EX-99.2 3 q12024supplemental.htm EX-99.2 Document

a2024_marchxsuppxcover1.jpg



a4471_inventrustxlogoxswir.jpg
Table of Contents
Page No.
Introductory Notesi
Press Releaseiii
Financial Information
Summary Financial Information
Condensed Consolidated Balance Sheets
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
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
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
Development Pipeline
Property Summary
Components of NAV as of March 31, 2024
Glossary of Terms


logo3.jpg

a4471_inventrustxlogoxswir.jpg
Introductory Notes
About InvenTrust Properties Corp.
InvenTrust Properties Corp. (the “Company,” "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. Management pursues the Company's 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 the Company's filings with the U.S. Securities and Exchange Commission (“SEC”), including, but not limited to, the Company's Form 10-Qs filed quarterly and Form 10-Ks filed annually. Additionally, the enclosed information does not purport to disclose all items required under U.S. 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, 2024. The Company 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 2024 guidance, the amount and timing of payment of the Company's next quarterly dividend, the Company's expectation for continued growth and tenant demand for its centers, strength of and anticipated opportunities based on IVT's low leverage levels, 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 the Company and its management, are inherently uncertain.
The following factors, among others, could cause actual results, 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; 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 management's forward-looking statements and IVT's future results and financial condition, see the Risk Factors included in the Company's most recent Annual Report on Form 10-K, as updated by any subsequent Quarterly Report on Form 10-Q, in each case as filed with the 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.
IVT cautions you not to place undue reliance on any forward-looking statements, which are made as of the date of this supplemental. IVT undertakes 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 IVT updates one or more forward-looking statements, no inference should be drawn that IVT 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. Management does not consider the Company's 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 IVT's financial performance as they may not reflect the operations of the 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 IVT's properties that could materially impact IVT's results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of IVT's liquidity, nor as an indication of funds available to cover IVT's cash needs, including IVT's ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if management does not continue to operate the 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, IVT's non-GAAP measures may not be comparable to other REITs. Reconciliations of the Company's non-GAAP measures to the most directly comparable GAAP financial measures are included on pages 6 and 7 and definitions of the Company's non-GAAP measures are included in the Glossary of Terms on page 20.
i
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Introductory Notes

Former Joint Venture
On January 18, 2023, the Company acquired the four remaining retail properties from its unconsolidated joint venture, IAGM Retail Fund I, LLC (“IAGM” or “JV”), a joint venture partnership between the Company and PGGM Private Real Estate Fund (“PGGM”), in which it held a 55% ownership share. In connection with the foregoing, IAGM adopted a liquidation plan on January 11, 2023. On December 15, 2023, IAGM was fully liquidated.
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," as of December 31, 2022 and 2021.
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 the Company's overall economic ownership interest percentage determined when applying the equity method of accounting, and may not represent the Company's 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 properties previously owned by the JV, see the Company’s Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, 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 X 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 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 Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg


a4471_inventrustxlogox4cxea.jpg
CONTACT:
Dan Lombardo
Vice President of Investor Relations
630-570-0605
dan.lombardo@inventrustproperties.com

InvenTrust Properties Corp. Reports 2024 First Quarter Results
DOWNERS GROVE, IL – April 30, 2024 – InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the first quarter of 2024. For the three months ended March 31, 2024 and 2023, the Company reported Net Income of $2.9 million, or $0.04 per diluted share, and $1.1 million, or $0.02 per diluted share, respectively.
First Quarter 2024 Highlights:
Nareit FFO of $0.45 per diluted share
Core FFO of $0.44 per diluted share
Same Property Net Operating Income (“NOI”) growth of 4.1%
Leased Occupancy as of March 31, 2024 of 96.3%
Executed 41 leases totaling approximately 180,000 square feet of GLA, of which 165,000 square feet was executed at a blended comparable lease spread of 11.2%
Executed one anchor tenant lease at a comparable lease spread of 32.5%
Acquired The Plant, a 57,000 square foot neighborhood center anchored by Sprouts Farmers Market in Chandler, Arizona

“InvenTrust’s 2024 is off to an excellent start, driven by persistent robust leasing activity with over 180,000 square feet of leases executed at double-digit leasing spreads in the first quarter,” said DJ Busch, CEO and President. “Our team continues to find new ways to unlock additional growth and value as we benefit from the strong demand for high-quality retail space in our Sun Belt markets. Our low-levered balance sheet remains primed to provide us the ability to further accelerate growth should accretive capital allocation opportunities arise.”

NET INCOME
Net Income for the three months ended March 31, 2024 was $2.9 million, or $0.04 per diluted share, compared to Net Income of $1.1 million, or $0.02 per diluted share, for the same period in 2023.
NAREIT FFO
Nareit FFO for the three months ended March 31, 2024 was $30.8 million, or $0.45 per diluted share, compared to $28.0 million, or $0.41 per diluted share, for the same period in 2023.
CORE FFO
Core FFO for the three months ended March 31, 2024 was $30.0 million, or $0.44 per diluted share, compared to $27.4 million, or $0.40 per diluted share, for the same period in 2023.
SAME PROPERTY NOI
Same Property NOI for the three months ended March 31, 2024 was $41.5 million, a 4.1% increase, compared to the same period in 2023.
iii
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg


DIVIDEND
For the quarter ended March 31, 2024, the Board of Directors declared a quarterly cash distribution of $0.2263 per share, paid on April 15, 2024.
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
As of March 31, 2024, the Company’s Leased Occupancy was 96.3%.
Anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was 98.6% and Small Shop Leased Occupancy was 92.1%. Anchor Leased Occupancy increased 40 basis points, and Small Shop Leased Occupancy decreased 40 basis points, each on a sequential basis compared to the previous quarter.
Leased to Economic Occupancy spread of 290 basis points, which equates to approximately $7.6 million of base rent on an annualized basis.
Blended re-leasing spreads for comparable new and renewal leases signed in the first quarter were 11.2%.
Annualized Base Rent PSF (“ABR”) as of March 31, 2024 was $19.61, an increase of 2.6% compared to the same period in 2023. Anchor Tenant ABR PSF was $12.56 and Small Shop ABR PSF was $33.16 for the first quarter.
On February 1, 2024, the Company acquired The Plant, a 57,000 square foot neighborhood center anchored by Sprouts Farmers Market in Chandler, Arizona for a gross acquisition price of $29.5 million. The Company used cash on hand and assumed $13.0 million of existing mortgage debt to fund the acquisition.
LIQUIDITY AND CAPITAL STRUCTURE
On February 1, 2024, the Company assumed $13.0 million of existing mortgage debt on The Plant, which matures on May 10, 2025.
InvenTrust had $421.2 million of total liquidity, as of March 31, 2024, comprised of $71.2 million of cash and cash equivalents and $350.0 million of availability under its Revolving Credit Facility.
InvenTrust has $88.2 million of debt maturing in 2024 and $35.9 million of debt maturing in 2025, as of March 31, 2024.
The Company's weighted average interest rate on its debt as of March 31, 2024 was 4.28% and the weighted average remaining term was 3.7 years.
SUBSEQUENT EVENTS
On April 9, 2024, the Company acquired Moores Mill, a 70,000 square foot neighborhood center anchored by Publix in Atlanta, Georgia for a gross acquisition price of $28.0 million. The Company used cash on hand to fund the acquisition.

