EX-99.1
Exhibit 99.1
SITE Centers Corp.
Table of Contents
|
|
|
|
|
|
SITE Centers Corp. |
For additional information: |
3300 Enterprise Parkway |
Gerald Morgan, EVP and |
Beachwood, OH 44122
216-755-5500 |
Chief Financial Officer |
FOR IMMEDIATE RELEASE:
SITE Centers Reports First Quarter 2025 Results
Beachwood, Ohio, May 7, 2025 - SITE Centers Corp. (NYSE: SITC), an owner of open-air shopping centers located primarily in suburban, high household income communities, announced today operating results for the quarter ended March 31, 2025.
“SITE Centers continues to see strong demand from private and institutional investors seeking to acquire high-quality, open-air shopping centers consistent with the Company’s portfolio. The Company currently has two properties with an aggregate price of $95.3 million under contract for sale subject to standard closing conditions with an additional group of properties in various stages of contract negotiations or in the marketing process in excess of $350.0 million,” commented David R. Lukes, President and Chief Executive Officer. “SITE Centers remains focused on maximizing the value of its assets through continued leasing, asset management and potential additional asset sales.”
Results for the First Quarter
•
First quarter net income attributable to common shareholders was $3.1 million, or $0.06 per diluted share, as compared to net loss of $26.3 million, or $0.51 per diluted share, in the year-ago period. The increase year-over-year was primarily the result of an increase in other property revenues and a decrease in impairments and interest expense offset by the result of the spin-off of Curbline Properties Corp. (“Curbline” or “Curbline Properties”) (NYSE: CURB), lower Net Operating Income (“NOI”) as a result of property dispositions, lower gain on sale from dispositions, and lower interest income.
•
First quarter operating funds from operations attributable to common shareholders (“Operating FFO” or “OFFO”) was $8.3 million, or $0.16 per diluted share, compared to $59.8 million, or $1.14 per diluted share, in the year-ago period. The decrease year-over-year was primarily the result of the spin-off of Curbline Properties, lower NOI as a result of property dispositions and lower interest income offset by decreased interest expense, no preferred dividends and decreased debt related charges.
Significant First Quarter Activity and Key Operating Results
•
Recorded $8.4 million of other property revenues in conjunction with the resolution of a condemnation proceeding with the State of Florida relating to business damages and compensation for land taken in 2022 at the Shoppes at Paradise Pointe. Cash of $3.8 million was received during the quarter with the remainder received in April 2025. The condemnation proceeds were not included in calculating operating funds from operations.
•
Reported a leased rate of 89.8% at March 31, 2025 as compared to 91.1% at December 31, 2024 and 91.7% at March 31, 2024, all on a pro rata basis. The March 31, 2024 leased rate has been adjusted to reflect the removal of all properties included in the Curbline Properties spin-off and all properties sold during 2024.
•
Reported a commenced rate of 89.4% at March 31, 2025 as compared to 90.6% at December 31, 2024 and 89.8% at March 31, 2024, all on a pro rata basis. The March 31, 2024 commenced rate has been adjusted to reflect the removal of all properties included in the Curbline Properties spin-off and all properties sold during 2024.
•
Executed five new leases and 17 renewals for 75,000 square feet during the quarter.
•
Generated cash renewal leasing spreads of 3.4%, on a pro rata basis, for the first quarter of 2025.
•
In the first quarter of 2025, eliminated the reclassification of general and administrative expense to operating and maintenance expense. The prior-year period reported amount of $2.6 million has been reclassified to conform with the current year presentation.
Discontinued Operations
On October 1, 2024, the Company completed the spin-off of Curbline Properties. The spin-off of the convenience properties represented a strategic shift in the Company’s business and, as such, the Curbline properties are reflected as discontinued operations for the three months ended March 31, 2024.
About SITE Centers Corp.
SITE Centers is an owner and manager of open-air shopping centers located primarily 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.
Supplemental Information
Copies of the Company's quarterly financial supplement are available on the Investor Relations portion of the Company's website, ir.sitecenters.com.
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 adding the Company’s proportionate share of FFO from its unconsolidated joint ventures, 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/losses. Operating FFO is useful to investors as the Company removes non-comparable charges, income and gains/losses 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.
The Company also uses 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.
FFO, Operating FFO and NOI 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.
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, including statements regarding the Company's projected operational and financial performance, strategy, prospects and plans, 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, general economic conditions, including inflation and interest rate volatility; local conditions such as the supply of, and demand for, retail real estate space in our geographic markets; the consistency with future results of assumptions based on past performance; 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; our ability to enter into agreements to sell properties on commercially reasonable terms and to satisfy closing conditions applicable to such sales; our ability to finance our businesses on commercially acceptable terms or at all; impairment charges; 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 and other public health crises; unauthorized access, use, theft or destruction of financial, operations or third party data maintained in our information systems or by third parties on our behalf; our ability to maintain REIT status; and the finalization of the financial statements for the period ended March 31, 2025.
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.
SITE Centers Corp.
Income Statement: Consolidated Interests
|
|
|
|
|
|
in thousands, except per share |
|
|
|
|
|
1Q25 |
|
1Q24 |
|
Revenues: |
|
|
|
|
Rental income (1) |
$31,450 |
|
$91,726 |
|
Other property revenues |
8,895 |
|
856 |
|
|
40,345 |
|
92,582 |
|
Expenses: |
|
|
|
|
Operating and maintenance |
7,132 |
|
15,035 |
|
Real estate taxes |
4,721 |
|
13,717 |
|
|
11,853 |
|
28,752 |
|
|
|
|
|
|
Net operating income (2) |
28,492 |
|
63,830 |
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
JV and other fee income (3) |
2,278 |
|
1,470 |
|
Interest expense |
(5,565) |
|
(18,663) |
|
Depreciation and amortization |
(13,252) |
|
(33,950) |
|
General and administrative (4) |
(9,395) |
|
(13,546) |
|
Other income (expense), net (5) |
(392) |
|
2,997 |
|
Impairment charges |
0 |
|
(66,600) |
|
Income (loss) before earnings from discontinued operations, JVs and other |
2,166 |
|
(64,462) |
|
|
|
|
|
|
Equity in net income of JVs |
39 |
|
17 |
|
Gain on disposition of real estate, net |
1,029 |
|
31,714 |
|
Tax expense |
(149) |
|
(252) |
|
Income (loss) from continuing operations |
3,085 |
|
(32,983) |
|
Income from discontinued operations (6) |
0 |
|
9,431 |
|
Net income (loss) SITE Centers |
3,085 |
|
(23,552) |
|
Preferred dividends |
0 |
|
(2,789) |
|
Net income (loss) Common Shareholders |
$3,085 |
|
($26,341) |
|
|
|
|
|
|
Weighted average shares – Basic – EPS (7) |
52,436 |
|
52,355 |
|
Assumed conversion of diluted securities |
0 |
|
0 |
|
Weighted average shares – Diluted – EPS (7) |
52,436 |
|
52,355 |
|
|
|
|
|
|
Basic and Diluted earnings per share: |
|
|
|
|
From continuing operations |
$0.06 |
|
$(0.69) |
|
From discontinued operations |
0 |
|
0.18 |
|
Total |
$0.06 |
|
$(0.51) |
|
|
|
|
|
(1) |
Rental income: |
|
|
|
|
Minimum rents |
$20,366 |
|
$59,626 |
|
Ground lease minimum rents |
1,321 |
|
2,773 |
|
Straight-line rent, net and amortization of (above)/below-market rent, net |
335 |
|
827 |
|
Percentage and overage rent |
364 |
|
1,828 |
|
Recoveries |
8,402 |
|
23,954 |
|
Uncollectible revenue |
(108) |
|
518 |
|
Ancillary and other rental income |
401 |
|
1,098 |
|
Lease termination fees |
0 |
|
1,102 |
|
Embedded lease Shared Services Agreement (“SSA”) with Curbline |
369 |
|
0 |
|
|
|
|
|
(2) |
Includes NOI from wholly-owned assets sold in 2024 |
130 |
|
43,406 |
|
|
|
|
|
(3) |
Curbline SSA fee |
692 |
|
0 |
|
Curbline SSA gross up |
631 |
|
0 |
|
Embedded Lease SSA |
(369) |
|
0 |
|
|
|
|
|
(4) |
Other charges related to system conversion |
515 |
|
116 |
|
|
|
|
|
(5) |
Interest income (fees), net |
361 |
|
7,294 |
|
Transaction costs |
(122) |
|
(296) |
|
Curbline SSA gross up |
(631) |
|
0 |
|
Debt extinguishment costs |
0 |
|
(665) |
|
Gain on debt retirement and gain (loss) on derivative instruments |
0 |
|
(3,336) |
|
|
|
|
|
(6) |
Curbline assets classified as a "discontinued operation" for financial reporting purposes on a retrospective basis |
|
|
|
|
|
(7) |
Prior period presented has been adjusted to reflect the Company's one-for-four reverse stock split |
SITE Centers Corp.
Reconciliation: Net Income to FFO and Operating FFO
and Other Financial Information
|
|
|
|
|
|
in thousands, except per share |
|
|
|
1Q25 |
|
1Q24 |
|
Net income (loss) attributable to Common Shareholders |
$3,085 |
|
($26,341) |
|
Depreciation and amortization of real estate |
12,414 |
|
32,619 |
|
Equity in net income of JVs |
(39) |
|
(17) |
|
JVs' FFO |
1,593 |
|
1,584 |
|
Discontinued operations' depreciation and amortization of real estate |
0 |
|
9,200 |
|
Impairment of real estate |
0 |
|
66,600 |
|
Gain on disposition of real estate, net |
(1,029) |
|
(31,714) |
|
FFO attributable to Common Shareholders |
$16,024 |
|
$51,931 |
|
Gain on debt retirement |
0 |
|
(760) |
|
Loss on derivative instruments |
0 |
|
4,096 |
|
Discontinued operations' transaction costs |
0 |
|
3,102 |
|
Transaction, debt extinguishment and other (at SITE's share) |
122 |
|
1,037 |
|
Condemnation revenue |
(8,379) |
|
0 |
|
Other charges |
515 |
|
395 |
|
Total non-operating items, net |
(7,742) |
|
7,870 |
|
Operating FFO attributable to Common Shareholders |
$8,282 |
|
$59,801 |
|
|
|
|
|
|
Weighted average shares & units – Basic: FFO & OFFO (1) |
52,436 |
|
52,355 |
|
Assumed conversion of dilutive securities (1) |
0 |
|
200 |
|
Weighted average shares & units – Diluted: FFO & OFFO (1) |
52,436 |
|
52,555 |
|
|
|
|
|
|
FFO per share – Basic (1) |
$0.31 |
|
$0.99 |
|
FFO per share – Diluted (1) |
$0.31 |
|
$0.99 |
|
Operating FFO per share – Basic (1) |
$0.16 |
|
$1.14 |
|
Operating FFO per share – Diluted (1) |
$0.16 |
|
$1.14 |
|
Common stock dividends declared, per share (1) |
$0.00 |
|
$0.52 |
|
|
|
|
|
|
Capital expenditures (SITE Centers share) (2): |
|
|
|
|
Redevelopment costs |
0 |
|
2,675 |
|
Maintenance capital expenditures |
347 |
|
1,188 |
|
Tenant allowances and landlord work |
1,063 |
|
9,525 |
|
Leasing commissions |
285 |
|
1,191 |
|
Construction administrative costs (capitalized) |
440 |
|
819 |
|
|
|
|
|
|
Certain non-cash items (SITE Centers share) (2): |
|
|
|
|
Straight-line rent |
219 |
|
303 |
|
Straight-line fixed CAM |
16 |
|
63 |
|
Amortization of below-market rent/(above), net |
235 |
|
674 |
|
Straight-line ground rent expense (income) |
20 |
|
(5) |
|
Debt fair value and loan cost amortization |
(908) |
|
(1,432) |
|
Capitalized interest expense |
29 |
|
293 |
|
Stock compensation expense |
(384) |
|
(2,031) |
|
Non-real estate depreciation expense |
(842) |
|
(1,333) |
|
|
|
|
|
(1) |
Prior period presented has been adjusted to reflect the Company's one-for-four reverse stock split |
|
|
|
|
|
(2) |
Excludes amounts from discontinued operations for all periods |
SITE Centers Corp.
