EX-99.1 2 sitc-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

img153549056_0.jpg SITE QUARTERLY FINANCIAL SUPPLEMENT FOR THE PERIOD ENDED JUNE 30, 2022 RECENT ACQUISITION SHOPS AT TANGLEWOOD HOUSTON, TEXAS SITC LISTED NYSE

 


 

img153549056_1.jpg 

SITE CENTERS COMPANY & PORTFOLIO OVERVIEW SITE Centers is an owner and manager of open-air shopping centers located in suburban, high household income communities. The Company is a self-administered and self-managed REIT operating as a fully integrated real estate company, and is publicly traded on the New York Stock Exchange under the ticker symbol SITC. PORTFOLIO STATISTICS $5.0B ENTERPRISE VALUE 99 WHOLLY - OWNED PROPERTIES $112K AVERAGE HOUSEHOLD INCOME 94.4% LEASED RATE COMMITTED TO A SUSTAINABLE FUTURE AMERICA’s MOST RESPONSIBLE COMPANIES 2021 Newsweek statista 2021 GREEN LEASE LEADER U.S. GREEN BUILDING COUNCIL LEED USGBCTM CORPORATE HQ RENOVATION GOAL GRESB® Bloomberg Gender-Equality Index 2022 PORTFOLIO COMPOSITION Top 5 MSAs by ABR OTHER 65% ATLANTA 8% MIAMI 8% ORLANDO 7% CHICAGO 6% BOSTON 6% ABR by Region* NORTHEAST 18% SOUTHEAST 45% MIDWEST 17% NORTHWEST 2% CALIFORNIA 8% SOUTHWEST 4% MOUNTAIN 6% Retailer Mix LOCAL 13% NATIONAL 87% NOTE: ALL FIGURES AT COMPANY’S SHARE AND AS OF JUNE 30, 2022. NEW YORK • HONG KONG • ATLANTA • CLEVELAND DENVER • LOS ANGELES • MIAMI • PHOENIX • TAMPA SITC LISTED NYSE SITE

C

 


 

SITE Centers Corp.

Table of Contents

 

Section

Page

 

 

Earnings Release & Financial Statements

 

Press Release

1-9

 

 

Company Summary

 

Portfolio Summary

10

Capital Structure

11

Same Store Metrics

12

Leasing Summary

13

Lease Expirations

14

Top 50 Tenants

15

 

 

Investments

 

Redevelopments

16

Transactions

17

 

 

Debt Summary

 

Debt Summary

18

Debt Detail

19

Debt/Adjusted EBITDA

20

 

 

Unconsolidated Joint Ventures

 

Unconsolidated Joint Ventures

21-23

 

 

Shopping Center Summary

 

Property List

24-28

 

 

Reporting Policies and Other

 

Notable Accounting and Supplemental Policies

29-30

Non-GAAP Measures

31-33

Leasing Metrics for Wholly-Owned and Unconsolidated Joint Ventures at 100%

34-38

 

SITE Centers Corp. considers portions of the information in this press release to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to the Company's expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be deemed to be forward-looking statements. There are a number of important factors that could cause our results to differ materially from those indicated by such forward-looking statements, including, among other factors, local conditions such as the supply of, and demand for, retail real estate space in the area; the impact of e-commerce; dependence on rental income from real property; the loss of, significant downsizing of or bankruptcy of a major tenant and the impact of any such event on rental income from other tenants and our properties; redevelopment and construction activities may not achieve a desired return on investment; our ability to buy or sell assets on commercially reasonable terms; our ability to complete acquisitions or dispositions of assets under contract; our ability to secure equity or debt financing on commercially acceptable terms or at all; impairment charges; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements and the Company’s ability to satisfy conditions to the completion of these arrangements; valuation and risks relating to our joint venture investments; the termination of any joint venture arrangements or arrangements to manage real property; property damage, expenses related thereto and other business and economic consequences (including the potential loss of rental revenues) resulting from extreme weather conditions or natural disasters in locations where we own properties, and the ability to estimate accurately the amounts thereof; sufficiency and timing of any insurance recovery payments related to damages from extreme weather conditions or natural disasters; any change in strategy; our ability to maintain REIT status; and the finalization of the financial statements for the period ended June 30, 2022. For additional factors that could cause the results of the Company to differ materially from those indicated in the forward-looking statements, please refer to the Company's most recent reports on Form 10-K and Form 10-Q. The impacts of the COVID-19 pandemic may also exacerbate the risks described therein, any of which could have a material effect on the Company. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

 

 


 

 

 

img153549056_2.jpg 

 

SITE Centers Corp.

For additional information:

3300 Enterprise Parkway

Conor Fennerty, EVP and

Beachwood, OH 44122
216-755-5500

Chief Financial Officer

 

 

FOR IMMEDIATE RELEASE:

SITE Centers Reports Second Quarter 2022 Operating Results

 

BEACHWOOD, OHIO, July 28, 2022-- SITE Centers Corp. (NYSE: SITC), an owner of open-air shopping centers in suburban, high household income communities, announced today operating results for the quarter ended June 30, 2022.

 

“SITE Centers had an extremely productive second quarter with the highest quarterly new leasing volume since the first quarter of 2017 and significant capital recycling as we continue to invest in our Convenience thesis,” commented David R. Lukes, President and Chief Executive Officer. “Coupled with recently closed refinancings, our Company remains well positioned given our focused portfolio in the top sub-markets of the country, significant Signed but Not Opened (SNO) pipeline and balance sheet strength.”

 

Results for the Quarter

Second quarter net income attributable to common shareholders was $57.6 million, or $0.27 per diluted share, as compared to net income of $13.8 million, or $0.06 per diluted share, in the year-ago period.
Second quarter operating funds from operations attributable to common shareholders (“Operating FFO” or “OFFO”) was $66.5 million, or $0.31 per diluted share, compared to $65.3 million, or $0.31 per diluted share, in the year-ago period. The year-over-year increase was primarily attributable to increased property net operating income driven by base rent growth and the net impact of property investments, partially offset by lower management fees and higher uncollectible revenue due to lower reserve adjustments. Second quarter OFFO results included $1.2 million of net revenue at SITE Centers’ share related to prior periods primarily from cash basis tenants and related reserve adjustments.

Significant Second Quarter and Recent Activity

Issued the Company’s eighth Corporate Responsibility and Sustainability Report. The Report was completed in alignment with the Global Reporting Initiative ("GRI") and with the Sustainability Accounting Standards Board ("SASB") metrics and frameworks. The report intends to provide updates on the annual results of the Company’s corporate responsibility and sustainability programs and can be found at https://www.sitecenters.com/2021CSR.
Acquired seven shopping centers during the quarter for an aggregate price of $165.2 million, including La Fiesta Square and Lafayette Mercantile (San Francisco, California) for $103.8 million, Fairfax Marketplace, Fairfax Pointe and Boulevard Marketplace (Washington, D.C.) for $34.9 million, Shops at Tanglewood (Houston, Texas) for $22.2 million, and Shoppes of Crabapple (Atlanta, Georgia) for $4.4 million.
Sold 14 shopping centers and one parcel at a wholly-owned shopping center during the quarter for an aggregate price of $268.1 million ($94.6 million at share), including the Company’s 20% interest in the SAU Joint Venture, based on a gross asset value of $155.7 million (at 100%) and the Company’s 50% interest in Lennox Town Center based on a gross asset value of $77.0 million (at 100%).
Amended and restated its $950 million revolving credit facility with a fully extended maturity date of June 2027. The Company also refinanced its unsecured term loan facility, upsizing the term facility to $200 million from $100 million, with the additional proceeds drawn in the second quarter, and extending its maturity to June 2027.
Sold 201,800 common shares under the ATM program at $16.03 per share before issuance costs generating gross proceeds of $3.2 million.
In July 2022, acquired Parkwood Shops (Atlanta, GA) for $8.4 million.
In July 2022, closed a $360 million refinancing of the DDRM Joint Venture's mortgage debt. The joint venture's existing debt outstanding as of June 30, 2022 was repaid at closing.
In July 2022, the DDRM Joint Venture sold 13 shopping centers (DDRM Joint Venture Pool A) for an aggregate sales price of $387.6 million ($77.5 million at share) with the related mortgage debt repaid upon closing. Fee income from these properties totaled $0.7 million in the second quarter of 2022.

1


 

In July 2022, the DDRM Joint Venture sold Oviedo Park Crossing (Orlando, Florida) for $28.0 million ($5.6 million at share) with related mortgage debt repaid upon closing.

Key Quarterly Operating Results

Reported a decrease of 2.4% in SSNOI on a pro rata basis for the second quarter of 2022, including redevelopment, as compared to the year-ago period. The second quarter of 2021 SSNOI included $6.7 million of net revenue at SITE Centers’ share related to 2020 primarily from cash basis tenants which was a 720 basis point headwind to second quarter 2022 SSNOI growth.
Generated new leasing spreads of 20.0% and renewal leasing spreads of 4.2%, both on a pro rata basis, for the trailing twelve-month period ended June 30, 2022 and new leasing spreads of 31.6% and renewal leasing spreads of 4.8%, both on a pro rata basis, for the second quarter of 2022.
Reported a leased rate of 94.4% at June 30, 2022 on a pro rata basis, compared to 92.7% on a pro rata basis at December 31, 2021 and 91.8% on a pro rata basis at June 30, 2021. Second quarter transaction activity had a positive 40 basis point impact on the leased rate.
As of June 30, 2022, the SNO spread was 340 basis points representing $21.8 million of annualized base rent on a pro rata basis.
Annualized base rent per occupied square foot on a pro rata basis was $18.86 at June 30, 2022, compared to $18.39 at June 30, 2021.

Guidance

The Company has updated its 2022 full-year guidance for net income attributable to common shareholders and Operating FFO per share to include the impact of the second quarter operating results. Impairment charges, gains on sale of assets, transaction and debt extinguishment costs are excluded from guidance. The guidance update is as follows:

Reconciliation of Net Income Attributable to Common Shareholders to FFO and Operating FFO estimates:

 

 

FY 2022E (prior)

Per Share – Diluted

 

FY 2022E (Revised)

Per Share – Diluted

Net income attributable to Common Shareholders

$0.17 – $0.24

 

$0.36 – $0.41

Depreciation and amortization of real estate

0.85 – 0.90

 

0.89 – 0.94

Equity in net (income) of JVs

(0.01) – 0.00

 

(0.01) – 0.00

JVs' FFO

0.05 – 0.07

 

0.05 – 0.07

Impairment of real estate (reported actual)

N/A

 

0.01

Gain on sale and change in control of interests (reported actual)

(0.01)

 

(0.21)

Gain on disposition of real estate (reported actual)

N/A

 

(0.02)

FFO (NAREIT)

$1.10 – $1.15

 

$1.12 – $1.15

Debt extinguishment, transaction and other (reported actual)

N/A

 

0.01

Operating FFO

$1.10 – $1.15

 

$1.13 – $1.16

 

Other key assumptions for 2022 full-year guidance include:

 

 

FY 2022E (prior)

 

FY 2022E (revised)

Joint Venture fee income

$8.0 – $10.0 million

 

$8.0 – $10.0 million

RVI fee income

$0.5 – $1.0 million

 

$0.5 – $1.0 million

SSNOI (1)

(0.75)% – 0.75%

 

(0.25)% – 1.00%

SSNOI – Adjusted for 2021 Uncollectible Revenue Impact (2)

3.00% – 4.50%

 

3.50% – 4.75%

 

(1)
Including redevelopment and approximately $14 million included in Uncollectible Revenue, primarily related to rent received from cash basis tenants, reported in 2021 related to prior periods, which is an approximately 380 basis point headwind to 2022 SSNOI growth.
(2)
Including redevelopment and excluding revenue impact of approximately $14 million included in Uncollectible Revenue, primarily related to rent received from cash basis tenants, reported in 2021 related to prior periods.

About SITE Centers Corp.

SITE Centers is an owner and manager of open-air shopping centers located in suburban, high household income communities. The Company is a self-administered and self-managed REIT operating as a fully integrated real estate company, and is publicly traded on the New York Stock Exchange under the ticker symbol SITC. Additional information about the Company is available at www.sitecenters.com. To be included in the Company’s e-mail distributions for press releases and other investor news, please click here.

 

2


 

Conference Call and Supplemental Information

The Company will hold its quarterly conference call today at 9:30 a.m. Eastern Time. To participate with access to the slide presentation, please visit the Investor Relations portion of SITE's website, ir.sitecenters.com, or for audio only, dial 888-317-6003 (U.S.), 866-284-3684 (Canada) or 412-317-6061 (international) using pass code 8321830 at least ten minutes prior to the scheduled start of the call. The call will also be webcast and available in a listen-only mode on SITE Centers’ website at ir.sitecenters.com. If you are unable to participate during the live call, a replay of the conference call will also be available at ir.sitecenters.com for further review. You may also access the telephone replay by dialing 877-344-7529 (U.S.), 855-669-9658 (Canada) or 412-317-0088 (international) using passcode 7015390 through August 28, 2022. Copies of the Company’s supplemental package and earnings slide presentation are available on the Company’s website.

 

Non-GAAP Measures

Funds from Operations (“FFO”) is a supplemental non-GAAP financial measure used as a standard in the real estate industry and is a widely accepted measure of real estate investment trust (“REIT”) performance. Management believes that both FFO and Operating FFO provide additional indicators of the financial performance of a REIT. The Company also believes that FFO and Operating FFO more appropriately measure the core operations of the Company and provide benchmarks to its peer group.

 

FFO is generally defined and calculated by the Company as net income (loss) (computed in accordance with generally accepted accounting principles in the United States (“GAAP”)), adjusted to exclude (i) preferred share dividends, (ii) gains and losses from disposition of real estate property and related investments, which are presented net of taxes, (iii) impairment charges on real estate property and related investments, (iv) gains and losses from changes in control and (v) certain non-cash items. These non-cash items principally include real property depreciation and amortization of intangibles, equity income (loss) from joint ventures and equity income (loss) from non-controlling interests and adding the Company’s proportionate share of FFO from its unconsolidated joint ventures and non-controlling interests, determined on a consistent basis. The Company’s calculation of FFO is consistent with the definition of FFO provided by NAREIT. The Company calculates Operating FFO as FFO excluding certain non-operating charges, income and gains. Operating FFO is useful to investors as the Company removes non-comparable charges, income and gains to analyze the results of its operations and assess performance of the core operating real estate portfolio. Other real estate companies may calculate FFO and Operating FFO in a different manner.

 

In calculating the expected range for or amount of net (loss) income attributable to common shareholders to estimate projected FFO and Operating FFO for future periods, the Company does not include a projection of gain and losses from the disposition of real estate property, potential impairments and reserves of real estate property and related investments, debt extinguishment costs, certain transaction costs or certain fee income. Other real estate companies may calculate expected FFO and Operating FFO in a different manner.

 

The Company also uses net operating income (“NOI”), a non-GAAP financial measure, as a supplemental performance measure. NOI is calculated as property revenues less property-related expenses. The Company believes NOI provides useful information to investors regarding the Company’s financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level and, when compared across periods, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and disposition activity on an unleveraged basis.

 

The Company presents NOI information herein on a same store basis or “SSNOI.” The Company defines SSNOI as property revenues less property-related expenses, which exclude straight-line rental income (including reimbursements) and expenses, lease termination income, management fee expense, fair market value of leases and expense recovery adjustments. SSNOI includes assets owned in comparable periods (15 months for quarter comparisons). In addition, SSNOI is presented including activity associated with development and major redevelopment. SSNOI excludes all non-property and corporate level revenue and expenses. Other real estate companies may calculate NOI and SSNOI in a different manner. The Company believes SSNOI at its effective ownership interest provides investors with additional information regarding the operating performances of comparable assets because it excludes certain non-cash and non-comparable items as noted above.

 

FFO, Operating FFO, NOI and SSNOI do not represent cash generated from operating activities in accordance with GAAP, are not necessarily indicative of cash available to fund cash needs and should not be considered as alternatives to net income computed in accordance with GAAP, as indicators of the Company’s operating performance or as alternatives to cash flow as a measure of liquidity. Reconciliations of these non-GAAP measures to their most directly comparable GAAP measures have been provided herein. Reconciliation of the 2022 SSNOI projected growth target to the most directly

3


 

comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable effort.

 

Safe Harbor

SITE Centers Corp. considers portions of the information in this press release to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to the Company's expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be deemed to be forward-looking statements. There are a number of important factors that could cause our results to differ materially from those indicated by such forward-looking statements, including, among other factors, local conditions such as the supply of, and demand for, retail real estate space in the area; the impact of e-commerce; dependence on rental income from real property; the loss of, significant downsizing of or bankruptcy of a major tenant and the impact of any such event on rental income from other tenants and our properties; redevelopment and construction activities may not achieve a desired return on investment; our ability to buy or sell assets on commercially reasonable terms; our ability to complete acquisitions or dispositions of assets under contract; our ability to secure equity or debt financing on commercially acceptable terms or at all; impairment charges; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements and the Company’s ability to satisfy conditions to the completion of these arrangements; valuation and risks relating to our joint venture investments; the termination of any joint venture arrangements or arrangements to manage real property; property damage, expenses related thereto and other business and economic consequences (including the potential loss of rental revenues) resulting from extreme weather conditions or natural disasters in locations where we own properties, and the ability to estimate accurately the amounts thereof; sufficiency and timing of any insurance recovery payments related to damages from extreme weather conditions or natural disasters; any change in strategy; our ability to maintain REIT status; and the finalization of the financial statements for the period ended June 30, 2022. For additional factors that could cause the results of the Company to differ materially from those indicated in the forward-looking statements, please refer to the Company's most recent reports on Forms 10-K and 10-Q. The impacts of the COVID-19 pandemic may also exacerbate the risks described therein, any of which could have a material effect on the Company. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

4


 

SITE Centers Corp.