iv
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg


2024 GUIDANCE
InvenTrust has updated its 2024 guidance, as summarized in the table below.

(Unaudited, dollars in thousands, except per share amounts)
Current (1) (2)
Previous
Net Income per diluted share$0.06$0.12$0.04$0.10
Nareit FFO per diluted share$1.71$1.77$1.69$1.75
Core FFO per diluted share (3)
$1.67$1.71$1.66$1.70
Same Property NOI (“SPNOI”) Growth 2.75%3.75%2.25%3.25%
General and administrative$33,000$34,250$33,000$34,250
Interest expense, net (4)
$35,000$35,750$35,000$35,750
Net investment activity (5)
~ $75,000~ $75,000
(1)The Company’s guidance excludes projections related to gains or losses on dispositions, gains or losses on debt transactions, and depreciation, amortization, and straight-line rent adjustments related to acquisitions.
(2)The Company’s guidance includes an expectation of uncollectibility, reflected as 50-100 basis points of expected total revenue.
(3)Core FFO per diluted share excludes amortization of market-lease intangibles and inducements, debt extinguishment charges, straight-line rent adjustments, depreciation and amortization of corporate assets, and non-operating income and expense.
(4)Interest expense, net, excludes amortization of debt discounts and financing costs, and expected interest income of approximately $1.0 million.
(5)Net investment activity represents anticipated acquisition activity less disposition activity.
In addition to the foregoing assumptions, the Company's guidance incorporates a number of other assumptions that are subject to change and may be outside the control of the Company. 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 2024 estimated net income per diluted share to estimated Nareit FFO and Core FFO per diluted share:
(Unaudited)Low EndHigh End
Net income per diluted share$0.06 $0.12 
Depreciation and amortization related to investment properties1.65 1.65 
Nareit FFO per diluted share1.71 1.77 
Amortization of market-lease intangibles and inducements, net(0.03)(0.04)
Straight-line rent adjustments, net(0.04)(0.05)
Amortization of debt discounts and financing costs0.03 0.03 
Core FFO per diluted share$1.67 $1.71 

This press release does not include a reconciliation of forward-looking SPNOI to forward-looking GAAP Net Income 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 the Company’s results.

v
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Summary Financial Information
In thousands, except share information and per square foot amounts
Three Months Ended March 31
20242023
Financial Results
Net income$2,900 $1,133 
Net income per common share - basic0.04 0.02 
Net income per common share - diluted0.04 0.02 
Nareit FFO (page 7)30,846 28,018 
Nareit FFO per diluted share0.45 0.41 
Core FFO (page 7)29,981 27,371 
Core FFO per diluted share0.44 0.40 
Same Property NOI (page 6)41,473 39,857 
Same Property NOI growth4.1 %
Adjusted EBITDA (page 7)
39,173 36,217 
Distributions declared per common share - basic0.23 0.22 
Aggregate distributions declared (as a % of Core FFO)51.2 %53.2 %
As of
Mar. 31, 2024
As of
Dec. 31, 2023
As of
Dec. 31, 2022 (a)
As of
Dec. 31, 2021 (a)
Capital Information
Shares outstanding67,874,52867,807,83167,472,55367,344,374
Outstanding Debt, net$827,527 $814,568 $805,253 $624,289 
Less: Cash and cash equivalents(71,170)(96,385)(164,448)(79,628)
Net Debt$756,357 $718,183 $640,805 $544,661 
(a) Outstanding debt, net, Cash and cash equivalents, and Net Debt as of December 31, 2022 and 2021 are Pro Rata.
Debt Metrics (trailing 12 months)
Adjusted EBITDA$149,415 $146,459 $132,368 $117,273 
Net Debt-to-Adjusted EBITDA (a)5.1x4.9x4.8x4.6x
Fixed charge coverage4.3x4.3x5.0x6.4x
Net debt to real estate assets, excl property acc depr.28.2 %27.0 %24.7 %22.0 %
Net debt to total assets, excl property acc depr.25.6 %24.4 %21.3 %19.3 %
(a) Net Debt-to-Adjusted EBITDA as of December 31, 2022 and 2021 are Pro Rata.
Distributions Paid Per ShareLiquidity and Credit Facility
Q1 2024$0.21550Cash and cash equivalents$71,170 
Q4 2023$0.21550Available under credit facility350,000 
Q3 2023$0.21550Total$421,170 
Q2 2023$0.21550
Same PropertyTotal Portfolio
Three Months Ended March 31Three Months Ended March 31
2024202320242023
Portfolio Metrics
No. of properties57576362
GLA9,1139,10810,38510,295
Economic Occupancy93.4 %94.5 %93.4 %94.0 %
Leased Occupancy96.5 %96.4 %96.3 %96.1 %
ABR PSF$19.95$19.54$19.61$19.12
1
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Condensed Consolidated Balance Sheets
In thousands, except share and per share amounts
As of
March 31, 2024December 31, 2023
Assets(unaudited)
Investment properties
Land $698,532 $694,668 
Building and other improvements1,979,896 1,956,117 
Construction in progress7,202 5,889 
Total2,685,630 2,656,674 
Less accumulated depreciation(476,541)(461,352)
Net investment properties2,209,089 2,195,322 
Cash, cash equivalents and restricted cash75,116 99,763 
Intangible assets, net110,920 114,485 
Accounts and rents receivable29,766 35,353 
Deferred costs and other assets, net51,477 42,408 
Total assets$2,476,368 $2,487,331 
Liabilities
Debt, net$827,527 $814,568 
Accounts payable and accrued expenses28,764 44,583 
Distributions payable15,360 14,594 
Intangible liabilities, net29,730 30,344 
Other liabilities26,938 29,198 
Total liabilities928,319 933,287 
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,
67,874,528 shares issued and outstanding as of March 31, 2024 and
67,807,831 shares issued and outstanding as of December 31, 2023
68 68 
Additional paid-in capital5,471,191 5,468,728 
Distributions in excess of accumulated net income(3,945,286)(3,932,826)
Accumulated comprehensive income22,076 18,074 
Total stockholders' equity1,548,049 1,554,044 
Total liabilities and stockholders' equity$2,476,368 $2,487,331 