Balance Sheet: Consolidated Interests
|
|
|
|
|
|
$ in thousands |
|
|
|
|
|
At Period End |
|
|
1Q25 |
|
4Q24 |
|
Assets: |
|
|
|
|
Land |
$204,714 |
|
$204,722 |
|
Buildings |
965,209 |
|
964,845 |
|
Fixtures and tenant improvements |
254,413 |
|
254,152 |
|
|
1,424,336 |
|
1,423,719 |
|
Depreciation |
(665,402) |
|
(654,389) |
|
|
758,934 |
|
769,330 |
|
Construction in progress and land |
2,765 |
|
2,682 |
|
Real estate, net |
761,699 |
|
772,012 |
|
|
|
|
|
|
Investments in and advances to JVs |
30,447 |
|
30,431 |
|
Cash |
58,155 |
|
54,595 |
|
Restricted cash |
11,466 |
|
13,071 |
|
Receivables and straight-line rents (1) |
29,972 |
|
25,437 |
|
Intangible assets, net (2) |
27,579 |
|
28,759 |
|
Amounts receivable from Curbline |
215 |
|
1,771 |
|
Other assets, net |
10,222 |
|
7,526 |
|
Total Assets |
929,755 |
|
933,602 |
|
|
|
|
|
|
Liabilities and Equity: |
|
|
|
|
Secured debt |
301,643 |
|
301,373 |
|
Amounts payable to Curbline |
32,579 |
|
33,762 |
|
Other liabilities (3) |
75,916 |
|
81,723 |
|
Total Liabilities |
410,138 |
|
416,858 |
|
|
|
|
|
|
Common shares |
5,247 |
|
5,247 |
|
Paid-in capital |
3,980,896 |
|
3,981,597 |
|
Distributions in excess of net income |
(3,470,373) |
|
(3,473,458) |
|
Deferred compensation |
7,996 |
|
8,041 |
|
Accumulated other comprehensive income |
4,893 |
|
5,472 |
|
Common shares in treasury at cost |
(9,042) |
|
(10,155) |
|
Total Equity |
519,617 |
|
516,744 |
|
|
|
|
|
|
Total Liabilities and Equity |
$929,755 |
|
$933,602 |
|
|
|
|
|
(1) |
Straight-line rents (including fixed CAM), net |
$8,862 |
|
$8,653 |
|
|
|
|
|
(2) |
Operating lease right of use assets |
15,545 |
|
15,818 |
|
|
|
|
|
(3) |
Operating lease liabilities |
35,240 |
|
35,532 |
|
Below-market leases, net |
9,117 |
|
9,306 |
|
|
|
|
|
SITE Centers Corp.
Portfolio Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3/31/2025 |
|
12/31/2024 |
|
9/30/2024 (1) |
|
6/30/2024 (1) |
|
3/31/2024 (1) |
Shopping Center Count |
|
|
|
|
|
|
|
|
|
|
Operating Centers - 100% |
|
33 |
|
33 |
|
33 |
|
33 |
|
33 |
Wholly Owned |
|
22 |
|
22 |
|
22 |
|
22 |
|
22 |
JV Portfolio |
|
11 |
|
11 |
|
11 |
|
11 |
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Leasable Area (GLA) |
|
|
|
|
|
|
|
|
|
|
Owned and Ground Lease - Pro Rata Share |
|
5,918 |
|
5,918 |
|
5,917 |
|
5,916 |
|
5,916 |
Wholly Owned |
|
5,060 |
|
5,060 |
|
5,060 |
|
5,059 |
|
5,059 |
JV Portfolio - Pro Rata Share |
|
858 |
|
858 |
|
857 |
|
857 |
|
857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly Operational Overview |
|
|
|
|
|
|
|
|
|
|
Pro Rata Share |
|
|
|
|
|
|
|
|
|
|
Base Rent PSF |
|
$19.75 |
|
$19.64 |
|
$19.60 |
|
$19.62 |
|
$19.55 |
Base Rent PSF < 10K |
|
$31.46 |
|
$31.35 |
|
$31.12 |
|
$30.87 |
|
$30.62 |
Base Rent PSF > 10K |
|
$16.12 |
|
$16.05 |
|
$16.05 |
|
$16.18 |
|
$16.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commenced Rate |
|
89.4% |
|
90.6% |
|
89.8% |
|
90.6% |
|
89.8% |
Commenced Rate < 10K SF |
|
85.9% |
|
85.8% |
|
84.8% |
|
84.5% |
|
83.2% |
Commenced Rate > 10K SF |
|
90.5% |
|
92.1% |
|
91.4% |
|
92.5% |
|
91.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leased Rate |
|
89.8% |
|
91.1% |
|
91.3% |
|
91.8% |
|
91.7% |
Leased Rate < 10K SF |
|
87.1% |
|
86.9% |
|
87.0% |
|
86.8% |
|
86.3% |
Leased Rate > 10K SF |
|
90.6% |
|
92.4% |
|
92.7% |
|
93.3% |
|
93.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Top 10 MSA Exposure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MSA |
Properties |
|
GLA |
|
% of GLA |
|
ABR |
|
% of ABR |
|
ABR PSF |
1 |
|
Chicago-Naperville-Elgin, IL-IN-WI |
4 |
|
613 |
|
10.4% |
|
$13,977 |
|
14.6% |
|
$30.58 |
2 |
|
Trenton, NJ |
1 |
|
759 |
|
12.8% |
|
12,261 |
|
12.8% |
|
$18.49 |
3 |
|
Orlando-Kissimmee-Sanford, FL |
1 |
|
629 |
|
10.6% |
|
11,838 |
|
12.3% |
|
$20.92 |
4 |
|
Phoenix-Mesa-Chandler, AZ |
3 |
|
501 |
|
8.5% |
|
7,233 |
|
7.5% |
|
$19.10 |
5 |
|
Los Angeles-Long Beach-Anaheim, CA |
1 |
|
390 |
|
6.6% |
|
7,205 |
|
7.5% |
|
$26.16 |
6 |
|
Atlanta-Sandy Springs-Alpharetta, GA |
3 |
|
591 |
|
10.0% |
|
6,758 |
|
7.0% |
|
$15.24 |
7 |
|
St. Louis, MO-IL |
1 |
|
338 |
|
5.7% |
|
5,531 |
|
5.8% |
|
$25.67 |
8 |
|
Cleveland-Elyria, OH |
1 |
|
406 |
|
6.9% |
|
5,120 |
|
5.3% |
|
$12.89 |
9 |
|
Denver-Aurora-Lakewood, CO |
3 |
|
413 |
|
7.0% |
|
4,920 |
|
5.1% |
|
$14.53 |
10 |
|
New York-Newark-Jersey City, NY-NJ-PA |
3 |
|
196 |
|
3.3% |
|
4,575 |
|
4.8% |
|
$25.30 |
|
|
Other |
12 |
|
1,082 |
|
18.3% |
|
16,536 |
|
17.2% |
|
$17.55 |
|
|
Total |
33 |
|
5,918 |
|
100.0% |
|
$95,954 |
|
100.0% |
|
$19.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: $ and GLA in thousands except shopping center count and Base Rent PSF (Base Rent PSF excludes ground leases), Top 10 MSA figures for SITE at share except for property count. All results exclude the Company's owned Beachwood, OH headquarters office buildings. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts have been adjusted to reflect the removal of properties included in the Curbline Properties spin-off and assets sold in 2024. |
SITE Centers Corp.
Capital Structure
|
|
|
|
|
|
|
$, shares and units in thousands, except per share |
|
|
|
|
|
|
|
|
|
|
March 31, 2025 |
|
December 31, 2024 |
Capital Structure |
|
|
|
|
|
|
Market Value Per Share |
|
|
|
$12.84 |
|
$15.29 |
|
|
|
|
|
|
|
Common Shares Outstanding |
|
|
|
52,445 |
|
52,430 |
|
|
|
|
|
|
|
Common Shares Equity |
|
|
|
$673,394 |
|
$801,655 |
|
|
|
|
|
|
|
Mortgage Debt (includes JVs at SITE share) |
|
|
|
412,761 |
|
413,318 |
Less: Cash (including restricted cash and JV's at SITE share) |
|
|
|
80,748 |
|
77,071 |
Net Debt |
|
|
|
332,013 |
|
336,247 |
|
|
|
|
|
|
|
Total Market Capitalization |
|
|
|
$1,005,407 |
|
$1,137,902 |
|
|
|
|
|
|
|
|
SITE Centers Corp.
