0001564590-22-004292.txt : 20220209 0001564590-22-004292.hdr.sgml : 20220209 20220209064537 ACCESSION NUMBER: 0001564590-22-004292 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 18 CONFORMED PERIOD OF REPORT: 20220209 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20220209 DATE AS OF CHANGE: 20220209 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SITE Centers Corp. CENTRAL INDEX KEY: 0000894315 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 341723097 STATE OF INCORPORATION: OH FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-11690 FILM NUMBER: 22603746 BUSINESS ADDRESS: STREET 1: 3300 ENTERPRISE PARKWAY CITY: BEACHWOOD STATE: OH ZIP: 44122 BUSINESS PHONE: 2167555500 MAIL ADDRESS: STREET 1: 3300 ENTERPRISE PARKWAY CITY: BEACHWOOD STATE: OH ZIP: 44122 FORMER COMPANY: FORMER CONFORMED NAME: DDR CORP DATE OF NAME CHANGE: 20110914 FORMER COMPANY: FORMER CONFORMED NAME: DEVELOPERS DIVERSIFIED REALTY CORP DATE OF NAME CHANGE: 19940218 8-K 1 sitc-8k_20220209.htm 8-K sitc-8k_20220209.htm
false 0000894315 0000894315 2022-02-09 2022-02-09 0000894315 us-gaap:CommonStockMember 2022-02-09 2022-02-09 0000894315 sitc:ClassACumulativeRedeemablePreferredSharesMember 2022-02-09 2022-02-09

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 9, 2022

 

SITE Centers Corp.

(Exact name of Registrant as Specified in Its Charter)

 

 

Ohio

1-11690

34-1723097

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

(IRS Employer

Identification No.)

 

 

 

3300 Enterprise Parkway,

Beachwood, Ohio

 

44122

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (216) 755-5500

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Shares, Par Value $0.10 Per Share

 

SITC

 

New York Stock Exchange

Depositary Shares, each representing 1/20 of a share of 6.375% Class A Cumulative Redeemable Preferred Shares without Par Value

 

SITC PRA

 

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

 


 

 

Item 2.02 Results of Operations and Financial Condition.

 

On February 9, 2022, SITE Centers Corp. (the “Company”) issued a quarterly financial supplement containing financial and property information of the Company (“Quarterly Supplement”) for the three and twelve months ended December 31, 2021, which includes a News Release containing financial results of the Company.  A copy of the Company’s Quarterly Financial Supplement dated December 31, 2021, is attached hereto as Exhibit 99.1, which is incorporated herein by reference.  This information shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference into a filing under the Securities Act of 1933 (the “Securities Act”) or the Exchange Act, except as shall be set forth by specific reference in such filing.  

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit

Number Description

 

99.1Quarterly financial supplement dated as of December 31, 2021.

 

104Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 

 


 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

SITE Centers Corp.

 

 

 

 

Date: February 9, 2022

 

By:

/s/  Christa A. Vesy

 

 

Name:   Christa A. Vesy

 

 

Title:   Executive Vice President

            and Chief Accounting Officer

 

 

EX-99.1 2 sitc-ex991_25.htm EX-99.1 sitc-ex991_25.htm

Exhibit 99.1

QUARTERLY FINANCIAL SUPPLEMENT FOR THE PERIOD ENDED DECEMBER 31, 2021 SITE


 

 

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 $5.4B ENTERPRISE VALUE 89 WHOLLY - OWNED PROPERTIES $110K AVERAGE HOUSEHOLD INCOME 92.7% LEASED RATE COMMITTED TO A SUSTAINABLE FUTURE GRESB® REAL ESTATE GREEN LEASE LEADER AMERICA’s MOST RESPONSIBLE COMPANIES 2021 Newsweek statista 2021 Bloomberg Gender-Equality Index PORTFOLIO COMPOSITION Top 5 MSAs by ABR OTHER 67% ATLANTA 8% MIAMI 7% CHICAGO 6% ORLANDO 6% BOSTON 6% ABR by Region NORTHEAST 18% SOUTHEAST 45% MIDWEST 18% NORTHWEST 2% CALIFORNIA 7% SOUTHWEST 4% MOUNTAIN 6% Retailer Mix LOCAL 11% NATIONAL 89% NOTE: ALL FIGURES AT COMPANY’S SHARE AND AS OF DECEMBER 31, 2021 NEW YORK • HONG KONG • ATLANTA • CLEVELAND DENVER • LOS ANGELES • MIAMI • PHOENIX • TAMPA SITC LISTED NYSE SITE

 


 

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

12-13

Leasing Summary

14

Top 50 Tenants

15

Lease Expirations

16

 

 

Investments

 

Redevelopments

17

Transactions

18

 

 

Debt Summary

 

Debt Summary

19

Consolidated Debt Detail

20

Unconsolidated Debt Detail

21

Debt/Adjusted EBITDA

22

 

 

Unconsolidated Joint Ventures

 

Unconsolidated Joint Ventures

23-25

 

 

Shopping Center Summary

 

Property List

26-30

 

 

Reporting Policies and Other

 

Notable Accounting and Supplemental Policies

31-32

Non-GAAP Measures

33-35

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

36-40

 

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, the impact of the COVID-19 pandemic on the Company’s ability to manage its properties, finance its operations and on tenants’ ability to operate their businesses, generate sales and meet their financial obligations, including the obligation to pay rents; the


Company’s ability to pay dividends; 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 December 31, 2021. 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.

 


 

 

 

 

 

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 Fourth Quarter and Full-Year 2021 Operating Results

 

BEACHWOOD, OHIO, February 9, 2022-- SITE Centers Corp. (NYSE: SITC), an owner of open-air shopping centers located in suburban, high household income communities, announced today operating results for the quarter and year ended December 31, 2021.

 

“Fourth quarter and full-year 2021 results were ahead of expectations on almost every front with record new leasing activity and above-guidance investment volume funded, in part, by proceeds from the $190 million of preferred dividends paid to SITE Centers by Retail Value Inc.,” commented David R. Lukes, President and Chief Executive Officer. “We believe the elevated levels of demand for space at our properties from national credit tenants, along with investments made in 2021 that offer expected occupancy and rent upside, position SITE Centers for a multi-year period of sustainable growth.”

 

Results for the Fourth Quarter

 

Fourth quarter net income attributable to common shareholders was $56.2 million, or $0.26 per diluted share, as compared to a net loss of $6.4 million, or $0.03 per diluted share, in the year-ago period. The year-over-year increase in net income was primarily attributable to increased property net operating income driven by revenue growth, the impact of property acquisitions and lower uncollectible revenue as well as gains associated with the sale of joint venture assets.

 

Fourth quarter operating funds from operations attributable to common shareholders (“Operating FFO” or “OFFO”) was $63.8 million, or $0.30 per diluted share, compared to $48.3 million, or $0.25 per diluted share, in the year-ago period. The year-over-year increase was primarily attributable to increased property net operating income driven by revenue growth, the impact of property acquisitions and lower uncollectible revenue partially offset by lower management fees. Fourth quarter Operating FFO results included $1.4 million of net revenue at SITE Centers’ share related to prior periods primarily from cash basis tenants and related reserve adjustments.

Results for the Year

 

Net income attributable to common shareholders for the year ended December 31, 2021 was $106.1 million, or $0.51 per diluted share, which compares to net income of $15.2 million, or $0.08 per diluted share, for the prior year.

 

Operating FFO was $1.17 per diluted share for the full year 2021, which compares to $0.99 per diluted share for 2020. 2021 Operating FFO results included $13.8 million of net revenue, or $0.07 per diluted share, at SITE Centers’ share related to prior periods primarily from cash basis tenants and related reserve adjustments.

Significant Fourth Quarter and Recent Activity

 

In December 2021, acquired partner Madison International’s 80% interest in six assets for $107.2 million ($134 million at 100%) with the mortgage debt related to the properties repaid upon closing. Five of the six properties are anchored by Publix, are located in key Florida sub-markets where the Company has an existing presence including Miami and Tampa, and offer upside from a mix of leasing and tactical redevelopment opportunities.

 

In December 2021, acquired the remaining interest in a 67% consolidated joint venture that owned one shopping center, Paradise Village Gateway (Phoenix, Arizona), for $15.1 million ($45.8 million at 100%) with the mortgage debt related to the property repaid upon closing. The joint venture partner’s 33% ownership was previously reflected as non-controlling interest on the Company’s balance sheet. In addition, the Company repaid mortgage debt of $27.6 million at closing. The property was 57.4% leased at closing offering significant expected occupancy upside.

 

Acquired Emmet Street North (Charlottesville, Virginia), one income producing parcel adjacent to Nassau Park Pavilion (Princeton, New Jersey) and one land parcel adjacent to Belgate Shopping Center (Charlotte, North Carolina) for an aggregate purchase price of $20.8 million.

 

Sold two unconsolidated shopping centers for an aggregate sales price of $82.1 million, totaling $54.7 million at SITE Centers’ share.

1


 

 

Agreed to sell its 20% interest in the SAU Joint Venture to its partner, the State of Utah, based on a gross asset value of $155.7 million (at 100%). The transaction is expected to close by June 2022. Fee income from the SAU joint venture totaled $1.0 million in 2021.

 

In October 2021, received a cash distribution of $190.0 million on the Retail Value Inc. (“RVI”) Series A Preferred Shares, which represents the full amount to be paid by RVI on account of the Company’s preferred investment.

 

In the fourth quarter of 2021, the Company sold 525,226 common shares on a forward basis under its ATM program at a weighted-average price of $16.87 per share before issuance costs, generating expected gross proceeds of $8.9 million. The shares may be settled at any time before the settlement date, December 8, 2022, with no shares settled to date.

 

In October 2021, repaid $87.6 million of consolidated mortgage debt, which was scheduled to mature in January 2022.

 

In the first quarter of 2022, acquired Artesia Village (Scottsdale, Arizona) for an aggregate price of $14.5 million.

Significant Full-Year 2021 Activity

 

Acquired ten shopping centers (including through the acquisition of partners’ interests), one income producing parcel and one land parcel for an aggregate price of $222.8 million.

 

Sold six unconsolidated shopping centers and several wholly-owned land parcels for an aggregate sales price of $166.6 million, totaling $96.5 million at SITE Centers’ share.

 

Sold a parcel of undeveloped land in Richmond Hills, Ontario held in a joint venture. SITE Centers’ share of net proceeds totaled $22.1 million after accounting for customary closing costs and foreign currency translation but before income taxes.

 

Over the course of the year, sold 2,225,698 common shares on a forward basis under its ATM program at a weighted-average price of $15.77 per share before issuance costs generating expected gross proceeds of $35.1 million. No shares have been settled to date.

 

In March 2021, sold 17.25 million common shares in a registered public offering resulting in net proceeds of $225.3 million.

 

In April 2021, redeemed all $150.0 million aggregate liquidation preference of its outstanding 6.250% Series K Cumulative Redeemable Preferred Shares.

Key Quarterly Operating Results

 

Reported an increase of 14.9% in SSNOI on a pro rata basis for the fourth quarter of 2021, including redevelopment, as compared to the year-ago period. The fourth quarter 2021 results were favorably impacted by lower year-over-year uncollectible revenue and prior period rent collections from cash basis tenants in addition to higher minimum rent.  

 

Generated new leasing spreads of 13.1% and renewal leasing spreads of 2.2%, both on a pro rata basis, for the trailing twelve-month period ended December 31, 2021 and new leasing spreads of 14.7% and renewal leasing spreads of 4.0%, both on a pro rata basis, for the fourth quarter of 2021.

 

Reported a leased rate of 92.7% at December 31, 2021 on a pro rata basis, compared to 92.3% on a pro rata basis at September 30, 2021 and 91.6% on a pro rata basis at December 31, 2020. Fourth quarter transaction activity had a negative impact on the leased and commenced rate.

 

As of December 31, 2021, the signed but not opened spread was 260 basis points representing $15.2 million of annualized base rent on a pro rata basis.

 

Annualized base rent per occupied square foot on a pro rata basis was $18.33 at December 31, 2021, compared to $18.50 at December 31, 2020.

Base Rent Collections Overview

 

As of January 31, 2022, the Company’s tenants, at the Company’s share, had paid approximately 99% of 2021 rent.

2


 

 

Guidance

The Company estimates net income attributable to common shareholders for 2022 to be from $0.19 to $0.26 per diluted share and Operating FFO to be from $1.08 to $1.13 per diluted share.

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

 

FY 2022E

Per Share – Diluted

Net income attributable to Common Shareholders

$0.19 – $0.26

Depreciation and amortization of real estate

0.80 – 0.85

Equity in net (income) of JVs

(0.01) - 0.00

JVs' FFO

0.05 – 0.07

FFO (NAREIT) and Operating FFO

$1.08 – $1.13

Other key assumptions for 2022 guidance include:

 

FY 2022E  

Joint Venture fee income

$8.0 – $10.0 million

RVI fee income (excluding disposition fees) (1)

$0.5 – $1.0 million

SSNOI (2)

(1.50)% – 0.50%

SSNOI – Adjusted for 2021 Uncollectible Revenue Impact (3)

2.25% – 4.25%

 

(1)

Consistent with 2021, guidance excludes impact of disposition fees from RVI.

(2)

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 approximately 380 basis point headwind to 2022 SSNOI growth.

(3)

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.

 

Conference Call and Supplemental Information

The Company will hold its quarterly conference call today at 8:30 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 1508588 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 3804753 through March 9, 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, including reserve adjustments of preferred equity interests, (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

3


 

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 both including and excluding 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 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, the impact of the COVID-19 pandemic on the Company’s ability to manage its properties and finance its operations and on tenants’ ability to operate their businesses, generate sales and meet their financial obligations, including the obligation to pay rents; the Company’s ability to pay dividends; 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 December 31, 2021. 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

 

 

 

 

 

4Q21

 

4Q20

 

12M21

 

12M20

 

Revenues:

 

 

 

 

 

 

 

 

Rental income (1)

$124,110

 

$108,382

 

$490,799

 

$414,864

 

Other property revenues

449

 

91

 

1,544

 

1,895

 

 

124,559

 

108,473

 

492,343

 

416,759

 

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

18,516

 

18,027

 

76,716

 

68,801

 

Real estate taxes

17,712

 

18,054

 

76,071

 

69,601

 

 

36,228

 

36,081

 

152,787

 

138,402

 

 

 

 

 

 

 

 

 

 

Net operating income

88,331

 

72,392

 

339,556

 

278,357

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Fee income (2)

10,257

 

9,425

 

40,521

 

43,574

 

Interest expense

(18,682)

 

(19,117)

 

(76,383)

 

(77,604)

 

Depreciation and amortization

(48,322)

 

(45,655)

 

(185,768)

 

(170,669)

 

General and administrative (3)

(13,505)

 

(14,339)

 

(55,052)

 

(52,881)

 

Other income (expense), net (4)

29

 

1,215

 

(1,185)

 

(6,512)

 

Impairment charges

0

 

(5,200)

 

(7,270)

 

(5,200)

 

Income (loss) before earnings from JVs and other

18,108

 

(1,279)

 

54,419

 

9,065

 

 

 

 

 

 

 

 

 

 

Equity in net income of JVs

36,238

 

608

 

47,297

 

1,516

 

Reserve of preferred equity interests

0

 

0

 

0

 

(19,393)

 

Gain (loss) on sale and change in control of interests, net

5,242

 

(171)

 

19,185

 

45,464

 

(Loss) gain on disposition of real estate, net

(4)

 

76

 

6,065

 

1,069

 

Tax expense

(493)

 

(272)

 

(1,550)

 

(1,131)

 

Net income (loss)

59,091

 

(1,038)

 

125,416

 

36,590

 

Non-controlling interests

(97)

 

(247)

 

(481)

 

(869)

 

Net income (loss) SITE Centers

58,994

 

(1,285)

 

124,935

 

35,721

 

Write-off of preferred share original issuance costs

0

 

0

 

