株探米国株
日本語 英語
エドガーで原本を確認する
FALSE000130774800013077482023-07-312023-07-31

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

July 31, 2023
Date of Report (Date of earliest event reported)
___________________________________
INVENTRUST PROPERTIES CORP.
(Exact name of registrant as specified in its charter)
___________________________________

Maryland
(State or other jurisdiction of
incorporation)
001-40896
(Commission File Number)
34-2019608
(IRS Employer Identification No.)
3025 Highland Parkway, Suite 350
Downers Grove, Illinois 60515
(Address of principal executive offices and zip code)
(855) 377-0510
(Registrant's telephone number, including area code)
N/A
(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
Name of each exchange on which registered
Common stock, $0.001 par value
IVT
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 July 31, 2023, InvenTrust Properties Corp. (the “Company”) issued a press release announcing its results for the quarter ended June 30, 2023. The full text of the press release is attached as Exhibit 99.1 to this Form 8-K and is incorporated herein by reference.

On July 31, 2023, the Company posted on its website, at https://www.inventrustproperties.com/investor-relations/, certain supplemental information for the quarter ended June 30, 2023 (the “Second Quarter Supplemental”). A copy of the Second Quarter Supplemental is attached as Exhibit 99.2 to this Form 8-K and is incorporated herein by reference.

The information furnished under this Item 2.02, including Exhibit 99.1 and Exhibit 99.2, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, or the Exchange Act, except as set forth by specific reference in such filing.

Item 9.01 - Financial Statements and Exhibits.
(d) Exhibits

Exhibit No. Description
99.1
99.2
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)








SIGNATURE

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 hereunto duly authorized.


Date:
July 31, 2023
INVENTRUST PROPERTIES CORP.
By:
/s/ Christy L. David
Name:
Christy L. David
Title:
Executive Vice President, Chief Operating Officer, General Counsel & Secretary


EX-99.1 2 q22023earningsrelease.htm EX-99.1 Document

a4471_inventrustxlogox4cxeg.jpg
CONTACT:
Dan Lombardo
Vice President of Investor Relations
630-570-0605
dan.lombardo@inventrustproperties.com

InvenTrust Properties Corp. Reports 2023 Second Quarter Results
DOWNERS GROVE, III – July 31, 2023 – InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the period ended June 30, 2023. For the three months ended June 30, 2023 and 2022, Net Income was $2.1 million, or $0.03 per diluted share, compared to Net Income of $41.9 million, or $0.62 per diluted share, respectively.
Second Quarter 2023 Highlights:
•NAREIT FFO of $0.43 per diluted share
•Core FFO of $0.43 per diluted share
•Same Property Net Operating Income (“NOI”) growth of 3.7%
•Leased Occupancy as of June 30, 2023 of 96.2%
•Executed 77 leases totaling approximately 347,000 square feet of GLA, of which 244,000 square feet was executed at a blended comparable lease spread of 5.8%
•Acquired The Shoppes at Davis Lake, a 91,000 square foot neighborhood center anchored by Harris Teeter in Charlotte, North Carolina for a gross acquisition price of $22.4 million.
•Published the Company’s annual 2022 Environmental, Social & Governance report.

“Our results this quarter highlight the robust tenant demand at our centers and the outstanding execution of the InvenTrust team, positioning our platform for continued outperformance,” Daniel (DJ) Busch, President and CEO of InvenTrust stated. “Our investment grade balance sheet provides us the flexibility to be both patient and opportunistic when looking to grow our asset base without the immediate need to access the capital markets.”

NET INCOME
•Net Income for the three months ended June 30 2023 was $2.1 million, or $0.03 per diluted share, compared to Net Income of $41.9 million, or $0.62 per diluted share, for the same period in 2022.
•Net Income for the six months ended June 30, 2023 was $3.2 million, or $0.05 per diluted share, compared to Net Income of $51.4 million, or $0.76 per diluted share, for the same period in 2022.
NAREIT FFO
•NAREIT FFO for the three months ended June 30, 2023 was $29.2 million, or $0.43 per diluted share, compared to $30.4 million, or $0.45 per diluted share, for the same period in 2022.
•NAREIT FFO for the six months ended June 30, 2023 was $57.2 million, or $0.84 per diluted share, compared to $62.1 million, or $0.92 per diluted share, for the same period in 2022.

                
 1 Earnings Release - Quarter End June 30, 2023
logo4a.jpg


CORE FFO
•Core FFO for the three months ended June 30, 2023 was $29.1 million, or $0.43 per diluted share, compared to $28.6 million, or $0.42 per diluted share, for the same period in 2022.
•Core FFO for the six months ended June 30, 2023 was $56.4 million, or $0.83 per diluted share, compared to $57.7 million, or $0.85 per diluted share, for the same period in 2022.
SAME PROPERTY NOI
•Same Property NOI for the three months ended June 30, 2023 was $38.0 million, a 3.7% increase, compared to the same period in 2022.
•Same Property NOI for the six months ended June 30, 2023 was $71.8 million, a 3.5% increase, compared to the same period in 2022.
DIVIDEND
•For the quarter ending June 30, 2023, the Board of Directors declared a quarterly cash distribution of $0.2155 per share, paid on July 14, 2023.
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
•As of June 30, 2023, the Company’s Leased Occupancy was 96.2%.
◦Total Anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was 98.6% and Small Shop Leased Occupancy was 92.0%. Anchor Leased Occupancy decreased 20 basis points and Small Shop Leased Occupancy increased 60 basis points on a sequential basis compared to the previous quarter.
◦Leased to Economic Occupancy spread of 230 basis points, which equates to approximately $4.9 million of base rent on an annualized basis.
•Blended re-leasing spreads for comparable new and renewal leases signed in the second quarter were 5.8%.
•Annualized Base Rent PSF (“ABR”) as of June 30, 2023 was $19.18, an increase of 2.0% compared to the same period in 2022. Anchor Tenant ABR PSF was $12.40 and Small Shop ABR PSF was $32.32 for the second quarter.
•Acquired The Shoppes at Davis Lake, a 91,000 square foot neighborhood center anchored by Harris Teeter in Charlotte, North Carolina for a gross acquisition price of $22.4 million.
LIQUIDITY AND CAPITAL STRUCTURE
•InvenTrust had $434.0 million of total liquidity, as of June 30, 2023, comprised of $84.0 million of Pro Rata Cash and $350.0 million of availability under its Revolving Credit Facility. As of June 30, 2023, net assets of IAGM were $6.9 million, inclusive of cash and cash equivalents of $10.4 million.
•InvenTrust has $92.5 million of debt maturing in 2023 and $15.7 million of debt maturing in 2024, as of June 30, 2023.
•As of June 30, 2023, the Company's weighted average interest rate on its debt was 3.88% and the weighted average remaining term was 4.3 years.
•Effective April 3, 2023, the Company’s variable rate on $100.0 million of term loans was swapped to a fixed rate of 3.69%, achieving an all-in interest rate of 4.99%. In tandem with other interest rate swaps, the entirety of the Company's variable rate term loans were swapped to fixed rates through the respective maturity dates.
                
 2 Earnings Release - Quarter End June 30, 2023
logo4a.jpg


2023 GUIDANCE
InvenTrust has updated its 2023 guidance, as summarized in the table below.
(Unaudited, dollars in thousands, except per share amounts) Current Previous
Net Income per diluted share (1)
$0.06 $0.11 $0.06 $0.11
NAREIT FFO per diluted share (2)
$1.64 $1.69 $1.64 $1.69
Core FFO per diluted share $1.61 $1.64 $1.59 $1.64
Same Property NOI (“SPNOI”) Growth 4.00% 5.00% 3.50% 5.00%
General and administrative $31,250 $32,750 $31,250 $32,750
Interest expense, net (3)
$34,000 $34,500 $34,500 $35,500
Adjustments for uncollectibility (4)
50 bps 150 bps 50 bps 150 bps
Net investment activity (5)
~ $150,000 ~ $150,000
The Company’s 2023 Guidance contemplates the following assumptions:
(1) Net Income per diluted share excludes effects from potential acquisitions or dispositions.
(2) NAREIT FFO per diluted share:
•Excludes effects from potential acquisitions or dispositions.
•Excludes any items that impact NAREIT FFO comparability, including loss on debt extinguishment, non-routine or one-time items of which, in our judgement, are not pertinent to measuring on-going operating performance.
•Includes an expectation that some tenants will move from the cash basis of accounting to the accrual basis of accounting, which can result in volatility in straight-line rental income adjustments.
(3) Interest expense, net, excludes amortization of debt discounts and financing costs, and expected interest income of $1.5 million to $2.5 million.
(4) Adjustments for uncollectibility are reflected as basis points of expected total revenue.
(5) Net investment activity represents anticipated acquisition activity less disposition activity.
In addition to the foregoing assumptions, the Company's 2023 Guidance incorporates a number of other assumptions that are subject to change and may be outside the control of the Company. For example, the Company’s guidance is inclusive of prior period rent that the Company anticipates collecting. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurances that InvenTrust will achieve these results.
The following table provides a reconciliation of the range of the Company's 2023 estimated net income per diluted share to estimated NAREIT FFO and Core FFO per diluted share:
(Unaudited) Low End High End
Net income $ 0.06  $ 0.11 
Depreciation and amortization related to investment properties 1.59  1.59 
Gain on sale of investment properties, net (0.01) (0.01)
NAREIT FFO Applicable to Common Shares and Dilutive Securities 1.64  1.69 
Amortization of market-lease intangibles and inducements, net (0.05) (0.05)
Straight-line rent adjustments, net (0.05) (0.05)
Adjusting items, net (a)
0.07  0.05 
Core FFO Applicable to Common Shares and Dilutive Securities $ 1.61  $ 1.64 
(a)Adjusting items, net, are primarily amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
The Company does not provide a reconciliation of forward-looking SPNOI to forward-looking GAAP Net Income within this press release because the Company is unable, without making unreasonable efforts, to provide a meaningful or reasonably accurate calculation or estimation of certain reconciling items which could be significant to our results.
CONFERENCE CALL INFORMATION
Date:        Tuesday, August 1, 2023
Time:        9:00 a.m. ET
Dial-in:         (833) 470-1428 / Access Code: 004704
Webcast:     https://events.q4inc.com/attendee/723410840
Replay
Webcast Archive: https://www.inventrustproperties.com/investor-relations/
A webcast replay will be available shortly after the conclusion of the presentation using the webcast link above.
                
 3 Earnings Release - Quarter End June 30, 2023
logo4a.jpg

a4471_inventrustxlogoxswirv.jpg
Definitions

NON-GAAP FINANCIAL MEASURES
This Earnings Release includes certain non-GAAP financial measures and other terms that management believes are helpful in understanding our business. These measures should not be considered as alternatives to, or more meaningful than, net income (calculated in accordance with GAAP) or other GAAP financial measures, as an indicator of financial performance and are not alternatives to, or more meaningful than, cash flow from operating activities (calculated in accordance with GAAP) as a measure of liquidity. Non-GAAP performance measures have limitations as they do not include all items of income and expense that affect operations, and accordingly, should always be considered as supplemental financial results to those calculated in accordance with GAAP. The Company's computation of these non-GAAP performance measures may differ in certain respects from the methodology utilized by other REITs and, therefore, may not be comparable to similarly titled measures presented by such other REITs. Investors are cautioned that items excluded from these non-GAAP performance measures are relevant to understanding and addressing financial performance. A reconciliation of our non-GAAP measures to the most directly comparable GAAP financials measures are included herein.
SAME PROPERTY NOI or SPNOI
Information provided on a same property basis includes the results of properties that were owned and operated for the entirety of both periods presented. NOI excludes general and administrative expenses, depreciation and amortization, provision for asset impairment, other income and expense, net, gains (losses) from sales of properties, gains (losses) on extinguishment of debt, interest expense, net, equity in earnings (losses) from unconsolidated entities, lease termination income and expense, and GAAP rent adjustments such as straight-line rent adjustments, amortization of market lease intangibles, and amortization of lease incentives ("GAAP Rent Adjustments").
NAREIT FUNDS FROM OPERATIONS (NAREIT FFO) and CORE FFO
Our non-GAAP measure of NAREIT Funds from Operations ("NAREIT FFO"), based on the National Association of Real Estate Investment Trusts ("NAREIT") definition, is net income (or loss) in accordance with GAAP, excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable real property. Adjustments for our unconsolidated joint venture is calculated to reflect our proportionate share of the joint venture's NAREIT FFO on the same basis. Core Funds From Operations (“Core FFO”) is an additional supplemental non-GAAP financial measure of our operating performance. In particular, Core FFO provides an additional measure to compare the operating performance of different REITs without having to account for certain remaining amortization assumptions within NAREIT FFO and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance.
ADJUSTED EBITDA
Our non-GAAP measure of Adjusted EBITDA excludes gains (or losses) resulting from debt extinguishments, straight-line rent adjustments, amortization of above and below market leases and lease inducements, and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance. Adjustments for our unconsolidated joint venture is calculated to reflect our proportionate share of the joint venture's Adjusted EBITDA on the same basis.
NET DEBT-TO-ADJUSTED EBITDA
Net Debt-to-Adjusted EBITDA is Net Debt divided by Adjusted EBITDA on a trailing twelve month basis.
PRO RATA
Where appropriate, the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," with the exception of property and lease count, for the three and six months ended June 30, 2022 and as of December 31, 2022. As of June 30, 2023, as a result of the Company’s acquisition of the remaining IAGM properties, net assets of IAGM were $6.9 million, inclusive of cash and cash equivalents of $10.4 million, which has been included as part of Pro Rata Cash.
                