Debt Detail
|
|
|
|
|
|
|
|
$ in thousands |
|
|
|
|
|
|
|
|
Balance
100% |
|
Balance
SITE Share |
|
Maturity
Date |
|
Contractual Interest Rate at 3/31/2025 |
|
|
|
|
|
|
|
|
Mortgage Debt |
|
|
|
|
|
|
|
Deer Park Town Center, IL(1) |
$60,902 |
|
$30,299 |
|
12/26 |
|
SOFR + 200 |
SITE Loan Pool (13 assets)(2) |
206,900 |
|
206,900 |
|
09/28 |
|
SOFR + 275 |
Nassau Park Pavilion, NJ |
99,442 |
|
99,442 |
|
11/28 |
|
6.66% |
DTP Loan Pool (10 assets) |
380,600 |
|
76,120 |
|
01/29 |
|
6.38% |
|
$747,844 |
|
$412,761 |
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
$306,342 |
|
$306,342 |
|
|
|
|
Unconsolidated |
441,502 |
|
106,419 |
|
|
|
|
Consolidated & Unconsolidated Debt Subtotal |
747,844 |
|
412,761 |
|
|
|
|
Unamortized Loan Costs, Net |
(19,021) |
|
(7,601) |
|
|
|
|
Total Consolidated & Unconsolidated Debt |
$728,823 |
|
$405,160 |
|
|
|
|
|
|
|
|
|
|
|
|
Rate Type |
|
|
|
|
Weighted Average Years |
|
Weighted Average Interest Rate |
Fixed |
$480,042 |
|
$175,562 |
|
3.7 years |
|
6.54% |
Variable |
267,802 |
|
237,199 |
|
3.2 years |
|
6.81% |
|
$747,844 |
|
$412,761 |
|
3.5 years |
|
6.69% |
|
|
|
|
|
|
|
|
Note: Maturity dates assume all borrower extension options are exercised. |
(1) 3.00% SOFR Interest Rate Cap through December 2025. Debt shown at share including promote. |
(2) 6.25% SOFR Interest Rate Cap through September 2026. |
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 |
Term |
|
Count |
GLA |
ABR PSF |
Term |
New Leases |
|
|
|
|
|
|
|
|
|
|
1Q25 |
1 |
1,509 |
$42.00 |
6.8% |
7.0 |
|
5 |
8,554 |
$32.37 |
8.6 |
4Q24 |
0 |
0 |
$0.00 |
0.0% |
0.0 |
|
0 |
0 |
$0.00 |
0.0 |
3Q24 |
5 |
6,455 |
$32.22 |
9.1% |
10.0 |
|
10 |
21,258 |
$27.65 |
9.9 |
2Q24 |
5 |
13,298 |
$34.01 |
14.3% |
7.8 |
|
7 |
17,304 |
$32.76 |
7.2 |
|
11 |
21,262 |
$34.04 |
12.1% |
8.4 |
|
22 |
47,116 |
$30.38 |
8.7 |
|
|
|
|
|
|
|
|
|
|
|
Renewals |
|
|
|
|
|
|
|
|
|
|
1Q25 |
17 |
66,937 |
$24.88 |
3.4% |
4.4 |
|
17 |
66,937 |
$24.88 |
4.4 |
4Q24 |
5 |
21,015 |
$21.34 |
10.6% |
5.0 |
|
5 |
21,015 |
$21.34 |
5.0 |
3Q24 |
37 |
238,382 |
$20.41 |
6.6% |
6.1 |
|
37 |
238,382 |
$20.41 |
6.1 |
2Q24 |
23 |
250,077 |
$16.14 |
5.2% |
5.4 |
|
23 |
250,077 |
$16.14 |
5.4 |
|
82 |
576,411 |
$19.11 |
5.8% |
5.6 |
|
82 |
576,411 |
$19.11 |
5.6 |
|
|
|
|
|
|
|
|
|
|
|
New + Renewals |
|
|
|
|
|
|
|
|
|
|
1Q25 |
18 |
68,446 |
$25.26 |
3.5% |
4.5 |
|
22 |
75,491 |
$25.73 |
4.9 |
4Q24 |
5 |
21,015 |
$21.34 |
10.6% |
5.0 |
|
5 |
21,015 |
$21.34 |
5.0 |
3Q24 |
42 |
244,837 |
$20.73 |
6.7% |
6.2 |
|
47 |
259,640 |
$21.01 |
6.5 |
2Q24 |
28 |
263,375 |
$17.04 |
6.1% |
5.5 |
|
30 |
267,381 |
$17.21 |
5.5 |
|
93 |
597,673 |
$19.64 |
6.1% |
5.7 |
|
104 |
623,527 |
$19.96 |
5.8 |
|
|
|
|
|
|
|
|
|
|
|
Net Effective Rents |
|
|
|
|
|
|
|
|
|
|
|
|
Capex PSF |
NER |
|
% of GLA |
|
GLA |
ABR PSF |
TA |
LL Work |
LC |
Total |
PSF |
Term |
>10K SF |
<10K SF |
New Leases |
|
|
|
|
|
|
|
|
|
|
1Q25 |
8,554 |
$36.46 |
$2.63 |
$0.03 |
$2.27 |
$4.93 |
$31.53 |
8.6 |
0% |
100% |
4Q24 |
0 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
0.0 |
0% |
0% |
3Q24 |
21,258 |
$29.77 |
$3.39 |
$0.01 |
$1.55 |
$4.95 |
$24.82 |
9.9 |
45% |
55% |
2Q24 |
17,304 |
$34.87 |
$8.55 |
$0.00 |
$1.85 |
$10.40 |
$24.47 |
7.2 |
27% |
73% |
|
47,116 |
$32.86 |
$4.82 |
$0.01 |
$1.77 |
$6.60 |
$26.26 |
8.7 |
30% |
70% |
|
|
|
|
|
|
|
|
|
|
|
Renewals |
|
|
|
|
|
|
|
|
|
|
1Q25 |
66,937 |
$25.52 |
$0.06 |
$0.00 |
$0.00 |
$0.06 |
$25.46 |
4.4 |
38% |
62% |
4Q24 |
21,015 |
$21.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$21.59 |
5.0 |
0% |
100% |
3Q24 |
238,382 |
$20.71 |
$0.18 |
$0.00 |
$0.05 |
$0.23 |
$20.48 |
6.1 |
77% |
23% |
2Q24 |
250,077 |
$16.28 |
$0.01 |
$0.04 |
$0.00 |
$0.05 |
$16.23 |
5.4 |
88% |
12% |
|
576,411 |
$19.38 |
$0.09 |
$0.02 |
$0.02 |
$0.13 |
$19.25 |
5.6 |
74% |
26% |
|
|
|
|
|
|
|
|
|
|
|
New + Renewals |
|
|
|
|
|
|
|
|
|
1Q25 |
75,491 |
$26.76 |
$0.57 |
$0.01 |
$0.45 |
$1.03 |
$25.73 |
4.9 |
33% |
67% |
4Q24 |
21,015 |
$21.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$21.59 |
5.0 |
0% |
100% |
3Q24 |
259,640 |
$21.45 |
$0.59 |
$0.00 |
$0.24 |
$0.83 |
$20.62 |
6.5 |
74% |
26% |
2Q24 |
267,381 |
$17.48 |
$0.73 |
$0.04 |
$0.16 |
$0.93 |
$16.55 |
5.5 |
84% |
16% |
|
623,527 |
$20.40 |
$0.63 |
$0.02 |
$0.22 |
$0.87 |
$19.53 |
5.8 |
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. Prior quarters have been adjusted to reflect the removal of properties included in the Curbline Properties spin-off and assets sold in 2024. |
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 |
|
11 |
|
29 |
2.4% |
$668 |
1.8% |
|
$23.03 |
|
11 |
|
29 |
0.5% |
$668 |
0.7% |
|
$23.03 |
2025 |
5 |
|
51 |
1.2% |
990 |
1.7% |
|
$19.41 |
|
32 |
|
60 |
5.0% |
1,853 |
5.0% |
|
$30.88 |
|
37 |
|
111 |
2.1% |
2,843 |
3.0% |
|
$25.61 |
2026 |
26 |
|
448 |
11.0% |
5,151 |
8.7% |
|
$11.50 |
|
71 |
|
131 |
10.9% |
3,815 |
10.3% |
|
$29.12 |
|
97 |
|
579 |
10.9% |
8,966 |
9.3% |
|
$15.49 |
2027 |
32 |
|
635 |
15.5% |
10,856 |
18.4% |
|
$17.10 |
|
66 |
|
180 |
15.0% |
5,420 |
14.7% |
|
$30.11 |
|
98 |
|
815 |
15.4% |
16,276 |
17.0% |
|
$19.97 |
2028 |
35 |
|
835 |
20.4% |
10,193 |
17.3% |
|
$12.21 |
|
69 |
|
140 |
11.6% |
4,335 |
11.7% |
|
$30.96 |
|
104 |
|
975 |
18.4% |
14,528 |
15.1% |
|
$14.90 |
2029 |
25 |
|
545 |
13.3% |
8,998 |
15.3% |
|
$16.51 |
|
71 |
|
174 |
14.5% |
5,627 |
15.2% |
|
$32.34 |
|
96 |
|
719 |
13.6% |
14,625 |
15.2% |
|
$20.34 |
2030 |
21 |
|
394 |
9.6% |
6,035 |
10.2% |
|
$15.32 |
|
57 |
|
143 |
11.9% |
4,169 |
11.3% |
|
$29.15 |
|
78 |
|
537 |
10.1% |
10,204 |
10.6% |
|
$19.00 |
2031 |
10 |
|
272 |
6.7% |
2,845 |
4.8% |
|
$10.46 |
|
22 |
|
60 |
5.0% |
1,761 |
4.8% |
|
$29.35 |
|
32 |
|
332 |
6.3% |
4,606 |
4.8% |
|
$13.87 |
2032 |
9 |
|
203 |
5.0% |
2,424 |
4.1% |
|
$11.94 |
|
33 |
|
90 |
7.5% |
2,687 |
7.3% |
|
$29.86 |
|
42 |
|
293 |
5.5% |
5,111 |
5.3% |
|
$17.44 |
2033 |
10 |
|
148 |
3.6% |
2,618 |
4.4% |
|
$17.69 |
|
32 |
|
85 |
7.1% |
3,013 |
8.2% |
|
$35.45 |
|
42 |
|
233 |
4.4% |
5,631 |
5.9% |
|
$24.17 |
2034 |
7 |
|
212 |
5.2% |
2,746 |
4.7% |
|
$12.95 |
|
25 |
|
67 |
5.6% |
2,178 |
5.9% |
|
$32.51 |
|
32 |
|
279 |
5.3% |
4,924 |
5.1% |
|
$17.65 |
Thereafter |
12 |
|
346 |
8.5% |
6,132 |
10.4% |
|
$17.72 |
|
19 |
|
43 |
3.6% |
1,440 |
3.9% |
|
$33.49 |
|
31 |
|
389 |
7.4% |
7,572 |
7.9% |
|
$19.47 |
Total |
192 |
|
4,089 |
100.0% |
$58,988 |
100.0% |
|
$14.43 |
|
508 |
|
1,202 |
100.0% |
$36,966 |
100.0% |
|
$30.75 |
|
700 |
|
5,291 |
100.0% |
$95,954 |
100.0% |
|
$18.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Signed Not Open |
1 |
|
6 |
|
$100 |
|
|
$16.67 |
|
10 |
|
17 |
|
$575 |
|
|
$33.82 |
|
11 |
|
23 |
|
$675 |
|
|
$29.35 |
Vacant |
17 |
|
423 |
|
|
|
|
|
|
97 |
|
181 |
|
|
|
|
|
|
114 |
|
604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
11 |
|
29 |
2.4% |
$668 |
1.8% |
|
$23.03 |
|
11 |
|
29 |
0.5% |
$668 |
0.7% |
|
$23.03 |
2025 |
1 |
|
12 |
0.3% |
406 |
0.7% |
|
$33.83 |
|
25 |
|
47 |
3.9% |
1,306 |
3.5% |
|
$27.79 |
|
26 |
|
59 |
1.1% |
1,712 |
1.8% |
|
$29.02 |
2026 |
4 |
|
77 |
1.9% |
1,681 |
2.8% |
|
$21.83 |
|
37 |
|
58 |
4.8% |
1,701 |
4.6% |
|
$29.33 |
|
41 |
|
135 |
2.6% |
3,382 |
3.5% |
|
$25.05 |
2027 |
6 |
|
45 |
1.1% |
703 |
1.2% |
|
$15.62 |
|
30 |
|
70 |
5.8% |
2,097 |
5.7% |
|
$29.96 |
|
36 |
|
115 |
2.2% |
2,800 |
2.9% |
|
$24.35 |
2028 |
8 |
|
110 |
2.7% |
1,659 |
2.8% |
|
$15.08 |
|
44 |
|
79 |
6.6% |
2,758 |
7.5% |
|
$34.91 |
|
52 |
|
189 |
3.6% |
4,417 |
4.6% |
|
$23.37 |
2029 |
4 |
|
70 |
1.7% |
1,437 |
2.4% |
|
$20.53 |
|
47 |
|
96 |
8.0% |
3,149 |
8.5% |
|
$32.80 |
|
51 |
|
166 |
3.1% |
4,586 |
4.8% |
|
$27.63 |
2030 |
6 |
|
85 |
2.1% |
1,455 |
2.5% |
|
$17.12 |
|
34 |
|
63 |
5.2% |
1,757 |
4.8% |
|
$27.89 |
|
40 |
|
148 |
2.8% |
3,212 |
3.3% |
|
$21.70 |
2031 |
8 |
|
63 |
1.5% |
808 |
1.4% |
|
$12.83 |
|
28 |
|
46 |
3.8% |
1,277 |
3.5% |
|
$27.76 |
|
36 |
|
109 |
2.1% |
2,085 |
2.2% |
|
$19.13 |
2032 |
8 |
|
182 |
4.5% |
3,360 |
5.7% |
|
$18.46 |
|
38 |
|
91 |
7.6% |
2,822 |
7.6% |
|
$31.01 |
|
46 |
|
273 |
5.2% |
6,182 |
6.4% |
|
$22.64 |
2033 |
11 |
|
174 |
4.3% |
3,221 |
5.5% |
|
$18.51 |
|
23 |
|
53 |
4.4% |
1,388 |
3.8% |
|
$26.19 |
|
34 |
|
227 |
4.3% |
4,609 |
4.8% |
|
$20.30 |
2034 |
4 |
|
85 |
2.1% |
1,635 |
2.8% |
|
$19.24 |
|
28 |
|
79 |
6.6% |
2,668 |
7.2% |
|
$33.77 |
|
32 |
|
164 |
3.1% |
4,303 |
4.5% |
|
$26.24 |
Thereafter |
132 |
|
3,186 |
77.9% |
42,623 |
72.3% |
|
$13.38 |
|
163 |
|
491 |
40.8% |
15,375 |
41.6% |
|
$31.31 |
|
295 |
|
3,677 |
69.5% |
57,998 |
60.4% |
|
$15.77 |
Total |
192 |
|
4,089 |
100.0% |
$58,988 |
100.0% |
|
$14.43 |
|
508 |
|
1,202 |
100.0% |
$36,966 |
100.0% |
|
$30.75 |
|
700 |
|
5,291 |
100.0% |
$95,954 |
100.0% |
|
$18.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Includes ground leases. |
|
|
|
|
|
|
|
SITE Centers Corp.
