar Land-Baytown, TX37,000 14894.5%Kroger
$221,600 1,124
(a)These retail properties were acquired from the JV.
(b)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.




Joint Venture Dispositions
OwnershipDateProperty NameMarketDisposition Price (a)GLA (a)Leased Occ.Anchor Tenants (b)
55%1/18/23Bay ColonyHouston-Sugar Land-Baytown, TX$79,100 41693.0%
HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens
55%1/18/23Blackhawk Town CenterHouston-Sugar Land-Baytown, TX26,300 12799.1%
HEB, Walgreens
55%1/18/23Cyfair Town CenterHouston-Sugar Land-Baytown, TX79,200 43392.3%
Kroger, Cinemark USA, Crunch Fitness, J.C. Penney
55%1/18/23Stables Town CenterHouston-Sugar Land-Baytown, TX37,000 14894.5%Kroger
$221,600 1,124
(a)Disposition Price and GLA for the Joint Venture Disposition activity are reflected at 100%.
(b)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically.

14
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
Development Pipeline
In thousands

Active Redevelopments
Property NameMarketProject Description
Estimated Completion Quarter (a)
Projected Incremental CostsCosts to DateEstimated Incremental Yield on Cost
Cyfair Town CenterHouston-Sugar Land-Baytown, TXOutparcel redevelopment to include a drive-through.3Q - 2023$320$130
Southern Palm CrossingMiami-Fort Lauderdale-Miami Beach, FLRedevelopment of a former bank building for a freestanding building with a drive-through.2Q - 20241,400450
Pavilion at LaQuintaSo. California - Inland EmpireRedevelopment of a freestanding building.3Q - 2024625
Totals$2,345$5807-10%
(a) Our estimated timing of completion may be impacted by factors outside of our control, including global supply constraints or government restrictions.
Recently Completed Redevelopments
Property NameMarketProject DescriptionCompletion QuarterCompleted CostsCosts to Date
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
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
Suncrest VillageOrlando-Kissimmee, FLRedevelopment of center including demolition and expansion of the Publix grocery store, upgrades to the facade, signage enhancement, and common area improvements.3Q - 2022$10,800$10,800
Potential Developments and Redevelopments
Property NameMarketProject Description
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.
Garden VillageSo. California - Los Angeles, CADemolition of outparcel buildings and reconstruction for freestanding buildings with drive-throughs.
Kyle MarketplaceAustin-Round Rock, TXNew development, including addition of outparcel buildings.
Antoine Town CenterHouston-Sugar Land-Baytown, TXNew development, including addition of an outparcel building with a drive-through.
Sarasota PavilionTampa-St. Petersburg, FLAnchor space repositioning, including re-merchandising of the shopping center and re-development of a pre-existing single tenant building to a multi-tenant building.
Westpark Shopping CenterWashington D.C./Richmond Metro AreaNew development, including addition of outparcel buildings.
River Oaks Shopping CenterSo. California - Los Angeles, CARedevelopment of an outparcel and common area improvements.
Buckhead CrossingAtlanta Metro Area, GAAnchor space repositioning, including re-merchandising of the shopping center and addition of a freestanding building.
Sandy Plains CentreAtlanta Metro Area, GARedevelopment and expansion of the shopping center.
Shops at Arbor TrailsAustin-Round Rock, TXRedevelopment of an outparcel and common area improvements.
Bay LandingCape Coral-Fort Myers, FLNew development of building area adjacent to existing stores.
The ParkeAustin-Round Rock, TXAnchor repositioning and expansion.
Pavilion at LaQuintaSo. California - Inland EmpireRedevelopment of an outparcel.
Bay ColonyHouston-Sugar Land-Baytown, TXRedevelopment of an existing outparcel building.
Plantation GroveOrlando-KissimmeeRedevelopment and expansion of the shopping center.
15
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg
                                                