(5,156)

 

0

 

Preferred dividends

(2,789)

 

(5,133)

 

(13,656)

 

(20,531)

 

Net income (loss) Common Shareholders

$56,205

 

($6,418)

 

$106,123

 

$15,190

 

 

 

 

 

 

 

 

 

 

Weighted average shares – Basic – EPS

211,226

 

193,248

 

208,004

 

193,336

 

Assumed conversion of diluted securities

1,121

 

0

 

1,139

 

441

 

Weighted average shares – Basic & Diluted – EPS

212,347

 

193,248

 

209,143

 

193,777

 

 

 

 

 

 

 

 

 

 

Earnings per common share – Basic

$0.27

 

$(0.03)

 

$0.51

 

$0.08

 

Earnings per common share – Diluted

$0.26

 

$(0.03)

 

$0.51

 

$0.08

 

 

 

 

 

 

 

 

 

(1)

Rental income:

 

 

 

 

 

 

 

 

Minimum rents

$81,370

 

$75,930

 

$317,732

 

$301,557

 

Ground lease minimum rents

6,609

 

6,076

 

26,016

 

22,395

 

Straight-line rent, net

213

 

(1,612)

 

669

 

(1,881)

 

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

950

 

1,094

 

3,721

 

4,152

 

Percentage and overage rent

1,580

 

1,172

 

4,929

 

2,942

 

Recoveries

30,012

 

26,760

 

120,530

 

107,132

 

Uncollectible revenue

1,115

 

(3,989)

 

9,383

 

(31,908)

 

Ancillary and other rental income

2,149

 

1,725

 

6,576

 

5,984

 

Lease termination fees

112

 

1,226

 

1,243

 

4,491

 

 

 

 

 

 

 

 

 

(2)

Fee Income:

 

 

 

 

 

 

 

 

JV and other fees

3,702

 

3,771

 

14,519

 

19,247

 

RVI fees

3,631

 

5,133

 

16,986

 

21,185

 

RVI disposition fees

2,924

 

521

 

9,016

 

3,142

 

 

 

 

 

 

 

 

 

(3)

Mark-to-market adjustment (PRSUs)

0

 

(929)

 

(5,589)

 

688

 

Executive separation charge

0

 

0

 

0

 

(1,650)

 

 

 

 

 

 

 

 

 

(4)

Other (expense) income, net:

 

 

 

 

 

 

 

 

Transaction and other expense, net

182

 

(193)

 

(525)

 

(1,214)

 

Interest

(152)

 

1,408

 

(643)

 

11,888

 

Debt extinguishment costs, net

(1)

 

0

 

(17)

 

(17,186)

 

 

5


 

 

SITE Centers Corp.

Reconciliation: Net Income to FFO and Operating FFO

and Other Financial Information

 

in thousands, except per share

 

 

 

 

 

4Q21

 

4Q20

 

12M21

 

12M20

 

Net income (loss) attributable to Common Shareholders

$56,205

 

($6,418)

 

$106,123

 

$15,190

 

Depreciation and amortization of real estate

46,880

 

44,233

 

180,158

 

165,122

 

Equity in net income of JVs

(36,238)

 

(608)

 

(47,297)

 

(1,516)

 

JVs' FFO

4,638

 

5,142

 

21,703

 

19,671

 

Non-controlling interests

17

 

7

 

67

 

35

 

Impairment of real estate

0

 

5,200

 

7,270

 

5,200

 

Reserve of preferred equity interests

0

 

0

 

0

 

19,393

 

(Gain) loss on sale and change in control of interests, net

(5,242)

 

171

 

(19,185)

 

(45,464)

 

Loss (gain) on disposition of real estate, net

4

 

(76)

 

(6,065)

 

(1,069)

 

FFO attributable to Common Shareholders

$66,264

 

$47,651

 

$242,774

 

$176,562

 

RVI disposition fees

(2,924)

 

(521)

 

(9,016)

 

(3,142)

 

Mark-to-market adjustment (PRSUs)

0

 

929

 

5,589

 

(688)

 

Executive separation charge

0

 

0

 

0

 

1,650

 

Debt extinguishment, transaction, net

325

 

193

 

1,047

 

18,400

 

Joint ventures - debt extinguishment, other

105

 

0

 

137

 

42

 

Write-off of preferred share original issuance costs

0

 

0

 

5,156

 

0

 

Total non-operating items, net

(2,494)

 

601

 

2,913

 

16,262

 

Operating FFO attributable to Common Shareholders

$63,770

 

$48,252

 

$245,687

 

$192,824

 

 

 

 

 

 

 

 

 

 

Weighted average shares & units Basic: FFO & OFFO

211,367

 

193,388

 

208,145

 

193,477

 

Assumed conversion of dilutive securities

980

 

449

 

998

 

441

 

Weighted average shares & units – Diluted: FFO & OFFO

212,347

 

193,837

 

209,143

 

193,918

 

 

 

 

 

 

 

 

 

 

FFO per share – Basic

$0.31

 

$0.25

 

$1.17

 

$0.91

 

FFO per share – Diluted

$0.31

 

$0.25

 

$1.16

 

$0.91

 

Operating FFO per share – Basic

$0.30

 

$0.25

 

$1.18

 

$1.00

 

Operating FFO per share – Diluted

$0.30

 

$0.25

 

$1.17

 

$0.99

 

Common stock dividends declared, per share

$0.12

 

$0.05

 

$0.47

 

$0.25

 

 

 

 

 

 

 

 

 

 

Capital expenditures (SITE Centers share):

 

 

 

 

 

 

 

 

Redevelopment costs (major and tactical)

2,706

 

2,873

 

15,404

 

20,304

 

Maintenance capital expenditures

3,618

 

1,328

 

13,067

 

12,317

 

Tenant allowances and landlord work

11,299

 

6,337

 

38,839

 

24,582

 

Leasing commissions

1,639

 

1,164

 

6,045

 

3,577

 

Construction administrative costs (capitalized)

887

 

821

 

3,107

 

3,016

 

 

 

 

 

 

 

 

 

 

Certain non-cash items (SITE Centers share):

 

 

 

 

 

 

 

 

Straight-line rent

237

 

(1,455)

 

796

 

(1,845)

 

Straight-line fixed CAM

154

 

167

 

570

 

620

 

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

1,034

 

1,530

 

4,116

 

5,310

 

Straight-line ground rent expense

(25)

 

(40)

 

(121)

 

(207)

 

Debt fair value and loan cost amortization

(1,305)

 

(1,199)

 

(5,023)

 

(4,784)

 

Capitalized interest expense

186

 

145

 

648

 

937

 

Stock compensation expense

(1,709)

 

(2,936)

 

(13,032)

 

(8,024)

 

Non-real estate depreciation expense

(1,401)

 

(1,357)

 

(5,372)

 

(5,295)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6


 

 

SITE Centers Corp.

Balance Sheet: Consolidated Interests

 

$ in thousands

 

 

 

 

 

At Period End

 

 

4Q21

 

4Q20

 

Assets:

 

 

 

 

Land

$1,011,401

 

$953,556

 

Buildings

3,624,164

 

3,488,499

 

Fixtures and tenant improvements

556,056

 

509,866

 

 

5,191,621

 

4,951,921

 

Depreciation

(1,571,569)

 

(1,427,057)

 

 

3,620,052

 

3,524,864

 

Construction in progress and land

47,260

 

37,467

 

Real estate, net

3,667,312

 

3,562,331

 

 

 

 

 

 

Investments in and advances to JVs

64,626

 

77,297

 

Investment in and advances to affiliate (1)

0

 

190,035

 

Cash

41,807

 

69,742

 

Restricted cash

1,445

 

4,672

 

Receivables and straight-line (2)

61,382

 

73,517

 

Intangible assets, net (3)

113,106

 

111,022

 

Other assets, net

17,373

 

19,668

 

Total Assets

3,967,051

 

4,108,284

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

Revolving credit facilities

0

 

135,000

 

Unsecured debt

1,451,768

 

1,449,613

 

Unsecured term loan

99,810

 

99,635

 

Secured debt

125,799

 

249,260

 

 

1,677,377

 

1,933,508

 

Dividends payable

28,243

 

14,844

 

Other liabilities (4)

218,779

 

215,109

 

Total Liabilities

1,924,399

 

2,163,461

 

 

 

 

 

 

Preferred shares

175,000

 

325,000

 

Common shares

21,129

 

19,400

 

Paid-in capital

5,934,166

 

5,705,164

 

Distributions in excess of net income

(4,092,783)

 

(4,099,534)

 

Deferred compensation

4,695

 

5,479

 

Other comprehensive income

0

 

(2,682)

 

Common shares in treasury at cost

(5,349)

 

(11,319)

 

Non-controlling interests

5,794

 

3,315

 

Total Equity

2,042,652

 

1,944,823

 

 

 

 

 

 

Total Liabilities and Equity

$3,967,051

 

$4,108,284

 

 

 

 

 

(1)

Preferred investment in RVI

$0

 

$190,000

 

Receivable from RVI

0

 

35

 

 

 

 

 

(2)

SL rents (including fixed CAM), net

31,526

 

30,552

 

 

 

 

 

(3)

Operating lease right of use assets

19,047

 

$20,604

 

 

 

 

 

(4)

Operating lease liabilities

38,491

 

39,794

 

Below-market leases, net

59,690

 

57,348

 

 

7


 

 

SITE Centers Corp.

Reconciliation of Net Income Attributable to SITE to Same Store NOI

$ in thousands

 

 

 

 

 

 

 

 

4Q21

 

4Q20

 

4Q21

 

4Q20

 

SITE Centers at 100%

 

At SITE Centers Share

(Non-GAAP)

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income (loss) attributable to SITE Centers

$58,994

 

($1,285)

 

$58,994

 

($1,285)

Fee income

(10,257)

 

(9,425)

 

(10,257)

 

(9,425)

Interest expense

18,682

 

19,117

 

18,682

 

19,117

Depreciation and amortization

48,322

 

45,655

 

48,322

 

45,655

General and administrative

13,505

 

14,339

 

13,505

 

14,339

Other expense (income), net

(29)

 

(1,215)

 

(29)

 

(1,215)

Impairment charges

0

 

5,200

 

0

 

5,200

Equity in net income of joint ventures

(36,238)

 

(608)

 

(36,238)

 

(608)

Tax expense

493

 

272

 

493

 

272

(Gain) loss on sale and change in control of interests, net

(5,242)

 

171

 

(5,242)

 

171

Loss (gain) on disposition of real estate, net

4

 

(76)

 

4

 

(76)

Income from non-controlling interests

97

 

247

 

97

 

247

Consolidated NOI

88,331

 

72,392

 

88,331

 

72,392

SITE Centers' consolidated JV

0

 

0

 

(329)

 

(451)

Consolidated NOI, net of non-controlling interests

88,331

 

72,392

 

88,002

 

71,941

 

 

 

 

 

 

 

 

Net income (loss) from unconsolidated joint ventures

56,507

 

(915)

 

39,516

 

526

Interest expense

10,481

 

12,455

 

2,444

 

2,817

Depreciation and amortization

16,309

 

22,199

 

3,627

 

4,586

Impairment charges

0

 

0

 

0

 

0

Preferred share expense

0

 

1,998

 

0

 

100

Other expense, net

3,268

 

2,952

 

765

 

696

Gain on disposition of real estate, net

(53,803)

 

(28)

 

(38,510)

 

(6)

Unconsolidated NOI

$32,762

 

$38,661

 

7,842

 

8,719

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

 

 

 

 

95,844

 

80,660

Less:  Non-Same Store NOI adjustments

 

 

 

 

(653)

 

2,176

Total SSNOI including redevelopment

 

 

 

 

95,191

 

82,836

Less:  Redevelopment Same Store NOI adjustments

 

 

 

 

(3,852)

 

(2,174)

Total SSNOI excluding redevelopment

 

 

 

 

$91,339

 

$80,662

 

 

 

 

 

 

 

 

SSNOI % Change including redevelopment

 

 

 

 

14.9%

 

 

SSNOI % Change excluding redevelopment

 

 

 

 

13.2%

 

 

 

8


 

 

SITE Centers Corp.

Reconciliation of Net Income Attributable to SITE to Same Store NOI

$ in thousands

 

 

 

 

 

 

 

 

12M21

 

12M20

 

12M21

 

12M20

 

SITE Centers at 100%

 

At SITE Centers Share

(Non-GAAP)

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income attributable to SITE Centers

$124,935

 

$35,721

 

$124,935

 

$35,721

Fee income

(40,521)

 

(43,574)

 

(40,521)

 

(43,574)

Interest expense

76,383

 

77,604

 

76,383

 

77,604

Depreciation and amortization

185,768

 

170,669

 

185,768

 

170,669

General and administrative

55,052

 

52,881

 

55,052

 

52,881

Other expense, net

1,185

 

6,512

 

1,185

 

6,512

Impairment charges

7,270

 

5,200

 

7,270

 

5,200

Equity in net income of joint ventures

(47,297)

 

(1,516)

 

(47,297)

 

(1,516)

Reserve of preferred equity interests

0

 

19,393

 

0

 

19,393

Tax expense

1,550

 

1,131

 

1,550

 

1,131

Gain on sale and change in control of interests, net

(19,185)

 

(45,464)

 

(19,185)

 

(45,464)

Gain on disposition of real estate, net

(6,065)

 

(1,069)

 

(6,065)

 

(1,069)

Income from non-controlling interests

481

 

869

 

481

 

869

Consolidated NOI

339,556

 

278,357

 

339,556

 

278,357

SITE Centers' consolidated JV

0

 

0

 

(1,286)

 

(1,652)

Consolidated NOI, net of non-controlling interests

339,556

 

278,357

 

338,270

 

276,705

 

 

 

 

 

 

 

 

Net income (loss) from unconsolidated joint ventures

110,032

 

(37,370)

 

49,459

 

892

Interest expense

43,379

 

60,010

 

10,557

 

12,068

Depreciation and amortization

66,618

 

99,779

 

15,107

 

18,251

Impairment charges

0

 

33,240

 

0

 

1,890

Preferred share expense

0

 

15,708

 

0

 

785

Other expense, net

12,074

 

13,796

 

2,951

 

2,946

Gain on disposition of real estate, net

(89,935)

 

(9,257)

 

(42,897)

 

(1,784)

Unconsolidated NOI

$142,168

 

$175,906

 

35,177

 

35,048

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

 

 

 

 

373,447

 

311,753

Less:  Non-Same Store NOI adjustments

 

 

 

 

3,061

 

15,452

Total SSNOI including redevelopment

 

 

 

 

376,508

 

327,205

Less:  Redevelopment Same Store NOI adjustments

 

 

 

 

(14,945)

 

(9,655)

Total SSNOI excluding redevelopment

 

 

 

 

$361,563

 

$317,550

 

 

 

 

 

 

 

 

SSNOI % Change including redevelopment

 

 

 

 

15.1%

 

 

SSNOI % Change excluding redevelopment

 

 

 

 

13.9%

 

 

 

 

9


 

 

SITE Centers Corp.