2
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
In thousands, except share and per share information, unaudited
Three Months Ended March 31
20242023
Income
Lease income, net$66,493 $64,830 
Other property income305 295 
Other fee income— 80 
Total income66,798 65,205 
Operating expenses
Depreciation and amortization28,168 26,758 
Property operating9,999 10,230 
Real estate taxes8,981 9,628 
General and administrative7,974 7,731 
Total operating expenses55,122 54,347 
Other (expense) income
Interest expense, net(9,634)(9,509)
Equity in losses of unconsolidated entities— (663)
Other income and expense, net858 447 
Total other (expense) income, net(8,776)(9,725)
Net income$2,900 $1,133 
Weighted-average common shares outstanding - basic67,874,528 67,508,641 
Weighted-average common shares outstanding - diluted68,272,050 67,654,524 
Net income per common share - basic$0.04 $0.02 
Net income per common share - diluted$0.04 $0.02 
Distributions declared per common share outstanding$0.23 $0.22 
Distributions paid per common share outstanding$0.22 $0.20 
Comprehensive income (loss)
Net income$2,900 $1,133 
Unrealized gain (loss) on derivatives, net7,319 (3,317)
Reclassification to net income(3,317)(2,892)
Comprehensive income (loss)$6,902 $(5,076)

3
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Condensed Consolidated Supplemental Details of Assets and Liabilities
In thousands
As of
March 31, 2024December 31, 2023
Accounts and rents receivable
Billed base rent, recoveries, and other revenue$5,722 $12,215 
Straight-line rent receivables24,044 23,138 
Total$29,766 $35,353 
Deferred cost and other assets, net
Derivative assets$22,076 $18,196 
Lease commissions, net15,339 14,995 
Prepaid insurance premiums4,221 — 
Other assets4,173 3,309 
Deferred costs, net2,277 2,206 
Right of use assets, net2,149 2,253 
Loan fees, net1,242 1,449 
Total$51,477 $42,408 
Other liabilities
Deferred revenues$8,715 $8,878 
Security deposits7,113 7,127 
Unearned lease income5,692 8,061 
Operating lease liabilities2,896 3,023 
Other liabilities2,522 1,987 
Derivative liabilities— 122 
Total$26,938 $29,198 
4
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Condensed Consolidated Supplemental Details of Operations
In thousands
Three Months Ended March 31
20242023
Income
*Minimum base rent$42,447 $40,476 
*Real estate tax recoveries8,105 8,517 
*Common area maintenance, insurance, and other recoveries7,854 6,949 
*Ground rent income4,737 4,710 
Amortization of market-lease intangibles and inducements, net576 1,516 
*Short-term and other lease income1,261 1,314 
Termination fee income561 134 
Straight-line rent adjustments, net906 909 
*Reversal of uncollectible billed rent and recoveries, net46 305 
Lease income, net66,493 64,830 
*Other property income305 295 
Other fee income— 80 
Total income$66,798 $65,205 
Operating expenses
Depreciation and amortization$28,168 $26,758 
*Property operating9,999 10,230 
*Real estate taxes8,981 9,628 
General and administrative costs6,412 6,413 
Stock-based compensation costs2,191 1,968 
Capitalized direct development compensation costs(629)(650)
General and administrative expense7,974 7,731 
Total operating expenses$55,122 $54,347 
Interest expense, net
Term loans, including impact of derivatives$3,382 $3,787 
Senior notes3,201 3,201 
Mortgages payable2,352 1,523 
Line of credit facility fees133 147 
Capitalized interest(9)(3)
Amortization of debt discounts and financing costs575 854 
Total interest expense, net$9,634 $9,509 
Other income and expense, net
Interest on cash and cash equivalents$811 $538 
Income tax expense(133)(126)
Miscellaneous and settlement income
180 35 
Total other income and expense, net$858 $447 

* Component of Net Operating Income
5
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Reconciliation of Non-GAAP Measures
In thousands

Same Property NOI
Three Months Ended March 31
20242023
Income
Minimum base rent$38,538 $37,739 
Real estate tax recoveries7,612 8,094 
Common area maintenance, insurance, and other recoveries7,100 6,533 
Ground rent income3,877 3,954 
Short-term and other lease income1,253 1,292 
Reversal of uncollectible billed rent and recoveries, net102 300 
Other property income271 277 
Total income58,753 58,189 
Operating Expenses
Property operating 8,934 9,327 
Real estate taxes8,346 9,005 
Total operating expenses17,280 18,332 
Same Property NOI$41,473 $39,857 
% Change4.1 %
Same Property count57

Net Income to Same Property NOI
Three Months Ended March 31
20242023
Net income$2,900 $1,133 
Adjustments to reconcile to non-GAAP metrics:
Other income and expense, net(858)(447)
Equity in losses of unconsolidated entities— 663 
Interest expense, net9,634 9,509 
Depreciation and amortization28,168 26,758 
General and administrative7,974 7,731 
Other fee income— (80)
Adjustments to NOI (a)(2,043)(2,559)
NOI45,775 42,708 
NOI from other investment properties(4,302)(2,851)
Same Property NOI$41,473 $39,857 
(a)Adjustments to NOI include lease termination income and expense and GAAP Rent Adjustments.
6
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Reconciliation of Non-GAAP Measures, continued
In thousands

Nareit FFO and Core FFO
Three Months Ended March 31
20242023
Net income$2,900 $1,133 
Depreciation and amortization related to investment properties27,946 26,543 
Unconsolidated joint venture adjustments (a)— 342 
Nareit FFO Applicable to Common Shares and Dilutive Securities30,846 28,018 
Amortization of market lease intangibles and inducements, net(576)(1,516)
Straight-line rent adjustments, net(906)(909)
Amortization of debt discounts and financing costs575 854 
Depreciation and amortization of corporate assets222 215 
Non-operating income and expense, net (b)(180)865 
Unconsolidated joint venture adjustments (c)— (156)
Core FFO Applicable to Common Shares and Dilutive Securities$29,981 $27,371 
Weighted average common shares outstanding - basic67,874,528 67,508,641 
Dilutive effect of unvested restricted shares (d)397,522 145,883 
Weighted average common shares outstanding - diluted68,272,050 67,654,524 
Net income per diluted share$0.04 $0.02 
Nareit FFO per diluted share$0.45 $0.41 
Core FFO per diluted share$0.44 $0.40 