Income Statement: Consolidated Interests

 

in thousands, except per share

 

 

 

 

 

2Q22

 

2Q21

 

6M22

 

6M21

 

Revenues:

 

 

 

 

 

 

 

 

Rental income (1)

$136,203

 

$126,230

 

$266,087

 

$246,120

 

Other property revenues

922

 

484

 

2,097

 

581

 

 

137,125

 

126,714

 

268,184

 

246,701

 

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

22,278

 

19,422

 

44,214

 

39,638

 

Real estate taxes

20,624

 

19,535

 

40,807

 

39,199

 

 

42,902

 

38,957

 

85,021

 

78,837

 

 

 

 

 

 

 

 

 

 

Net operating income

94,223

 

87,757

 

183,163

 

167,864

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Fee income (2)

3,557

 

8,754

 

6,818

 

16,906

 

Interest expense

 (18,909)

 

 (19,136)

 

 (37,167)

 

 (38,531)

 

Depreciation and amortization

 (51,021)

 

 (47,217)

 

 (101,385)

 

 (92,777)

 

General and administrative (3)

 (11,353)

 

 (12,425)

 

 (23,604)

 

 (29,820)

 

Other expense, net

 (1,147)

 

 (324)

 

 (1,651)

 

 (690)

 

Impairment charges

 (2,536)

 

 0

 

 (2,536)

 

 (7,270)

 

Income before earnings from JVs and other

12,814

 

17,409

 

23,638

 

15,682

 

 

 

 

 

 

 

 

 

 

Equity in net income of JVs

1,381

 

4,850

 

1,550

 

9,235

 

Gain on sale and change in control of interests

41,970

 

 0

 

45,326

 

13,908

 

Gain on disposition of real estate, net

4,597

 

218

 

4,455

 

198

 

Tax expense

 (353)

 

 (490)

 

 (605)

 

 (855)

 

Net income

60,409

 

21,987

 

74,364

 

38,168

 

Non-controlling interests

 (19)

 

 (118)

 

 (37)

 

 (291)

 

Net income SITE Centers

60,390

 

21,869

 

74,327

 

37,877

 

Write-off of preferred share original issuance costs

 0

 

 (5,156)

 

 0

 

 (5,156)

 

Preferred dividends

 (2,789)

 

 (2,945)

 

 (5,578)

 

 (8,078)

 

Net income Common Shareholders

$57,601

 

$13,768

 

$68,749

 

$24,643

 

 

 

 

 

 

 

 

 

 

Weighted average shares – Basic – EPS

213,864

 

211,035

 

212,989

 

204,819

 

Assumed conversion of diluted securities

1,047

 

846

 

1,245

 

808

 

Weighted average shares – Basic & Diluted – EPS

214,911

 

211,881

 

214,234

 

205,627

 

 

 

 

 

 

 

 

 

 

Earnings per common share – Basic

$0.27

 

$0.06

 

$0.32

 

$0.12

 

Earnings per common share – Diluted

$0.27

 

$0.06

 

$0.32

 

$0.12

 

 

 

 

 

 

 

 

 

(1)

Rental income:

 

 

 

 

 

 

 

 

Minimum rents

$87,936

 

$78,870

 

$172,163

 

$157,106

 

Ground lease minimum rents

6,751

 

6,516

 

13,458

 

12,860

 

Straight-line rent, net

537

 

116

 

1,533

 

 (231)

 

Amortization of (above)/below-market rent, net

1,061

 

870

 

2,218

 

1,874

 

Percentage and overage rent

1,648

 

1,311

 

2,785

 

2,333

 

Recoveries

33,763

 

30,482

 

66,597

 

61,077

 

Uncollectible revenue

1,162

 

5,787

 

2,270

 

7,185

 

Ancillary and other rental income

1,333

 

1,496

 

2,797

 

2,841

 

Lease termination fees

2,012

 

782

 

2,266

 

1,075

 

 

 

 

 

 

 

 

 

(2)

Fee Income:

 

 

 

 

 

 

 

 

JV and other fees

3,025

 

3,571

 

6,088

 

6,971

 

RVI fees

147

 

4,591

 

345

 

9,343

 

RVI disposition fees

385

 

592

 

385

 

592

 

 

 

 

 

 

 

 

 

(3)

Mark-to-market adjustment (PRSUs)

 0

 

 0

 

 0

 

 (5,589)

 

 

 

 

 

 

 

 

 

 

5


 

SITE Centers Corp.

Reconciliation: Net Income to FFO and Operating FFO

and Other Financial Information

 

 

in thousands, except per share

 

 

 

 

 

2Q22

 

2Q21

 

6M22

 

6M21

 

Net income attributable to Common Shareholders

$57,601

 

$13,768

 

$68,749

 

$24,643

 

Depreciation and amortization of real estate

49,775

 

45,807

 

98,903

 

89,995

 

Equity in net income of JVs

 (1,381)

 

 (4,850)

 

 (1,550)

 

 (9,235)

 

JVs' FFO

3,883

 

5,971

 

8,198

 

11,406

 

Non-controlling interests

19

 

17

 

37

 

33

 

Impairment of real estate

2,536

 

 0

 

2,536

 

7,270

 

Gain on sale and change in control of interests

 (41,970)

 

 0

 

 (45,326)

 

 (13,908)

 

Gain on disposition of real estate, net

 (4,597)

 

 (218)

 

 (4,455)

 

 (198)

 

FFO attributable to Common Shareholders

$65,866

 

$60,495

 

$127,092

 

$110,006

 

RVI disposition fees

 (385)

 

 (592)

 

 (385)

 

 (592)

 

Mark-to-market adjustment (PRSUs)

 0

 

 0

 

 0

 

5,589

 

Debt extinguishment, transaction, net

971

 

165

 

1,302

 

367

 

Joint ventures  debt extinguishment and other, net

2

 

30

 

2

 

30

 

Write-off of preferred share original issuance costs

 0

 

5,156

 

 0

 

5,156

 

Total non-operating items, net

588

 

4,759

 

919

 

10,550

 

Operating FFO attributable to Common Shareholders

$66,454

 

$65,254

 

$128,011

 

$120,556

 

 

 

 

 

 

 

 

 

 

Weighted average shares & units  Basic: FFO & OFFO

214,005

 

211,176

 

213,130

 

204,959

 

Assumed conversion of dilutive securities

906

 

846

 

1,104

 

808

 

Weighted average shares & units – Diluted: FFO & OFFO

214,911

 

212,022

 

214,234

 

205,767

 

 

 

 

 

 

 

 

 

 

FFO per share – Basic

$0.31

 

$0.29

 

$0.60

 

$0.54

 

FFO per share – Diluted

$0.31

 

$0.29

 

$0.59

 

$0.53

 

Operating FFO per share – Basic

$0.31

 

$0.31

 

$0.60

 

$0.59

 

Operating FFO per share – Diluted

$0.31

 

$0.31

 

$0.60

 

$0.59

 

Common stock dividends declared, per share

$0.13

 

$0.12

 

$0.26

 

$0.23

 

 

 

 

 

 

 

 

 

 

Capital expenditures (SITE Centers share):

 

 

 

 

 

 

 

 

Redevelopment costs (major and tactical)

3,694

 

3,754

 

11,845

 

6,555

 

Maintenance capital expenditures

7,731

 

4,846

 

9,987

 

6,296

 

Tenant allowances and landlord work

12,233

 

6,607

 

21,601

 

17,777

 

Leasing commissions

2,610

 

1,134

 

4,368

 

2,568

 

Construction administrative costs (capitalized)

971

 

803

 

2,145

 

1,415

 

 

 

 

 

 

 

 

 

 

Certain non-cash items (SITE Centers share):

 

 

 

 

 

 

 

 

Straight-line rent

625

 

133

 

1,705

 

 (168)

 

Straight-line fixed CAM

108

 

136

 

211

 

267

 

Amortization of (above)/below-market rent, net

1,152

 

964

 

2,396

 

2,089

 

Straight-line ground rent expense

 (32)

 

 (35)

 

 (66)

 

 (72)

 

Debt fair value and loan cost amortization

 (1,228)

 

 (1,277)

 

 (2,514)

 

 (2,457)

 

Capitalized interest expense

245

 

151

 

467

 

262

 

Stock compensation expense

 (1,717)

 

 (1,807)

 

 (3,440)

 

 (9,376)

 

Non-real estate depreciation expense

 (1,248)

 

 (1,345)

 

 (2,486)

 

 (2,652)

 

6


 

SITE Centers Corp.

Balance Sheet: Consolidated Interests

 

 

$ in thousands

 

 

 

 

 

At Period End

 

 

2Q22

 

4Q21

 

Assets:

 

 

 

 

Land

$1,089,401

 

$1,011,401

 

Buildings

3,826,799

 

3,624,164

 

Fixtures and tenant improvements

573,740

 

556,056

 

 

5,489,940

 

5,191,621

 

Depreciation

 (1,644,345)

 

 (1,571,569)

 

 

3,845,595

 

3,620,052

 

Construction in progress and land

62,830

 

47,260

 

Real estate, net

3,908,425

 

3,667,312

 

 

 

 

 

 

Investments in and advances to JVs

53,025

 

64,626

 

Cash

38,533

 

41,807

 

Restricted cash

2,647

 

1,445

 

Receivables and straight-line (1)

54,825

 

61,382

 

Intangible assets, net (2)

122,297

 

113,106

 

Other assets, net

23,666

 

17,373

 

Total Assets

4,203,418

 

3,967,051

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

Revolving credit facilities

125,000

 

 0

 

Unsecured debt

1,452,846

 

1,451,768

 

Unsecured term loan

198,354

 

99,810

 

Secured debt

90,704

 

125,799

 

 

1,866,904

 

1,677,377

 

Dividends payable

30,695

 

28,243

 

Other liabilities (3)

215,141

 

218,779

 

Total Liabilities

2,112,740

 

1,924,399

 

 

 

 

 

 

Preferred shares

175,000

 

175,000

 

Common shares

21,437

 

21,129

 

Paid-in capital

5,973,435

 

5,934,166

 

Distributions in excess of net income

 (4,079,844)

 

 (4,092,783)

 

Deferred compensation

4,703

 

4,695

 

Common shares in treasury at cost

 (9,847)

 

 (5,349)

 

Non-controlling interests

5,794

 

5,794

 

Total Equity

2,090,678

 

2,042,652

 

 

 

 

 

 

Total Liabilities and Equity

$4,203,418

 

$3,967,051

 

 

 

 

 

(1)

SL rents (including fixed CAM), net

$33,206

 

$31,526

 

 

 

 

 

(2)

Operating lease right of use assets

18,187

 

19,047

 

 

 

 

 

(3)

Operating lease liabilities

37,697

 

38,491

 

Below-market leases, net

63,575

 

59,690

 

 

 

 

 

 

7


 

SITE Centers Corp.

Reconciliation of Net Income Attributable to SITE to Same Store NOI

$ in thousands

 

 

 

 

 

 

 

 

2Q22

 

2Q21

 

2Q22

 

2Q21

 

SITE Centers at 100%

 

At SITE Centers Share
(Non-GAAP)

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income attributable to SITE Centers

$60,390

 

$21,869

 

$60,390

 

$21,869

Fee income

 (3,557)

 

 (8,754)

 

 (3,557)

 

 (8,754)

Interest expense

18,909

 

19,136

 

18,909

 

19,136

Depreciation and amortization

51,021

 

47,217

 

51,021

 

47,217

General and administrative

11,353

 

12,425

 

11,353

 

12,425

Other expense, net

1,147

 

324

 

1,147

 

324

Impairment charges

2,536

 

 0

 

2,536

 

 0

Equity in net income of joint ventures

 (1,381)

 

 (4,850)

 

 (1,381)

 

 (4,850)

Tax expense

353

 

490

 

353

 

490

Gain on sale and change in control of interests

 (41,970)

 

 0

 

 (41,970)

 

 0

Gain on disposition of real estate, net

 (4,597)

 

 (218)

 

 (4,597)

 

 (218)

Income from non-controlling interests

19

 

118

 

19

 

118

Consolidated NOI, net of non-controlling interests

94,223

 

87,757

 

94,223

 

87,757

 

 

 

 

 

 

 

 

Net income from unconsolidated joint ventures

1,339

 

15,146

 

589

 

3,809

Interest expense

9,030

 

10,971

 

2,063

 

2,706

Depreciation and amortization

13,328

 

16,587

 

2,969

 

3,791

Impairment charges

3,340

 

 0

 

668

 

 0

Other expense, net

2,422

 

3,010

 

585

 

744

Gain on disposition of real estate, net

 (1,790)

 

 (8,186)

 

 (357)

 

 (1,637)

Unconsolidated NOI

$27,669

 

$37,528

 

6,517

 

9,413

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

 

 

 

 

100,740

 

97,170

Less: Non-Same Store NOI adjustments

 

 

 

 

 (5,628)

 

321

Total SSNOI including redevelopment

 

 

 

 

95,112

 

97,491

Less: Redevelopment Same Store NOI adjustments

 

 

 

 

 (897)

 

 (730)

Total SSNOI excluding redevelopment

 

 

 

 

$94,215

 

$96,761

 

 

 

 

 

 

 

 

SSNOI % Change including redevelopment

 

 

 

 

(2.4%)

 

 

SSNOI % Change excluding redevelopment

 

 

 

 

(2.6%)

 

 

 

 

8


 

SITE Centers Corp.

Reconciliation of Net Income Attributable to SITE to Same Store NOI

$ in thousands

 

 

 

 

 

 

 

 

6M22

 

6M21

 

6M22

 

6M21

 

SITE Centers at 100%

 

At SITE Centers Share
(Non-GAAP)

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income attributable to SITE Centers

$74,327

 

$37,877

 

$74,327

 

$37,877

Fee income

 (6,818)

 

 (16,906)

 

 (6,818)

 

 (16,906)

Interest expense

37,167

 

38,531

 

37,167

 

38,531

Depreciation and amortization

101,385

 

92,777

 

101,385

 

92,777

General and administrative

23,604

 

29,820

 

23,604

 

29,820

Other expense, net

1,651

 

690

 

1,651

 

690

Impairment charges

2,536

 

7,270

 

2,536

 

7,270

Equity in net income of joint ventures

 (1,550)

 

 (9,235)

 

 (1,550)

 

 (9,235)

Tax expense

605

 

855

 

605

 

855

Gain on sale and change in control of interests

 (45,326)

 

 (13,908)

 

 (45,326)

 

 (13,908)

Gain on disposition of real estate, net

 (4,455)

 

 (198)

 

 (4,455)

 

 (198)

Income from non-controlling interests

37

 

291

 

37

 

291

Consolidated NOI, net of non-controlling interests

183,163

 

167,864

 

183,163

 

167,864

 

 

 

 

 

 

 

 

Net (loss) income from unconsolidated joint ventures

 (39)

 

48,662

 

615

 

8,187

Interest expense

18,319

 

21,918

 

4,151

 

5,407

Depreciation and amortization

27,673

 

33,704

 

6,148

 

7,675

Impairment charges

8,540

 

 0

 

1,708

 

 0

Other expense, net

4,994

 

5,974

 

1,182

 

1,486

Gain on disposition of real estate, net

 (1,692)

 

 (36,587)

 

 (291)

 

 (4,478)

Unconsolidated NOI

$57,795

 

$73,671

 

13,513

 

18,277

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

 

 

 

 

196,676

 

186,141

Less: Non-Same Store NOI adjustments

 

 

 

 

 (9,234)

 

1,158

Total SSNOI including redevelopment

 

 

 

 

187,442

 

187,299

Less: Redevelopment Same Store NOI adjustments

 

 

 

 

 (207)

 

 (164)

Total SSNOI excluding redevelopment

 

 

 

 

$187,235

 

$187,135

 

 

 

 

 

 

 

 

SSNOI % Change including redevelopment

 

 

 

 

0.1%

 

 

SSNOI % Change excluding redevelopment

 

 

 

 

0.1%

 

 

 

 

9


 

SITE Centers Corp.

Portfolio Summary

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

`

 

 

 

 

6/30/2022

 

3/31/2022

 

12/31/2021

 

9/30/2021

 

6/30/2021

Shopping Center Count

 

 

 

 

 

 

 

 

 

 

Operating Centers - 100%

 

132

 

138

 

136

 

137

 

137

Wholly Owned

 

99

 

92

 

89

 

81

 

80

JV Portfolio

 

33

 

46

 

47

 

56

 

57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease - Pro Rata Share

 

24,842

 

25,235

 

24,905

 

24,356

 

24,327

Wholly Owned

 

23,231

 

23,235

 

22,856

 

21,677

 

21,605

JV Portfolio - Pro Rata Share

 

1,611

 

2,000

 

2,049

 

2,679

 

2,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$18.86

 

$18.55

 

$18.33

 

$18.44

 

$18.39

Base Rent PSF < 10K

 

$30.11

 

$29.23

 

$28.82

 

$29.20

 

$29.17

Base Rent PSF > 10K

 

$15.33

 

$15.29

 

$15.18

 

$15.36

 

$15.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commenced Rate

 

91.0%

 

90.2%

 

90.1%

 

90.2%

 

89.7%

Commenced Rate < 10K SF

 

81.5%

 

81.1%

 

80.7%

 

80.0%

 

79.7%

Commenced Rate > 10K SF

 

94.3%

 

93.4%

 

93.3%

 

93.6%

 

93.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Rate

 

94.4%

 

93.2%

 

92.7%

 

92.3%

 

91.8%

Leased Rate < 10K SF

 

87.3%

 

86.0%

 

85.0%

 

83.9%

 

82.9%

Leased Rate > 10K SF

 

96.9%

 

95.7%

 

95.3%

 

95.1%

 

94.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational Statistics

 

 

 

 

 

 

 

 

 

 

% of Aggregate Property NOI - Wholly Owned

 

94.1%

 

92.8%

 

92.2%

 

89.8%

 

89.3%

% of Aggregate Property NOI - Joint Venture – Pro Rata Share

 

5.9%

 

7.2%

 

7.8%

 

10.2%

 

10.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly SITE SSNOI at share including redevelopment

 

-2.4%

 

2.9%

 

14.9%

 

21.6%

 

29.9%

Quarterly SITE SSNOI at share excluding redevelopment

 

-2.6%

 

2.8%

 

13.2%

 

20.5%

 

28.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TTM New Leasing - at pro rata share (GLA in 000's)

 

1,236

 

972

 

900

 

853

 

776

TTM Renewals - at pro rata share (GLA in 000's)

 

2,697

 

2,657

 

2,555

 

2,675

 

2,555

TTM Total Leasing - at pro rata share (GLA in 000's)

 

3,933

 

3,629

 

3,455

 

3,528

 

3,331

TTM Blended New and Renewal Rent Spreads - at pro rata share

 

6.4%

 

5.6%

 

3.7%

 

1.6%

 

1.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Top 20 MSA Exposure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MSA

Properties

 

GLA

 

% of GLA

 

ABR

 

% of ABR

 

ABR PSF

1

 

Atlanta-Sandy Springs-Roswell, GA

13

 

2,266

 

9.1%

 

$30,867

 

7.7%

 

$15.03

2

 

Miami-Fort Lauderdale-West Palm Beach, FL

11

 

1,646

 

6.6%

 

30,472

 

7.6%

 

$23.41

3

 

Orlando-Kissimmee-Sanford, FL

6

 

1,509

 

6.1%

 

26,220

 

6.5%

 

$18.93

4

 

Chicago-Naperville-Elgin, IL-IN-WI

6

 

1,066

 

4.3%

 

23,916

 

6.0%

 

$26.20

5

 

Boston-Cambridge-Newton, MA-NH

2

 

1,423

 

5.7%

 

22,955

 

5.7%

 

$26.00

6

 

Denver-Aurora-Lakewood, CO

4

 

1,361

 

5.5%

 

22,264

 

5.6%

 

$17.46

7

 

Charlotte-Concord-Gastonia, NC-SC

4

 

1,383

 

5.6%

 

21,786

 

5.4%

 

$16.68

8

 

Trenton, NJ

2

 

1,301

 

5.2%

 

21,318

 

5.3%

 

$18.09

9

 

Columbus, OH

4

 

1,119

 

4.5%

 

17,204

 

4.3%

 

$15.86

10

 

Phoenix-Mesa-Scottsdale, AZ

5

 

1,004

 

4.0%

 

15,885

 

4.0%

 

$19.64

11

 

Los Angeles-Long Beach-Anaheim, CA

3

 

882

 

3.6%

 

15,290

 

3.8%

 

$23.55

12

 

San Antonio-New Braunfels, TX

3

 

1,048

 

4.2%

 

13,679

 

3.4%

 

$17.66

13

 

Tampa-St. Petersburg-Clearwater, FL

7

 

877

 

3.5%

 

13,291

 

3.3%

 

$17.57

14

 

New York-Newark-Jersey City, NY-NJ-PA

7

 

777

 

3.1%

 

11,706

 

2.9%

 

$18.11

15

 

Washington-Arlington-Alexandria, DC-VA-MD-WV

5

 

479

 

1.9%

 

11,186

 

2.8%

 

$23.63

16

 

San Francisco-Oakland-Hayward, CA

5

 

304

 

1.2%

 

10,118

 

2.5%

 

$40.39

17

 

Richmond, VA

3

 

591

 

2.4%

 

9,637

 

2.4%

 

$20.39

18

 

Cincinnati, OH-KY-IN

2

 

589

 

2.4%

 

9,443

 

2.4%

 

$18.04

19

 

Cleveland-Elyria, OH

2

 

553

 

2.2%

 

7,573

 

1.9%

 

$14.77

20

 

Portland-Vancouver-Hillsboro, OR-WA

2

 

382

 

1.5%

 

7,520

 

1.9%

 

$24.35

 

 

Other

36

 

4,282

 

17.2%

 

58,634

 

14.6%

 

$15.89

 

 

Total

132

 

24,842

 

100.0%

 

$400,964

 

100.0%

 

$18.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ and GLA in thousands; Top 20 figures all at SITC share except for properties.