Portfolio Summary

 

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

`

 

 

 

 

12/31/2021

 

9/30/2021

 

6/30/2021

 

3/31/2021

 

12/31/2020

Shopping Center Count

 

 

 

 

 

 

 

 

 

 

Operating Centers - 100%

 

136

 

137

 

137

 

138

 

138

Wholly Owned

 

89

 

81

 

80

 

78

 

78

JV Portfolio

 

47

 

56

 

57

 

60

 

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease - Pro Rata Share

 

24,905

 

24,356

 

24,327

 

24,370

 

24,429

Wholly Owned

 

22,856

 

21,677

 

21,605

 

21,580

 

21,639

JV Portfolio - Pro Rata Share

 

2,049

 

2,679

 

2,722

 

2,790

 

2,790

Unowned - 100%

 

10,229

 

10,475

 

10,475

 

10,617

 

10,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$18.33

 

$18.44

 

$18.39

 

$18.39

 

$18.50

Base Rent PSF < 10K

 

$28.82

 

$29.20

 

$29.17

 

$28.91

 

$29.10

Base Rent PSF > 10K

 

$15.18

 

$15.36

 

$15.35

 

$15.39

 

$15.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commenced Rate

 

90.1%

 

90.2%

 

89.7%

 

88.6%

 

88.7%

Commenced Rate < 10K SF

 

80.7%

 

80.0%

 

79.7%

 

80.1%

 

80.4%

Commenced Rate > 10K SF

 

93.3%

 

93.6%

 

93.0%

 

91.3%

 

91.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Rate

 

92.7%

 

92.3%

 

91.8%

 

91.4%

 

91.6%

Leased Rate < 10K SF

 

85.0%

 

83.9%

 

82.9%

 

82.8%

 

82.8%

Leased Rate > 10K SF

 

95.3%

 

95.1%

 

94.6%

 

94.1%

 

94.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational Statistics

 

 

 

 

 

 

 

 

 

 

% of Aggregate Property NOI - Wholly Owned

 

92.2%

 

89.8%

 

89.3%

 

89.1%

 

88.7%

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

 

7.8%

 

10.2%

 

10.7%

 

10.9%

 

11.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly SITE SSNOI at share including Redevelopment

 

14.9%

 

21.6%

 

29.9%

 

-1.4%

 

-12.0%

Quarterly SITE SSNOI at share excluding Redevelopment

 

13.2%

 

20.5%

 

28.7%

 

-2.1%

 

-11.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

3,455

 

3,528

 

3,331

 

2,954

 

2,808

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

 

3.7%

 

1.6%

 

1.7%

 

1.9%

 

3.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Top 20 MSA Exposure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# of

 

Pro Rata

 

% of

 

Pro Rata

 

% of

 

PRS

 

 

MSA

Properties

 

GLA

 

PRS GLA

 

ABR

 

PRS ABR

 

ABR PSF

1

 

Atlanta-Sandy Springs-Roswell, GA

19

 

2,407

 

9.7%

 

$31,782

 

8.3%

 

$14.62

2

 

Miami-Fort Lauderdale-West Palm Beach, FL

10

 

1,529

 

6.1%

 

26,195

 

6.8%

 

$20.80

3

 

Chicago-Naperville-Elgin, IL-IN-WI

6

 

1,165

 

4.7%

 

23,772

 

6.2%

 

$25.88

4

 

Orlando-Kissimmee-Sanford, FL

7

 

1,325

 

5.3%

 

23,089

 

6.0%

 

$19.53

5

 

Boston-Cambridge-Newton, MA-NH

2

 

1,421

 

5.7%

 

22,449

 

5.8%

 

$25.37

6

 

Charlotte-Concord-Gastonia, NC-SC

4

 

1,384

 

5.6%

 

21,717

 

5.6%

 

$16.60

7

 

Denver-Aurora-Lakewood, CO

4

 

1,367

 

5.5%

 

21,212

 

5.5%

 

$17.66

8

 

Trenton, NJ

2

 

1,299

 

5.2%

 

21,141

 

5.5%

 

$18.18

9

 

Columbus, OH

5

 

1,306

 

5.2%

 

19,303

 

5.0%

 

$16.11

10

 

Los Angeles-Long Beach-Anaheim, CA

3

 

882

 

3.5%

 

14,961

 

3.9%

 

$23.44

11

 

Phoenix-Mesa-Scottsdale, AZ

4

 

983

 

3.9%

 

14,504

 

3.8%

 

$19.66

12

 

San Antonio-New Braunfels, TX

3

 

1,048

 

4.2%

 

13,256

 

3.4%

 

$16.91

13

 

Tampa-St. Petersburg-Clearwater, FL

7

 

877

 

3.5%

 

13,097

 

3.4%

 

$17.34

14

 

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

8

 

792

 

3.2%

 

11,955

 

3.1%

 

$18.28

15

 

Richmond, VA

3

 

591

 

2.4%

 

9,445

 

2.5%

 

$20.25

16

 

Cincinnati, OH-KY-IN

2

 

588

 

2.4%

 

9,373

 

2.4%

 

$17.85

17

 

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

2

 

430

 

1.7%

 

9,169

 

2.4%

 

$21.52

18

 

Cleveland-Elyria, OH

2

 

553

 

2.2%

 

7,156

 

1.9%

 

$14.56

19

 

Portland-Vancouver-Hillsboro, OR-WA

2

 

382

 

1.5%

 

7,150

 

1.9%

 

$23.82

20

 

San Francisco-Oakland-Hayward, CA

3

 

229

 

0.9%

 

6,562

 

1.7%

 

$31.64

 

 

Other

38

 

4,347

 

17.5%

 

57,375

 

14.9%

 

$15.53

 

 

Total

136

 

24,905

 

100.0%

 

$384,663

 

100.0%

 

$18.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

10


 

 

SITE Centers Corp.

Capital Structure

 

$, shares and units in thousands, except per share

 

 

 

 

 

 

 

 

December 31, 2021

 

December 31, 2020

 

December 31, 2019

Capital Structure

 

 

 

 

 

 

Market Value Per Share

 

$15.83

 

$10.12

 

$14.02

 

 

 

 

 

 

 

Common Shares Outstanding

 

211,235

 

193,363

 

193,821

Operating Partnership Units

 

141

 

141

 

141

Total Outstanding Common Shares

 

211,376

 

193,504

 

193,962

 

 

 

 

 

 

 

Common Shares Equity

 

$3,346,079

 

$1,958,258

 

$2,719,342

 

 

 

 

 

 

 

Perpetual Preferred Stock - Class K (1)

 

0

 

150,000

 

150,000

Perpetual Preferred Stock - Class A

 

175,000

 

175,000

 

175,000

Total Perpetual Preferred Stock

 

$175,000

 

$325,000

 

$325,000

 

 

 

 

 

 

 

Unsecured Credit Facilities

 

0

 

135,000

 

5,000

Unsecured Term Loan

 

100,000

 

100,000

 

100,000

Unsecured Notes Payable

 

1,456,886

 

1,456,031

 

1,656,156

Mortgage Debt (includes JVs at SITE share)

 

315,898

 

473,576

 

372,498

Total Debt (includes JVs at SITE share)

 

1,872,784

 

2,164,607

 

2,133,654

Less: Cash (including restricted cash)

 

43,252

 

74,414

 

19,133

Net Debt

 

$1,829,532

 

$2,090,193

 

$2,114,521

 

 

 

 

 

 

 

Total Market Capitalization

 

$5,350,611

 

$4,373,451

 

$5,158,863

 

 

 

 

 

 

 

Leverage / Public Debt Covenants

 

 

 

 

 

 

Average Consolidated Net Effective Debt

 

1,749,295

 

1,842,052

 

1,848,801

Consolidated Adjusted EBITDA - TTM

 

351,172

 

300,012

 

361,517

Average Consolidated Net Debt / Adjusted EBITDA (2)

 

5.0X

 

6.1X

 

5.1X

 

 

 

 

 

 

 

Average Pro-Rata Net Effective Debt

 

1,952,145

 

2,089,915

 

2,158,288

Pro-Rata Adjusted EBITDA - TTM

 

361,917

 

312,708

 

378,942

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

 

5.4X

 

6.7X

 

5.7X

 

 

 

 

 

 

 

Outstanding Debt & Obligations

 

1,717,917

 

1,953,194

 

1,868,599

Undepreciated Real Estate Assets

 

5,303,507

 

5,256,719

 

5,194,413

Total Debt to Real Estate Assets Ratio (3)

 

32%

 

37%

 

36%

Covenant

 

65%

 

65%

 

65%

 

 

 

 

 

 

 

Secured Debt & Obligations

 

125,382

 

248,917

 

94,196

Total Assets

 

5,534,473

 

5,529,204

 

5,374,643

Secured Debt to Assets Ratio

 

2%

 

5%

 

2%

Covenant

 

40%

 

40%

 

40%

 

 

 

 

 

 

 

Unencumbered Real Estate Assets

 

5,028,788

 

4,624,168

 

4,500,271

Unsecured Debt & Obligations

 

1,592,535

 

1,704,277

 

1,774,404

Unencumbered Assets to Unsecured Debt (3)

 

316%

 

271%

 

254%

Covenant

 

135%

 

135%

 

135%

 

 

 

 

 

 

 

Net Income Available for Debt Service

 

329,408

 

264,148

 

336,137

Maximum Annual Service Charge

 

80,073

 

80,913

 

89,365

Fixed Charge Coverage Ratio

 

4.1X

 

3.3X

 

3.8X

Covenant

 

1.5X

 

1.5X

 

1.5X

Net Income Available for Debt Service Excluding Other Expenses

 

329,408

 

280,716

 

336,304

Fixed Charge Coverage Ratio Excluding Other Expenses

 

4.1X

 

3.5X

 

3.8X

 

 

 

 

 

 

 

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

4Q21

4Q20

Change

 

4Q21

 

4Q20

Change

 

 

 

 

 

 

 

 

 

Leased rate

92.8%

91.8%

1.0%

 

93.1%

 

92.2%

0.9%

Commenced rate

90.2%

89.2%

1.0%

 

90.5%

 

89.7%

0.8%

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Minimum rents

$114,070

$111,491

 

 

$91,029

 

$88,715

 

Recoveries

36,519

34,805

 

 

29,752

 

28,205

 

Uncollectible revenue

1,109

(6,136)

 

 

1,100

 

(4,598)

 

Percentage and overage rent

2,426

1,818

 

 

1,772

 

1,354

 

Ancillary and other rental income

3,088

2,264

 

 

2,205

 

1,761

 

 

157,212

144,242

9.0%

 

125,858

(2)

115,437

9.0%

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

(22,020)

(20,930)

 

 

(17,201)

 

(16,475)

 

Real estate taxes

(20,934)

(22,018)

 

 

(17,318)

 

(18,300)

 

 

(42,954)

(42,948)

0.0%

 

(34,519)

 

(34,775)

(0.7%)

Total SSNOI excluding Redevelopment

$114,258

$101,294

12.8%

 

$91,339

 

$80,662

13.2%

 

 

 

 

 

 

 

 

 

Redevelopment SSNOI (2)

$3,852

$2,174

 

 

$3,852

 

$2,174

 

Total SSNOI including Redevelopment

$118,110

$103,468

14.2%

 

$95,191

 

$82,836

14.9%

 

 

 

 

 

 

 

 

 

Non-Same Store NOI

2,983

7,585

 

 

653

 

(2,176)

 

Total Consolidated + Unconsolidated NOI

$121,093

$111,053

 

 

$95,844

 

$80,660

 

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin - Ex Redevelopment

72.7%

70.2%

 

 

72.6%

 

69.9%

 

SSNOI Recovery Rate - Ex Redevelopment

85.0%

81.0%

 

 

86.2%

 

81.1%

 

 

 

 

 

 

 

 

 

 

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

(2) See Redevelopments section for detail on major redevelopment activity.

 

 

12


 

 

SITE Centers Corp.

Same Store Metrics (1)

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store at 100%

 

Same Store at SITE Share

YTD SITE at share

12M21

12M20

Change

 

12M21

 

12M20

Change

 

 

 

 

 

 

 

 

 

Leased rate

92.8%

91.8%

1.0%

 

93.1%

 

92.2%

0.9%

Commenced rate

90.2%

89.2%

1.0%

 

90.5%

 

89.7%

0.8%

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Minimum rents

$451,248

$457,723

 

 

$359,856

 

$364,483

 

Recoveries

152,618

149,754

 

 

124,408

 

121,559

 

Uncollectible revenue

14,894

(47,369)

 

 

10,282

 

(36,959)

 

Percentage and overage rents

6,466

3,960

 

 

5,394

 

3,382

 

Ancillary and other rental income

9,687

8,562

 

 

7,093

 

6,652

 

 

634,913

572,630

10.9%

 

507,033

(2)

459,117

10.4%

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

(87,752)

(82,524)

 

 

(69,129)

 

(65,407)

 

Real estate taxes

(92,345)

(92,387)

 

 

(76,341)

 

(76,160)

 

 

(180,097)

(174,911)

3.0%

 

(145,470)

 

(141,567)

2.8%

Total SSNOI excluding Redevelopment

$454,816

$397,719

14.4%

 

$361,563

 

$317,550

13.9%

 

 

 

 

 

 

 

 

 

Redevelopment SSNOI (2)

$14,945

$9,655

 

 

$14,945

 

$9,655

 

Total SSNOI including Redevelopment

$469,761

$407,374

15.3%

 

$376,508

 

$327,205

15.1%

 

 

 

 

 

 

 

 

 

Non-Same Store NOI

11,963

46,889

 

 

(3,061)

 

(15,452)

 

Total Consolidated + Unconsolidated NOI

$481,724

$454,263

 

 

$373,447

 

$311,753

 

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin - Ex Redevelopment

71.6%

69.5%

 

 

71.3%

 

69.2%

 

SSNOI Recovery Rate - Ex Redevelopment

84.7%

85.6%

 

 

85.5%

 

85.9%

 

 

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

(2) See Redevelopments section for detail on major redevelopment activity.

 

13


 

 

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

 

 

 

 

 

 

 

 

 

 

 

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

2Q21

31

90,838

$21.24

$20.17

5.3%

8.4

 

60

167,312

$22.17

8.8

1Q21

28

70,219

$25.26

$21.98

14.9%

7.7

 

59

219,005

$21.32

8.5

 

110

356,699

$22.46

$19.86

13.1%

8.3

 

240

899,376

$21.23

8.8

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

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

2Q21

88

706,137

$14.16

$13.46

5.2%

5.3

 

88

706,137

$14.16

5.3

1Q21

86

490,103

$16.78

$17.52

(4.2%)

5.3

 

86

490,103

$16.78

5.3

 

363

2,555,301

$16.75

$16.39

2.2%

5.3

 

363

2,555,301

$16.75

5.3

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

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

2Q21

119

796,975

$14.97

$14.23

5.2%

5.8

 

148

873,449

$15.69

6.3

1Q21

114

560,322

$17.84

$18.08

(1.3%)

5.8

 

145

709,108

$18.18

6.5

 

473

2,912,000

$17.45

$16.82

3.7%

5.8

 

603

3,454,677

$17.92

6.4

 

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)

 

 

 

 

 

 

 

 

 

 

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%

2Q21

144,844

$24.22

$1.95

$4.69

$1.16

$7.80

$16.42

8.7

34%

66%

1Q21

156,137

$21.22

$2.24

$4.51

$0.90

$7.65

$13.57

8.0

51%

49%

 

809,317

$22.04

$2.94

$4.41

$0.99

$8.34

$13.70

8.8

50%

50%

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

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%

2Q21

706,137

$14.31

$0.05

$0.01

$0.00

$0.06

$14.25

5.3

85%

15%

1Q21

490,103

$16.93

$0.42

$0.00

$0.00

$0.42

$16.51

5.3

77%

23%

 

2,555,301

$16.95

$0.20

$0.00

$0.01

$0.21

$16.74

5.3

82%

18%

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

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%

2Q21

850,981

$16.00

$0.50

$1.14

$0.28

$1.92

$14.08

6.1

76%

24%

1Q21

646,240

$17.96

$0.99

$1.43

$0.29

$2.71

$15.25

6.1

71%

29%

 

3,364,618

$18.17

$1.11

$1.48

$0.34

$2.93

$15.24

6.3

74%

26%

 

 

 

 

 

 

 

 

 

 

 

(1) New Leases exclude redevelopment activity.