 4 Earnings Release - Quarter End June 30, 2023
logo4a.jpg

a4471_inventrustxlogoxswirv.jpg
Financial Statements
Condensed Consolidated Balance Sheets
In thousands, except share amounts
As of June 30 As of December 31
2023 2022
Assets (unaudited)
Investment properties
Land $ 697,035  $ 650,764 
Building and other improvements 1,949,421  1,825,893 
Construction in progress 9,488  5,005 
Total 2,655,944  2,481,662 
Less accumulated depreciation (425,963) (389,361)
Net investment properties 2,229,981  2,092,301 
Cash, cash equivalents and restricted cash 80,749  137,762 
Investment in unconsolidated entities 3,753  56,131 
Intangible assets, net 132,720  101,167 
Accounts and rents receivable 31,858  34,528 
Deferred costs and other assets, net 57,700  51,145 
Total assets $ 2,536,761  $ 2,473,034 
Liabilities
Debt, net $ 833,661  $ 754,551 
Accounts payable and accrued expenses 39,063  42,792 
Distributions payable 14,553  13,837 
Intangible liabilities, net 33,326  29,658 
Other liabilities 33,221  28,287 
Total liabilities 953,824  869,125 
Commitments and contingencies
Stockholders' Equity
Preferred stock, $0.001 par value, 40,000,000 shares authorized, none outstanding —  — 
Common stock, $0.001 par value, 146,000,000 shares authorized, 67,531,335 shares
issued and outstanding as of June 30, 2023 and 67,472,553 shares issued and
outstanding as of December 31, 2022
68  67 
Additional paid-in capital 5,461,253  5,456,968 
Distributions in excess of accumulated net income (3,905,747) (3,879,847)
Accumulated comprehensive income 27,363  26,721 
Total stockholders' equity 1,582,937  1,603,909 
Total liabilities and stockholders' equity $ 2,536,761  $ 2,473,034 



                
 5 Earnings Release - Quarter End June 30, 2023
logo4a.jpg

a4471_inventrustxlogoxswirv.jpg
Financial Statements, continued
Condensed Consolidated Statements of Operations and Comprehensive Income
In thousands, except share and per share amounts, unaudited


Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Income
Lease income, net $ 64,268  $ 58,935  $ 129,098  $ 116,703 
Other property income 419  318  714  582 
Other fee income —  640  80  1,394 
Total income 64,687  59,893  129,892  118,679 
Operating expenses
Depreciation and amortization 28,263  24,205  55,021  47,034 
Property operating 9,756  9,184  19,986  17,469 
Real estate taxes 8,952  8,615  18,580  16,658 
General and administrative 8,048  8,116  15,779  16,003 
Total operating expenses 55,019  50,120  109,366  97,164 
Other (expense) income
Interest expense, net (9,377) (5,631) (18,886) (10,440)
Loss on extinguishment of debt —  —  —  (96)
Gain on sale of investment properties 984  36,856  984  36,856 
Equity in earnings (losses) of unconsolidated entities 149  716  (514) 3,432 
Other income and expense, net 644  207  1,091  155 
Total other (expense) income, net (7,600) 32,148  (17,325) 29,907 
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Weighted-average common shares outstanding - basic 67,523,105  67,413,049  67,515,913  67,384,044 
Weighted-average common shares outstanding - diluted 67,711,848  67,550,846  67,683,226  67,577,524 
Net income per common share - basic $ 0.03  $ 0.62  $ 0.05  $ 0.76 
Net income per common share - diluted $ 0.03  $ 0.62  $ 0.05  $ 0.76 
Distributions declared per common share outstanding $ 0.22  $ 0.21  $ 0.43  $ 0.41 
Distributions paid per common share outstanding $ 0.22  $ 0.21  $ 0.42  $ 0.41 
Comprehensive income
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Unrealized gain on derivatives 10,835  5,514  7,518  20,920 
Reclassification (to) from net income (3,984) 492  (6,876) 1,517 
Comprehensive income $ 8,919  $ 47,927  $ 3,843  $ 73,859 
                
 6 Earnings Release - Quarter End June 30, 2023
logo4a.jpg

a4471_inventrustxlogoxswirv.jpg
Reconciliation of Non-GAAP Measures
In thousands

Same Property NOI
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Income
Minimum base rent $ 36,029  $ 34,341  $ 68,071  $ 64,693 
Real estate tax recoveries 6,982  7,140  13,708  13,005 
Common area maintenance, insurance, and other recoveries 6,557  6,583  11,934  11,647 
Ground rent income 3,717  3,680  6,868  6,707 
Short-term and other lease income 584  1,110  1,849  2,161 
Provision for uncollectible billed rent and recoveries (167) (110) (393) (340)
Reversal of uncollectible billed rent and recoveries —  240  488  1,083 
Other property income 350  310  596  569 
Total income 54,052  53,294  103,121  99,525 
Operating Expenses
Property operating 8,335  8,660  16,081  15,631 
Real estate taxes 7,707  7,970  15,265  14,564 
Total operating expenses 16,042  16,630  31,346  30,195 
Same Property NOI $ 38,010  $ 36,664  $ 71,775  $ 69,330 

Net Income to Same Property NOI
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Adjustments to reconcile to non-GAAP metrics:
Other income and expense, net (644) (207) (1,091) (155)
Equity in (earnings) losses of unconsolidated entities (149) (716) 514  (3,432)
Interest expense, net 9,377  5,631  18,886  10,440 
Loss on extinguishment of debt —  —  —  96 
Gain on sale of investment properties (984) (36,856) (984) (36,856)
Depreciation and amortization 28,263  24,205  55,021  47,034 
General and administrative 8,048  8,116  15,779  16,003 
Other fee income —  (640) (80) (1,394)
Adjustments to NOI (a) (2,035) (2,422) (4,594) (6,294)
NOI 43,944  39,032  86,652  76,864 
NOI from other investment properties (5,934) (2,368) (14,877) (7,534)
Same Property NOI $ 38,010  $ 36,664  $ 71,775  $ 69,330 
(a)Adjustments to NOI include termination fee income and expense and GAAP Rent Adjustments.
                
 7 Earnings Release - Quarter End June 30, 2023
logo4a.jpg

a4471_inventrustxlogoxswirv.jpg
Reconciliation of Non-GAAP Measures, continued
in thousands, except share and per share amounts

NAREIT FFO and Core FFO

The following table presents a reconciliation of Net Income to NAREIT FFO and Core FFO Attributable to Common Shares and Dilutive Securities, and provides additional information related to its operations:

Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Depreciation and amortization related to investment properties 28,077  23,996  54,620  46,618 
Gain on sale of investment properties (984) (36,856) (984) (36,856)
Unconsolidated joint venture adjustments (a) —  1,385  342  920 
NAREIT FFO Applicable to Common Shares and Dilutive Securities 29,161  30,446  57,179  62,104 
Amortization of market lease intangibles and inducements, net (572) (1,062) (2,088) (3,609)
Straight-line rent adjustments, net (853) (1,211) (1,762) (2,368)
Adjusting items, net (b) 1,322  524  3,256  1,397 
Unconsolidated joint venture adjusting items, net (c) (6) (66) (162) 128 
Core FFO Applicable to Common Shares and Dilutive Securities $ 29,052  $ 28,631  $ 56,423  $ 57,652 
Weighted average common shares outstanding - basic 67,523,105  67,413,049  67,515,913  67,384,044 
Dilutive effect of unvested restricted shares (d) 188,743  137,797  167,313  193,480 
Weighted average common shares outstanding - diluted 67,711,848  67,550,846  67,683,226  67,577,524 
NAREIT FFO Applicable to Common Shares and Dilutive Securities per share $ 0.43  $ 0.45  $ 0.84  $ 0.92 
Core FFO Applicable to Common Shares and Dilutive Securities per share $ 0.43  $ 0.42  $ 0.83  $ 0.85 
(a)Represents our share of depreciation, amortization and gain on sale related to investment properties held in IAGM.
(b)Adjusting items, net, are primarily loss on extinguishment of debt, amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Represents our share of amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and adjusting items, net related to IAGM.
(d)For purposes of calculating non-GAAP per share metrics, the same denominator is used as that which would be used in calculating diluted earnings per share in accordance with GAAP.
                
 8 Earnings Release - Quarter End June 30, 2023
logo4a.jpg

a4471_inventrustxlogoxswirv.jpg
Reconciliation of Non-GAAP Measures, continued
In thousands

EBITDA and Adjusted EBITDA

The following table presents a reconciliation of Net Income to EBITDA and Adjusted EBITDA, and provides additional information related to its operations:
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Interest expense, net 9,377  5,631  18,886  10,440 
Income tax expense 134  91  260  173 
Depreciation and amortization 28,263  24,205  55,021  47,034 
Unconsolidated joint venture adjustments (a) —  1,897  423  4,157 
EBITDA 39,842  73,745  77,791  113,226 
Adjustments to reconcile to Adjusted EBITDA
Gain on sale of investment properties (984) (36,856) (984) (36,856)
Loss on debt extinguishment —  —  —  96 
Non-operating income and expense, net (b)
(129) (362) 736  (456)
Other leasing adjustments (c)
(1,425) (2,273) (3,850) (5,977)
Unconsolidated joint venture adjusting items, net (d) (6) (117) (178) (2,041)
Adjusted EBITDA $ 37,298  $ 34,137  $ 73,515  $ 67,992 
(a)Represents our share of depreciation, amortization, interest expense, net, and income tax expense related to IAGM.
(b)Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.
(d)Represents our share of loss on extinguishment of debt, amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and non-operating income and expense, net, related to IAGM.

Financial Leverage Ratios
Dollars in thousands

The following table presents the calculation of net debt and Net Debt-to-Adjusted EBITDA:

As of June 30 As of December 31
2023* 2022*
Net Debt:
Outstanding Debt, net $ 833,661  $ 805,253 
Less: Pro Rata Cash (83,982) (164,448)
Net Debt $ 749,679  $ 640,805 
Net Debt-to-Adjusted EBITDA (trailing 12 months):
Net Debt $ 749,679  $ 640,805 
Adjusted EBITDA (trailing 12 months) 137,891  132,368 
Net Debt-to-Adjusted EBITDA 5.4x 4.8x
*Pro Rata Cash as of June 30, 2023 includes cash remaining at our JV. Outstanding debt, net, and Net Debt as of December 31, 2022 are Pro Rata.
                