 

 

 

 

 

 

10


 

SITE Centers Corp.

Capital Structure

 

$, shares and units in thousands, except per share

 

 

 

 

 

 

 

 

June 30, 2022

 

December 31, 2021

 

December 31, 2020

Capital Structure

 

 

 

 

 

 

Market Value Per Share

 

$13.47

 

$15.83

 

$10.12

 

 

 

 

 

 

 

Common Shares Outstanding

 

214,038

 

211,235

 

193,363

Operating Partnership Units

 

141

 

141

 

141

Total Outstanding Common Shares

 

214,179

 

211,376

 

193,504

 

 

 

 

 

 

 

Common Shares Equity

 

$2,884,991

 

$3,346,079

 

$1,958,258

 

 

 

 

 

 

 

Perpetual Preferred Stock - Class K (1)

 

0

 

0

 

150,000

Perpetual Preferred Stock - Class A

 

175,000

 

175,000

 

175,000

Total Perpetual Preferred Stock

 

$175,000

 

$175,000

 

$325,000

 

 

 

 

 

 

 

Unsecured Credit Facilities

 

125,000

 

0

 

135,000

Unsecured Term Loan

 

200,000

 

100,000

 

100,000

Unsecured Notes Payable

 

1,457,314

 

1,456,886

 

1,456,031

Mortgage Debt (includes JVs at SITE share)

 

248,779

 

315,898

 

473,576

Total Debt (includes JVs at SITE share)

 

2,031,093

 

1,872,784

 

2,164,607

Less: Cash (including restricted cash)

 

50,163

 

43,252

 

74,414

Net Debt

 

$1,980,930

 

$1,829,532

 

$2,090,193

 

 

 

 

 

 

 

Total Market Capitalization

 

$5,040,921

 

$5,350,611

 

$4,373,451

 

 

 

 

 

 

 

Leverage / Public Debt Covenants

 

 

 

 

 

 

Average Consolidated Net Effective Debt

 

1,783,084

 

1,749,295

 

1,842,052

Consolidated Adjusted EBITDA - TTM

 

354,362

 

351,172

 

300,012

Average Consolidated Net Debt / Adjusted EBITDA (2)

 

5.0X

 

5.0X

 

6.1X

 

 

 

 

 

 

 

Average Pro-Rata Net Effective Debt

 

1,965,195

 

1,952,145

 

2,089,915

Pro-Rata Adjusted EBITDA - TTM

 

363,862

 

361,917

 

312,708

Average Pro-Rata Net Debt / Adjusted EBITDA (2)

 

5.4X

 

5.4X

 

6.7X

 

 

 

 

 

 

 

Outstanding Debt & Obligations

 

1,891,237

 

1,717,917

 

1,953,194

Undepreciated Real Estate Assets

 

5,605,794

 

5,303,507

 

5,256,719

Total Debt to Real Estate Assets Ratio (3)

 

34%

 

32%

 

37%

Covenant

 

65%

 

65%

 

65%

 

 

 

 

 

 

 

Secured Debt & Obligations

 

90,248

 

125,382

 

248,917

Total Assets

 

5,839,155

 

5,534,473

 

5,529,204

Secured Debt to Assets Ratio

 

2%

 

2%

 

5%

Covenant

 

40%

 

40%

 

40%

 

 

 

 

 

 

 

Unencumbered Real Estate Assets

 

5,400,970

 

5,028,788

 

4,624,168

Unsecured Debt & Obligations

 

1,800,990

 

1,592,535

 

1,704,277

Unencumbered Assets to Unsecured Debt (3)

 

300%

 

316%

 

271%

Covenant

 

135%

 

135%

 

135%

 

 

 

 

 

 

 

Net Income Available for Debt Service

 

339,251

 

329,408

 

264,148

Maximum Annual Service Charge

 

78,430

 

80,073

 

80,913

Fixed Charge Coverage Ratio

 

4.3X

 

4.1X

 

3.3X

Covenant

 

1.5X

 

1.5X

 

1.5X

Net Income Available for Debt Service Excluding Other Expenses

 

339,251

 

329,408

 

280,716

Fixed Charge Coverage Ratio Excluding Other Expenses

 

4.3X

 

4.1X

 

3.5X

 

 

 

 

 

 

 

Credit Ratings (Outlook)

 

 

 

 

 

 

Moody's

 

Baa3 (Stable)

 

Baa3 (Stable)

 

Baa3 (Stable)

S&P

 

BBB- (Stable)

 

BBB- (Stable)

 

BBB- (Stable)

Fitch

 

BBB (Stable)

 

BBB (Stable)

 

BBB (Stable)

 

 

 

 

 

 

 

(1) Redeemed on April 7, 2021.

 

 

 

 

(2) Excludes Perpetual Preferred Stock. See definition in the Non-GAAP Measures section.

 

 

 

 

(3) Real Estate Assets and Unencumbered Assets exclude consolidated cash and cash equivalents.

 

 

 

 

 

 

 

 

 

 

11


 

SITE Centers Corp.

Same Store Metrics (1)

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store at 100%

 

Same Store at SITE Share

SITE at share

2Q22

2Q21

Change

 

2Q22

 

2Q21

Change

 

 

 

 

 

 

 

 

 

Leased rate

94.3%

91.3%

3.0%

 

94.4%

 

91.4%

3.0%

Commenced rate

91.0%

89.4%

1.6%

 

91.0%

 

89.5%

1.5%

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Minimum rents

$115,845

$112,604

 

 

$95,939

 

$93,168

 

Recoveries

40,813

39,607

 

 

34,511

 

33,490

 

Uncollectible revenue(2)

1,245

10,014

 

 

1,143

 

6,796

 

Percentage and overage rent

1,787

1,512

 

 

1,678

 

1,386

 

Ancillary and other rental income

1,998

2,275

 

 

1,621

 

1,828

 

 

161,688

166,012

(2.6%)

 

134,892

 

136,668

(1.3%)

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

(23,000)

(22,045)

 

 

(18,939)

 

(18,156)

 

Real estate taxes

(24,279)

(24,542)

 

 

(20,841)

 

(21,021)

 

 

(47,279)

(46,587)

1.5%

 

(39,780)

 

(39,177)

1.5%

Total SSNOI-Including Redevelopment

$114,409

$119,425

(4.2%)

 

$95,112

 

$97,491

(2.4%)

 

 

 

 

 

 

 

 

 

Non-Same Store NOI

7,483

5,860

 

 

5,628

 

(321)

 

Total Consolidated + Unconsolidated NOI

$121,892

$125,285

 

 

$100,740

 

$97,170

 

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin

70.8%

71.9%

 

 

70.5%

 

71.3%

 

SSNOI Recovery Rate

86.3%

85.0%

 

 

86.8%

 

85.5%

 

 

 

 

 

 

 

 

 

 

(1) See calculation definition in the Non-GAAP Measures section.

(2) Results include the impact of net revenue at SITE's share related to prior periods of $1.2M and $6.7M for the second quarters of 2022 and 2021, respectively, primarily related to cash basis tenants and related reserve adjustments.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store at 100%

 

Same Store at SITE Share

YTD SITE at share

6M22

6M21

Change

 

6M22

 

6M21

Change

 

 

 

 

 

 

 

 

 

Leased rate

94.3%

91.3%

3.0%

 

94.4%

 

91.4%

3.0%

Commenced rate

91.0%

89.4%

1.6%

 

91.0%

 

89.5%

1.5%

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Minimum rents

$230,334

$224,619

 

 

$190,672

 

$185,700

 

Recoveries

80,997

78,856

 

 

68,428

 

66,538

 

Uncollectible revenue(2)

2,570

12,684

 

 

2,255

 

8,296

 

Percentage and overage rents

3,399

2,863

 

 

2,926

 

2,598

 

Ancillary and other rental income

4,146

4,457

 

 

3,304

 

3,484

 

 

321,446

323,479

(0.6%)

 

267,585

 

266,616

0.4%

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

(46,471)

(44,995)

 

 

(38,254)

 

(37,079)

 

Real estate taxes

(48,797)

(49,387)

 

 

(41,889)

 

(42,238)

 

 

(95,268)

(94,382)

0.9%

 

(80,143)

 

(79,317)

1.0%

Total SSNOI-Including Redevelopment

$226,178

$229,097

(1.3%)

 

$187,442

 

$187,299

0.1%

 

 

 

 

 

 

 

 

 

Non-Same Store NOI

14,780

12,438

 

 

9,234

 

(1,158)

 

Total Consolidated + Unconsolidated NOI

$240,958

$241,535

 

 

$196,676

 

$186,141

 

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin

70.4%

70.8%

 

 

70.0%

 

70.3%

 

SSNOI Recovery Rate

85.0%

83.5%

 

 

85.4%

 

83.9%

 

 

(1) See calculation definition in the Non-GAAP Measures section.

(2) Results include the impact of net revenue at SITE's share related to prior periods of $2.5M and $11.7M for the six months of 2022 and 2021, respectively, primarily related to cash basis tenants and related reserve adjustments.

 

 

12


 

SITE Centers Corp.

Leasing Summary

 

At pro rata share except for count

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

Count

GLA

New
Rent
PSF

Prior
Rent
PSF

Rent
Spread

Wtd Avg
Term
(Years)

 

Count

GLA

New
Rent
PSF

Wtd Avg
Term
(Years)

New Leases

 

 

 

 

 

 

 

 

 

 

 

2Q22

20

126,087

$20.90

$15.88

31.6%

13.5

 

61

431,252

$17.97

10.7

1Q22

24

121,319

$17.93

$15.54

15.4%

8.6

 

71

291,641

$22.16

9.8

4Q21

26

98,721

$25.01

$21.80

14.7%

8.4

 

64

275,789

$21.43

9.2

3Q21

25

96,921

$18.97

$16.06

18.1%

8.8

 

57

237,270

$20.27

8.7

 

95

443,048

$20.58

$17.15

20.0%

10.0

 

253

1,235,952

$20.17

9.7

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

2Q22

117

746,182

$19.21

$18.33

4.8%

5.3

 

117

746,182

$19.21

5.3

1Q22

109

591,948

$17.55

$16.62

5.6%

4.8

 

109

591,948

$17.55

4.8

4Q21

89

595,154

$18.89

$18.16

4.0%

5.3

 

89

595,154

$18.89

5.3

3Q21

100

763,907

$17.45

$17.00

2.6%

5.4

 

100

763,907

$17.45

5.4

 

415

2,697,191

$18.28

$17.54

4.2%

5.2

 

415

2,697,191

$18.28

5.2

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

2Q22

137

872,269

$19.45

$17.98

8.2%

6.6

 

178

1,177,434

$18.75

7.2

1Q22

133

713,267

$17.62

$16.43

7.2%

5.5

 

180

883,589

$19.07

6.7

4Q21

115

693,875

$19.76

$18.68

5.8%

5.9

 

153

870,943

$19.69

6.7

3Q21

125

860,828

$17.62

$16.89

4.3%

5.8

 

157

1,001,177

$18.12

6.3

 

510

3,140,239

$18.60

$17.48

6.4%

6.0

 

668

3,933,143

$18.87

6.7

 

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

% of GLA

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

>10K SF

<10K SF

New Leases (1)

 

 

 

 

 

 

 

 

 

 

2Q22

426,471

$18.87

$3.64

$2.48

$0.80

$6.92

$11.95

10.7

63%

37%

1Q22

280,469

$22.52

$2.81

$3.59

$1.07

$7.47

$15.05

9.8

56%

44%

4Q21

275,789

$22.58

$2.62

$4.25

$1.07

$7.94

$14.64

9.2

53%

47%

3Q21

232,547

$20.59

$4.38

$4.38

$0.84

$9.60

$10.99

8.8

57%

43%

 

1,215,276

$20.88

$3.38

$3.45

$0.93

$7.76

$13.12

9.7

58%

42%

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

2Q22

746,182

$19.50

$0.16

$0.00

$0.02

$0.18

$19.32

5.3

77%

23%

1Q22

591,948

$17.87

$0.05

$0.01

$0.00

$0.06

$17.81

4.8

70%

30%

4Q21

595,154

$19.21

$0.08

$0.00

$0.00

$0.08

$19.13

5.3

79%

21%

3Q21

763,907

$17.65

$0.30

$0.00

$0.04

$0.34

$17.31

5.4

85%

15%

 

2,697,191

$18.55

$0.16

$0.00

$0.02

$0.18

$18.37

5.2

78%

22%

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

2Q22

1,172,653

$19.27

$2.05

$1.35

$0.44

$3.84

$15.43

7.2

72%

28%

1Q22

872,417

$19.36

$1.36

$1.71

$0.51

$3.58

$15.78

6.6

65%

35%

4Q21

870,943

$20.27

$1.19

$1.86

$0.47

$3.52

$16.75

6.7

71%

29%

3Q21

996,454

$18.33

$1.63

$1.44

$0.30

$3.37

$14.96

6.2

78%

22%

 

3,912,467

$19.28

$1.61

$1.56

$0.43

$3.60

$15.68

6.7

72%

28%

 

 

 

 

 

 

 

 

 

 

 

(1) New Leases exclude redevelopment activity.

 

 

 

 

13


 

SITE Centers Corp.

Lease Expirations

 

At pro rata share except for count; $ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes no exercise of lease options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

2

 

61

0.4%

$890

0.4%

 

$14.59

 

28

 

60

1.1%

$1,636

1.0%

 

$27.27

 

30

 

121

0.5%

$2,526

0.6%

 

$20.88

2022

4

 

41

0.2%

823

0.3%

 

$20.07

 

100

 

242

4.5%

6,555

4.1%

 

$27.09

 

104

 

283

1.3%

7,378

1.8%

 

$26.07

2023

88

 

2,178

12.6%

30,141

12.5%

 

$13.84

 

302

 

702

13.2%

20,599

13.0%

 

$29.34

 

390

 

2,880

12.7%

50,740

12.7%

 

$17.62

2024

106

 

2,673

15.5%

35,943

14.9%

 

$13.45

 

366

 

780

14.6%

22,954

14.4%

 

$29.43

 

472

 

3,453

15.3%

58,897

14.7%

 

$17.06

2025

95

 

2,450

14.2%

35,125

14.5%

 

$14.34

 

316

 

773

14.5%

21,628

13.6%

 

$27.98

 

411

 

3,223

14.3%

56,753

14.2%

 

$17.61

2026

87

 

2,007

11.6%

25,875

10.7%

 

$12.89

 

288

 

610

11.4%

18,585

11.7%

 

$30.47

 

375

 

2,617

11.6%

44,460

11.1%

 

$16.99

2027

96

 

2,709

15.7%

38,896

16.1%

 

$14.36

 

264

 

660

12.4%

18,878

11.9%

 

$28.60

 

360

 

3,369

14.9%

57,774

14.4%

 

$17.15

2028

54

 

1,205

7.0%

16,306

6.7%

 

$13.53

 

127

 

329

6.2%

11,347

7.1%

 

$34.49

 

181

 

1,534

6.8%

27,653

6.9%

 

$18.03

2029

30

 

798

4.6%

12,353

5.1%

 

$15.48

 

102

 

299

5.6%

9,842

6.2%

 

$32.92

 

132

 

1,097

4.9%

22,195

5.5%

 

$20.23

2030

32

 

803

4.7%

11,060

4.6%

 

$13.77

 

102

 

262

4.9%

8,464

5.3%

 

$32.31

 

134

 

1,065

4.7%

19,524

4.9%

 

$18.33

2031

27

 

901

5.2%

9,745

4.0%

 

$10.82

 

80

 

226

4.2%

6,654

4.2%

 

$29.44

 

107

 

1,127

5.0%

16,399

4.1%

 

$14.55

Thereafter

54

 

1,431

8.3%

24,865

10.3%

 

$17.38

 

133

 

389

7.3%

11,800

7.4%

 

$30.33

 

187

 

1,820

8.1%

36,665

9.1%

 

$20.15

Total

675

 

17,257

100.0%

$242,022

100.0%

 

$14.02

 

2,208

 

5,332

100.0%

$158,942

100.0%

 

$29.81

 

2,883

 

22,589

100.0%

$400,964

100.0%

 

$17.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Signed Not Open

29

 

637

 

$9,134

 

 

$14.34

 

147

 

410

 

$12,646

 

 

$30.84

 

176

 

1,047

 

$21,780

 

 

$20.80

Vacant

30

 

559

 

 

 

 

 

 

340

 

829

 

 

 

 

 

 

370

 

1,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

1

 

20

0.1%

$119

0.0%

 

$5.95

 

26

 

57

1.1%

$1,538

1.0%

 

$26.98

 

27

 

77

0.3%

$1,657

0.4%

 

$21.52

2022

1

 

7

0.0%

59

0.0%

 

$8.43

 

67

 

152

2.9%

3,895

2.5%

 

$25.63

 

68

 

159

0.7%

3,954

1.0%

 

$24.87

2023

15

 

202

1.2%

4,610

1.9%

 

$22.82

 

195

 

367

6.9%

10,915

6.9%

 

$29.74

 

210

 

569

2.5%

15,525

3.9%

 

$27.28

2024

15

 

247

1.4%

3,861

1.6%

 

$15.63

 

220

 

405

7.6%

12,594

7.9%

 

$31.10

 

235

 

652

2.9%

16,455

4.1%

 

$25.24

2025

18

 

315

1.8%

4,328

1.8%

 

$13.74

 

191

 

375

7.0%

10,590

6.7%

 

$28.24

 

209

 

690

3.1%

14,918

3.7%

 

$21.62

2026

7

 

90

0.5%

1,108

0.5%

 

$12.31

 

141

 

233

4.4%

7,179

4.5%

 

$30.81

 

148

 

323

1.4%

8,287

2.1%

 

$25.66

2027

19

 

334

1.9%

5,735

2.4%

 

$17.17

 

147

 

278

5.2%

8,396

5.3%

 

$30.20

 

166

 

612

2.7%

14,131

3.5%

 

$23.09

2028

21

 

314

1.8%

5,393

2.2%

 

$17.18

 

119

 

284

5.3%

8,884

5.6%

 

$31.28

 

140

 

598

2.6%

14,277

3.6%

 

$23.87

2029

20

 

399

2.3%

5,416

2.2%

 

$13.57

 

118

 

256

4.8%

7,393

4.7%

 

$28.88

 

138

 

655

2.9%

12,809

3.2%

 

$19.56

2030

21

 

452

2.6%

6,984

2.9%

 

$15.45

 

104

 

247

4.6%

6,915

4.4%

 

$28.00

 

125

 

699

3.1%

13,899

3.5%

 

$19.88

2031

23

 

344

2.0%

6,281

2.6%

 

$18.26

 

114

 

226

4.2%

6,553

4.1%

 

$29.00

 

137

 

570

2.5%

12,834

3.2%

 

$22.52

Thereafter

514

 

14,533

84.2%

198,128

81.9%

 

$13.63

 

766

 

2,452

46.0%

74,090

46.6%

 

$30.22

 

1,280

 

16,985

75.2%

272,218

67.9%

 

$16.03

Total

675

 

17,257

100.0%

$242,022

100.0%

 

$14.02

 

2,208

 

5,332

100.0%

$158,942

100.0%

 

$29.81

 

2,883

 

22,589

100.0%

$400,964

100.0%

 

$17.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14


 

SITE Centers Corp.