Top 30 Tenants
|
|
|
|
|
|
|
|
|
|
|
|
$ and GLA in thousands |
|
|
|
|
|
|
|
|
|
Number of Units |
Base Rent |
Owned GLA |
|
|
Tenant |
WO |
JV |
Total |
Pro Rata |
% of Total |
At 100% |
Pro Rata |
% of Total |
At 100% |
1 |
|
TJX Companies (1) |
9 |
9 |
18 |
4,376 |
4.6% |
6,486 |
287 |
4.8% |
466 |
2 |
|
Burlington |
5 |
1 |
6 |
4,181 |
4.4% |
4,565 |
228 |
3.9% |
261 |
3 |
|
Kroger (2) |
2 |
0 |
2 |
3,494 |
3.6% |
3,494 |
124 |
2.1% |
124 |
4 |
|
PetSmart |
7 |
3 |
10 |
3,159 |
3.3% |
3,915 |
185 |
3.1% |
228 |
5 |
|
LA Fitness (3) |
3 |
0 |
3 |
3,104 |
3.2% |
3,104 |
135 |
2.3% |
135 |
6 |
|
Dick's Sporting Goods (4) |
3 |
5 |
8 |
3,087 |
3.2% |
5,208 |
193 |
3.3% |
358 |
7 |
|
Best Buy |
3 |
3 |
6 |
2,802 |
2.9% |
4,372 |
166 |
2.8% |
279 |
8 |
|
Ross Stores |
5 |
6 |
11 |
2,354 |
2.5% |
4,160 |
186 |
3.1% |
331 |
9 |
|
Michaels |
4 |
4 |
8 |
1,635 |
1.7% |
2,616 |
111 |
1.9% |
188 |
10 |
|
Five Below |
8 |
5 |
13 |
1,516 |
1.6% |
2,180 |
87 |
1.5% |
123 |
11 |
|
Ulta |
4 |
5 |
9 |
1,420 |
1.5% |
2,309 |
52 |
0.9% |
96 |
12 |
|
Cinemark |
1 |
1 |
2 |
1,300 |
1.4% |
1,300 |
100 |
1.7% |
124 |
13 |
|
Cineworld (Regal Cinemas) |
2 |
0 |
2 |
1,250 |
1.3% |
1,250 |
91 |
1.5% |
91 |
14 |
|
Gap (5) |
3 |
7 |
10 |
1,180 |
1.2% |
2,574 |
67 |
1.1% |
149 |
15 |
|
At Home |
1 |
0 |
1 |
1,110 |
1.2% |
1,110 |
143 |
2.4% |
143 |
16 |
|
Kohl's |
1 |
3 |
4 |
1,104 |
1.2% |
2,748 |
134 |
2.3% |
324 |
17 |
|
Wegmans |
1 |
0 |
1 |
1,048 |
1.1% |
1,048 |
117 |
2.0% |
117 |
18 |
|
AMC Theatres |
0 |
3 |
3 |
1,037 |
1.1% |
5,183 |
46 |
0.8% |
232 |
19 |
|
Barnes & Noble |
2 |
1 |
3 |
1,018 |
1.1% |
1,178 |
55 |
0.9% |
71 |
20 |
|
Whole Foods |
1 |
0 |
1 |
991 |
1.0% |
991 |
42 |
0.7% |
42 |
21 |
|
Giant Eagle |
1 |
0 |
1 |
934 |
1.0% |
934 |
91 |
1.5% |
91 |
22 |
|
Cost Plus |
2 |
1 |
3 |
919 |
1.0% |
1,161 |
41 |
0.7% |
56 |
23 |
|
Marcus Corporation |
1 |
0 |
1 |
856 |
0.9% |
856 |
44 |
0.7% |
44 |
24 |
|
Forever 21 |
2 |
0 |
2 |
761 |
0.8% |
761 |
32 |
0.5% |
32 |
25 |
|
JOANN |
1 |
3 |
4 |
749 |
0.8% |
1,396 |
50 |
0.8% |
111 |
26 |
|
Staples |
2 |
1 |
3 |
740 |
0.8% |
967 |
45 |
0.8% |
61 |
27 |
|
Nordstrom Rack |
1 |
0 |
1 |
731 |
0.8% |
731 |
37 |
0.6% |
37 |
28 |
|
Gold's Gym |
1 |
0 |
1 |
720 |
0.8% |
720 |
30 |
0.5% |
30 |
29 |
|
Caleres Inc. |
4 |
1 |
5 |
714 |
0.7% |
894 |
32 |
0.5% |
40 |
30 |
|
Target |
1 |
0 |
1 |
693 |
0.7% |
693 |
154 |
2.6% |
154 |
|
|
Top 30 Total |
81 |
62 |
143 |
$48,983 |
51.0% |
$68,904 |
3,105 |
52.5% |
4,538 |
|
|
Total Portfolio |
|
|
|
$95,954 |
100.0% |
$139,054 |
5,918 |
100.0% |
8,815 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) T.J. Maxx (3) / Marshalls (6) / HomeGoods (5) / Sierra Trading (2) / HomeSense (2) |
|
(2) Harris Teeter (1) / Mariano's (1) |
|
|
(3) LA Fitness (2) / Xsport Fitness (1) |
|
|
(4) Dick's Sporting Goods (7) / Golf Galaxy (1) |
|
|
(5) Gap (2) / Old Navy (7) / Banana Republic (1) |
|
|
|
|
|
|
SITE Centers Corp.
Unconsolidated Joint Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ and GLA in thousands |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Joint Venture |
|
SITE
Own % |
|
Number of Properties |
|
Owned
GLA |
|
Leased Rate |
|
ABR |
|
1Q25 NOI
at 100% (1) |
|
Gross
RE Assets |
|
Debt Balance
at 100% (2) |
Chinese Institutional Investors
DTP |
|
20% |
|
10 |
|
3,397 |
|
94.3% |
|
$15.03 |
|
$12,832 |
|
$600,428 |
|
$380,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prudential
RVIP IIIB, Deer Park, IL (3) |
|
50% |
|
1 |
|
358 |
|
82.7% |
|
$37.62 |
|
2,175 |
|
111,363 |
|
60,902 |
Total |
|
|
|
11 |
|
3,755 |
|
|
|
|
|
$15,007 |
|
$711,791 |
|
$441,502 |
Property management fees |
|
|
|
|
|
|
|
|
|
|
|
695 |
(1) |
|
|
|
NOI from assets sold in prior quarters |
|
|
|
|
|
|
|
|
|
|
|
41 |
|
|
|
|
Net operating income |
|
|
|
|
|
|
|
|
|
|
|
$15,743 |
(4) |
|
|
|
|
(1) Property management fees charged by SITE to the joint venture are included as an expense in NOI, although presented in the combined income statement on page 14 in the Other Expense, net line item. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Excludes unamortized loan costs, net of $14.3 million or $2.9 million at SITE's share. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Ownership shown at share including promote. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Amount agrees to the combined income statement of the joint ventures which includes a reconciliation of the Non-GAAP measure to the applicable GAAP measure. |
See calculation definition in the Non-GAAP Measures section. |
SITE Centers Corp.
Unconsolidated Joint Ventures
|
|
|
|
|
Combined SITE JV Pro Rata Adjustments (1) |
|
|
|
|
|
Income Statement Pro Rata Adjustments 1Q25 |
|
Balance Sheet Pro Rata Adjustments 1Q25 |
Revenues: |
|
|
Assets: |
|
Rental income (2) |
$4,948 |
|
Land |
$35,067 |
Other income (3) |
215 |
|
Buildings |
122,511 |
|
5,163 |
|
Improvements |
17,842 |
Expenses: |
|
|
|
175,420 |
Operating and maintenance |
719 |
|
Depreciation |
(55,230) |
Real estate taxes |
616 |
|
|
120,190 |
|
1,335 |
|
Construction in progress and land |
69 |
Net operating income |
3,828 |
|
Real estate, net |
120,259 |
|
|
|
Investment in JVs |
457 |
Other income (expense): |
|
|
Cash and restricted cash |
11,127 |
Fee income |
(332) |
|
Receivables, net |
2,207 |
Interest expense |
(1,897) |
|
Other assets, net |
4,430 |
Depreciation and amortization |
(1,532) |
|
Total Assets |
138,480 |
Other income (expense), net |
(11) |
|
|
|
Income before earnings from JVs |
56 |
|
Liabilities and Equity: |
|
Equity in net income of JVs |
(39) |
|
Mortgage debt |
103,517 |
Basis differences of JVs |
(16) |
|
Notes payable to SITE |
889 |
Gain on disposition of real estate |
(1) |
|
Other liabilities |
8,030 |
Net income |
$0 |
|
Total Liabilities |
112,436 |
|
|
|
JVs share of equity |
457 |
FFO Reconciliation 1Q25 |
|
Distributions in excess of net income |
25,587 |
Income before earnings from JVs |
$56 |
|
Total Equity |
26,044 |
Depreciation and amortization |
1,532 |
|
Total Liabilities and Equity |
$138,480 |
Basis differences of JVs |
5 |
|
|
|
FFO at SITE's ownership interests |
$1,593 |
|
|
|
OFFO at SITE's ownership interests |
$1,593 |
|
|
|
|
|
|
|
|
(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 |
$3,406 |
|
|
|
Ground lease minimum rents |
140 |
|
|
|
Straight-line rent, net |
24 |
|
|
|
Amortization of (above) below market rent, net |
95 |
|
|
|
Percentage and overage rent |
112 |
|
|
|
Recoveries |
1,127 |
|
|
|
Uncollectible revenue |
44 |
|
|
|
|
|
|
|
|
(3) Other Income: |
|
|
|
|
Ancillary and other rental income |
53 |
|
|
|
Lease termination fees |
162 |
|
|
|
|
|
|
|
|
SITE Centers Corp.