 9 Earnings Release - Quarter End June 30, 2023
logo4a.jpg


About InvenTrust Properties Corp.
InvenTrust Properties Corp. (“we,” the “Company,” “our,” “us,” "IVT" or "InvenTrust") is a premier Sun Belt, multi-tenant essential retail REIT that owns, leases, redevelops, acquires and manages grocery-anchored neighborhood and community centers as well as high-quality power centers that often have a grocery component. We pursue our business strategy by acquiring retail properties in Sun Belt markets, opportunistically disposing of retail properties, maintaining a flexible capital structure, and enhancing environmental, social and governance ("ESG") practices and standards. A trusted, local operator bringing real estate expertise to its tenant relationships, IVT has built a strong reputation with market participants across its portfolio. IVT is committed to leadership in ESG practices and has been a Global Real Estate Sustainability Benchmark (“GRESB”) member since 2013. For more information, please visit www.inventrustproperties.com.
Forward-Looking Statements Disclaimer
Forward-Looking Statements in this press release, or made during the earnings call, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including statements about the Company’s 2023 guidance, tenant demand for our centers, strength of our platform position, and expected timing and payment of dividends, or regarding management’s intentions, beliefs, expectations, representations, plans or predictions of the future, are typically identified by words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” “likely,” “will,” “would,” “outlook,” “guidance,” and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. The following factors, among others, could cause actual results and financial position and timing of certain events to differ materially from those described in the forward-looking statements: interest rate movements; local, regional, national and global economic performance; the impact of inflation on the Company and on its tenants; competitive factors; the impact of e-commerce on the retail industry; future retailer store closings; retailer consolidation; retailers reducing store size; retailer bankruptcies; government policy changes; the effects and duration of the COVID-19 pandemic; and any material market changes and trends that could affect the Company’s business strategy. For further discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see the Risk Factors included in InvenTrust’s most recent Annual Report on Form 10-K, as updated by any subsequent Quarterly Report on Form 10-Q, in each case as filed with the Securities and Exchange Commission. InvenTrust intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, except as may be required by applicable law. We caution you not to place undue reliance on any forward-looking statements, which are made as of the date of this press release. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Availability of Information on InvenTrust Properties Corp.'s Website and Social Media Channels
Investors and others should note that InvenTrust routinely announces material information to investors and the marketplace using U.S. Securities and Exchange Commission filings, press releases, public conference calls, webcasts and the InvenTrust investor relations website. The Company uses these channels as well as social media channels (e.g., the InvenTrust Twitter account (twitter.com/inventrustprop); and the InvenTrust LinkedIn account (linkedin.com/company/inventrustproperties)) as a means of disclosing information about the Company's business to our colleagues, investors, and the public. While not all of the information that the Company posts to the InvenTrust investor relations website or on the Company’s social media channels is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in InvenTrust to review the information that it shares on www.inventrustproperties.com/investor-relations and on the Company’s social media channels.

                
 10 Earnings Release - Quarter End June 30, 2023
logo4a.jpg
EX-99.2 3 q22023supplemental.htm EX-99.2 Document

supplementalcover_june3020a.jpg



a4471_inventrustxlogoxswira.jpg
Table of Contents
Page No.
Introductory Notes i
Earnings Release iii
Financial Information
Summary Financial Information
Condensed Consolidated Balance Sheets
Condensed Consolidated Statements of Operations and Comprehensive Income
Condensed Consolidated Supplemental Details of Assets and Liabilities
Condensed Consolidated Supplemental Details of Operations
Reconciliation of Non-GAAP Measures
Same Property Net Operating Income
NAREIT FFO and Core FFO
EBITDA and Adjusted EBITDA
Summary of Outstanding Debt
Consolidated Debt Covenants, Interest Rate Swaps, and Capital Expenditures
Portfolio and Leasing Overview
Markets and Tenant Size
Top 25 Tenants by ABR and Tenant Merchandise Mix
Comparable & Non-Comparable Lease Statistics
Tenant Lease Expirations
Investment Summary
Acquisitions and Dispositions
Development Pipeline
Property Summary
Components of NAV as of June 30, 2023
Glossary of Terms


logo3a.jpg

a4471_inventrustxlogoxswira.jpg
Introductory Notes

About InvenTrust Properties Corp.
InvenTrust Properties Corp. (“we,” the “Company,” “our,” “us,” "IVT" or "InvenTrust") is a premier Sun Belt, multi-tenant essential retail REIT that owns, leases, redevelops, acquires and manages grocery-anchored neighborhood and community centers as well as high-quality power centers that often have a grocery component. We pursue our business strategy by acquiring retail properties in Sun Belt markets, opportunistically disposing of retail properties, maintaining a flexible capital structure, and enhancing environmental, social and governance ("ESG") practices and standards. A trusted, local operator bringing real estate expertise to its tenant relationships, IVT has built a strong reputation with market participants across its portfolio. IVT is committed to leadership in ESG practices and has been a Global Real Estate Sustainability Benchmark (“GRESB”) member since 2013. For more information, please visit www.inventrustproperties.com.
The enclosed information should be read in conjunction with our filings with the U.S. Securities and Exchange Commission (“SEC”), including, but not limited to, our Form 10-Qs filed quarterly and Form 10-Ks filed annually. Additionally, the enclosed information does not purport to disclose all items required under Generally Accepted Accounting Principles (“GAAP”). The information provided in this supplemental is unaudited and includes non-GAAP measures (as discussed below), and there can be no assurance that the information will not vary from the final information in the Company’s Form 10-Q for the quarter ended June 30, 2023. IVT may, but assumes no obligation to, update information in this supplemental.
Forward-Looking Statements Disclaimer
Forward-Looking Statements in this supplemental, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including statements about the Company's 2023 guidance, tenant demand for our centers, strength of our platform position, and expected timing and payment of dividends, or regarding management’s intentions, beliefs, expectations, representations, plans or predictions of the future, are typically identified by words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” "continue," “likely,” “will,” “would,” "outlook," "guidance," and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. The following factors, among others, could cause actual results and financial position and timing of certain events to differ materially from those described in the forward-looking statements: interest rate movements; local, regional, national and global economic performance; the impact of inflation on the Company and on its tenants; competitive factors; the impact of e-commerce on the retail industry; future retailer store closings; retailer consolidation; retailers reducing store size; retailer bankruptcies; government policy changes; the effects and duration of the COVID-19 pandemic; and any material market changes and trends that could affect the Company’s business strategy. For further discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see the Risk Factors included in our most recent Annual Report on Form 10-K, as updated by any subsequent Quarterly Report on Form 10-Q, in each case as filed with the Securities and Exchange Commission. InvenTrust intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, except as may be required by applicable law. We caution you not to place undue reliance on any forward-looking statements, which are made as of the date of this supplemental. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Notice Regarding Non-GAAP Financial Measures
In addition to GAAP measures, this supplemental contains and refers to certain non-GAAP measures. We do not consider our non-GAAP measures included in the Glossary of Terms to be alternatives to measures required in accordance with GAAP. Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs. Reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measures are included in this supplemental on pages 6 and 7 and definitions of our non-GAAP measures are included in the Glossary of Terms on page 19.
i
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Introductory Notes

Pro Rata Financial Information
As of December 31, 2022, the Company owned a 55% interest in IAGM Retail Fund I, LLC (“IAGM” or “JV”), a joint venture partnership between the Company and PGGM Private Real Estate Fund (“PGGM”). IAGM was formed on April 17, 2013 for the purpose of acquiring, owning, managing, and disposing of retail properties and sharing in the profits and losses from those retail properties and their activities. As of December 31, 2022, IAGM was the Company’s sole joint venture and was unconsolidated.
On January 18, 2023, the Company acquired the four remaining retail properties from IAGM for an aggregate purchase price of $222.3 million by acquiring 100% of the membership interests in each of IAGM's wholly owned subsidiaries. The Company assumed aggregate mortgage debt of $92.5 million and funded the remaining balance with its available liquidity.
Throughout this supplemental, where indicated as “pro rata” the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," with the exception of property and lease count, for the three and six months ended June 30, 2022 and as of December 31, 2022. As of June 30, 2023, as a result of the Company’s acquisition of the remaining IAGM properties, net assets of IAGM were $6.9 million, inclusive of cash and cash equivalents of $10.4 million, which has been included as part of Pro Rata Cash.
The presentation of pro rata financial information has limitations as an analytical tool, which include but are not limited to: (i) amounts shown on individual line items were calculated by applying our overall economic ownership interest percentage determined when applying the equity method of accounting, and may not represent our legal claim to the assets and liabilities, or the revenues and expenses; and (ii) other REITs may use different methodologies for calculating their pro rata interest. Accordingly, pro rata financial information should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. For additional detail regarding our JV properties, see the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, in each case as filed with the SEC.
Availability of Information on InvenTrust Properties Corp.'s Website and Social Media Channels
Investors and others should note that InvenTrust routinely announces material information to investors and the marketplace using U.S. Securities and Exchange Commission filings, press releases, public conference calls, webcasts and the InvenTrust investor relations website. The Company uses these channels as well as social media channels (e.g., the InvenTrust Twitter account (twitter.com/inventrustprop); and the InvenTrust LinkedIn account (linkedin.com/company/inventrustproperties)) as a means of disclosing information about the Company's business to our colleagues, investors, and the public. While not all of the information that the Company posts to the InvenTrust investor relations website or on the Company’s social media channels is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in InvenTrust to review the information that it shares on www.inventrustproperties.com/investor-relations and on the Company’s social media channels.
ii
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg


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

InvenTrust Properties Corp. Reports 2023 Second Quarter Results
DOWNERS GROVE, III – July 31, 2023 – InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the period ended June 30, 2023. For the three months ended June 30, 2023 and 2022, Net Income was $2.1 million, or $0.03 per diluted share, compared to Net Income of $41.9 million, or $0.62 per diluted share, respectively.
Second Quarter 2023 Highlights:
•NAREIT FFO of $0.43 per diluted share
•Core FFO of $0.43 per diluted share
•Same Property Net Operating Income (“NOI”) growth of 3.7%
•Leased Occupancy as of June 30, 2023 of 96.2%
•Executed 77 leases totaling approximately 347,000 square feet of GLA, of which 244,000 square feet was executed at a blended comparable lease spread of 5.8%
•Acquired The Shoppes at Davis Lake, a 91,000 square foot neighborhood center anchored by Harris Teeter in Charlotte, North Carolina for a gross acquisition price of $22.4 million.
•Published the Company’s annual 2022 Environmental, Social & Governance report.

“Our results this quarter highlight the robust tenant demand at our centers and the outstanding execution of the InvenTrust team, positioning our platform for continued outperformance,” Daniel (DJ) Busch, President and CEO of InvenTrust stated. “Our investment grade balance sheet provides us the flexibility to be both patient and opportunistic when looking to grow our asset base without the immediate need to access the capital markets.”

NET INCOME
•Net Income for the three months ended June 30 2023 was $2.1 million, or $0.03 per diluted share, compared to Net Income of $41.9 million, or $0.62 per diluted share, for the same period in 2022.
•Net Income for the six months ended June 30, 2023 was $3.2 million, or $0.05 per diluted share, compared to Net Income of $51.4 million, or $0.76 per diluted share, for the same period in 2022.
NAREIT FFO
•NAREIT FFO for the three months ended June 30, 2023 was $29.2 million, or $0.43 per diluted share, compared to $30.4 million, or $0.45 per diluted share, for the same period in 2022.
•NAREIT FFO for the six months ended June 30, 2023 was $57.2 million, or $0.84 per diluted share, compared to $62.1 million, or $0.92 per diluted share, for the same period in 2022.

iii
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg


CORE FFO
•Core FFO for the three months ended June 30, 2023 was $29.1 million, or $0.43 per diluted share, compared to $28.6 million, or $0.42 per diluted share, for the same period in 2022.
•Core FFO for the six months ended June 30, 2023 was $56.4 million, or $0.83 per diluted share, compared to $57.7 million, or $0.85 per diluted share, for the same period in 2022.
SAME PROPERTY NOI
•Same Property NOI for the three months ended June 30, 2023 was $38.0 million, a 3.7% increase, compared to the same period in 2022.
•Same Property NOI for the six months ended June 30, 2023 was $71.8 million, a 3.5% increase, compared to the same period in 2022.
DIVIDEND
•For the quarter ending June 30, 2023, the Board of Directors declared a quarterly cash distribution of $0.2155 per share, paid on July 14, 2023.
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
•As of June 30, 2023, the Company’s Leased Occupancy was 96.2%.
◦Total Anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was 98.6% and Small Shop Leased Occupancy was 92.0%. Anchor Leased Occupancy decreased 20 basis points and Small Shop Leased Occupancy increased 60 basis points on a sequential basis compared to the previous quarter.
◦Leased to Economic Occupancy spread of 230 basis points, which equates to approximately $4.9 million of base rent on an annualized basis.
•Blended re-leasing spreads for comparable new and renewal leases signed in the second quarter were 5.8%.
•Annualized Base Rent PSF (“ABR”) as of June 30, 2023 was $19.18, an increase of 2.0% compared to the same period in 2022. Anchor Tenant ABR PSF was $12.40 and Small Shop ABR PSF was $32.32 for the second quarter.
•Acquired The Shoppes at Davis Lake, a 91,000 square foot neighborhood center anchored by Harris Teeter in Charlotte, North Carolina for a gross acquisition price of $22.4 million.
LIQUIDITY AND CAPITAL STRUCTURE
•InvenTrust had $434.0 million of total liquidity, as of June 30, 2023, comprised of $84.0 million of Pro Rata Cash and $350.0 million of availability under its Revolving Credit Facility. As of June 30, 2023, net assets of IAGM were $6.9 million, inclusive of cash and cash equivalents of $10.4 million.
•InvenTrust has $92.5 million of debt maturing in 2023 and $15.7 million of debt maturing in 2024, as of June 30, 2023.
•As of June 30, 2023, the Company's weighted average interest rate on its debt was 3.88% and the weighted average remaining term was 4.3 years.
•Effective April 3, 2023, the Company’s variable rate on $100.0 million of term loans was swapped to a fixed rate of 3.69%, achieving an all-in interest rate of 4.99%. In tandem with other interest rate swaps, the entirety of the Company's variable rate term loans were swapped to fixed rates through the respective maturity dates.
iv
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg


