株探米国株
日本語 英語
エドガーで原本を確認する
false00008943150000894315sitc:ClassACumulativeRedeemablePreferredSharesMember2023-02-082023-02-080000894315us-gaap:CommonStockMember2023-02-082023-02-0800008943152023-02-082023-02-08

 

 

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 8, 2023

 

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 8, 2023, SITE Centers Corp. (the “Company”) issued a quarterly financial supplement containing financial and property information of the Company (“Quarterly Supplement”) for the year ended December 31, 2022, which includes a News Release containing financial results of the Company. A copy of the Company’s Quarterly Financial Supplement dated December 31, 2022, 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

 

99.1

Quarterly financial supplement dated as of December 31, 2022.

 

 

104

Cover 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 8, 2023

 

By:

 /s/ Christa A. Vesy

 

 

Name: Christa A. Vesy

 

 

Title: Executive Vice President

              and Chief Accounting Officer

 

 


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

 

Exhibit 99.1

img153549056_0.jpg 

 

SITE QUARTERLY FINANCIAL SUPPLEMENT FOR THE PERIOD ENDED DECEMBER 31, 2022 RECENT ACQUISITION SHOPS ON MONTVIEW DENVER, COLORADO SITC LISTED NYSE SITE CENTERS COMPANY & PORTFOLIO OVERVIEW SITE Centers is an owner and manager of open-air shopping centers located in suburban, high household income communities.

 


 

 

img153549056_1.jpg 

 

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 $4.8B ENTERPRISE VALUE 101 WHOLLY - OWNED PROPERTIES $112K AVERAGE HOUSEHOLD INCOME 95.4% LEASED RATE COMMITTED TO A SUSTAINABLE FUTURE AMERICA’s MOST RESPONSIBLE COMPANIES 2021 Newsweek statista GREEN LEASE LEADER U.S. GREEN BUILDING COUNCIL LEED USGBCTM CORPORATE HQ RENOVATION GOAL GRESB® Bloomberg Gender-Equality Index 2022 PORTFOLIO COMPOSITION Top 5 MSAs by ABR OTHER 65% ATLANTA 8% MIAMI 8% ORLANDO 7% CHICAGO 6% BOSTON 6% ABR by Region* NORTHEAST 16% SOUTHEAST 46% MIDWEST 17% NORTHWEST 2% CALIFORNIA 9% SOUTHWEST 5% MOUNTAIN 5% Retailer Mix LOCAL 12% NATIONAL 88% NOTE: ALL FIGURES AT COMPANY’S SHARE AND AS OF DECEMBER 31, 2022. 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

Leasing Summary

13

Lease Expirations

14

Top 50 Tenants

15

 

 

Investments

 

Redevelopments

16

Transactions

17

 

 

Debt Summary

 

Debt Summary

18

Debt Detail

19

Debt/Adjusted EBITDA

20

 

 

Unconsolidated Joint Ventures

 

Unconsolidated Joint Ventures

21-23

 

 

Shopping Center Summary

 

Property List

24-27

 

 

Reporting Policies and Other

 

Notable Accounting and Supplemental Policies

28-29

Non-GAAP Measures

30-32

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

33-37

 

SITE Centers Corp. considers portions of the information in this press release to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to the Company's expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be deemed to be forward-looking statements. There are a number of important factors that could cause our results to differ materially from those indicated by such forward-looking statements, including, among other factors, local conditions such as the supply of, and demand for, retail real estate space in the area; the impact of e-commerce; dependence on rental income from real property; the loss of, significant downsizing of or bankruptcy of a major tenant and the impact of any such event on rental income from other tenants and our properties; redevelopment and construction activities may not achieve a desired return on investment; our ability to buy or sell assets on commercially reasonable terms; our ability to complete acquisitions or dispositions of assets under contract; our ability to secure equity or debt financing on commercially acceptable terms or at all; impairment charges; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements and the Company’s ability to satisfy conditions to the completion of these arrangements; valuation and risks relating to our joint venture investments; the termination of any joint venture arrangements or arrangements to manage real property; property damage, expenses related thereto and other business and economic consequences (including the potential loss of rental revenues) resulting from extreme weather conditions or natural disasters in locations where we own properties, and the ability to estimate accurately the amounts thereof; sufficiency and timing of any insurance recovery payments related to damages from extreme weather conditions or natural disasters; any change in strategy; the impact of pandemics (including the COVID-19 pandemic) and other public health crises; our ability to maintain REIT status; and the finalization of the financial statements for the period ended December 31, 2022. For additional factors that could cause the results of the Company to differ materially from those indicated in the forward-looking statements, please refer to the Company's most recent reports on Form 10-K and Form 10-Q. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

 


 

 

 

img153549056_2.jpg 

 

SITE Centers Corp.

For additional information:

3300 Enterprise Parkway

Conor Fennerty, EVP and

Beachwood, OH 44122
216-755-5500

Chief Financial Officer

 

 

FOR IMMEDIATE RELEASE:

SITE Centers Reports Fourth Quarter and Full-Year 2022 Operating Results

 

BEACHWOOD, OHIO, February 8, 2023 - SITE Centers Corp. (NYSE: SITC), an owner of open-air shopping centers in suburban, high household income communities, announced today operating results for the quarter and year ended December 31, 2022.

 

“SITE Centers had a very productive fourth quarter with results ahead of plan as we continued to execute on our leasing and operational goals,” commented David R. Lukes, President and Chief Executive Officer. "In the last two years, we have executed over 2.0 million square feet of new leases increasing the Company’s leased rate over 380 bp to 95.4% highlighting the quality and strength of our focused portfolio of assets concentrated in the top sub-markets of the country. Additionally, over the course of 2022, we were able to opportunistically recycle capital into Convenience properties improving the Company’s long-term growth profile and expanding on the Company’s investment in this property type. Going forward, SITE remains well positioned with minimal near-term maturities, significant liquidity and a $19 million Signed but Not Opened (SNO) pipeline.”

 

Results for the Fourth Quarter

Fourth quarter net income attributable to common shareholders was $25.4 million, or $0.12 per diluted share, as compared to net income of $56.2 million, or $0.26 per diluted share, in the year-ago period. The decrease year-over-year primarily was the result of asset sales within the DDRM Joint Venture and lower management fees, partially offset by base rent growth and the net impact of property acquisitions.
Fourth quarter operating funds from operations attributable to common shareholders (“Operating FFO” or “OFFO”) was $62.5 million, or $0.29 per diluted share, compared to $63.8 million, or $0.30 per diluted share, in the year-ago period. Fourth quarter net operating income was higher year-over-year driven by base rent growth and the net impact of property acquisitions, offset by lower management fees and uncollectible revenue. Fourth quarter OFFO results included $0.8 million of rental income at SITE Centers’ share related to prior periods primarily from cash basis tenants.

 

Results for the Year

Net income attributable to common shareholders for the year ended December 31, 2022 was $157.6 million, or $0.73 per diluted share, as compared to net income of $106.1 million, or $0.51 per diluted share, for the prior year.
Operating FFO was $253.3 million, or $1.18 per diluted share for the full year 2022, which compares to $245.7 million, or $1.17 per diluted share for 2021. 2022 Operating FFO results included $3.6 million of rental income at SITE Centers’ share related to prior periods primarily from cash basis tenants.

Significant Fourth Quarter 2022 and Recent Activity

Acquired one convenience shopping center during the fourth quarter, Shops on Montview (Denver, CO), for $5.8 million.
Sold four shopping centers and land parcels during the fourth quarter for an aggregate price of $166.7 million ($158.2 million at share).
Repurchased 2.2 million of the Company's common shares in open market transactions at an aggregate cost of $28.8 million, or an average cost of $13.33 per common share, in the fourth quarter with proceeds from the sale of wholly-owned properties.
In January 2023, acquired two convenience shopping centers for an aggregate price of $26.1 million, including Parker Keystone (Parker, CO) for $11.0 million and Foxtail Center (Timonium, MD) for $15.1 million.

1


 

Significant Full-Year 2022 Activity

Issued the Company’s eighth Corporate Responsibility and Sustainability Report. The Report was completed in alignment with the Global Reporting Initiative ("GRI") and with the Sustainability Accounting Standards Board ("SASB") metrics and frameworks. The report intends to provide updates on the annual results of the Company’s corporate responsibility and sustainability programs and can be found at https://www.sitecenters.com/2021CSR.
Acquired 16 shopping centers (including through the acquisition of a partner's interest) for an aggregate price of $342.4 million at SITE's share.
Sold 33 shopping centers and land parcels for $885.5 million ($371.1 million at share), including the Company's 20% interest in the SAU Joint Venture based on a gross asset value of $155.7 million (at 100%) and the Company’s 20% interest in DDRM Pool A based on a gross asset value of $387.6 million (at 100%).
In June 2022, amended and restated its $950 million revolving credit facility with a fully extended maturity date of June 2027 and refinanced its unsecured term loan facility. The Company also upsized the term loan facility to $200 million from $100 million with the additional proceeds drawn in the second quarter, extended its maturity to June 2027 and swapped the unsecured term loan to a fixed rate of 3.80% (3.99% GAAP) through the loan's maturity in June 2027.
In the first and second quarters, settled the forward sale of 2.4 million common shares at $15.79 per common share under the ATM program generating proceeds of $38.3 million.
In the third and fourth quarters, repurchased 3.7 million of the Company's common shares in open market transactions at an aggregate cost of $48.8 million, or an average cost of $13.07 per common share, funded via proceeds from property dispositions.

Key Operating Results

Reported an increase of 1.8% in SSNOI on a pro rata basis for the fourth quarter of 2022, including redevelopment, as compared to the year-ago period. The fourth quarter of 2021 SSNOI included $1.0 million of rental income at SITE Centers’ share related to 2020 primarily from cash basis tenants, which was a 110 basis-point headwind to fourth quarter 2022 SSNOI growth.
Reported an increase of 0.8% in SSNOI on a pro rata basis for the full year 2022, including redevelopment, as compared to 2021. 2021 SSNOI included $12.8 million of rental income at SITE Centers’ share related to 2020 primarily from cash basis tenants, which was a 360 basis-point headwind to 2022 SSNOI growth.
Generated cash new leasing spreads of 26.0% and cash renewal leasing spreads of 6.4%, both on a pro rata basis, for the trailing twelve-month period ended December 31, 2022 and cash new leasing spreads of 55.2% and cash renewal leasing spreads of 7.6%, both on a pro rata basis, for the fourth quarter of 2022.
Generated straight-lined new leasing spreads of 40.4% and straight-lined renewal leasing spreads of 9.9%, both on a pro rata basis, for the trailing twelve-month period ended December 31, 2022 and straight-lined new leasing spreads of 72.1% and straight-lined renewal leasing spreads of 11.2%, both on a pro rata basis, for the fourth quarter of 2022.
Reported a leased rate of 95.4% at December 31, 2022 on a pro rata basis, compared to 95.0% on a pro rata basis at September 30, 2022 and 92.7% on a pro rata basis at December 31, 2021. The sequential increase was primarily driven by small-shop (less than 10,000 square feet) leasing activity.
As of December 31, 2022, the SNO spread was 290 basis points, representing $18.9 million of annualized base rent on a pro rata basis.
Annualized base rent per occupied square foot on a pro rata basis was $19.52 at December 31, 2022, compared to $18.33 at December 31, 2021.

Guidance

The Company estimates net income attributable to common shareholders for 2023 to be from $0.16 to $0.24 per diluted share and Operating FFO to be from $1.10 to $1.16 per diluted share. The Company does not include a projection of gains or losses on asset sales, impairment charges, transaction or debt extinguishment costs in guidance.

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

 

 

 

FY 2023E

Per Share – Diluted

Net income attributable to Common Shareholders

 

$0.16 – $0.24

Depreciation and amortization of real estate

 

0.87 – 0.91

Equity in net (income) of JVs

 

(0.01) – (0.00)

JVs' FFO

 

0.04 – 0.05

FFO (NAREIT) and Operating FFO

 

$1.10 – $1.16

 

2


 

In reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, reconciliation of the assumed range of 2023 SSNOI growth to the most directly comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable effort due to the multiple components of the calculation which only includes properties owned for comparable periods and excludes all corporate level activity as described below under Non-GAAP Measures and Other Operational Metrics. Key assumptions for 2023 guidance include the following:

 

 

 

FY 2023E

Joint Venture fee income

 

 $5 – $7 million

SSNOI (1)

 

(1.00)% – 2.50%

SSNOI – Adjusted for 2022 Uncollectible Revenue Impact (2)

 

0.00% – 3.50%

 

(1)
Including redevelopment and approximately $3.4 million included in Uncollectible Revenue, primarily related to rental income from cash basis tenants, reported in 2022 related to prior periods, which is an approximately 100 basis-point headwind to 2023 SSNOI growth.
(2)
Including redevelopment and excluding revenue impact of approximately $3.4 million included in Uncollectible Revenue, primarily related to rental income from cash basis tenants, reported in 2022 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 4603833 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 8477474 through March 8, 2023. Copies of the Company’s supplemental package and earnings slide presentation are available on the Company’s website.

 

Non-GAAP Measures and Other Operational Metrics

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

 

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

 

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

 

3


 

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 and 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 prior period comparisons). In addition, SSNOI is presented including activity associated with major and tactical 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. In reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, reconciliation of the assumed rate of 2023 SSNOI growth to the most directly comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable effort due to the multiple components of the calculation which only includes properties owned for comparable periods and excludes all corporate level activity as noted above.

 

The Company calculates Cash Leasing Spreads by comparing the prior tenant's annual base rent in the final year of the prior lease to the executed tenant's annual base rent in the first year of the executed lease. Straight-Lined Leasing Spreads are calculated by comparing the prior tenant's average base rent over the prior lease term to the executed tenant's average base rent over the term of the executed lease. For both Cash and Straight-Lined Leasing Spreads, the reported calculation includes only comparable leases which are deals executed within one year of the date that the prior tenant vacated. Deals executed after one year of the date the prior tenant vacated, deals which are a combination of existing units, new leases at major redevelopment properties, and deals for units vacant at the time of acquisition are considered non-comparable and excluded from the calculation.