Unconsolidated Joint Ventures at 100%
|
|
|
|
|
$ in thousands |
|
|
|
|
Combined Income Statement |
|
|
1Q25 |
|
1Q24 |
Revenues: |
|
|
|
|
Rental income (1) |
|
$19,902 |
|
$21,758 |
Other income (2) |
|
1,023 |
|
296 |
|
|
20,925 |
|
22,054 |
Expenses: |
|
|
|
|
Operating and maintenance |
|
2,831 |
|
3,294 |
Real estate taxes |
|
2,351 |
|
2,574 |
|
|
5,182 |
|
5,868 |
|
|
|
|
|
Net operating income |
|
15,743 |
|
16,186 |
|
|
|
|
|
Other income (expense): |
|
|
|
|
Interest expense |
|
(8,008) |
|
(8,271) |
Depreciation and amortization |
|
(6,044) |
|
(7,145) |
Other expense, net |
|
(1,388) |
|
(1,896) |
|
|
303 |
|
(1,126) |
Loss on disposition of real estate, net |
|
(4) |
|
(29) |
Net income (loss) attributable to unconsolidated JVs |
|
299 |
|
(1,155) |
Depreciation and amortization |
|
6,044 |
|
7,145 |
(Loss) gain on disposition of real estate, net |
|
4 |
|
29 |
FFO |
|
$6,347 |
|
$6,019 |
FFO at SITE's ownership interests |
|
$1,593 |
|
$1,584 |
Operating FFO at SITE's ownership interests |
|
$1,593 |
|
$1,661 |
|
|
|
|
|
(1) Rental Income: |
|
|
|
|
Minimum rents |
|
$13,608 |
|
$14,947 |
Ground lease minimum rents |
|
700 |
|
734 |
Straight-line rent, net |
|
85 |
|
134 |
Amortization of (above) below market rent, net |
|
475 |
|
586 |
Percentage and overage rent |
|
296 |
|
245 |
Recoveries |
|
4,519 |
|
4,866 |
Uncollectible revenue |
|
219 |
|
246 |
(2) Other Income: |
|
|
|
|
Ancillary and other rental income |
|
213 |
|
296 |
Lease termination fees |
|
810 |
|
0 |
|
|
|
|
|
Combined Balance Sheet |
|
|
At Period End |
|
|
1Q25 |
|
4Q24 |
Assets: |
|
|
|
|
Land |
|
$159,567 |
|
$159,567 |
Buildings |
|
494,963 |
|
494,062 |
Improvements |
|
56,914 |
|
55,526 |
|
|
711,444 |
|
709,155 |
Depreciation |
|
(171,595) |
|
(166,534) |
|
|
539,849 |
|
542,621 |
Construction in progress and land |
|
347 |
|
352 |
Real estate, net |
|
540,196 |
|
542,973 |
Cash and restricted cash |
|
33,177 |
|
25,750 |
Receivables, net |
|
8,508 |
|
9,660 |
Other assets, net |
|
18,302 |
|
17,823 |
Total Assets |
|
600,183 |
|
596,206 |
|
|
|
|
|
Liabilities and Equity: |
|
|
|
|
Mortgage debt |
|
427,180 |
|
426,462 |
Notes and accrued interest payable to SITE |
|
3,818 |
|
1,894 |
Other liabilities |
|
33,681 |
|
32,533 |
Total Liabilities |
|
464,679 |
|
460,889 |
Accumulated equity |
|
135,504 |
|
135,317 |
Total Equity |
|
135,504 |
|
135,317 |
Total Liabilities and Equity |
|
$600,183 |
|
$596,206 |
|
|
|
|
|
|
|
|
|
|
|
|
SITE CENTERS |
Property List as of March 31, 2025 |
Note: GLA in thousands. Anchors include tenants greater than 20K SF. |
|
|
|
|
|
|
|
# |
Center |
MSA |
Location |
ST |
SITE Own % |
JV |
Owned
GLA |
Population (000's) |
Average Household Income ($000's) |
ABR
PSF |
Anchor Tenants |
1 |
Ahwatukee Foothills Towne Center |
Phoenix-Mesa-Scottsdale, AZ |
Phoenix |
AZ |
20% |
DTP |
691 |
154 |
$88 |
$19.38 |
AMC Theatres, Best Buy, Burlington, Golf Galaxy, HomeGoods, JOANN, Lina Home Furnishings, Marshalls, Michaels, Ross Dress for Less, Sprouts Farmers Market |
2 |
Deer Valley Towne Center (1) |
Phoenix-Mesa-Scottsdale, AZ |
Phoenix |
AZ |
100% |
|
152 |
249 |
$69 |
$19.10 |
Michaels, PetSmart, Ross Dress for Less |
3 |
Paradise Village Gateway (1) |
Phoenix-Mesa-Scottsdale, AZ |
Phoenix |
AZ |
100% |
|
211 |
101 |
$110 |
$19.20 |
PetSmart, Ross Dress for Less, Sun & Ski Sports |
4 |
The Pike Outlets |
Los Angeles-Long Beach-Anaheim, CA |
Long Beach |
CA |
100% |
|
390 |
344 |
$69 |
$25.50 |
Cinemark, Gold's Gym, H & M, Nike, Restoration Hardware |
5 |
Chapel Hills West (1) |
Denver-Aurora-Lakewood, CO |
Colorado Springs |
CO |
100% |
|
225 |
123 |
$92 |
$12.46 |
Burlington, PetSmart, Ross Dress for Less, Urban Air Adventure Park |
6 |
FlatAcres MarketCenter (1) |
Denver-Aurora-Lakewood, CO |
Parker |
CO |
100% |
|
136 |
95 |
$118 |
$17.94 |
24 Hour Fitness, Michaels |
7 |
Parker Pavilions (1) |
Denver-Aurora-Lakewood, CO |
Parker |
CO |
100% |
|
51 |
95 |
$118 |
$17.12 |
Office Depot |
8 |
Connecticut Commons |
Hartford-West Hartford-East Hartford, CT |
Plainville |
CT |
20% |
DTP |
561 |
162 |
$76 |
$14.23 |
Aldi, AMC Theatres, Dick's Sporting Goods, DSW, Kohl's, Lowe's, Marshalls, PetSmart |
9 |
Shoppes at Paradise Pointe |
Crestview-Fort Walton Beach-Destin, FL |
Fort Walton Beach |
FL |
100% |
|
73 |
60 |
$65 |
$12.84 |
Publix |
10 |
Winter Garden Village |
Orlando-Kissimmee-Sanford, FL |
Winter Garden |
FL |
100% |
|
629 |
96 |
$100 |
$18.83 |
Bealls, Best Buy, Burlington, Forever 21, Havertys, JOANN, LA Fitness, Market By Macy's, Marshalls, PetSmart, Ross Dress for Less, Staples |
11 |
Perimeter Pointe (1) |
Atlanta-Sandy Springs-Roswell, GA |
Atlanta |
GA |
100% |
|
360 |
126 |
$116 |
$17.44 |
Dick's Sporting Goods, LA Fitness, Regal Cinemas |
12 |
Towne Center Prado |
Atlanta-Sandy Springs-Roswell, GA |
Marietta |
GA |
20% |
DTP |
287 |
126 |
$78 |
$12.50 |
Going Going Gone, Publix, Ross Dress for Less |
13 |
Sandy Plains Village (1) |
Atlanta-Sandy Springs-Roswell, GA |
Roswell |
GA |
100% |
|
174 |
85 |
$126 |
$14.64 |
Movie Tavern, Painted Tree Marketplace |
14 |
3030 North Broadway (1) |
Chicago-Naperville-Elgin, IL-IN-WI |
Chicago |
IL |
100% |
|
132 |
757 |
$113 |
$35.63 |
Mariano's |
15 |
The Maxwell (1) |
Chicago-Naperville-Elgin, IL-IN-WI |
Chicago |
IL |
100% |
|
240 |
979 |
$98 |
$26.27 |
Burlington, Nordstrom Rack |
16 |
Deer Park Town Center |
Chicago-Naperville-Elgin, IL-IN-WI |
Deer Park |
IL |
50% |
RVIP IIIB |
358 |
130 |
$116 |
$37.62 |
Century Theatre, Crate & Barrel, Gap |
17 |
Brookside Marketplace |
Chicago-Naperville-Elgin, IL-IN-WI |
Tinley Park |
IL |
20% |
DTP |
317 |
177 |
$89 |
$15.82 |
Best Buy, Dick's Sporting Goods, HomeGoods, Michaels, PetSmart, Ross Dress for Less, T.J. Maxx |
18 |
Independence Commons |
Kansas City, MO-KS |
Independence |
MO |
20% |
DTP |
386 |
130 |
$70 |
$15.29 |
AMC Theatres, Best Buy, Bob's Discount Furniture, Kohl's, Marshalls, Ross Dress for Less |
19 |
The Promenade at Brentwood |
St. Louis, MO-IL |
Brentwood |
MO |
100% |
|
338 |
283 |
$96 |
$16.43 |
Burlington, Micro Center, PetSmart, Target, Trader Joe's |
20 |
East Hanover Plaza (1) |
New York-Newark-Jersey City, NY-NJ-PA |
East Hanover |
NJ |
100% |
|
98 |
76 |
$154 |
$20.46 |
HomeGoods, HomeSense |
21 |
Edgewater Towne Center |
New York-Newark-Jersey City, NY-NJ-PA |
Edgewater |
NJ |
100% |
|
76 |
1,619 |
$102 |
$33.60 |
Whole Foods |
22 |
Route 22 Retail Center |
New York-Newark-Jersey City, NY-NJ-PA |
Union |
NJ |
20% |
DTP |
112 |
324 |
$114 |
$14.64 |
Dick's Sporting Goods |
23 |
Nassau Park Pavilion (1) |
Trenton, NJ |
Princeton |
NJ |
100% |
|
759 |
92 |
$128 |
$16.46 |
At Home, Best Buy, Burlington, Dick's Sporting Goods, HomeGoods, HomeSense, Michaels, PetSmart, Planet Fitness, Raymour & Flanigan, T.J. Maxx, Wegmans |
24 |
Meadowmont Crossing |
Raleigh, NC |
Chapel Hill |
NC |
100% |
|
92 |
101 |
$103 |
$25.56 |
— |
25 |
Meadowmont Market |
Raleigh, NC |
Chapel Hill |
NC |
100% |
|
45 |
101 |
$101 |
$15.52 |
Harris Teeter |
26 |
Poyner Place |
Raleigh, NC |
Raleigh |
NC |
20% |
DTP |
252 |
127 |
$80 |
$17.39 |
Cost Plus World Market, Marshalls, Michaels, Ross Dress for Less, Urban Air Trampoline & Adventure Park |
27 |
University Centre |
Wilmington, NC |
Wilmington |
NC |
20% |
DTP |
418 |
132 |
$68 |
$11.71 |
Crunch Fitness, Lowe's, Old Navy, Ollie's Bargain Outlet, Ross Dress for Less |
28 |
Headquarter Office Buildings |
Cleveland-Elyria, OH |
Beachwood |
OH |
100% |
|
339 |
120 |
$122 |
(2) |
— |
29 |
Stow Community Center |
Cleveland-Elyria, OH |
Stow |
OH |
100% |
|
406 |
108 |
$69 |
$12.90 |
Giant Eagle, Hobby Lobby, HomeGoods, Kohl's, T.J. Maxx |
30 |
The Blocks (1) |
Portland-Vancouver-Hillsboro, OR-WA |
Portland |
OR |
100% |
|
97 |
373 |
$95 |
$37.17 |
— |
31 |
Southmont Plaza (1) |
Allentown-Bethlehem-Easton, PA-NJ |
Easton |
PA |
100% |
|
251 |
93 |
$80 |
$17.19 |
Barnes & Noble, Best Buy, Dick's Sporting Goods, Michaels, Ross Dress for Less, Staples |
32 |
Ashley Crossing |
Charleston-North Charleston, SC |
Charleston |
SC |
20% |
DTP |
208 |
104 |
$67 |
$11.62 |
Food Lion, JOANN, Kohl's, Marshalls |
33 |
Commonwealth Center |
Richmond, VA |
Midlothian |
VA |
20% |
DTP |
166 |
78 |
$95 |
$15.85 |
Michaels, Painted Tree Marketplace, The Fresh Market |
34 |
Downtown Short Pump (1) |
Richmond, VA |
Richmond |
VA |
100% |
|
126 |
138 |
$106 |
$22.71 |
Barnes & Noble, Regal Cinemas |
|
Weighted Average Total |
|
|
|
|
|
|
187 |
$110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTP - Dividend Trust Portfolio RVIP IIIB - Deer Park, IL |
|
|
Note: Population and Average Household Income are for trade are of a 10 minute drive time from center. |
|
(1) Encumbered wholly-owned asset |
|
(2) Corporate office buildings have 220K of leasable office space and 135K currently occupied by third parties. ABR per occupied square foot $25.75. Q1 2025 annualized NOI $1.8M |
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.