2023 GUIDANCE
InvenTrust has updated its 2023 guidance, as summarized in the table below.

(Unaudited, dollars in thousands, except per share amounts) Current Previous
Net Income per diluted share (1)
$0.06 $0.11 $0.06 $0.11
NAREIT FFO per diluted share (2)
$1.64 $1.69 $1.64 $1.69
Core FFO per diluted share $1.61 $1.64 $1.59 $1.64
Same Property NOI (“SPNOI”) Growth 4.00% 5.00% 3.50% 5.00%
General and administrative $31,250 $32,750 $31,250 $32,750
Interest expense, net (3)
$34,000 $34,500 $34,500 $35,500
Adjustments for uncollectibility (4)
50 bps 150 bps 50 bps 150 bps
Net investment activity (5)
~ $150,000 ~ $150,000
The Company’s 2023 Guidance contemplates the following assumptions:
(1) Net Income per diluted share excludes effects from potential acquisitions or dispositions.
(2) NAREIT FFO per diluted share:
•Excludes effects from potential acquisitions or dispositions.
•Excludes any items that impact NAREIT FFO comparability, including loss on debt extinguishment, non-routine or one-time items of which, in our judgement, are not pertinent to measuring on-going operating performance.
•Includes an expectation that some tenants will move from the cash basis of accounting to the accrual basis of accounting, which can result in volatility in straight-line rental income adjustments.
(3) Interest expense, net, excludes amortization of debt discounts and financing costs, and expected interest income of $1.5 million to $2.5 million.
(4) Adjustments for uncollectibility are reflected as basis points of expected total revenue.
(5) Net investment activity represents anticipated acquisition activity less disposition activity.
In addition to the foregoing assumptions, the Company's 2023 Guidance incorporates a number of other assumptions that are subject to change and may be outside the control of the Company. For example, the Company’s guidance is inclusive of prior period rent that the Company anticipates collecting. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurances that InvenTrust will achieve these results.

The following table provides a reconciliation of the range of the Company's 2023 estimated net income per diluted share to estimated NAREIT FFO and Core FFO per diluted share:
(Unaudited) Low End High End
Net income $ 0.06  $ 0.11 
Depreciation and amortization related to investment properties 1.59  1.59 
Gain on sale of investment properties, net (0.01) (0.01)
NAREIT FFO Applicable to Common Shares and Dilutive Securities 1.64  1.69 
Amortization of market-lease intangibles and inducements, net (0.05) (0.05)
Straight-line rent adjustments, net (0.05) (0.05)
Adjusting items, net (a)
0.07  0.05 
Core FFO Applicable to Common Shares and Dilutive Securities $ 1.61  $ 1.64 
(a)Adjusting items, net, are primarily amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.

The Company does not provide a reconciliation of forward-looking SPNOI to forward-looking GAAP Net Income within this press release because the Company is unable, without making unreasonable efforts, to provide a meaningful or reasonably accurate calculation or estimation of certain reconciling items which could be significant to our results.
v
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Summary Financial Information
In thousands, except share information and per square foot amounts
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Financial Results
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Net income per common share - basic 0.03  0.62  0.05  0.76 
Net income per common share - diluted 0.03  0.62  0.05  0.76 
NAREIT FFO (page 7) 29,161  30,446  57,179  62,104 
NAREIT FFO per diluted share 0.43  0.45  0.84  0.92 
Core FFO (page 7) 29,052  28,631  56,423  57,652 
Core FFO per diluted share 0.43  0.42  0.83  0.85 
Same Property NOI (page 6) 38,010  36,664  71,775  69,330 
Same Property NOI growth 3.7  % 3.5  %
Adjusted EBITDA (page 7)
37,298  34,137  73,515  67,992 
Distributions declared per share $ 0.22  $ 0.21  $ 0.43  $ 0.41 
Aggregate distributions declared (as a % of Core FFO) 50.1  % 48.3  % 51.6  % 48.0  %
As of
June 30, 2023 (a)
As of
Dec. 31, 2022 (a)
As of
Dec. 31, 2021 (a)
As of
Dec. 31, 2020 (a)
Capital Information
Shares outstanding 67,531,335 67,472,553 67,344,374 71,998,654
Outstanding Debt, net $ 833,661  $ 805,253  $ 624,289  $ 688,422 
Less: Pro Rata Cash (83,982) (164,448) (79,628) (249,854)
Net Debt $ 749,679  $ 640,805  $ 544,661  $ 438,568 
(a) Outstanding debt, net, and Net Debt as of December 31, 2022, 2021 and 2020 are Pro Rata. Pro Rata Cash as of June 30, 2023 includes our share of cash remaining in the JV.
Pro Rata Debt Metrics (trailing 12 months)
Adjusted EBITDA (trailing 12 months) $ 137,891  $ 132,368  $ 117,273  $ 117,078 
Net Debt-to-Adjusted EBITDA 5.4x 4.8x 4.6x 3.7x
Fixed charge coverage 4.2x 5.0x 6.4x 5.9x
Net debt to real estate assets, excl property acc depr. 28.2  % 24.7  % 22.0  % 17.7  %
Net debt to total assets, excl property acc depr. 25.3  % 21.3  % 19.3  % 14.6  %
Distributions Paid Per Share Liquidity and Credit Facility
Q2 2023 $0.21550 Cash $ 83,982 
Q1 2023 $0.20520 Available under credit facility 350,000 
Q4 2022 $0.20520 Total $ 433,982 
Q3 2022 $0.20520
Same Property Same Property Total Portfolio
Three Months Ended June 30 Six Months Ended June 30 Three and Six Months Ended June 30
2023 2022 2023 2022 2023 2022 (a)
Portfolio Metrics
No. of properties 54 54 52 52 63 62
GLA (square feet) 8,619 8,614 8,092 8,087 10,387 9,840
Economic Occupancy 94.6  % 94.0  % 94.3  % 93.6  % 93.9  % 93.2  %
Leased Occupancy 96.7  % 96.1  % 96.5  % 95.9  % 96.2  % 95.4  %
ABR PSF $19.58 $19.03 $19.81 $19.24 $19.18 $18.80
(a) Total Portfolio metrics for the three and six months ended June 30, 2022 are Pro Rata and have not been restated to reflect the acquisition of the JV properties in 2023.
1
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Condensed Consolidated Balance Sheets
In thousands, except share and per share amounts
As of
June 30, 2023 December 31, 2022
Assets (unaudited)
Investment properties
Land $ 697,035  $ 650,764 
Building and other improvements 1,949,421  1,825,893 
Construction in progress 9,488  5,005 
Total 2,655,944  2,481,662 
Less accumulated depreciation (425,963) (389,361)
Net investment properties 2,229,981  2,092,301 
Cash, cash equivalents and restricted cash 80,749  137,762 
Investment in unconsolidated entities 3,753  56,131 
Intangible assets, net 132,720  101,167 
Accounts and rents receivable 31,858  34,528 
Deferred costs and other assets, net 57,700  51,145 
Total assets $ 2,536,761  $ 2,473,034 
Liabilities
Debt, net $ 833,661  $ 754,551 
Accounts payable and accrued expenses 39,063  42,792 
Distributions payable 14,553  13,837 
Intangible liabilities, net 33,326  29,658 
Other liabilities 33,221  28,287 
Total liabilities 953,824  869,125 
Commitments and contingencies
Stockholders' Equity
Preferred stock, $0.001 par value, 40,000,000 shares authorized, none outstanding —  — 
Common stock, $0.001 par value, 146,000,000 shares authorized, 67,531,335 shares
issued and outstanding as of June 30, 2023 and 67,472,553 shares issued and
outstanding as of December 31, 2022
68  67 
Additional paid-in capital 5,461,253  5,456,968 
Distributions in excess of accumulated net income (3,905,747) (3,879,847)
Accumulated comprehensive income 27,363  26,721 
Total stockholders' equity 1,582,937  1,603,909 
Total liabilities and stockholders' equity $ 2,536,761  $ 2,473,034 

2
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Condensed Consolidated Statements of Operations and Comprehensive Income
In thousands, except share and per share information, unaudited
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Income
Lease income, net $ 64,268  $ 58,935  $ 129,098  $ 116,703 
Other property income 419  318  714  582 
Other fee income —  640  80  1,394 
Total income 64,687  59,893  129,892  118,679 
Operating expenses
Depreciation and amortization 28,263  24,205  55,021  47,034 
Property operating 9,756  9,184  19,986  17,469 
Real estate taxes 8,952  8,615  18,580  16,658 
General and administrative 8,048  8,116  15,779  16,003 
Total operating expenses 55,019  50,120  109,366  97,164 
Other (expense) income
Interest expense, net (9,377) (5,631) (18,886) (10,440)
Loss on extinguishment of debt —  —  —  (96)
Gain on sale of investment properties 984  36,856  984  36,856 
Equity in earnings (losses) of unconsolidated entities 149  716  (514) 3,432 
Other income and expense, net 644  207  1,091  155 
Total other (expense) income, net (7,600) 32,148  (17,325) 29,907 
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Weighted-average common shares outstanding - basic 67,523,105  67,413,049  67,515,913  67,384,044 
Weighted-average common shares outstanding - diluted 67,711,848  67,550,846  67,683,226  67,577,524 
Net income per common share - basic $ 0.03  $ 0.62  $ 0.05  $ 0.76 
Net income per common share - diluted $ 0.03  $ 0.62  $ 0.05  $ 0.76 
Distributions declared per common share outstanding $ 0.22  $ 0.21  $ 0.43  $ 0.41 
Distributions paid per common share outstanding $ 0.22  $ 0.21  $ 0.42  $ 0.41 
Comprehensive income
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Unrealized gain on derivatives 10,835  5,514  7,518  20,920 
Reclassification (to) from net income (3,984) 492  (6,876) 1,517 
Comprehensive income $ 8,919  $ 47,927  $ 3,843  $ 73,859 

3
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Condensed Consolidated Supplemental Details of Assets and Liabilities
In thousands
As of
June 30, 2023 December 31, 2022
Accounts and rents receivable
Billed base rent, recoveries, and other revenue $ 10,269  $ 14,701 
Straight-line rent receivables 21,589  19,827 
Total $ 31,858  $ 34,528 
Deferred cost and other assets, net
Derivative assets $ 27,875  $ 25,201 
Lease commissions, net 14,231  13,834 
Other assets 5,862  4,092 
Deferred costs, net 5,418  3,089 
Right of use assets, net 2,451  2,650 
Loan fees, net 1,863  2,279 
Total $ 57,700  $ 51,145 
Other liabilities
Unearned income $ 9,317  $ 7,155 
Deferred revenues 9,204  9,531 
Security deposits 6,960  6,318 
Other liabilities 4,502  1,997 
Operating lease liabilities 3,238  3,265 
Financing lease liabilities —  21 
Total $ 33,221  $ 28,287 
4
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Condensed Consolidated Supplemental Details of Operations
In thousands
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Income
* Minimum base rent $ 41,545  $ 36,726  $ 82,021  $ 71,774 
* Real estate tax recoveries 7,948  7,739  16,465  15,006 
* Common area maintenance, insurance, and other recoveries 7,489  7,004  14,438  13,296 
* Ground rent income 4,797  3,760  9,507  7,370 
Amortization of market-lease intangibles and inducements, net 572  1,062  2,088  3,609 
* Short-term and other lease income 635  1,120  1,949  2,184 
Termination fee income 610  149  744  317 
Straight-line rent adjustment, net 836  707  1,546  1,370 
Reversal of uncollectible straight-line rent 17  504  216  998 
* Provision for uncollectible billed rent and recoveries (181) (144) (466) (380)
* Reversal of uncollectible billed rent and recoveries —  308  590  1,159 
Lease income, net 64,268  58,935  129,098  116,703 
* Other property income 419  318  714  582 
JV property management fee —  302  48  714 
JV asset management fee —  220  32  471 
JV leasing commissions —  118  —  209 
Other fee income —  640  80  1,394 
Total income $ 64,687  $ 59,893  $ 129,892  $ 118,679 
Operating Expenses
Depreciation and amortization $ 28,263  $ 24,205  $ 55,021  $ 47,034 
* Property operating 9,756  9,184  19,986  17,469 
* Real estate taxes 8,952  8,615  18,580  16,658 
 