(a)Reflects the Company’s share of adjustments for IAGM's Nareit FFO on the same basis as InvenTrust.
(b)Reflects items which are not pertinent to measuring on-going operating performance, such as miscellaneous and settlement income, and basis difference recognition arising from acquiring the four remaining properties of IAGM in 2023.
(c)Reflects the Company’s share of adjustments for IAGM's Core FFO on the same basis as InvenTrust.
(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
20242023
Net income$2,900 $1,133 
Interest expense, net9,634 9,509 
Income tax expense133 126 
Depreciation and amortization28,168 26,758 
Unconsolidated joint venture adjustments (a)— 423 
EBITDA40,835 37,949 
Amortization of market-lease intangibles and inducements, net(576)(1,516)
Straight-line rent adjustments, net(906)(909)
Non-operating income and expense, net (b)(180)865 
Unconsolidated joint venture adjustments (c)— (172)
Adjusted EBITDA$39,173 $36,217 
(a)Reflects the Company's share of adjustments for IAGM's EBITDA on the same basis as InvenTrust.
(b)Reflects items which are not pertinent to measuring on-going operating performance, such as miscellaneous and settlement income, and basis difference recognition arising from acquiring the four remaining properties of IAGM in 2023.
(c)Reflects the Company's share of adjustments for IAGM's Adjusted EBITDA on the same basis as InvenTrust.
7
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Summary of Outstanding Debt
In thousands

Balance as of
March 31, 2024
Proportion of
Total Debt
Weighted Average
Interest Rate
Weighted Average
Years to Maturity
Fixed rate secured debt$109,080 13%4.01%2.9
Variable rate secured debt72,468 9%6.98%0.6
Fixed rate unsecured debt650,000 78%4.03%4.2
Issuance costs, net of accumulated amortization(4,021)n/an/an/a
Total debt, net$827,527 100%4.28%3.7
Schedule of Maturities by Year
Fixed RateVariable RateTotal Debt, net
Maturity YearSecured DebtUnsecured DebtSecured Debt
2024$15,700 $— $72,468 $88,168 
202535,880 — — 35,880 
2026— 200,000 — 200,000 
202726,000 200,000 — 226,000 
2028— — — — 
Thereafter31,500 250,000 — 281,500 
Issuance costs, net of amortization(609)(3,364)(48)(4,021)
Total$108,471 $646,636 $72,420 $827,527 

Debt Maturities
Maturity DateInterest RateInterest Rate TypeBalance
Mortgages Payable
The Plant 5/10/20253.97%Fixed$13,000 
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 
Total93,380 
Pooled Mortgages Payable
Plantation Grove6/5/20244.24%Fixed7,300 
Suncrest Village6/5/20244.24%Fixed8,400 
Total15,700 
Cross collateralized (a)11/2/20241M SOFR + 1.65% (b)Variable72,468 
Total mortgages payable5.19%181,548 
Term Loan
$200.0 million 5 years9/22/20262.81% (c)Fixed100,000 
$200.0 million 5 years9/22/20262.81% (c)Fixed100,000 
$200.0 million 5.5 years3/22/20272.77% (c)Fixed50,000 
$200.0 million 5.5 years3/22/20272.76% (c)Fixed50,000 
$200.0 million 5.5 years3/22/20274.99% (c)Fixed100,000 
Total400,000 
Senior Notes
$150.0 million Series A Notes8/11/20295.07%Fixed150,000 
$100.0 million Series B Notes8/11/20325.20%Fixed100,000 
Total250,000 
Grand total4.28%$831,548 
(a)The pooled mortgage is cross collateralized by three properties and has one 12-month extension option.
(b)As of March 31, 2024, 1-Month Term SOFR was 5.33%.
(c)Interest rates reflect the fixed rates achieved through the Company's interest rate swaps.

8
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
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 2024Q4 2023Q3 2023Q2 2023
Leverage Ratio< 60.0%< 60.0%29.2%29.0%29.7%29.6%
Fixed Charge Coverage Ratio> 1.50> 1.504.324.274.064.07
Maximum Dividend Payout< 95%N/A49.2%49.8%52.3%52.4%
Maximum Secured Recourse Debt< 10% of Total Asset Value< 10% of Total Asset Value—%—%—%—%
Unsecured Interest Coverage Ratio> 1.75> 1.755.625.535.435.10
Unsecured Leverage Ratio< 60%< 60%28.0%28.2%28.9%29.1%

Interest Rate Swaps

As of March 31, 2024, the Company is party to five effective interest rate swap agreements and two 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.


Effective Interest Rate SwapsNotional
Amount
Company Receives Variable Rate ofCompany Pays Fixed Rate ofFixed Rate
Achieved
Effective DateMaturity Date
5.5 year term loan$50,000 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
5.5 year term loan100,000 1-Month SOFR3.69%4.99%4/3/20233/22/2027
5 year term loan100,000 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
$400,000 

Forward Interest Rate SwapsNotional
Amount
Company Receives Variable Rate ofCompany Pays Fixed Rate ofFixed Rate
Achieved
Effective DateMaturity Date
5.5 year term loan$50,000 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
$100,000 

Capital Expenditures
Three Months Ended March 31
20242023
Capital Expenditures:
Tenant improvements$2,298 $2,075 
Leasing commissions991 475 
Property improvements2,574 2,659 
Total capital expenditures (a)5,863 5,209 
Investment in development and redevelopment projects (b)1,230 809 
Grand total$7,093 $6,018 

(a)As of March 31, 2024 and 2023, total accrued leasing and maintenance capital expenditures are $4,740 and $4,500, respectively. These accrued amounts are not reflected in the table above.
(b)As of March 31, 2024 and 2023, total accrued investment in development and redevelopment projects are $848 and $264, respectively. These accrued amounts are not reflected in the table above.
9
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Markets and Tenant Size
GLA and dollar amounts in thousands, except per square foot amounts
MarketNo. of PropertiesLeased OccupancyABRABR psfABR as
% of Total
GLAGLA as
% of Total
Austin-Round Rock, TX896.5 %$32,674 $16.7717.3 %2,05619.8 %
Houston-Sugar Land-Baytown, TX694.3 %20,750 16.4311.0 %1,40913.6 %
Miami-Fort Lauderdale-Miami Beach, FL398.1 %19,139 23.2710.1 %8598.3 %
Dallas-Fort Worth-Arlington, TX798.1 %18,628 20.379.8 %9399.0 %
Atlanta Metro Area, GA996.5 %18,367 20.109.7 %9999.6 %
Raleigh-Cary-Durham, NC596.6 %13,487 20.297.1 %6886.6 %
So. California - Los Angeles, CA393.8 %11,209 21.005.9 %5795.6 %
Charlotte-Gastonia-Concord, NC498.0 %9,681 20.205.1 %5155.0 %
Orlando-Kissimmee, FL498.8 %9,116 24.454.8 %3783.6 %
Tampa-St. Petersburg, FL391.8 %8,706 13.394.6 %7537.3 %
Washington D.C., MD297.4 %6,281 36.563.3 %1811.7 %
San Antonio, TX293.7 %6,082 26.193.2 %2612.5 %
So. California - San Diego, CA297.1 %5,696 26.023.0 %2252.2 %
So. California - Inland Empire, CA299.1 %5,012 23.922.6 %2462.4 %
Richmond, VA1100 %2,378 16.181.3 %1771.7 %
Phoenix, AZ1100 %1,634 28.740.9 %570.5 %
Cape Coral-Fort Myers, FL198.0 %574 9.680.3 %630.6 %
Total6396.3 %$189,414 $19.61100 %10,385100 %