Discontinued Operations
•
At October 1, 2024, the date the Company completed the spin-off of Curbline Properties into a separate publicly traded company, the Company had 79 convenience properties. The spin-off of the convenience properties represented a strategic shift in the Company’s business and, as such, the Curbline properties are reflected as discontinued operations for all periods presented. In addition, statistics shown have also been revised to reflect the spin-off.
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.
•
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.
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 |
30 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.
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 adding the Company’s proportionate share of FFO from its unconsolidated joint ventures, 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/losses 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/losses 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, including employee separation 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/losses 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/losses are non-recurring. These charges, income and gains/losses 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.
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 and 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”)
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.
In reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, reconciliation of the projected NOI growth to the most directly comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliations without unreasonable effort due to the multiple components of the calculations which for the same store calculation only includes properties owned for comparable periods and excludes all corporate level activity as noted above.
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.
SITE Centers Corp.
Portfolio Summary at 100%
|
|
|
|
|
|
|
|
|
|
|
GLA in thousands |
|
|
|
|
|
|
|
|
|
|
|
|
3/31/2025 |
|
12/31/2024 |
|
9/30/2024 (1) |
|
6/30/2024 (1) |
|
3/31/2024 (1) |
Shopping Center Summary |
|
|
|
|
|
|
|
|
|
|
Operating Centers – 100% |
|
33 |
|
33 |
|
33 |
|
33 |
|
33 |
Wholly Owned - SITE |
|
22 |
|
22 |
|
22 |
|
22 |
|
22 |
JV Portfolio |
|
11 |
|
11 |
|
11 |
|
11 |
|
11 |
|
|
|
|
|
|
|
|
|
|
|
Owned and Ground Lease GLA – 100% |
|
8,815 |
|
8,815 |
|
8,813 |
|
8,813 |
|
8,813 |
Wholly Owned - SITE |
|
5,060 |
|
5,060 |
|
5,060 |
|
5,060 |
|
5,060 |
JV Portfolio – 100% |
|
3,755 |
|
3,755 |
|
3,753 |
|
3,753 |
|
3,753 |
Unowned GLA – 100% |
|
2,856 |
|
2,856 |
|
2,856 |
|
2,856 |
|
2,856 |
|
|
|
|
|
|
|
|
|
|
|
Quarterly Operational Overview |
|
|
|
|
|
|
|
|
|
|
SITE (100%) |
|
|
|
|
|
|
|
|
|
|
Base Rent PSF |
|
$18.44 |
|
$18.37 |
|
$18.32 |
|
$18.30 |
|
$18.25 |
Base Rent PSF < 10K |
|
$30.55 |
|
$30.40 |
|
$30.21 |
|
$29.97 |
|
$29.63 |
Base Rent PSF > 10K |
|
$14.96 |
|
$14.92 |
|
$14.92 |
|
$14.96 |
|
$14.98 |
Commenced Rate |
|
90.3% |
|
91.0% |
|
90.8% |
|
91.5% |
|
90.7% |
Leased Rate |
|
91.1% |
|
92.1% |
|
92.8% |
|
92.7% |
|
92.8% |
Leased Rate < 10K SF |
|
85.9% |
|
86.1% |
|
86.3% |
|
86.3% |
|
86.8% |
Leased Rate > 10K SF |
|
92.6% |
|
94.0% |
|
94.8% |
|
94.9% |
|
94.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholly Owned SITE |
|
|
|
|
|
|
|
|
|
|
Base Rent PSF |
|
$19.95 |
|
$19.81 |
|
$19.78 |
|
$19.83 |
|
$19.76 |
Leased Rate |
|
89.4% |
|
90.9% |
|
90.9% |
|
91.7% |
|
91.7% |
Leased Rate < 10K SF |
|
88.2% |
|
88.1% |
|
88.1% |
|
88.8% |
|
88.8% |
Leased Rate > 10K SF |
|
89.8% |
|
91.7% |
|
91.7% |
|
92.7% |
|
92.7% |
|
|
|
|
|
|
|
|
|
|
|
Joint Venture (100%) |
|
|
|
|
|
|
|
|
|
|
Base Rent PSF |
|
$16.67 |
|
$16.64 |
|
$16.62 |
|
$16.52 |
|
$16.47 |
Leased Rate |
|
93.2% |
|
93.7% |
|
95.4% |
|
94.2% |
|
94.4% |
Leased Rate < 10K SF |
|
83.1% |
|
83.6% |
|
84.2% |
|
82.6% |
|
83.7% |
Leased Rate > 10K SF |
|
96.6% |
|
97.0% |
|
99.1% |
|
98.1% |
|
98.1% |
|
|
|
|
|
|
|
|
|
|
|
Joint Venture at Pro Rata Share |
|
|
|
|
|
|
|
|
|
|
Base Rent PSF |
|
$18.72 |
|
$18.70 |
|
$18.64 |
|
$18.53 |
|
$18.44 |
Leased Rate |
|
91.9% |
|
92.1% |
|
93.7% |
|
92.6% |
|
92.8% |
Leased Rate < 10K SF |
|
81.9% |
|
81.5% |
|
82.1% |
|
81.0% |
|
81.7% |
Leased Rate > 10K SF |
|
96.2% |
|
96.6% |
|
98.6% |
|
97.6% |
|
97.6% |
|
|
|
|
|
|
|
|
|
|
|
Note: $ and GLA in thousands except shopping center counts and base rent PSF. All results exclude the Company's owned Beachwood, OH headquarters office buildings. |
|
|
(1) Amounts have been adjusted to reflect the removal of properties included in the Curbline Properties spin-off and assets sold in 2024 |
SITE Centers Corp.
Leasing Summary
|
|
|
|
|
|
|
|
|
|
|
Wholly Owned at 100% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing Activity |
|
|
|
|
|
|
|
|
|
|
|
Comparable Pool |
|
Total Pool |
|
|
|
|
Leasing Spreads |
|
|
|
|
|
|
|
Count |
GLA |
ABR PSF |
Cash |
Term |
|
Count |
GLA |
ABR PSF |
Term |
New Leases |
|
|
|
|
|
|
|
|
|
|
1Q25 |
1 |
1,509 |
$42.00 |
6.8% |
7.0 |
|
3 |
7,077 |
$35.30 |
9.4 |
4Q24 |
0 |
0 |
$0.00 |
0.0% |
0.0 |
|
0 |
0 |
$0.00 |
0.0 |
3Q24 |
2 |
4,673 |
$31.42 |
4.3% |
10.0 |
|
3 |
8,713 |
$38.18 |
10.0 |
2Q24 |
3 |
8,317 |
$41.57 |
4.9% |
6.7 |
|
5 |
12,323 |
$37.35 |
6.1 |
|
6 |
14,499 |
$38.34 |
5.0% |
7.8 |
|
11 |
28,113 |
$37.09 |
8.1 |
|
|
|
|
|
|
|
|
|
|
|
Renewals |
|
|
|
|
|
|
|
|
|
|
1Q25 |
11 |
56,306 |
$25.96 |
3.4% |
4.4 |
|
11 |
56,306 |
$25.96 |
4.4 |
4Q24 |
3 |
18,925 |
$21.29 |
8.3% |
5.0 |
|
3 |
18,925 |
$21.29 |
5.0 |
3Q24 |
18 |
197,595 |
$20.97 |
6.7% |
6.6 |
|
18 |
197,595 |
$20.97 |
6.6 |
2Q24 |
12 |
184,875 |
$18.14 |
5.9% |
5.6 |
|
12 |
184,875 |
$18.14 |
5.6 |
|
44 |
457,701 |
$20.45 |
5.9% |
5.9 |
|
44 |
457,701 |
$20.45 |
5.9 |
|
|
|
|
|
|
|
|
|
|
|
New + Renewals |
|
|
|
|
|
|
|
|
|
|
1Q25 |
12 |
57,815 |
$26.38 |
3.5% |
4.4 |
|
14 |
63,383 |
$27.00 |
4.9 |
4Q24 |
3 |
18,925 |
$21.29 |
8.3% |
5.0 |
|
3 |
18,925 |
$21.29 |
5.0 |
3Q24 |
20 |
202,268 |
$21.21 |
6.6% |
6.7 |
|
21 |
206,308 |
$21.70 |
6.8 |
2Q24 |
15 |
193,192 |
$19.15 |
5.8% |
5.6 |
|
17 |
197,198 |
$19.34 |
5.6 |
|
50 |
472,200 |
$21.00 |
5.9% |
5.9 |
|
55 |
485,814 |
$21.42 |
6.0 |
|
|
|
|
|
|
|
|
|
Net Effective Rents |
|
|
|
|
|
|
|
|
|
|
Capex PSF |
NER |
|
|
GLA |
ABR PSF |
TA |
LL Work |
LC |
Total |
PSF |
Term |
New Leases |
|
|
|
|
|
|
|
|
1Q25 |
7,077 |
$40.01 |
$2.80 |
$0.00 |
$2.38 |
$5.18 |
$34.83 |
9.4 |
4Q24 |
0 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
0.0 |
3Q24 |
8,713 |
$41.55 |
$4.02 |
$0.00 |
$2.35 |
$6.37 |
$35.18 |
10.0 |
2Q24 |
12,323 |
$40.18 |
$6.19 |
$0.00 |
$2.53 |
$8.72 |
$31.46 |
6.1 |
|
28,113 |
$40.56 |
$4.38 |
$0.00 |
$2.42 |
$6.80 |
$33.76 |
8.1 |
|
|
|
|
|
|
|
|
|
Renewals |
|
|
|
|
|
|
|
|
1Q25 |
56,306 |
$26.66 |
$0.07 |
$0.00 |
$0.00 |
$0.07 |
$26.59 |
4.4 |
4Q24 |
18,925 |
$21.52 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$21.52 |
5.0 |
3Q24 |
197,595 |
$21.29 |
$0.20 |
$0.00 |
$0.06 |
$0.26 |
$21.03 |
6.6 |
2Q24 |
184,875 |
$18.31 |
$0.02 |
$0.05 |
$0.00 |
$0.07 |
$18.24 |
5.6 |
|
457,701 |
$20.76 |
$0.11 |
$0.02 |
$0.03 |
$0.16 |
$20.60 |
5.9 |
|
|
|
|
|
|
|
|
|
New + Renewals |
|
|
|
|
|
|
|
|
1Q25 |
63,383 |
$28.15 |
$0.65 |
$0.00 |
$0.50 |
$1.15 |
$27.00 |
4.9 |
4Q24 |
18,925 |
$21.52 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$21.52 |
5.0 |
3Q24 |
206,308 |
$22.15 |
$0.44 |
$0.00 |
$0.20 |
$0.64 |
$21.51 |
6.8 |
2Q24 |
197,198 |
$19.68 |
$0.44 |
$0.05 |
$0.17 |
$0.66 |
$19.02 |
5.6 |
|
485,814 |
$21.90 |
$0.45 |
$0.02 |
$0.22 |
$0.69 |
$21.21 |
6.0 |
|
|
|
|
|
|
|
|
|
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. Prior quarters have been adjusted to reflect the removal of properties included in the Curbline Properties spin-off and assets sold in 2024. |
SITE Centers Corp.