 

 

 

 

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)

49

14

63

$22,405

5.8%

$25,532

1,583

6.4%

1,864

A/A2/NR

2

 

Dick's Sporting Goods (2)

15

4

19

10,463

2.7%

12,148

700

2.8%

846

NR

3

 

PetSmart

25

5

30

9,984

2.6%

11,165

582

2.3%

661

B/B2/NR

4

 

Michaels

23

8

31

8,767

2.3%

10,589

578

2.3%

733

B/B1/NR

5

 

Ross Stores (3)

19

14

33

7,361

1.9%

10,373

627

2.5%

953

BBB+/A2/NR

6

 

Bed Bath & Beyond (4)

18

2

20

7,360

1.9%

7,872

610

2.4%

659

B+/Ba3/NR

7

 

Ulta

27

7

34

7,320

1.9%

8,596

293

1.2%

355

NR

8

 

Gap (5)

22

10

32

7,252

1.9%

9,134

381

1.5%

488

BB/Ba2/NR

9

 

Nordstrom Rack

10

0

10

7,108

1.8%

7,108

362

1.5%

362

BB/Ba2/NR

10

 

Best Buy

9

3

12

7,024

1.8%

8,570

437

1.8%

550

BBB+/A3/NR

11

 

Kohl's

7

7

14

6,673

1.7%

10,646

748

3.0%

1,221

BBB-/Baa2/BBB-

12

 

Kroger (6)

7

4

11

6,436

1.7%

7,736

459

1.8%

632

BBB/Baa1/NR

13

 

AMC Theatres

2

3

5

5,912

1.5%

9,842

215

0.9%

400

CCC+/Caa3/NR

14

 

Burlington

8

4

12

5,634

1.5%

7,121

360

1.4%

487

BB+/NR/NR

15

 

Five Below

28

10

38

5,412

1.4%

6,616

263

1.1%

332

NR

16

 

Publix

8

8

16

4,549

1.2%

7,375

466

1.9%

788

NR

17

 

Barnes & Noble

8

2

10

4,517

1.2%

5,053

208

0.8%

237

NR

18

 

Designer Brands Inc. (DSW)

12

1

13

4,401

1.1%

4,686

265

1.1%

281

NR

19

 

Whole Foods

3

1

4

4,372

1.1%

4,948

148

0.6%

184

AA/A1/AA-

20

 

Home Depot

5

0

5

3,809

1.0%

3,809

600

2.4%

600

A/A2/A

21

 

Petco

12

6

18

3,769

1.0%

4,971

178

0.7%

242

B/B2/NR

22

 

Party City

14

5

19

3,605

0.9%

4,532

184

0.7%

237

B/B3/CCC+

23

 

Jo-Ann

9

4

13

3,506

0.9%

4,268

300

1.2%

381

B/B2/NR

24

 

Cost Plus

10

3

13

3,505

0.9%

4,909

190

0.8%

263

NR

25

 

Staples

10

2

12

3,253

0.8%

3,704

205

0.8%

233

B/B2/NR

26

 

Office Depot (7)

11

2

13

3,246

0.8%

3,721

236

0.9%

273

NR

27

 

Total Wine & More

6

1

7

3,244

0.8%

3,437

165

0.7%

177

NR

28

 

Dollar Tree Stores

23

8

31

3,145

0.8%

3,818

276

1.1%

339

BBB/Baa2/NR

29

 

Cinemark

2

2

4

3,111

0.8%

4,231

200

0.8%

266

B/NR/B+

30

 

Ahold Delhaize (8)

2

5

7

2,963

0.8%

5,840

180

0.7%

385

BBB/Baa1/NR

31

 

Cineworld (Regal Cinemas)

3

0

3

2,940

0.8%

2,940

138

0.6%

138

CCC/NR/NR

32

 

CGV Cinemas

1

0

1

2,849

0.7%

2,849

74

0.3%

74

NR

33

 

LA Fitness

3

1

4

2,379

0.6%

2,966

144

0.6%

175

BB-/B1/NR

34

 

Macy's (9)

4

0

4

2,293

0.6%

2,293

183

0.7%

183

BB-/Ba2/BB+

35

 

AT&T

19

10

29

2,280

0.6%

2,804

64

0.3%

84

BBB/Baa2/BBB+

36

 

Giant Eagle

2

0

2

2,256

0.6%

2,256

183

0.7%

183

NR

37

 

JPMorgan Chase

12

2

14

2,210

0.6%

2,310

52

0.2%

57

A-/NR/AA-

38

 

Mattress Firm

13

7

20

2,032

0.5%

2,762

66

0.3%

93

NR

39

 

Hobby Lobby

5

0

5

1,943

0.5%

1,943

267

1.1%

267

NR

40

 

Caleres Inc.

10

3

13

1,928

0.5%

2,434

95

0.4%

119

B+/Ba3/NR

41

 

Lowe's

2

2

4

1,918

0.5%

3,608

322

1.3%

531

BBB+/Baa1/NR

42

 

Target

3

1

4

1,839

0.5%

2,118

502

2.0%

570

A/A2/A

43

 

T-Mobile (10)

23

7

30

1,804

0.5%

2,087

53

0.2%

64

BB+/NR/BBB-

44

 

Panera

11

2

13

1,729

0.4%

1,897

56

0.2%

63

NR

45

 

America's Best Contacts

17

4

21

1,711

0.4%

1,989

64

0.3%

76

BB+/NR/NR

46

 

Carter's Childrenswear

13

5

18

1,702

0.4%

2,063

56

0.2%

72

BB+/NR/NR

47

 

Darden (11)

8

2

10

1,592

0.4%

1,823

61

0.2%

73

BBB/Baa2/BBB

48

 

Albertsons Companies (12)

2

0

2

1,564

0.4%

1,564

116

0.5%

116

BB/Ba2/NR

49

 

Tailored Brands (13)

9

3

12

1,520

0.4%

1,759

76

0.3%

86

NR

50

 

Bealls (14)

5

3

8

1,462

0.4%

2,262

195

0.8%

294

NR

 

 

Top 50 Total

569

197

766

$220,057

57.2%

$269,077

14,766

59.3%

18,747

 

 

 

Total Portfolio

 

 

 

$384,663

100.0%

$477,009

24,905

100.0%

32,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) T.J. Maxx (17) / Marshalls (22) / HomeGoods (15) / Sierra Trading (5) / HomeSense (3) / Combo Store (1)

(8) Stop & Shop (4) / Food Lion (2) / Martin's (1)

(2) Dick's Sporting Goods (15) / Golf Galaxy (4)

 

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

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

 

(10) T-Mobile (27) / Metro PCS (2) / Sprint (1)

(4) Bed Bath (13) / buybuy BABY (7)

 

(11) Longhorn Steakhouse (6) / Olive Garden (4)

(5) Gap (3) / Old Navy (27) / Banana Republic (1) / Athleta (1)

 

(12) Safeway (1) / ACME (1)

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

 

(13) Men's Wearhouse (10) / Jos. A. Bank (1) / K&G Fashion Superstore (1)

(7) Office Depot (5) / OfficeMax (8)

 

(14) Bealls (2) / Beall's Outlet (6)

 

 

15


 

 

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

1

 

23

0.1%

$258

0.1%

 

$11.22

 

49

 

75

1.5%

$1,954

1.3%

 

$26.05

 

50

 

98

0.4%

$2,212

0.6%

 

$22.57

2022

34

 

799

4.6%

11,622

4.9%

 

$14.55

 

315

 

641

12.6%

18,014

12.3%

 

$28.10

 

349

 

1,440

6.4%

29,636

7.7%

 

$20.58

2023

109

 

2,653

15.3%

35,254

14.8%

 

$13.29

 

331

 

728

14.3%

20,982

14.4%

 

$28.82

 

440

 

3,381

15.1%

56,236

14.6%

 

$16.63

2024

112

 

2,711

15.6%

36,188

15.2%

 

$13.35

 

365

 

740

14.5%

21,757

14.9%

 

$29.40

 

477

 

3,451

15.4%

57,945

15.1%

 

$16.79

2025

98

 

2,459

14.2%

35,111

14.7%

 

$14.28

 

298

 

697

13.7%

18,885

12.9%

 

$27.09

 

396

 

3,156

14.1%

53,996

14.0%

 

$17.11

2026

91

 

2,107

12.2%

26,189

11.0%

 

$12.43

 

294

 

609

12.0%

17,221

11.8%

 

$28.28

 

385

 

2,716

12.1%

43,410

11.3%

 

$15.98

2027

78

 

2,179

12.6%

30,282

12.7%

 

$13.90

 

154

 

419

8.2%

11,577

7.9%

 

$27.63

 

232

 

2,598

11.6%

41,859

10.9%

 

$16.11

2028

37

 

751

4.3%

10,697

4.5%

 

$14.24

 

106

 

280

5.5%

8,850

6.1%

 

$31.61

 

143

 

1,031

4.6%

19,547

5.1%

 

$18.96

2029

31

 

801

4.6%

12,258

5.1%

 

$15.30

 

98

 

268

5.3%

8,408

5.8%

 

$31.37

 

129

 

1,069

4.8%

20,666

5.4%

 

$19.33

2030

33

 

776

4.5%

10,647

4.5%

 

$13.72

 

90

 

223

4.4%

6,940

4.8%

 

$31.12

 

123

 

999

4.5%

17,587

4.6%

 

$17.60

2031

25

 

893

5.2%

9,606

4.0%

 

$10.76

 

84

 

219

4.3%

6,319

4.3%

 

$28.85

 

109

 

1,112

5.0%

15,925

4.1%

 

$14.32

Thereafter

42

 

1,175

6.8%

20,617

8.6%

 

$17.55

 

56

 

188

3.7%

5,027

3.4%

 

$26.74

 

98

 

1,363

6.1%

25,644

6.7%

 

$18.81

Total

691

 

17,327

100.0%

$238,729

100.0%

 

$13.78

 

2,240

 

5,087

100.0%

$145,934

100.0%

 

$28.69

 

2,931

 

22,414

100.0%

$384,663

100.0%

 

$17.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Signed Not Open

21

 

453

 

$6,650

 

 

$14.68

 

118

 

294

 

$8,583

 

 

$29.19

 

139

 

747

 

$15,233

 

 

$20.39

Vacant

43

 

869

 

 

 

 

 

 

382

 

943

 

 

 

 

 

 

425

 

1,812

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

23

0.1%

$258

0.1%

 

$11.22

 

44

 

70

1.4%

$1,776

1.2%

 

$25.37

 

45

 

93

0.4%

$2,034

0.5%

 

$21.87

2022

10

 

169

1.0%

2,468

1.0%

 

$14.60

 

206

 

378

7.4%

10,280

7.0%

 

$27.20

 

216

 

547

2.4%

12,748

3.3%

 

$23.31

2023

14

 

170

1.0%

3,890

1.6%

 

$22.88

 

205

 

363

7.1%

10,425

7.1%

 

$28.72

 

219

 

533

2.4%

14,315

3.7%

 

$26.86

2024

15

 

247

1.4%

3,889

1.6%

 

$15.74

 

218

 

371

7.3%

11,658

8.0%

 

$31.42

 

233

 

618

2.8%

15,547

4.0%

 

$25.16

2025

16

 

277

1.6%

3,857

1.6%

 

$13.92

 

175

 

325

6.4%

8,865

6.1%

 

$27.28

 

191

 

602

2.7%

12,722

3.3%

 

$21.13

2026

8

 

102

0.6%

1,331

0.6%

 

$13.05

 

150

 

239

4.7%

6,679

4.6%

 

$27.95

 

158

 

341

1.5%

8,010

2.1%

 

$23.49

2027

17

 

303

1.7%

4,896

2.1%

 

$16.16

 

132

 

254

5.0%

7,850

5.4%

 

$30.91

 

149

 

557

2.5%

12,746

3.3%

 

$22.88

2028

23

 

348

2.0%

5,908

2.5%

 

$16.98

 

118

 

271

5.3%

8,020

5.5%

 

$29.59

 

141

 

619

2.8%

13,928

3.6%

 

$22.50

2029

23

 

416

2.4%

5,720

2.4%

 

$13.75

 

123

 

257

5.1%

7,231

5.0%

 

$28.14

 

146

 

673

3.0%

12,951

3.4%

 

$19.24

2030

23

 

466

2.7%

7,301

3.1%

 

$15.67

 

103

 

234

4.6%

6,474

4.4%

 

$27.67

 

126

 

700

3.1%

13,775

3.6%

 

$19.68

2031

25

 

360

2.1%

6,366

2.7%

 

$17.68

 

112

 

214

4.2%

5,591

3.8%

 

$26.13

 

137

 

574

2.6%

11,957

3.1%

 

$20.83

Thereafter

516

 

14,446

83.4%

192,845

80.8%

 

$13.35

 

654

 

2,111

41.5%

61,085

41.9%

 

$28.94

 

1,170

 

16,557

73.9%

253,930

66.0%

 

$15.34

Total

691

 

17,327

100.0%

$238,729

100.0%

 

$13.78

 

2,240

 

5,087

100.0%

$145,934

100.0%

 

$28.69

 

2,931

 

22,414

100.0%

$384,663

100.0%

 

$17.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16


 

 

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

 

$5,360

 

$3,742

 

$0

 

$5,360

 

2Q22

 

2Q23

 

Sierra Trading Post

Perimeter Pointe

Atlanta, GA

100%

 

 

 

-

 

1,271

 

-

 

-

 

1,271

 

TBD

 

TBD

 

-

Total Redevelopment - Major

 

8%

 

$9,102

 

$6,631

 

$3,742

 

$0

 

$6,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$850

 

$10,690

 

$0

 

$850

 

3Q23

 

2Q24

 

-

Nassau Park Pavilion

Trenton, NJ

100%

 

 

 

7,635

 

937

 

6,698

 

-

 

937

 

2Q23

 

3Q23

 

-

Shoppers World

Boston, MA

100%

 

 

 

6,672

 

316

 

6,356

 

-

 

316

 

4Q22

 

4Q23

 

Sleep Number

University Hills

Denver, CO

100%

 

 

 

4,589

 

716

 

3,873

 

-

 

716

 

4Q22

 

4Q23

 

-

Hamilton Marketplace

Trenton, NJ

100%

 

 

 

3,843

 

2,913

 

930

 

-

 

2,913

 

1Q22

 

4Q22

 

Mission BBQ, Mezeh Grill

Carolina Pavilion

Charlotte, NC

100%

 

 

 

2,339

 

252

 

2,087

 

-

 

252

 

4Q22

 

4Q23

 

Visionworks, Smoothie King

West Bay Plaza

Cleveland, OH

100%

 

 

 

335

 

100

 

235

 

100

 

-

 

4Q21

 

1Q22

 

Chase

Other Tactical Projects

N/A

100%

 

 

 

9,060

 

8,411

 

649

 

6,606

 

1,805

 

 

 

 

 

 

Total Redevelopment - Tactical

 

 

12%

 

$46,013

 

$14,495

 

$31,518

 

$6,706

 

$7,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

 

 

-

 

27,577

 

-

 

-

 

27,577

 

 

 

 

 

 

Undeveloped land (4)

 

 

 

 

-

 

5,263

 

-

 

-

 

5,263

 

 

 

 

 

 

Total Redevelopment Costs

 

 

 

 

$55,115

 

$53,966

 

$35,260

 

$6,706

 

$47,260

(5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Non-stabilized portion of projects excluded from same store NOI. Includes large-scale shopping center expansion and repurposing projects.

(2) Projects included in same store NOI. 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 $5 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 $1 million.

 

 

17


 

 

SITE Centers Corp.