 

Safe Harbor

SITE Centers Corp. considers portions of the information in this press release to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to the Company's expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be deemed to be forward-looking statements. There are a number of important factors that could cause our results to differ materially from those indicated by such forward-looking statements, including, among other factors, local conditions such as the supply of, and demand for, retail real estate space in the area; the impact of e-commerce; dependence on rental income from real property; the loss of, significant downsizing of or bankruptcy of a major tenant and the impact of any such event on rental income from other tenants and our properties; redevelopment and construction activities may not achieve a desired return on investment; our ability to buy or sell assets on commercially reasonable terms; our ability to complete acquisitions or dispositions of assets under contract; our ability to secure equity or debt financing on commercially acceptable terms or at all; impairment charges; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements and the Company’s ability to satisfy conditions to the completion of these arrangements; valuation and risks relating to our joint venture investments; the termination of any joint venture arrangements or arrangements to manage real property; property damage, expenses related thereto and other business and economic consequences (including the potential loss of rental revenues) resulting from extreme weather conditions or natural disasters in locations where we own properties, and the ability to estimate accurately the amounts thereof; sufficiency and timing of any insurance recovery payments related to damages from extreme weather conditions or natural disasters; any change in strategy; the impact of pandemics (including the COVID-19 pandemic) and other public health crises; our ability to maintain REIT status; and the finalization of the financial statements for the period ended December 31, 2022. For additional factors that could cause the results of the Company to differ materially from those indicated in the forward-looking statements, please refer to the Company's most recent reports on Forms 10-K and 10-Q. The 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

 

 

 

 

 

4Q22

 

4Q21

 

12M22

 

12M21

 

Revenues:

 

 

 

 

 

 

 

 

Rental income (1)

$135,896

 

$124,110

 

$537,106

 

$490,799

 

Other property revenues

537

 

449

 

3,701

 

1,544

 

 

136,433

 

124,559

 

540,807

 

492,343

 

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

22,750

 

18,516

 

89,278

 

76,716

 

Real estate taxes

19,476

 

17,712

 

80,706

 

76,071

 

 

42,226

 

36,228

 

169,984

 

152,787

 

 

 

 

 

 

 

 

 

 

Net operating income

94,207

 

88,331

 

370,823

 

339,556

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Fee income (2)

2,075

 

10,257

 

11,546

 

40,521

 

Interest expense

(20,386)

 

(18,682)

 

(77,692)

 

(76,383)

 

Depreciation and amortization

(50,982)

 

(48,322)

 

(203,546)

 

(185,768)

 

General and administrative (3)

(12,161)

 

(13,505)

 

(46,564)

 

(55,052)

 

Other (expense) income, net

(388)

 

29

 

(2,540)

 

(1,185)

 

Impairment charges

0

 

0

 

(2,536)

 

(7,270)

 

Income before earnings from JVs and other

12,365

 

18,108

 

49,491

 

54,419

 

 

 

 

 

 

 

 

 

 

Equity in net income of JVs

424

 

36,238

 

27,892

 

47,297

 

Gain on sale and change in control of interests

27

 

5,242

 

45,581

 

19,185

 

Gain (loss) on disposition of real estate, net

15,352

 

(4)

 

46,644

 

6,065

 

Tax benefit (expense)

47

 

(493)

 

(816)

 

(1,550)

 

Net income

28,215

 

59,091

 

168,792

 

125,416

 

Non-controlling interests

(18)

 

(97)

 

(73)

 

(481)

 

Net income SITE Centers

28,197

 

58,994

 

168,719

 

124,935

 

Write-off of preferred share original issuance costs

0

 

0

 

0

 

(5,156)

 

Preferred dividends

(2,789)

 

(2,789)

 

(11,156)

 

(13,656)

 

Net income Common Shareholders

$25,408

 

$56,205

 

$157,563

 

$106,123

 

 

 

 

 

 

 

 

 

 

Weighted average shares – Basic – EPS

212,168

 

211,226

 

212,998

 

208,004

 

Assumed conversion of diluted securities

661

 

1,121

 

885

 

1,139

 

Weighted average shares – Basic & Diluted – EPS

212,829

 

212,347

 

213,883

 

209,143

 

 

 

 

 

 

 

 

 

 

Earnings per common share – Basic

$0.12

 

$0.27

 

$0.74

 

$0.51

 

Earnings per common share – Diluted

$0.12

 

$0.26

 

$0.73

 

$0.51

 

 

 

 

 

 

 

 

 

(1)

Rental income:

 

 

 

 

 

 

 

 

Minimum rents

$90,180

 

$81,370

 

$352,029

 

$317,732

 

Ground lease minimum rents

6,747

 

6,609

 

26,938

 

26,016

 

Straight-line rent, net

589

 

213

 

3,043

 

669

 

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

1,249

 

950

 

4,656

 

3,721

 

Percentage and overage rent

1,635

 

1,580

 

5,217

 

4,929

 

Recoveries

33,763

 

30,012

 

133,574

 

120,530

 

Uncollectible revenue

(501)

 

1,115

 

1,388

 

9,383

 

Ancillary and other rental income

2,066

 

2,149

 

6,482

 

6,576

 

Lease termination fees

168

 

112

 

3,779

 

1,243

 

 

 

 

 

 

 

 

 

(2)

Fee income:

 

 

 

 

 

 

 

 

JV and other fees

1,950

 

3,702

 

10,566

 

14,519

 

RVI fees

125

 

6,555

 

980

 

26,002

 

 

 

 

 

 

 

 

 

(3)

Mark-to-market adjustment (PRSUs)

0

 

0

 

0

 

(5,589)

 

 

 

 

 

 

 

 

 

 

5


 

SITE Centers Corp.

Reconciliation: Net Income to FFO and Operating FFO

and Other Financial Information

 

 

in thousands, except per share

 

 

 

 

 

4Q22

 

4Q21

 

12M22

 

12M21

 

Net income attributable to Common Shareholders

$25,408

 

$56,205

 

$157,563

 

$106,123

 

Depreciation and amortization of real estate

49,833

 

46,880

 

198,662

 

180,158

 

Equity in net income of JVs

(424)

 

(36,238)

 

(27,892)

 

(47,297)

 

JVs' FFO

2,806

 

4,638

 

12,274

 

21,703

 

Non-controlling interests

18

 

17

 

73

 

67

 

Impairment of real estate

0

 

0

 

2,536

 

7,270

 

Gain on sale and change in control of interests

(27)

 

(5,242)

 

(45,581)

 

(19,185)

 

(Gain) loss on disposition of real estate, net

(15,352)

 

4

 

(46,644)

 

(6,065)

 

FFO attributable to Common Shareholders

$62,262

 

$66,264

 

$250,991

 

$242,774

 

RVI disposition fees

0

 

(2,924)

 

(385)

 

(9,016)

 

Mark-to-market adjustment (PRSUs)

0

 

0

 

0

 

5,589

 

Debt extinguishment, transaction, net

242

 

325

 

1,886

 

1,047

 

Joint ventures – debt extinguishment and other, net

(3)

 

105

 

854

 

137

 

Write-off of preferred share original issuance costs

0

 

0

 

0

 

5,156

 

Total non-operating items, net

239

 

(2,494)

 

2,355

 

2,913

 

Operating FFO attributable to Common Shareholders

$62,501

 

$63,770

 

$253,346

 

$245,687

 

 

 

 

 

 

 

 

 

 

Weighted average shares & units – Basic: FFO & OFFO

212,308

 

211,367

 

213,139

 

208,145

 

Assumed conversion of dilutive securities

661

 

980

 

744

 

998

 

Weighted average shares & units – Diluted: FFO & OFFO

212,969

 

212,347

 

213,883

 

209,143

 

 

 

 

 

 

 

 

 

 

FFO per share – Basic

$0.29

 

$0.31

 

$1.18

 

$1.17

 

FFO per share – Diluted

$0.29

 

$0.31

 

$1.17

 

$1.16

 

Operating FFO per share – Basic

$0.29

 

$0.30

 

$1.19

 

$1.18

 

Operating FFO per share – Diluted

$0.29

 

$0.30

 

$1.18

 

$1.17

 

Common stock dividends declared, per share

$0.13

 

$0.12

 

$0.52

 

$0.47

 

 

 

 

 

 

 

 

 

 

Capital expenditures (SITE Centers share):

 

 

 

 

 

 

 

 

Redevelopment costs (major and tactical)

4,280

 

2,706

 

20,731

 

15,404

 

Maintenance capital expenditures

4,621

 

3,618

 

21,088

 

13,067

 

Tenant allowances and landlord work

12,032

 

11,299

 

47,372

 

38,839

 

Leasing commissions

2,788

 

1,639

 

8,798

 

6,045

 

Construction administrative costs (capitalized)

912

 

887

 

3,997

 

3,107

 

 

 

 

 

 

 

 

 

 

Certain non-cash items (SITE Centers share):

 

 

 

 

 

 

 

 

Straight-line rent

806

 

237

 

3,417

 

796

 

Straight-line fixed CAM

151

 

154

 

476

 

570

 

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

1,335

 

1,034

 

5,018

 

4,116

 

Straight-line ground rent expense

(35)

 

(25)

 

(135)

 

(121)

 

Debt fair value and loan cost amortization

(1,267)

 

(1,305)

 

(5,121)

 

(5,023)

 

Capitalized interest expense

311

 

186

 

1,119

 

648

 

Stock compensation expense

(1,678)

 

(1,709)

 

(6,813)

 

(13,032)

 

Non-real estate depreciation expense

(1,151)

 

(1,401)

 

(4,893)

 

(5,372)

 

6


 

SITE Centers Corp.

Balance Sheet: Consolidated Interests

 

 

$ in thousands

 

 

 

 

 

At Period End

 

 

4Q22

 

4Q21

 

Assets:

 

 

 

 

Land

$1,066,852

 

$1,011,401

 

Buildings

3,733,805

 

3,624,164

 

Fixtures and tenant improvements

576,036

 

556,056

 

 

5,376,693

 

5,191,621

 

Depreciation

(1,652,899)

 

(1,571,569)

 

 

3,723,794

 

3,620,052

 

Construction in progress and land

56,466

 

47,260

 

Real estate, net

3,780,260

 

3,667,312

 

 

 

 

 

 

Investments in and advances to JVs

44,608

 

64,626

 

Cash

20,254

 

41,807

 

Restricted cash

960

 

1,445

 

Receivables and straight-line (1)

63,926

 

61,382

 

Intangible assets, net (2)

105,945

 

113,106

 

Other assets, net

29,064

 

17,373

 

Total Assets

4,045,017

 

3,967,051

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

Revolving credit facilities

0

 

0

 

Unsecured debt

1,453,923

 

1,451,768

 

Unsecured term loan

198,521

 

99,810

 

Secured debt

54,577

 

125,799

 

 

1,707,021

 

1,677,377

 

Dividends payable

30,389

 

28,243

 

Other liabilities (3)

214,985

 

218,779

 

Total Liabilities

1,952,395

 

1,924,399

 

 

 

 

 

 

Preferred shares

175,000

 

175,000

 

Common shares

21,437

 

21,129

 

Paid-in capital

5,974,216

 

5,934,166

 

Distributions in excess of net income

(4,046,370)

 

(4,092,783)

 

Deferred compensation

5,025

 

4,695

 

Accumulative comprehensive income

9,038

 

0

 

Common shares in treasury at cost

(51,518)

 

(5,349)

 

Non-controlling interests

5,794

 

5,794

 

Total Equity

2,092,622

 

2,042,652

 

 

 

 

 

 

Total Liabilities and Equity

$4,045,017

 

$3,967,051

 

 

 

 

 

(1)

SL rents (including fixed CAM), net

$33,879

 

$31,526

 

 

 

 

 

(2)

Operating lease right of use assets

18,197

 

19,047

 

 

 

 

 

(3)

Operating lease liabilities

37,777

 

38,491

 

Below-market leases, net

59,825

 

59,690

 

 

 

 

 

 

7


 

SITE Centers Corp.

Reconciliation of Net Income Attributable to SITE to Same Store NOI

$ in thousands

 

 

 

 

 

 

 

 

4Q22

 

4Q21

 

4Q22

 

4Q21

 

SITE Centers at 100%

 

At SITE Centers Share
(Non-GAAP)

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income attributable to SITE Centers

$28,197

 

$58,994

 

$28,197

 

$58,994

Fee income

(2,075)

 

(10,257)

 

(2,075)

 

(10,257)

Interest expense

20,386

 

18,682

 

20,386

 

18,682

Depreciation and amortization

50,982

 

48,322

 

50,982

 

48,322

General and administrative

12,161

 

13,505

 

12,161

 

13,505

Other expense (income), net

388

 

(29)

 

388

 

(29)

Equity in net income of joint ventures

(424)

 

(36,238)

 

(424)

 

(36,238)

Tax (benefit) expense

(47)

 

493

 

(47)

 

493

Gain on sale and change in control of interests

(27)

 

(5,242)

 

(27)

 

(5,242)

(Gain) loss on disposition of real estate, net

(15,352)

 

4

 

(15,352)

 

4

Income from non-controlling interests

18

 

97

 

18

 

97

Consolidated NOI

94,207

 

88,331

 

94,207

 

88,331

 

 

 

 

 

 

 

 

Net income from unconsolidated joint ventures

1,013

 

56,507

 

361

 

39,516

Interest expense

7,495

 

10,481

 

1,682

 

2,444

Depreciation and amortization

9,395

 

16,309

 

2,153

 

3,627

Other expense (income), net

1,189

 

3,268

 

298

 

765

Loss (gain) on disposition of real estate, net

1,408

 

(53,803)

 

289

 

(38,510)

Unconsolidated NOI

$20,500

 

$32,762

 

4,783

 

7,842

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

 

 

 

 

98,990

 

96,173

Less: Non-Same Store NOI adjustments

 

 

 

 

(6,525)

 

(5,314)

Total SSNOI including redevelopment

 

 

 

 

92,465

 

90,859

Less: Redevelopment Same Store NOI adjustments

 

 

 

 

1

 

(143)

Total SSNOI excluding redevelopment

 

 

 

 

$92,466

 

$90,716

 

 

 

 

 

 

 

 

SSNOI % Change including redevelopment

 

 

 

 

1.8%

 

 

SSNOI % Change excluding redevelopment

 

 

 

 

1.9%

 

 

 

 

8


 

SITE Centers Corp.

Reconciliation of Net Income Attributable to SITE to Same Store NOI

$ in thousands

 

 

 

 

 

 

 

 

12M22

 

12M21

 

12M22

 

12M21

 

SITE Centers at 100%

 

At SITE Centers Share
(Non-GAAP)

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income attributable to SITE Centers

$168,719

 

$124,935

 

$168,719

 

$124,935

Fee income

(11,546)

 

(40,521)

 

(11,546)

 

(40,521)

Interest expense

77,692

 

76,383

 

77,692

 

76,383

Depreciation and amortization

203,546

 

185,768

 

203,546

 

185,768

General and administrative

46,564

 

55,052

 

46,564

 

55,052

Other expense (income), net

2,540

 

1,185

 

2,540

 

1,185

Impairment charges

2,536

 

7,270

 

2,536

 

7,270

Equity in net income of joint ventures

(27,892)

 

(47,297)

 

(27,892)

 

(47,297)

Tax expense

816

 

1,550

 

816

 

1,550

Gain on sale and change in control of interests

(45,581)

 

(19,185)

 

(45,581)

 

(19,185)

Gain on disposition of real estate, net

(46,644)

 

(6,065)

 

(46,644)

 

(6,065)

Income from non-controlling interests

73

 

481

 

73

 

481

Consolidated NOI

370,823

 

339,556

 

370,823

 

339,556

 

 

 

 

 

 

 

 

Net income from unconsolidated joint ventures

106,846

 

110,032

 

22,248

 

49,459

Interest expense

34,055

 

43,379

 

7,664

 

10,557

Depreciation and amortization

46,518

 

66,618

 

10,457

 

15,107

Impairment charges

17,550

 

0

 

3,510

 

0

Other expense (income), net

12,303

 

12,074

 

2,766

 

2,951

Gain on disposition of real estate, net

(120,097)

 

(89,935)

 

(23,965)

 

(42,897)

Unconsolidated NOI

$97,175

 

$142,168

 

22,680

 

35,177

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

 

 

 

 

393,503

 

374,733

Less: Non-Same Store NOI adjustments

 

 

 

 

(34,404)

 

(18,380)

Total SSNOI including redevelopment

 

 

 

 

359,099

 

356,353

Less: Redevelopment Same Store NOI adjustments

 

 

 

 

(280)

 

(404)

Total SSNOI excluding redevelopment

 

 

 

 

$358,819

 

$355,949

 

 

 

 

 

 

 

 

SSNOI % Change including redevelopment

 

 

 

 

0.8%

 

 

SSNOI % Change excluding redevelopment

 

 

 

 

0.8%

 

 

 

 

9


 

SITE Centers Corp.