Leasing Summary
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Joint Ventures at 100% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing Activity |
|
|
|
|
|
|
|
|
|
|
|
Comparable Pool |
|
Total Pool |
|
|
|
|
Leasing Spreads |
|
|
|
|
|
|
|
Count |
GLA |
ABR PSF |
Cash |
Term |
|
Count |
GLA |
ABR PSF |
Term |
New Leases |
|
|
|
|
|
|
|
|
|
|
1Q25 |
0 |
0 |
$0.00 |
0.0% |
0.0 |
|
2 |
7,384 |
$18.32 |
5.0 |
4Q24 |
0 |
0 |
$0.00 |
0.0% |
0.0 |
|
0 |
0 |
$0.00 |
0.0 |
3Q24 |
3 |
8,912 |
$34.33 |
22.6% |
10.0 |
|
7 |
62,725 |
$20.33 |
9.9 |
2Q24 |
2 |
24,903 |
$21.40 |
61.1% |
9.7 |
|
2 |
24,903 |
$21.40 |
9.7 |
|
5 |
33,815 |
$24.81 |
44.5% |
9.8 |
|
11 |
95,012 |
$20.46 |
9.5 |
|
|
|
|
|
|
|
|
|
|
|
Renewals |
|
|
|
|
|
|
|
|
|
|
1Q25 |
6 |
53,153 |
$19.19 |
3.5% |
4.7 |
|
6 |
53,153 |
$19.19 |
4.7 |
4Q24 |
2 |
10,450 |
$21.75 |
36.0% |
5.0 |
|
2 |
10,450 |
$21.75 |
5.0 |
3Q24 |
19 |
203,934 |
$17.71 |
6.3% |
3.8 |
|
19 |
203,934 |
$17.71 |
3.8 |
2Q24 |
11 |
326,011 |
$10.47 |
1.8% |
4.9 |
|
11 |
326,011 |
$10.47 |
4.9 |
|
38 |
593,548 |
$13.94 |
4.7% |
4.5 |
|
38 |
593,548 |
$13.94 |
4.5 |
|
|
|
|
|
|
|
|
|
|
|
New + Renewals |
|
|
|
|
|
|
|
|
|
|
1Q25 |
6 |
53,153 |
$19.19 |
3.5% |
4.7 |
|
8 |
60,537 |
$19.08 |
4.8 |
4Q24 |
2 |
10,450 |
$21.75 |
36.0% |
5.0 |
|
2 |
10,450 |
$21.75 |
5.0 |
3Q24 |
22 |
212,846 |
$18.40 |
7.4% |
4.1 |
|
26 |
266,659 |
$18.32 |
5.2 |
2Q24 |
13 |
350,914 |
$11.25 |
7.2% |
5.2 |
|
13 |
350,914 |
$11.25 |
5.2 |
|
43 |
627,363 |
$14.52 |
7.4% |
4.8 |
|
49 |
688,560 |
$14.84 |
5.2 |
|
|
|
|
|
|
|
|
|
Net Effective Rents |
|
|
|
|
|
|
|
|
|
|
Capex PSF |
NER |
|
|
GLA |
ABR PSF |
TA |
LL Work |
LC |
Total |
PSF |
Term |
New Leases |
|
|
|
|
|
|
|
|
1Q25 |
7,384 |
$19.45 |
$1.08 |
$0.26 |
$1.35 |
$2.69 |
$16.76 |
5.0 |
4Q24 |
0 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
0.0 |
3Q24 |
62,725 |
$21.60 |
$2.94 |
$0.02 |
$0.99 |
$3.95 |
$17.65 |
9.9 |
2Q24 |
24,903 |
$21.73 |
$12.24 |
$0.00 |
$0.78 |
$13.02 |
$8.71 |
9.7 |
|
95,012 |
$21.47 |
$5.37 |
$0.02 |
$0.95 |
$6.34 |
$15.13 |
9.5 |
|
|
|
|
|
|
|
|
|
Renewals |
|
|
|
|
|
|
|
|
1Q25 |
53,153 |
$19.44 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$19.44 |
4.7 |
4Q24 |
10,450 |
$22.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$22.25 |
5.0 |
3Q24 |
203,934 |
$17.90 |
$0.00 |
$0.00 |
$0.01 |
$0.01 |
$17.89 |
3.8 |
2Q24 |
326,011 |
$10.53 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.53 |
4.9 |
|
593,548 |
$14.07 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$14.07 |
4.5 |
|
|
|
|
|
|
|
|
|
New + Renewals |
|
|
|
|
|
|
|
|
1Q25 |
60,537 |
$19.44 |
$0.14 |
$0.03 |
$0.17 |
$0.34 |
$19.10 |
4.8 |
4Q24 |
10,450 |
$22.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$22.25 |
5.0 |
3Q24 |
266,659 |
$18.77 |
$1.31 |
$0.01 |
$0.45 |
$1.77 |
$17.00 |
5.2 |
2Q24 |
350,914 |
$11.33 |
$1.61 |
$0.00 |
$0.10 |
$1.71 |
$9.62 |
5.2 |
|
688,560 |
$15.09 |
$1.35 |
$0.01 |
$0.24 |
$1.60 |
$13.49 |
5.2 |
|
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. |
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 |
|
9 |
|
28 |
2.8% |
$630 |
2.1% |
|
$22.50 |
|
9 |
|
28 |
0.6% |
$630 |
0.8% |
|
$22.50 |
2025 |
2 |
|
32 |
0.9% |
761 |
1.5% |
|
$23.78 |
|
22 |
|
54 |
5.4% |
1,684 |
5.6% |
|
$31.19 |
|
24 |
|
86 |
1.9% |
2,445 |
3.0% |
|
$28.43 |
2026 |
10 |
|
355 |
10.1% |
4,387 |
8.5% |
|
$12.36 |
|
37 |
|
102 |
10.2% |
3,000 |
9.9% |
|
$29.41 |
|
47 |
|
457 |
10.1% |
7,387 |
9.0% |
|
$16.16 |
2027 |
16 |
|
534 |
15.2% |
9,568 |
18.6% |
|
$17.92 |
|
44 |
|
157 |
15.7% |
4,607 |
15.2% |
|
$29.34 |
|
60 |
|
691 |
15.3% |
14,175 |
17.3% |
|
$20.51 |
2028 |
19 |
|
741 |
21.1% |
8,952 |
17.4% |
|
$12.08 |
|
35 |
|
115 |
11.5% |
3,371 |
11.1% |
|
$29.31 |
|
54 |
|
856 |
19.0% |
12,323 |
15.1% |
|
$14.40 |
2029 |
18 |
|
458 |
13.0% |
8,061 |
15.7% |
|
$17.60 |
|
38 |
|
138 |
13.8% |
4,466 |
14.8% |
|
$32.36 |
|
56 |
|
596 |
13.2% |
12,527 |
15.3% |
|
$21.02 |
2030 |
10 |
|
344 |
9.8% |
5,289 |
10.3% |
|
$15.38 |
|
32 |
|
124 |
12.4% |
3,665 |
12.1% |
|
$29.56 |
|
42 |
|
468 |
10.4% |
8,954 |
11.0% |
|
$19.13 |
2031 |
3 |
|
226 |
6.4% |
2,093 |
4.1% |
|
$9.26 |
|
14 |
|
49 |
4.9% |
1,354 |
4.5% |
|
$27.63 |
|
17 |
|
275 |
6.1% |
3,447 |
4.2% |
|
$12.53 |
2032 |
8 |
|
189 |
5.4% |
2,361 |
4.6% |
|
$12.49 |
|
18 |
|
72 |
7.2% |
2,068 |
6.8% |
|
$28.72 |
|
26 |
|
261 |
5.8% |
4,429 |
5.4% |
|
$16.97 |
2033 |
5 |
|
117 |
3.3% |
1,883 |
3.7% |
|
$16.09 |
|
22 |
|
76 |
7.6% |
2,735 |
9.0% |
|
$35.99 |
|
27 |
|
193 |
4.3% |
4,618 |
5.6% |
|
$23.93 |
2034 |
3 |
|
190 |
5.4% |
2,255 |
4.4% |
|
$11.87 |
|
16 |
|
52 |
5.2% |
1,668 |
5.5% |
|
$32.08 |
|
19 |
|
242 |
5.4% |
3,923 |
4.8% |
|
$16.21 |
Thereafter |
9 |
|
329 |
9.4% |
5,894 |
11.4% |
|
$17.91 |
|
7 |
|
31 |
3.1% |
1,005 |
3.3% |
|
$32.42 |
|
16 |
|
360 |
8.0% |
6,899 |
8.4% |
|
$19.16 |
Total |
103 |
|
3,515 |
100.0% |
$51,504 |
100.0% |
|
$14.65 |
|
294 |
|
998 |
100.0% |
$30,253 |
100.0% |
|
$30.31 |
|
397 |
|
4,513 |
100.0% |
$81,757 |
100.0% |
|
$18.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
9 |
|
28 |
2.8% |
$630 |
2.1% |
|
$22.50 |
|
9 |
|
28 |
0.6% |
$630 |
0.8% |
|
$22.50 |
2025 |
1 |
|
12 |
0.3% |
406 |
0.8% |
|
$33.83 |
|
17 |
|
42 |
4.2% |
1,167 |
3.9% |
|
$27.79 |
|
18 |
|
54 |
1.2% |
1,573 |
1.9% |
|
$29.13 |
2026 |
1 |
|
62 |
1.8% |
1,503 |
2.9% |
|
$24.24 |
|
17 |
|
45 |
4.5% |
1,370 |
4.5% |
|
$30.44 |
|
18 |
|
107 |
2.4% |
2,873 |
3.5% |
|
$26.85 |
2027 |
2 |
|
25 |
0.7% |
515 |
1.0% |
|
$20.60 |
|
18 |
|
57 |
5.7% |
1,595 |
5.3% |
|
$27.98 |
|
20 |
|
82 |
1.8% |
2,110 |
2.6% |
|
$25.73 |