General and administrative expenses 6,374  7,448  12,787  14,902 
Stock based compensation costs 2,326  1,368  4,294  2,525 
Capitalized direct development compensation costs (652) (700) (1,302) (1,424)
General and administrative 8,048  8,116  15,779  16,003 
Total operating expenses $ 55,019  $ 50,120  $ 109,366  $ 97,164 

* Component of Net Operating Income
5
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Reconciliation of Non-GAAP Measures
In thousands

Same Property Net Operating Income
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Income
Minimum base rent $ 36,029  $ 34,341  $ 68,071  $ 64,693 
Real estate tax recoveries 6,982  7,140  13,708  13,005 
Common area maintenance, insurance, and other recoveries 6,557  6,583  11,934  11,647 
Ground rent income 3,717  3,680  6,868  6,707 
Short-term and other lease income 584  1,110  1,849  2,161 
Provision for uncollectible billed rent and recoveries (167) (110) (393) (340)
Reversal of uncollectible billed rent and recoveries —  240  488  1,083 
Other property income 350  310  596  569 
Total income 54,052  53,294  103,121  99,525 
Operating Expenses
Property operating 8,335  8,660  16,081  15,631 
Real estate taxes 7,707  7,970  15,265  14,564 
Total operating expenses 16,042  16,630  31,346  30,195 
Same Property NOI $ 38,010  $ 36,664  $ 71,775  $ 69,330 
% Change over Prior Period 3.7  % 3.5  %
Same Property count 54 52

Net Income to Same Property NOI
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Adjustments to reconcile to non-GAAP metrics:
Other income and expense, net (644) (207) (1,091) (155)
Equity in (earnings) losses of unconsolidated entities (149) (716) 514  (3,432)
Interest expense, net 9,377  5,631  18,886  10,440 
Loss on extinguishment of debt —  —  —  96 
Gain on sale of investment properties (984) (36,856) (984) (36,856)
Depreciation and amortization 28,263  24,205  55,021  47,034 
General and administrative 8,048  8,116  15,779  16,003 
Other fee income —  (640) (80) (1,394)
Adjustments to NOI (a) (2,035) (2,422) (4,594) (6,294)
NOI 43,944  39,032  86,652  76,864 
NOI from other investment properties (5,934) (2,368) (14,877) (7,534)
Same Property NOI $ 38,010  $ 36,664  $ 71,775  $ 69,330 
(a)Adjustments to NOI include termination fee income and expense and GAAP Rent Adjustments.
6
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Reconciliation of Non-GAAP Measures, continued
In thousands

NAREIT FFO and Core FFO
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Depreciation and amortization related to investment properties 28,077  23,996  54,620  46,618 
Gain on sale of investment properties (984) (36,856) (984) (36,856)
Unconsolidated joint venture adjustments (a) —  1,385  342  920 
NAREIT FFO Applicable to Common Shares and Dilutive Securities 29,161  30,446  57,179  62,104 
Amortization of market lease intangibles and inducements, net (572) (1,062) (2,088) (3,609)
Straight-line rent adjustments, net (853) (1,211) (1,762) (2,368)
Adjusting items, net (b) 1,322  524  3,256  1,397 
Unconsolidated joint venture adjusting items, net (c) (6) (66) (162) 128 
Core FFO Applicable to Common Shares and Dilutive Securities $ 29,052  $ 28,631  $ 56,423  $ 57,652 
Weighted average common shares outstanding - basic 67,523,105  67,413,049  67,515,913  67,384,044 
Dilutive effect of unvested restricted shares (d) 188,743  137,797  167,313  193,480 
Weighted average common shares outstanding - diluted 67,711,848  67,550,846  67,683,226  67,577,524 
NAREIT FFO Applicable to Common Shares and Dilutive Securities per share $ 0.43  $ 0.45  $ 0.84  $ 0.92 
Core FFO Applicable to Common Shares and Dilutive Securities per share $ 0.43  $ 0.42  $ 0.83  $ 0.85 

(a)Represents our share of depreciation, amortization and gain on sale related to investment properties held in IAGM.
(b)Adjusting items, net, are primarily loss on extinguishment of debt, amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Represents our share of amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and adjusting items, net related to IAGM.
(d)For purposes of calculating non-GAAP per share metrics, the same denominator is used as that which would be used in calculating diluted earnings per share in accordance with GAAP.

EBITDA and Adjusted EBITDA

Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Net income $ 2,068  $ 41,921  $ 3,201  $ 51,422 
Interest expense, net 9,377  5,631  18,886  10,440 
Income tax expense 134  91  260  173 
Depreciation and amortization 28,263  24,205  55,021  47,034 
Unconsolidated joint venture adjustments (a) —  1,897  423  4,157 
EBITDA 39,842  73,745  77,791  113,226 
Adjustments to reconcile to Adjusted EBITDA
Gain on sale of investment properties (984) (36,856) (984) (36,856)
Loss on debt extinguishment —  —  —  96 
Non-operating income and expense, net (b)
(129) (362) 736  (456)
Other leasing adjustments (c)
(1,425) (2,273) (3,850) (5,977)
Unconsolidated joint venture adjusting items, net (d) (6) (117) (178) (2,041)
Adjusted EBITDA $ 37,298  $ 34,137  $ 73,515  $ 67,992 
(a)Represents our share of depreciation, amortization, interest expense, net, and income tax expense related to IAGM.
(b)Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
(c)Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.
(d)Represents our share of loss on extinguishment of debt, amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and non-operating income and expense, net, related to IAGM.
7
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Summary of Outstanding Debt
In thousands

Balance as of
June 30, 2023
Ratio Weighted Average
Interest Rate
Weighted Average
Years to Maturity
Fixed rate secured debt $ 171,080  20% 3.12% 2.4
Variable rate secured debt 17,468  2% 6.79% 0.3
Fixed rate unsecured debt 650,000  78% 4.00% 5.0
Issuance costs, net of accumulated amortization (4,887) n/a n/a n/a
Total consolidated debt, net $ 833,661  100% 3.88% 4.3
Schedule of Maturities by Year
Fixed Rate Variable Rate Total Debt, net
Maturity Year Secured Debt Unsecured Debt Secured Debt Unsecured Debt
2023 $ 75,000  $ —  $ 17,468  $ —  $ 92,468 
2024 15,700  —  —  —  15,700 
2025 22,880  —  —  —  22,880 
2026 —  200,000  —  —  200,000 
2027 26,000  200,000  —  —  226,000 
Thereafter 31,500  250,000  —  —  281,500 
Issuance costs, net of amortization —  —  —  —  (4,887)
Total $ 171,080  $ 650,000  $ 17,468  $ —  $ 833,661 
Debt Maturities as of June 30, 2023
Maturity Date Interest Rate Interest Rate Type Balance
Mortgages Payable
The Highlands of Flower Mound 12/1/2025 3.88% Fixed $ 22,880 
Escarpment Village 7/1/2027 3.86% Fixed 26,000 
Shops at Arbor Trails 12/5/2029 4.12% Fixed 31,500 
Total 80,380 
Pooled Mortgages Payable
Plantation Grove 6/5/2024 4.24% Fixed 7,300 
Suncrest Village 6/5/2024 4.24% Fixed 8,400 
Total 15,700 
Cross collateralized (a) 11/2/2023 2.00% (b) Fixed 45,000 
Cross collateralized (a) 11/2/2023 1.97% (b) Fixed 30,000 
Cross collateralized (a) 11/2/2023 1M SOFR + 1.65% (c) Variable 17,468 
Total 92,468 
Total mortgages payable 3.46% 188,548 
Term Loans
$200.0 million 5 years 9/22/2026 2.71% (b) Fixed 100,000 
$200.0 million 5 years 9/22/2026 2.72% (b) Fixed 100,000 
$200.0 million 5.5 years 3/22/2027 2.77% (b) Fixed 50,000 
$200.0 million 5.5 years 3/22/2027 2.76% (b) Fixed 50,000 
$200.0 million 5.5 years 3/22/2027 4.99% (b) (d) Fixed 100,000 
Total 400,000 
Senior Notes
$150.0 million 8/11/2029 5.07% Fixed 150,000 
$100.0 million 8/11/2032 5.20% Fixed 100,000 
Total 250,000 
Grand total 3.88% $ 838,548 
(a)The pooled mortgage is cross collateralized by four properties and has two 12-month extension options.
(b)Interest rates reflect the fixed rates achieved through the Company's interest rate swaps.
(c)As of June 30, 2023, 1-Month Term SOFR was 5.14%.
(d)As of April 3, 2023, variable rate was swapped to an all-in fixed rate of 4.99% through the maturity date.

8
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Consolidated Debt Covenants, Interest Rate Swaps, and Capital Expenditures
Unaudited, dollars in thousands

Debt Covenants (trailing 12 months)
For the quarter ended
Description Term Loan Covenants Senior Note Covenants Q2 2023 Q1 2023 Q4 2022 Q3 2022
Leverage Ratio < 60.0% < 60.0% 29.6% 29.5% 28.9% 31.4%
Fixed Charge Coverage Ratio > 1.50 > 1.50 4.07 4.28 4.8 5.61
Maximum Dividend Payout < 95% N/A 52.4% 51.1% 49.4% 48.8%
Maximum Secured Recourse Debt < 10% of Total Asset Value < 10% of Total Asset Value —% —% —% —%
Unsecured Interest Coverage Ratio > 1.75 > 1.75 5.10 4.97 3.67 3.55
Unsecured Leverage Ratio < 60% < 60% 29.1% 29.7% 31.0% 33.2%

Interest Rate Swaps

The Company is party to four interest rate forward swap agreements, which address the periods between the maturity dates of the four effective swaps and the maturity dates of the Amended Term Loan Agreement. In tandem, the interest rate swaps effectively fix the interest rates for a constant notional amount through the maturity dates of the Amended Term Loan Agreement.

On January 18, 2023, the Company acquired IAGM's two interest rate swap agreements, which achieve fixed interest rates on an aggregate notional amount of $75.0 million of the assumed pooled mortgage, each priced in 1-Month Term SOFR.

On March 16, 2023, the Company entered into one interest rate swap agreement with a notional amount of $100.0 million at 3.69%, achieving an all-in fixed interest rate of 4.99%. As of the effective date of April 3, 2023, the entirety of the Company's variable rate term loans was swapped to fixed rates through the maturity dates of the Amended Term Loan Agreement.

Effective
Interest Rate Swaps
Effective
Date
Maturity
Date
InvenTrust
Receives
InvenTrust Pays
Fixed Rate of
Fixed Rate
Achieved
Notional
Amount
5 year term loan 12/2/2019 12/21/2023 1-Month SOFR 1.41% 2.71% $ 100,000 
5 year term loan 12/2/2019 12/21/2023 1-Month SOFR 1.42% 2.72% 100,000 
5.5 year term loan 12/2/2019 6/21/2024 1-Month SOFR 1.46% 2.76% 50,000 
5.5 year term loan 12/2/2019 6/21/2024 1-Month SOFR 1.47% 2.77% 50,000 
Pooled mortgage 1/18/2023 11/2/2023 1-Month SOFR 0.35% 2.00% 45,000 
Pooled mortgage 1/18/2023 11/2/2023 1-Month SOFR 0.32% 1.97% 30,000 
5.5 year term loan 4/3/2023 3/22/2027 1-Month SOFR 3.69% 4.99% 100,000 
$ 475,000 

Forward
Interest Rate Swaps
Effective
Date
Maturity
Date
InvenTrust
Receives
InvenTrust Pays
Fixed Rate of
Fixed Rate
Achieved
Notional
Amount
5 year term loan 12/21/2023 9/22/2026 1-Month SOFR 1.51% 2.81% 100,000 
5 year term loan 12/21/2023 9/22/2026 1-Month SOFR 1.51% 2.81% 100,000 
5.5 year term loan 6/21/2024 3/22/2027 1-Month SOFR 1.54% 2.84% 50,000 
5.5 year term loan 6/21/2024 3/22/2027 1-Month SOFR 1.48% 2.78% 50,000 
$ 300,000 

Capital Expenditures
Three Months Ended June 30 Six Months Ended June 30
2023 2022 2023 2022
Leasing and Maintenance Capital Expenditures:
Tenant improvements $ 1,380  $ 2,357  $ 3,455  $ 3,478 
Leasing commissions 1,365  1,153  1,840  2,279 
Maintenance capital expenditures 6,578  3,563  9,237  6,935 
Total leasing and maintenance capital expenditures (a) 9,323  7,073  14,532  12,692 
Investment in development and redevelopment projects (b) 1,813  4,170  2,622  6,639 
Grand total $ 11,136  $ 11,243  $ 17,154  $ 19,331 