Top 50 Tenants

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

Number of Units

Base Rent

Owned GLA

Credit Ratings

 

 

Tenant

WO

JV

Total

Pro Rata

% of Total

At 100%

Pro Rata

% of Total

At 100%

(S&P/Moody's/Fitch)

1

 

TJX Companies (1)

52

13

65

$23,120

5.8%

$26,075

1,642

6.6%

1,912

A/A2/NR

2

 

Dick's Sporting Goods (2)

16

4

20

10,960

2.7%

12,665

725

2.9%

871

BBB/Baa3/NR

3

 

PetSmart

25

5

30

10,098

2.5%

11,294

582

2.3%

661

B/B1/NR

4

 

Michaels

23

8

31

8,752

2.2%

10,555

578

2.3%

733

B/B1/NR

5

 

Ross Stores (3)

20

13

33

8,365

2.1%

11,394

649

2.6%

953

BBB+/A2/NR

6

 

Bed Bath & Beyond (4)

18

3

21

8,195

2.0%

9,742

642

2.6%

742

B-/NR/NR

7

 

Gap (5)

22

8

30

7,240

1.8%

8,751

373

1.5%

470

BB/Ba2/NR

8

 

Nordstrom Rack

10

0

10

7,108

1.8%

7,108

362

1.5%

362

BB+/Ba1/BBB-

9

 

Ulta

26

7

33

7,041

1.8%

8,317

284

1.1%

345

NR

10

 

Best Buy

9

3

12

6,783

1.7%

8,347

437

1.8%

550

BBB+/A3/NR

11

 

Kohl's

7

7

14

6,736

1.7%

10,789

748

3.0%

1,221

BBB-/Baa2/BBB-

12

 

Burlington

10

4

14

6,435

1.6%

7,922

417

1.7%

544

BB+/NR/NR

13

 

Kroger (6)

7

1

8

6,242

1.6%

6,764

425

1.7%

461

BBB/Baa1/NR

14

 

AMC Theatres

2

3

5

6,086

1.5%

10,084

215

0.9%

400

CCC+/Caa2/NR

15

 

Five Below

29

10

39

5,739

1.4%

6,948

273

1.1%

343

NR

16

 

Publix

8

3

11

4,549

1.1%

5,479

424

1.7%

544

NR

17

 

Designer Brands Inc. (DSW)

12

1

13

4,466

1.1%

4,751

265

1.1%

281

NR

18

 

Barnes & Noble

8

1

9

4,354

1.1%

4,674

195

0.8%

211

NR

19

 

Whole Foods

3

0

3

4,228

1.1%

4,228

139

0.6%

139

AA/A1/AA-

20

 

Total Wine & More

7

0

7

4,210

1.0%

4,210

190

0.8%

190

NR

21

 

Party City

14

5

19

3,853

1.0%

4,779

184

0.7%

237

B-/B3/B-

22

 

Home Depot

5

0

5

3,809

0.9%

3,809

600

2.4%

600

A/A2/A

23

 

Jo-Ann

9

4

13

3,621

0.9%

4,383

300

1.2%

381

B/B2/NR

24

 

Petco

12

4

16

3,551

0.9%

4,464

169

0.7%

216

B+/B1/NR

25

 

Dollar Tree Stores

23

7

30

3,131

0.8%

3,720

275

1.1%

330

BBB/Baa2/NR

26

 

Cinemark

2

2

4

3,111

0.8%

4,231

200

0.8%

266

B/NR/B+

27

 

Office Depot (7)

10

2

12

3,050

0.8%

3,525

212

0.9%

250

NR

28

 

Cineworld (Regal Cinemas)

3

0

3

2,940

0.7%

2,940

138

0.6%

138

CCC/NR/NR

29

 

CGV Cinemas

1

0

1

2,849

0.7%

2,849

74

0.3%

74

NR

30

 

Staples

9

1

10

2,841

0.7%

3,068

173

0.7%

189

B/B3/NR

31

 

Ahold Delhaize (8)

2

4

6

2,679

0.7%

4,419

169

0.7%

326

BBB/Baa1/NR

32

 

Cost Plus

8

1

9

2,565

0.6%

2,799

152

0.6%

166

NR

33

 

Macy's (9)

5

0

5

2,473

0.6%

2,473

186

0.7%

186

BB/Ba1/BBB-

34

 

LA Fitness

3

1

4

2,379

0.6%

2,966

144

0.6%

175

BB-/B1/NR

35

 

AT&T

21

8

29

2,334

0.6%

2,796

66

0.3%

84

BBB/Baa2/BBB+

36

 

Giant Eagle

2

0

2

2,295

0.6%

2,295

183

0.7%

183

NR

37

 

JPMorgan Chase

12

2

14

2,247

0.6%

2,349

52

0.2%

57

A-/A2/AA-

38

 

Mattress Firm

13

6

19

2,015

0.5%

2,625

65

0.3%

89

NR

39

 

Lowe's Home Improvement

2

2

4

1,918

0.5%

3,608

322

1.3%

531

BBB+/Baa1/NR

40

 

Hobby Lobby

4

0

4

1,838

0.5%

1,838

222

0.9%

222

NR

41

 

Caleres Inc.

10

2

12

1,758

0.4%

2,088

88

0.4%

104

B+/NR/NR

42

 

Panera Bread

11

2

13

1,750

0.4%

1,925

56

0.2%

63

NR

43

 

Starbucks

17

4

21

1,737

0.4%

2,071

32

0.1%

38

BBB+/Baa1/BBB

44

 

T-Mobile (10)

19

6

25

1,692

0.4%

1,945

46

0.2%

55

BB+/NR/BBB-

45

 

America's Best Contacts

16

4

20

1,663

0.4%

1,943

60

0.2%

71

NR

46

 

Darden (11)

8

3

11

1,636

0.4%

2,043

63

0.3%

83

BBB/Baa2/BBB

47

 

Visionworks

12

3

15

1,632

0.4%

1,961

46

0.2%

55

NR

48

 

Tailored Brands (12)

9

2

11

1,582

0.4%

1,757

74

0.3%

81

NR

49

 

Albertsons Companies (13)

2

0

2

1,564

0.4%

1,564

116

0.5%

116

BB/Ba2/NR

50

 

Target

3

0

3

1,561

0.4%

1,561

435

1.8%

435

A/A2/A

 

 

Top 50 Total

581

169

750

$222,781

55.6%

$264,891

14,467

58.2%

17,734

 

 

 

Total Portfolio

 

 

 

$400,964

100.0%

$480,715

24,842

100.0%

30,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) T.J. Maxx (18) / Marshalls (22) / HomeGoods (15) / Sierra Trading (6) / HomeSense (3) / Combo Store (1)

(8) Stop & Shop (3) / Food Lion (2) / Martin's (1)

(2) Dick's Sporting Goods (15) / Golf Galaxy (5)

 

(9) Macy's Furniture Gallery (3) / Bloomingdale's the Outlet Store (1)/ Bluemercury (1)

(3) Ross Dress for Less (31) / dd's Discounts (2)

 

(10) T-Mobile (23) / Metro PCS (2)

(4) Bed Bath (12), buybuy Baby (6), Combo Store (1), andThat!/Cost Plus (1) and Cost Plus (1) subleases

(11) Longhorn Steakhouse (6) / Olive Garden (5)

(5) Gap (3) / Old Navy (26) / Banana Republic (1)

 

(12) Men's Wearhouse (9) / Jos. A. Bank (1) / K&G Fashion Superstore (1)

(6) Kroger (3) / Harris Teeter (2) / King Soopers (1) / Mariano's (1) / Lucky's (1)

 

(13) Safeway (1) / ACME (1)

(7) Office Depot (5) / OfficeMax (7)

 

 

 

 

 

15


 

SITE Centers Corp.

Redevelopments

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment  Major (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping Center

MSA

SITE
Own
%

 

Est.
Yield (%)

 

Est.
Net
Costs

 

Costs
to Date

 

Est.
Remain.
Costs

 

Placed
In
Service

 

CIP

 

Initial
Occ.

 

Est.
Stabilize

 

Key Tenants

West Bay Plaza - Phase II

Cleveland, OH

100%

 

 

 

$9,102

 

$6,360

 

$2,742

 

$6,360

 

$0

 

2Q22

 

4Q23

 

Sierra Trading Post,
Dry Bar

Perimeter Pointe

Atlanta, GA

100%

 

 

 

 0

 

 1,314

 

 0

 

 0

 

 1,314

 

TBD

 

TBD

 

-

Total Redevelopment - Major

 

8%

 

$9,102

 

$7,674

 

$2,742

 

$6,360

 

$1,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment  Tactical (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping Center

MSA

SITE
Own
%

 

Est.
Yield (%)

 

Est.
Net
Costs

 

Costs
to Date

 

Est.
Remain.
Costs

 

Placed
In
Service

 

CIP

 

Initial
Occ.

 

Est.
Stabilize

 

Key Tenants

Tanasbourne Town Center

Portland, OR

100%

 

 

 

$11,540

 

$1,593

 

$9,947

 

$0

 

$1,593

 

4Q23

 

4Q24

 

-

Nassau Park Pavilion

Trenton, NJ

100%

 

 

 

7,635

 

1,666

 

5,969

 

 0

 

1,666

 

2Q23

 

3Q23

 

Paris Baguette,
Bluestone Lane,
Just Salad, Mezeh Grill

University Hills

Denver, CO

100%

 

 

 

5,972

 

2,231

 

3,741

 

 0

 

2,231

 

4Q22

 

4Q23

 

Wendy's

Shoppers World

Boston, MA

100%

 

 

 

4,967

 

1,299

 

3,668

 

 0

 

1,299

 

4Q22

 

4Q23

 

Sleep Number,
Cava

Hamilton Marketplace

Trenton, NJ

100%

 

 

 

3,843

 

3,407

 

436

 

3,405

 

2

 

1Q22

 

1Q23

 

Mission BBQ, Mezeh
Grill, Honeygrow

Carolina Pavilion

Charlotte, NC

100%

 

 

 

2,339

 

1,034

 

1,305

 

 0

 

1,034

 

4Q22

 

4Q23

 

Visionworks,
Smoothie King

Other Tactical Projects

N/A

100%

 

 

 

9,226

 

6,990

 

2,236

 

5,000

 

1,990

 

 

 

 

 

 

Total Redevelopment - Tactical

 

 

11%

 

$45,522

 

$18,220

 

$27,302

 

$8,405

 

$9,815

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

 

 

 0

 

46,438

 

 0

 

 0

 

46,438

 

 

 

 

 

 

Undeveloped land (4)

 

 

 

 

 0

 

5,263

 

 0

 

 0

 

5,263

 

 

 

 

 

 

Total Redevelopment Costs

 

 

 

 

$54,624

 

$77,595

 

$30,044

 

$14,765

 

$62,830

(5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Included in SSNOI including redevelopment; includes large-scale shopping center expansion and repurposing projects.

(2) Includes outparcels, first generation space and small-scale shopping center expansions and other capital improvements.

(3) Includes predevelopment and retenanting expenditures.

(4) Balance is in addition to owned land adjacent to existing centers with an estimated value of $9 million and cost basis of the headquarters (non-income producing portion) of $32 million.

(5) Balance is in addition to SITE's pro rata share of joint venture CIP of $0.2 million.

 

16


 

SITE Centers Corp.

Transactions

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

SITE

 

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

MSA

Own %

 

GLA

 

Price

Debt

 

Price

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

01/28/22

 

Artesia Village

Phoenix-Mesa-Scottsdale, AZ

100%

 

21

 

$14,500

$0

 

$14,500

$0

02/15/22

 

Casselberry Commons

Orlando-Kissimmee-Sanford, FL

100%

 

249

 

44,500

0

 

35,600

 0

03/28/22

 

Shops at Boca Center

Miami-Fort Lauderdale-West Palm Beach, FL

100%

 

117

 

90,000

 0

 

90,000

 0

 

 

 

1Q 2022 Total

 

 

270

 

$149,000

$0

 

$140,100

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

04/01/22

 

Shoppes of Crabapple

Atlanta-Sandy Springs-Roswell, GA

100%

 

8

 

$4,350

$0

 

$4,350

$0

05/02/22

 

La Fiesta Square

San Francisco-Oakland-Hayward, CA

100%

 

53

 

60,798

 0

 

60,798

 0

05/02/22

 

Lafayette Mercantile

San Francisco-Oakland-Hayward, CA

100%

 

22

 

43,000

 0

 

43,000

 0

06/03/22

 

Shops at Tanglewood

Houston, TX

100%

 

26

 

22,150

 0

 

22,150

 0

06/10/22

 

Fairfax Marketplace

Washington-Arlington-Alexandria, DC-VA-MD-WV

100%

 

19

 

16,038

 0

 

16,038

 0

06/10/22

 

Boulevard Marketplace

Washington-Arlington-Alexandria, DC-VA-MD-WV

100%

 

19

 

10,448

 0

 

10,448

 0

06/10/22

 

Fairfax Pointe

Washington-Arlington-Alexandria, DC-VA-MD-WV

100%

 

10

 

8,394

 0

 

8,394

 0

 

 

 

2Q 2022 Total

 

 

157

 

$165,178

$0

 

$165,178

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

07/08/22

 

Parkwood Shops

Atlanta-Sandy Springs-Roswell, GA

100%

 

20

 

$8,400

 0

 

$8,400

 0

 

 

 

3Q 2022 QTD

 

 

20

 

$8,400

$0

 

$8,400

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2022 YTD

 

 

447

 

$322,578

$0

 

$313,678

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

SITE

 

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

MSA

Own %

 

GLA

 

Price

Debt

 

Price

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating land sales

 

100%

 

 0

 

$120

 0

 

$120

 0

 

 

 

1Q 2022 Total

 

 

0

 

$120

$0

 

$120

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

04/14/22

 

DDR-SAU Retail Fund JV portfolio

Various

20%

 

906

 

$155,700

$54,884

 

$31,140

$10,977

05/25/22

 

Paradise Shoppes of Ellenwood

Atlanta-Sandy Springs-Roswell, GA

100%

 

60

 

10,200

 0

 

10,200

 0

05/26/22

 

Woodfield Village Green - Unit 1325

Chicago-Naperville-Elgrin, IL-IN-WI

100%

 

98

 

12,200

 0

 

12,200

 0

06/29/22

 

Chickasaw Trail Shopping Center

Orlando-Kissimmee-Sanford, FL

20%

 

75

 

12,950

8,625

 

2,590

1,725

06/30/22

 

Lennox Town Center

Columbus, OH

50%

 

374

 

77,008

37,796

 

38,504

18,898

 

 

 

2Q 2022 Total

 

 

1,513

 

$268,058

$101,305

 

$94,634

$31,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

07/14/22

 

Oviedo Park Crossings

Orlando-Kissimmee-Sanford, FL

20%

 

186

 

$28,000

$13,350

 

$5,600

$2,670

07/15/22

 

DDRM Joint Venture Pool A

Various

20%

 

2,297

 

387,600

225,000

 

77,520

45,000

 

 

 

3Q 2022 QTD

 

 

2,483

 

$415,600

$238,350

 

$83,120

$47,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2022 YTD

 

 

3,996

 

$683,778

$339,655

 

$177,874

$79,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17


 

SITE Centers Corp.

Debt Summary

 

$ in thousands

 

 

 

 

 

 

 

 

 

Consolidated Debt

Unconsolidated Debt

Total Debt

Debt Composition

100%

SITE Share

Interest Rate

100%

SITE Share

Interest Rate

SITE Share

Interest Rate

Unsecured Credit Facilities

$125,000

$125,000

2.22%

$0

$0

                    -

$125,000

2.22%

Unsecured Term Loan

200,000

200,000

2.32%

0

0

                    -

200,000

2.32%

Unsecured Public Debt

1,457,314

1,457,314

4.27%

0

0

                    -

1,457,314

4.27%

Fixed Rate Mortgage Loans

90,248

90,248

4.28%

583,050

116,610

4.68%

206,858

4.51%

Variable Rate Mortgage Loans

0

0

0.00%

191,338

41,921

3.55%

41,921

3.55%

Subtotal

$1,872,562

$1,872,562

3.93%

$774,388

$158,531

4.39%

$2,031,093

3.96%

Fair Market Value Adjustment

963

963

                    -

0

0

                    -

963

                    -

Unamortized Loan Costs, Net

(6,621)

(6,621)

                    -

(1,692)

(372)

                    -

(6,993)

                    -

Total

$1,866,904

$1,866,904

3.93%

$772,696

$158,159

4.39%

$2,025,063

3.96%

 

 

 

Consolidated Maturities

 

Unconsolidated

Total

 

Total

 

Maturity Schedule(1)

Secured

Unsecured

 

Maturities

100%

 

SITE Share

Interest Rate

2022(2)

$898

$0

 

$346,967

$347,865

 

$70,317

3.99%

2023

36,438

87,209

 

946

124,593

 

123,891

3.84%

2024

27,808

65,614

 

365,306

458,728

 

166,540

4.49%

2025

25,104

457,142

 

1,046

483,292

 

482,515

3.80%

2026

0

400,000

 

60,123

460,123

 

415,481

4.38%

2027

0

775,000

 

0

775,000

 

775,000

3.74%

2028

0

0

 

0

0

 

0

                 -

2029

0

0

 

0

0

 

0

                 -

2030

0

0

 

0

0

 

0

                 -

2031 and beyond

0

0

 

0

0

 

0

                 -

Unsecured debt discount

0

(2,651)

 

0

(2,651)

 

(2,651)

                 -

Total

$90,248

$1,782,314

 

$774,388

$2,646,950

 

$2,031,093

3.96%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Total (3)

Consolidated

Interest Rate

 

Unconsolidated

Interest Rate

 

Total

Interest Rate

Fixed

82.6%

4.27%

 

73.6%

4.68%

 

81.9%

4.30%

Variable

17.4%

2.28%

 

26.4%

3.55%

 

18.1%

2.43%

 

 

 

 

 

 

 

 

 

(1) Includes Consolidated & Unconsolidated Debt and assumes borrower extension options are exercised.

