株探米国株
日本語 英語
エドガーで原本を確認する
0001527541FALSE00015275412023-03-022023-03-020001527541us-gaap:CommonStockMember2023-03-022023-03-020001527541us-gaap:SeriesBPreferredStockMember2023-03-022023-03-020001527541us-gaap:SeriesDPreferredStockMember2023-03-022023-03-020001527541us-gaap:ConvertibleSubordinatedDebtMember2023-03-022023-03-02

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
  CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (date of earliest event reported): March 2, 2023
 WHEELER REAL ESTATE INVESTMENT TRUST, INC.
(Exact name of registrant as specified in its charter)  
Maryland   001-35713 45-2681082
(State or other jurisdiction
of incorporation or organization)
  (Commission
File Number)
(IRS Employer
Identification No.)
2529 Virginia Beach Blvd.
Virginia Beach, VA
  23452
(Address of principal executive offices)   (Zip code)
Registrant’s telephone number, including area code: (757) 627-9088
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations 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))

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. ☐
 Securities registered pursuant to Section 12(b) of the Act:
Title of each class   Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.01 par value per share   WHLR
Nasdaq Capital Market
Series B Convertible Preferred Stock   WHLRP
Nasdaq Capital Market
Series D Cumulative Convertible Preferred Stock WHLRD
Nasdaq Capital Market
7.00% Subordinated Convertible Notes due 2031 WHLRL
Nasdaq Capital Market



Item 2.02 Results of Operations and Financial Condition.

On March 2, 2023, Wheeler Real Estate Investment Trust, Inc. (the “Company”), issued a press release announcing that it had reported financial and operating results for the three and twelve months ended December 31, 2022. A copy of the press release is hereby furnished as Exhibit 99.1 to this report on Form 8-K.

The information contained in this report on Form 8-K, including Exhibit 99.1, shall not be deemed "filed" with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended, unless specified otherwise.

Item 7.01 Regulation FD Disclosure

On March 2, 2023, the Company made publicly available certain supplemental financial information for the three and twelve months ended December 31, 2022 on its website, www.whlr.us.

This supplemental financial information is hereby furnished as Exhibit 99.2 to this report on Form 8-K. The information contained in this report on Form 8-K, including Exhibit 99.2, shall not be deemed "filed" with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended, unless specified otherwise. The information found on, or otherwise accessible through, the Company's website is not incorporated into, and does not form a part of, this current report on Form 8-K or any other report or document the Company files with or furnishes to the Securities and Exchange Commission.

Item 9.01 Financial Statements and Exhibits

(d) Exhibits

The following exhibits are included with this Report:

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

















SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
WHEELER REAL ESTATE INVESTMENT TRUST, INC.
By:   /s/ M. Andrew Franklin
  Name: M. Andrew Franklin
  Title: Chief Executive Officer and President
Dated: March 2, 2023


EX-99.1 2 ex991earningsannouncementq.htm EX-99.1 EARNINGS RELEASE Q4 2022 Document
Exhibit 99.1
wheelerlogoa05.jpg

FOR IMMEDIATE RELEASE

WHEELER REAL ESTATE INVESTMENT TRUST, INC.
ANNOUNCES THE RELEASE OF ITS
FOURTH QUARTER AND YEAR-END 2022 FINANCIAL AND OPERATING RESULTS


Virginia Beach, Virginia – March 2, 2023 – Wheeler Real Estate Investment Trust, Inc. (NASDAQ:WHLR) (“WHLR” or the “Company”) announced today that it has reported its financial and operating results for the year ended December 31, 2022 on Form 10-K. In addition, the Company has posted supplemental information to its website regarding WHLR's financial and operating results for the three and twelve months ended December 31, 2022. Both the Form 10-K and the supplemental information can be accessed by visiting the Investor Relations page at https://ir.whlr.us/.


Contact
Investor Relations (757) 627-9088
Email: investorrelations@whlr.us

ABOUT WHEELER REAL ESTATE INVESTMENT TRUST, INC.
Headquartered in Virginia Beach, Virginia, Wheeler Real Estate Investment Trust, Inc. is a fully integrated, self-managed commercial real estate investment trust (REIT) focused on owning and operating income-producing retail properties with a primary focus on grocery-anchored centers. For more information on the Company, please visit www.whlr.us.