Portfolio Summary

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

`

 

 

 

 

12/31/2022

 

9/30/2022

 

6/30/2022

 

3/31/2022

 

12/31/2021

Shopping Center Count

 

 

 

 

 

 

 

 

 

 

Operating Centers - 100%

 

119

 

122

 

132

 

138

 

136

Wholly Owned

 

101

 

103

 

99

 

92

 

89

JV Portfolio

 

18

 

19

 

33

 

46

 

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease - Pro Rata Share

 

23,094

 

24,232

 

24,842

 

25,235

 

24,905

Wholly Owned

 

21,989

 

23,118

 

23,231

 

23,235

 

22,856

JV Portfolio - Pro Rata Share

 

1,105

 

1,114

 

1,611

 

2,000

 

2,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$19.52

 

$19.11

 

$18.86

 

$18.55

 

$18.33

Base Rent PSF < 10K

 

$30.94

 

$30.46

 

$30.11

 

$29.23

 

$28.82

Base Rent PSF > 10K

 

$15.72

 

$15.48

 

$15.33

 

$15.29

 

$15.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commenced Rate

 

92.5%

 

91.5%

 

91.0%

 

90.2%

 

90.1%

Commenced Rate < 10K SF

 

84.4%

 

83.3%

 

81.5%

 

81.1%

 

80.7%

Commenced Rate > 10K SF

 

95.5%

 

94.4%

 

94.3%

 

93.4%

 

93.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Rate

 

95.4%

 

95.0%

 

94.4%

 

93.2%

 

92.7%

Leased Rate < 10K SF

 

90.3%

 

89.1%

 

87.3%

 

86.0%

 

85.0%

Leased Rate > 10K SF

 

97.2%

 

97.2%

 

96.9%

 

95.7%

 

95.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational Statistics

 

 

 

 

 

 

 

 

 

 

% of Aggregate Property NOI - Wholly Owned

 

95.2%

 

95.6%

 

94.1%

 

92.8%

 

92.2%

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

 

4.8%

 

4.4%

 

5.9%

 

7.2%

 

7.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly SITE SSNOI at share including redevelopment

 

1.8%

 

1.1%

 

-2.4%

 

2.9%

 

14.9%

Quarterly SITE SSNOI at share excluding redevelopment

 

1.9%

 

1.0%

 

-2.6%

 

2.8%

 

13.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

1,126

 

1,208

 

1,236

 

972

 

900

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

 

3,220

 

3,174

 

2,697

 

2,657

 

2,555

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

 

4,346

 

4,382

 

3,933

 

3,629

 

3,455

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

 

8.5%

 

7.2%

 

6.4%

 

5.6%

 

3.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Top 20 MSA Exposure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MSA

Properties

 

GLA

 

% of GLA

 

ABR

 

% of ABR

 

ABR PSF

1

 

Atlanta-Sandy Springs-Roswell, GA

13

 

2,122

 

9.2%

 

$30,804

 

7.9%

 

$15.85

2

 

Miami-Fort Lauderdale-West Palm Beach, FL

7

 

1,567

 

6.8%

 

29,999

 

7.7%

 

$24.02

3

 

Orlando-Kissimmee-Sanford, FL

4

 

1,419

 

6.1%

 

26,617

 

6.8%

 

$20.11

4

 

Chicago-Naperville-Elgin, IL-IN-WI

6

 

1,065

 

4.6%

 

24,006

 

6.1%

 

$26.25

5

 

Boston-Cambridge-Newton, MA-NH

2

 

1,420

 

6.1%

 

23,943

 

6.1%

 

$25.38

6

 

Charlotte-Concord-Gastonia, NC-SC

4

 

1,385

 

6.0%

 

22,063

 

5.6%

 

$17.00

7

 

Trenton, NJ

2

 

1,301

 

5.6%

 

21,686

 

5.5%

 

$18.29

8

 

Denver-Aurora-Lakewood, CO

5

 

1,370

 

5.9%

 

21,489

 

5.5%

 

$18.11

9

 

Phoenix-Mesa-Scottsdale, AZ

9

 

1,029

 

4.5%

 

18,399

 

4.7%

 

$20.67

10

 

Los Angeles-Long Beach-Anaheim, CA

3

 

879

 

3.8%

 

15,669

 

4.0%

 

$23.93

11

 

Columbus, OH

2

 

961

 

4.2%

 

14,725

 

3.8%

 

$15.73

12

 

San Antonio-New Braunfels, TX

3

 

1,040

 

4.5%

 

14,415

 

3.7%

 

$17.67

13

 

Tampa-St. Petersburg-Clearwater, FL

7

 

873

 

3.8%

 

13,315

 

3.4%

 

$17.58

14

 

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

5

 

479

 

2.1%

 

11,475

 

2.9%

 

$23.93

15

 

San Francisco-Oakland-Hayward, CA

5

 

303

 

1.3%

 

10,104

 

2.6%

 

$41.66

16

 

Cincinnati, OH-KY-IN

2

 

589

 

2.6%

 

9,892

 

2.5%

 

$18.02

17

 

Richmond, VA

3

 

591

 

2.6%

 

9,773

 

2.5%

 

$20.56

18

 

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

6

 

484

 

2.1%

 

8,402

 

2.1%

 

$22.60

19

 

Cleveland-Elyria, OH

2

 

553

 

2.4%

 

8,059

 

2.1%

 

$14.89

20

 

Portland-Vancouver-Hillsboro, OR-WA

2

 

382

 

1.7%

 

7,888

 

2.0%

 

$24.80

 

 

Other

27

 

3,282

 

14.2%

 

48,335

 

12.4%

 

$16.43

 

 

Total

119

 

23,094

 

100.0%

 

391,058

 

100.0%

 

$19.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

10


 

SITE Centers Corp.

Capital Structure

 

$, shares and units in thousands, except per share

 

 

 

 

 

 

 

 

December 31, 2022

 

December 31, 2021

 

December 31, 2020

Capital Structure

 

 

 

 

 

 

Market Value Per Share

 

$13.66

 

$15.83

 

$10.12

 

 

 

 

 

 

 

Common Shares Outstanding

 

210,853

 

211,235

 

193,363

Operating Partnership Units

 

141

 

141

 

141

Total Outstanding Common Shares

 

210,994

 

211,376

 

193,504

 

 

 

 

 

 

 

Common Shares Equity

 

$2,882,178

 

$3,346,079

 

$1,958,258

 

 

 

 

 

 

 

Perpetual Preferred Stock - Class K(1)

 

0

 

0

 

150,000

Perpetual Preferred Stock - Class A

 

175,000

 

175,000

 

175,000

Total Perpetual Preferred Stock

 

$175,000

 

$175,000

 

$325,000

 

 

 

 

 

 

 

Unsecured Credit Facilities

 

0

 

0

 

135,000

Unsecured Term Loan

 

200,000

 

100,000

 

100,000

Unsecured Notes Payable

 

1,457,741

 

1,456,886

 

1,456,031

Mortgage Debt (includes JVs at SITE share)

 

165,408

 

315,898

 

473,576

Total Debt (includes JVs at SITE share)

 

1,823,149

 

1,872,784

 

2,164,607

Less: Cash (including restricted cash)

 

31,011

 

43,252

 

74,414

Net Debt

 

$1,792,138

 

$1,829,532

 

$2,090,193

 

 

 

 

 

 

 

Total Market Capitalization

 

$4,849,316

 

$5,350,611

 

$4,373,451

 

 

 

 

 

 

 

Leverage / Public Debt Covenants

 

 

 

 

 

 

Average Consolidated Net Effective Debt

 

1,664,859

 

1,749,295

 

1,842,052

Consolidated Adjusted EBITDA - TTM

 

348,406

 

351,172

 

300,012

Average Consolidated Net Debt / Adjusted EBITDA(2)

 

4.8X

 

5.0X

 

6.1X

 

 

 

 

 

 

 

Average Pro-Rata Net Effective Debt

 

1,806,016

 

1,952,145

 

2,089,915

Pro-Rata Adjusted EBITDA - TTM

 

356,198

 

361,917

 

312,708

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

 

5.1X

 

5.4X

 

6.7X

 

 

 

 

 

 

 

Outstanding Debt & Obligations

 

1,730,562

 

1,717,917

 

1,953,194

Undepreciated Real Estate Assets

 

5,477,767

 

5,303,507

 

5,256,719

Total Debt to Real Estate Assets Ratio(3)

 

32%

 

32%

 

37%

Covenant

 

65%

 

65%

 

65%

 

 

 

 

 

 

 

Secured Debt & Obligations

 

54,173

 

125,382

 

248,917

Total Assets

 

5,690,332

 

5,534,473

 

5,529,204

Secured Debt to Assets Ratio

 

1%

 

2%

 

5%

Covenant

 

40%

 

40%

 

40%

 

 

 

 

 

 

 

Unencumbered Real Estate Assets

 

5,319,838

 

5,028,788

 

4,624,168

Unsecured Debt & Obligations

 

1,676,388

 

1,592,535

 

1,704,277

Unencumbered Assets to Unsecured Debt(3)

 

317%

 

316%

 

271%

Covenant

 

135%

 

135%

 

135%

 

 

 

 

 

 

 

Net Income Available for Debt Service

 

336,115

 

329,408

 

264,148

Maximum Annual Service Charge

 

81,425

 

80,073

 

80,913

Fixed Charge Coverage Ratio

 

4.1X

 

4.1X

 

3.3X

Covenant

 

1.5X

 

1.5X

 

1.5X

Net Income Available for Debt Service Excluding Other Expenses

 

336,115

 

329,408

 

280,716

Fixed Charge Coverage Ratio Excluding Other Expenses

 

4.1X

 

4.1X

 

3.5X

 

 

 

 

 

 

 

Credit Ratings (Outlook)

 

 

 

 

 

 

Moody's

 

Baa3 (Stable)

 

Baa3 (Stable)

 

Baa3 (Stable)

S&P

 

BBB- (Stable)

 

BBB- (Stable)

 

BBB- (Stable)

Fitch

 

BBB (Stable)

 

BBB (Stable)

 

BBB (Stable)

 

 

 

 

 

 

 

(1) Redeemed on April 7, 2021.

 

 

 

 

 

 

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

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

11


 

SITE Centers Corp.

Same Store Metrics (1)

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store at 100%

 

Same Store at SITE Share

SITE at share

4Q22

4Q21

Change

 

4Q22

 

4Q21

Change

 

 

 

 

 

 

 

 

 

Leased rate

95.3%

92.8%

2.5%

 

95.4%

 

92.9%

2.5%

Commenced rate

92.4%

90.4%

2.0%

 

92.6%

 

90.3%

2.3%

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Minimum rents

$107,059

$104,313

 

 

$93,253

 

$90,709

 

Recoveries

36,199

33,446

 

 

32,288

 

29,627

 

Uncollectible revenue(2)

493

857

 

 

(153)

 

929

 

Percentage and overage rent

2,197

2,261

 

 

1,654

 

1,715

 

Ancillary and other rental income

2,775

2,770

 

 

2,331

 

2,205

 

 

148,723

143,647

3.5%

 

129,373

 

125,185

3.3%

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

(20,400)

(19,499)

 

 

(17,854)

 

(16,875)

 

Real estate taxes

(21,167)

(19,465)

 

 

(19,054)

 

(17,451)

 

 

(41,567)

(38,964)

6.7%

 

(36,908)

 

(34,326)

7.5%

Total SSNOI-Including Redevelopment

$107,156

$104,683

2.4%

 

$92,465

 

$90,859

1.8%

 

 

 

 

 

 

 

 

 

Non-Same Store NOI

7,551

16,410

 

 

6,525

 

5,314

 

Total Consolidated + Unconsolidated NOI

$114,707

$121,093

 

 

$98,990

 

$96,173

 

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin

72.1%

72.9%

 

 

71.5%

 

72.6%

 

SSNOI Recovery Rate

87.1%

85.8%

 

 

87.5%

 

86.3%

 

 

 

 

 

 

 

 

 

 

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

(2) Results include the impact of rental income at SITE's share related to prior periods of $0.8M and $1.0M for the fourth quarters of 2022 and 2021, respectively, primarily related to cash basis tenants.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store at 100%

 

Same Store at SITE Share

YTD SITE at share

12M22

12M21

Change

 

12M22

 

12M21

Change

 

 

 

 

 

 

 

 

 

Leased rate

95.3%

92.8%

2.5%

 

95.4%

 

92.9%

2.5%

Commenced rate

92.4%

90.4%

2.0%

 

92.6%

 

90.3%

2.3%

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Minimum rents

$419,630

$409,535

 

 

$365,262

 

$355,615

 

Recoveries

144,032

138,519

 

 

127,966

 

122,568

 

Uncollectible revenue(2)

2,851

13,650

 

 

1,916

 

9,617

 

Percentage and overage rents

6,543

6,070

 

 

5,333

 

5,244

 

Ancillary and other rental income

8,483

8,602

 

 

7,179

 

7,020

 

 

581,539

576,376

0.9%

 

507,656

 

500,064

1.5%

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

(81,148)

(77,104)

 

 

(70,748)

 

(67,063)

 

Real estate taxes

(86,686)

(85,904)

 

 

(77,809)

 

(76,648)

 

 

(167,834)

(163,008)

3.0%

 

(148,557)

 

(143,711)

3.4%

Total SSNOI-Including Redevelopment

$413,705

$413,368

0.1%

 

$359,099

 

$356,353

0.8%

 

 

 

 

 

 

 

 

 

Non-Same Store NOI

54,293

68,356

 

 

34,404

 

18,380

 

Total Consolidated + Unconsolidated NOI

$467,998

$481,724

 

 

$393,503

 

$374,733

 

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin

71.1%

71.7%

 

 

70.7%

 

71.3%

 

SSNOI Recovery Rate

85.8%

85.0%

 

 

86.1%

 

85.3%

 

 

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

(2) Results include the impact of rental income at SITE's share related to prior periods of $3.4M and $12.8M for 2022 and 2021, respectively, primarily related to cash basis tenants.

 

 

12


 

SITE Centers Corp.

Leasing Summary

 

At pro rata share except for count

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

 

 

 

Leasing Spreads

 

 

 

 

 

 

 

Count

GLA

ABR PSF

Cash

Straight-lined

Term

 

Count

GLA

ABR PSF

Term

New Leases

 

 

 

 

 

 

 

 

 

 

 

4Q22

17

64,060

$26.68

55.2%

72.1%

8.5

 

44

193,058

$21.93

9.0

3Q22

16

60,977

$28.00

10.8%

23.5%

9.3

 

46

209,866

$25.07

9.2

2Q22

20

126,087

$20.90

31.6%

56.5%

13.5

 

61

431,252

$17.97

10.7

1Q22

24

121,319

$17.93

15.4%

19.8%

8.6

 

71

291,641

$22.16

9.8

 

77

372,443

$22.09

26.0%

40.4%

10.3

 

222

1,125,817

$21.06

9.7

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q22

81

641,066

$20.03

7.6%

11.2%

5.2

 

81

641,066

$20.03

5.2

3Q22

114

1,240,649

$16.37

7.1%

10.0%

5.3

 

114

1,240,649

$16.37

5.3

2Q22

117

746,182

$19.21

4.8%

8.3%

5.3

 

117

746,182

$19.21

5.3

1Q22

109

591,948

$17.55

5.6%

10.4%

4.8

 

109

591,948

$17.55

4.8

 

421

3,219,845

$17.98

6.4%

9.9%

5.2

 

421

3,219,845

$17.98

5.2

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q22

98

705,126

$20.64

11.7%

16.3%

5.5

 

125

834,124

$20.47

6.1

3Q22

130

1,301,626

$16.92

7.4%

11.0%

5.6

 

160

1,450,515

$17.63

6.1

2Q22

137

872,269

$19.45

8.2%

14.3%

6.6

 

178

1,177,434

$18.75

7.2

1Q22

133

713,267

$17.62

7.2%

12.0%

5.5

 

180

883,589

$19.07

6.7

 

498

3,592,288

$18.40

8.5%

13.2%

5.8

 

643

4,345,662

$18.77

6.5

 

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

 

 

 

Capex PSF

NER

 

% of GLA

 

GLA

ABR PSF

TA

LL Work

LC

Total

PSF

Term

>10K SF

<10K SF

New Leases

 

 

 

 

 

 

 

 

 

 

4Q22

185,147

$22.02

$2.89

$3.63

$1.10

$7.62

$14.40

9.0

43%

57%

3Q22

202,989

$26.21

$3.79

$2.65

$1.32

$7.76

$18.45

9.1

35%

65%

2Q22

426,471

$18.87

$3.64

$2.48

$0.80

$6.92

$11.95

10.7

63%

37%

1Q22

280,469

$22.52

$2.81

$3.59

$1.07

$7.47

$15.05

9.8

56%

44%

 

1,095,076

$21.70

$3.39

$3.01

$1.02

$7.42

$14.28

9.7

53%

47%

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

4Q22

641,066

$20.35

$0.79

$0.01

$0.04

$0.84

$19.51

5.2

78%

22%

3Q22

1,240,649

$16.55

$0.13

$0.00

$0.00

$0.13

$16.42

5.3

79%

21%

2Q22

746,182

$19.50

$0.16

$0.00

$0.02

$0.18

$19.32

5.3

77%

23%

1Q22

591,948

$17.87

$0.05

$0.01

$0.00

$0.06

$17.81

4.8

70%

30%

 

3,219,845

$18.23

$0.25

$0.00

$0.01

$0.26

$17.97

5.2

77%

23%

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

4Q22

826,213

$20.73

$1.49

$1.22

$0.39

$3.10

$17.63

6.0

70%

30%

3Q22

1,443,638

$17.91

$0.91

$0.57

$0.28

$1.76

$16.15

6.0

73%

27%

2Q22

1,172,653

$19.27

$2.05

$1.35

$0.44

$3.84

$15.43

7.2

72%

28%

1Q22

872,417

$19.36

$1.36

$1.71

$0.51

$3.58

$15.78

6.6

65%

35%

 

4,314,921

$19.11

$1.46

$1.16

$0.40

$3.02

$16.09

6.4

71%

29%

 

 

 

 

 

 

 

 

 

 

 

Note: ABR PSF represents year one base rent for leasing spreads and the average rent for the initial term for net effective rent. Term is weighted average in years. New Leases exclude leases at redevelopment properties and first generation space.