StateNo. of PropertiesLeased OccupancyABRABR psfABR as
% of Total
GLAGLA as
% of Total
Texas2396.0 %$78,134 $17.9341.3 %4,66544.9 %
Florida1195.9 %37,535 19.7119.8 %2,05319.8 %
North Carolina997.2 %23,168 20.2512.2 %1,20311.6 %
California795.7 %21,917 22.7811.5 %1,05010.2 %
Georgia996.5 %18,367 20.109.7 %9999.6 %
Maryland298.7 %6,281 36.563.3 %1811.7 %
Virginia1100 %2,378 16.181.3 %1771.7 %
Arizona1100 %1,634 28.740.9 %570.5 %
Total6396.3 %$189,414 $19.61100 %10,385100 %

Tenant typeEconomic OccupancyLeased OccupancyABRABR PSFGLA
20,000 SF+ (a)
96.2 %98.7 %$61,075 $11.29 5,658 
10,000 - 19,999 SF (a)
94.6 %97.8 %18,680 19.80 998 
5,000 - 9,999 SF (b)
85.7 %92.6 %17,030 27.07 734 
1 - 4,999 SF (b)
89.4 %92.0 %92,629 34.58 2,995 
Total93.4 %96.3 %$189,414 $19.61 10,385 
Anchor Tenants (a)
96.0 %98.6 %$79,755 $12.56 6,656 
Small Shops (b)
88.7 %92.1 %$109,659 $33.16 3,729 
(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 Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Top 25 Tenants by Total ABR and Tenant Merchandise Mix
In thousands
Parent NameTenant Name/CountCredit Rating (a)No. of LeasesABR% of Total ABRGLA% of Total Occ.GLA
1KrogerKroger 7 / Kroger Gas 1 /
Harris Teeter 4 / Ralphs 3
BBB15$9,676 5.1 %8648.3 %
2Publix Super Markets, Inc.Publix 11 / Publix Liquor 3N/A146,204 3.3 %5415.2 %
3TJX CompaniesMarshalls 7 / HomeGoods 5 / TJ Maxx 2A144,886 2.6 %3973.8 %
4Albertson'sTom Thumb 2 / Market Street 2 /
Safeway 1 / Albertsons 1
BB+64,359 2.3 %3653.5 %
5H.E.B.H.E.B. 4 / H.E.B. Staff Office 1N/A54,220 2.2 %4474.3 %
6Amazon, Inc.Whole Foods Market 5AA52,701 1.4 %1941.9 %
7BC PartnersPetSmart 7B+72,472 1.3 %1511.5 %
8Best BuyBBB+42,270 1.2 %1381.3 %
9Apollo Global Management, Inc.Michaels 7CCC+72,052 1.1 %1611.6 %
10Ulta Beauty Inc.N/A82,028 1.1 %830.8 %
11Dick's Sporting Goods, Inc.Dick's Sporting Goods 2 /
Going, Going, Gone 1
BBB31,876 1.0 %1711.6 %
12Sprouts Farmers MarketN/A31,798 0.9 %850.8 %
13Trader Joe'sN/A41,793 0.9 %510.5 %
14Costco WholesaleA+21,735 0.9 %2982.9 %
15Five Below, Inc.N/A91,707 0.9 %860.8 %
16Wells FargoBBB+91,547 0.8 %370.4 %
17Ross Dress For LessBBB+41,500 0.8 %1201.2 %
18Bank of AmericaA-61,415 0.7 %340.3 %
19Petco Health and Wellness Company, Inc.Petco 6B61,364 0.7 %790.8 %
20Massage EnvyN/A121,339 0.7 %410.4 %
21Kingswood Capital ManagementWorld Market 5N/A51,236 0.7 %910.9 %
22DSW, Inc.N/A41,234 0.7 %730.7 %
23Xponential FitnessClub Pilates 6 / CycleBar 3 / Pure Barre 3 /StretchLab 3 / YogaSix 2 / Rumble 1N/A181,222 0.6 %340.3 %
24Truist BankA51,163 0.6 %260.2 %
25Starbucks CorporationBBB+151,161 0.6 %260.3 %
Totals190$62,958 33.1 %4,59344.3 %
(a) Reflects the most recently available S&P credit rating.

Tenant Merchandise Mix

Tenant CategoryABR% of Total ABR
Grocery / Drug$37,570 19.8 %
Quick Service Restaurants23,32112.3 %
Personal Health and Beauty Services21,36711.3 %
Medical17,4839.2 %
Full Service Restaurants 16,2208.6 %
Off Price9,7635.2 %
Banks8,6524.6 %
Apparel / Accessories8,6224.6 %
Fitness7,6914.1 %
Pets6,3333.3 %
Office / Communications5,9323.1 %
Hobby / Sports5,6733.0 %
Home5,0662.7 %
Other Essential Retail / Services4,6972.5 %
Other4,9622.6 %
Office (Non Financial, Non-Medical)2,5301.3 %
Entertainment1,9431.0 %
Hardware / Auto1,5890.8 %
$189,414 100 %
11
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Comparable and Non-Comparable Lease Statistics
GLA in thousands