a4471_inventrustxlogoxswirg.jpg
Property Summary, by State and Market
GLA in thousands
NameMarketStateCenter
Type (a)
GLALeased OccupancyABR
PSF
Grocery
Anchor (b)
Major Anchors (c)
1Bear Creek Village CenterSo. California - Inland EmpireCAN80100%$25.32YesStater Brothers
2Pavilion at LaQuintaSo. California - Inland EmpireCAP166100%$22.07Yes
Sprouts Farmers Market, Bed Bath & Beyond, Best Buy, DSW, OfficeMax
3Garden VillageSo. California - Los AngelesCAN11790.2%$18.16Yes
Albertson's, Rite Aid
4River OaksSo. California - Los AngelesCAC27596.1%$20.94Yes
Sprouts Farmers Market, Target, Big 5 Sports Goods, Five Below, Total Wine & More, Ulta
5Stevenson RanchSo. California - Los AngelesCAC18792.8%$22.45Yes
Ralphs, Furniture Design Center, L.A. Fitness, PetSmart
6Campus MarketplaceSo. California - San DiegoCAN144100%$31.11Yes
Ralphs, CVS, Discovery Isle Child Development Center
7Old Grove MarketplaceSo. California - San DiegoCAN81100%$17.56Yes
Ralphs, Lowe's*
Total CA1,050$22.60
8Buckhead CrossingAtlanta Metro AreaGAP22198.0%$21.13NoHomeGoods, Marshalls, Michaels, Office Depot, Ross Dress for Less, The Tile Shop
9Coweta CrossingAtlanta Metro AreaGAN68100%$10.98YesPublix
10Kennesaw MarketplaceAtlanta Metro AreaGAC13099%$35.24Yes
Whole Foods Market, Academy Sports + Outdoors*, Guitar Center*, Hobby Lobby*, Petco*
11Plaza MidtownAtlanta Metro AreaGAN7096.3%$26.87YesPublix
12Rose CreekAtlanta Metro AreaGAN70100%$11.39YesPublix
13Sandy Plains CentreAtlanta Metro AreaGAC13193.7%$23.33Yes
Kroger, Pet Supplies Plus, Walgreens*
14The Centre on Hugh HowellAtlanta Metro AreaGAN8394.3%$21.06NoCrunch Fitness
15Thomas CrossroadsAtlanta Metro AreaGAN10596.6%$10.05YesKroger
16Trowbridge CrossingAtlanta Metro AreaGAN6395.4%$12.10YesPublix
17Windward CommonsAtlanta Metro AreaGAN11799.9%$15.15YesKroger
Total GA1,058$19.79
18Bay Landing (d)Cape Coral-Fort MyersFLN63100%$10.10Yes
The Fresh Market, HomeGoods
19PGA Plaza Palm Beach GardensMiami-Fort Lauderdale-Miami BeachFLC12197.7%$34.92Yes
Trader Joe's, Marshalls, Ulta
20Southern Palm CrossingMiami-Fort Lauderdale-Miami BeachFLP34598.1%$16.70Yes
Costco Wholesale, Going Going Gone, Marshalls
21Westfork & ParaisoMiami-Fort Lauderdale-Miami BeachFLN39393.6%$24.76Yes
Costco Wholesale*, Publix, Baptist Outpatient Services, Dollar Tree, Pembroke Pink Imaging, Petco, Regal Cinemas, Ross Dress for Less, TJ Maxx, Ulta
22Lakeside & Lakeside CrossingOrlando-KissimmeeFLN7697.9%$47.11YesTrader Joe's
23Plantation GroveOrlando-KissimmeeFLN7498.1%$15.44YesPublix
24Rio Pinar PlazaOrlando-KissimmeeFLN13198.4%$18.95Yes
Publix, Planet Fitness
25Suncrest VillageOrlando-KissimmeeFLN9795.3%$18.46Yes
Publix, Orange County Tax Collector
26Gateway Market CenterTampa-St. PetersburgFLP231100%$10.79Yes
Publix, Target*, Beall's, HomeGoods, Party City, PetSmart, TJ Maxx, Tuesday Morning
27Peachland PromenadeTampa-St. PetersburgFLN17797.0%$14.17Yes
Publix, Goodwill, My Salon Suite, Planet Fitness
28Sarasota PavilionTampa-St. PetersburgFLP34585.9%$14.06Yes
Publix, Bank of America, Beall's, Bed Bath & Beyond, Marshalls, Michaels, PetSmart, Ross Dress for Less, SunTrust Bank
Total FL2,053$19.11
29The Shops at Town CenterWashington D.C/Richmond Metro AreaMDN12597.3%$30.30YesSafeway
30Travilah Square Shopping CenterWashington D.C/Richmond Metro AreaMDN5696.0%$48.86YesTrader Joe's
31Westpark Shopping CenterWashington D.C/Richmond Metro AreaVAC177100%$14.95Yes
Publix, Christmas Tree Shops, Planet Fitness, The Tile Shop
Total MD/VA358$25.08
32Eastfield Village (d)Charlotte-Gastonia-ConcordNCC9691.8%$17.62Yes
Food Lion, Gold's Gym
33Northcross CommonsCharlotte-Gastonia-ConcordNCN63100%$27.12YesWhole Foods Market
34Sycamore CommonsCharlotte-Gastonia-ConcordNCP265100%$19.41Yes
Costco Wholesale*, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods, Lowe's*, Michaels, Old Navy, Ulta, World Market
16
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg
                                                