 

 

 

 

13


 

SITE Centers Corp.

Lease Expirations

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes no exercise of lease options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

0

 

0

0.0%

$0

0.0%

 

$0.00

 

19

 

44

0.8%

$1,221

0.8%

 

$27.75

 

19

 

44

0.2%

$1,221

0.3%

 

$27.75

2023

31

 

618

3.8%

9,577

4.1%

 

$15.50

 

183

 

443

8.5%

13,370

8.3%

 

$30.18

 

214

 

1,061

5.0%

22,947

5.9%

 

$21.63

2024

84

 

2,431

15.1%

33,232

14.4%

 

$13.67

 

319

 

741

14.2%

22,292

13.9%

 

$30.08

 

403

 

3,172

14.9%

55,524

14.2%

 

$17.50

2025

91

 

2,401

14.9%

34,802

15.1%

 

$14.49

 

275

 

741

14.2%

21,136

13.2%

 

$28.52

 

366

 

3,142

14.7%

55,938

14.3%

 

$17.80

2026

77

 

1,870

11.6%

24,705

10.7%

 

$13.21

 

237

 

583

11.2%

18,354

11.5%

 

$31.48

 

314

 

2,453

11.5%

43,059

11.0%

 

$17.55

2027

92

 

2,601

16.1%

38,212

16.6%

 

$14.69

 

274

 

756

14.5%

22,801

14.2%

 

$30.16

 

366

 

3,357

15.7%

61,013

15.6%

 

$18.17

2028

87

 

2,232

13.8%

29,957

13.0%

 

$13.42

 

178

 

519

9.9%

16,942

10.6%

 

$32.64

 

265

 

2,751

12.9%

46,899

12.0%

 

$17.05

2029

29

 

781

4.8%

12,181

5.3%

 

$15.60

 

102

 

313

6.0%

10,367

6.5%

 

$33.12

 

131

 

1,094

5.1%

22,548

5.8%

 

$20.61

2030

29

 

770

4.8%

10,690

4.6%

 

$13.88

 

98

 

263

5.0%

8,667

5.4%

 

$32.95

 

127

 

1,033

4.8%

19,357

4.9%

 

$18.74

2031

23

 

734

4.6%

8,772

3.8%

 

$11.95

 

75

 

226

4.3%

6,787

4.2%

 

$30.03

 

98

 

960

4.5%

15,559

4.0%

 

$16.21

2032

30

 

722

4.5%

9,887

4.3%

 

$13.69

 

151

 

419

8.0%

13,146

8.2%

 

$31.37

 

181

 

1,141

5.3%

23,033

5.9%

 

$20.19

Thereafter

34

 

969

6.0%

18,850

8.2%

 

$19.45

 

45

 

169

3.2%

5,110

3.2%

 

$30.24

 

79

 

1,138

5.3%

23,960

6.1%

 

$21.05

Total

607

 

16,129

100.0%

$230,865

100.0%

 

$14.31

 

1,956

 

5,217

100.0%

$160,193

100.0%

 

$30.71

 

2,563

 

21,346

100.0%

$391,058

100.0%

 

$18.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Signed Not Open

22

 

456

 

$6,846

 

 

$15.01

 

122

 

382

 

$12,030

 

 

$31.49

 

144

 

838

 

$18,876

 

 

$22.53

Vacant

21

 

466

 

 

 

 

 

 

246

 

595

 

 

 

 

 

 

267

 

1,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

17

 

39

0.7%

$1,084

0.7%

 

$27.79

 

17

 

39

0.2%

$1,084

0.3%

 

$27.79

2023

8

 

142

0.9%

3,703

1.6%

 

$26.08

 

128

 

267

5.1%

8,263

5.2%

 

$30.95

 

136

 

409

1.9%

11,966

3.1%

 

$29.26

2024

14

 

234

1.5%

3,632

1.6%

 

$15.52

 

198

 

402

7.7%

12,653

7.9%

 

$31.48

 

212

 

636

3.0%

16,285

4.2%

 

$25.61

2025

20

 

329

2.0%

4,824

2.1%

 

$14.66

 

163

 

351

6.7%

10,406

6.5%

 

$29.65

 

183

 

680

3.2%

15,230

3.9%

 

$22.40

2026

6

 

45

0.3%

933

0.4%

 

$20.73

 

108

 

224

4.3%

7,044

4.4%

 

$31.45

 

114

 

269

1.3%

7,977

2.0%

 

$29.65

2027

19

 

336

2.1%

5,847

2.5%

 

$17.40

 

126

 

274

5.3%

8,357

5.2%

 

$30.50

 

145

 

610

2.9%

14,204

3.6%

 

$23.29

2028

20

 

304

1.9%

5,309

2.3%

 

$17.46

 

121

 

316

6.1%

9,722

6.1%

 

$30.77

 

141

 

620

2.9%

15,031

3.8%

 

$24.24

2029

14

 

370

2.3%

5,163

2.2%

 

$13.95

 

107

 

246

4.7%

7,374

4.6%

 

$29.98

 

121

 

616

2.9%

12,537

3.2%

 

$20.35

2030

19

 

443

2.7%

6,908

3.0%

 

$15.59

 

96

 

243

4.7%

6,810

4.3%

 

$28.02

 

115

 

686

3.2%

13,718

3.5%

 

$20.00

2031

23

 

344

2.1%

6,281

2.7%

 

$18.26

 

91

 

201

3.9%

5,912

3.7%

 

$29.41

 

114

 

545

2.6%

12,193

3.1%

 

$22.37

2032

20

 

410

2.5%

7,065

3.1%

 

$17.23

 

136

 

341

6.5%

10,558

6.6%

 

$30.96

 

156

 

751

3.5%

17,623

4.5%

 

$23.47

Thereafter

444

 

13,172

81.7%

181,200

78.5%

 

$13.76

 

665

 

2,313

44.3%

72,010

45.0%

 

$31.13

 

1,109

 

15,485

72.5%

253,210

64.7%

 

$16.35

Total

607

 

16,129

100.0%

$230,865

100.0%

 

$14.31

 

1,956

 

5,217

100.0%

$160,193

100.0%

 

$30.71

 

2,563

 

21,346

100.0%

$391,058

100.0%

 

$18.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14


 

SITE Centers Corp.

Top 50 Tenants

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

Number of Units

Base Rent

Owned GLA

Credit Ratings

 

 

Tenant

WO

JV

Total

Pro Rata

% of Total

At 100%

Pro Rata

% of Total

At 100%

(S&P/Moody's/Fitch)

1

 

TJX Companies (1)

52

8

60

$23,003

5.9%

$24,873

1,609

7.0%

1,773

A/A2/NR

2

 

Dick's Sporting Goods (2)

14

4

18

10,430

2.7%

12,120

644

2.8%

791

BBB/Baa3/NR

3

 

PetSmart

23

3

26

9,335

2.4%

10,055

530

2.3%

573

B/B1/NR

4

 

Michaels

23

5

28

8,587

2.2%

9,803

564

2.4%

664

B-/B2/NR

5

 

Ross Stores (3)

22

8

30

8,392

2.1%

10,588

667

2.9%

856

BBB+/A2/NR

6

 

Bed Bath & Beyond (4)

16

2

18

7,507

1.9%

8,907

585

2.5%

661

SD/Ca/NR

7

 

Nordstrom Rack

10

0

10

7,108

1.8%

7,108

362

1.6%

362

BB+/Ba1/BBB-

8

 

Gap (5)

21

8

29

7,038

1.8%

8,613

358

1.6%

455

BB/Ba2/NR

9

 

Best Buy

9

3

12

6,850

1.8%

8,413

437

1.9%

550

BBB+/A3/NR

10

 

Burlington

11

3

14

6,619

1.7%

7,803

430

1.9%

526

BB+/NR/NR

11

 

Ulta

25

6

31

6,611

1.7%

7,729

271

1.2%

324

NR

12

 

Kohl's

7

5

12

6,447

1.6%

9,322

714

3.1%

1,051

BB+/Ba1/BBB-

13

 

Kroger (6)

7

1

8

6,251

1.6%

6,808

425

1.8%

461

BBB/Baa1/NR

14

 

AMC Theatres

2

3

5

6,105

1.6%

10,180

215

0.9%

400

CC/Caa2/NR

15

 

Five Below

30

7

37

5,643

1.4%

6,530

280

1.2%

328

NR

16

 

Whole Foods

3

0

3

4,493

1.1%

4,493

139

0.6%

139

AA/A1/AA-

17

 

Publix

8

1

9

4,406

1.1%

4,766

405

1.8%

450

NR

18

 

Barnes & Noble

8

1

9

4,354

1.1%

4,674

195

0.8%

211

NR

19

 

Designer Brands Inc. (DSW)

11

1

12

4,217

1.1%

4,502

245

1.1%

260

NR

20

 

Total Wine & More

6

0

6

3,751

1.0%

3,751

171

0.7%

171

NR

21

 

Party City

13

4

17

3,637

0.9%

4,351

170

0.7%

212

CCC/Caa3/CCC

22

 

Petco

12

4

16

3,551

0.9%

4,464

169

0.7%

216

B+/B1/NR

23

 

JOANN

8

3

11

3,248

0.8%

3,821

267

1.2%

327

CCC+/B3/NR

24

 

Cineworld (Regal Cinemas)

3

0

3

2,940

0.8%

2,940

138

0.6%

138

D/NR/NR

25

 

Dollar Tree Stores

22

3

25

2,903

0.7%

3,136

257

1.1%

281

BBB/Baa2/NR

26

 

CGV Cinemas

1

0

1

2,849

0.7%

2,849

74

0.3%

74

NR

27

 

Office Depot (7)

9

1

10

2,741

0.7%

2,977

184

0.8%

203

NR

28

 

Staples

8

1

9

2,589

0.7%

2,816

157

0.7%

173

B/B3/NR

29

 

Cost Plus

8

1

9

2,565

0.7%

2,799

152

0.7%

166

NR

30

 

Macy's (8)

6

0

6

2,476

0.6%

2,476

217

0.9%

217

BB+/Ba1/BBB-

31

 

LA Fitness

3

1

4

2,474

0.6%

3,061

144

0.6%

175

B/B3/NR

32

 

AT&T

22

4

26

2,330

0.6%

2,531

65

0.3%

74

BBB/Baa2/BBB+

33

 

Ahold Delhaize (9)

2

1

3

2,285

0.6%

2,447

135

0.6%

158

BBB/Baa1/NR

34

 

JPMorgan Chase

12

1

13

2,273

0.6%

2,335

52

0.2%

54

A-/A2/AA-

35

 

Starbucks

21

1

22

2,121

0.5%

2,249

38

0.2%

40

BBB+/Baa1/NR

36

 

Mattress Firm

13

3

16

1,962

0.5%

2,253

61

0.3%

71

NR

37

 

JAB Holding (10)

13

1

14

1,946

0.5%

2,031

61

0.3%

64

NR/Baa1/NR

38

 

Lowe's

2

2

4

1,918

0.5%

3,608

322

1.4%

531

BBB+/Baa1/NR

39

 

Hobby Lobby

4

0

4

1,865

0.5%

1,865

222

1.0%

222

NR

40

 

Cinemark

1

2

3

1,827

0.5%

2,947

111

0.5%

176

B/NR/B+

41

 

Caleres Inc.

9

2

11

1,634

0.4%

1,964

83

0.4%

99

B+/NR/NR

42

 

Darden (11)

8

1

9

1,612

0.4%

1,788

60

0.3%

68

BBB/Baa2/BBB

43

 

T-Mobile

17

3

20

1,595

0.4%

1,759

42

0.2%

47

BBB-/NR/BBB-

44

 

America's Best Contacts

15

3

18

1,587

0.4%

1,802

55

0.2%

64

NR

45

 

Tailored Brands (12)

9

2

11

1,582

0.4%

1,757

74

0.3%

81

NR

46

 

Home Depot

2

0

2

1,576

0.4%

1,576

251

1.1%

251

A/A2/A

47

 

Albertsons Companies (13)

2

0

2

1,564

0.4%

1,564

116

0.5%

116

BB /Ba2 /NR

48

 

Target

3

0

3

1,561

0.4%

1,561

435

1.9%

435

A/A2/A

49

 

Visionworks

11

3

14

1,551

0.4%

1,881

42

0.2%

52

NR

50

 

Bath & Body Works

14

3

17

1,526

0.4%

1,719

49

0.2%

56

BB/Ba2/NR

 

 

Top 50 Total

581

119

700

$213,435

54.6%

$246,365

13,449

58.2%

15,847

 

 

 

Total Portfolio

 

 

 

$391,058

100.0%

$446,229

23,094

100.0%

26,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) T.J. Maxx (17) / Marshalls (19) / HomeGoods (14) / Sierra Trading (6) / HomeSense (3) / Combo Store (1)

(8) Macy's Furniture (3) / Bloomingdale's Outlet (1)/ Bluemercury (1)/ Market by Macy's (1)

(2) Dick's Sporting Goods (13) / Golf Galaxy (4) / Public Lands (1)

 

(9) Stop & Shop (2) / Food Lion (1)

(3) Ross Dress for Less (29) / dd's Discounts (1)

 

(10) Panera (12) / Bruegger's (2)

(4) Bed Bath (11) / buybuy BABY (4) / Combo Store (1) /Subleases (2)

 

(11) Longhorn Steakhouse (5) / Olive Garden (4)

(5) Gap (3) / Old Navy (25) / Banana Republic (1)

 

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

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

 

(13) Safeway (1) / ACME (1)

(7) Office Depot (5) / OfficeMax (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Bed Bath & Beyond excludes 1 buybuy BABY location which closed in January 2023 at lease expiration and has been released to a single user.

 

 

 

 

 

15


 

SITE Centers Corp.

Redevelopments

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment – Major (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping Center

MSA

SITE
Own
%

 

Est.
Yield (%)

 

Est.
Net
Costs

 

Costs
to Date

 

Est.
Remain.
Costs

 

Placed
In
Service

 

CIP

 

Initial
Occ.