The Company's Retail Portfolio had 364 thousand square feet expiring during the three months ended March 31, 2024, of which 328 thousand square feet was re-leased. This achieved a retention rate of approximately 90%. The following tables summarize the activity for leases that were executed during the three months ended March 31, 2024.
For the three months ended March 31, 2024
No. of Leases ExecutedGLANew Contractual Rent
($PSF) (a)
Prior Contractual Rent
($PSF) (a)
% Change over Prior Lease Rent (a)Weighted Average Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
All Tenants
Comparable
Renewal Leases
31133$29.08$26.599.4%5.0$—$—
Comparable New Leases 33219.7715.9024.3%10.542.1810.21
Non-Comparable
Renewal and New Leases
71539.61 N/A N/A6.523.5010.93
Total41180$27.28$24.5411.2%6.1$9.42$2.71
(a)Non-comparable leases are not included in totals.
Trailing Four Quarters ended March 31, 2024
No. of Leases ExecutedGLANew Contractual Rent
($PSF)
Prior Contractual Rent
($PSF)
% Change over Prior Lease RentWeighted Average Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Comparable Leases
Total New and Renewal Leases
Q1 202434165$27.28$24.5411.2%6.1$8.14$1.97
Q4 20236842920.2117.7413.9%6.57.973.00
Q3 20235316828.6626.239.3%5.82.611.14
Q2 20235324420.8219.675.8%5.21.140.54
Total2081,006$22.93$20.7410.6%6.0$5.49$1.92
No. of Leases ExecutedGLANew Contractual Rent
($PSF)
Prior Contractual Rent
($PSF)
% Change over Prior Lease RentWeighted Average Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
New Leases
Q1 2024332$19.77$15.9024.3%10.5$42.18$10.21
Q4 20231511221.4015.9833.9%10.729.7511.26
Q3 202381735.6530.7116.1%9.424.0511.35
Q2 20235836.6831.8115.3%7.99.4115.90
Total31169$23.27$18.2127.8%10.4$30.53$11.30
No. of Leases ExecutedGLANew Contractual Rent
($PSF)
Prior Contractual Rent
($PSF)
% Change over Prior Lease RentWeighted Average Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Renewals
Q1 202431133$29.08$26.599.4%5.0$—$—
Q4 20235331719.7918.377.7%5.00.290.08
Q3 20234515127.8825.728.4%5.40.21
Q2 20234823620.2619.255.2%5.10.85
Total177837$22.69$21.107.5%5.1$0.39$0.03
No. of Leases ExecutedGLANew Contractual Rent
($PSF)
Weighted Average Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Non-Comparable Leases
Q1 2024715$39.616.5$23.50$10.93
Q4 20231812416.265.213.935.51
Q3 20232110525.498.719.2511.63
Q2 20232410324.798.917.148.10
Total70347$22.587.4$16.90$8.36
12
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Tenant Lease Expirations
GLA and ABR in thousands, except per square foot amounts

Lease
Expiration Year
No. of
Expiring
Leases
GLA of
Expiring Leases
Percent of
Total GLA of
Expiring Leases
ABR of
Expiring Leases
Percent of
Total ABR
Expiring
ABR PSF (a)
Anchor Tenants
202410 237 3.7 %$2,981 3.6 %$12.59
202520 800 12.5 %8,796 10.7 %11.00 
202615 457 7.2 %6,030 7.3 %13.21 
202740 1,342 21.0 %19,605 23.7 %14.61 
202824 578 9.0 %8,612 10.4 %14.89 
202923 748 11.7 %9,000 10.9 %12.04 
2030248 3.9 %3,852 4.7 %15.53 
2031323 5.1 %3,221 3.9 %9.97 
2032345 5.4 %4,537 5.5 %13.15 
2033250 3.9 %3,700 4.5 %14.82 
Thereafter22 1,061 16.6 %12,210 14.8 %11.51 
Other (b)
— — — %— — %— 
Totals187 6,389 100 %$82,544 100 %$12.92
Vacant space268 
Total6,657 
Small Shops
202463 144 4.4 %$4,961 4.1 %$34.28
2025147 323 9.8 %10,405 8.6 %32.20
2026204 508 15.4 %16,711 14.0 %32.90
2027234 558 16.9 %19,744 16.5 %35.41
2028202 471 14.2 %17,082 14.3 %36.23
2029149 421 12.7 %15,148 12.7 %36.01
203074 189 5.7 %7,397 6.2 %39.05
203171 213 6.4 %8,038 6.7 %37.76
203281 204 6.2 %8,136 6.8 %39.83
203354 140 4.2 %6,345 5.3 %45.35
Thereafter35 116 3.5 %5,019 4.2 %43.40
Other (b)
19 0.6 %744 0.6 %39.21
Totals1,321 3,306 100 %$119,730 100 %$36.22
Vacant space422 
Total3,728 
Total
202473 381 3.9 %$7,942 3.9 %$20.85
2025167 1,123 11.6 %19,201 9.4 %17.10 
2026219 965 10.0 %22,741 11.2 %23.57 
2027274 1,900 19.6 %39,349 19.5 %20.71 
2028226 1,049 10.8 %25,694 12.7 %24.49 
2029172 1,169 12.1 %24,148 11.9 %20.66 
203083 437 4.5 %11,249 5.6 %25.74 
203178 536 5.5 %11,259 5.6 %21.01 
203290 549 5.7 %12,673 6.3 %23.08 
203362 390 4.0 %10,045 5.0 %25.76 
Thereafter57 1,177 12.1 %17,229 8.5 %14.64 
Other (b)
19 0.2 %744 0.4 %39.16 
Totals1,508 9,695 100 %$202,274 100 %$20.86
Vacant space690 
Total10,385 
(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 Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Acquisitions
Dollars and GLA in thousands


Acquisitions
DateProperty NameMarketAcquisition PriceGLALeased Occ.Anchor Tenants (a)
2/1/24The PlantPhoenix, Arizona$29,500 57100%Sprouts Farmers Market
(a)Grocers listed first and bolded.



14
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Development Pipeline
In thousands

Active Redevelopments
Estimated Completion Quarter (a)
Projected Incremental CostsEstimated Incremental Yield on Cost
PropertyMarketProject DescriptionCosts to Date
Southern Palm CrossingMiami-Fort Lauderdale-Miami Beach, FLRedevelopment of a former bank building for a freestanding building with a drive-through.2Q - 2024$1,500 $1,500 
Buckhead CrossingAtlanta Metro Area, GAAnchor space repositioning, including re-merchandising of the shopping center.2Q - 2024800 500 
Pavilion at LaQuintaSo. California - Inland EmpireRedevelopment of a freestanding building.3Q - 20241,000 600 
Antoine Town CenterHouston-Sugar Land-Baytown, TXNew development, including addition of an outparcel building with a drive-through.3Q - 2024300 200 
Sarasota PavilionTampa-St. Petersburg, FLRedevelopment and remerchandising of a former anchor space into new tenant spaces, including an 18,000 square foot anchor space, a 14,000 square foot anchor space, and additional small shop space.3Q - 20258,100 1,000 
Sandy Plains CentreAtlanta Metro Area, GARedevelopment and expansion to accommodate a 10,000 square foot swim school and additional small shop space.4Q - 20253,200 600 
River OaksSo. California - Los Angeles, CARedevelopment of an outparcel and common area improvements.4Q - 2025500 — 
Totals$15,400 $4,400 7-10%
(a) The Company's estimated timing of completion may be impacted by factors outside of management's control, including global supply constraints or government restrictions.
Recently Completed Redevelopments
PropertyMarketProject DescriptionCompletion QuarterCompleted Costs
Cyfair Town CenterHouston-Sugar Land-Baytown, TXOutparcel redevelopment to include a drive-through.3Q - 2023$650 
Potential Developments and Redevelopments
Projects shown below are listed alphabetically, are in various stages of planning, and may or may not commence due to a number of factors.
PropertyMarketProject Description
Bay ColonyHouston-Sugar Land-Baytown, TXRedevelopment of an existing outparcel building.
Bay LandingCape Coral-Fort Myers, FLNew development of building area adjacent to existing stores.
Buckhead CrossingAtlanta Metro Area, GAAnchor space repositioning, including re-merchandising of the shopping center and addition of a freestanding building.
Campus MarketplaceSo. California - San Diego, CARedevelopment of an existing outparcel building.
Custer Creek VillageDallas-Fort Worth-Arlington, TXRedevelopment of an outparcel and common area improvements.
Garden VillageSo. California - Los Angeles, CADemolition of outparcel buildings and reconstruction for freestanding buildings with drive-throughs.
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.
Kyle MarketplaceAustin-Round Rock, TXNew development, including addition of outparcel buildings.
Pavilion at LaQuintaSo. California - Inland Empire, CAAnchor repositioning.
Plantation GroveOrlando-Kissimmee, FLRedevelopment and expansion of the shopping center.
River OaksSo. California - Los Angeles, CAAnchor repositioning and expansion.
Sarasota PavilionTampa-St. Petersburg, FLAnchor space repositioning, including re-merchandising of the shopping center and outparcel development.
Shops at Arbor TrailsAustin-Round Rock, TXRedevelopment of an outparcel and common area improvements.
The ParkeAustin-Round Rock, TXAnchor repositioning and expansion.
Westpark Shopping CenterRichmond, VANew development, including addition of outparcel buildings.