Transactions

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

 

SITE

 

Total

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

City, State

Own %

 

GLA

 

Price

Debt

 

Price

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

05/12/21

 

Shoppes at Addison Place

Delray Beach, FL

100%

 

52

 

$40,000

$17,862

 

$40,000

$17,862

05/25/21

 

Emmet Street Station

Charlottesville, VA

100%

 

11

 

8,750

-

 

8,750

-

 

 

 

2Q 2021 Total

 

 

63

 

$48,750

$17,862

 

$48,750

$17,862

 

 

 

 

 

 

 

 

 

 

 

 

 

09/13/21

 

Hammond Springs

Atlanta, GA

100%

 

69

 

$31,000

-

 

$31,000

-

 

 

 

3Q 2021 Total

 

 

69

 

$31,000

$0

 

$31,000

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

11/15/21

 

Belgate Shopping Center - Land Parcel

Belgate, NC

100%

 

0

 

$1,103

-

 

$1,103

-

12/01/21

 

Emmet Street North

Charlottesville, VA

100%

 

2

 

3,850

-

 

3,850

-

12/17/21

 

Paradise Village Gateway (Minority Interest)

Phoenix, AZ

100%

 

295

 

45,820

-

 

15,121

-

12/17/21

 

Village Square at Golf (DDRM Properties)

Boynton, Beach FL

100%

 

135

 

17,800

-

 

14,240

-

12/17/21

 

Shoppes at Paradise Pointe (DDRM Properties)

Fort Walton Beach, FL

100%

 

84

 

9,700

-

 

7,760

-

12/17/21

 

Midway Plaza (DDRM Properties)

Tamarac, FL

100%

 

228

 

42,500

-

 

34,000

-

12/17/21

 

North Pointe Plaza (DDRM Properties)

Tampa, FL

100%

 

108

 

25,300

-

 

20,240

-

12/17/21

 

The Shoppes at New Tampa (DDRM Properties)

Wesley Chapel, FL

100%

 

159

 

31,500

-

 

25,200

-

12/17/21

 

Paradise Shoppes of Ellenwood (DDRM Properties)

Ellenwood, GA

100%

 

68

 

7,200

-

 

5,760

-

12/23/21

 

Nassau Park Pavilion - At Home Parcel

Princeton, NJ

100%

 

143

 

15,800

-

 

15,800

-

 

 

 

4Q 2021 Total

 

 

1,222

 

$200,573

$0

 

$143,074

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total  2021

 

 

1,354

 

$280,323

$17,862

 

$222,824

$17,862

 

 

 

 

 

 

 

 

 

 

 

 

 

01/28/22

 

Artesia Village

Scottsdale, AZ

100%

 

21

 

$14,500

-

 

$14,500

-

 

 

 

1Q 2022 QTD

 

 

21

 

$14,500

$0

 

$14,500

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

 

 

SITE

 

Total

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

City, State

Own %

 

GLA

 

Price

Debt

 

Price

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

02/02/21

 

Richmond Hill Land

Toronto, CAN

10.0%

 

 

 

$83,294

-

 

$22,123

-

03/19/21

 

Merriam Village-Hobby Lobby Parcel

Merriam Village, KS

100.0%

 

55

 

9,250

-

 

9,250

-

03/31/21

 

Non-operating land sales

 

100.0%

 

 

 

2,200

-

 

2,200

-

 

 

 

1Q 2021 Total

 

 

55

 

$94,744

$0

 

$33,573

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

04/27/21

 

Cofer Crossing (DDRM Properties)

Tucker, GA

20.0%

 

136

 

$20,000

$9,273

 

$4,000

$1,855

05/13/21

 

Shoppes at Golden Acres (DDRM Properties)

New Port Richey, FL

20.0%

 

131

 

8,500

9,609

 

1,700

1,922

05/19/21

 

Heather Island (DDRM Properties)

Ocala, FL

20.0%

 

71

 

8,500

5,399

 

1,700

1,080

 

 

Non-operating land sales

 

100.0%

 

 

 

1,865

-

 

1,865

-

 

 

 

2Q 2021 Total

 

 

338

 

$38,865

$24,281

 

$9,265

$4,857

 

 

 

 

 

 

 

 

 

 

 

 

 

09/24/21

 

Harundale Plaza (Other)

Glen Burnie, MD

20.0%

 

218

 

$16,375

-

 

$3,275

-

 

 

Non-operating land sales

 

100.0%

 

 

 

17,860

-

 

17,860

-

 

 

 

3Q 2021 Total

 

 

218

 

$34,235

$0

 

$21,135

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

10/27/21

 

Sun Center (Other)

Columbus, OH

79.5%

 

316

 

$64,331

-

 

$51,111

-

11/17/21

 

Derby Square (DDRM Properties)

Grove City, OH

20.0%

 

125

 

17,750

9,366

 

3,550

1,873

 

 

RVI Prefered Equity distribution

 

 

 

 

 

190,000

-

 

190,000

-

 

 

 

4Q 2021 Total

 

 

316

 

$272,081

$9,366

 

$244,661

$1,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total  2021

 

 

927

 

$439,925

$33,647

 

$308,634

$6,730

 

 

 

18


 

 

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

$0

$0

1.00%

 

 

 

$0

1.00%

Unsecured Term Loan

100,000

100,000

1.10%

 

 

 

100,000

1.10%

Unsecured Public Debt

1,456,886

1,456,886

4.27%

 

 

 

1,456,886

4.27%

Fixed Rate Mortgage Loans

125,382

125,382

4.27%

$676,471

$146,754

4.50%

272,136

4.40%

Variable Rate Mortgage Loans

0

0

0.00%

200,411

43,762

2.94%

43,762

2.94%

Subtotal

$1,682,268

$1,682,268

4.08%

$876,882

$190,516

4.15%

$1,872,784

4.09%

Fair Market Value Adjustment

1,165

1,165

 

0

0

 

1,165

 

Unamortized Loan Costs, Net

(6,056)

(6,056)

 

(3,546)

(815)

 

(6,871)

 

Total

$1,677,377

$1,677,377

4.08%

$873,336

$189,701

4.15%

$1,867,078

4.09%

 

Consolidated Maturity Schedule (1)

Principal

Payments

Secured

Maturities

Unsecured

Maturities

Total

100%

Total

SITE Share

Interest Rate

2022

$1,782

$34,250

$0

$36,032

$36,032

4.05%

2023

1,260

35,178

187,209

223,647

223,647

2.61%

2024

749

27,059

65,614

93,422

93,422

4.18%

2025

46

25,058

457,142

482,246

482,246

3.80%

2026

0

0

400,000

400,000

400,000

4.43%

2027

0

0

450,000

450,000

450,000

4.80%

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

 

 

(3,079)

(3,079)

(3,079)

 

Total

$3,837

$121,545

$1,556,886

$1,682,268

$1,682,268

4.08%

 

 

 

 

 

 

 

Unconsolidated Maturity Schedule (1)

Principal

Payments

Secured

Maturities

Unsecured

Maturities

Total

100%

Total

SITE Share

 

Interest Rate

2022

$2,698

$371,507

$0

$374,205

$75,136

3.79%

2023

2,680

0

0

2,680

844

-

2024

2,785

364,320

0

367,105

73,740

4.97%

2025

2,913

0

0

2,913

914

-

2026

2,939

59,120

0

62,059

16,149

2.84%

2027

2,009

0

0

2,009

692

-

2028

514

65,397

0

65,911

23,041

3.69%

2029

0

0

0

0

0

-

2030

0

0

0

0

0

-

2031 and beyond

0

0

0

0

0

-

Total

$16,538

$860,344

$0

$876,882

$190,516

4.15%

 

 

 

 

 

 

 

% of Total (2)

Consolidated

Interest Rate

Unconsolidated

Interest Rate

Total

Interest Rate

Fixed

94.1%

4.3%

77.0%

4.5%

92.3%

4.3%

Variable

5.9%

1.1%

23.0%

2.9%

7.7%

1.7%

 

 

 

 

 

 

 

(1) Assumes borrower extension options are exercised.

 

 

 

 

 

(2) Based on SITE share.

 

 

 

 

Note: Interest rate is GAAP at SITE Share.

 

 

 

 

 

 

19


 

 

SITE Centers Corp.

Consolidated Debt Detail

 

$ in thousands

 

 

 

 

 

Balance

100%

Balance

SITE Share

Maturity

Date (1)

GAAP Interest

Rate (2)

Bank Debt (3)

 

 

 

 

Unsecured Term Loan ($200m)

$100,000

$100,000

01/23

L + 100

Unsecured Revolver ($950m)

0

0

01/25

L + 90

Unsecured Revolver ($20m)

0

0

01/25

L + 90

 

$100,000

$100,000

 

 

Public Debt

 

 

 

 

Unsecured Notes

87,136

87,136

05/23

3.52%

Unsecured Notes

65,541

65,541

08/24

4.07%

Unsecured Notes

456,099

456,099

02/25

3.79%

Unsecured Notes

398,556

398,556

02/26

4.43%

Unsecured Notes

449,554

449,554

06/27

4.80%

 

$1,456,886

$1,456,886

 

 

Mortgage Debt

 

 

 

 

White Oak Village

34,250

34,250

09/22

4.05%

Midtowne Park, SC

15,736

15,736

01/23

5.04%

Millenia Crossing, FL

20,018

20,018

01/23

4.32%

Concourse Village, FL

12,721

12,721

02/24

4.86%

Larkin's Corner, PA

15,979

15,979

06/24

4.09%

Shoppes at Addison Place (North), FL

9,049

9,049

02/25

4.08%

Shoppes at Addison Place (South), FL

7,156

7,156

02/25

4.11%

Shoppes at Addison Place (Outlot), FL

1,373

1,373

02/25

4.08%

Southtown Center, FL

9,100

9,100

05/25

3.51%

 

$125,382

$125,382

 

 

 

 

 

 

 

Consolidated Debt Subtotal

$1,682,268

$1,682,268

 

 

FMV Adjustment – Assumed Debt

1,165

1,165

 

 

Unamortized Loan Costs, Net

(6,056)

(6,056)

 

 

Total Consolidated Debt

$1,677,377

$1,677,377

 

 

 

 

 

 

 

 

 

 

 

 

Rate Type

 

 

 

 

Fixed

$1,582,268

$1,582,268

3.8 years

4.27%

Variable

100,000

100,000

1.1 years

1.10%

 

$1,682,268

$1,682,268

3.6 years

4.08%

Perpetual Preferred Stock

 

 

 

 

Class A

175,000

175,000

June 2022 (4)

6.38%

 

 

 

 

 

(1) Assumes borrower extension options are exercised.

(2) L = LIBOR

(3) Excludes loan fees and unamortized loan costs.

(4) Earliest redemption date.

 

 

 

20


 

 

SITE Centers Corp.

Unconsolidated Debt Detail

 

$ in thousands

 

 

 

 

 

 

Joint Venture

Balance

100%

Balance

SITE Share

Maturity

Date (1)

GAAP Interest

Rate

Mortgage Debt

 

 

 

 

 

April 2022 Loan Pool (4 assets)

SAU

13,109

2,622

04/22

4.74%

Flat Shoals Crossing, GA

SAU

3,384

677

04/22

4.65%

July 2022 Loan Pool (13 assets)

DDRM

218,730

43,746

07/22

4.21%

July 2022 Loan Pool (10 assets)

DDRM

136,411

27,282

07/22

3.00%

April 2024 Loan Pool (10 assets)

DTP

364,320

72,864

04/24

4.97%

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

Other

64,000

16,480

12/26

2.84%

Lennox Town Center Limited, OH (SITE 50%)

Other

38,200

19,100

04/28

3.49%

May 2028 Loan Pool (6 assets)

SAU

38,728

7,745

05/28

4.20%

Unconsolidated Debt Subtotal

 

$876,882

$190,516

 

 

Unamortized Loan Costs, Net

 

(3,546)

(815)

 

 

Total Unconsolidated Debt

 

$873,336

$189,701

 

 

 

 

 

 

 

 

Rate Type

 

 

 

 

 

Fixed

 

$676,471

$146,754

2.4 years

4.50%

Variable

 

200,411

43,762

2.2 years

2.94%

 

 

$876,882

$190,516

2.4 years

4.15%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21


 

 

SITE Centers Corp.

Debt/Adjusted EBITDA

 

$ in thousands

 

 

 

Twelve months ended

December 31, 2021

Twelve months ended

December 31, 2020

Consolidated

 

 

Consolidated net income to SITE

$124,935

$35,721

Interest expense

76,383

77,604

Income taxes, net

1,551

1,131

Depreciation and amortization

185,768

170,669

Adjustments for non-controlling interests

(664)

(732)

EBITDA

387,973

284,393

Impairments

7,270

5,200

Reserve of preferred equity interests

0

19,393

Gain on sale of joint venture interests

(19,185)

(45,464)

Gain on disposition of real estate, net

(6,065)

(1,069)

EBITDAre

369,993

262,453

Separation charges

0

1,650

Equity in net income of JVs

(47,297)

(1,516)

Other expense, net

6,636

17,712

JV OFFO (at SITE Share)

21,840

19,713

Adjusted EBITDA (1)

351,172

300,012

 

 

 

Net effective debt-beginning of period

 

 

Consolidated debt

1,933,508

1,847,297

Partner share of consolidated debt

(9,260)

(9,431)

Loan costs, net

7,819

9,038

Face value adjustments

(1,379)

(983)

Cash and restricted cash

(73,823)

(18,682)

Net effective debt-beginning of period

$1,856,865

$1,827,239

 

 

 

Consolidated debt-average

1,805,443

1,890,403

Partner share of consolidated debt-average

(4,630)

(9,346)

Loan costs, net-average

6,938

8,429

Face value adjustments-average

(1,272)

(1,181)

Cash and restricted cash-average

(57,184)

(46,253)

Average net effective debt

$1,749,295

$1,842,052

 

 

 

Debt/Adjusted EBITDA – Consolidated (2)

5.0x

6.1x

 

 

 

Pro rata including JVs

 

 

EBITDAre

344,399

280,608

Adjusted EBITDA

361,917

312,708

 

 

 

Consolidated net debt-average

1,749,295

1,842,052

JV debt (at SITE Share)-average

212,218

260,825

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

(9,368)

(12,962)

Average net effective debt

$1,952,145

$2,089,915

 

 

 

Debt/Adjusted EBITDA – Pro Rata (2)

5.4x

6.7x

 

 

 

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

(2) Excludes perpetual preferred stock.

 

 

22


 

 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture

 

SITE

Own %

 

Number of Properties

 

Owned

GLA

 

Leased Rate

 

ABR

 

4Q21 NOI

at 100% (1)

 

Gross

RE Assets

 

Debt Balance

at 100% (2)

Madison International

   DDRM

 

20%

 

24

 

4,118

 

90.0%

 

$14.38

 

$11,398

 

$760,912

 

$355,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chinese Institutional Investors

   DTP

 

20%

 

10

 

3,397

 

93.8%

 

14.54

 

11,911

 

581,045

 

364,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State of Utah

   SAU

 

20%

 

11

 

906

 

91.0%

 

13.40

 

2,200

 

129,011

 

55,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Various Investors

   Other (3)

 

50%

 

2

 

730

 

91.3%

 

30.56

 

3,533

 

128,810

 

102,200

Total

 

 

 

47

 

9,151

 

91.6%

 

$15.15

 

$29,042

 

$1,599,778

 

$876,882

Property management fees

 

 

 

 

 

 

 

 

 

 

 

1,533

(1)

 

 

 

Assets sold in 4Q2021

 

 

 

 

 

 

 

 

 

 

 

2,187

(1)

 

 

 

Net operating income

 

 

 

 

 

 

 

 

 

 

 

$32,762

(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 $3.5 million or $0.8 million at SITE's Share.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Other Joint Venture properties are Lennox Town Center and Deer Park Town Center.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

23


 

 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

Combined SITE JV Pro Rata Adjustments (1)

 

 

 

 

 

Income Statement Pro Rata Adjustments 4Q21

 

Balance Sheet Pro Rata Adjustments 4Q21

Revenues:

 

 

Assets:

 

Rental Income (2)

$10,366

 

Land

$78,694

Other income (3)

263

 

Buildings

227,897

 

10,629

 

Improvements

25,909

Expenses:

 

 

 

332,500

Operating and maintenance

1,645

 

Depreciation

(94,671)

Real estate taxes

1,142

 

 

237,829

 

2,787

 

Construction in progress and land

1,163

Net Operating Income

7,842

 

Real estate, net

238,992

 

 

 

Investment in JVs

(1,828)

Other Income (expense):

 

 

Cash and restricted cash

9,779

Fee income

(606)

 

Receivables, net

3,633

Impairment charges

0

 

Other assets, net

9,973

Interest expense

(2,444)

 

Total Assets

$260,549

Depreciation and amortization

(3,627)

 

 

 

Other income (expense), net

(159)

 

Liabilities and Equity:

 

Income before earnings from JVs

1,006

 

Mortgage debt

$189,701

Equity in net income of JVs

(36,238)

 

Notes payable to SITE

699

Basis differences of JVs

(3,278)

 

Other liabilities

10,863

Gain on disposition of real estate

38,510

 

Total Liabilities

201,263

Net income

$0

 

JVs share of equity

61,114

 

 

 

Distributions in excess of net income

(1,828)

FFO Reconciliation 4Q21

 

Total Equity

59,286

Income before earnings from JVs

$1,006

 

Total Liabilities and Equity

$260,549

Depreciation and amortization

3,627

 

 

 

Basis differences of JVs

5

 

 

 

FFO at SITE's Ownership Interests

$4,638

 

 

 

OFFO at SITE's Ownership Interests

$4,743

 

 

 

 

 

 

 

 

(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

$7,389

 

 

 

     Ground lease minimum rents

405

 

 

 

     Straight-line rent, net

23

 

 

 

     Amortization of (above) below market rent, net

84

 

 

 

     Percentage and overage rent

190

 

 

 

     Recoveries

2,236

 

 

 

     Uncollectible revenue

39

 

 

 

(3) Other Income:

 

 

 

 

    Ancillary and other rental income

254

 

 

 

     Lease termination fees

9

 

 

 

 

 

 

 

 

 

24


 

 

SITE Centers Corp.