 

Est.
Stabilize

 

Key Tenants

West Bay Plaza - Phase II

Cleveland, OH

100%

 

 

 

$9,102

 

$6,651

 

$2,451

 

$6,513

 

$138

 

2Q22

 

4Q23

 

Sierra Trading Post,
Dry Bar, Club Champion

Perimeter Pointe

Atlanta, GA

100%

 

 

 

0

 

1,384

 

0

 

0

 

1,384

 

TBD

 

TBD

 

-

Total Redevelopment - Major

 

8%

 

$9,102

 

$8,035

 

$2,451

 

$6,513

 

$1,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

 

 

$13,769

 

$1,759

 

$12,010

 

$0

 

$1,759

 

4Q24

 

2Q25

 

Specialty grocer

Nassau Park Pavilion

Trenton, NJ

100%

 

 

 

7,635

 

3,388

 

4,247

 

0

 

3,388

 

3Q23

 

4Q23

 

Paris Baguette,
Bluestone Lane,
Just Salad, Mezeh Grill

University Hills

Denver, CO

100%

 

 

 

5,972

 

4,477

 

1,495

 

0

 

4,477

 

3Q23

 

4Q23

 

Wendy's, Sweetgreen, Heyday

Shoppers World

Boston, MA

100%

 

 

 

4,967

 

4,263

 

704

 

0

 

4,263

 

1Q23

 

4Q23

 

Sleep Number,
Cava, Kura Sushi

Carolina Pavilion

Charlotte, NC

100%

 

 

 

2,339

 

2,031

 

308

 

415

 

1,616

 

4Q22

 

4Q23

 

Visionworks,
Smoothie King, Starbucks

Shoppers World

Boston, MA

100%

 

 

 

1,884

 

382

 

1,502

 

0

 

382

 

4Q23

 

1Q24

 

Starbucks

Total Redevelopment - Tactical

 

 

11%

 

$36,566

 

$16,300

 

$20,266

 

$415

 

$15,885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

 

 

0

 

33,796

 

0

 

0

 

33,796

 

 

 

 

 

 

Undeveloped land (4)

 

 

 

 

0

 

5,263

 

0

 

0

 

5,263

 

 

 

 

 

 

Total Redevelopment Costs

 

 

 

 

$45,668

 

$63,394

 

$22,717

 

$6,928

 

$56,466

(5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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

(3) Includes predevelopment and retenanting expenditures.

(4) Balance is in addition to owned land adjacent to existing centers with an estimated value of $9 million and cost basis of the headquarters (non-income producing portion) of $38 million.

(5) Balance is in addition to SITE's pro rata share of joint venture CIP of $0.4 million.

 

16


 

SITE Centers Corp.

Transactions

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

SITE

 

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

MSA

Own %

 

GLA

 

Price

Debt

 

Price

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

01/28/22

 

Artesia Village

Phoenix-Mesa-Scottsdale, AZ

100%

 

21

 

$14,500

$0

 

$14,500

$0

02/15/22

 

Casselberry Commons

Orlando-Kissimmee-Sanford, FL

100%

 

249

 

44,500

0

 

35,600

0

03/28/22

 

Shops at Boca Center

Miami-Fort Lauderdale-West Palm Beach, FL

100%

 

117

 

90,000

0

 

90,000

0

 

 

 

1Q 2022 Total

 

 

387

 

$149,000

$0

 

$140,100

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

04/01/22

 

Shoppes of Crabapple

Atlanta-Sandy Springs-Roswell, GA

100%

 

8

 

$4,350

$0

 

$4,350

$0

05/02/22

 

La Fiesta Square

San Francisco-Oakland-Hayward, CA

100%

 

53

 

60,798

0

 

60,798

0

05/02/22

 

Lafayette Mercantile

San Francisco-Oakland-Hayward, CA

100%

 

22

 

43,000

0

 

43,000

0

06/03/22

 

Shops at Tanglewood

Houston, TX

100%

 

26

 

22,150

0

 

22,150

0

06/10/22

 

Fairfax Marketplace

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

100%

 

19

 

16,038

0

 

16,038

0

06/10/22

 

Boulevard Marketplace

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

100%

 

19

 

10,448

0

 

10,448

0

06/10/22

 

Fairfax Pointe

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

100%

 

10

 

8,394

0

 

8,394

0

 

 

 

2Q 2022 Total

 

 

157

 

$165,178

$0

 

$165,178

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

07/08/22

 

Parkwood Shops

Atlanta-Sandy Springs-Roswell, GA

100%

 

20

 

$8,400

0

 

$8,400

0

08/10/22

 

Chandler Center

Phoenix-Mesa-Scottsdale, AZ

100%

 

7

 

5,250

0

 

5,250

0

08/10/22

 

Shops at Power and Baseline

Phoenix-Mesa-Scottsdale, AZ

100%

 

4

 

4,600

0

 

4,600

0

08/10/22

 

Northsight Plaza

Phoenix-Mesa-Scottsdale, AZ

100%

 

10

 

6,150

0

 

6,150

0

08/10/22

 

Broadway Center

Phoenix-Mesa-Scottsdale, AZ

100%

 

11

 

7,000

0

 

7,000

0

 

 

 

3Q 2022 Total

 

 

52

 

$31,400

$0

 

$31,400

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

11/2/22

 

Shops on Montview

Denver-Aurora-Lakewood, CO

100%

 

9

 

$5,762

0

 

$5,762

0

 

 

 

4Q 2022 Total

 

 

9

 

$5,762

$0

 

$5,762

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2022

 

 

605

 

$351,340

$0

 

$342,440

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

01/05/23

 

Foxtail Center

Baltimore-Columbia-Towson, MD

100%

 

30

 

$15,075

0

 

$15,075

0

01/06/23

 

Parker Keystone

Denver-Aurora-Lakewood, CO

100%

 

17

 

11,000

0

 

11,000

0

 

 

 

1Q 2023 QTD

 

 

47

 

$26,075

$0

 

$26,075

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

SITE

 

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

MSA

Own %

 

GLA

 

Price

Debt

 

Price

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating land sales

 

100%

 

0

 

$120

0

 

$120

0

 

 

 

1Q 2022 Total

 

 

0

 

$120

$0

 

$120

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

04/14/22

 

DDR-SAU Retail Fund JV portfolio

Various

20%

 

906

 

$155,700

$54,884

 

$31,140

$10,977

05/25/22

 

Paradise Shoppes of Ellenwood

Atlanta-Sandy Springs-Roswell, GA

100%

 

60

 

10,200

0

 

10,200

0

05/26/22

 

Woodfield Village Green - Unit 1325

Chicago-Naperville-Elgin, IL-IN-WI

100%

 

98

 

12,200

0

 

12,200

0

06/29/22

 

Chickasaw Trail Shopping Center

Orlando-Kissimmee-Sanford, FL

20%

 

75

 

12,950

8,625

 

2,590

1,725

06/30/22

 

Lennox Town Center

Columbus, OH

50%

 

374

 

77,008

37,796

 

38,504

18,898

 

 

 

2Q 2022 Total

 

 

1,513

 

$268,058

$101,305

 

$94,634

$31,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

07/14/22

 

Oviedo Park Crossings

Orlando-Kissimmee-Sanford, FL

20%

 

186

 

$28,000

$19,248

 

$5,600

$3,850

07/15/22

 

DDRM Joint Venture Pool A

Various

20%

 

2,297

 

387,600

225,000

 

77,520

45,000

09/15/22

 

Perimeter Center

Columbus, OH

100%

 

136

 

35,000

0

 

35,000

0

 

 

 

3Q 2022 Total

 

 

2,619

 

$450,600

$244,248

 

$118,120

$48,850

 

 

 

 

 

 

 

 

 

 

 

 

 

11/30/22

 

Consumer Centre

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

100%

 

293

 

$62,500

$0

 

$62,500

$0

12/01/22

 

Presidential Commons (Home Depot Parcel)

Atlanta-Sandy Springs-Roswell, GA

100%

 

102

 

7,000

0

 

7,000

0

12/20/22

 

Merriam Town Center/Merriam Village

Kansas City, MO-KS

100%

 

363

 

53,200

0

 

53,200

0

12/22/22

 

Ashbridge Square

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

100%

 

386

 

33,000

0

 

33,000

0

12/29/22

 

Sexton Commons

Raleigh, NC

20%

 

49

 

10,616

5,137

 

2,123

1,027

 

 

Non-operating land sales

 

100%

 

0

 

375

0

 

375

0

 

 

 

4Q 2022 Total

 

 

1,193

 

$166,691

$5,137

 

$158,198

$1,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2022

 

 

5,325

 

$885,469

$350,690

 

$371,072

$81,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17


 

SITE Centers Corp.

Debt Summary

 

$ in thousands

 

 

 

 

 

 

 

 

 

Consolidated Debt

Unconsolidated Debt

Total Debt

Debt Composition

100%

SITE Share

Interest Rate

100%

SITE Share

Interest Rate

SITE Share

Interest Rate

Unsecured Credit Facilities

$0

$0

-

$0

$0

-

$0

-

Unsecured Term Loan

200,000

200,000

3.99%

0

0

-

200,000

3.99%

Unsecured Public Debt

1,457,741

1,457,741

4.27%

0

0

-

1,457,741

4.27%

Fixed Rate Mortgage Loans

54,173

54,173

4.05%

364,320

72,864

4.97%

127,037

4.58%

Variable Rate Mortgage Loans

0

0

-

173,716

38,371

5.60%

38,371

5.60%

Subtotal

$1,711,914

$1,711,914

4.23%

$538,036

$111,235

5.19%

$1,823,149

4.29%

Fair Market Value Adjustment

737

737

-

0

0

-

737

-

Unamortized Loan Costs, Net

(5,630)

(5,630)

-

(2,943)

(615)

-

(6,245)

-

Total

$1,707,021

$1,707,021

4.23%

$535,093

$110,620

5.19%

$1,817,641

4.29%

 

 

 

Consolidated Maturities

 

Unconsolidated

Total

 

Total

 

Maturity Schedule(1)

Secured

Unsecured

 

Maturities

100%

 

SITE Share

Interest Rate

2023

$1,260

$87,209

 

$946

$89,415

 

$88,713

3.52%

2024

27,809

65,614

 

475,921

569,344

 

188,664

4.77%

2025

25,104

457,142

 

1,046

483,292

 

482,515

3.80%

2026

0

400,000

 

60,123

460,123

 

415,481

4.41%

2027

0

650,000

 

0

650,000

 

650,000

4.55%

2028

0

0

 

0

0

 

0

-

2029

0

0

 

0

0

 

0

-

2030

0

0

 

0

0

 

0

-

2031

0

0

 

0

0

 

0

-

2032 and beyond

0

0

 

0

0

 

0

-

Unsecured debt discount

0

(2,224)

 

0

(2,224)

 

(2,224)

-

Total

$54,173

$1,657,741

 

$538,036

$2,249,950

 

$1,823,149

4.29%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Total (at SITE share)

Consolidated

Interest Rate

 

Unconsolidated

Interest Rate

 

Total

Interest Rate

Fixed

100.0%

4.23%

 

65.5%

4.97%

 

97.9%

4.26%

Variable

0.0%

-

 

34.5%

5.60%

 

2.1%

5.60%

 

 

 

 

 

 

 

 

 

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

 

Note: Interest rate is GAAP at SITE Share.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18


 

SITE Centers Corp.

Debt Detail

 

$ in thousands

 

 

 

 

 

Balance
100%

Balance
SITE Share

Maturity
Date

GAAP Interest
Rate

Bank Debt

 

 

 

 

Unsecured Term Loan ($200m)

$200,000

$200,000

06/27

3.99%(1)

Unsecured Revolver ($950m)(2)

-

-

06/27

SOFR + 95

 

$200,000

$200,000

 

 

Unsecured Debt

 

 

 

 

Unsecured Notes - 2023

87,189

87,189

05/23

3.52%

Unsecured Notes - 2024

65,569

65,569

08/24

4.07%

Unsecured Notes - 2025

456,437

456,437

02/25

3.79%

Unsecured Notes - 2026

398,910

398,910

02/26

4.43%

Unsecured Notes - 2027

449,636

449,636

06/27

4.80%

 

$1,457,741

$1,457,741

 

 

Mortgage Debt

 

 

 

 

Concourse Village, FL

12,409

12,409

02/24

4.32%

DTP Loan Pool (10 assets)

364,320

72,864

04/24

4.97%

Larkin's Corner, PA

15,589

15,589

06/24

4.09%

DDRM Loan Pool B (7 assets)(3)

110,615

22,123

07/24

6.90%

Shoppes at Addison Place (North), FL

8,879

8,879

02/25

4.08%

Shoppes at Addison Place (South), FL

6,877

6,877

02/25

4.11%

Shoppes at Addison Place (Outlot), FL

1,319

1,319

02/25

4.08%

Southtown Center, FL

9,100

9,100

05/25

3.51%

RVIP IIIB, Deer Park, IL (SITE 26%)(4)

63,101

16,248

12/26

3.83%

 

$592,209

$165,408

 

 

 

 

 

 

 

Consolidated & Unconsolidated Debt Subtotal

$2,249,950

$1,823,149

 

 

FMV Adjustment – Assumed Debt

737

737

 

 

Unamortized Loan Costs, Net

(8,573)

(6,245)

 

 

Total Consolidated & Unconsolidated Debt

$2,242,114

$1,817,641

 

 

 

 

 

 

 

 

 

 

 

 

Rate Type

 

 

 

 

Fixed

$2,076,234

$1,784,778

3.0 years

4.26%

Variable

173,716

38,371

2.5 years

5.60%

 

$2,249,950

$1,823,149

3.0 years

4.29%

Perpetual Preferred Stock

 

 

 

 

Class A

175,000

175,000

N/A(5)

6.38%

 

 

 

 

 

Note: Maturity dates assume all borrower extension options are exercised. GAAP interest rates shown as swapped or capped all-in interest rate where applicable.

(1) Fixed all-in swap rate through June 2027.

(2) Excludes loan fees and unamortized loan costs.

(3) 3.00% SOFR Interest Rate Cap through July 2023.

(4) 1.00% SOFR Interest Rate Cap through December 2024. Debt shown at share excluding promote.

(5) Redeemable at par as of June 2022.

 

 

19


 

SITE Centers Corp.

Debt/Adjusted EBITDA

 

$ in thousands

 

 

 

Twelve months ended
December 31, 2022

Twelve months ended
December 31, 2021

Consolidated

 

 

Consolidated net income to SITE

$168,719

$124,935

Interest expense

77,692

76,383

Income taxes, net

816

1,551

Depreciation and amortization

203,546

185,768

Adjustments for non-controlling interests

0

(664)

EBITDA

450,773

387,973

Impairment charges

2,536

7,270

Gain on sale and change in control of interests

(45,581)

(19,185)

Gain on disposition of real estate, net

(46,644)

(6,065)

EBITDAre

361,084

369,993

Equity in net income of JVs

(27,892)

(47,297)

Other (income) expense, net

1,886

6,636

JV OFFO (at SITE Share)

13,128

21,840

Adjusted EBITDA (1)

348,206

351,172

 

 

 

Consolidated debt-average

1,692,200

1,805,443

Partner share of consolidated debt-average

0

(4,630)

Loan costs, net-average

5,843

6,938

Face value adjustments-average

(951)

(1,272)

Cash and restricted cash-average

(32,233)

(57,184)

Average net effective debt

$1,664,859

$1,749,295

 

 

 

Debt/Adjusted EBITDA – Consolidated (2)

4.8x

5.0x

 

 

 

Pro rata including JVs

 

 

EBITDAre

345,465

344,399

Adjusted EBITDA

355,998

361,917

 

 

 

Consolidated net debt-average

1,664,859

1,749,295

JV debt (at SITE Share)-average

150,876

212,218

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

(9,719)

(9,368)

Average net effective debt

$1,806,016

$1,952,145

 

 

 

Debt/Adjusted EBITDA – Pro Rata (2)

5.1x

5.4x

 

 

 

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

(2) Excludes perpetual preferred stock.