 

(2) Unconsolidated maturities refinanced and/or repaid in July 2022. Pro forma for these financings, the Company has no remaining 2022 maturities.

 

(3) At SITE's share.

 

Note: Interest rate is GAAP at SITE Share.

 

 

 

18


 

SITE Centers Corp.

Debt Detail

 

$ in thousands

 

 

 

 

 

Balance
100%

Balance
SITE Share

Maturity
Date
(1)

GAAP Interest
Rate

Bank Debt (2)

 

 

 

 

Unsecured Term Loan ($200m)

$200,000

$200,000

06/27

SOFR + 105

Unsecured Revolver ($950m)

               125,000

125,000

06/27

SOFR + 95

 

$325,000

$325,000

 

 

Unsecured Debt  (2)

 

 

 

 

Unsecured Notes - 2023

87,163

87,163

05/23

3.52%

Unsecured Notes - 2024

65,555

65,555

08/24

4.07%

Unsecured Notes - 2025

456,268

456,268

02/25

3.79%

Unsecured Notes - 2026

398,733

398,733

02/26

4.43%

Unsecured Notes - 2027

449,595

449,595

06/27

4.80%

 

$1,457,314

$1,457,314

 

 

Mortgage Debt  (2)

 

 

 

 

July 2022 Loan Pool A (13 assets)(3)

218,730

43,746

07/22

4.21%

July 2022 Loan Pool B (9 assets) (4)

127,786

25,557

07/22

3.76%

Midtowne Park, SC

15,736

15,736

01/23

5.04%

Millenia Crossing, FL

19,731

19,731

01/23

4.32%

Concourse Village, FL

12,566

12,566

02/24

4.32%

April 2024 Loan Pool (10 assets)

364,320

72,864

04/24

4.97%

Larkin's Corner, PA

15,786

15,786

06/24

4.09%

RVIP IIIB, Deer Park, IL (SITE 26%) (5)

63,552

16,364

12/26

3.23%

Shoppes at Addison Place (North), FL

8,965

8,965

02/25

4.08%

Shoppes at Addison Place (South), FL

7,018

7,018

02/25

4.11%

Shoppes at Addison Place (Outlot), FL

1,346

1,346

02/25

4.08%

Southtown Center, FL

9,100

9,100

05/25

3.51%

 

$864,636

$248,779

 

 

 

 

 

 

 

Consolidated & Unconsolidated Debt Subtotal

$2,646,950

$2,031,093

 

 

FMV Adjustment – Assumed Debt

963

963

 

 

Unamortized Loan Costs, Net

(8,313)

(6,993)

 

 

Total Consolidated & Unconsolidated Debt

$2,639,600

$2,025,063

 

 

 

 

 

 

 

 

 

 

 

 

Rate Type

 

 

 

 

Fixed

$2,130,612

$1,664,172

3.2 years

4.30%

Variable

516,338

366,921

4.6 years

2.43%

 

$2,646,950

$2,031,093

3.5 years

3.96%

Perpetual Preferred Stock

 

 

 

 

Class A

175,000

175,000

N/A (6)

6.38%

 

 

 

 

 

(1) Assumes borrower extension options are exercised.

(2) Excludes loan fees and unamortized loan costs.

(3) Refinanced July 2022 with new $225M loan and repaid in July 2022 with sale of Pool A.

(4) Refinanced July 2022 with new $135M loan (SOFR + 3.75%). 3.00% SOFR Interest Rate Cap through July 2023.

(5) 1.00% SOFR Interest Rate Cap through December 2024.

(6) Redeemable at par as of June 2022.

 

 

19


 

SITE Centers Corp.

Debt/Adjusted EBITDA

 

$ in thousands

 

 

 

Twelve months ended
June 30, 2022

Twelve months ended
June 30, 2021

Consolidated

 

 

Consolidated net income to SITE

$161,385

$43,878

Interest expense

75,018

75,738

Income taxes, net

1,301

1,412

Depreciation and amortization

194,375

179,580

Adjustments for non-controlling interests

 (302)

 (728)

EBITDA

431,777

299,880

Impairment charges

2,536

12,470

Adjustment of preferred equity interests

 0

 (3,542)

Gain on sale and change in control of interests

 (50,603)

 (13,819)

Gain on disposition of real estate, net

 (10,321)

 (492)

EBITDAre

373,389

294,497

Separation charges

 0

1,650

Equity in net income of JVs

 (39,613)

 (10,093)

Other expense, net

1,983

7,553

JV OFFO (at SITE Share)

18,603

20,966

Adjusted EBITDA (1)

354,362

314,573

 

 

 

Consolidated debt-average

1,832,663

1,842,636

Partner share of consolidated debt-average

 (4,593)

 (9,273)

Loan costs, net-average

6,835

7,400

Face value adjustments-average

 (1,174)

 (1,008)

Cash and restricted cash-average

 (50,647)

 (94,138)

Average net effective debt

$1,783,084

$1,745,617

 

 

 

Debt/Adjusted EBITDA – Consolidated (2)

5.0x

5.5x

 

 

 

Pro rata including JVs

 

 

EBITDAre

352,271

305,339

Adjusted EBITDA

363,862

326,108

 

 

 

Consolidated net debt-average

1,783,084

1,745,617

JV debt (at SITE Share)-average

192,636

241,087

JV cash and restricted cash (at SITE Share)-average

 (10,525)

 (11,355)

Average net effective debt

$1,965,195

$1,975,349

 

 

 

Debt/Adjusted EBITDA – Pro Rata (2)

5.4x

6.1x

 

 

 

(1) See definition in the Non-GAAP Measures section.

(2) Excludes perpetual preferred stock.

 

 

20


 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture

 

SITE
Own %

 

Number of Properties

 

Owned
GLA

 

Leased Rate

 

ABR

 

2Q22 NOI
at 100% (1)

 

Gross
RE Assets

 

Debt Balance
at 100% (2)

Madison International
   DDRM (3)

 

20%

 

22

 

         3,771

 

93.8%

 

$14.34

 

$10,743

 

$697,172

 

$346,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chinese Institutional Investors
   DTP

 

20%

 

10

 

         3,397

 

95.1%

 

$14.71

 

11,776

 

583,235

 

364,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prudential
   RVIP IIIB, Deer Park, IL

 

50%

 

1

 

            356

 

76.2%

 

$37.07

 

2,081

 

102,901

 

63,552

Total

 

 

 

33

 

7,524

 

93.6%

 

$15.25

 

$24,600

 

$1,383,308

 

$774,388

Property management fees

 

 

 

 

 

 

 

 

 

 

 

1,289

(1)

 

 

 

NOI from assets sold

 

 

 

 

 

 

 

 

 

 

 

1,780

(1)

 

 

 

Net operating income

 

 

 

 

 

 

 

 

 

 

 

$27,669

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Property management fees charged by SITE to the joint venture are included as an expense in NOI, although presented in the combined income statement on the next page in the Other Expense line item.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Excludes unamortized loan costs, net of $1.7 million or $0.4 million at SITE's share.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) In July 2022, the DDRM Joint Venture sold Pool A (13 properties) and Oviedo Park Crossing.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4) Amount agrees to the combined income statement of the joint ventures which includes a reconciliation of the Non-GAAP measure to the applicable GAAP measure. See calculation definition in the Non-GAAP Measures section.

 

 

21


 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

Combined SITE JV Pro Rata Adjustments (1)

 

 

 

 

 

Income Statement Pro Rata Adjustments 2Q22

 

Balance Sheet Pro Rata Adjustments 2Q22

Revenues:

 

 

Assets:

 

Rental Income (2)

$8,819

 

Land

$65,450

Other income (3)

169

 

Buildings

193,036

 

8,988

 

Improvements

23,865

Expenses:

 

 

 

282,351

Operating and maintenance

                        1,332

 

Depreciation

(78,445)

Real estate taxes

                        1,139

 

 

                    203,906

 

2,471

 

Construction in progress and land

227

Net Operating Income

6,517

 

Real estate, net

204,133

 

 

 

Investment in JVs

(1,557)

Other Income (expense):

 

 

Cash and restricted cash

8,983

Fee income

(521)

 

Receivables, net

3,306

Impairment charges

(668)

 

Other assets, net

10,144

Interest expense

                       (2,063)

 

Total Assets

$225,009

Depreciation and amortization

                       (2,969)

 

 

 

Other income (expense), net

(64)

 

Liabilities and Equity:

 

Income before earnings from JVs

232

 

Mortgage debt

$158,159

Equity in net income of JVs

(1,381)

 

Notes payable to SITE

698

Basis differences of JVs

792

 

Other liabilities

9,626

Gain on disposition of real estate

                           357

 

Total Liabilities

168,483

Net income

$0

 

JVs share of equity

(1,557)

 

 

 

Distributions in excess of net income

58,083

FFO Reconciliation 2Q22

 

Total Equity

56,526

Income before earnings from JVs

$232

 

Total Liabilities and Equity

$225,009

Depreciation and amortization

2,969

 

 

 

Impairment of real estate

668

 

 

 

Basis differences of JVs

14

 

 

 

FFO at SITE's Ownership Interests

$3,883

 

 

 

OFFO at SITE's Ownership Interests

$3,885

 

 

 

 

 

 

 

 

(1) Information provided for SITE's share of JV investments and can be combined with SITE's consolidated financial statements for the same period.

 

 

 

 

 

(2) Rental Income:

 

 

 

 

     Minimum rents

$6,104

 

 

 

     Ground lease minimum rents

367

 

 

 

     Straight-line rent, net

88

 

 

 

     Amortization of (above) below market rent, net

91

 

 

 

     Percentage and overage rent

72

 

 

 

     Recoveries

2,093

 

 

 

     Uncollectible revenue

4

 

 

 

(3) Other Income:

 

 

 

 

    Ancillary and other rental income

134

 

 

 

     Lease termination fees

35

 

 

 

 

 

 

 

 

 

 

22


 

SITE Centers Corp.

Unconsolidated Joint Ventures at 100%

$ in thousands

 

 

 

 

 

 

 

 

Combined Income Statement

 

 

2Q22

 

2Q21

 

6M22

 

6M21

Revenues:

 

 

 

 

 

 

 

 

Rental income (1)

 

$37,443

 

$50,527

 

$78,383

 

$99,806

Other income (2)

 

719

 

870

 

1,428

 

2,151

 

 

38,162

 

51,397

 

79,811

 

101,957

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

 

5,755

 

7,425

 

12,024

 

15,194

Real estate taxes

 

4,738

 

6,444

 

9,992

 

13,092

 

 

10,493

 

13,869

 

22,016

 

28,286

 

 

 

 

 

 

 

 

 

Net operating income

 

27,669

 

37,528

 

57,795

 

73,671

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense

 

(9,030)

 

(10,971)

 

(18,319)

 

(21,918)

Depreciation and amortization

 

(13,328)

 

(16,587)

 

(27,673)

 

(33,704)

Impairment charges

 

(3,340)

 

0

 

(8,540)

 

0

Other expense, net

 

(2,422)

 

(3,010)

 

(4,994)

 

(5,974)

 

 

(451)

 

6,960

 

(1,731)

 

12,075

Gain on disposition of real estate, net

 

1,790

 

8,186

 

1,692

 

36,587

Net income (loss) attributable to unconsolidated JVs

 

1,339

 

15,146

 

(39)

 

48,662

Depreciation and amortization

 

13,328

 

16,587

 

27,673

 

33,704

Impairment of real estate

 

3,340

 

0

 

8,540

 

0

Gain on disposition of real estate, net

 

(1,790)

 

(8,186)

 

(1,692)

 

(36,587)

FFO

 

$16,217

 

$23,547

 

$34,482

 

$45,779

FFO at SITE's ownership interests

 

$3,883

 

$5,971

 

$8,198

 

$11,406

Operating FFO at SITE's ownership interests

 

$3,885

 

$6,001

 

$8,200

 

$11,436

(1) Rental Income:

 

 

 

 

 

 

 

 

     Minimum rents

 

$26,145

 

$32,849

 

$54,623

 

$66,137

     Ground lease minimum rents

 

1,258

 

1,542

 

2,659

 

3,123

     Straight-line rent, net

 

282

 

55

 

692

 

295

     Amortization of (above) below market rent, net

 

456

 

471

 

887

 

1,077

     Percentage and overage rent

 

202

 

205

 

720

 

587

     Recoveries

 

8,993

 

11,012

 

18,407

 

22,602

     Uncollectible revenue

 

107

 

4,393

 

395

 

5,985

(2) Other Income:

 

 

 

 

 

 

 

 

     Ancillary and other rental income

 

545

 

811

 

1,254

 

1,757

      Lease termination fees

 

174

 

59

 

174

 

394

 

 

 

 

 

 

 

 

 

Combined Balance Sheet

 

 

 

 

At Period End

 

 

 

 

 

 

2Q22

 

4Q21

Assets:

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

$324,205

 

$378,442

Buildings

 

 

 

 

 

942,906

 

1,092,245

Improvements

 

 

 

 

 

115,060

 

123,313

 

 

 

 

 

 

1,382,171

 

1,594,000

Depreciation

 

 

 

 

 

            (374,938)

 

            (441,215)

 

 

 

 

 

 

1,007,233

 

1,152,785

Construction in progress and land

 

 

 

 

 

1,137

 

5,778

Real estate, net

 

 

 

 

 

1,008,370

 

1,158,563

Cash and restricted cash

 

 

 

 

 

37,342

 

37,535

Receivables, net

 

 

 

 

 

16,099

 

16,854

Other assets, net

 

 

 

 

 

49,471

 

49,029

Total Assets

 

 

 

 

 

1,111,282

 

1,261,981

 

 

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

 

 

 

Mortgage debt

 

 

 

 

 

772,696

 

873,336

Notes and accrued interest payable to SITE

 

 

 

 

 

3,370

 

3,331

Other liabilities

 

 

 

 

 

47,382

 

51,473

Total Liabilities

 

 

 

 

 

823,448

 

928,140

Accumulated equity

 

 

 

 

 

287,834

 

333,841

Total Equity

 

 

 

 

 

287,834

 

333,841

Total Liabilities and Equity

 

 

 

 

 

$1,111,282

 

$1,261,981

 

23


 

SITE Centers Corp.

Property List - Excludes DDRM Pool A

 

Note: GLA in thousands. Anchors include tenants greater than 20K SF.

 

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

1

Ahwatukee Foothills Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

20%

DTP

691

$17.95

AMC Theatres, Best Buy, Big Lots, Burlington, HomeGoods, Jo-Ann, Lina Home Furnishing, Marshalls, Michaels, OfficeMax, Ross Dress for Less, Sprouts Farmers Market

2

Arrowhead Crossing

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

353

$15.91

Burlington, DSW, Golf Galaxy, Hobby Lobby, HomeGoods, Nordstrom Rack, Staples,
T.J. Maxx

3

Deer Valley Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

197

$20.91

Michaels, PetSmart, Ross Dress for Less

4

Paradise Village Gateway

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

295

$25.36

PetSmart, Ross Dress for Less

5

Artesia Village

Phoenix-Mesa-Scottsdale, AZ

Scottsdale

AZ

100%

 

21

$39.06

6

Buena Park Place

Los Angeles-Long Beach-Anaheim, CA

Buena Park

CA

100%

 

213

$17.54

Aldi, Kohl's, Michaels

7

Falcon Ridge Town Center

Los Angeles-Long Beach-Anaheim, CA

Fontana

CA

100%

 

277

$23.44

24 Hour Fitness, Michaels, Ross Dress for Less, Stater Bros Markets

8

The Pike Outlets

Los Angeles-Long Beach-Anaheim, CA

Long Beach

CA

100%

 

392

$22.94

Cinemark, H & M, Nike, Restoration Hardware

9

Creekside Plaza

Sacramento-Roseville-Arden-Arcade, CA

Roseville

CA

100%

 

32

$40.11

10

Ridge at Creekside

Sacramento-Roseville-Arden-Arcade, CA

Roseville

CA

100%

 

243

$20.33

Bed Bath & Beyond, buybuy BABY, Cost Plus World Market, Macy's Furniture Gallery, REI

11

La Fiesta Square

San Francisco-Oakland-Hayward, CA

Lafayette

CA

100%

 

53

$51.10

12

Lafayette Mercantile

San Francisco-Oakland-Hayward, CA

Lafayette

CA

100%

 

22

$57.54

13

Whole Foods at Bay Place

San Francisco-Oakland-Hayward, CA

Oakland

CA

100%

 

57

$46.39

Whole Foods

14

Hilltop Plaza

San Francisco-Oakland-Hayward, CA

Richmond

CA

20%

DDRM

246

$17.30

99 Cents Only, Century Theatre, City Sports Club, dd's Discounts, Ross Dress for Less

15

1000 Van Ness

San Francisco-Oakland-Hayward, CA

San Francisco

CA

100%

 

122

$37.66

CGV Cinemas

16

Centennial Promenade

Denver-Aurora-Lakewood, CO

Centennial

CO

100%

 

443

$20.21

Conn's, Golf Galaxy, HomeGoods, Michaels, Ross Dress for Less, Stickley Furniture, Total Wine & More

17

Chapel Hills

Denver-Aurora-Lakewood, CO

Colorado Springs

CO

100%

 

450

$13.12

Barnes & Noble, Best Buy, Burlington, DSW, Nordstrom Rack, North Academy Fitness, Old Navy, Pep Boys, PetSmart, Ross Dress for Less, Urban Air Adventure Park, Whole Foods

18

University Hills

Denver-Aurora-Lakewood, CO

Denver

CO

100%

 

236

$20.00

King Soopers, Marshalls, Michaels

19

FlatAcres MarketCenter/Parker Pavilions

Denver-Aurora-Lakewood, CO

Parker

CO

100%

 

232

$19.31

24 Hour Fitness, Bed Bath & Beyond, Michaels, Office Depot

20

Guilford Commons

Hartford-West Hartford-East Hartford, CT

Guilford

CT

100%

 

127

$17.82

Bed Bath & Beyond, The Fresh Market

21

Connecticut Commons

Hartford-West Hartford-East Hartford, CT

Plainville

CT

20%

DTP

561

$13.69

AMC Theatres, Dick's Sporting Goods, DSW, Kohl's, Lowe's, Marshalls, Old Navy, PetSmart