EX-99.2 3 ex992supplementaloperating.htm EX-99.2 SUPPLEMENTAL FINANCIAL AND OPERATING RESULTS Q4 2022 Document
Exhibit 99.2
a2022whlrsupplement1a.jpg



Table of Contents
Page
Company Overview
Financial and Portfolio Overview
Financial and Operating Results
Financial Summary
Consolidated Balance Sheets
Consolidated Statements of Operations
Reconciliation of Non-GAAP Measures
Debt Summary
Portfolio Summary
Property Summary
Top Ten Tenants by Annualized Base Rent and Lease Expiration Schedule
Leasing Summary
Definitions



Forward-Looking Statements

This document contains forward-looking statements that are within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and such statements are intended to be covered by the safe harbor. When used in this presentation, the words "continue," "may," "approximately," "potentially," or similar expressions, are intended to identify forward-looking statements. These forward-looking statements are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially. These risks include, without limitation: the impact of the COVID-19 pandemic or any future pandemic, endemic or outbreak of infectious disease, and mitigation efforts to control their spread, on the financial condition, operating results and cash flows of Wheeler Real Estate Investment Trust, Inc. (the "Company" or "WHLR"), the Company’s tenants and their customers, the use of and demand for retail space, the real estate market in which the Company operates, the U.S. economy, the global economy and the financial markets; the level of rental revenue we achieve from our assets and our ability to collect rents; the state of the U.S. economy generally, or specifically in the Southeast, Mid-Atlantic and Northeast where our properties are geographically concentrated; consumer spending and confidence trends; tenant bankruptcies; availability, terms and deployment of capital; general volatility of the capital markets and the market price of our common and preferred stock; anticipated substantial dilution of our common stock after September 21, 2023 that may result from the exercise by the holders of our Series D Cumulative Convertible Preferred Stock of their redemption rights; the degree and nature of our competition; changes in governmental regulations, accounting rules, tax rates and similar matters; the ability and willingness of the Company’s tenants and other third parties to satisfy their obligations under their respective contractual arrangements with the Company; the ability and willingness of the Company’s tenants to renew their leases with the Company upon expiration, the Company’s ability to re-lease its properties on the similar or better terms in the event of nonrenewal or in the event the Company exercises its right to replace an existing tenant, and obligations the Company may incur in connection with the replacement of an existing tenant; litigation risks; increases in the Company’s financing and other costs as a result of changes in interest rates and other factors; inability to successfully integrate the acquisition of Cedar Realty Trust, Inc.; changes in our ability to obtain and maintain financing; damage to the Company’s properties from catastrophic weather and other natural events, and the
WHLR | Financial & Operating Data
2



physical effects of climate change; information technology security breaches; the Company’s ability and willingness to maintain its qualification as a real estate investment trust (“REIT”) in light of economic, market, legal, tax and other considerations, including the Inflation Reduction Act of 2022; the ability of our operating partnership, Wheeler REIT, L.P. (the "Operating Partnership") and each of our other partnerships and limited liability companies to be classified as partnerships or disregarded entities for federal income tax purposes; the impact of e-commerce on our tenants’ business; and inability to generate sufficient cash flows due to market conditions, competition, uninsured losses, changes in tax or other applicable laws.

The forward-looking statements are based on management's beliefs, assumptions and expectations of future performance, taking into account all information currently available to the Company. Forward-looking statements are not predictions of future events. For a description of the risks and uncertainties that could impact the Company's future results, performance or transactions, see the reports filed by the Company with the Securities and Exchange Commission, including its quarterly reports on Form 10-Q and annual reports on Form 10-K. The Company disclaims any responsibility to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