 

 

20


 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture

 

SITE
Own %

 

Number of Properties

 

Owned
GLA

 

Leased Rate

 

ABR

 

4Q22 NOI
at 100% (1)

 

Gross
RE Assets

 

Debt Balance
at 100% (2)

Chinese Institutional Investors
   DTP

 

20%

 

10

 

3,397

 

96.9%

 

$14.83

 

$12,315

 

$586,479

 

$364,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madison International
   DDRM

 

20%

 

7

 

1,240

 

91.8%

 

15.91

 

5,102

 

237,526

 

110,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prudential
   RVIP IIIB, Deer Park, IL

 

50%

 

1

 

356

 

75.0%

 

37.00

 

2,197

 

104,255

 

63,101

Total

 

 

 

18

 

4,993

 

94.0%

 

$16.20

 

$19,614

 

$928,260

 

$538,036

Property management fees

 

 

 

 

 

 

 

 

 

 

 

837

(1)

 

 

 

NOI from assets sold

 

 

 

 

 

 

 

 

 

 

 

49

 

 

 

 

Net operating income

 

 

 

 

 

 

 

 

 

 

 

$20,500

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 $2.9 million or $0.6 million at SITE's share.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

21


 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

Combined SITE JV Pro Rata Adjustments (1)

 

 

 

 

 

Income Statement Pro Rata Adjustments 4Q22

 

Balance Sheet Pro Rata Adjustments 4Q22

Revenues:

 

 

Assets:

 

Rental Income (2)

$6,153

 

Land

$43,075

Other income (3)

149

 

Buildings

133,165

 

6,302

 

Improvements

15,014

Expenses:

 

 

 

191,254

Operating and maintenance

856

 

Depreciation

(47,685)

Real estate taxes

663

 

 

143,569

 

1,519

 

Construction in progress and land

393

Net Operating Income

4,783

 

Real estate, net

143,962

 

 

 

Investment in JVs

(1,338)

Other Income (expense):

 

 

Cash and restricted cash

9,797

Fee income

(383)

 

Receivables, net

2,416

Interest expense

(1,682)

 

Other assets, net

7,573

Depreciation and amortization

(2,153)

 

Total Assets

$162,410

Other income (expense), net

85

 

 

 

Loss before earnings from JVs

650

 

Liabilities and Equity:

 

Equity in net income of JVs

(424)

 

Mortgage debt

$110,620

Basis differences of JVs

63

 

Notes payable to SITE

619

Loss on disposition of real estate

(289)

 

Other liabilities

8,527

Net income

$0

 

Total Liabilities

119,766

 

 

 

JVs share of equity

(1,338)

FFO Reconciliation 4Q22

 

Distributions in excess of net income

43,982

Loss before earnings from JVs

$650

 

Total Equity

42,644

Depreciation and amortization

2,153

 

Total Liabilities and Equity

$162,410

Basis differences of JVs

3

 

 

 

FFO at SITE's Ownership Interests

$2,806

 

 

 

OFFO at SITE's Ownership Interests

$2,803

 

 

 

 

 

 

 

 

(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

$4,101

 

 

 

Ground lease minimum rents

142

 

 

 

Straight-line rent, net

217

 

 

 

Amortization of (above) below market rent, net

86

 

 

 

Percentage and overage rent

195

 

 

 

Recoveries

1,269

 

 

 

Uncollectible revenue

143

 

 

 

 

 

 

 

 

(3) Other Income:

 

 

 

 

Ancillary and other rental income

143

 

 

 

Lease termination fees

6

 

 

 

 

 

 

 

 

 

 

22


 

SITE Centers Corp.

Unconsolidated Joint Ventures at 100%

$ in thousands

 

 

 

 

 

 

 

 

Combined Income Statement

 

 

4Q22

 

4Q21

 

12M22

 

12M21

Revenues:

 

 

 

 

 

 

 

 

Rental income (1)

 

$26,210

 

$43,771

 

$129,942

 

$189,651

Other income (2)

 

618

 

1,165

 

2,552

 

5,908

 

 

26,828

 

44,936

 

132,494

 

195,559

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

 

3,536

 

7,118

 

19,599

 

28,994

Real estate taxes

 

2,792

 

5,056

 

15,720

 

24,397

 

 

6,328

 

12,174

 

35,319

 

53,391

 

 

 

 

 

 

 

 

 

Net operating income

 

20,500

 

32,762

 

97,175

 

142,168

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense

 

(7,495)

 

(10,481)

 

(34,055)

 

(43,379)

Depreciation and amortization

 

(9,395)

 

(16,309)

 

(46,518)

 

(66,618)

Impairment charges

 

0

 

0

 

(17,550)

 

0

Other income (expense), net

 

(1,189)

 

(3,268)

 

(12,303)

 

(12,074)

 

 

2,421

 

2,704

 

(13,251)

 

20,097

Gain on disposition of real estate, net

 

(1,408)

 

53,803

 

120,097

 

89,935

Net income attributable to unconsolidated JVs

 

1,013

 

56,507

 

106,846

 

110,032

Depreciation and amortization

 

9,395

 

16,309

 

46,518

 

66,618

Impairment of real estate

 

0

 

0

 

17,550

 

0

Gain on disposition of real estate, net

 

1,408

 

(53,803)

 

(120,097)

 

(89,935)

FFO

 

$11,816

 

$19,013

 

$50,817

 

$86,715

FFO at SITE's ownership interests

 

$2,806

 

$4,638

 

$12,274

 

$21,703

Operating FFO at SITE's ownership interests

 

$2,803

 

$4,743

 

$13,128

 

$21,840

(1) Rental Income:

 

 

 

 

 

 

 

 

Minimum rents

 

$17,400

 

$31,169

 

$89,891

 

$129,804

Ground lease minimum rents

 

712

 

1,462

 

4,103

 

6,096

Straight-line rent, net

 

832

 

146

 

1,508

 

704

Amortization of (above) below market rent, net

 

432

 

422

 

1,811

 

1,975

Percentage and overage rent

 

737

 

844

 

1,919

 

1,693

Recoveries

 

5,292

 

9,684

 

29,388

 

42,991

Uncollectible revenue

 

805

 

44

 

1,322

 

6,388

(2) Other Income:

 

 

 

 

 

 

 

 

Ancillary and other rental income

 

590

 

1,119

 

2,351

 

3,687

Lease termination fees

 

28

 

46

 

201

 

2,221

 

 

 

 

 

 

 

 

 

Combined Balance Sheet

 

 

 

 

At Period End

 

 

 

 

 

 

4Q22

 

4Q21

Assets:

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

$212,326

 

$378,442

Buildings

 

 

 

 

 

643,334

 

1,092,245

Improvements

 

 

 

 

 

70,636

 

123,313

 

 

 

 

 

 

926,296

 

1,594,000

Depreciation

 

 

 

 

 

(220,642)

 

(441,215)

 

 

 

 

 

 

705,654

 

1,152,785

Construction in progress and land

 

 

 

 

 

1,965

 

5,778

Real estate, net

 

 

 

 

 

707,619

 

1,158,563

Cash and restricted cash

 

 

 

 

 

44,809

 

37,535

Receivables, net

 

 

 

 

 

11,671

 

16,854

Other assets, net

 

 

 

 

 

36,272

 

49,029

Total Assets

 

 

 

 

 

800,371

 

1,261,981

 

 

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

 

 

 

Mortgage debt

 

 

 

 

 

535,093

 

873,336

Notes and accrued interest payable to SITE

 

 

 

 

 

2,972

 

3,331

Other liabilities

 

 

 

 

 

41,588

 

51,473

Total Liabilities

 

 

 

 

 

579,653

 

928,140

Accumulated equity

 

 

 

 

 

220,718

 

333,841

Total Equity

 

 

 

 

 

220,718

 

333,841

Total Liabilities and Equity

 

 

 

 

 

$800,371

 

$1,261,981

 

23


 

SITE Centers Corp.

Property List

 

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

 

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

1

Chandler Center

Phoenix-Mesa-Scottsdale, AZ

Chandler

AZ

100%

 

7

$42.45

2

Shops at Power and Baseline

Phoenix-Mesa-Scottsdale, AZ

Mesa

AZ

100%

 

4

$56.22

3

Ahwatukee Foothills Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

20%

DTP

691

$18.14

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

4

Arrowhead Crossing

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

353

$16.32

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

5

Deer Valley Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

190

$20.55

Michaels, PetSmart, Ross Dress for Less

6

Paradise Village Gateway

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

295

$25.38

PetSmart, Ross Dress for Less, Sun & Ski Sports

7

Artesia Village

Phoenix-Mesa-Scottsdale, AZ

Scottsdale

AZ

100%

 

21

$39.81

8

Northsight Plaza

Phoenix-Mesa-Scottsdale, AZ

Scottsdale

AZ

100%

 

10

$33.65

9

Broadway Center

Phoenix-Mesa-Scottsdale, AZ

Tempe

AZ

100%

 

11

$35.45

10

Buena Park Place

Los Angeles-Long Beach-Anaheim, CA

Buena Park

CA

100%

 

213

$17.58

Aldi, Kohl's, Michaels

11

Falcon Ridge Town Center

Los Angeles-Long Beach-Anaheim, CA

Fontana

CA

100%

 

277

$23.66

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

12

The Pike Outlets

Los Angeles-Long Beach-Anaheim, CA

Long Beach

CA

100%

 

389

$23.67

Cinemark, H & M, Nike, Restoration Hardware

13

Creekside Plaza

Sacramento-Roseville-Arden-Arcade, CA

Roseville

CA

100%

 

32

$40.17

14

Ridge at Creekside

Sacramento-Roseville-Arden-Arcade, CA

Roseville

CA

100%

 

243

$20.04

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

15

La Fiesta Square

San Francisco-Oakland-Hayward, CA

Lafayette

CA

100%

 

53

$52.21

16

Lafayette Mercantile

San Francisco-Oakland-Hayward, CA

Lafayette

CA

100%

 

22

$58.64

17

Whole Foods at Bay Place

San Francisco-Oakland-Hayward, CA

Oakland

CA

100%

 

57

$51.02

Whole Foods

18

Hilltop Plaza

San Francisco-Oakland-Hayward, CA

Richmond

CA

20%

DDRM

246

$17.31

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

19

1000 Van Ness

San Francisco-Oakland-Hayward, CA

San Francisco

CA

100%

 

122

$37.66

CGV Cinemas

20

Centennial Promenade

Denver-Aurora-Lakewood, CO

Centennial

CO

100%

 

443

$21.29

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

21

Chapel Hills

Denver-Aurora-Lakewood, CO

Colorado Springs

CO

100%

 

450

$13.39

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

22

Shops on Montview

Denver-Aurora-Lakewood, CO

Denver

CO

100%

 

9

$38.68

23

University Hills

Denver-Aurora-Lakewood, CO

Denver

CO

100%

 

236

$20.37

King Soopers, Marshalls, Michaels

24

FlatAcres MarketCenter/Parker Pavilions

Denver-Aurora-Lakewood, CO

Parker

CO

100%

 

232

$19.36

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

25

Guilford Commons

Hartford-West Hartford-East Hartford, CT

Guilford

CT

100%

 

129

$18.32

Bed Bath & Beyond, The Fresh Market

26

Connecticut Commons

Hartford-West Hartford-East Hartford, CT

Plainville

CT

20%

DTP

561

$13.69

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

27

Windsor Court

Hartford-West Hartford-East Hartford, CT

Windsor

CT

100%

 

79

$19.89

Stop & Shop

28

Shoppes at Paradise Pointe

Crestview-Fort Walton Beach-Destin, FL

Fort Walton Beach

FL

100%

 

84

$12.71

Publix

29

Melbourne Shopping Center

Palm Bay-Melbourne-Titusville, FL

Melbourne

FL

100%

 

211

$9.08

Big Lots, Club 4 Fitness, Publix

30

Shops at Boca Center

Miami-Fort Lauderdale-West Palm Beach, FL

Boca Raton

FL

100%

 

117

$41.00

Total Wine & More

31

Village Square at Golf

Miami-Fort Lauderdale-West Palm Beach, FL

Boynton Beach

FL

100%

 

135

$22.16

32

Shoppes at Addison Place

Miami-Fort Lauderdale-West Palm Beach, FL

Delray Beach

FL

100%

 

56

$46.33

33

Concourse Village

Miami-Fort Lauderdale-West Palm Beach, FL

Jupiter

FL

100%

 

134

$17.86

Ross Dress for Less, T.J. Maxx

34

The Shops at Midtown Miami

Miami-Fort Lauderdale-West Palm Beach, FL

Miami

FL

100%

 

467

$21.83

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

35

The Fountains

Miami-Fort Lauderdale-West Palm Beach, FL

Plantation

FL

100%

 

430

$16.79

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

36

Midway Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

Tamarac

FL

100%

 

228

$14.53

Publix, Ross Dress for Less

 

24


 

SITE Centers Corp.

Property List

 

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

 

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

37

Carillon Place

Naples-Immokalee-Marco Island, FL

Naples

FL

100%

 

265

$15.79

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

38

Casselberry Commons

Orlando-Kissimmee-Sanford, FL

Casselberry

FL

100%

 

246

$15.75

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

39

Lee Vista Promenade

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

314

$17.42

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

40

Millenia Crossing

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

100

$25.41

Nordstrom Rack

41

Winter Garden Village

Orlando-Kissimmee-Sanford, FL

Winter Garden

FL

100%

 

759

$21.57

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

42

Lake Brandon Plaza

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

178

$14.51

JOANN, Nordstrom Rack, Publix, Total Wine & More

43

Lake Brandon Village

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

114

$15.64

buybuy BABY, PetSmart, Sprouts Farmers Market

44

The Collection at Brandon Boulevard

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

222

$13.73

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

45

The Shoppes of Boot Ranch

Tampa-St. Petersburg-Clearwater, FL

Palm Harbor

FL

100%

 

52

$28.07

46

North Pointe Plaza

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

100%

 

108

$15.32

Publix

47

Southtown Center

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

100%

 

44

$35.92

48

The Shoppes at New Tampa

Tampa-St. Petersburg-Clearwater, FL

Wesley Chapel

FL

100%

 

155

$15.77

Publix, Ross Dress for Less

49

Shoppes of Crabapple

Atlanta-Sandy Springs-Roswell, GA

Alpharetta

GA

100%

 

8

$28.93

50

Hammond Springs

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

69

$30.19

51

Parkwood Shops

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

20

$25.39

52

Perimeter Pointe

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

360

$19.32

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

53

Cumming Marketplace

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

310

$14.04

Lowe's, Marshalls, Michaels, OfficeMax

54

Cumming Town Center

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

311

$16.36

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

55

Sharon Greens

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

98

$12.82

Kroger

56

Hairston Crossing

Atlanta-Sandy Springs-Roswell, GA

Decatur

GA

20%

DDRM

58

$9.65

Goodwill

57

Market Square

Atlanta-Sandy Springs-Roswell, GA

Douglasville

GA

100%

 

125

$12.71

Aaron's

58

Towne Center Prado

Atlanta-Sandy Springs-Roswell, GA

Marietta

GA

20%

DTP

287

$13.46

Going Going Gone, Publix, Ross Dress for Less

59

Sandy Plains Village

Atlanta-Sandy Springs-Roswell, GA

Roswell

GA

100%

 

174

$13.98

Movie Tavern, Painted Tree Marketplace

60

Presidential Commons

Atlanta-Sandy Springs-Roswell, GA

Snellville

GA

100%

 

274

$15.24

Burlington, buybuy BABY, JOANN, Kroger

61

Johns Creek Town Center

Atlanta-Sandy Springs-Roswell, GA

Suwanee

GA

100%

 

303

$16.09

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

62

3030 North Broadway

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

132

$34.45

Mariano's, XSport Fitness

63

The Maxwell

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

240

$27.18

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

64

Deer Park Town Center

Chicago-Naperville-Elgin, IL-IN-WI

Deer Park

IL

50%

RVIP IIIB

357

$32.77

Century Theatre, Crate & Barrel, Gap

65

Woodfield Village Green

Chicago-Naperville-Elgin, IL-IN-WI

Schaumburg

IL

100%

 

390

$22.75

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

66

Brookside Marketplace

Chicago-Naperville-Elgin, IL-IN-WI

Tinley Park

IL

20%

DTP

317

$15.68

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

67

Highland Grove Shopping Center

Chicago-Naperville-Elgin, IL-IN-WI

Highland

IN

20%

DDRM

312

$15.61

Burlington, Kohl's, Michaels

68

Gateway Center

Boston-Cambridge-Newton, MA-NH

Everett

MA

100%

 

640

$17.23

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

69

Shoppers World

Boston-Cambridge-Newton, MA-NH

Framingham

MA

100%

 

781

$25.47

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

70

Independence Commons

Kansas City, MO-KS

Independence

MO

20%

DTP

386

$15.51

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

71

The Promenade at Brentwood

St. Louis, MO-IL

Brentwood

MO

100%

 

338

$15.71

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

72

East Hanover Plaza

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

East Hanover

NJ

100%

 

98

$21.11

HomeGoods, HomeSense

73

Edgewater Towne Center

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

Edgewater

NJ

100%

 

76

$29.60

Whole Foods

74

Freehold Marketplace

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

Freehold

NJ

100%

 

21

$37.18

75

Route 22 Retail Center

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

Union

NJ

20%

DTP

112

$15.90

Big Lots, Dick's Sporting Goods

 

25


 

SITE Centers Corp.