22

Windsor Court

Hartford-West Hartford-East Hartford, CT

Windsor

CT

100%

 

79

$19.86

Stop & Shop

23

Shoppes at Paradise Pointe

Crestview-Fort Walton Beach-Destin, FL

Fort Walton Beach

FL

100%

 

84

$12.66

Publix

24

Melbourne Shopping Center

Palm Bay-Melbourne-Titusville, FL

Melbourne

FL

100%

 

210

$8.87

Big Lots, Indian River Antique Mall, Publix

25

Shops at Boca Center

Miami-Fort Lauderdale-West Palm Beach, FL

Boca Raton

FL

100%

 

117

$41.05

Total Wine & More

26

Village Square at Golf

Miami-Fort Lauderdale-West Palm Beach, FL

Boynton Beach

FL

100%

 

135

$21.84

27

Shoppes at Addison Place

Miami-Fort Lauderdale-West Palm Beach, FL

Delray Beach

FL

100%

 

56

$45.26

28

Concourse Village

Miami-Fort Lauderdale-West Palm Beach, FL

Jupiter

FL

100%

 

134

$17.46

Ross Dress for Less, T.J. Maxx

29

The Shops at Midtown Miami

Miami-Fort Lauderdale-West Palm Beach, FL

Miami

FL

100%

 

467

$21.35

Dick's Sporting Goods, HomeGoods, Marshalls, Nordstrom Rack, Ross Dress for Less, Target, west elm

30

The Fountains

Miami-Fort Lauderdale-West Palm Beach, FL

Plantation

FL

100%

 

430

$16.60

Dick's Sporting Goods, Jo-Ann, Kohl's, Marshalls/HomeGoods, Total Wine & More, Urban Air Trampoline & Adventure Park

31

Midway Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

Tamarac

FL

100%

 

228

$14.45

Publix, Ross Dress for Less

32

Carillon Place

Naples-Immokalee-Marco Island, FL

Naples

FL

100%

 

265

$16.12

Bealls Outlet, DSW, OfficeMax, Ross Dress for Less, T.J. Maxx, Total Wine & More, Walmart Neighborhood Market

33

Casselberry Commons

Orlando-Kissimmee-Sanford, FL

Casselberry

FL

100%

 

246

$15.66

Burlington, Publix, Ross Dress for Less, T.J. Maxx

34

Lee Vista Promenade

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

314

$17.24

Academy Sports, Bealls Outlet, Epic Theatres, HomeGoods, Michaels, Ross Dress for Less

35

Millenia Crossing

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

100

$25.50

Nordstrom Rack

36

Oviedo Park Crossing

Orlando-Kissimmee-Sanford, FL

Oviedo

FL

20%

DDRM

186

$11.11

Bed Bath & Beyond, Michaels, OfficeMax, Ross Dress for Less, T.J. Maxx

 

24


 

SITE Centers Corp.

Property List - Excludes DDRM Pool A

 

Note: GLA in thousands. Anchors include tenants greater than 20K SF.

 

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

37

Winter Garden Village

Orlando-Kissimmee-Sanford, FL

Winter Garden

FL

100%

 

759

$20.43

Bealls, Bed Bath & Beyond, Best Buy, Burlington, Forever 21, Havertys, Jo-Ann, LA Fitness, Marshalls, PetSmart, Ross Dress for Less, Staples

38

Lake Brandon Plaza

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

178

$14.44

Jo-Ann, Nordstrom Rack, Publix, Total Wine & More

39

Lake Brandon Village

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

114

$15.64

buybuy BABY, PetSmart, Sprouts Farmers Market

40

The Collection at Brandon Boulevard

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

222

$13.65

Bealls Outlet, Chuck E. Cheese's, Crunch Fitness, Kane Furniture

41

The Shoppes of Boot Ranch

Tampa-St. Petersburg-Clearwater, FL

Palm Harbor

FL

100%

 

52

$27.40

42

North Pointe Plaza

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

100%

 

108

$15.30

Publix

43

Southtown Center

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

100%

 

44

$36.90

44

The Shoppes at New Tampa

Tampa-St. Petersburg-Clearwater, FL

Wesley Chapel

FL

100%

 

159

$15.48

Publix, Ross Dress for Less

45

Shoppes of Crabapple

Atlanta-Sandy Springs-Roswell, GA

Alpharetta

GA

100%

 

8

$28.73

46

Hammond Springs

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

69

$28.98

47

Perimeter Pointe

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

360

$19.31

Dick's Sporting Goods, HomeGoods, LA Fitness, Regal Cinemas

48

Cumming Marketplace

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

310

$13.98

Lowe's, Marshalls, Michaels, OfficeMax

49

Cumming Town Center

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

311

$16.39

Ashley Furniture HomeStore, Best Buy, Dick's Sporting Goods, T.J. Maxx/HomeGoods

50

Sharon Greens

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

98

$12.65

Kroger

51

Hairston Crossing

Atlanta-Sandy Springs-Roswell, GA

Decatur

GA

20%

DDRM

58

$9.72

Goodwill

52

Market Square

Atlanta-Sandy Springs-Roswell, GA

Douglasville

GA

100%

 

125

$12.52

Aaron's

53

Towne Center Prado

Atlanta-Sandy Springs-Roswell, GA

Marietta

GA

20%

DTP

287

$13.56

Dick's Sporting Goods Warehouse, Publix, Ross Dress for Less

54

Sandy Plains Village

Atlanta-Sandy Springs-Roswell, GA

Roswell

GA

100%

 

174

$14.01

Movie Tavern, Painted Tree Marketplace

55

Presidential Commons

Atlanta-Sandy Springs-Roswell, GA

Snellville

GA

100%

 

376

$12.50

Burlington, buybuy BABY, Home Depot, Jo-Ann, Kroger

56

Johns Creek Town Center

Atlanta-Sandy Springs-Roswell, GA

Suwanee

GA

100%

 

303

$15.92

Kohl's, Michaels, PetSmart, Sprouts Farmers Market, Staples

57

3030 North Broadway

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

132

$34.43

Mariano's, XSport Fitness

58

The Maxwell

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

240

$27.18

Burlington, Dick's Sporting Goods, Nordstrom Rack, T.J. Maxx

59

Deer Park Town Center

Chicago-Naperville-Elgin, IL-IN-WI

Deer Park

IL

50%

RVIP IIIB

357

$32.81

Century Theatre, Crate & Barrel, Gap

60

Woodfield Village Green

Chicago-Naperville-Elgin, IL-IN-WI

Schaumburg

IL

100%

 

390

$22.61

Bloomingdale's The Outlet Store, Container Store, HomeGoods, Marshalls, Michaels, Nordstrom Rack, PetSmart, Sierra Trading Post, Trader Joe's

61

Brookside Marketplace

Chicago-Naperville-Elgin, IL-IN-WI

Tinley Park

IL

20%

DTP

317

$15.66

Best Buy, Dick's Sporting Goods, HomeGoods, Michaels, PetSmart, Ross Dress for Less, T.J. Maxx

62

Highland Grove Shopping Center

Chicago-Naperville-Elgin, IL-IN-WI

Highland

IN

20%

DDRM

312

$15.57

Burlington, Kohl's, Michaels

63

Merriam Town Center / Merriam Village

Kansas City, MO-KS

Merriam

KS

100%

 

363

$14.44

Bob's Discount Furniture, Cinemark, Dick's Sporting Goods, Marshalls, OfficeMax, PetSmart

64

Gateway Center

Boston-Cambridge-Newton, MA-NH

Everett

MA

100%

 

640

$17.61

Costco, Dollar Tree, Home Depot, Michaels, Old Navy, Target, Total Wine & More

65

Shoppers World

Boston-Cambridge-Newton, MA-NH

Framingham

MA

100%

 

783

$25.89

AMC Theatres, Barnes & Noble, Best Buy, DSW, Golf Galaxy, Hobby Lobby, HomeSense, Kohl's, Macy's Furniture Gallery, Marshalls, Michaels, Nordstrom Rack, PetSmart, Sierra Trading Post, T.J. Maxx

66

Independence Commons

Kansas City, MO-KS

Independence

MO

20%

DTP

386

$15.24

AMC Theatres, Best Buy, Bob's Discount Furniture, Kohl's, Marshalls, Ross Dress for Less

67

The Promenade at Brentwood

St. Louis, MO-IL

Brentwood

MO

100%

 

338

$15.59

Burlington, Micro Center, PetSmart, Target, Trader Joe's

68

East Hanover Plaza

New York-Newark-Jersey City, NY-NJ-PA

East Hanover

NJ

100%

 

98

$20.68

HomeGoods, HomeSense

69

Edgewater Towne Center

New York-Newark-Jersey City, NY-NJ-PA

Edgewater

NJ

100%

 

76

$27.06

Whole Foods

70

Freehold Marketplace

New York-Newark-Jersey City, NY-NJ-PA

Freehold

NJ

100%

 

21

$36.30

71

Route 22 Retail Center

New York-Newark-Jersey City, NY-NJ-PA

Union

NJ

20%

DTP

112

$15.90

Big Lots, Dick's Sporting Goods

72

Consumer Centre

New York-Newark-Jersey City, NY-NJ-PA

West Long Branch

NJ

100%

 

293

$13.96

buybuy BABY, Dick's Sporting Goods, DSW, Home Depot

73

West Falls Plaza

New York-Newark-Jersey City, NY-NJ-PA

Woodland Park

NJ

20%

DDRM

91

$21.05

andThat!, Cost Plus

74

Echelon Village Plaza

Philadelphia-Camden-Wilmington, PA-NJ-DE-MD

Voorhees

NJ

100%

 

89

$12.91

The Edge Fitness Clubs

75

Hamilton Marketplace

Trenton, NJ

Hamilton

NJ

100%

 

550

$19.90

Barnes & Noble, Bed Bath & Beyond, Kohl's, Michaels, Ross Dress for Less, ShopRite, Staples

 

25


 

SITE Centers Corp.

Property List - Excludes DDRM Pool A

 

Note: GLA in thousands. Anchors include tenants greater than 20K SF.

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

76

Nassau Park Pavilion

Trenton, NJ

Princeton

NJ

100%

 

750

$15.58

At Home, Best Buy, Burlington, buybuy BABY, Dick's Sporting Goods, HomeGoods, HomeSense, Michaels, PetSmart, Raymour & Flanigan, T.J. Maxx, Wegmans

77

The Hub

New York-Newark-Jersey City, NY-NJ-PA

Hempstead

NY

100%

 

249

$13.10

Home Depot, Super Stop & Shop

78

Belgate Shopping Center

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

289

$16.48

Burlington, Cost Plus World Market, Hobby Lobby, Marshalls, Old Navy, PetSmart, T.J. Maxx

79

Carolina Pavilion

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

701

$14.05

AMC Theatres, American Freight Outlet Stores, AutoZone, Bed Bath & Beyond, Big Lots, Burlington, buybuy BABY, Conn's, Floor & Decor, Frontgate Outlet Store, Jo-Ann, Nordstrom Rack, Old Navy, Ross Dress for Less, Value City Furniture

80

Cotswold Village

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

262

$24.62

Harris Teeter, Marshalls, PetSmart

81

The Shops at The Fresh Market

Charlotte-Concord-Gastonia, NC-SC

Cornelius

NC

100%

 

131

$16.73

The Fresh Market

82

Shoppes at Oliver's Crossing

Greensboro-High Point, NC

Winston Salem

NC

20%

DDRM

77

$14.66

Lowes Foods

83

Meadowmont Village

Raleigh, NC

Chapel Hill

NC

20%

DDRM

185

$21.98

Harris Teeter

84

Sexton Commons

Raleigh, NC

Fuquay Varina

NC

20%

DDRM

48

$26.78

85

Poyner Place

Raleigh, NC

Raleigh

NC

20%

DTP

252

$16.29

Cost Plus World Market, Marshalls, Michaels, Ross Dress for Less, Urban Air Trampoline & Adventure Park

86

University Centre

Wilmington, NC

Wilmington

NC

20%

DTP

418

$11.26

Bed Bath & Beyond, Lowe's, Old Navy, Ollie's Bargain Outlet, Ross Dress for Less

87

Kenwood Square

Cincinnati, OH-KY-IN

Cincinnati

OH

100%

 

427

$18.73

Dick's Sporting Goods, Macy's Furniture Gallery, Marshalls/ HomeGoods, Michaels, T.J. Maxx, The Fresh Market

88

Waterstone Center

Cincinnati, OH-KY-IN

Mason

OH

100%

 

162

$17.44

Best Buy, Michaels, Ross Dress for Less

89

Stow Community Center

Cleveland-Elyria, OH

Stow

OH

100%

 

406

$11.98

Giant Eagle, Hobby Lobby, Kohl's, T.J. Maxx

90

West Bay Plaza

Cleveland-Elyria, OH

Westlake

OH

100%

 

147

$23.02

Fresh Thyme Farmers Market, HomeSense

91

Easton Market

Columbus, OH

Columbus

OH

100%

 

502

$14.97

Bed Bath & Beyond, buybuy BABY, DSW, HomeGoods, Marshalls, Michaels, Nordstrom Rack, PetSmart, Ross Dress for Less, Sierra Trading Post, T.J. Maxx, Value City Furniture

92

Polaris Towne Center

Columbus, OH

Columbus

OH

100%

 

459

$16.86

Best Buy, Big Lots, Jo-Ann, Kroger, OfficeMax, T.J. Maxx

93

Perimeter Center

Columbus, OH

Dublin

OH

100%

 

136

$18.11

Giant Eagle

94

Springfield Commons

Toledo, OH

Toledo

OH

20%

DDRM

272

$11.72

Burlington, Kohl's, Planet Fitness

95

Tanasbourne Town Center

Portland-Vancouver-Hillsboro, OR-WA

Hillsboro

OR

100%

 

285

$21.15

Bed Bath & Beyond, Marshalls, Michaels, Ross Dress for Less, Sierra Trading Post

96

The Blocks

Portland-Vancouver-Hillsboro, OR-WA

Portland

OR

100%

 

97

$35.64

97

Southmont Plaza

Allentown-Bethlehem-Easton, PA-NJ

Easton

PA

100%

 

251

$16.09

Barnes & Noble, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods, Michaels, Staples

98

Larkin's Corner

Philadelphia-Camden-Wilmington, PA-NJ-DE-MD

Boothwyn

PA

100%

 

225

$9.58

ACME, Walmart

99

Ashbridge Square

Philadelphia-Camden-Wilmington, PA-NJ-DE-MD

Downingtown

PA

100%

 

386

$9.35

Christmas Tree Shops, Home Depot, Jo-Ann

100

Ashley Crossing

Charleston-North Charleston, SC

Charleston

SC

20%

DTP

208

$10.75

Food Lion, Jo-Ann, Kohl's, Marshalls

101

Wando Crossing

Charleston-North Charleston, SC

Mount Pleasant

SC

100%

 

214

$15.79

Ashley Furniture HomeStore, Marshalls, Michaels, T.J. Maxx, Total Wine & More

102

Midtowne Park

Greenville-Anderson-Mauldin, SC

Anderson

SC

100%

 

167

$9.89

Dick's Sporting Goods, HomeGoods, Kohl's

103

Cool Springs Pointe

Nashville-Davidson-Murfreesboro-Franklin, TN

Brentwood

TN

100%

 

198

$15.83

Best Buy, Restoration Hardware, Ross Dress for Less

104

Vintage Plaza

Austin, TX

Round Rock

TX

100%

 

41

$27.45

105

The Marketplace at Highland Village

Dallas-Fort Worth-Arlington, TX

Highland Village

TX

100%

 

207

$18.53

DSW, LA Fitness, T.J. Maxx/HomeGoods

106

Shops at Tanglewood

Houston-The Woodlands-Sugar Land, TX

Houston

TX

100%

 

26

$46.02

107

Bandera Pointe

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

490

$12.29

Barnes & Noble, Gold's Gym, Jo-Ann, Lowe's, Old Navy, PetSmart, Ross Dress for Less, T.J. Maxx, Urban Air Trampoline & Adventure Park

 

26


 

SITE Centers Corp.

Property List - Excludes DDRM Pool A

 

Note: GLA in thousands. Anchors include tenants greater than 20K SF.

 

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

108

Terrell Plaza

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

108

$20.43

Ross Dress for Less

109

Village at Stone Oak

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

450

$19.06

Alamo Drafthouse Cinema, Hobby Lobby, HomeGoods

110

Emmet Street North

Charlottesville, VA

Charlottesville

VA

100%

 

2

$86.32

111

Emmet Street Station

Charlottesville, VA

Charlottesville

VA

100%

 

11

$51.82

112

Commonwealth Center

Richmond, VA

Midlothian

VA

20%

DTP

166

$17.40

Michaels, The Fresh Market

113

Downtown Short Pump

Richmond, VA

Richmond

VA

100%

 

126

$23.29

Barnes & Noble, Regal Cinemas

114

White Oak Village

Richmond, VA

Richmond

VA

100%

 

432

$15.79

JCPenney, K&G Fashion Superstore, Michaels, PetSmart, Publix

115

Boulevard Marketplace

Washington-Arlington-Alexandria, DC-VA-MD-WV

Fairfax

VA

100%

 

19

$40.87

116

Fairfax Marketplace

Washington-Arlington-Alexandria, DC-VA-MD-WV

Fairfax

VA

100%

 

19

$56.74

117

Fairfax Pointe

Washington-Arlington-Alexandria, DC-VA-MD-WV

Fairfax

VA

100%

 

10

$49.96

118

Fairfax Towne Center

Washington-Arlington-Alexandria, DC-VA-MD-WV

Fairfax

VA

100%

 

253

$20.26

Bed Bath & Beyond, Jo-Ann, Regal Cinemas, Safeway, T.J. Maxx

119

Springfield Center

Washington-Arlington-Alexandria, DC-VA-MD-WV

Springfield

VA

100%

 

177

$23.76

Barnes & Noble, Bed Bath & Beyond, DSW, Marshalls, Michaels, The Tile Shop

 

 

 

Total

 

 

 

28,458

 

 

DDRM - DDRM Properties

 

 

 

 

 

 

DTP - Dividend Trust Portfolio

 

 

 

 

 

 

RVIP IIIB - Deer Park, IL

 

 

 

 

 

 

 

 

27


 

SITE Centers Corp.

Property List - DDRM Pool A

 

Note: GLA in thousands. Anchors include tenants greater than 20K SF.