WHLR | Financial & Operating Data
3



Company Overview
Headquartered in Virginia Beach, Virginia, Wheeler Real Estate Investment Trust, Inc. (NASDAQ: WHLR) is a fully-integrated, self-managed commercial real estate investment company focused on owning, leasing and operating income-producing retail properties with a primary focus on grocery-anchored centers. WHLR’s portfolio contains well-located, potentially dominant retail properties in secondary and tertiary markets that generate attractive, risk-adjusted returns. WHLR’s common stock, Series B convertible preferred stock, Series D cumulative convertible preferred stock, and 7% Subordinated Convertible Notes due 2031, trade publicly on NASDAQ under the symbols “WHLR”, “WHLRP”, "WHLRD", and "WHLRL", respectively.
Cedar Realty Trust, Inc. ("CDR" or "Cedar") is a subsidiary of WHLR. CDR's 7-1/4% Series B cumulative redeemable preferred stock ("CDR Series B Preferred") and 6-1/2% Series C cumulative redeemable preferred stock ("CDR Series C Preferred") trade publicly on the New York Stock Exchange ("NYSE") under the symbols "CDRpB" and "CDRpC", respectively and represent a noncontrolling interest to WHLR.
Accordingly, the use of the word "Company" refers to WHLR and its consolidated subsidiaries, which includes Cedar, except where the context otherwise requires.
Corporate Headquarters
Wheeler Real Estate Investment Trust, Inc.
2529 Virginia Beach Boulevard
Virginia Beach, VA 23452
Phone: (757) 627-9088
Toll Free: (866) 203-4864
Website: www.whlr.us
Executive Management
M. Andrew Franklin - CEO and President
Crystal Plum - CFO
whlrsmalla.jpg
cdrsmalla.jpg
Board of Directors Board of Directors
Stefani D. Carter (Chair)
Kerry G. Campbell
Michelle D. Bergman
E. J. Borrack
E. J. Borrack
M. Andrew Franklin
Kerry G. Campbell
Paula Poskon
Saverio M. Flemma
Crystal Plum
Megan Parisi
Joseph D. Stilwell
Stock Transfer Agent and Registrar Stock Transfer Agent and Registrar
Computershare Trust Company, N.A.
150 Royall Street, Suite 101
Canton, MA 02021
www.computershare.com
American Stock Transfer & Trust Co.
6201 15th Ave
Brooklyn, NY 11219
www.amstock.com
Investor Relations Representative
investorrelations@whlr.us
Office: (757) 627-9088

WHLR | Financial & Operating Data
4



Financial and Portfolio Overview
For the Three Months Ended December 31, 2022
Financial Results
Net loss attributable to Wheeler REIT common stockholders (in 000s) $ (5,846)
Net loss per basic and diluted shares $ (0.60)
Funds from operations available to common stockholders and Operating Partnership (OP) unitholders (FFO) (in 000s) (1)
$ (942)
FFO per common share and OP unit $ (0.09)
Adjusted FFO (AFFO) (in 000s) (1)
$ 1,818 
AFFO per common share and OP unit $ 0.18 
Assets and Leverage
Investment Properties, net of $78.2 million accumulated depreciation (in 000s) $ 560,980 
Cash and Cash Equivalents (in 000s) $ 28,491 
Total Assets (in 000s) $ 684,536 
Total Debt (in 000s) $ 482,447 
Debt to Total Assets 70.48  %
Debt to Gross Asset Value 62.81  %
Market Capitalization
Common shares outstanding 9,793,957 
OP units outstanding 144,942 
Total common shares and OP units 9,938,899 
Ticker
Shares Outstanding at December 31, 2022
Fourth Quarter stock price range
Stock price as of December 31, 2022
WHLR 9,793,957 $1.22-$1.99 $ 1.40 
WHLRP 3,379,142 $1.26-$3.30 $ 1.52 
WHLRD 3,152,392 $10.01-$13.37 $ 12.84 
CDRpB 1,450,000 $8.10-$16.99 $ 14.51 
CDRpC 5,000,000 $6.66-$12.92 $ 11.76 
    Common Stock market capitalization (as of December 31, 2022 closing stock
    price, in 000s)
13,712 
Portfolio Summary
whlrsmalla.jpg
cdrsmalla.jpg
Total Leasable Area (GLA) in sq. ft. 5,309,977  2,862,550 
Occupancy Rate 94.7  % 82.3  %
Leased Rate (2)
96.5  % 86.2  %
Annualized Base Rent (in 000s) $ 48,996  $ 24,244 
Total number of leases signed or renewed 41  16 
Total sq. ft. leases signed or renewed 287,884  267,707 

(1)    See page 24 for the Company's definition of this non-GAAP measurement and reasons for using it.
(2)    Reflects leases executed through December 31, 2022 that commence subsequent to the end of the current reporting period.
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
5


Financial and Operating Results
Today, WHLR reported its financial and operating results for the three and twelve months ended December 31, 2022. For the three months ended December 31, 2022 and 2021, WHLR's net loss attributable to WHLR's common stock, $0.01 par value per share ("Common Stock") stockholders was ($0.60) per share and ($0.78) per share, respectively. For the years ended December 31, 2022 and 2021, WHLR's net loss attributable to WHLR's Common Stock stockholders was ($2.20) per share and ($1.36) per share, respectively.