Property List

 

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

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

76

West Falls Plaza

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

Woodland Park

NJ

20%

DDRM

91

$21.45

andThat!, Cost Plus World Market

77

Echelon Village Plaza

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

Voorhees

NJ

100%

 

89

$12.58

The Edge Fitness Clubs

78

Hamilton Marketplace

Trenton, NJ

Hamilton

NJ

100%

 

550

$20.23

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

79

Nassau Park Pavilion

Trenton, NJ

Princeton

NJ

100%

 

750

$15.64

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

80

The Hub

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

Hempstead

NY

100%

 

249

$13.27

Home Depot, Stop & Shop

81

Belgate Shopping Center

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

289

$16.79

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

82

Carolina Pavilion

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

701

$14.10

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

83

Cotswold Village

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

263

$25.19

Harris Teeter, Marshalls, PetSmart

84

The Shops at The Fresh Market

Charlotte-Concord-Gastonia, NC-SC

Cornelius

NC

100%

 

132

$18.73

The Fresh Market

85

Shoppes at Oliver's Crossing

Greensboro-High Point, NC

Winston Salem

NC

20%

DDRM

77

$14.71

Lowes Foods

86

Meadowmont Village

Raleigh, NC

Chapel Hill

NC

20%

DDRM

185

$22.60

Harris Teeter

87

Poyner Place

Raleigh, NC

Raleigh

NC

20%

DTP

252

$16.45

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

88

University Centre

Wilmington, NC

Wilmington

NC

20%

DTP

418

$11.33

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

89

Kenwood Square

Cincinnati, OH-KY-IN

Cincinnati

OH

100%

 

427

$18.87

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

90

Waterstone Center

Cincinnati, OH-KY-IN

Mason

OH

100%

 

162

$17.15

Best Buy, Michaels, Ross Dress for Less

91

Stow Community Center

Cleveland-Elyria, OH

Stow

OH

100%

 

406

$12.30

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

92

West Bay Plaza

Cleveland-Elyria, OH

Westlake

OH

100%

 

147

$23.14

Fresh Thyme Farmers Market, HomeSense

93

Easton Market

Columbus, OH

Columbus

OH

100%

 

502

$15.28

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

94

Polaris Towne Center

Columbus, OH

Columbus

OH

100%

 

459

$16.88

Best Buy, Big Lots, JOANN, Kroger, OfficeMax, T.J. Maxx

95

Springfield Commons

Toledo, OH

Toledo

OH

20%

DDRM

272

$11.72

Burlington, Kohl's, Planet Fitness

96

Tanasbourne Town Center

Portland-Vancouver-Hillsboro, OR-WA

Hillsboro

OR

100%

 

285

$21.56

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

97

The Blocks

Portland-Vancouver-Hillsboro, OR-WA

Portland

OR

100%

 

97

$35.71

98

Southmont Plaza

Allentown-Bethlehem-Easton, PA-NJ

Easton

PA

100%

 

251

$16.11

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

99

Larkin's Corner

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

Boothwyn

PA

100%

 

225

$9.70

ACME, Walmart

100

Ashley Crossing

Charleston-North Charleston, SC

Charleston

SC

20%

DTP

208

$11.17

Food Lion, JOANN, Kohl's, Marshalls

101

Wando Crossing

Charleston-North Charleston, SC

Mount Pleasant

SC

100%

 

214

$15.61

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

102

Midtowne Park

Greenville-Anderson-Mauldin, SC

Anderson

SC

100%

 

167

$9.89

Dick's Sporting Goods, HomeGoods, Kohl's

103

Cool Springs Pointe

Nashville-Davidson-Murfreesboro-Franklin, TN

Brentwood

TN

100%

 

198

$15.94

Best Buy, Restoration Hardware, Ross Dress for Less

104

Vintage Plaza

Austin, TX

Round Rock

TX

100%

 

41

$27.70

105

The Marketplace at Highland Village

Dallas-Fort Worth-Arlington, TX

Highland Village

TX

100%

 

207

$18.72

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

106

Shops at Tanglewood

Houston-The Woodlands-Sugar Land, TX

Houston

TX

100%

 

26

$46.45

107

Bandera Pointe

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

490

$12.58

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

 

 

 

 

 

26


 

SITE Centers Corp.

Property List

 

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

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

108

Terrell Plaza

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

108

$20.15

Ross Dress for Less

109

Village at Stone Oak

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

442

$18.75

Alamo Drafthouse Cinema, Hobby Lobby, HomeGoods, Ross Dress for Less

110

Emmet Street North

Charlottesville, VA

Charlottesville

VA

100%

 

2

$86.32

111

Emmet Street Station

Charlottesville, VA

Charlottesville

VA

100%

 

11

$51.82

112

Commonwealth Center

Richmond, VA

Midlothian

VA

20%

DTP

166

$17.94

Michaels, The Fresh Market

113

Downtown Short Pump

Richmond, VA

Richmond

VA

100%

 

126

$23.59

Barnes & Noble, Regal Cinemas

114

White Oak Village

Richmond, VA

Richmond

VA

100%

 

432

$15.81

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

115

Boulevard Marketplace

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

Fairfax

VA

100%

 

19

$40.79

116

Fairfax Marketplace

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

Fairfax

VA

100%

 

19

$55.14

117

Fairfax Pointe

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

Fairfax

VA

100%

 

10

$49.39

118

Fairfax Towne Center

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

Fairfax

VA

100%

 

253

$20.46

Bed Bath & Beyond, JOANN, Regal Cinemas, Safeway, T.J. Maxx

119

Springfield Center

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

Springfield

VA

100%

 

177

$23.76

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

 

 

 

 

 

 

 

 

 

 

DDRM - DDRM Properties

 

 

 

 

 

 

DTP - Dividend Trust Portfolio

 

 

 

 

 

 

RVIP IIIB - Deer Park, IL

 

 

 

 

 

 

 

 

 

27


 

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.

28


 

SITE Centers Corp.

Notable Accounting and Supplemental Policies

Real Estate

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

 

Buildings

31.5 to 40 years

Building Improvements

3 to 20 years

Furniture/Fixtures/

Tenant Improvements

Shorter of economic life or lease terms

 

Capitalization

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

 

Gains on Sales of Real Estate

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

 

Leasing Spreads

Cash Leasing Spreads are calculated by comparing the prior tenant's annual base rent in the final year of the prior lease to the executed tenant's annual base rent in the first year of the executed lease.
Straight-Lined Leasing Spreads are calculated by comparing the prior tenant's average base rent over the prior lease term to the executed tenant's average base rent over the term of the executed lease.
For both Cash and Straight-Lined Leasing Spreads, the reported calculations of "Comparable", only includes deals executed within one year of the date that the prior tenant vacated. Deals executed after one year of the date the prior tenant vacated, deals which are a combination of existing units, new leases at “Major Redevelopment” properties, and deals for units vacant at the time of acquisition are considered non-comparable and excluded from the calculation.

 

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.

 

 

29


 

SITE Centers Corp.

Non-GAAP Measures

 

Performance Measures

FFO and Operating FFO

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

 

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

 

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

 

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

 

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

30


 

SITE Centers Corp.

Non-GAAP Measures

 

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

 

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

 

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

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

 

The Company also presents NOI information on a same store basis, or SSNOI. The Company defines SSNOI as property revenues less property-related expenses, which exclude straight-line rental income and 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 prior period comparisons). In addition, SSNOI is presented including activity associated with major and tactical 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. In reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, reconciliation of the assumed range of 2023 SSNOI growth to the most directly comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable effort due to the multiple components of the calculation which only includes properties owned for comparable periods and excludes all corporate level activity as noted above.

 

 

31


 

SITE Centers Corp.

Non-GAAP Measures

 

Other Measures

SITE Pro Rata Share Financial Information

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

 

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

 

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

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

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

 

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

 

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

 

 

32


 

SITE Centers Corp.

Portfolio Summary at 100%

 

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2022

 

9/30/2022

 

6/30/2022

 

3/31/2022

 

12/31/2021

Shopping Center Summary

 

 

 

 

 

 

 

 

 

 

Operating Centers – 100%

 

119

 

122

 

132

 

138

 

136

Wholly Owned - SITE

 

101

 

103

 

99

 

92

 

89

JV Portfolio

 

18

 

19

 

33

 

46

 

47

 

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease GLA – 100%

 

26,982

 

28,159

 

30,755

 

32,142

 

32,007

Wholly Owned - SITE

 

21,989

 

23,118

 

23,231

 

23,235

 

22,856

JV Portfolio – 100%

 

4,993

 

5,041

 

7,524

 

8,907

 

9,151

Unowned GLA – 100%

 

8,938

 

9,397

 

9,855

 

10,229

 

10,229

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

SITE (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$18.96

 

$18.62

 

$18.07

 

$17.72

 

$17.52

Base Rent PSF < 10K

 

$30.46

 

$30.02

 

$29.13

 

$28.21

 

$27.76

Base Rent PSF > 10K

 

$15.29

 

$15.10

 

$14.63

 

$14.52

 

$14.42

Commenced Rate

 

92.3%

 

91.4%

 

91.0%

 

90.2%

 

89.9%

Leased Rate

 

95.3%

 

94.9%

 

94.3%

 

93.1%

 

92.5%

Leased Rate < 10K SF

 

89.8%

 

88.5%

 

87.3%

 

86.0%

 

84.9%

Leased Rate > 10K SF

 

97.2%

 

97.0%

 

96.8%

 

95.6%

 

95.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned SITE

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$19.61

 

$19.18

 

$19.06

 

$18.74

 

$18.52

Leased Rate

 

95.6%

 

95.2%

 

94.6%

 

93.3%

 

92.8%

Leased Rate < 10K SF

 

90.9%

 

89.6%

 

87.6%

 

86.2%

 

85.1%

Leased Rate > 10K SF

 

97.3%

 

97.2%

 

97.0%

 

95.7%

 

95.4%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$16.20

 

$16.18

 

$15.25

 

$15.22

 

$15.15

Leased Rate

 

94.0%

 

93.2%

 

93.6%

 

92.6%

 

91.6%

Leased Rate < 10K SF

 

84.3%

 

83.3%

 

86.4%

 

85.2%

 

84.3%

Leased Rate > 10K SF

 

97.0%

 

96.3%

 

96.2%

 

95.2%

 

94.3%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture at Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$17.64

 

$17.62

 

$16.26

 

$16.33

 

$16.22

Leased Rate

 

92.2%

 

91.4%

 

92.4%

 

92.1%

 

91.6%

Leased Rate < 10K SF

 

80.4%

 

79.4%

 

83.7%

 

83.2%

 

83.8%

Leased Rate > 10K SF

 

96.7%

 

96.0%

 

96.0%

 

95.4%

 

94.6%

 

33


 

SITE Centers Corp.

Leasing Summary

 

Wholly Owned at 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

 

 

 

Leasing Spreads

 

 

 

 

 

 

 

Count

GLA

ABR PSF

Cash

Straight-lined

Term

 

Count

GLA

ABR PSF

Term

New Leases

 

 

 

 

 

 

 

 

 

 

 

4Q22

15

63,666

$26.69

55.7%

72.8%

8.5

 

38

183,031

$22.29

9.0

3Q22

16

60,977

$28.00

10.8%

23.5%

9.3

 

44

200,072

$25.81

9.2

2Q22

16

118,528

$21.36

34.6%

60.8%

13.7

 

49

416,058

$18.05

10.7

1Q22

19

110,898

$18.34

15.1%

19.0%

8.7

 

53

260,589

$23.00

9.8

 

66

354,069

$22.51

26.9%

41.6%

10.4

 

184

1,059,750

$21.47

9.8

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q22

64

605,713

$20.22

7.6%

11.1%

5.2

 

64

605,713

$20.22

5.2

3Q22

103

1,221,423

$16.39

7.1%

9.9%

5.3

 

103

1,221,423

$16.39

5.3

2Q22

77

675,392

$19.68

4.8%

8.3%

5.3

 

77

675,392

$19.68

5.3

1Q22

74

574,783

$17.30

5.6%

10.2%

4.8

 

74

574,783

$17.30

4.8

 

318

3,077,311

$18.03

6.3%

9.8%

5.2

 

318

3,077,311

$18.03

5.2

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q22

79

669,379

$20.84

11.8%

16.5%

5.5

 

102

788,744

$20.70

6.1

3Q22

119

1,282,400

$16.94

7.4%

10.9%

5.6

 

147

1,421,495

$17.71

6.1

2Q22

93

793,920

$19.93

8.6%

14.9%

6.7

 

126

1,091,450

$19.06

7.3

1Q22

93

685,681

$17.47

7.1%

11.7%

5.5

 

127

835,372

$19.08

6.7

 

384

3,431,380

$18.50

8.5%

13.2%

5.8

 

502

4,137,061

$18.91

6.5

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

 

Capex PSF

NER

 

 

GLA

ABR PSF

TA

LL Work

LC

Total

PSF

Term

New Leases (1)

 

 

 

 

 

 

 

 

4Q22

175,120

$22.35

$2.61

$3.74

$1.13

$7.48

$14.87

9.0

3Q22

193,195

$27.00

$3.87

$2.78

$1.36

$8.01

$18.99

9.1

2Q22

411,277

$18.94

$3.70

$2.41

$0.79

$6.90

$12.04

10.8

1Q22

249,417

$23.36

$2.85

$3.87

$1.10

$7.82

$15.54

9.8

 

1,029,009

$22.11

$3.41

$3.08

$1.03

$7.52

$14.59

9.8

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

4Q22

605,713

$20.55

$0.81

$0.01

$0.03

$0.85

$19.70

5.2

3Q22

1,221,423

$16.56

$0.14

$0.00

$0.00

$0.14

$16.42

5.3

2Q22

675,392

$19.97

$0.17

$0.00

$0.02

$0.19

$19.78

5.3

1Q22

574,783

$17.59

$0.04

$0.01

$0.00

$0.05

$17.54

4.8

 

3,077,311

$18.29

$0.26

$0.00

$0.01

$0.27

$18.02

5.2

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

4Q22

780,833

$20.95

$1.41

$1.24

$0.40

$3.05

$17.90

6.1

3Q22

1,414,618

$17.99

$0.90

$0.57

$0.28

$1.75

$16.24

6.0

2Q22

1,086,669

$19.58

$2.16

$1.36

$0.46

$3.98

$15.60

7.2

1Q22

824,200

$19.34

$1.30

$1.76

$0.50

$3.56

$15.78

6.6

 

4,106,320

$19.24

$1.45

$1.17

$0.40

$3.02

$16.22

6.4

 

 

 

 

 

 

 

 

 

(1) New Leases exclude redevelopment activity.