 

#

Center

MSA

Location

ST

SITE Own %

Owned
GLA

ABR
PSF

Anchor Tenants

1

Sheridan Square

Miami-Fort Lauderdale-West Palm Beach, FL

Dania

FL

20%

67

$12.00

Walmart Neighborhood Market

2

River Run

Miami-Fort Lauderdale-West Palm Beach, FL

Miramar

FL

20%

94

$14.63

Publix

3

Northlake Commons

Miami-Fort Lauderdale-West Palm Beach, FL

Palm Beach Gardens

FL

20%

124

$16.28

Jo-Ann, Ross Dress for Less

4

Flamingo Falls

Miami-Fort Lauderdale-West Palm Beach, FL

Pembroke Pines

FL

20%

108

$23.99

The Fresh Market

5

Countryside Shoppes

Naples-Immokalee-Marco Island, FL

Naples

FL

20%

73

$12.39

Aldi, Athletica Health & Fitness

6

Skyview Plaza

Orlando-Kissimmee-Sanford, FL

Orlando

FL

20%

265

$13.20

Badcock Home Furniture &more, dd's Discounts, Presidente Supermarket, Ross Dress for Less

7

Creekwood Crossing

North Port-Sarasota-Bradenton, FL

Bradenton

FL

20%

235

$12.10

Bealls, Bealls Outlet, Big Lots, Circustrix

8

Riverstone Plaza

Atlanta-Sandy Springs-Roswell, GA

Canton

GA

20%

308

$13.18

Bealls Outlet, Belk, Michaels, Publix, Ross Dress for Less

9

Riverdale Shops

Springfield, MA

West Springfield

MA

20%

274

$15.80

Kohl's, Stop & Shop

10

Fayetteville Pavilion

Fayetteville, NC

Fayetteville

NC

20%

275

$12.97

Christmas Tree Shops, Food Lion, Marshalls, Michaels, PetSmart

11

Clayton Corners

Raleigh, NC

Clayton

NC

20%

126

$13.41

Lowes Foods

12

Hilliard Rome Commons

Columbus, OH

Columbus

OH

20%

106

$14.41

Burlington, HomeGoods

13

Apple Blossom Corners

Winchester, VA-WV

Winchester

VA

20%

243

$12.00

Books-A-Million, HomeGoods, Kohl's, Martin's

 

 

 

Total

 

 

2,297

 

 

 

 

 

 

 

 

 

 

 

 

 

28


 

SITE Centers Corp.

Notable Accounting and Supplemental Policies

The information contained in the Quarterly Financial Supplement does not purport to disclose all items required by the accounting principles generally accepted in the United States of America (“GAAP”) and is unaudited information. The Company’s Quarterly Financial Supplement should be read in conjunction with the Company’s Form 10-K and Form 10-Q.

 

Rental Income (Revenues)

Percentage and overage rents that are recognized after the tenants’ reported sales have exceeded the applicable sales breakpoint.
Tenant reimbursements are recognized in the period in which the expenses are incurred.
Lease termination fees are recognized upon termination of a tenant’s lease when the Company has no further obligations under the lease.

 

Lease Modification Accounting

Elected not to apply lease modification accounting to lease amendments in which the total amount of rent due under the lease is substantially the same and there has been no increase in the lease term. A majority of the Company’s concession amendments within this category provide for the deferral of rental payments to a later date within the remaining lease term.
If abatements are granted as part of a lease amendment, the Company has elected to not treat the abatements as variable rent and instead will record the concession’s impact over the tenant’s remaining lease term on a straight-line basis. Modifications to leases that involve an increase in the lease term have been treated as a lease modification.
For those tenants where the Company is unable to assert that collection of amounts due over the lease term is probable, regardless if the Company has entered into a deferral agreement to extend the payment terms, the Company has categorized these tenants on the cash basis of accounting. As a result, no rental income is recognized from such tenants once they have been placed on the cash basis of accounting until payments are received and all existing accounts receivable relating to these tenants have been reserved in full, including straight-line rental income. The Company will remove the cash basis designation and resume recording rental income from such tenants during the period earned at such time it believes collection from the tenants is probable based upon a demonstrated payment history or recapitalization event.

 

General and Administrative Expenses

General and administrative expenses include certain internal leasing salaries, legal salaries and related expenses associated with the leasing of space which are charged to operations as incurred.
The Company does not capitalize any executive officer compensation.
General and administrative expenses include executive property management compensation and related expenses. Property management services’ direct compensation is reflected in operating and maintenance expenses.

 

Deferred Financing Costs

Costs incurred in obtaining term financing are included as a reduction of the related debt liability and costs incurred related to the revolving credit facilities are included in other assets on the consolidated balance sheets. All costs are amortized on a straight-line basis over the term of the related debt agreement; such amortization is reflected as interest expense in the consolidated income statements.

29


 

SITE Centers Corp.

Notable Accounting and Supplemental Policies

Real Estate

Real estate assets are stated at cost less accumulated depreciation, which, in the opinion of management, is not in excess of the individual property's estimated undiscounted future cash flows, including estimated proceeds from disposition.
Construction in progress includes shopping center developments and significant expansions and redevelopments.
Acquisitions of a partner’s interest in an unconsolidated joint venture in which a change of control has occurred are recorded at fair value.
Depreciation and amortization are provided on a straight-line basis over the estimated useful lives of the assets as follows:

 

Buildings

31.5 to 40 years

Building Improvements

3 to 20 years

Furniture/Fixtures/

Tenant Improvements

Shorter of economic life or lease terms

 

Capitalization

Expenditures for maintenance and repairs are charged to operations as incurred. Renovations and expenditures that improve or extend the life of the asset are capitalized.
The Company capitalizes interest on funds used for the construction or expansion of shopping centers and certain construction administration costs. Capitalization of interest and administration costs ceases when construction activities are completed and the property is available for occupancy by tenants or when activities are suspended.
Interest expense and real estate taxes incurred during construction are capitalized and depreciated over the building life. The Company does not capitalize interest on land held for development which is on hold and is not undergoing any development activities.

 

Gains on Sales of Real Estate

Gains on sales of real estate generally related to the sale of outlots and land adjacent to existing shopping centers are recognized at closing when the earnings process is deemed to be complete.

 

Leasing Spreads

Leasing spreads are calculated by comparing the prior tenant's annual base rent in the final year of the old lease to the new tenant's annual base rent in the first year of the new lease. The reported calculation, "Comparable", only includes deals executed within one year of the date that the prior tenant vacated. "Non-comp" deals consist of deals not executed within one year of the date the prior tenant vacated, deals which resulted in a significant difference in size or deals for space which was vacant at acquisition.

 

Net Effective Rents

Net effective rents are calculated as a weighted average per rentable square foot over the lease term with full consideration for all costs associated with leasing the space rather than pro rata costs. Landlord work represents property level improvements associated with the lease transactions; however, those improvements are attributed to the landlord's property value and typically extend the life of the asset in excess of the lease term.

 

 

30


 

SITE Centers Corp.

Non-GAAP Measures

 

Performance Measures

FFO and Operating FFO

The Company believes that Funds from Operations (“FFO”) and Operating FFO, both non-GAAP financial measures, provide additional and useful means to assess the financial performance of REITs. FFO and Operating FFO are frequently used by the real estate industry, as well as securities analysts, investors and other interested parties, to evaluate the performance of REITs. The Company also believes that FFO and Operating FFO more appropriately measure the core operations of the Company and provide benchmarks to its peer group.

 

FFO excludes GAAP historical cost depreciation and amortization of real estate and real estate investments, which assume that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions, and many companies use different depreciable lives and methods. Because FFO excludes depreciation and amortization unique to real estate and gains and losses from depreciable property dispositions, it can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, interest costs and acquisition, disposition and development activities. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP.

 

FFO is generally defined and calculated by the Company as net income (loss) (computed in accordance with GAAP), adjusted to exclude (i) preferred share dividends, (ii) gains and losses from disposition of real estate property and related investments, which are presented net of taxes, (iii) impairment charges on real estate property and related investments, (iv) gains and losses from changes in control and (v) certain non-cash items. These non-cash items principally include real property depreciation and amortization of intangibles, equity income (loss) from joint ventures and equity income (loss) from non-controlling interests and adding the Company’s proportionate share of FFO from its unconsolidated joint ventures and non-controlling interests, determined on a consistent basis. The Company’s calculation of FFO is consistent with the definition of FFO provided by NAREIT.

 

The Company believes that certain charges, income and gains recorded in its operating results are not comparable or reflective of its core operating performance. Operating FFO is useful to investors as the Company removes non-comparable charges, income and gains to analyze the results of its operations and assess performance of the core operating real estate portfolio. As a result, the Company also computes Operating FFO and discusses it with the users of its financial statements, in addition to other measures such as net income (loss) determined in accordance with GAAP and FFO. Operating FFO is generally defined and calculated by the Company as FFO excluding certain charges, income and gains that management believes are not comparable and indicative of the results of the Company’s operating real estate portfolio. Such adjustments include write-off of preferred share original issuance costs, gains/losses on the early extinguishment of debt, certain transaction fee income, transaction costs and other restructuring type costs. The disclosure of these adjustments is regularly requested by users of the Company’s financial statements. The adjustment for these charges, income and gains may not be comparable to how other REITs or real estate companies calculate their results of operations, and the Company’s calculation of Operating FFO differs from NAREIT’s definition of FFO. Additionally, the Company provides no assurances that these charges, income and gains are non-recurring. These charges, income and gains could be reasonably expected to recur in future results of operations.

 

These measures of performance are used by the Company for several business purposes and by other REITs. The Company uses FFO and/or Operating FFO in part (i) as a disclosure to improve the understanding of the Company’s operating results among the investing public, (ii) as a measure of a real estate asset’s performance, (iii) to influence acquisition, disposition and capital investment strategies and (iv) to compare the Company’s performance to that of other publicly traded shopping center REITs. For the reasons described above, management believes that FFO and Operating FFO provide the Company and investors with an important indicator of the Company’s operating performance. They provide recognized measures of performance other than GAAP net income, which may include non-cash items (often significant). Other real estate companies may calculate FFO and Operating FFO in a different manner.

31


 

SITE Centers Corp.

Non-GAAP Measures

 

In calculating the expected range for or amount of net (loss) income attributable to common shareholders to estimate projected FFO and Operating FFO for future periods, the Company does not include a projection of gain and losses from the disposition of real estate property, potential impairments and reserves of real estate property and related investments, debt extinguishment costs, certain transaction costs or certain fee income. Other real estate companies may calculate expected FFO and Operating FFO in a different manner.

 

Management recognizes the limitations of FFO and Operating FFO when compared to GAAP’s net income. FFO and Operating FFO do not represent amounts available for dividends, capital replacement or expansion, debt service obligations or other commitments and uncertainties. Management does not use FFO or Operating FFO as an indicator of the Company’s cash obligations and funding requirements for future commitments, acquisitions or development activities. Neither FFO nor Operating FFO represents cash generated from operating activities in accordance with GAAP, and neither is necessarily indicative of cash available to fund cash needs. Neither FFO nor Operating FFO should be considered an alternative to net income (computed in accordance with GAAP) or as an alternative to cash flow as a measure of liquidity. FFO and Operating FFO are simply used as additional indicators of the Company’s operating performance. The Company believes that to further understand its performance, FFO and Operating FFO should be compared with the Company’s reported net income (loss) and considered in addition to cash flows determined in accordance with GAAP, as presented in its condensed consolidated financial statements. Reconciliations of these measures to their most directly comparable GAAP measure of net income (loss) have been provided herein.

 

Net Operating Income (“NOI”) and Same Store Net Operating Income (“SSNOI”)

The Company uses NOI, which is a non-GAAP financial measure, as a supplemental performance measure. NOI is calculated as property revenues less property-related expenses. The Company believes NOI provides useful information to investors regarding the Company’s financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level and, when compared across periods, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and disposition activity on an unleveraged basis.

 

The Company also presents NOI information on a same store basis, or SSNOI. The Company defines SSNOI as property revenues less property-related expenses, which exclude straight-line rental income (including reimbursements) and expenses, lease termination income, management fee expense, fair market value of leases and expense recovery adjustments. SSNOI includes assets owned in comparable periods (15 months for quarter comparisons). In addition, SSNOI is presented including activity associated with development and major redevelopment. In addition, SSNOI excludes all non-property and corporate level revenue and expenses. Other real estate companies may calculate NOI and SSNOI in a different manner. The Company believes SSNOI at its effective ownership interest provides investors with additional information regarding the operating performances of comparable assets because it excludes certain non-cash and non-comparable items as noted above. SSNOI is frequently used by the real estate industry, as well as securities analysts, investors and other interested parties, to evaluate the performance of REITs.

 

SSNOI is not, and is not intended to be, a presentation in accordance with GAAP. SSNOI information has its limitations as it excludes any capital expenditures associated with the re-leasing of tenant space or as needed to operate the assets. SSNOI does not represent amounts available for dividends, capital replacement or expansion, debt service obligations or other commitments and uncertainties. Management does not use SSNOI as an indicator of the Company’s cash obligations and funding requirements for future commitments, acquisitions or development activities. SSNOI does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs. SSNOI should not be considered as an alternative to net income (computed in accordance with GAAP) or as an alternative to cash flow as a measure of liquidity. A reconciliation of SSNOI to its most directly comparable GAAP measure of net income (loss) has been provided herein. Reconciliation of 2022 SSNOI projected growth target to the most directly comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable effort.

 

 

32


 

SITE Centers Corp.

Non-GAAP Measures

 

Other Measures

SITE Pro Rata Share Financial Information

The Company believes that the SITE pro rata share of its joint ventures presented in the quarterly supplement is not, and is not intended to be, a presentation in accordance with GAAP. SITE share financial information is frequently used by the real estate industry including securities analysts, investors and other interested parties to evaluate the performance of SITE compared to other REITs. Other real estate companies may calculate such information in a different manner.

 

SITE does not control the unconsolidated joint ventures and the presentations of SITE JV Pro Rata Adjustments of the unconsolidated joint ventures presented in the quarterly supplement do not represent the Company’s legal claim to such items. The Company provides this information because the Company believes it assists investors and analysts in estimating the effective interest in SITE’s unconsolidated joint ventures when read in conjunction with the Company’s reported results under GAAP. The presentation of this information has limitations as an analytical tool. Because of the limitations, this information should not be considered in isolation or as a substitute for the Company’s financial statements as reported under GAAP.

 

Debt/Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA)

The Company uses the ratio Debt to Adjusted EBITDA (“Debt/Adjusted EBITDA”) as it believes it provides a meaningful metric as it relates to the Company’s ability to meet various leverage tests for the corresponding periods.
 

The Components of Debt/Adjusted EBITDA include net effective debt divided by adjusted EBITDA (trailing twelve months), as opposed to net income determined in accordance with GAAP. Adjusted EBITDA is calculated as net income attributable to SITE before interest, income taxes, depreciation and amortization for the trailing twelve months and further adjusted to eliminate the impact of certain items that the Company does not consider indicative of its ongoing performance. Net effective debt is calculated as the average of the Company’s consolidated debt outstanding excluding unamortized loan costs and fair market value adjustments, less cash and restricted cash as of the beginning of the twelve-month period and the balance sheet date presented. Such amounts are calculated at the Company’s proportionate share of ownership.

 

The Company also calculates EBITDAre as net income attributable to SITE before interest, income taxes, depreciation and amortization, gains and losses from disposition of real estate property and related investments, impairment charges on real estate property and related investments, including gain and losses from changes in control, all for the trailing twelve months. Such amount is also calculated at the Company’s proportionate share of ownership.

 

Adjusted EBITDA should not be considered as an alternative to earnings as an indicator of the Company’s financial performance, or an alternative to cash flow from operating activities as a measure of liquidity. The Company’s calculation of Adjusted EBITDA may differ from the methodology utilized by other companies. Investors are cautioned that items excluded from Adjusted EBITDA are significant components in understanding and assessing the Company’s financial condition. The reconciliations of Adjusted EBITDA and net effective debt used in the consolidated and prorata Debt/Adjusted EBITDA ratios to their most directly comparable GAAP measures of net income (loss) and debt have been provided in the Debt Summary section.

 

 

33


 

SITE Centers Corp.

Portfolio Summary at 100%

 

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2022

 

3/31/2022

 

12/31/2021

 

9/30/2021

 

6/30/2021

Shopping Center Summary

 

 

 

 

 

 

 

 

 

 

Operating Centers  100%

 

132

 

138

 

136

 

137

 

137

Wholly Owned - SITE

 

99

 

92

 

89

 

81

 

80

JV Portfolio

 

33

 

46

 

47

 

56

 

57

 

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease GLA  100%

 

30,755

 

32,142

 

32,007

 

32,347

 

32,492

Wholly Owned - SITE

 

23,231

 

23,235

 

22,856

 

21,677

 

21,605

JV Portfolio  100%

 

7,524

 

8,907

 

9,151

 

10,670

 

10,887

Unowned GLA  100%

 

9,855

 

10,229

 

10,229

 

10,475

 

10,475

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

SITE (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$18.07

 

$17.72

 

$17.52

 

$17.51

 

$17.46

Base Rent PSF < 10K

 

$29.13

 

$28.21

 

$27.76

 

$27.68

 

$27.61

Base Rent PSF > 10K

 

$14.63

 

$14.52

 

$14.42

 

$14.44

 

$14.43

Commenced Rate

 

91.0%

 

90.2%

 

89.9%

 

89.7%

 

89.1%

Leased Rate

 

94.3%

 

93.1%

 

92.5%

 

91.7%

 

91.2%

Leased Rate < 10K SF

 

87.3%

 

86.0%

 

84.9%

 

83.9%

 

83.1%

Leased Rate > 10K SF

 

96.8%

 

95.6%

 

95.1%

 

94.4%

 

93.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned SITE

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$19.06

 

$18.74

 

$18.52

 

$18.67

 

$18.61

Leased Rate

 

94.6%

 

93.3%

 

92.8%

 

92.9%

 

92.3%

Leased Rate < 10K SF

 

87.6%

 

86.2%

 

85.1%

 

83.9%

 

82.7%

Leased Rate > 10K SF

 

97.0%

 

95.7%

 

95.4%

 

95.7%

 

95.4%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$15.25

 

$15.22

 

$15.15

 

$15.25

 

$15.27

Leased Rate

 

93.6%

 

92.6%

 

91.6%

 

89.5%

 

88.8%

Leased Rate < 10K SF

 

86.4%

 

85.2%

 

84.3%

 

83.8%

 

83.8%

Leased Rate > 10K SF

 

96.2%

 

95.2%

 

94.3%

 

91.7%

 

90.8%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture at Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$16.26

 

$16.33

 

$16.22

 

$16.59

 

$16.62

Leased Rate

 

92.4%

 

92.1%

 

91.6%

 

87.6%

 

87.2%

Leased Rate < 10K SF

 

83.7%

 

83.2%

 

83.8%

 

83.5%

 

84.0%

Leased Rate > 10K SF

 

96.0%

 

95.4%

 

94.6%

 

89.2%

 

88.5%

 

34


 

SITE Centers Corp.