2022 FOURTH QUARTER HIGHLIGHTS
(All comparisons are to the same prior year period unless otherwise noted)
LEASING
•The Company's real estate portfolio, excluding Cedar was 96.5% leased, a 230 basis point increase from 94.2%.
•The Company's real estate portfolio, excluding Cedar was 94.7% occupied, a 310 basis point increase from 91.6%.
•The Company invested $8.5 million in capital expenditures into the properties.
•The Company's real estate portfolio includes 39 properties that are 100% leased.
•WHLR Quarter-To-Date Leasing Activity
•Executed 27 lease renewals totaling 217,652 square feet at a weighted-average increase of $0.94 per square foot, representing an increase of 9.19% over in-place rental rates.
•Signed 14 new leases totaling 70,232 square feet with a weighted-average rental rate of $9.78 per square foot.
•CDR Quarter-To-Date Leasing Activity
•Executed 7 lease renewals totaling 146,854 square feet at a weighted-average increase of $1.36 per square foot, representing an increase of 14.35% over in-place rental rates.
•Signed 9 new leases totaling 120,853 square feet with a weighted-average rental rate of $11.04 per square foot.
•The Cedar portfolio was 86.2% leased, a 170 basis point increase from 84.5% as of September 30, 2022.
•The Cedar portfolio was 82.3% occupied, a 30 basis point decrease from 82.6% occupied as of September 30, 2022, due to the Company changing business strategy from redevelopment to active leasing at two Cedar properties resulting in increased GLA.
•The Company’s GLA, which is subject to leases that expire over the next twelve months and includes month-to-month leases, increased to approximately 6.77%, compared to 6.16% at December 31, 2021. At December 31, 2022, 42.26% of this expiring GLA is subject to renewal options (a lease expiration schedule can be found on page 20 and provides additional details on the Company's leases).
•As of December 31, 2022, the Company signed leases representing $2.6 million of annualized base rent ("ABR"), whereby rent will commence on these leases within the next twelve months.
OPERATIONS
•Total revenue increased by 72.94% or $11.4 million primarily a result of the Cedar Acquisition, partially offset by the decrease from sold properties.
•Total operating expenses increased by 76.49% or $8.5 million primarily a result of the Cedar Acquisition, partially offset by the decrease from sold properties.
FINANCIAL
•Funds from operations ("FFO") of $(942) thousand, or $(0.09) per share of the Company's Common Stock and common unit ("Common Unit") in our operating partnership, Wheeler REIT, L.P., as compared to FFO of $(3.4) million, or $(0.34) per share.
•Adjusted Funds from Operations ("AFFO") of $0.18 per share of the Company's Common Stock and Common Unit in our operating partnership, Wheeler REIT, L.P., as compared to $0.19 per share.
SAME STORE
•Same store Net Operating Income ("NOI"), which excludes the impact of the Cedar portfolio, increased by 5.15% and increased by 6.96% on a cash basis. Same store results were impacted by a 6.17% increase in revenue due to increased occupancy, offset by an increase in same store property expenses of 8.32% primarily driven by increases in insurance, real estate taxes and repairs and maintenance.



WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
6


CAPITAL MARKETS
•The obligations under the KeyBank-Cedar Loan Agreement, collateralized by 19 properties were satisfied in full with the proceeds of the Guggenheim-Cedar Loan Agreement and Patuxent Crossing/Coliseum Marketplace Loan Agreement, collateralized by a total of 12 properties, detailed below:
•On October 28, 2022, Cedar entered into a loan agreement (the “Guggenheim-Cedar Loan Agreement”) with Guggenheim Real Estate, LLC., for $110.0 million at a fixed rate of 5.25% with monthly interest-only payments due for the first five years and monthly principal and interest payments for the remaining five years through maturity in 2032. Wheeler REIT, L.P. serves as a guarantor.
•On December 21, 2022, Cedar entered into a loan agreement (the "Patuxent Crossing/Coliseum Marketplace Loan Agreement”) with CITI Real Estate Funding, Inc. for $25.0 million at a fixed rate of 6.35% with interest-only payments due monthly through maturity, January 6, 2033.
•Recognized a non-operating gain of $198 thousand due to the change in fair market value of the derivative liabilities. The largest impact on the derivative liabilities' valuation is a result of the change in fair market value of the Company's securities associated with each derivative.
•Interest expense was $11.0 million and $13.2 million for the three months ended December 31, 2022 and 2021, respectively, representing a decrease of 16.55%. See page 15 for further details.
DISPOSITIONS
•On December 9, 2022, the Company sold Butler Square for $9.3 million, generating a gain of $2.6 million and net proceeds of $8.7 million, which were used to paydown the loan collateralized by the property.