 

 

34


 

SITE Centers Corp.

Leasing Summary

 

Unconsolidated Joint Ventures at 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

 

 

 

Leasing Spreads

 

 

 

 

 

 

 

Count

GLA

ABR PSF

Cash

Straight-lined

Term

 

Count

GLA

ABR PSF

Term

New Leases

 

 

 

 

 

 

 

 

 

 

 

4Q22

2

1,970

$24.27

(6.5%)

(1.3%)

6.2

 

6

50,136

$15.44

9.6

3Q22

0

0

$0.00

---%

---%

0.0

 

2

48,970

$9.99

9.1

2Q22

4

37,795

$13.64

(15.1%)

(8.7%)

9.6

 

12

75,968

$15.73

8.8

1Q22

5

52,105

$13.67

20.7%

33.0%

7.9

 

18

155,261

$15.03

9.0

 

11

91,870

$13.88

2.2%

11.0%

8.5

 

38

330,335

$14.51

9.0

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q22

17

176,766

$16.83

9.0%

12.8%

4.4

 

17

176,766

$16.83

4.4

3Q22

11

96,129

$15.58

9.0%

13.1%

4.6

 

11

96,129

$15.58

4.6

2Q22

40

353,948

$14.71

4.8%

8.4%

5.2

 

40

353,948

$14.71

5.2

1Q22

35

85,823

$26.10

7.1%

13.9%

5.1

 

35

85,823

$26.10

5.1

 

103

712,666

$16.73

6.8%

11.1%

4.9

 

103

712,666

$16.73

4.9

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q22

19

178,736

$16.91

8.7%

12.6%

4.5

 

23

226,902

$16.52

5.6

3Q22

11

96,129

$15.58

9.0%

13.1%

4.6

 

13

145,099

$13.70

5.7

2Q22

44

391,743

$14.61

2.7%

6.5%

5.6

 

52

429,916

$14.89

5.9

1Q22

40

137,928

$21.41

10.2%

18.0%

5.8

 

53

241,084

$18.97

7.1

 

114

804,536

$16.40

6.3%

11.1%

5.3

 

141

1,043,001

$16.02

6.1

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

 

Capex PSF

NER

 

 

GLA

ABR PSF

TA

LL Work

LC

Total

PSF

Term

New Leases

 

 

 

 

 

 

 

 

4Q22

50,136

$16.17

$7.39

$1.89

$0.60

$9.88

$6.29

9.6

3Q22

48,970

$10.54

$2.29

$0.18

$0.59

$3.06

$7.48

9.1

2Q22

75,968

$16.75

$1.78

$4.63

$1.00

$7.41

$9.34

8.8

1Q22

155,261

$15.81

$2.53

$1.19

$0.81

$4.53

$11.28

9.0

 

330,335

$15.30

$3.12

$1.92

$0.79

$5.83

$9.47

9.0

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

4Q22

176,766

$17.02

$0.26

$0.00

$0.06

$0.32

$16.70

4.4

3Q22

96,129

$15.82

$0.00

$0.00

$0.00

$0.00

$15.82

4.6

2Q22

353,948

$14.97

$0.02

$0.00

$0.00

$0.02

$14.95

5.2

1Q22

85,823

$27.01

$0.39

$0.00

$0.00

$0.39

$26.62

5.1

 

712,666

$17.04

$0.12

$0.00

$0.01

$0.13

$16.91

4.9

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

4Q22

226,902

$16.83

$2.97

$0.72

$0.27

$3.96

$12.87

5.6

3Q22

145,099

$14.04

$1.23

$0.10

$0.32

$1.65

$12.39

5.7

2Q22

429,916

$15.29

$0.49

$1.22

$0.26

$1.97

$13.32

5.9

1Q22

241,084

$19.79

$2.16

$0.97

$0.66

$3.79

$16.00

7.1

 

1,043,001

$16.49

$1.53

$0.90

$0.38

$2.81

$13.68

6.1

 

 

 

 

 

 

 

 

 

 

 

 

35


 

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

0

 

0

0.0%

$0

0.0%

 

$0.00

 

17

 

42

0.8%

$1,140

0.7%

 

$27.14

 

17

 

42

0.2%

$1,140

0.3%

 

$27.14

2023

22

 

571

3.7%

$8,653

3.9%

 

$15.15

 

150

 

420

8.4%

12,680

8.3%

 

$30.19

 

172

 

991

4.9%

21,333

5.7%

 

$21.53

2024

74

 

2,309

15.0%

31,999

14.5%

 

$13.86

 

267

 

700

14.1%

21,077

13.8%

 

$30.11

 

341

 

3,009

14.8%

53,076

14.2%

 

$17.64

2025

73

 

2,321

15.1%

33,715

15.3%

 

$14.53

 

239

 

720

14.5%

20,589

13.5%

 

$28.60

 

312

 

3,041

14.9%

54,304

14.5%

 

$17.86

2026

57

 

1,763

11.5%

23,406

10.6%

 

$13.28

 

198

 

555

11.1%

17,585

11.5%

 

$31.68

 

255

 

2,318

11.4%

40,991

11.0%

 

$17.68

2027

74

 

2,499

16.2%

36,817

16.7%

 

$14.73

 

234

 

725

14.6%

21,763

14.2%

 

$30.02

 

308

 

3,224

15.8%

58,580

15.7%

 

$18.17

2028

71

 

2,122

13.8%

28,482

12.9%

 

$13.42

 

149

 

495

9.9%

16,216

10.6%

 

$32.76

 

220

 

2,617

12.9%

44,698

12.0%

 

$17.08

2029

23

 

733

4.8%

11,558

5.2%

 

$15.77

 

85

 

292

5.9%

9,709

6.3%

 

$33.25

 

108

 

1,025

5.0%

21,267

5.7%

 

$20.75

2030

27

 

763

5.0%

10,589

4.8%

 

$13.88

 

85

 

251

5.0%

8,374

5.5%

 

$33.36

 

112

 

1,014

5.0%

18,963

5.1%

 

$18.70

2031

16

 

684

4.4%

8,000

3.6%

 

$11.70

 

66

 

217

4.4%

6,412

4.2%

 

$29.55

 

82

 

901

4.4%

14,412

3.9%

 

$16.00

2032

26

 

693

4.5%

9,632

4.4%

 

$13.90

 

128

 

396

8.0%

12,362

8.1%

 

$31.22

 

154

 

1,089

5.3%

21,994

5.9%

 

$20.20

Thereafter

30

 

924

6.0%

18,213

8.2%

 

$19.71

 

40

 

167

3.4%

5,061

3.3%

 

$30.31

 

70

 

1,091

5.4%

23,274

6.2%

 

$21.33

Total

493

 

15,382

100.0%

$221,064

100.0%

 

$14.37

 

1,658

 

4,980

100.0%

$152,968

100.0%

 

$30.72

 

2,151

 

20,362

100.0%

$374,032

100.0%

 

$18.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

16

 

38

0.8%

$1,029

0.7%

 

$27.08

 

16

 

38

0.2%

$1,029

0.3%

 

$27.08

2023

6

 

134

0.9%

3,468

1.6%

 

$25.88

 

101

 

248

5.0%

7,680

5.0%

 

$30.97

 

107

 

382

1.9%

11,148

3.0%

 

$29.18

2024

11

 

224

1.5%

3,495

1.6%

 

$15.60

 

160

 

372

7.5%

11,727

7.7%

 

$31.52

 

171

 

596

2.9%

15,222

4.1%

 

$25.54

2025

14

 

313

2.0%

4,569

2.1%

 

$14.60

 

137

 

338

6.8%

10,044

6.6%

 

$29.72

 

151

 

651

3.2%

14,613

3.9%

 

$22.45

2026

3

 

34

0.2%

793

0.4%

 

$23.32

 

88

 

214

4.3%

6,796

4.4%

 

$31.76

 

91

 

248

1.2%

7,589

2.0%

 

$30.60

2027

16

 

327

2.1%

5,749

2.6%

 

$17.58

 

103

 

256

5.1%

7,729

5.1%

 

$30.19

 

119

 

583

2.9%

13,478

3.6%

 

$23.12

2028

16

 

269

1.7%

4,667

2.1%

 

$17.35

 

99

 

300

6.0%

9,116

6.0%

 

$30.39

 

115

 

569

2.8%

13,783

3.7%

 

$24.22

2029

12

 

355

2.3%

5,004

2.3%

 

$14.10

 

86

 

229

4.6%

6,805

4.4%

 

$29.72

 

98

 

584

2.9%

11,809

3.2%

 

$20.22

2030

16

 

427

2.8%

6,718

3.0%

 

$15.73

 

81

 

231

4.6%

6,517

4.3%

 

$28.21

 

97

 

658

3.2%

13,235

3.5%

 

$20.11

2031

16

 

316

2.1%

5,813

2.6%

 

$18.40

 

74

 

185

3.7%

5,423

3.5%

 

$29.31

 

90

 

501

2.5%

11,236

3.0%

 

$22.43

2032

16

 

393

2.6%

6,818

3.1%

 

$17.35

 

112

 

321

6.4%

9,881

6.5%

 

$30.78

 

128

 

714

3.5%

16,699

4.5%

 

$23.39

Thereafter

367

 

12,590

81.8%

173,970

78.7%

 

$13.82

 

601

 

2,248

45.1%

70,221

45.9%

 

$31.24

 

968

 

14,838

72.9%

244,191

65.3%

 

$16.46

Total

493

 

15,382

100.0%

$221,064

100.0%

 

$14.37

 

1,658

 

4,980

100.0%

$152,968

100.0%

 

$30.72

 

2,151

 

20,362

100.0%

$374,032

100.0%

 

$18.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36


 

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

 

2

 

5

0.5%

$244

0.9%

 

$48.80

 

2

 

5

0.1%

$244

0.3%

 

$48.80

2023

9

 

186

5.2%

3,129

6.8%

 

$16.82

 

33

 

96

10.0%

2,578

9.8%

 

$26.85

 

42

 

282

6.2%

5,707

7.9%

 

$20.24

2024

10

 

539

15.1%

5,174

11.3%

 

$9.60

 

52

 

169

17.6%

4,506

17.1%

 

$26.66

 

62

 

708

15.6%

9,680

13.4%

 

$13.67

2025

18

 

399

11.2%

5,431

11.8%

 

$13.61

 

36

 

103

10.7%

2,492

9.5%

 

$24.19

 

54

 

502

11.1%

7,923

11.0%

 

$15.78

2026

20

 

536

15.0%

6,498

14.2%

 

$12.12

 

39

 

120

12.5%

3,080

11.7%

 

$25.67

 

59

 

656

14.5%

9,578

13.3%

 

$14.60

2027

18

 

508

14.2%

6,977

15.2%

 

$13.73

 

40

 

125

13.0%

3,877

14.7%

 

$31.02

 

58

 

633

14.0%

10,854

15.0%

 

$17.15

2028

16

 

507

14.2%

6,692

14.6%

 

$13.20

 

29

 

97

10.1%

2,639

10.0%

 

$27.21

 

45

 

604

13.3%

9,331

12.9%

 

$15.45

2029

6

 

241

6.8%

3,115

6.8%

 

$12.93

 

17

 

63

6.6%

1,749

6.6%

 

$27.76

 

23

 

304

6.7%

4,864

6.7%

 

$16.00

2030

2

 

34

1.0%

507

1.1%

 

$14.91

 

13

 

47

4.9%

1,014

3.8%

 

$21.57

 

15

 

81

1.8%

1,521

2.1%

 

$18.78

2031

7

 

249

7.0%

3,861

8.4%

 

$15.51

 

9

 

31

3.2%

1,046

4.0%

 

$33.74

 

16

 

280

6.2%

4,907

6.8%

 

$17.53

2032

4

 

141

4.0%

1,273

2.8%

 

$9.03

 

23

 

92

9.6%

2,883

10.9%

 

$31.34

 

27

 

233

5.1%

4,156

5.8%

 

$17.84

Thereafter

4

 

227

6.4%

3,185

6.9%

 

$14.03

 

5

 

12

1.3%

247

0.9%

 

$20.58

 

9

 

239

5.3%

3,432

4.8%

 

$14.36

Total

114

 

3,567

100.0%

$45,842

100.0%

 

$12.85

 

298

 

960

100.0%

$26,355

100.0%

 

$27.45

 

412

 

4,527

100.0%

$72,197

100.0%

 

$15.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

1

 

2

0.2%

$112

0.4%

 

$56.00

 

1

 

2

0.0%

$112

0.2%

 

$56.00

2023

2

 

27

0.8%

669

1.5%

 

$24.78

 

27

 

76

7.9%

2,042

7.7%

 

$26.87

 

29

 

103

2.3%

2,711

3.8%

 

$26.32

2024

3

 

53

1.5%

682

1.5%

 

$12.87

 

38

 

119

12.4%

3,277

12.4%

 

$27.54

 

41

 

172

3.8%

3,959

5.5%

 

$23.02

2025

6

 

81

2.3%

1,277

2.8%

 

$15.77

 

26

 

64

6.7%

1,658

6.3%

 

$25.91

 

32

 

145

3.2%

2,935

4.1%

 

$20.24

2026

3

 

54

1.5%

697

1.5%

 

$12.91

 

20

 

42

4.4%

1,112

4.2%

 

$26.48

 

23

 

96

2.1%

1,809

2.5%

 

$18.84

2027

3

 

41

1.1%

493

1.1%

 

$12.02

 

23

 

67

7.0%

2,092

7.9%

 

$31.22

 

26

 

108

2.4%

2,585

3.6%

 

$23.94

2028

4

 

91

2.6%

1,539

3.4%

 

$16.91

 

22

 

65

6.8%

2,039

7.7%

 

$31.37

 

26

 

156

3.4%

3,578

5.0%

 

$22.94

2029

2

 

75

2.1%

799

1.7%

 

$10.65

 

21

 

63

6.6%

1,818

6.9%

 

$28.86

 

23

 

138

3.0%

2,617

3.6%

 

$18.96

2030

3

 

81

2.3%

952

2.1%

 

$11.75

 

15

 

50

5.2%

1,135

4.3%

 

$22.70

 

18

 

131

2.9%

2,087

2.9%

 

$15.93

2031

7

 

143

4.0%

2,339

5.1%

 

$16.36

 

17

 

61

6.4%

1,682

6.4%

 

$27.57

 

24

 

204

4.5%

4,021

5.6%

 

$19.71

2032

4

 

84

2.4%

1,234

2.7%

 

$14.69

 

24

 

80

8.3%

2,532

9.6%

 

$31.65

 

28

 

164

3.6%

3,766

5.2%

 

$22.96

Thereafter

77

 

2,837

79.5%

35,161

76.7%

 

$12.39

 

64

 

271

28.2%

6,856

26.0%

 

$25.30

 

141

 

3,108

68.7%

42,017

58.2%

 

$13.52

Total

114

 

3,567

100.0%

$45,842

100.0%

 

$12.85

 

298

 

960

100.0%

$26,355

100.0%

 

$27.45

 

412

 

4,527

100.0%

$72,197

100.0%

 

$15.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37


 

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