15
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Property Summary, by Total Market GLA
GLA in thousands
PropertyMarketStateCenter
Type (a)
GLALeased OccupancyABR
PSF
Grocery
Anchor (b)
Major Anchors (c)
1Escarpment VillageAustin-Round RockTXN170100%$21.89YesHEB
2Kyle MarketplaceAustin-Round RockTXC225100%$17.63YesHEB
3Market at WestlakeAustin-Round RockTXN30100%$21.81NoWalgreens
4Scofield CrossingAustin-Round RockTXN9598.7%$17.72Yes
Hana World Market, Goodwill
5Shops at Arbor TrailsAustin-Round RockTXC35797.7%$13.71Yes
Costco Wholesale, Whole Foods Market, Haverty's Furniture, Marshalls
6Shops at the GalleriaAustin-Round RockTXP53795.2%$14.25NoBest 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
7The ParkeAustin-Round RockTXP40699.1%$16.94Yes
Whole Foods Market, Dick's Sporting Goods, DSW, Five Below, La-Z Boy Furniture Galleries, Marshalls, Michaels, Nordstrom, Old Navy, Petco, Ulta, World Market
8University OaksAustin-Round RockTXP23686.0%$21.72NoDSW, IKEA*, J.C. Penney*, Jo-Ann Fabrics, PetSmart, Ross Dress for Less, Spec's Wine Spirits & Finer Foods
9Custer Creek VillageDallas-Fort Worth-ArlingtonTXN9695.1%$15.52YesTom Thumb
10Eldorado MarketplaceDallas-Fort Worth-ArlingtonTXC189100.0%$24.21Yes
Market Street, PetSmart, Phenix Salon Suites
11Prestonwood Town CenterDallas-Fort Worth-ArlingtonTXP23396.5%$20.48Yes
Walmart*, Barnes & Noble, Burlington, DSW, HomeGoods, Michaels, Petco, Ulta
12Riverview VillageDallas-Fort Worth-ArlingtonTXN89100%$13.34Yes
Tom Thumb, Petco
13Riverwalk MarketDallas-Fort Worth-ArlingtonTXN90100%$21.86YesMarket Street
14Shops at Fairview Town CenterDallas-Fort Worth-ArlingtonTXN6697%$24.86YesWhole Foods Market
15The Highlands of Flower MoundDallas-Fort Worth-ArlingtonTXP17598.2%$19.72Yes
Target*, Market by Macy's, Michaels, Party City, Skechers, World Market
16Antoine Town CenterHouston-Sugar Land-BaytownTXN11098.6%$14.49YesKroger
17Bay Colony (d)Houston-Sugar Land-BaytownTXC41695.5%$16.77Yes
HEB, Kohl's, LA Fitness, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens
18Blackhawk Town Center (d)Houston-Sugar Land-BaytownTXN12799.1%$14.00Yes
HEB, Walgreens
19Cyfair Town Center (d)Houston-Sugar Land-BaytownTXC43492.1%$16.62Yes
Kroger, Cinemark USA, Crunch Fitness, J.C. Penney
20Eldridge Town Center &
Windermere Village
Houston-Sugar Land-BaytownTXC17592.5%$17.70Yes
Kroger, Kohl's*, Petco
21Stables Town Center II (d)Houston-Sugar Land-BaytownTXN14892.6%$17.37YesKroger
22Sonterra VillageSan AntonioTXN4291%$34.62YesTrader Joe's
23Stone Ridge MarketSan AntonioTXC21994.1%$24.50Yes
HEB Plus*, Burlington, PetSmart
Total Texas4,66596.0%$17.93
24Bay LandingCape Coral - Fort MeyersFLN6398.0%$9.68Yes
The Fresh Market, HomeGoods
25PGA Plaza Palm Beach GardensMiami-Ft Lauderdale-Miami BeachFLC12196.8%$35.85Yes
Trader Joe's, Marshalls, Ulta
26Southern Palm CrossingMiami-Ft Lauderdale-Miami BeachFLP34599.2%$17.26Yes
Costco Wholesale, Going Going Gone, Marshalls
27Westfork & ParaisoMiami-Ft Lauderdale-Miami BeachFLN39397.5%$24.85Yes
Costco Wholesale*, Publix, Baptist Outpatient Services, Dollar Tree, Pembroke Pink Imaging, Petco, Regal Cinemas, Ross Dress for Less, Skechers, TJ Maxx, Ulta
28Lakeside & Lakeside CrossingOrlando - KissimmeeFLN76100%$47.44YesTrader Joe's
29Plantation GroveOrlando - KissimmeeFLN7498.1%$15.74YesPublix
30Rio Pinar PlazaOrlando - KissimmeeFLN13199.3%$19.40Yes
Publix, Planet Fitness
31Suncrest VillageOrlando - KissimmeeFLN9797.9%$19.60Yes
Publix, Orange County Tax Collector
32Gateway Market CenterTampa - St. PetersburgFLP23195.1%$10.95Yes
Publix, Target*, Beall's, HomeGoods, Party City, PetSmart, TJ Maxx
33Peachland PromenadeTampa - St. PetersburgFLN17798.6%$14.87Yes
Publix, Goodwill, My Salon Suite, Planet Fitness
34Sarasota PavilionTampa - St. PetersburgFLP34586.0%$14.47Yes
Publix, Bank of America, Beall's, Marshalls, Michaels, PetSmart, Ross Dress for Less, Truist Bank
Total Florida2,05395.9%$19.71
 