Leasing Summary

 

Wholly Owned at 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

Count

GLA

New
Rent
PSF

Prior
Rent
PSF

Rent
Spread

Wtd Avg
Term
(Years)

 

Count

GLA

New
Rent
PSF

Wtd Avg
Term
(Years)

New Leases

 

 

 

 

 

 

 

 

 

 

 

2Q22

16

118,528

$21.36

$15.87

34.6%

13.7

 

49

416,058

$18.05

10.7

1Q22

19

110,898

$18.34

$15.94

15.1%

8.7

 

53

260,589

$23.00

9.8

4Q21

22

96,049

$24.73

$21.62

14.4%

8.5

 

46

252,632

$21.61

9.3

3Q21

13

82,261

$19.00

$15.92

19.3%

8.7

 

35

218,767

$20.37

8.7

 

70

407,736

$20.85

$17.25

20.9%

10.1

 

183

1,148,046

$20.40

9.8

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

2Q22

77

675,392

$19.68

$18.78

4.8%

5.3

 

77

675,392

$19.68

5.3

1Q22

74

574,783

$17.30

$16.39

5.6%

4.8

 

74

574,783

$17.30

4.8

4Q21

55

555,142

$18.94

$18.29

3.6%

5.3

 

55

555,142

$18.94

5.3

3Q21

53

634,537

$18.09

$17.83

1.5%

5.5

 

53

634,537

$18.09

5.5

 

259

2,439,854

$18.54

$17.86

3.8%

5.3

 

259

2,439,854

$18.54

5.3

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

2Q22

93

793,920

$19.93

$18.35

8.6%

6.7

 

126

1,091,450

$19.06

7.3

1Q22

93

685,681

$17.47

$16.31

7.1%

5.5

 

127

835,372

$19.08

6.7

4Q21

77

651,191

$19.80

$18.78

5.4%

5.9

 

101

807,774

$19.78

6.7

3Q21

66

716,798

$18.19

$17.61

3.3%

5.9

 

88

853,304

$18.68

6.4

 

329

2,847,590

$18.87

$17.77

6.2%

6.0

 

442

3,587,900

$19.13

6.8

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

New Leases (1)

 

 

 

 

 

 

 

 

2Q22

411,277

$18.94

$3.70

$2.41

$0.79

$6.90

$12.04

10.8

1Q22

249,417

$23.36

$2.85

$3.87

$1.10

$7.82

$15.54

9.8

4Q21

252,632

$22.77

$2.67

$4.05

$1.08

$7.80

$14.97

9.3

3Q21

214,044

$20.64

$4.63

$4.44

$0.83

$9.90

$10.74

8.8

 

1,127,370

$21.10

$3.47

$3.44

$0.93

$7.84

$13.26

9.8

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

2Q22

675,392

$19.97

$0.17

$0.00

$0.02

$0.19

$19.78

5.3

1Q22

574,783

$17.59

$0.04

$0.01

$0.00

$0.05

$17.54

4.8

4Q21

555,142

$19.26

$0.08

$0.00

$0.00

$0.08

$19.18

5.3

3Q21

634,537

$18.30

$0.33

$0.00

$0.05

$0.38

$17.92

5.5

 

2,439,854

$18.81

$0.16

$0.00

$0.02

$0.18

$18.63

5.3

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

2Q22

1,086,669

$19.58

$2.16

$1.36

$0.46

$3.98

$15.60

7.2

1Q22

824,200

$19.34

$1.30

$1.76

$0.50

$3.56

$15.78

6.6

4Q21

807,774

$20.36

$1.20

$1.76

$0.47

$3.43

$16.93

6.7

3Q21

848,581

$18.89

$1.82

$1.54

$0.32

$3.68

$15.21

6.4

 

3,567,224

$19.54

$1.68

$1.58

$0.44

$3.70

$15.84

6.8

 

 

 

 

 

 

 

 

 

(1) New Leases exclude redevelopment activity.

 

 

35


 

SITE Centers Corp.

Leasing Summary

 

Unconsolidated Joint Ventures at 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

Count

GLA

New
Rent
PSF

Prior
Rent
PSF

Rent
Spread

Wtd Avg
Term
(Years)

 

Count

GLA

New
Rent
PSF

Wtd Avg
Term
(Years)

New Leases

 

 

 

 

 

 

 

 

 

 

 

2Q22

4

37,795

$13.64

$16.06

(15.1%)

9.6

 

12

75,968

$15.73

8.8

1Q22

5

52,105

$13.67

$11.33

20.7%

7.9

 

18

155,261

$15.03

9.0

4Q21

4

8,110

$32.70

$30.08

8.7%

8.1

 

18

110,534

$18.46

8.9

3Q21

12

73,300

$18.82

$16.87

11.6%

9.1

 

22

92,515

$19.04

8.4

 

25

171,310

$16.77

$15.63

7.3%

8.8

 

70

434,278

$16.88

8.8

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

2Q22

40

353,948

$14.71

$14.03

4.8%

5.2

 

40

353,948

$14.71

5.2

1Q22

35

85,823

$26.10

$24.36

7.1%

5.1

 

35

85,823

$26.10

5.1

4Q21

34

200,062

$18.16

$16.33

11.2%

4.9

 

34

200,062

$18.16

4.9

3Q21

47

446,750

$14.58

$13.51

7.9%

4.8

 

47

446,750

$14.58

4.8

 

156

1,086,583

$16.19

$15.05

7.6%

5.0

 

156

1,086,583

$16.19

5.0

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

2Q22

44

391,743

$14.61

$14.23

2.7%

5.6

 

52

429,916

$14.89

5.9

1Q22

40

137,928

$21.41

$19.43

10.2%

5.8

 

53

241,084

$18.97

7.1

4Q21

38

208,172

$18.72

$16.86

11.0%

5.2

 

52

310,596

$18.26

6.4

3Q21

59

520,050

$15.18

$13.98

8.6%

5.5

 

69

539,265

$15.34

5.5

 

181

1,257,893

$16.27

$15.13

7.5%

5.5

 

226

1,520,861

$16.39

6.1

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

New Leases

 

 

 

 

 

 

 

 

2Q22

75,968

$16.75

$1.78

$4.63

$1.00

$7.41

$9.34

8.8

1Q22

155,261

$15.81

$2.53

$1.19

$0.81

$4.53

$11.28

9.0

4Q21

110,534

$19.52

$1.99

$6.47

$0.83

$9.29

$10.23

8.9

3Q21

92,515

$20.03

$1.37

$3.57

$0.96

$5.90

$14.13

8.4

 

434,278

$17.82

$2.03

$3.64

$0.88

$6.55

$11.27

8.8

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

2Q22

353,948

$14.97

$0.02

$0.00

$0.00

$0.02

$14.95

5.2

1Q22

85,823

$27.01

$0.39

$0.00

$0.00

$0.39

$26.62

5.1

4Q21

200,062

$18.46

$0.02

$0.00

$0.01

$0.03

$18.43

4.9

3Q21

446,750

$14.74

$0.16

$0.00

$0.00

$0.16

$14.58

4.8

 

1,086,583

$16.47

$0.10

$0.00

$0.00

$0.10

$16.37

5.0

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

2Q22

429,916

$15.29

$0.49

$1.22

$0.26

$1.97

$13.32

5.9

1Q22

241,084

$19.79

$2.16

$0.97

$0.66

$3.79

$16.00

7.1

4Q21

310,596

$18.84

$1.00

$3.22

$0.42

$4.64

$14.20

6.4

3Q21

539,265

$15.65

$0.47

$0.92

$0.25

$1.64

$14.01

5.5

 

1,520,861

$16.85

$0.90

$1.50

$0.36

$2.76

$14.09

6.1

 

 

 

 

 

 

 

 

 

 

 

 

36


 

SITE Centers Corp.

Leasing Expirations

 

Wholly Owned at 100%; $ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes no exercise of lease options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

2

 

61

0.4%

$891

0.4%

 

$14.61

 

24

 

55

1.1%

$1,554

1.0%

 

$28.25

 

26

 

116

0.5%

$2,445

0.6%

 

$21.08

2022

2

 

29

0.2%

708

0.3%

 

$24.41

 

86

 

235

4.7%

6,383

4.3%

 

$27.16

 

88

 

264

1.2%

7,091

1.9%

 

$26.86

2023

69

 

2,078

12.8%

28,546

12.5%

 

$13.74

 

215

 

646

13.0%

19,191

12.9%

 

$29.71

 

284

 

2,724

12.9%

47,737

12.6%

 

$17.52

2024

79

 

2,446

15.1%

33,780

14.7%

 

$13.81

 

271

 

716

14.4%

21,196

14.3%

 

$29.60

 

350

 

3,162

15.0%

54,976

14.6%

 

$17.39

2025

74

 

2,342

14.5%

33,735

14.7%

 

$14.40

 

239

 

733

14.8%

20,639

13.9%

 

$28.16

 

313

 

3,075

14.5%

54,374

14.4%

 

$17.68

2026

60

 

1,854

11.5%

24,047

10.5%

 

$12.97

 

196

 

559

11.3%

17,341

11.7%

 

$31.02

 

256

 

2,413

11.4%

41,388

11.0%

 

$17.15

2027

74

 

2,587

16.0%

37,291

16.3%

 

$14.41

 

187

 

610

12.3%

17,427

11.7%

 

$28.57

 

261

 

3,197

15.1%

54,718

14.5%

 

$17.12

2028

36

 

1,081

6.7%

14,942

6.5%

 

$13.82

 

98

 

309

6.2%

10,662

7.2%

 

$34.50

 

134

 

1,390

6.6%

25,604

6.8%

 

$18.42

2029

23

 

746

4.6%

11,664

5.1%

 

$15.64

 

79

 

275

5.5%

9,075

6.1%

 

$33.00

 

102

 

1,021

4.8%

20,739

5.5%

 

$20.31

2030

28

 

783

4.8%

10,814

4.7%

 

$13.81

 

84

 

249

5.0%

8,134

5.5%

 

$32.67

 

112

 

1,032

4.9%

18,948

5.0%

 

$18.36

2031

17

 

835

5.2%

8,788

3.8%

 

$10.52

 

63

 

212

4.3%

6,168

4.1%

 

$29.09

 

80

 

1,047

5.0%

14,956

4.0%

 

$14.28

Thereafter

43

 

1,342

8.3%

23,863

10.4%

 

$17.78

 

102

 

361

7.3%

10,957

7.4%

 

$30.35

 

145

 

1,703

8.1%

34,820

9.2%

 

$20.45

Total

507

 

16,184

100.0%

$229,069

100.0%

 

$14.15

 

1,644

 

4,960

100.0%

$148,727

100.0%

 

$29.99

 

2,151

 

21,144

100.0%

$377,796

100.0%

 

$17.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

1

 

20

0.1%

119

0.1%

 

$5.95

 

22

 

52

1.0%

$1,455

1.0%

 

$27.98

 

23

 

72

0.3%

$1,574

0.4%

 

$21.86

2022

0

 

0

0.0%

0

0.0%

 

$0.00

 

58

 

149

3.0%

3,822

2.6%

 

$25.65

 

58

 

149

0.7%

3,822

1.0%

 

$25.65

2023

7

 

161

1.0%

3,953

1.7%

 

$24.55

 

127

 

326

6.6%

9,822

6.6%

 

$30.13

 

134

 

487

2.3%

13,775

3.6%

 

$28.29

2024

12

 

239

1.5%

3,759

1.6%

 

$15.73

 

159

 

366

7.4%

11,436

7.7%

 

$31.25

 

171

 

605

2.9%

15,195

4.0%

 

$25.12

2025

13

 

301

1.9%

4,098

1.8%

 

$13.61

 

137

 

349

7.0%

9,947

6.7%

 

$28.50

 

150

 

650

3.1%

14,045

3.7%

 

$21.61

2026

4

 

79

0.5%

968

0.4%

 

$12.25

 

88

 

210

4.2%

6,617

4.4%

 

$31.51

 

92

 

289

1.4%

7,585

2.0%

 

$26.25

2027

15

 

317

2.0%

5,560

2.4%

 

$17.54

 

96

 

246

5.0%

7,468

5.0%

 

$30.36

 

111

 

563

2.7%

13,028

3.4%

 

$23.14

2028

18

 

291

1.8%

4,938

2.2%

 

$16.97

 

90

 

264

5.3%

8,218

5.5%

 

$31.13

 

108

 

555

2.6%

13,156

3.5%

 

$23.70

2029

12

 

355

2.2%

5,004

2.2%

 

$14.10

 

86

 

231

4.7%

6,647

4.5%

 

$28.77

 

98

 

586

2.8%

11,651

3.1%

 

$19.88

2030

16

 

427

2.6%

6,706

2.9%

 

$15.70

 

83

 

235

4.7%

6,587

4.4%

 

$28.03

 

99

 

662

3.1%

13,293

3.5%

 

$20.08

2031

16

 

315

1.9%

5,814

2.5%

 

$18.46

 

77

 

204

4.1%

5,900

4.0%

 

$28.92

 

93

 

519

2.5%

11,714

3.1%

 

$22.57

Thereafter

393

 

13,679

84.5%

188,150

82.1%

 

$13.75

 

621

 

2,328

46.9%

70,808

47.6%

 

$30.42

 

1,014

 

16,007

75.7%

258,958

68.5%

 

$16.18

Total

507

 

16,184

100.0%

$229,069

100.0%

 

$14.15

 

1,644

 

4,960

100.0%

$148,727

100.0%

 

$29.99

 

2,151

 

21,144

100.0%

$377,796

100.0%

 

$17.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37


 

SITE Centers Corp.

Leasing Expirations

 

Unconsolidated Joint Ventures at 100%; $ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes no exercise of lease options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

0

 

0

0.0%

$0

0.0%

 

$0.00

 

4

 

14

0.9%

$249

0.6%

 

$17.79

 

4

 

14

0.2%

$249

0.2%

 

$17.79

2022

2

 

60

1.2%

581

0.9%

 

$9.68

 

14

 

36

2.2%

859

2.1%

 

$23.86

 

16

 

96

1.4%

1,440

1.4%

 

$15.00

2023

19

 

402

7.7%

5,800

9.4%

 

$14.43

 

87

 

257

15.8%

6,103

14.8%

 

$23.75

 

106

 

659

9.7%

11,903

11.6%

 

$18.06

2024

27

 

1,065

20.5%

9,826

16.0%

 

$9.23

 

95

 

283

17.4%

7,220

17.5%

 

$25.51

 

122

 

1,348

19.8%

17,046

16.6%

 

$12.65

2025

21

 

539

10.4%

6,948

11.3%

 

$12.89

 

77

 

196

12.1%

4,709

11.4%

 

$24.03

 

98

 

735

10.8%

11,657

11.3%

 

$15.86

2026

27

 

765

14.7%

9,137

14.8%

 

$11.94

 

92

 

231

14.2%

5,458

13.2%

 

$23.63

 

119

 

996

14.6%

14,595

14.2%

 

$14.65

2027

22

 

612

11.8%

8,022

13.0%

 

$13.11

 

77

 

225

13.9%

6,004

14.5%

 

$26.68

 

99

 

837

12.3%

14,026

13.6%

 

$16.76

2028

18

 

619

11.9%

6,820

11.1%

 

$11.02

 

29

 

85

5.2%

2,430

5.9%

 

$28.59

 

47

 

704

10.3%

9,250

9.0%

 

$13.14

2029

7

 

258

5.0%

3,444

5.6%

 

$13.35

 

23

 

83

5.1%

2,305

5.6%

 

$27.77

 

30

 

341

5.0%

5,749

5.6%

 

$16.86

2030

4

 

102

2.0%

1,230

2.0%

 

$12.06

 

18

 

51

3.1%

1,197

2.9%

 

$23.47

 

22

 

153

2.2%

2,427

2.4%

 

$15.86

2031

10

 

331

6.4%

4,783

7.8%

 

$14.45

 

17

 

51

3.1%

1,601

3.9%

 

$31.39

 

27

 

382

5.6%

6,384

6.2%

 

$16.71

Thereafter

11

 

448

8.6%

5,014

8.1%

 

$11.19

 

31

 

110

6.8%

3,179

7.7%

 

$28.90

 

42

 

558

8.2%

8,193

8.0%

 

$14.68

Total

168

 

5,201

100.0%

$61,605

100.0%

 

$11.84

 

564

 

1,622

100.0%

$41,314

100.0%

 

$25.47

 

732

 

6,823

100.0%

$102,919

100.0%

 

$15.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

0

 

0

0.0%

0

0.0%

 

$0.00

 

4

 

14

0.9%

$249

0.6%

 

$17.79

 

4

 

14

0.2%

$249

0.2%

 

$17.79

2022

1

 

37

0.7%

292

0.5%

 

$7.89

 

9

 

15

0.9%

365

0.9%

 

$24.33

 

10

 

52

0.8%

657

0.6%

 

$12.63

2023

8

 

148

2.8%

2,095

3.4%

 

$14.16

 

68

 

188

11.6%

4,525

11.0%

 

$24.07

 

76

 

336

4.9%

6,620

6.4%

 

$19.70

2024

3

 

43

0.8%

511

0.8%

 

$11.88

 

61

 

162

10.0%

4,437

10.7%

 

$27.39

 

64

 

205

3.0%

4,948

4.8%

 

$24.14

2025

5

 

67

1.3%

1,151

1.9%

 

$17.18

 

54

 

124

7.6%

3,068

7.4%

 

$24.74

 

59

 

191

2.8%

4,219

4.1%

 

$22.09

2026

3

 

54

1.0%

697

1.1%

 

$12.91

 

53

 

108

6.7%

2,683

6.5%

 

$24.84

 

56

 

162

2.4%

3,380

3.3%

 

$20.86

2027

4

 

84

1.6%

876

1.4%

 

$10.43

 

51

 

135

8.3%

3,598

8.7%

 

$26.65

 

55

 

219

3.2%

4,474

4.3%

 

$20.43

2028

3

 

81

1.6%

1,291

2.1%

 

$15.94

 

29

 

83

5.1%

2,338

5.7%

 

$28.17

 

32

 

164

2.4%

3,629

3.5%

 

$22.13

2029

8

 

223

4.3%

2,062

3.3%

 

$9.25

 

32

 

99

6.1%

2,716

6.6%

 

$27.43

 

40

 

322

4.7%

4,778

4.6%

 

$14.84

2030

5

 

122

2.3%

1,389

2.3%

 

$11.39

 

21

 

53

3.3%

1,305

3.2%

 

$24.62

 

26

 

175

2.6%

2,694

2.6%

 

$15.39

2031

7

 

143

2.7%

2,339

3.8%

 

$16.36

 

37

 

95

5.9%

2,503

6.1%

 

$26.35

 

44

 

238

3.5%

4,842

4.7%

 

$20.34

Thereafter

121

 

4,199

80.7%

48,902

79.4%

 

$11.65

 

145

 

546

33.7%

13,527

32.7%

 

$24.77

 

266

 

4,745

69.5%

62,429

60.7%

 

$13.16

Total

168

 

5,201

100.0%

$61,605

100.0%

 

$11.84

 

564

 

1,622

100.0%

$41,314

100.0%

 

$25.47

 

732

 

6,823

100.0%

$102,919

100.0%

 

$15.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38


 

SITE CENTERS INVESTOR RELATIONS DEPARTMENT e: ir@sitecenters.com w: ir.sitecenters.com 3300 Enterprise Pkwy, Beachwood, OH 44122 o:216-755-5500 f:216-755-1500 w: sitecenters.com • NYSE:SITCimg153549056_3.jpg