2022 YEAR-TO-DATE HIGHLIGHTS
(All comparisons to the same prior year period unless otherwise noted)
CEDAR ACQUISITION
•In August, the Company completed a strategic acquisition of Cedar (the "Cedar Acquisition") further expanding WHLR's grocery-anchored portfolio into the Northeast. In conjunction with the Cedar Acquisition, Cedar entered into a loan agreement (the “KeyBank-Cedar Loan Agreement”) with KeyBank National Association for $130.0 million with interest-only payments due monthly through maturity, August 22, 2023. The interest rate on this term loan consists of the Secured Overnight Financing Rate plus 0.10% plus an applicable margin of 2.5%. Commencing in February 2023, the applicable margin increases to 4.0%. The obligations under the KeyBank-Cedar Loan Agreement were satisfied in full with the proceeds of the two Cedar loan agreements described in the fourth quarter highlights above resulting in Cedar related property debt having a weighted-average interest rate of 5.45% with a term of 9.9 years.
•The addition of 19 properties increased the total operating portfolio to 76 shopping centers and approximately 8.2 million square feet of gross leasable area, increasing the annualized base rent $23.9 million (at the time of the acquisition).
LEASING
•WHLR Year-To-Date Leasing Activity (excluding the Cedar portfolio)
•Executed 126 lease renewals totaling 804,998 square feet at a weighted-average increase of $0.71 per square foot, representing an increase of 7.73% over in-place rental rates.
•Signed 65 new leases totaling 214,936 square feet with a weighted-average rental rate of $11.88 per square foot.
•CDR six months ending December 31, 2022 Leasing Activity
•Executed 17 lease renewals totaling 219,048 square feet at a weighted-average increase of $1.05 per square foot, representing an increase of 10.26% over in-place rental rates.
•Signed 14 new leases totaling 159,213 square feet with a weighted-average rental rate of $10.70 per square foot.
OPERATIONS
•Total revenue increased by 25.01% or $15.3 million primarily a result of the Cedar Acquisition, partially offset by the decrease from sold properties.
•Total operating expenses increased by 24.62% or $10.8 million primarily a result of the Cedar Acquisition, partially offset by the decrease from sold properties.
FINANCIAL
•Funds from operations ("FFO") of $(3.2) million, or $(0.32) per share of the Company's Common Stock and common unit ("Common Unit") in our operating partnership, Wheeler REIT, L.P., as compared to FFO of $(2.5) million, or $(0.25) per share.
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
7


•Adjusted Funds from Operations ("AFFO") of $0.80 per share of the Company's Common Stock and Common Unit in our operating partnership, Wheeler REIT, L.P. as compared to $0.68 per share.
SAME STORE
•Same store NOI, which excludes the impact of the Cedar portfolio, increased by 3.03% and increased by 4.72% on a cash basis. Same store results were impacted by a 4.29% increase in revenue primarily due to increased occupancy, partially offset by an increase in same store property expenses of 6.98% primarily driven by increases in insurance, repairs and maintenance and grounds and landscaping.
•Same store corporate general and administrative expense decreased by $213 thousand or 3.02%.
CAPITAL MARKETS
•On June 17, 2022, the Company entered into a term loan agreement (the “Guggenheim Loan Agreement”) with Guggenheim Real Estate, LLC, for $75.0 million at a fixed rate of 4.25% with monthly interest-only payments for the first five years and monthly principal and interest payments for the remaining five years through maturity in 2032. The Guggenheim Loan Agreement is collateralized by twenty-two properties and loan proceeds were used to refinance eleven loans including $1.5 million in defeasance, increasing the weighted average term by 8.5 years and reducing the weighted average interest rate by 110 basis points.
•On July 6, 2022, the Company entered into a loan agreement (the “JANAF Loan Agreement”) with CITI Real Estate Funding Inc. for $60.0 million at a fixed interest rate of 5.31% with interest-only payments through maturity, July 6, 2032. The JANAF Loan Agreement proceeds were used to refinance three loans including $1.2 million in defeasance, increasing the weighted average term by 8.6 years and increasing annual cash flow by $1.6 million.
•Recognized a non-operating loss of $2.3 million due to the change in fair market value of the derivative liabilities. The largest impact on the derivative liabilities' valuation is a result of the change in fair market value of the Company's securities associated with each derivative.
•Interest expense was $30.1 million and $33.0 million for the years ended December 31, 2022 and 2021, respectively, representing a decrease of 8.84%, see page 16 for further details.
•Recognized $760 thousand in impairment expense on Harbor Pointe Land Parcel.
•Loans payable increased $136.2 million compared to December 31, 2021 and were impacted by:
•$130.0 million increase from the KeyBank-Cedar Loan Agreement subsequently paid down with proceeds from the $110.0 million Guggenheim-Cedar Loan Agreement and $25.0 million Patuxent Crossing/Coliseum Marketplace Loan Agreement;
•$75.0 million increase from the Guggenheim Loan Agreement which paid down $64.2 million on eleven loans;
•$60.0 million increase from the JANAF Loan Agreement which paid down $56.4 million on three loans associated with JANAF;
•$3.1 million paydown with the sale of Walnut Plaza and final principal payment;
•$5.6 million paydown with the sale of Butler Square; and
•$4.4 million monthly principal payments.
DISPOSITIONS
•On January 11, 2022, the Company sold Walnut Hill Plaza for $1.9 million, generating a loss of $15 thousand and net proceeds of $1.8 million, which were used to pay down the loan collateralized by the property.
OTHER
•The Company recognized non-operating expenses of $691 thousand due to legal settlement costs.