(a)As of June 30, 2023 and 2022, total accrued leasing and maintenance capital expenditures are $3,130 and $3,112, respectively. These accrued amounts are not reflected in the table above.
(b)As of June 30, 2023 and 2022, total accrued investment in development and redevelopment projects are $343 and $1,183, respectively. These accrued amounts are not reflected in the table above.
9
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Markets and Tenant Size
GLA and dollar amounts in thousands, except per square foot amounts
Market No. of Properties Leased Occupancy ABR ABR psf ABR as
% of Total
GLA GLA as
% of Total
Austin-Round Rock, TX 8 96.5  % $ 32,744  $16.52 17.5  % 2,056 19.8  %
Houston-Sugar Land-Baytown, TX 6 93.8  % 20,481  16.13 11.0  % 1,409 13.6  %
Atlanta Metro Area, GA 10 97.3  % 19,121  19.96 10.2  % 1,058 10.2  %
Miami-Fort Lauderdale-Miami Beach, FL 3 96.8  % 18,678  23.10 10.0  % 859 8.3  %
Dallas-Fort Worth-Arlington, TX 7 98.0  % 17,131  19.84 9.2  % 939 9.0  %
Raleigh-Cary-Durham, NC 5 98.0  % 13,343  19.84 7.1  % 688 6.6  %
So. California - Los Angeles, CA 3 94.0  % 11,328  21.01 6.1  % 579 5.6  %
Charlotte-Gastonia-Concord, NC 4 98.2  % 9,792  19.54 5.2  % 515 5.0  %
Tampa-St. Petersburg, FL 3 91.8  % 8,846  13.03 4.7  % 753 7.2  %
Washington D.C/Richmond Metro Area 3 98.4  % 8,727  25.14 4.7  % 358 3.4  %
Orlando-Kissimmee, FL 4 98.2  % 8,710  23.82 4.7  % 378 3.6  %
San Antonio, TX 2 91.6  % 6,059  25.62 3.2  % 261 2.5  %
So. California - San Diego, CA 2 100  % 5,760  26.22 3.1  % 225 2.2  %
So. California - Inland Empire, CA 2 98.0  % 5,525  22.89 3.0  % 246 2.4  %
Cape Coral-Fort Myers, FL 1 100  % 618  10.02 0.3  % 63 0.6  %
Total 63 96.2  % $ 186,863  $19.18 100  % 10,387 100  %
State No. of Properties Leased Occupancy ABR ABR psf ABR as
% of Total
GLA GLA as
% of Total
Texas 23 95.7  % $ 76,415  $17.56 40.9  % 4,665 44.9  %
Florida 11 95.3  % 36,852  19.25 19.7  % 2,053 19.7  %
North Carolina 9 98.1  % 23,135  19.71 12.3  % 1,203 11.6  %
California 7 96.3  % 22,613  22.61 12.2  % 1,050 10.2  %
Georgia 10 97.3  % 19,121  19.96 10.2  % 1,058 10.2  %
Maryland/Virginia 3 98.4  % 8,727  25.14 4.7  % 358 3.4  %
Total 63 96.2  % $ 186,863  $19.18 100  % 10,387 100  %
Tenant type Economic Occupancy Leased Occupancy ABR ABR PSF GLA
20,000 SF+ (a)
96.6  % 98.8  % $ 61,487  $ 11.18  5,694 
10,000 - 19,999 SF (a)
96.3  % 97.7  % 18,255  19.63  966 
5,000 - 9,999 SF (b)
89.5  % 92.6  % 17,190  26.30  740 
1 - 4,999 SF (b)
89.1  % 91.8  % 89,931  33.81  2,987 
Total 93.9  % 96.2  % $ 186,863  $ 19.18  10,387 
Anchor Tenants (a)
96.6  % 98.6  % $ 79,742  $ 12.40  6,660 
Small Shops (b)
89.2  % 92.0  % $ 107,121  $ 32.32  3,727 
(a)Tenants with square footage greater than or equal to 10,000 square feet are considered Anchor Tenants.
(b)Tenants with square footage less than 10,000 square feet are considered Small Shops.
10
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Top 25 by Total ABR and Tenant Merchandise Mix
In thousands
Parent Name Tenant Name/Count No. of Leases Credit Rating
(S&P)
ABR % of Total ABR GLA % of Total Occ.GLA
1 Kroger Kroger 7 / Kroger Gas 1 / Harris Teeter 4 / Ralphs 3 15 BBB $ 9,676  5.2  % 864 8.3  %
2 Publix Super Markets, Inc. Publix 12 / Publix Liquor 3 15 N/A 6,438  3.4  % 579 5.6  %
3 TJX Companies
Marshalls 7 / HomeGoods 4 / TJ Maxx 2
13 A 4,482  2.4  % 367 3.5  %
4 Albertsons
Tom Thumb 2 / Safeway 1 / Market Street 2 / Albertsons 1
6 BB 4,303  2.3  % 365 3.5  %
5 H.E.B. 5 N/A 4,220  2.3  % 447 4.3  %
6 Amazon, Inc. Whole Foods Market 5 5 AA 2,701  1.4  % 194 1.9  %
7 BC Partners PetSmart 7 7 B+ 2,436  1.3  % 151 1.5  %
8 Best Buy 4 BBB+ 2,270  1.2  % 138 1.3  %
9 Ulta Beauty Inc. 8 N/A 2,028  1.1  % 83 0.8  %
10 Bed Bath & Beyond Inc.
Bed Bath & Beyond 4 / Buy Buy Baby 1
5 D 1,888  1.0  % 150 1.4  %
11 Dick's Sporting Goods, Inc.
Dick's Sporting Goods 2 / Going, Going, Gone 1
3 BBB 1,876  1.0  % 171 1.6  %
12 Apollo Global Management, Inc. Michael's 6 6 B- 1,776  1.0  % 131 1.3  %
13 Costco Wholesale 2 A+ 1,735  0.9  % 298 2.9  %
14 Trader Joe's 4 N/A 1,703  0.9  % 51 0.5  %
15 Bank of America 7 A- 1,649  0.9  % 39 0.4  %
16 Wells Fargo 9 BBB+ 1,546  0.8  % 37 0.4  %
17 Five Below, Inc. 8 N/A 1,494  0.8  % 73 0.7  %
18 Ross Dress For Less 4 BBB+ 1,453  0.8  % 120 1.2  %
19 Massage Envy 13 N/A 1,415  0.8  % 44 0.4  %
20 Petco Animal Supplies Stores, Inc 6 B+ 1,364  0.7  % 79 0.8  %
21 DSW, Inc. 4 N/A 1,296  0.7  % 73 0.7  %
22 Sprouts Farmers Market 2 N/A 1,266  0.7  % 56 0.5  %
23 Kingswood Capital Management World Market 5 5 N/A 1,168  0.6  % 91 0.9  %
24 Xponential Fitness Club Pilates 5 / CycleBar 4 / Pure Barre 3 / StrechLab 2 / YogaSix 2 / Rumble 1 17 N/A 1,159  0.6  % 35 0.3  %
25 JP Morgan Chase Chase Bank 7 7 A- 1,084  0.6  % 36 0.3  %
Totals 180 $ 62,426  33.4  % 4,672 45.0  %


Tenant Merchandise Mix

Tenant Category ABR Portfolio % of Total ABR
Grocery/Drug Stores $ 37,115  20.0  %
Quick Service Restaurants 22,252 11.9  %
Personal Health and Beauty Services 20,812 11.1  %
Medical 16,892 9.0  %
Full Service Restaurants 15,530 8.3  %
Apparel/Accessories 9,288 5.0  %
Off Price 9,258 5.0  %
Banks 9,082 4.9  %
Home 6,779 3.6  %
Fitness 6,735 3.6  %
Office/Communications 6,261 3.4  %
Pets 6,250 3.3  %
Hobby/Sports 5,282 2.8  %
Other Essential Retail/Services 4,835 2.6  %
Other 4,570 2.4  %
Office (Non-Financial, Non-Medical) 2,459 1.3  %
Entertainment 1,901 1.0  %
Hardware/Auto 1,562 0.8  %
$ 186,863  100  %
11
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Comparable and Non-Comparable Lease Statistics
GLA in thousands

The following tables summarize the leasing activity for leases that were executed during the six months ended June 30, 2023. In our Retail Portfolio, we had GLA totaling 525 thousand square feet expiring during the six months ended June 30, 2023, of which 481 thousand square feet was re-leased to the in-place tenant. This achieved a retention rate of approximately 92%.
For the six months ended June 30, 2023
No. of Leases Executed GLA ABR PSF (a) Prior
ABR PSF (a)
% Change over Prior Lease (a) WA Lease Term (Years) Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
All Tenants
Comparable Renewal Leases 94 368 $23.61 $22.21 6.3% 5.2 $0.77 $—
Comparable New
Leases
9 18 35.69 33.40 6.9% 8.9 19.41 16.55
Non-Comparable
Renewal and New
Leases
38 215 22.86  N/A N/A 6.7 11.53 5.25
Total 141 601 $24.17 $22.73 6.3% 5.8 $5.17 $2.37
No. of Leases Executed GLA ABR PSF Prior
ABR PSF
% Change over Prior Lease WA Lease Term (Years) Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Trailing Four Quarters ending June 30, 2023
Comparable Leases
Total New and Renewal Leases
Q2 2023 53 244 $20.82 $19.67 5.8% 5.2 $1.14 $0.54
Q1 2023 50 142 29.97 28.02 7.0% 5.7 2.51 1.18
Q4 2022 38 331 16.97 16.00 6.1% 8.4 3.81 0.65
Q3 2022 51 364 18.02 16.66 8.2% 4.9 0.46 0.27
Total 192 1,081 $19.90 $18.62 6.9% 6.1 $1.91 $0.57
No. of Leases Executed GLA ABR PSF Prior
ABR PSF
% Change over Prior Lease WA Lease Term (Years) Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
New Leases
Q2 2023 5 8 $36.68 $31.81 15.3% 7.9 $9.41 $15.90
Q1 2023 4 10 34.85 34.75 0.3% 9.7 27.91 17.11
Q4 2022 4 61 11.73 9.83 19.3% 15.1 20.57 3.50
Q3 2022 5 7 40.63 37.52 8.3% 8.8 22.79 14.71
Total 18 86 $18.99 $16.91 12.3% 13.3 $20.50 $7.11
No. of Leases Executed GLA ABR PSF Prior
ABR PSF
% Change over Prior Lease WA Lease Term (Years) Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Renewals
Q2 2023 48 236 $20.26 $19.25 5.2% 5.1 $0.85 $—
Q1 2023 46 132 29.61 27.52 7.6% 5.4 0.63
Q4 2022 34 270 18.17 17.40 4.4% 6.9
Q3 2022 46 357 17.60 16.27 8.2% 4.8 0.04
Total 174 995 $19.98 $18.77 6.4% 5.5 $0.30 $—
No. of Leases Executed GLA ABR PSF WA Lease Term (Years) Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Non-Comparable Leases
Q2 2023 24 103 $24.79 8.9 $17.14 $8.10
Q1 2023 14 112 21.10 4.7 6.38 2.64
Q4 2022 14 103 11.91 4.2 13.30 4.84
Q3 2022 16 29 30.34 7.1 26.84 11.40
Total 68 347 $20.22 6.0 $13.32 $5.64
(a)Non-comparable leases are not included in totals.
12
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Tenant Lease Expirations
GLA and ABR in thousands, except per square foot amounts