Unconsolidated Joint Ventures at 100%

$ in thousands

 

 

 

 

 

 

 

 

Combined Income Statement

 

 

4Q21

 

4Q20

 

12M21

 

12M20

Revenues:

 

 

 

 

 

 

 

 

Rental income (1)

 

$43,771

 

$53,242

 

$189,651

 

$249,259

Other income (2)

 

1,165

 

798

 

5,908

 

3,687

 

 

44,936

 

54,040

 

195,559

 

252,946

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

 

7,118

 

8,193

 

28,994

 

37,612

Real estate taxes

 

5,056

 

7,186

 

24,397

 

39,428

 

 

12,174

 

15,379

 

53,391

 

77,040

 

 

 

 

 

 

 

 

 

Net operating income

 

32,762

 

38,661

 

142,168

 

175,906

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense

 

(10,481)

 

(12,455)

 

(43,379)

 

(60,010)

Depreciation and amortization

 

(16,309)

 

(22,199)

 

(66,618)

 

(99,779)

Impairment charges

 

0

 

0

 

0

 

(33,240)

Preferred share expense

 

0

 

(1,998)

 

0

 

(15,708)

Other expense, net

 

(3,268)

 

(2,952)

 

(12,074)

 

(13,796)

 

 

2,704

 

(943)

 

20,097

 

(46,627)

Gain on disposition of real estate, net

 

53,803

 

28

 

89,935

 

9,257

Net income (loss) attributable to unconsolidated JVs

 

56,507

 

(915)

 

110,032

 

(37,370)

Depreciation and amortization

 

16,309

 

22,199

 

66,618

 

99,779

Impairment of real estate

 

0

 

0

 

0

 

33,240

Gain on disposition of real estate, net

 

(53,803)

 

(28)

 

(89,935)

 

(9,257)

FFO

 

$19,013

 

$21,256

 

$86,715

 

$86,392

FFO at SITE's ownership interests

 

$4,638

 

$5,142

 

$21,703

 

$19,671

Operating FFO at SITE's ownership interests

 

$4,743

 

$5,142

 

$21,840

 

$19,713

(1) Rental Income:

 

 

 

 

 

 

 

 

     Minimum rents

 

$31,169

 

$38,062

 

$129,804

 

$187,293

     Ground lease minimum rents

 

1,462

 

1,857

 

6,096

 

10,475

     Straight-line rent, net

 

146

 

736

 

704

 

(344)

     Amortization of (above) below market rent, net

 

422

 

2,287

 

1,975

 

7,082

     Percentage and overage rent

 

844

 

653

 

1,693

 

1,314

     Recoveries

 

9,684

 

12,053

 

42,991

 

62,763

     Uncollectible revenue

 

44

 

(2,406)

 

6,388

 

(19,324)

(2) Other Income:

 

 

 

 

 

 

 

 

     Ancillary and other rental income

 

1,119

 

715

 

3,687

 

3,553

      Lease Termination fees

 

46

 

83

 

2,221

 

134

 

 

 

 

 

 

 

 

 

Combined Balance Sheet

 

 

 

 

At Period End

 

 

 

 

 

 

4Q21

 

4Q20

Assets:

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

$378,442

 

$441,412

Buildings

 

 

 

 

 

1,092,245

 

1,258,879

Improvements

 

 

 

 

 

123,313

 

137,663

 

 

 

 

 

 

1,594,000

 

1,837,954

Depreciation

 

 

 

 

 

(441,215)

 

(492,288)

 

 

 

 

 

 

1,152,785

 

1,345,666

Construction in progress and land

 

 

 

 

 

5,778

 

58,201

Real estate, net

 

 

 

 

 

1,158,563

 

1,403,867

Cash and restricted cash

 

 

 

 

 

37,535

 

35,212

Receivables, net

 

 

 

 

 

16,854

 

25,719

Other assets, net

 

 

 

 

 

49,029

 

61,381

Total Assets

 

 

 

 

 

1,261,981

 

1,526,179

 

 

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

 

 

 

Mortgage debt

 

 

 

 

 

873,336

 

1,029,579

Notes and accrued interest payable to SITE

 

 

 

 

 

3,331

 

4,375

Other liabilities

 

 

 

 

 

51,473

 

57,349

Total Liabilities

 

 

 

 

 

928,140

 

1,091,303

Accumulated equity

 

 

 

 

 

333,841

 

434,876

Total Equity

 

 

 

 

 

333,841

 

434,876

Total Liabilities and Equity

 

 

 

 

 

$1,261,981

 

$1,526,179

 

 

25


 

 

SITE Centers Corp.

Property List - Excludes SAU

 

Note:  GLA in thousands.  (U) indicates unowned.  Anchors include tenants greater than 20K SF.

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

1

Ahwatukee Foothills Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

20%

DTP

691

706

$17.56

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%

 

352

423

$15.92

DSW, Golf Galaxy, Hobby Lobby, HomeGoods, Nordstrom Rack, Savers (U), Staples, T.J. Maxx

3

Deer Valley Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

197

460

$20.98

AMC Theatres (U), Michaels, PetSmart, Ross Dress for Less, Target (U)

4

Paradise Village Gateway

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

295

295

$28.38

PetSmart, Ross Dress for Less

5

Buena Park Place

Los Angeles-Long Beach-Anaheim, CA

Buena Park

CA

100%

 

213

244

$17.45

Aldi, Kohl's, Michaels

6

Falcon Ridge Town Center

Los Angeles-Long Beach-Anaheim, CA

Fontana

CA

100%

 

277

424

$23.56

24 Hour Fitness, Michaels, Ross Dress for Less, Stater Bros Markets, Target (U)

7

The Pike Outlets

Los Angeles-Long Beach-Anaheim, CA

Long Beach

CA

100%

 

392

392

$22.61

Cinemark, H & M, Nike, Restoration Hardware

8

Ridge at Creekside

Sacramento-Roseville-Arden-Arcade, CA

Roseville

CA

100%

 

275

289

$21.94

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

9

Whole Foods at Bay Place

San Francisco-Oakland-Hayward, CA

Oakland

CA

100%

 

57

57

$46.39

Whole Foods

10

Hilltop Plaza

San Francisco-Oakland-Hayward, CA

Richmond

CA

20%

DDRM

246

246

$17.34

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

11

1000 Van Ness

San Francisco-Oakland-Hayward, CA

San Francisco

CA

100%

 

122

122

$29.51

CGV Cinemas, The Studio Mix

12

Centennial Promenade

Denver-Aurora-Lakewood, CO

Centennial

CO

100%

 

443

827

$20.43

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

13

Chapel Hills

Denver-Aurora-Lakewood, CO

Colorado Springs

CO

100%

 

450

544

$13.30

Barnes & Noble, Best Buy, Burlington, DSW, Michaels (U), Nordstrom Rack, North Academy Fitness, Old Navy, Pep Boys, PetSmart, Ross Dress for Less, Whole Foods

14

University Hills

Denver-Aurora-Lakewood, CO

Denver

CO

100%

 

241

258

$19.87

King Soopers, Marshalls, Michaels

15

FlatAcres MarketCenter/Parker Pavilions

Denver-Aurora-Lakewood, CO

Parker

CO

100%

 

233

642

$19.06

24 Hour Fitness, Bed Bath & Beyond, Home Depot (U), Kohl's (U), Michaels, Office Depot, Walmart (U)

16

Guilford Commons

Hartford-West Hartford-East Hartford, CT

Guilford

CT

100%

 

127

127

$18.04

Bed Bath & Beyond, The Fresh Market

17

Connecticut Commons

Hartford-West Hartford-East Hartford, CT

Plainville

CT

20%

DTP

561

561

$13.47

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

18

Windsor Court

Hartford-West Hartford-East Hartford, CT

Windsor

CT

100%

 

79

276

$19.62

HomeGoods (U), Stop & Shop, Target (U)

19

Shoppes at Paradise Pointe

Crestview-Fort Walton Beach-Destin, FL

Fort Walton Beach

FL

100%

 

84

84

$12.48

Publix

20

Melbourne Shopping Center

Palm Bay-Melbourne-Titusville, FL

Melbourne

FL

100%

 

210

210

$8.68

Big Lots, Indian River Antique Mall, Publix

21

Village Square at Golf

Miami-Fort Lauderdale-West Palm Beach, FL

Boynton Beach

FL

100%

 

135

135

$16.05

22

Sheridan Square

Miami-Fort Lauderdale-West Palm Beach, FL

Dania

FL

20%

DDRM

67

67

$11.61

Walmart Neighborhood Market

23

Shoppes at Addison Place

Miami-Fort Lauderdale-West Palm Beach, FL

Delray Beach

FL

100%

 

56

56

$44.64

24

Concourse Village

Miami-Fort Lauderdale-West Palm Beach, FL

Jupiter

FL

100%

 

134

134

$17.56

Ross Dress for Less, T.J. Maxx

25

The Shops at Midtown Miami

Miami-Fort Lauderdale-West Palm Beach, FL

Miami

FL

100%

 

467

467

$20.76

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

26

River Run

Miami-Fort Lauderdale-West Palm Beach, FL

Miramar

FL

20%

DDRM

94

107

$14.21

Publix

27

Northlake Commons

Miami-Fort Lauderdale-West Palm Beach, FL

Palm Beach Gardens

FL

20%

DDRM

124

245

$15.85

Home Depot (U), Jo-Ann, Ross Dress for Less

28

Flamingo Falls

Miami-Fort Lauderdale-West Palm Beach, FL

Pembroke Pines

FL

20%

DDRM

108

148

$23.84

LA Fitness (U), The Fresh Market

29

The Fountains

Miami-Fort Lauderdale-West Palm Beach, FL

Plantation

FL

100%

 

430

489

$16.21

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

30

Midway Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

Tamarac

FL

100%

 

228

228

$14.50

Publix, Ross Dress for Less

31

Carillon Place

Naples-Immokalee-Marco Island, FL

Naples

FL

100%

 

265

281

$15.90

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

32

Countryside Shoppes

Naples-Immokalee-Marco Island, FL

Naples

FL

20%

DDRM

73

73

$12.31

Aldi, Athletica Health & Fitness

33

Casselberry Commons

Orlando-Kissimmee-Sanford, FL

Casselberry

FL

20%

DDRM

246

249

$16.29

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

34

Chickasaw Trail Shopping Center

Orlando-Kissimmee-Sanford, FL

Orlando

FL

20%

DDRM

75

81

$11.65

Presidente Supermarket

35

Lee Vista Promenade

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

311

311

$17.88

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

 

26


 

 

SITE Centers Corp.

Property List - Excludes SAU

 

Note:  GLA in thousands.  (U) indicates unowned.  Anchors include tenants greater than 20K SF.

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

36

Millenia Crossing

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

100

100

$26.61

Nordstrom Rack

37

Skyview Plaza

Orlando-Kissimmee-Sanford, FL

Orlando

FL

20%

DDRM

264

264

$13.63

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

38

Oviedo Park Crossing

Orlando-Kissimmee-Sanford, FL

Oviedo

FL

20%

DDRM

186

321

$11.04

Bed Bath & Beyond, Lowe's (U), Michaels, OfficeMax, Ross Dress for Less, T.J. Maxx

39

Winter Garden Village

Orlando-Kissimmee-Sanford, FL

Winter Garden

FL

100%

 

759

1,129

$19.98

Bealls, Bed Bath & Beyond, Best Buy, Burlington, Forever 21, Havertys, Jo-Ann, LA Fitness, Lowe's (U), Marshalls, PetSmart, Ross Dress for Less, Staples, Target (U)

40

Creekwood Crossing

North Port-Sarasota-Bradenton, FL

Bradenton

FL

20%

DDRM

235

397

$12.01

Bealls, Bealls Outlet, Big Lots, Circustrix, Lowe's (U)

41

Lake Brandon Plaza

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

178

198

$13.73

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

42

Lake Brandon Village

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

114

258

$15.64

buybuy BABY, Lowe's (U), PetSmart, Sprouts Farmers Market

43

The Collection at Brandon Boulevard

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

222

222

$13.46

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

44

The Shoppes of Boot Ranch

Tampa-St. Petersburg-Clearwater, FL

Palm Harbor

FL

100%

 

52

229

$27.04

Publix (U), Target (U)

45

North Pointe Plaza

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

100%

 

108

226

$14.99

Publix, Walmart (U)

46

Southtown Center

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

100%

 

44

44

$35.98

47

The Shoppes at New Tampa

Tampa-St. Petersburg-Clearwater, FL

Wesley Chapel

FL

100%

 

159

188

$15.46

Office Depot (U), Publix, Ross Dress for Less

48

Hammond Springs

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

69

69

$28.70

49

Perimeter Pointe

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

360

360

$19.05

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

50

Riverstone Plaza

Atlanta-Sandy Springs-Roswell, GA

Canton

GA

20%

DDRM

308

335

$13.04

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

51

Cumming Marketplace

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

310

708

$13.89

Home Depot (U), Lowe's, Marshalls, Michaels, OfficeMax, Walmart (U)

52

Cumming Town Center

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

311

311

$15.79

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

53

Sharon Greens

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

98

101

$12.31

Kroger

54

Hairston Crossing

Atlanta-Sandy Springs-Roswell, GA

Decatur

GA

20%

DDRM

58

58

$9.57

Goodwill

55

Market Square

Atlanta-Sandy Springs-Roswell, GA

Douglasville

GA

100%

 

125

125

$12.49

Aaron's

56

Paradise Shoppes of Ellenwood

Atlanta-Sandy Springs-Roswell, GA

Ellenwood

GA

100%

 

68

68

$12.64

57

Towne Center Prado

Atlanta-Sandy Springs-Roswell, GA

Marietta

GA

20%

DTP

287

287

$13.51

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

58

Sandy Plains Village

Atlanta-Sandy Springs-Roswell, GA

Roswell

GA

100%

 

174

174

$13.76

Movie Tavern, Painted Tree Marketplace

59

Presidential Commons

Atlanta-Sandy Springs-Roswell, GA

Snellville

GA

100%

 

376

376

$12.29

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

60

Johns Creek Town Center

Atlanta-Sandy Springs-Roswell, GA

Suwanee

GA

100%

 

303

303

$15.66

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

61

3030 North Broadway

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

132

132

$32.98

Mariano's, XSport Fitness

62

The Maxwell

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

240

240

$27.18

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

63

Deer Park Town Center

Chicago-Naperville-Elgin, IL-IN-WI

Deer Park

IL

50%

OTHER

357

407

$32.53

Barnes & Noble (U), Century Theatre, Crate & Barrel, Gap

64

Woodfield Village Green

Chicago-Naperville-Elgin, IL-IN-WI

Schaumburg

IL

100%

 

490

656

$22.35

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

65

Brookside Marketplace

Chicago-Naperville-Elgin, IL-IN-WI

Tinley Park

IL

20%

DTP

317

602

$15.34

Best Buy, Dick's Sporting Goods, HomeGoods, Kohl's (U), Michaels, PetSmart, Ross Dress for Less, T.J. Maxx, Target (U)

66

Highland Grove Shopping Center

Chicago-Naperville-Elgin, IL-IN-WI

Highland

IN

20%

DDRM

312

541

$15.20

Best Buy (U), Burlington, Dick's Sporting Goods (U), Kohl's, Michaels, Target (U)

67

Merriam Town Center / Merriam Village

Kansas City, MO-KS

Merriam

KS

100%

 

363

924

$14.42

Bob's Discount Furniture, Cinemark, Dick's Sporting Goods, Home Depot (U), IKEA (U), Marshalls, OfficeMax, PetSmart

68

Gateway Center

Boston-Cambridge-Newton, MA-NH

Everett

MA

100%

 

640

640

$17.16

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

69

Shoppers World

Boston-Cambridge-Newton, MA-NH

Framingham

MA

100%

 

782

782

$25.34

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

70

Riverdale Shops

Springfield, MA

West Springfield

MA

20%

DDRM

274

274

$15.38

Kohl's, Stop & Shop

71

Independence Commons

Kansas City, MO-KS

Independence

MO

20%

DTP

386

403

$15.18

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

72

The Promenade at Brentwood

St. Louis, MO-IL

Brentwood

MO

100%

 

338

338

$15.50

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

 

27


 

 

SITE Centers Corp.