BALANCE SHEET
•Cash and cash equivalents totaled $28.5 million, compared to $22.9 million at December 31, 2021.
•Restricted cash totaled $27.4 million, compared to $17.5 million at December 31, 2021. The funds at December 31, 2022 are held in lender reserves primarily for the purpose of tenant improvements, lease commissions, real estate taxes and insurance expenses.
•Debt totaled $482.4 million, compared to $346.3 million at December 31, 2021.
•WHLR's weighted-average interest rate on property level debt, excluding Cedar, was 4.58% with a term of 6.2 years, compared to 4.68% with a term of 3.5 years at December 31, 2021. The weighted-average interest rate on all debt was 4.99% with a term of 7.4 years, compared to 4.90% with a term of 4.1 years at December 31, 2021.
•Net investment properties totaled $561.0 million compared to $386.7 million as of December 31, 2021.

DIVIDENDS
•Total cumulative dividends in arrears for WHLR's Series D Preferred were $10.99 per share as of December 31, 2022, with $0.67 and $2.69 per share attributable to the three and twelve months ended December 31, 2022, respectively.
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
8


•Since the CDR Acquisition in August 2022, Cedar has paid $0.453125 and $0.406250 per share with respect to the CDR Series B Preferred and CDR Series C Preferred, respectively.

Exchange Offer and Consent Solicitation
•On November 22, 2022, the Company commenced an exchange offer for its outstanding shares of Series D Preferred (the “Exchange Offer”). As subsequently amended, the terms of the Exchange Offer provided for the exchange of up to 2,112,103 outstanding shares of Series D Preferred, representing 67% of the outstanding shares of Series D Preferred, for (i) 6.00% Subordinated Convertible Notes due 2028, and (ii) Common Stock, in each case to have been newly issued by the Company, and related consents (the “Consent Solicitation”) from the holders of the Series D Preferred (the “Series D Preferred Holders”) to certain amendments to the Company’s charter that would have modified the terms of the Series D Preferred (the “Proposed Amendments”).
•The consummation of the Exchange Offer and Consent Solicitation was subject to, and was conditional upon, the satisfaction of certain conditions, including the condition that the holders of at least 66 2/3% of the outstanding shares of Series D Preferred (i) validly tender their Series D Preferred into the Exchange Offer, and do not validly withdraw such Series D Preferred, on or prior to the expiration date of the Exchange Offer, and (ii) consent to the Proposed Amendments. As of the expiration of the Exchange Offer on January 20, 2023, 864,391 shares of Series D Preferred (representing 26.8% of the total outstanding Series D Preferred) had been validly tendered (and not validly withdrawn) in the Exchange Offer. Accordingly, the condition that the holders of at least 66 2/3% of the outstanding shares of Series D Preferred (i) validly tender their Series D Preferred into the Exchange Offer, and not validly withdraw such Series D Preferred, and (ii) consent to the Proposed Amendments, had not been satisfied, and the Exchange Offer expired on January 20, 2023. As a result, the Series D Preferred remains outstanding with no change to its terms.

SUBSEQUENT EVENTS
•On February 21, 2023 the Company purchased a 2.5 acre land parcel adjacent to St. George Plaza, located in St. George, SC, for $160 thousand.
•In February 2023, Cedar paid $0.453125 and $0.406250 per share with respect to the CDR Series B Preferred and CDR Series C Preferred, respectively.