a4471_inventrustxlogoxswirg.jpg
Property Summary, by State and Market
GLA in thousands
NameMarketStateCenter
Type (a)
GLALeased OccupancyABR
PSF
Grocery
Anchor (b)
Major Anchors (c)
35Bent Tree PlazaRaleigh-Cary-DurhamNCN80100%$14.80YesFood Lion
36Cary Park Town CenterRaleigh-Cary-DurhamNCN93100%$16.90Yes
Harris Teeter, CVS
37Commons at University PlaceRaleigh-Cary-DurhamNCN92100%$16.94Yes
Harris Teeter, CVS
38Renaissance CenterRaleigh-Cary-DurhamNCP36395.8%$22.80NoAshley HomeStore, Best Buy, Nordstrom Rack, Old Navy, Popshelf, REI, Ulta, UNC Health Care, World Market
39The Pointe at CreedmoorRaleigh-Cary-DurhamNCN60100%$16.82YesHarris Teeter
Total NC1,112$19.89
40Escarpment Village (d)Austin-Round RockTXN170100%$21.48YesHEB
41Kyle MarketplaceAustin-Round RockTXC22599.3%$17.04YesHEB
42Market at WestlakeAustin-Round RockTXN30100%$21.63NoWalgreens
43Scofield CrossingAustin-Round RockTXN9597.2%$17.58Yes
Hana World Market, Goodwill
44Shops at Arbor Trails (d)Austin-Round RockTXC357100%$13.70Yes
Costco, Whole Foods Market, Haverty's Furniture, Marshalls
45Shops at the GalleriaAustin-Round RockTXP53795.2%$14.06NoBest 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
46The ParkeAustin-Round RockTXP40699.1%$16.59Yes
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
47University OaksAustin-Round RockTXP23684.3%$20.72NoDSW, IKEA*, J.C. Penney*, Jo-Ann Fabrics, PetSmart, Ross Dress for Less, Spec's Wine Spirits & Finer Foods
48Custer Creek VillageDallas-Fort Worth-ArlingtonTXN9699.1%$15.26YesTom Thumb
49Eldorado MarketplaceDallas-Fort Worth-ArlingtonTXC18995.7%$23.69Yes
Market Street, PetSmart, Phenix Salon Suites
50Prestonwood Town CenterDallas-Fort Worth-ArlingtonTXP23399.4%$20.73Yes
Walmart*, Barnes & Noble, Burlington, DSW, Michaels, Petco, Ulta
51Riverview VillageDallas-Fort Worth-ArlingtonTXN8998.4%$13.06Yes
Tom Thumb, Petco
52Riverwalk MarketDallas-Fort Worth-ArlingtonTXN90100%$20.99YesMarket Street
53Shops at Fairview Town CenterDallas-Fort Worth-ArlingtonTXN66100%$24.57YesWhole Foods Market
54The Highlands of Flower Mound (d)Dallas-Fort Worth-ArlingtonTXP17590.8%$18.16Yes
Target*, Bed Bath & Beyond, Market by Macy's, Party City, Skechers, World Market
55Antoine Town CenterHouston-Sugar Land-BaytownTXN110100%$14.40YesKroger
56Bay Colony (d)Houston-Sugar Land-BaytownTXC41693.0%$16.46Yes
HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens
57Blackhawk Town Center (d)Houston-Sugar Land-BaytownTXN12799.1%$13.94Yes
HEB, Walgreens
58Cyfair Town Center (d)Houston-Sugar Land-BaytownTXC43392.3%$15.73Yes
Kroger, Cinemark USA, Crunch Fitness, J.C. Penney
59Eldridge Town Center & Windermere VillageHouston-Sugar Land-BaytownTXC17590.6%$18.09Yes
Kroger, Kohl's*, Petco
60Stables Town Center (d)Houston-Sugar Land-BaytownTXN14894.5%$17.55YesKroger
61Sonterra VillageSan AntonioTXN42100%$33.18YesTrader Joe's
62Stone Ridge Market (d)San AntonioTXC21990.0%$23.65Yes
HEB Plus*, Burlington, PetSmart
Total TX4,664$17.50
Grand Totals10,29596.1%$19.12
(a)N = Neighborhood Center, P = Power Center, C = Community Center
(b)Grocers may be leased or shadow-anchors and includes traditional, specialty grocers, and large format retailers (i.e. Walmart, Target, and Costco).
(c)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.
(d)Properties are excluded from Same Property for the three months ended March 31, 2023.
17
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg
                                                