Anchor Tenants
Lease
Expiration Year
No. of
Expiring
Leases
GLA of
Expiring Leases
(square feet)
Percent of
Total GLA of
Expiring Leases
ABR of
Expiring Leases
Percent of
Total ABR
Expiring
ABR PSF (a)
2023 60  0.9  % $ 121  0.1  % $2.02
2024 20  485  7.5  % 6,324  7.7  % 13.04 
2025 20  851  13.2  % 9,608  11.7  % 11.29 
2026 16  478  7.4  % 6,260  7.6  % 13.10 
2027 42  1,402  21.8  % 20,355  25.0  % 14.52 
2028 26  642  10.0  % 8,919  10.9  % 13.89 
2029 14  473  7.4  % 5,803  7.1  % 12.27 
2030 204  3.2  % 2,991  3.6  % 14.66 
2031 294  4.6  % 2,659  3.2  % 9.04 
2032 10  370  5.8  % 4,912  6.0  % 13.28 
Thereafter 26  1,172  18.2  % 14,024  17.1  % 11.97 
Other (b)
—  —  —  % —  —  % — 
Totals 189  6,431  100  % $ 81,976  100  % $12.75
Vacant space 229 
Total 6,660 
Small Shops
2023 51  126  3.8  % $ 3,619  3.1  % $28.72
2024 146  365  11.0  % 11,718  10.0  % 32.10
2025 156  347  10.4  % 11,302  9.7  % 32.57
2026 198  493  14.8  % 16,206  13.9  % 32.87
2027 224  545  16.4  % 19,223  16.5  % 35.27
2028 171  404  12.1  % 14,832  12.7  % 36.71
2029 100  293  8.8  % 9,868  8.5  % 33.68
2030 65  167  5.0  % 6,457  5.5  % 38.66
2031 67  206  6.2  % 7,771  6.7  % 37.72
2032 83  208  6.3  % 8,280  7.1  % 39.81
Thereafter 42  123  3.7  % 5,981  5.1  % 48.63
Other (b)
18  49  1.5  % 1,365  1.2  % 27.86
Totals 1,321  3,326  100  % $ 116,622  100  % $35.06
Vacant space 401 
Total 3,727 
Total
2023 52  186  1.9  % $ 3,740  1.9  % $20.11
2024 166  850  8.7  % 18,042  9.1  % 21.23 
2025 176  1,198  12.3  % 20,910  10.5  % 17.45 
2026 214  971  10.0  % 22,466  11.3  % 23.14 
2027 266  1,947  20.1  % 39,578  19.9  % 20.33 
2028 197  1,046  10.7  % 23,751  11.9  % 22.71 
2029 114  766  7.9  % 15,671  7.9  % 20.46 
2030 73  371  3.8  % 9,448  4.8  % 25.47 
2031 73  500  5.1  % 10,430  5.3  % 20.86 
2032 93  578  5.9  % 13,192  6.6  % 22.82 
Thereafter 68  1,295  13.3  % 20,005  10.1  % 15.45 
Other (b)
18  49  0.5  % 1,365  0.7  % 27.86 
Totals 1,510  9,757  100  % $ 198,598  100  % $20.35
Vacant space 630 
Total 10,387 
(a)Expiring ABR PSF reflects ABR PSF at the time of lease expiration.
(b)Other lease expirations include the GLA, ABR and ABR PSF of month-to-month leases.
13
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Acquisitions and Dispositions
Dollars and GLA in thousands

Acquisitions
Date Property Name Market Acquisition Price GLA Leased Occ. Anchor Tenants (a)
1/18/23 Bay Colony (b) Houston-Sugar Land-Baytown, TX $ 79,100  416 93.0%
HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens
1/18/23 Blackhawk Town Center (b) Houston-Sugar Land-Baytown, TX 26,300  127 99.1%
HEB, Walgreens
1/18/23 Cyfair Town Center (b) Houston-Sugar Land-Baytown, TX 79,200  433 92.3%
Kroger, Cinemark USA, Crunch Fitness, J.C. Penney
1/18/23 Stables Town Center (b) Houston-Sugar Land-Baytown, TX 37,000  148 94.5% Kroger
6/2/23 The Shoppes at Davis Lake Charlotte-Gastonia-Concord, NC 22,400  91 97.2% Harris Teeter
$ 244,000  1,215
(a)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.
(b)These retail properties were acquired from the JV.


Dispositions
Date Property Name Market Disposition Price GLA Leased Occ. Anchor Tenants
6/20/23 Shops at the Galleria (a) Austin-Round Rock, TX $ 1,692  —% N/A
(a)This disposition was related to the completion of a partial condemnation at one retail property.



Joint Venture Dispositions
Ownership Date Property Name Market Disposition Price (a) GLA (a) Leased Occ. Anchor Tenants (b)
55% 1/18/23 Bay Colony Houston-Sugar Land-Baytown, TX $ 79,100  416 93.0%
HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens
55% 1/18/23 Blackhawk Town Center Houston-Sugar Land-Baytown, TX 26,300  127 99.1%
HEB, Walgreens
55% 1/18/23 Cyfair Town Center Houston-Sugar Land-Baytown, TX 79,200  433 92.3%
Kroger, Cinemark USA, Crunch Fitness, J.C. Penney
55% 1/18/23 Stables Town Center Houston-Sugar Land-Baytown, TX 37,000  148 94.5% Kroger
$ 221,600  1,124
(a)Disposition Price and GLA for the Joint Venture Disposition activity are reflected at 100%.
(b)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically.

14
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Development Pipeline
In thousands

Active Redevelopments
Property Name Market Project Description
Estimated Completion Quarter (a)
Projected Incremental Costs Costs to Date Estimated Incremental Yield on Cost
Cyfair Town Center Houston-Sugar Land-Baytown, TX Outparcel redevelopment to include a drive-through. 3Q - 2023 $650 $620
Southern Palm Crossing Miami-Fort Lauderdale-Miami Beach, FL Redevelopment of a former bank building for a freestanding building with a drive-through. 2Q - 2024 1,400 600
Pavilion at LaQuinta So. California - Inland Empire Redevelopment of a freestanding building. 3Q - 2024 625 30
Buckhead Crossing Atlanta Metro Area, GA Anchor space repositioning, including re-merchandising of the shopping center. 2Q - 2024 800 40
Totals $3,475 $1,290 7-10%
(a) Our estimated timing of completion may be impacted by factors outside of our control, including global supply constraints or government restrictions.
Recently Completed Redevelopments
Property Name Market Project Description Completion Quarter Completed Costs Costs to Date
Eldridge Town Center Houston-Sugar Land-Baytown, TX Demolition of bank building and ground up construction of freestanding Chipotle building with a drive-through. 3Q - 2022 $1,600 $1,600
Cyfair Town Center Houston-Sugar Land-Baytown, TX Renovation and re-merchandising of center including façade and common area enhancements, upgraded signage and rebranding. 3Q - 2022 $2,600 $2,600
Suncrest Village Orlando-Kissimmee, FL Redevelopment of center including demolition and expansion of the Publix grocery store, upgrades to the facade, signage enhancement, and common area improvements. 3Q - 2022 $10,800 $10,800
Potential Developments and Redevelopments
Projects listed below are in various stages of planning and may or may not commence due to a number of factors.
Property Name Market Project Description
Gateway Market Center Tampa-St. Petersburg, FL Extensive repositioning and reconfiguration of the shopping center to right size anchor space, add freestanding buildings and improve vehicular access.
Garden Village So. California - Los Angeles, CA Demolition of outparcel buildings and reconstruction for freestanding buildings with drive-throughs.
Kyle Marketplace Austin-Round Rock, TX New development, including addition of outparcel buildings.
Antoine Town Center Houston-Sugar Land-Baytown, TX New development, including addition of an outparcel building with a drive-through.
Sarasota Pavilion Tampa-St. Petersburg, FL Anchor space repositioning, including re-merchandising of the shopping center and re-development of a pre-existing single tenant building to a multi-tenant building.
Westpark Shopping Center Washington D.C./Richmond Metro Area New development, including addition of outparcel buildings.
River Oaks Shopping Center So. California - Los Angeles, CA Redevelopment of an outparcel and common area improvements.
Buckhead Crossing Atlanta Metro Area, GA Anchor space repositioning, including re-merchandising of the shopping center and addition of a freestanding building.
Sandy Plains Centre Atlanta Metro Area, GA Redevelopment and expansion of the shopping center.
Shops at Arbor Trails Austin-Round Rock, TX Redevelopment of an outparcel and common area improvements.
Bay Landing Cape Coral-Fort Myers, FL New development of building area adjacent to existing stores.
The Parke Austin-Round Rock, TX Anchor repositioning and expansion.
Pavilion at LaQuinta So. California - Inland Empire Anchor repositioning.
Bay Colony Houston-Sugar Land-Baytown, TX Redevelopment of an existing outparcel building.
Plantation Grove Orlando-Kissimmee Redevelopment and expansion of the shopping center.
15
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg
                                                

a4471_inventrustxlogoxswira.jpg
Property Summary, by State and Market
GLA in thousands
Name Market State Center
Type (a)
GLA Leased Occupancy ABR
PSF
Grocery
Anchor (b)
Major Anchors (c)
1 Bear Creek Village Center So. California - Inland Empire CA N 80 100% $25.32 Yes Stater Brothers
2 Pavilion at LaQuinta So. California - Inland Empire CA P 166 97.1% $21.68 Yes
Sprouts Farmers Market, Bed Bath & Beyond, Best Buy, DSW, OfficeMax
3 Garden Village So. California - Los Angeles CA N 117 90.2% $18.43 Yes
Albertson's, Rite Aid
4 River Oaks So. California - Los Angeles CA C 275 96.1% $21.06 Yes
Sprouts Farmers Market, Target, Big 5 Sports Goods, Five Below, Total Wine & More, Ulta
5 Stevenson Ranch So. California - Los Angeles CA C 187 93.5% $22.48 Yes
Ralphs, Furniture Design Center, L.A. Fitness, PetSmart
6 Campus Marketplace So. California - San Diego CA N 144 100% $31.15 Yes
Ralphs, CVS, Discovery Isle Child Development Center
7 Old Grove Marketplace So. California - San Diego CA N 81 100% $17.58 Yes
Ralphs, Lowe's*
Total CA 1,050 96.3% $22.61
8 Bay Landing (d) Cape Coral-Fort Myers FL N 63 100% $10.02 Yes
The Fresh Market, HomeGoods
9 PGA Plaza Palm Beach Gardens Miami-Fort Lauderdale-Miami Beach FL C 121 97.7% $34.92 Yes
Trader Joe's, Marshalls, Ulta
10 Southern Palm Crossing Miami-Fort Lauderdale-Miami Beach FL P 345 98.1% $17.00 Yes
Costco Wholesale, Going Going Gone, Marshalls
11 Westfork & Paraiso Miami-Fort Lauderdale-Miami Beach FL N 393 95.4% $24.99 Yes
Costco Wholesale*, Publix, Baptist Outpatient Services, Dollar Tree, Pembroke Pink Imaging, Petco, Regal Cinemas, Ross Dress for Less, TJ Maxx, Ulta
12 Lakeside & Lakeside Crossing Orlando-Kissimmee FL N 76 100% $47.13 Yes Trader Joe's
13 Plantation Grove Orlando-Kissimmee FL N 74 98.1% $15.55 Yes Publix
14 Rio Pinar Plaza Orlando-Kissimmee FL N 131 98.8% $18.98 Yes
Publix, Planet Fitness
15 Suncrest Village Orlando-Kissimmee FL N 97 96.2% $18.53 Yes
Publix, Orange County Tax Collector
16 Gateway Market Center Tampa-St. Petersburg FL P 231 95.1% $10.77 Yes
Publix, Target*, Beall's, HomeGoods, Party City, PetSmart, TJ Maxx
17 Peachland Promenade Tampa-St. Petersburg FL N 177 97.0% $14.23 Yes
Publix, Goodwill, My Salon Suite, Planet Fitness
18 Sarasota Pavilion Tampa-St. Petersburg FL P 345 86.9% $14.05 Yes
Publix, Bank of America, Beall's, Bed Bath & Beyond, Marshalls, Michaels, PetSmart, Ross Dress for Less, SunTrust Bank
Total FL 2,053 95.3% $19.25
19 Buckhead Crossing Atlanta Metro Area GA P 221 98.0% $21.18 No HomeGoods, Marshalls, Michaels, Office Depot, Ross Dress for Less, The Tile Shop
20 Coweta Crossing Atlanta Metro Area GA N 68 100% $11.00 Yes Publix
21 Kennesaw Marketplace Atlanta Metro Area GA C 130 100% $35.37 Yes
Whole Foods Market, Academy Sports + Outdoors*, Guitar Center*, Hobby Lobby*, Petco*
22 Plaza Midtown Atlanta Metro Area GA N 70 96.3% $27.62 Yes Publix
23 Rose Creek Atlanta Metro Area GA N 70 100% $11.43 Yes Publix
24 Sandy Plains Centre Atlanta Metro Area GA C 131 93.7% $23.39 Yes
Kroger, Pet Supplies Plus, Walgreens*
25 The Centre on Hugh Howell Atlanta Metro Area GA N 83 94.3% $21.15 No Crunch Fitness
26 Thomas Crossroads Atlanta Metro Area GA N 105 95.0% $10.07 Yes Kroger
27 Trowbridge Crossing Atlanta Metro Area GA N 63 95.4% $12.60 Yes Publix
28 Windward Commons Atlanta Metro Area GA N 117 99.9% $15.23 Yes Kroger
Total GA 1,058 97.3% $19.96
29 The Shops at Town Center Washington D.C/Richmond Metro Area MD N 125 97.3% $30.35 Yes Safeway
30 Travilah Square Shopping Center Washington D.C/Richmond Metro Area MD N 56 96.0% $49.06 Yes Trader Joe's
31 Westpark Shopping Center Washington D.C/Richmond Metro Area VA C 177 100% $14.99 Yes
Publix, Christmas Tree Shops, Planet Fitness, The Tile Shop
Total MD/VA 358 98.4% $25.14
32 Eastfield Village (d) Charlotte-Gastonia-Concord NC N 96 96.1% $17.64 Yes
Food Lion, Gold's Gym
33 Northcross Commons Charlotte-Gastonia-Concord NC N 63 95.4% $26.65 Yes Whole Foods Market
34 Sycamore Commons Charlotte-Gastonia-Concord NC P 265 100% $19.48 Yes
Costco Wholesale*, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods, Lowe's*, Michaels, Old Navy, Ulta, World Market
16
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg
                                                