Property List -Excludes SAU

 

Note:  GLA in thousands.  (U) indicates unowned.  Anchors include tenants greater than 20K SF.

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

73

East Hanover Plaza

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

East Hanover

NJ

100%

 

98

359

$20.49

Costco (U), HomeGoods, HomeSense, Target (U)

74

Edgewater Towne Center

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

Edgewater

NJ

100%

 

76

76

$28.78

Whole Foods

75

Freehold Marketplace

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

Freehold

NJ

100%

 

21

359

$34.14

Sam's Club (U), Walmart (U)

76

Route 22 Retail Center

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

Union

NJ

20%

DTP

112

237

$15.90

Big Lots, Dick's Sporting Goods, Target (U)

77

Consumer Centre

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

West Long Branch

NJ

100%

 

293

293

$13.91

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

78

West Falls Plaza

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

Woodland Park

NJ

20%

DDRM

91

91

$21.72

andThat!, Cost Plus World Market

79

Echelon Village Plaza

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

Voorhees

NJ

100%

 

89

89

$12.81

The Edge Fitness Clubs

80

Hamilton Marketplace

Trenton, NJ

Hamilton

NJ

100%

 

548

976

$19.73

Barnes & Noble, Bed Bath & Beyond, BJ's Wholesale Club (U), Kohl's, Lowe's (U), Michaels, Ross Dress for Less, ShopRite, Staples, Walmart (U)

81

Nassau Park Pavilion

Trenton, NJ

Princeton

NJ

100%

 

750

1,122

$15.86

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

82

The Hub

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

Hempstead

NY

100%

 

249

249

$12.94

Home Depot, Super Stop & Shop

83

Belgate Shopping Center

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

289

911

$16.32

Burlington, Cost Plus World Market, Furniture Row (U), Hobby Lobby, IKEA (U), Marshalls, Old Navy, PetSmart, T.J. Maxx, Walmart (U)

84

Carolina Pavilion

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

701

846

$13.91

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, Target (U), Value City Furniture

85

Cotswold Village

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

262

262

$24.62

Harris Teeter, Marshalls, PetSmart

86

The Shops at The Fresh Market

Charlotte-Concord-Gastonia, NC-SC

Cornelius

NC

100%

 

131

131

$16.60

The Fresh Market

87

Fayetteville Pavilion

Fayetteville, NC

Fayetteville

NC

20%

DDRM

274

274

$13.11

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

88

Shoppes at Oliver's Crossing

Greensboro-High Point, NC

Winston Salem

NC

20%

DDRM

77

77

$14.41

Lowes Foods

89

Meadowmont Village

Raleigh, NC

Chapel Hill

NC

20%

DDRM

211

225

$22.65

Harris Teeter

90

Clayton Corners

Raleigh, NC

Clayton

NC

20%

DDRM

126

126

$13.17

Lowes Foods

91

Sexton Commons

Raleigh, NC

Fuquay Varina

NC

20%

DDRM

49

49

$26.51

92

Poyner Place

Raleigh, NC

Raleigh

NC

20%

DTP

252

426

$16.09

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

93

University Centre

Wilmington, NC

Wilmington

NC

20%

DTP

418

525

$11.07

Bed Bath & Beyond, Lowe's, Old Navy, Ollie's Bargain Outlet, Ross Dress for Less, Sam's Club (U)

94

Kenwood Square

Cincinnati, OH-KY-IN

Cincinnati

OH

100%

 

427

461

$18.51

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

95

Waterstone Center

Cincinnati, OH-KY-IN

Mason

OH

100%

 

161

433

$17.35

Best Buy, Costco (U), Michaels, Target (U)

96

Stow Community Center

Cleveland-Elyria, OH

Stow

OH

100%

 

406

508

$11.84

Giant Eagle, Hobby Lobby, Kohl's, Target (U)

97

West Bay Plaza

Cleveland-Elyria, OH

Westlake

OH

100%

 

147

147

$24.06

Fresh Thyme Farmers Market, HomeSense

98

Easton Market

Columbus, OH

Columbus

OH

100%

 

502

552

$14.96

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

99

Hilliard Rome Commons

Columbus, OH

Columbus

OH

20%

DDRM

106

106

$14.46

Burlington, HomeGoods

100

Lennox Town Center

Columbus, OH

Columbus

OH

50%

OTHER

374

374

$12.72

Barnes & Noble, Marshalls, Phoenix Theatres, Staples, Target

101

Polaris Towne Center

Columbus, OH

Columbus

OH

100%

 

459

730

$16.63

Best Buy, Big Lots, Jo-Ann, Kroger, Lowe's (U), OfficeMax, Target (U), T.J. Maxx

102

Perimeter Center

Columbus, OH

Dublin

OH

100%

 

136

136

$17.67

Giant Eagle

103

Springfield Commons

Toledo, OH

Toledo

OH

20%

DDRM

272

272

$11.63

Burlington, Kohl's, Planet Fitness

104

Tanasbourne Town Center

Portland-Vancouver-Hillsboro, OR-WA

Hillsboro

OR

100%

 

285

546

$20.77

Bed Bath & Beyond, Best Buy (U), Marshalls, Michaels, Nordstrom Rack (U), Ross Dress for Less, Sierra Trading Post, Target (U)

105

The Blocks

Portland-Vancouver-Hillsboro, OR-WA

Portland

OR

100%

 

97

97

$35.20

106

Southmont Plaza

Allentown-Bethlehem-Easton, PA-NJ

Easton

PA

100%

 

251

386

$16.46

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

107

Larkin's Corner

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

Boothwyn

PA

100%

 

225

225

$9.56

ACME, Walmart

 

28


 

 

SITE Centers Corp.

Property List – Excludes SAU

 

Note:  GLA in thousands.  (U) indicates unowned.  Anchors include tenants greater than 20K SF.

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

108

Ashbridge Square

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

Downingtown

PA

100%

 

386

386

$9.37

Christmas Tree Shops, Home Depot, Jo-Ann

109

Ashley Crossing

Charleston-North Charleston, SC

Charleston

SC

20%

DTP

208

217

$10.67

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

110

Wando Crossing

Charleston-North Charleston, SC

Mount Pleasant

SC

100%

 

214

335

$14.99

Marshalls, Michaels, T.J. Maxx, Total Wine & More, Walmart (U)

111

Midtowne Park

Greenville-Anderson-Mauldin, SC

Anderson

SC

100%

 

167

174

$9.89

Dick's Sporting Goods, HomeGoods, Kohl's

112

Cool Springs Pointe

Nashville-Davidson-Murfreesboro-Franklin, TN

Brentwood

TN

100%

 

198

198

$16.26

Best Buy, Restoration Hardware, Ross Dress for Less

113

Vintage Plaza

Austin, TX

Round Rock

TX

100%

 

41

41

$27.01

114

The Marketplace at Highland Village

Dallas-Fort Worth-Arlington, TX

Highland Village

TX

100%

 

207

451

$18.32

DSW, LA Fitness, T.J. Maxx/HomeGoods, Walmart (U)

115

Bandera Pointe

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

490

841

$11.94

Barnes & Noble, Gold's Gym, Jo-Ann, Kohl's (U), Lowe's, Old Navy, PetSmart, Ross Dress for Less, Spec's Wine, Spirits & Finer Foods, Target (U), T.J. Maxx, Urban Air Trampoline & Adventure Park

116

Terrell Plaza

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

108

243

$20.12

Ross Dress for Less, Target (U)

117

Village at Stone Oak

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

450

625

$18.23

Alamo Drafthouse Cinema, Hobby Lobby, HomeGoods, Target (U)

118

Emmet Street North

Charlottesville, VA

Charlottesville

VA

100%

 

2

2

$86.32

119

Emmet Street Station

Charlottesville, VA

Charlottesville

VA

100%

 

11

11

$51.82

120

Commonwealth Center

Richmond, VA

Midlothian

VA

20%

DTP

166

166

$18.27

Michaels, The Fresh Market

121

Downtown Short Pump

Richmond, VA

Richmond

VA

100%

 

126

252

$22.90

Barnes & Noble, Regal Cinemas

122

White Oak Village

Richmond, VA

Richmond

VA

100%

 

432

956

$15.68

JCPenney, K&G Fashion Superstore, Lowe's (U), Michaels, PetSmart, Publix, Target (U)

123

Fairfax Towne Center

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

Fairfax

VA

100%

 

253

253

$20.23

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

124

Springfield Center

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

Springfield

VA

100%

 

177

177

$23.76

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

125

Apple Blossom Corners

Winchester, VA-WV

Winchester

VA

20%

DDRM

243

243

$12.04

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

 

 

 

Total

 

 

 

31,101

41,295

 

 

DDRM - DDRM Properties

 

 

 

 

 

 

 

DTP - Dividend Trust Portfolio

 

 

 

 

29


 

 

SITE Centers Corp.

Property List – SAU

 

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

#

Center

MSA

Location

ST

SITE Own %

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

1

Brookhaven Plaza

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

20%

70

70

$23.48

2

Cascade Corners

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

20%

67

67

$7.90

Kroger

3

Cascade Crossing

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

20%

63

63

$10.93

Publix

4

Hickory Flat Village

Atlanta-Sandy Springs-Roswell, GA

Canton

GA

20%

74

88

$14.53

Publix

5

Flat Shoals Crossing

Atlanta-Sandy Springs-Roswell, GA

Decatur

GA

20%

70

70

$10.74

Publix

6

Deshon Plaza

Atlanta-Sandy Springs-Roswell, GA

Stone Mountain

GA

20%

64

64

$11.28

Publix

7

Lewandowski Commons

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

Lyndhurst

NJ

20%

78

78

$24.21

Stop & Shop

8

The Point

Greenville-Anderson-Mauldin, SC

Greenville

SC

20%

104

104

$17.98

REI, Whole Foods

9

The Plaza at Carolina Forest

Myrtle Beach-Conway-North Myrtle Beach, SC-NC

Myrtle Beach

SC

20%

138

141

$14.31

Kroger

10

American Way

Memphis, TN-MS-AR

Memphis

TN

20%

110

110

$6.30

11

Kroger Plaza

Virginia Beach-Norfolk-Newport News, VA-NC

Virginia Beach

VA

20%

68

86

$3.63

Kroger

 

 

 

Total

 

 

906

941

 

 

SAU - DDR-SAU Retail Fund

 

 

 

 

 

 

 

 

 

 

 

 

30


 

 

 

 

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.

 

31


 

 

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:

 

 

Buildings31.5 to 40 years

Building Improvements3 to 20 years

Furniture/Fixtures/ Shorter of economic life or lease terms

Tenant Improvements

 

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.  

 

 

 

32


 

 

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, including reserve adjustments of preferred equity interests, (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.

 

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.

 

33


 

 

SITE Centers Corp.

Non-GAAP Measures

 

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 both including and excluding 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 2021 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.

 

 

34


 

 

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 reserve adjustments of preferred equity interests and 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.

 

 

35


 

 

SITE Centers Corp.

Portfolio Summary at 100%

 

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2021

 

9/30/2021

 

6/30/2021

 

3/31/2021

 

12/31/2020

Shopping Center Summary

 

 

 

 

 

 

 

 

 

 

Operating Centers 100%

 

136

 

137

 

137

 

138

 

138

Wholly Owned - SITE

 

89

 

81

 

80

 

78

 

78

JV Portfolio

 

47

 

56

 

57

 

60

 

60

 

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease GLA 100%

 

32,007

 

32,347

 

32,492

 

32,806

 

32,863

Wholly Owned - SITE

 

22,856

 

21,677

 

21,605

 

21,580

 

21,639

JV Portfolio 100%

 

9,151

 

10,670

 

10,887

 

11,226

 

11,224

Unowned GLA 100%

 

10,229

 

10,475

 

10,475

 

10,617

 

10,562

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

SITE (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$17.52

 

$17.51

 

$17.46

 

$17.43

 

$17.55

Base Rent PSF < 10K

 

$27.76

 

$27.68

 

$27.61

 

$27.37

 

$27.53

Base Rent PSF > 10K

 

$14.42

 

$14.44

 

$14.43

 

$14.43

 

$14.51

Commenced Rate

 

89.9%

 

89.7%

 

89.1%

 

88.1%

 

88.2%

Leased Rate

 

92.5%

 

91.7%

 

91.2%

 

90.8%

 

91.0%

Leased Rate < 10K SF

 

84.9%

 

83.9%

 

83.1%

 

82.5%

 

82.7%

Leased Rate > 10K SF

 

95.1%

 

94.4%

 

93.9%

 

93.7%

 

93.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned SITE

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$18.52

 

$18.67

 

$18.61

 

$18.62

 

$18.75

Leased Rate

 

92.8%

 

92.9%

 

92.3%

 

91.9%

 

91.9%

Leased Rate < 10K SF

 

85.1%

 

83.9%

 

82.7%

 

82.7%

 

82.7%

Leased Rate > 10K SF

 

95.4%

 

95.7%

 

95.4%

 

94.7%

 

94.7%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$15.15

 

$15.25

 

$15.27

 

$15.24

 

$15.36

Leased Rate

 

91.6%

 

89.5%

 

88.8%

 

88.8%

 

89.3%

Leased Rate < 10K SF

 

84.3%

 

83.8%

 

83.8%

 

82.1%

 

82.6%

Leased Rate > 10K SF

 

94.3%

 

91.7%

 

90.8%

 

91.5%

 

91.9%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture at Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$16.22

 

$16.59

 

$16.62

 

$16.57

 

$16.62

Leased Rate

 

91.6%

 

87.6%

 

87.2%

 

87.4%

 

89.0%

Leased Rate < 10K SF

 

83.8%

 

83.5%

 

84.0%

 

83.2%

 

83.6%

Leased Rate > 10K SF

 

94.6%

 

89.2%

 

88.5%

 

89.1%

 

91.1%

 

36


 

 

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

 

 

 

 

 

 

 

 

 

 

 

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

2Q21

18

76,487

$22.13

$20.82

6.3%

8.6

 

35

144,400

$23.05

9.0

1Q21

16

43,416

$33.70

$28.50

18.2%

7.7

 

38

187,639

$22.79

8.6

 

69

298,213

$23.79

$20.84

14.2%

8.4

 

154

803,438

$21.81

8.9

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

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

2Q21

42

569,976

$14.10

$13.35

5.6%

5.4

 

42

569,976

$14.10

5.4

1Q21

53

424,733

$16.36

$17.35

(5.7%)

5.4

 

53

424,733

$16.36

5.4

 

203

2,184,388

$16.93

$16.69

1.4%

5.4

 

203

2,184,388

$16.93

5.4

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

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

2Q21

60

646,463

$15.05

$14.23

5.8%

6.0

 

77

714,376

$15.91

6.5

1Q21

69

468,149

$17.97

$18.39

(2.3%)

5.8

 

91

612,372

$18.33

6.6

 

272

2,482,601

$17.75

$17.19

3.3%

5.9

 

357

2,987,826

$18.24

6.5

 

 

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

New Leases (1)

 

 

 

 

 

 

 

 

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

2Q21

121,932

$25.45

$2.06

$5.44

$1.25

$8.75

$16.70

8.9

1Q21

124,771

$23.28

$2.48

$4.85

$0.97

$8.30

$14.98

8.1

 

713,379

$22.68

$3.12

$4.53

$1.02

$8.67

$14.01

8.8

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

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

2Q21

569,976

$14.24

$0.05

$0.01

$0.00

$0.06

$14.18

5.4

1Q21

424,733

$16.51

$0.48

$0.00

$0.00

$0.48

$16.03

5.4

 

2,184,388

$17.13

$0.22

$0.00

$0.01

$0.23

$16.90

5.4

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

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

2Q21

691,908

$16.22

$0.54

$1.35

$0.31

$2.20

$14.02

6.3

1Q21

549,504

$18.04

$1.06

$1.44

$0.29

$2.79

$15.25

6.1

 

2,897,767

$18.50

$1.20

$1.54

$0.35

$3.09

$15.41

6.4

 

 

 

 

 

 

 

 

 

(1) New Leases exclude redevelopment activity.