a4471_inventrustxlogoxswirg.jpg
Components of Net Asset Value as of March 31, 2023
In thousands, except share information
Page No.
NOI Excluding Termination Fee Income and Expense, and GAAP Rent Adjustments, Most Recent Quarter
NOI, excluding ground rent income$37,998 5
Ground rent income4,7105
NOI42,708 5
Annualized NOI, excluding ground rent income151,992
Annualized ground rent income18,840
Projected remaining development
Net Project Costs1,76515
Estimated Range for Incremental Yield7-10%15
Fee Income, Most Recent Quarter
JV Management Fees & Commissions80 5
Other Assets
Cash, cash equivalents and restricted cash69,2912
Billed base rent, recoveries, and other revenue9,570 4
Undeveloped Land
Land Held for Development
Total JV Other Assets, at share (a)
16,932 
Liabilities
Debt838,5488
Issuance costs, net of accumulated amortization(5,562)8
Accounts payable and accrued expenses29,474 2
Distributions payable14,548 2
Other liabilities33,550 2
Projected remaining consolidated project costs1,76515
Total JV Other Liabilities, at share (b)2,229 
Common Shares Outstanding67,508,6412
(a)Total JV other assets, at share, includes cash and cash equivalents and accounts receivable.
(b)Total JV liabilities, at share, includes accounts payable and accrued expenses and other liabilities.
18
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg

a4471_inventrustxlogoxswirg.jpg
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, straight-line rent adjustments, amortization of above and below market leases and lease inducements, and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance. Adjustments for our unconsolidated joint venture is calculated to reflect our proportionate share of the joint venture's Adjusted EBITDA on the same basis.
Annualized Base Rent (ABR)Annualized Base Rent (ABR) is the base rent for the period multiplied by twelve months. Base rent is inclusive of ground rent and any abatement concessions, but excludes Specialty Lease income.
Anchor Tenant
Tenants with square footage greater than or equal to 10,000 square feet are considered Anchor Tenants.
Community 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, net, and depreciation and amortization. Adjustments for our unconsolidated joint venture are calculated to reflect our proportionate share of the joint venture's EBITDA on the same basis.
Economic 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 is calculated to reflect our proportionate share of the joint venture's NAREIT FFO on the same basis. Core Funds From Operations (“Core FFO”) is an additional supplemental non-GAAP financial measure of our operating performance. In particular, Core FFO provides an additional measure to compare the operating performance of different REITs without having to account for certain remaining amortization assumptions within NAREIT FFO and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance.
Neighborhood Center Neighborhood Centers are convenience oriented with tenants such as a grocery store anchor, a drugstore, and other small retailers.
Net Debt-to-Adjusted 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, 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 and lease count, for the three months ended March 31, 2022. Pro Rata Cash includes IVT’s share of the cash and cash equivalents held at the joint venture as of March 31, 2023.
Pro Rata Net 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.
19
Supplemental - Quarter End March 31, 2023
a4471_inventrustxlogox4cxec.jpg


a2023_supplementalbackcover.jpg