2028 |
5 |
|
92 |
2.6% |
1,364 |
2.6% |
|
$14.83 |
|
18 |
|
58 |
5.8% |
1,910 |
6.3% |
|
$32.93 |
|
23 |
|
150 |
3.3% |
3,274 |
4.0% |
|
$21.83 |
2029 |
2 |
|
61 |
1.7% |
1,342 |
2.6% |
|
$22.00 |
|
25 |
|
76 |
7.6% |
2,417 |
8.0% |
|
$31.80 |
|
27 |
|
137 |
3.0% |
3,759 |
4.6% |
|
$27.44 |
2030 |
3 |
|
77 |
2.2% |
1,309 |
2.5% |
|
$17.00 |
|
17 |
|
51 |
5.1% |
1,455 |
4.8% |
|
$28.53 |
|
20 |
|
128 |
2.8% |
2,764 |
3.4% |
|
$21.59 |
2031 |
2 |
|
44 |
1.3% |
600 |
1.2% |
|
$13.64 |
|
15 |
|
33 |
3.3% |
819 |
2.7% |
|
$24.82 |
|
17 |
|
77 |
1.7% |
1,419 |
1.7% |
|
$18.43 |
2032 |
6 |
|
170 |
4.8% |
3,211 |
6.2% |
|
$18.89 |
|
23 |
|
74 |
7.4% |
2,266 |
7.5% |
|
$30.62 |
|
29 |
|
244 |
5.4% |
5,477 |
6.7% |
|
$22.45 |
2033 |
5 |
|
130 |
3.7% |
2,369 |
4.6% |
|
$18.22 |
|
15 |
|
48 |
4.8% |
1,203 |
4.0% |
|
$25.06 |
|
20 |
|
178 |
3.9% |
3,572 |
4.4% |
|
$20.07 |
2034 |
4 |
|
85 |
2.4% |
1,635 |
3.2% |
|
$19.24 |
|
14 |
|
62 |
6.2% |
2,114 |
7.0% |
|
$34.10 |
|
18 |
|
147 |
3.3% |
3,749 |
4.6% |
|
$25.50 |
Thereafter |
72 |
|
2,757 |
78.4% |
37,250 |
72.3% |
|
$13.51 |
|
106 |
|
424 |
42.5% |
13,307 |
44.0% |
|
$31.38 |
|
178 |
|
3,181 |
70.5% |
50,557 |
61.8% |
|
$15.89 |
Total |
103 |
|
3,515 |
100.0% |
$51,504 |
100.0% |
|
$14.65 |
|
294 |
|
998 |
100.0% |
$30,253 |
100.0% |
|
$30.31 |
|
397 |
|
4,513 |
100.0% |
$81,757 |
100.0% |
|
$18.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Includes ground leases. |
|
|
|
|
|
|
|
|
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 |
0.7% |
$127 |
0.6% |
|
$25.40 |
|
2 |
|
5 |
0.1% |
$127 |
0.2% |
|
$25.40 |
2025 |
3 |
|
91 |
3.4% |
1,146 |
3.3% |
|
$12.59 |
|
10 |
|
29 |
3.8% |
690 |
3.1% |
|
$23.79 |
|
13 |
|
120 |
3.5% |
1,836 |
3.2% |
|
$15.30 |
2026 |
16 |
|
394 |
14.6% |
3,822 |
10.9% |
|
$9.70 |
|
34 |
|
118 |
15.6% |
3,100 |
13.9% |
|
$26.27 |
|
50 |
|
512 |
14.8% |
6,922 |
12.1% |
|
$13.52 |
2027 |
16 |
|
504 |
18.7% |
6,437 |
18.4% |
|
$12.77 |
|
22 |
|
85 |
11.3% |
2,695 |
12.1% |
|
$31.71 |
|
38 |
|
589 |
17.1% |
9,132 |
15.9% |
|
$15.50 |
2028 |
16 |
|
428 |
15.9% |
5,404 |
15.4% |
|
$12.63 |
|
34 |
|
98 |
13.0% |
3,281 |
14.7% |
|
$33.48 |
|
50 |
|
526 |
15.2% |
8,685 |
15.2% |
|
$16.51 |
2029 |
7 |
|
437 |
16.2% |
4,686 |
13.4% |
|
$10.72 |
|
33 |
|
129 |
17.1% |
3,699 |
16.6% |
|
$28.67 |
|
40 |
|
566 |
16.4% |
8,385 |
14.6% |
|
$14.81 |
2030 |
11 |
|
254 |
9.4% |
3,731 |
10.7% |
|
$14.69 |
|
25 |
|
82 |
10.9% |
2,023 |
9.1% |
|
$24.67 |
|
36 |
|
336 |
9.7% |
5,754 |
10.0% |
|
$17.13 |
2031 |
7 |
|
226 |
8.4% |
3,759 |
10.7% |
|
$16.63 |
|
8 |
|
34 |
4.5% |
1,074 |
4.8% |
|
$31.59 |
|
15 |
|
260 |
7.5% |
4,833 |
8.4% |
|
$18.59 |
2032 |
1 |
|
70 |
2.6% |
311 |
0.9% |
|
$4.44 |
|
15 |
|
62 |
8.2% |
2,055 |
9.2% |
|
$33.15 |
|
16 |
|
132 |
3.8% |
2,366 |
4.1% |
|
$17.92 |
2033 |
5 |
|
99 |
3.7% |
2,061 |
5.9% |
|
$20.82 |
|
10 |
|
37 |
4.9% |
1,009 |
4.5% |
|
$27.27 |
|
15 |
|
136 |
3.9% |
3,070 |
5.4% |
|
$22.57 |
2034 |
4 |
|
114 |
4.2% |
2,455 |
7.0% |
|
$21.54 |
|
9 |
|
37 |
4.9% |
1,221 |
5.5% |
|
$33.00 |
|
13 |
|
151 |
4.4% |
3,676 |
6.4% |
|
$24.34 |
Thereafter |
3 |
|
82 |
3.0% |
1,188 |
3.4% |
|
$14.49 |
|
12 |
|
38 |
5.0% |
1,323 |
5.9% |
|
$34.82 |
|
15 |
|
120 |
3.5% |
2,511 |
4.4% |
|
$20.93 |
Total |
89 |
|
2,699 |
100.0% |
$35,000 |
100.0% |
|
$12.97 |
|
214 |
|
754 |
100.0% |
$22,297 |
100.0% |
|
$29.57 |
|
303 |
|
3,453 |
100.0% |
$57,297 |
100.0% |
|
$16.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
2 |
|
5 |
0.7% |
$127 |
0.6% |
|
$25.40 |
|
2 |
|
5 |
0.1% |
$127 |
0.2% |
|
$25.40 |
2025 |
0 |
|
0 |
0.0% |
0 |
0.0% |
|
$0.00 |
|
8 |
|
20 |
2.7% |
536 |
2.4% |
|
$26.80 |
|
8 |
|
20 |
0.6% |
536 |
0.9% |
|
$26.80 |
2026 |
3 |
|
74 |
2.7% |
890 |
2.5% |
|
$12.03 |
|
20 |
|
51 |
6.8% |
1,319 |
5.9% |
|
$25.86 |
|
23 |
|
125 |
3.6% |
2,209 |
3.9% |
|
$17.67 |
2027 |
4 |
|
96 |
3.6% |
939 |
2.7% |
|
$9.78 |
|
12 |
|
44 |
5.8% |
1,420 |
6.4% |
|
$32.27 |
|
16 |
|
140 |
4.1% |
2,359 |
4.1% |
|
$16.85 |
2028 |
3 |
|
45 |
1.7% |
675 |
1.9% |
|
$15.00 |
|
26 |
|
76 |
10.1% |
2,706 |
12.1% |
|
$35.61 |
|
29 |
|
121 |
3.5% |
3,381 |
5.9% |
|
$27.94 |
2029 |
2 |
|
47 |
1.7% |
473 |
1.4% |
|
$10.06 |
|
22 |
|
74 |
9.8% |
2,349 |
10.5% |
|
$31.74 |
|
24 |
|
121 |
3.5% |
2,822 |
4.9% |
|
$23.32 |
2030 |
3 |
|
42 |
1.6% |
730 |
2.1% |
|
$17.38 |
|
17 |
|
51 |
6.8% |
1,244 |
5.6% |
|
$24.39 |
|
20 |
|
93 |
2.7% |
1,974 |
3.4% |
|
$21.23 |
2031 |
6 |
|
94 |
3.5% |
1,038 |
3.0% |
|
$11.04 |
|
13 |
|
46 |
6.1% |
1,415 |
6.3% |
|
$30.76 |
|
19 |
|
140 |
4.1% |
2,453 |
4.3% |
|
$17.52 |
2032 |
2 |
|
61 |
2.3% |
742 |
2.1% |
|
$12.16 |
|
15 |
|
61 |
8.1% |
1,914 |
8.6% |
|
$31.38 |
|
17 |
|
122 |
3.5% |
2,656 |
4.6% |
|
$21.77 |
2033 |
6 |
|
165 |
6.1% |
2,647 |
7.6% |
|
$16.04 |
|
8 |
|
24 |
3.2% |
691 |
3.1% |
|
$28.79 |
|
14 |
|
189 |
5.5% |
3,338 |
5.8% |
|
$17.66 |
2034 |
0 |
|
0 |
0.0% |
0 |
0.0% |
|
$0.00 |
|
14 |
|
55 |
7.3% |
1,580 |
7.1% |
|
$28.73 |
|
14 |
|
55 |
1.6% |
1,580 |
2.8% |
|
$28.73 |
Thereafter |
60 |
|
2,075 |
76.9% |
26,866 |
76.8% |
|
$12.95 |
|
57 |
|
247 |
32.8% |
6,996 |
31.4% |
|
$28.32 |
|
117 |
|
2,322 |
67.2% |
33,862 |
59.1% |
|
$14.58 |
Total |
89 |
|
2,699 |
100.0% |
$35,000 |
100.0% |
|
$12.97 |
|
214 |
|
754 |
100.0% |
$22,297 |
100.0% |
|
$29.57 |
|
303 |
|
3,453 |
100.0% |
$57,297 |
100.0% |
|
$16.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Includes ground leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SITE CENTERS INVESTOR RELATIONS DEPARTMENT 3300 ENTERPRISE PKWY, BEACHWOOD, OH 44122 O: 216-755-5500 F: 216-755-1500 SITECENTERS.COM NYSE: SITC