16
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Property Summary, by Total Market GLA
GLA in thousands
PropertyMarketStateCenter
Type (a)
GLALeased OccupancyABR
PSF
Grocery
Anchor (b)
Major Anchors (c)
35Eastfield VillageCharlotte-Gastonia-ConcordNCN9694.6%$18.10Yes
Food Lion, Gold's Gym
36Northcross CommonsCharlotte-Gastonia-ConcordNCN63100%$27.78YesWhole Foods Market
37Sycamore CommonsCharlotte-Gastonia-ConcordNCP265100.0%$20.25Yes
Costco Wholesale*, Best Buy, Dick's Sporting Goods, Lowe's*, Michaels, Old Navy, Ulta, World Market
38The Shoppes at Davis Lake (d)Charlotte-Gastonia-ConcordNCN9194.6%$16.68YesHarris Teeter
39Bent Tree PlazaRaleigh-Cary-DurhamNCN80100%$15.01YesFood Lion
40Cary Park Town CenterRaleigh-Cary-DurhamNCN93100%$17.66Yes
Harris Teeter, CVS
41Commons at University PlaceRaleigh-Cary-DurhamNCN92100%$17.18Yes
Harris Teeter, CVS
42Renaissance CenterRaleigh-Cary-DurhamNCP36393.6%$23.68NoAshley HomeStore, Best Buy, Nordstrom Rack, Old Navy, Popshelf, REI, Ulta, UNC Health Care, World Market
43The Pointe at CreedmoorRaleigh-Cary-DurhamNCN60100%$16.87YesHarris Teeter
Total North Carolina1,20397.2%$20.25
44Bear Creek Village CenterSo. California - Inland EmpireCAN80100%$25.61YesStater Brothers
45Pavilion at LaQuintaSo. California - Inland EmpireCAP16698.6%$22.91Yes
Sprouts Farmers Market, Best Buy, DSW, OfficeMax, PGA TOUR Superstore
46Garden VillageSo. California - Los AngelesCAN11790.2%$18.86Yes
Albertson's, Rite Aid
47River OaksSo. California - Los AngelesCAC27595.5%$20.48Yes
Sprouts Farmers Market, Target, Big 5 Sporting Goods, Five Below, Total Wine & More, Ulta
48Stevenson RanchSo. California - Los AngelesCAC18793.5%$23.09Yes
Ralphs, Furniture Design Center, LA Fitness, PetSmart
49Campus MarketplaceSo. California - San DiegoCAN14496.9%$30.85Yes
Ralphs, CVS, Discovery Isle Child Development Center
50Old Grove MarketplaceSo. California - San DiegoCAN8197.5%$17.93Yes
Ralphs, Lowe's*
Total California1,05095.7%$22.78
51Buckhead CrossingAtlanta Metro AreaGAP22193.3%$22.86NoHomeGoods, Marshalls, Michaels, Ross Dress for Less,
The Tile Shop
52Coweta CrossingAtlanta Metro AreaGAN68100%$11.10YesPublix
53Kennesaw MarketplaceAtlanta Metro AreaGAC13094.3%$35.55Yes
Whole Foods Market, Academy Sports + Outdoors*, Guitar Center*, Hobby Lobby*, Petco*
54Plaza MidtownAtlanta Metro AreaGAN7097.0%$27.51YesPublix
55Rose CreekAtlanta Metro AreaGAN70100%$11.51YesPublix
56Sandy Plains CentreAtlanta Metro AreaGAC13598.9%$23.60Yes
Kroger, Pet Supplies Plus, Walgreens*
57The Centre on Hugh HowellAtlanta Metro AreaGAN8394.3%$13.20NoCrunch Fitness
58Thomas CrossroadsAtlanta Metro AreaGAN10595.0%$10.01YesKroger
59Windward CommonsAtlanta Metro AreaGAN117100%$15.53YesKroger
Total Georgia99996.5%$20.10
 
60The Shops at Town CenterWashington D.CMDN12598.1%$30.67YesSafeway
61Travilah Square Shopping CenterWashington D.CMDN5696.0%$50.84YesTrader Joe's
Total Maryland18198.7%$36.56
62Westpark Shopping CenterRichmond Metro AreaVAC177100%$16.18Yes
Publix, Painted Tree Boutiques, Planet Fitness, The Tile Shop
Total Virginia177100%$16.18


17
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Property Summary, by Total Market GLA
GLA in thousands
PropertyMarketStateCenter
Type (a)
GLALeased OccupancyABR
PSF
Grocery
Anchor (b)
Major Anchors (c)
63The Plant (d)PhoenixAZN57100%$28.74YesSprouts Farmers Market
Total Arizona57100%$28.74
Grand Totals10,38596.3%$19.61
(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, 2024.


18
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.jpg
Components of Net Asset Value as of March 31, 2024
In thousands, except share information
Page No.
NOI Excluding Lease Termination Income and Expense, and GAAP Rent Adjustments, Most Recent Quarter
NOI, excluding ground rent income$41,038 5
Ground rent income4,7375
NOI45,775 5
Annualized NOI, excluding ground rent income$164,152 
Annualized ground rent income18,948
Projected remaining development
Net project costs$11,000 15
Estimated range for incremental yield7-10%15
Other Assets
Cash, cash equivalents and restricted cash$75,116 2
Billed base rent, recoveries, and other revenue5,722 4
Undeveloped land
Land held for development
Liabilities
Debt$831,548 8
Issuance costs, net of accumulated amortization(4,021)8
Accounts payable and accrued expenses28,764 2
Distributions payable15,360 2
Other liabilities26,938 2
Common Shares Outstanding67,874,5281

19
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswir.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
The Company's 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 the Company's unconsolidated joint venture are calculated to reflect its 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)
The Company's 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 the Company's unconsolidated joint venture are calculated to reflect its 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 amortization market lease intangibles, amortization of lease incentives, and straight-line rent adjustments.
Gross Leasable Area (GLA)Measure of the total amount of leasable space at a property in square feet.
Leased Occupancy
Economic Occupancy plus the percentage of signed and not yet commenced GLA divided by total GLA.
Nareit Funds From Operations (Nareit FFO) and Core FFO
The Company's 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 the Company's unconsolidated joint venture are calculated to reflect the Company's 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 the Company's 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 net debt divided by trailing twelve month Adjusted EBITDA.
Net Operating Income (NOI)NOI excludes general and administrative expenses, depreciation and amortization, 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 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).
NOI from other investment properties
NOI from other investment properties consists of properties which do not meet the Company's Same Property criteria and includes adjustments for the Company's captive insurance company.
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 Rata
Where appropriate, the Company has included the results from its 55% ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," as of December 31, 2022 and 2021.
Pro Rata Net DebtPro rata net debt is total outstanding debt, net, less cash and cash equivalents, including IVT's 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.
20
Supplemental - Quarter Ended March 31, 2024
a4471_inventrustxlogox4cxea.jpg


a2024_supplementalbackcove.jpg