 

 

37


 

 

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

 

 

 

 

 

 

 

 

 

 

 

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

2Q21

13

69,227

$15.65

$15.78

(0.8%)

7.4

 

25

112,030

$16.09

7.4

1Q21

12

134,014

$11.58

$11.44

1.2%

7.6

 

21

156,828

$12.50

7.4

 

41

284,651

$15.04

$14.42

4.3%

8.1

 

86

471,907

$16.03

8.0

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

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

2Q21

46

573,350

$13.42

$12.99

3.3%

5.1

 

46

573,350

$13.42

5.1

1Q21

33

277,564

$17.42

$16.82

3.6%

5.0

 

33

277,564

$17.42

5.0

 

160

1,497,726

$15.14

$14.30

5.9%

5.0

 

160

1,497,726

$15.14

5.0

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

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

2Q21

59

642,577

$13.66

$13.29

2.8%

5.4

 

71

685,380

$13.86

5.6

1Q21

45

411,578

$15.52

$15.07

3.0%

5.7

 

54

434,392

$15.64

5.7

 

201

1,782,377

$15.12

$14.32

5.6%

5.5

 

246

1,969,633

$15.35

5.7

 

 

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

New Leases

 

 

 

 

 

 

 

 

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

2Q21

112,030

$17.08

$1.23

$0.14

$0.58

$1.95

$15.13

7.4

1Q21

156,828

$13.06

$1.30

$3.20

$0.64

$5.14

$7.92

7.4

 

471,907

$16.89

$1.46

$3.42

$0.73

$5.61

$11.28

8.0

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

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

2Q21

573,350

$13.59

$0.03

$0.01

$0.00

$0.04

$13.55

5.1

1Q21

277,564

$17.63

$0.00

$0.00

$0.00

$0.00

$17.63

5.0

 

1,497,726

$15.33

$0.06

$0.00

$0.00

$0.06

$15.27

5.0

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

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

2Q21

685,380

$14.16

$0.29

$0.04

$0.13

$0.46

$13.70

5.6

1Q21

434,392

$15.98

$0.61

$1.50

$0.30

$2.41

$13.57

5.7

 

1,969,633

$15.71

$0.53

$1.15

$0.25

$1.93

$13.78

5.7

 

 

 

 

 

 

 

 

 

 

 

 

38


 

 

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

1

 

23

0.1%

$258

0.1%

 

$11.22

 

31

 

65

1.4%

$1,669

1.2%

 

$25.68

 

32

 

88

0.4%

$1,927

0.5%

 

$21.90

2022

30

 

773

4.8%

11,249

5.1%

 

$14.55

 

214

 

577

12.5%

0

0.0%

 

$0.00

 

244

 

1,350

6.6%

11,249

3.2%

 

$8.33

2023

81

 

2,486

15.6%

32,980

14.8%

 

$13.27

 

219

 

653

14.1%

16,354

12.2%

 

$25.04

 

300

 

3,139

15.3%

49,334

13.8%

 

$15.72

2024

78

 

2,425

15.2%

33,185

14.9%

 

$13.68

 

247

 

669

14.4%

19,199

14.3%

 

$28.70

 

325

 

3,094

15.0%

52,384

14.7%

 

$16.93

2025

73

 

2,307

14.5%

33,284

15.0%

 

$14.43

 

208

 

649

14.0%

19,889

14.9%

 

$30.65

 

281

 

2,956

14.4%

53,173

14.9%

 

$17.99

2026

59

 

1,826

11.4%

23,348

10.5%

 

$12.79

 

186

 

546

11.8%

17,757

13.3%

 

$32.52

 

245

 

2,372

11.5%

41,105

11.5%

 

$17.33

2027

53

 

2,032

12.7%

28,354

12.7%

 

$13.95

 

105

 

380

8.2%

15,745

11.8%

 

$41.43

 

158

 

2,412

11.7%

44,099

12.4%

 

$18.28

2028

23

 

667

4.2%

9,642

4.3%

 

$14.46

 

80

 

261

5.6%

10,426

7.8%

 

$39.95

 

103

 

928

4.5%

20,068

5.6%

 

$21.63

2029

23

 

746

4.7%

11,492

5.2%

 

$15.40

 

71

 

241

5.2%

8,153

6.1%

 

$33.83

 

94

 

987

4.8%

19,645

5.5%

 

$19.90

2030

28

 

746

4.7%

10,272

4.6%

 

$13.77

 

69

 

208

4.5%

7,586

5.7%

 

$36.47

 

97

 

954

4.6%

17,858

5.0%

 

$18.72

2031

17

 

835

5.2%

8,788

3.9%

 

$10.52

 

61

 

203

4.4%

6,585

4.9%

 

$32.44

 

78

 

1,038

5.0%

15,373

4.3%

 

$14.81

Thereafter

33

 

1,086

6.8%

19,681

8.8%

 

$18.12

 

40

 

178

3.8%

10,520

7.9%

 

$59.10

 

73

 

1,264

6.1%

30,201

8.5%

 

$23.89

Total

499

 

15,952

100.0%

$222,533

100.0%

 

$13.95

 

1,531

 

4,630

100.0%

$133,883

100.0%

 

$28.92

 

2,030

 

20,582

100.0%

$356,416

100.0%

 

$17.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

23

0.1%

258

0.1%

 

$11.22

 

29

 

61

1.3%

$1,546

1.2%

 

$25.34

 

30

 

84

0.4%

$1,804

0.5%

 

$21.48

2022

8

 

149

0.9%

2,194

1.0%

 

$14.72

 

135

 

335

7.2%

9,134

6.8%

 

$27.27

 

143

 

484

2.4%

11,328

3.2%

 

$23.40

2023

5

 

126

0.8%

3,157

1.4%

 

$25.06

 

124

 

311

6.7%

9,165

6.8%

 

$29.47

 

129

 

437

2.1%

12,322

3.5%

 

$28.20

2024

12

 

238

1.5%

3,788

1.7%

 

$15.92

 

142

 

327

7.1%

10,452

7.8%

 

$31.96

 

154

 

565

2.7%

14,240

4.0%

 

$25.20

2025

12

 

266

1.7%

3,672

1.7%

 

$13.80

 

112

 

295

6.4%

8,162

6.1%

 

$27.67

 

124

 

561

2.7%

11,834

3.3%

 

$21.09

2026

4

 

79

0.5%

968

0.4%

 

$12.25

 

83

 

207

4.5%

5,931

4.4%

 

$28.65

 

87

 

286

1.4%

6,899

1.9%

 

$24.12

2027

12

 

284

1.8%

4,675

2.1%

 

$16.46

 

83

 

220

4.8%

6,809

5.1%

 

$30.95

 

95

 

504

2.4%

11,484

3.2%

 

$22.79

2028

20

 

325

2.0%

5,453

2.5%

 

$16.78

 

83

 

247

5.3%

7,280

5.4%

 

$29.47

 

103

 

572

2.8%

12,733

3.6%

 

$22.26

2029

12

 

355

2.2%

5,004

2.2%

 

$14.10

 

84

 

230

5.0%

6,417

4.8%

 

$27.90

 

96

 

585

2.8%

11,421

3.2%

 

$19.52

2030

16

 

427

2.7%

6,703

3.0%

 

$15.70

 

77

 

219

4.7%

6,096

4.6%

 

$27.84

 

93

 

646

3.1%

12,799

3.6%

 

$19.81

2031

17

 

326

2.0%

5,830

2.6%

 

$17.88

 

71

 

188

4.1%

4,862

3.6%

 

$25.86

 

88

 

514

2.5%

10,692

3.0%

 

$20.80

Thereafter

380

 

13,354

83.7%

180,831

81.3%

 

$13.54

 

508

 

1,990

43.0%

58,029

43.3%

 

$29.16

 

888

 

15,344

74.6%

238,860

67.0%

 

$15.57

Total

499

 

15,952

100.0%

$222,533

100.0%

 

$13.95

 

1,531

 

4,630

100.0%

$133,883

100.0%

 

$28.92

 

2,030

 

20,582

100.0%

$356,416

100.0%

 

$17.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39


 

 

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

 

18

 

38

1.9%

$969

2.0%

 

$25.50

 

18

 

38

0.5%

$969

0.8%

 

$25.50

2022

4

 

96

1.5%

1,222

1.7%

 

$12.73

 

101

 

254

12.8%

6,319

13.0%

 

$24.88

 

105

 

350

4.3%

7,541

6.3%

 

$21.55

2023

28

 

743

12.0%

9,197

12.8%

 

$12.38

 

112

 

346

17.5%

7,716

15.9%

 

$22.30

 

140

 

1,089

13.3%

16,913

14.0%

 

$15.53

2024

34

 

1,333

21.5%

13,431

18.7%

 

$10.08

 

118

 

325

16.4%

7,973

16.4%

 

$24.53

 

152

 

1,658

20.3%

21,404

17.8%

 

$12.91

2025

25

 

717

11.6%

8,173

11.4%

 

$11.40

 

90

 

235

11.9%

5,400

11.1%

 

$22.98

 

115

 

952

11.6%

13,573

11.3%

 

$14.26

2026

32

 

1,049

16.9%

11,542

16.0%

 

$11.00

 

108

 

279

14.1%

6,350

13.1%

 

$22.76

 

140

 

1,328

16.2%

17,892

14.8%

 

$13.47

2027

25

 

699

11.3%

9,073

12.6%

 

$12.98

 

49

 

166

8.4%

4,520

9.3%

 

$27.23

 

74

 

865

10.6%

13,593

11.3%

 

$15.71

2028

14

 

402

6.5%

4,841

6.7%

 

$12.04

 

26

 

69

3.5%

2,206

4.5%

 

$31.97

 

40

 

471

5.8%

7,047

5.8%

 

$14.96

2029

8

 

272

4.4%

3,825

5.3%

 

$14.06

 

27

 

91

4.6%

2,488

5.1%

 

$27.34

 

35

 

363

4.4%

6,313

5.2%

 

$17.39

2030

5

 

149

2.4%

1,877

2.6%

 

$12.60

 

21

 

58

2.9%

1,346

2.8%

 

$23.21

 

26

 

207

2.5%

3,223

2.7%

 

$15.57

2031

8

 

291

4.7%

4,090

5.7%

 

$14.05

 

23

 

64

3.2%

1,831

3.8%

 

$28.61

 

31

 

355

4.3%

5,921

4.9%

 

$16.68

Thereafter

9

 

448

7.2%

4,681

6.5%

 

$10.45

 

16

 

53

2.7%

1,481

3.0%

 

$27.94

 

25

 

501

6.1%

6,162

5.1%

 

$12.30

Total

192

 

6,199

100.0%

$71,952

100.0%

 

$11.61

 

709

 

1,978

100.0%

$48,599

100.0%

 

$24.57

 

901

 

8,177

100.0%

$120,551

100.0%

 

$14.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

15

 

34

1.7%

$826

1.7%

 

$24.29

 

15

 

34

0.4%

$826

0.7%

 

$24.29

2022

2

 

62

1.0%

723

1.0%

 

$11.66

 

71

 

152

7.7%

3,958

8.1%

 

$26.04

 

73

 

214

2.6%

4,681

3.9%

 

$21.87

2023

9

 

162

2.6%

2,474

3.4%

 

$15.27

 

81

 

237

12.0%

5,284

10.9%

 

$22.30

 

90

 

399

4.9%

7,758

6.4%

 

$19.44

2024

3

 

43

0.7%

506

0.7%

 

$11.77

 

76

 

190

9.6%

4,881

10.0%

 

$25.69

 

79

 

233

2.8%

5,387

4.5%

 

$23.12

2025

4

 

57

0.9%

926

1.3%

 

$16.25

 

63

 

150

7.6%

3,370

6.9%

 

$22.47

 

67

 

207

2.5%

4,296

3.6%

 

$20.75

2026

4

 

78

1.3%

1,144

1.6%

 

$14.67

 

67

 

141

7.1%

3,351

6.9%

 

$23.77

 

71

 

219

2.7%

4,495

3.7%

 

$20.53

2027

5

 

94

1.5%

1,103

1.5%

 

$11.73

 

49

 

147

7.4%

3,965

8.2%

 

$26.97

 

54

 

241

2.9%

5,068

4.2%

 

$21.03

2028

3

 

81

1.3%

1,291

1.8%

 

$15.94

 

35

 

101

5.1%

2,718

5.6%

 

$26.91

 

38

 

182

2.2%

4,009

3.3%

 

$22.03

2029

11

 

286

4.6%

2,986

4.1%

 

$10.44

 

39

 

108

5.5%

2,957

6.1%

 

$27.38

 

50

 

394

4.8%

5,943

4.9%

 

$15.08

2030

7

 

151

2.4%

2,030

2.8%

 

$13.44

 

26

 

65

3.3%

1,566

3.2%

 

$24.09

 

33

 

216

2.6%

3,596

3.0%

 

$16.65

2031

8

 

169

2.7%

2,681

3.7%

 

$15.86

 

41

 

109

5.5%

2,745

5.6%

 

$25.18

 

49

 

278

3.4%

5,426

4.5%

 

$19.52

Thereafter

136

 

5,016

80.9%

56,088

78.0%

 

$11.18

 

146

 

544

27.5%

12,978

26.7%

 

$23.86

 

282

 

5,560

68.0%

69,066

57.3%

 

$12.42

Total

192

 

6,199

100.0%

$71,952

100.0%

 

$11.61

 

709

 

1,978

100.0%

$48,599

100.0%

 

$24.57

 

901

 

8,177

100.0%

$120,551

100.0%

 

$14.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40


 

 

 

 

SITE CENTERS INVESTOR RELATIONS DEPARTMENT 3300 Enterprise Pkwy, Beachwood, OH 44122   O: 216-755-5500   F: 216-755-1500 sitecenters.com • NYSE: SITC

 

 

 

GRAPHIC 3 gnmupudibuyp000002.jpg GRAPHIC begin 644 gnmupudibuyp000002.jpg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