a4471_inventrustxlogoxswira.jpg
Property Summary, by State and Market
GLA in thousands
Name Market State Center
Type (a)
GLA Leased Occupancy ABR
PSF
Grocery
Anchor (b)
Major Anchors (c)
35 The Shoppes at Davis Lake (d) Charlotte-Gastonia-Concord NC N 91 97.2% $16.74 Yes Harris Teeter
36 Bent Tree Plaza Raleigh-Cary-Durham NC N 80 100% $14.87 Yes Food Lion
37 Cary Park Town Center Raleigh-Cary-Durham NC N 93 100% $17.26 Yes
Harris Teeter, CVS
38 Commons at University Place Raleigh-Cary-Durham NC N 92 100% $16.97 Yes
Harris Teeter, CVS
39 Renaissance Center Raleigh-Cary-Durham NC P 363 96.3% $22.95 No Ashley HomeStore, Best Buy, Nordstrom Rack, Old Navy, Popshelf, REI, Ulta, UNC Health Care, World Market
40 The Pointe at Creedmoor Raleigh-Cary-Durham NC N 60 100% $16.82 Yes Harris Teeter
Total NC 1,203 98.1% $19.71
41 Escarpment Village (e) Austin-Round Rock TX N 170 100% $21.63 Yes HEB
42 Kyle Marketplace Austin-Round Rock TX C 225 99.3% $17.16 Yes HEB
43 Market at Westlake Austin-Round Rock TX N 30 100% $21.69 No Walgreens
44 Scofield Crossing Austin-Round Rock TX N 95 97.2% $17.45 Yes
Hana World Market, Goodwill
45 Shops at Arbor Trails (e) Austin-Round Rock TX C 357 99.7% $13.83 Yes
Costco, Whole Foods Market, Haverty's Furniture, Marshalls
46 Shops at the Galleria Austin-Round Rock TX P 537 95.2% $14.11 No Best Buy, Five Below, Home Consignment Center, HomeGoods, Lowe's, Marshalls, Michaels, OfficeMax, Old Navy, PetSmart, Signature Bridal Salon and Bestow Bridal, Spec's Wine Spirits & Finer Foods, World Market
47 The Parke Austin-Round Rock TX P 406 99.1% $16.63 Yes
Whole Foods Market, Buy Buy Baby, Dick's Sporting Goods, DSW, La-Z Boy, Marshalls, Michaels, Nordstrom, Old Navy, Petco, Tuesday Morning, Ulta, World Market
48 University Oaks Austin-Round Rock TX P 236 84.3% $21.07 No DSW, IKEA*, J.C. Penney*, Jo-Ann Fabrics, PetSmart, Ross Dress for Less, Spec's Wine Spirits & Finer Foods
49 Custer Creek Village Dallas-Fort Worth-Arlington TX N 96 97.4% $15.44 Yes Tom Thumb
50 Eldorado Marketplace Dallas-Fort Worth-Arlington TX C 189 98.4% $23.80 Yes
Market Street, PetSmart, Phenix Salon Suites
51 Prestonwood Town Center Dallas-Fort Worth-Arlington TX P 233 96.9% $20.31 Yes
Walmart*, Barnes & Noble, Burlington, DSW, Michaels, Petco, Ulta
52 Riverview Village Dallas-Fort Worth-Arlington TX N 89 100% $13.08 Yes
Tom Thumb, Petco
53 Riverwalk Market Dallas-Fort Worth-Arlington TX N 90 100% $21.08 Yes Market Street
54 Shops at Fairview Town Center Dallas-Fort Worth-Arlington TX N 66 100% $24.84 Yes Whole Foods Market
55 The Highlands of Flower Mound (d) Dallas-Fort Worth-Arlington TX P 175 96.5% $18.22 Yes
Target*, Bed Bath & Beyond, Market by Macy's, Party City, Skechers, World Market
56 Antoine Town Center Houston-Sugar Land-Baytown TX N 110 98.6% $14.34 Yes Kroger
57 Bay Colony (d) Houston-Sugar Land-Baytown TX C 416 93.5% $16.44 Yes
HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens
58 Blackhawk Town Center (d) Houston-Sugar Land-Baytown TX N 127 99.1% $13.96 Yes
HEB, Walgreens
59 Cyfair Town Center (d) Houston-Sugar Land-Baytown TX C 434 92.3% $15.76 Yes
Kroger, Cinemark USA, Crunch Fitness, J.C. Penney
60 Eldridge Town Center & Windermere Village Houston-Sugar Land-Baytown TX C 175 90.5% $18.17 Yes
Kroger, Kohl's*, Petco
61 Stables Town Center (d) Houston-Sugar Land-Baytown TX N 148 94.5% $17.56 Yes Kroger
62 Sonterra Village San Antonio TX N 42 100% $33.30 Yes Trader Joe's
63 Stone Ridge Market (d) San Antonio TX C 219 89.9% $23.94 Yes
HEB Plus*, Burlington, PetSmart
Total TX 4,665 95.7% $17.56
Grand Totals 10,387 96.2% $19.18
(a)N = Neighborhood Center, P = Power Center, C = Community Center
(b)Grocers may be leased or shadow-anchors and includes traditional, specialty grocers, and large format retailers (i.e. Walmart, Target, and Costco).
(c)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.
(d)Properties are excluded from Same Property for the three and six months ended June 30, 2023.
(e)Properties are excluded from Same Property for the six months ended June 30, 2023.
17
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg
                                                

a4471_inventrustxlogoxswira.jpg
Components of Net Asset Value as of June 30, 2023
In thousands, except share information
Page No.
NOI Excluding Termination Fee Income and Expense, and GAAP Rent Adjustments, Most Recent Quarter
NOI, excluding ground rent income $ 39,147  5
Ground rent income 4,797 5
NOI 43,944  5
Annualized NOI, excluding ground rent income 156,588
Annualized ground rent income 19,188
Projected remaining development
Net Project Costs 2,185 15
Estimated Range for Incremental Yield 7-10% 15
Fee Income, Most Recent Quarter
JV Management Fees & Commissions —  5
Other Assets
Cash, cash equivalents and restricted cash 80,749 2
Billed base rent, recoveries, and other revenue 10,269  4
Undeveloped Land
Land Held for Development
Total JV Other Assets, at share (a)
5,717 
Liabilities
Debt 838,548 8
Issuance costs, net of accumulated amortization (4,887) 8
Accounts payable and accrued expenses 39,063  2
Distributions payable 14,553  2
Other liabilities 33,221  2
Projected remaining consolidated project costs 2,185 15
Total JV Other Liabilities, at share (b) 2,092 
Common Shares Outstanding 67,531,335 2
(a)Total JV other assets, at share, includes cash and cash equivalents and accounts receivable.
(b)Total JV liabilities, at share, includes accounts payable and accrued expenses and other liabilities.
18
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg

a4471_inventrustxlogoxswira.jpg
Glossary of Terms

Terms Definitions
ABR Per Square Foot (ABR PSF) ABR PSF is the ABR divided by the occupied square footage for that period.
Adjusted EBITDA
Our non-GAAP measure of Adjusted EBITDA excludes gains (or losses) resulting from debt extinguishments, straight-line rent adjustments, amortization of above and below market leases and lease inducements, and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance. Adjustments for our unconsolidated joint venture is calculated to reflect our proportionate share of the joint venture's Adjusted EBITDA on the same basis.
Annualized Base Rent (ABR) Annualized Base Rent (ABR) is the base rent for the period multiplied by twelve months. Base rent is inclusive of ground rent and any abatement concessions, but excludes Specialty Lease income.
Anchor Tenant
Tenants with square footage greater than or equal to 10,000 square feet are considered Anchor Tenants.
Community Center Community Centers are generally open air and designed for tenants that offer a larger array of apparel and other soft goods. Typically, community centers contain anchor stores and other national retail tenants.
Comparable Lease A Comparable Lease meets all of the following criteria: terms greater than or equal to one year, unit was vacant less than one year prior to executed lease, square footage of unit remains unchanged or within 10% of prior unit square footage, and has a rent structure consistent with the previous tenant.
Earnings Before Interest, Taxes, Depreciation, and Amortization
(EBITDA)
Our non-GAAP measure of Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) is net income (or loss) in accordance with GAAP, plus federal and state tax expense, interest expense, net, and depreciation and amortization. Adjustments for our unconsolidated joint venture are calculated to reflect our proportionate share of the joint venture's EBITDA on the same basis.
Economic Occupancy Upon Rent Commencement Date, the percentage of occupied GLA divided by total GLA. For purposes of calculating occupancy, Specialty Lease GLA is deemed vacant.
GAAP Rent Adjustments GAAP Rent Adjustments consist of straight-line rent adjustments, amortization of market lease intangibles,
and amortization of lease incentives.
Gross Leasable Area (GLA) Measure of the total amount of leasable space at a property in square feet.
Leased Occupancy
Economic Occupancy plus the percentage of signed and not yet commenced GLA divided by total GLA.
NAREIT Funds From Operations (NAREIT FFO) and Core FFO Our non-GAAP measure of NAREIT Funds from Operations ("NAREIT FFO"), based on the National Association of Real Estate Investment Trusts ("NAREIT") definition, is net income (or loss) in accordance with GAAP, excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable real property. Adjustments for our unconsolidated joint venture is calculated to reflect our proportionate share of the joint venture's NAREIT FFO on the same basis. Core Funds From Operations (“Core FFO”) is an additional supplemental non-GAAP financial measure of our operating performance. In particular, Core FFO provides an additional measure to compare the operating performance of different REITs without having to account for certain remaining amortization assumptions within NAREIT FFO and other unique revenue and expense items which some may consider not pertinent to measuring a particular company’s on-going operating performance.
Neighborhood Center Neighborhood Centers are convenience oriented with tenants such as a grocery store anchor, a drugstore, and other small retailers.
Net Debt-to-Adjusted EBITDA Net Debt-to-Adjusted EBITDA is Pro Rata net debt divided by Adjusted EBITDA on a trailing twelve month basis.
Net Operating Income (NOI) NOI excludes general and administrative expenses, depreciation and amortization, provision for asset impairment, other income and expense, net, gains (losses) from sales of properties, gains (losses) on extinguishment of debt, interest expense, net, equity in earnings (losses) from unconsolidated entities, lease termination income and expense, and GAAP Rent Adjustments.
New Lease New Leases are classified as leases where a new tenant will be occupying a unit or an existing tenant is relocating from one unit to another (unless the tenant is moving from a temporary space back to the original unit).
Power Center Power Centers consist of category-dominant anchors, such as discount department stores, off-price stores, or wholesale clubs, with only a few small shop tenants.
Prior Contractual Rent Base rent charged for a particular unit, prior to the current term’s first year rent. If the prior lease terminated prior to the contractual expiration date, the prior contractual rent amount is the rent charged in the final month of occupancy.
Pro Rata Where appropriate, the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," with the exception of property and lease count, for the three and six months ended June 30, 2022. Pro Rata Cash includes IVT’s share of the cash and cash equivalents held at the joint venture as of June 30, 2023.
Pro Rata Net Debt Pro rata net debt is total outstanding debt, net, less cash and cash equivalents, including our JV share.
Renewal Lease Terms have been extended on an existing lease in the same unit. This may happen via an amendment, extension agreement or exercised option.
Same Property Information provided on a same-property basis includes the results of properties that were owned and operated for the entirety of both periods presented.
Shadow Anchor Tenant Shadow Anchor Tenant represents tenants that are situated on parcels which are owned by unrelated third parties, but, due to their location within or immediately adjacent to a property, appear to the consumer as a retail tenant of the property and, as a result, attract additional consumer traffic to the property.
Small Shop Tenant
Tenants with square footage less than 10,000 square feet are considered Small Shops.
Specialty Lease Specialty leasing represents leases of less than one year in duration for inline space and includes any term length for a common area space, and is excluded from the ABR and leased square footage figures when computing the ABR per square foot.
Wholly-owned Wholly-owned properties are those properties owned outright by the Company and does not include properties owned through an investment in a joint venture.
19
Supplemental - Quarter End June 30, 2023
a4471_inventrustxlogox4cxea.jpg


a2023_supplementalbackcovera.jpg