ADDITIONAL INFORMATION
The enclosed information should be read in conjunction with the Company's filings with the Securities and Exchange Commission, including, but not limited to, its quarterly and annual filings on Forms 10-Q and 10-K. These documents are or will be available upon filing via the U.S. Securities and Exchange Commission website (www.sec.gov) or through WHLR’s website at www.whlr.us.
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
9



Consolidated Balance Sheets
$ in 000s, except par value and share data
  December 31,
  2022 2021
ASSETS:
Investment properties, net $ 560,980  $ 386,730 
Cash and cash equivalents 28,491  22,898 
Restricted cash 27,374  17,521 
Rents and other tenant receivables, net 13,544  9,233 
Assets held for sale —  2,047 
Above market lease intangibles, net 3,134  2,424 
Operating lease right-of-use assets 15,133  12,455 
Deferred costs and other assets, net 35,880  11,973 
Total Assets $ 684,536  $ 465,281 
LIABILITIES:
Loans payable, net $ 466,029  $ 333,283 
Liabilities associated with assets held for sale —  3,381 
Below market lease intangibles, net 23,968  3,397 
Derivative liabilities 7,111  4,776 
Operating lease liabilities 16,478  13,040 
Accounts payable, accrued expenses and other liabilities 18,398  11,054 
Total Liabilities 531,984  368,931 
Series D Cumulative Convertible Preferred Stock (no par value, 6,000,000 shares authorized, 3,152,392 shares issued and outstanding, respectively; $113.44 million and $104.97 million aggregate liquidation value, respectively)
101,518  92,548 
EQUITY:
Series A Preferred Stock (no par value, 4,500 shares authorized, 562 shares issued and outstanding)
453  453 
Series B Convertible Preferred Stock no par value, 5,000,000 authorized, 3,379,142 and 1,872,448 shares issued and outstanding, respectively; $84.48 million and $46.81 million aggregate liquidation preference, respectively)
44,911  41,189 
Common Stock ($0.01 par value, 200,000,000 shares authorized, 9,793,957 and 9,720,532 shares issued and outstanding, respectively)
98  97 
Additional paid-in capital 234,993  234,229 
Accumulated deficit (295,617) (274,107)
Total Stockholders’ (Deficit) Equity (15,162) 1,861 
Noncontrolling interests 66,196  1,941 
Total Equity 51,034  3,802 
Total Liabilities and Equity $ 684,536  $ 465,281 




WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
10



Consolidated Statements of Operations
$ in 000s, except share and per share data
  Three Months Ended December 31, Years Ended December 31,
  2022 2021 2022 2021
REVENUE:
Rental revenues $ 26,053  $ 15,422  $ 75,195  $ 60,368 
Other revenues 898  162  1,450  942 
Total Revenue 26,951  15,584  76,645  61,310 
OPERATING EXPENSES:
Property operations 9,094  5,045  25,731  19,618 
Depreciation and amortization 7,318  3,764  19,540  14,797 
Impairment of assets held for sale —  100  760  2,300 
Corporate general & administrative 3,186  2,195  8,620  7,140 
Total Operating Expenses 19,598  11,104  54,651  43,855 
Gain (loss) on disposal of properties 2,619  (88) 2,604  2,055 
Operating Income 9,972  4,392  24,598  19,510 
Interest income 23  25  65  34 
Interest expense (11,028) (13,215) (30,107) (33,028)
Net changes in fair value of derivative liabilities 198  3,465  (2,335) 3,768 
Other income —  —  —  552 
Other expense —  —  (691) (185)
Net Loss Before Income Taxes (835) (5,333) (8,470) (9,349)
Income tax expense —  —  —  (2)
Net Loss (835) (5,333) (8,470) (9,351)
Less: Net income attributable to noncontrolling interests 2,747  20  3,984  92 
Net Loss Attributable to Wheeler REIT (3,582) (5,353) (12,454) (9,443)
Preferred Stock dividends - undeclared (2,264) (2,187) (9,056) (8,837)
Deemed contribution related to preferred stock redemption —  —  —  5,040 
Net Loss Attributable to Wheeler REIT Common Stockholders $ (5,846) $ (7,540) $ (21,510) $ (13,240)
Loss per share:
Basic and Diluted $ (0.60) $ (0.78) $ (2.20) $ (1.36)
Weighted-average number of shares:
Basic and Diluted 9,793,504  9,719,239  9,760,704  9,711,944 





WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
11



Reconciliation of Non-GAAP Measures
FFO and AFFO (1)
$ in 000s, except share, unit and per share data
Three Months Ended
December 31,
Years Ended
December 31,
2022 2021 2022 2021
Net Loss $ (835) $ (5,333) $ (8,470) $ (9,351)
Depreciation and amortization of real estate assets 7,318  3,764  19,540  14,797 
Impairment of assets held for sale —  100  760  2,300 
(Gain) loss on disposal of properties (2,619) 88  (2,604) (2,055)
FFO 3,864  (1,381) 9,226  5,691 
Preferred stock dividends - undeclared (2,264) (2,187) (9,056) (8,837)
Dividends on noncontrolling interests preferred stock (2,688) —  (3,913) — 
Preferred stock redemption —  —  —  70 
Preferred stock accretion adjustments 146  146  584  600 
FFO available to common stockholders and common unitholders (942) (3,422) (3,159) (2,476)
Capital related costs 48  95  27  438 
Other non-recurring and non-cash expenses (2)
(344) (13) 3,065  352 
Net changes in fair value of derivative liabilities (198) (3,465) 2,335  (3,768)
Share based compensation —  14  —  14 
Straight-line rental revenue, net straight-line expense (323) (155) (768) (1,026)
Loan cost amortization 3,944  7,510  6,098  12,710 
Paid-in-kind interest 1,640  1,610  3,739  1,610 
Above (below) market lease amortization (1,601) (15) (2,079) 13 
Recurring capital expenditures and tenant improvement reserves (406) (271) (1,354) (1,096)
AFFO $ 1,818  $ 1,888  $ 7,904  $ 6,771 
Weighted Average Common Shares 9,793,504  9,719,239  9,760,704  9,711,944 
Weighted Average Common Units 144,942  216,636  177,301  219,636 
Total Common Shares and Units 9,938,446  9,935,875  9,938,005  9,931,580 
FFO per Common Share and Common Units $ (0.09) $ (0.34) $ (0.32) $ (0.25)
AFFO per Common Share and Common Units $ 0.18  $ 0.19  $ 0.80  $ 0.68 

(1)    See page 24 for the Company's definition of this non-GAAP measurement and reasons for using it.
(2)    Other non-recurring expenses are described in "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K for the year ended December 31, 2022.







WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
12



Reconciliation of Non-GAAP Measures (continued)
Property Net Operating Income (1)
$ in 000s
  Three Months Ended December 31,
  Same Store Non-same Store Total
  2022 2021 2022 2021 2022 2021
Net (Loss) Income $ 351  $ (5,177) $ (1,186) $ (156) $ (835) $ (5,333)
Adjustments:
Net changes in fair value of derivative liabilities (198) (3,465) —  —  (198) (3,465)
Interest expense 5,276  13,111  5,752  104  11,028  13,215 
Interest income (23) (25) —  —  (23) (25)
(Gain) loss on disposal of properties —  —  (2,619) 88  (2,619) 88 
Corporate general & administrative 2,040  2,181  1,146  14  3,186  2,195 
Impairment of assets held for sale —  —  —  100  —  100 
Depreciation and amortization 3,413  3,679  3,905  85  7,318  3,764 
Other non-property revenue (52) (26) (1,554) (1,606) (24)
Property Net Operating Income $ 10,807  $ 10,278  $ 5,444  $ 237  $ 16,251  $ 10,515 
Property revenues $ 16,120  $ 15,183  $ 9,225  $ 377  $ 25,345  $ 15,560 
Property expenses 5,313  4,905  3,781  140  9,094  5,045 
Property Net Operating Income $ 10,807  $ 10,278  $ 5,444  $ 237  $ 16,251  $ 10,515 

  Years Ended December 31,
  Same Store Non-same Store Total
  2022 2021 2022 2021 2022 2021
Net Loss $ (5,926) $ (8,179) $ (2,544) $ (1,172) $ (8,470) $ (9,351)
Adjustments:
Income tax expense —  —  —  — 
Other expense 691  185  —  —  691  185 
Net changes in fair value of derivative liabilities 2,335  (3,768) —  —  2,335  (3,768)
Interest expense 23,067  31,551  7,040  1,477  30,107  33,028 
Interest Income (65) (34) —  —  (65) (34)
Gain on disposal of properties —  —  (2,604) (2,055) (2,604) (2,055)
Corporate general & administrative 6,850  7,063  1,770  77  8,620  7,140 
Impairment of assets held for sale 760  —  —  2,300  760  2,300 
Depreciation and amortization 14,193  14,404  5,347  393  19,540  14,797 
Other non-property revenue (33) (585) (2,069) 10  (2,102) (575)
Property Net Operating Income $ 41,872  $ 40,639  $ 6,940  $ 1,030  $ 48,812  $ 41,669 
Property revenues $ 62,150  $ 59,594  $ 12,393  $ 1,693  $ 74,543  $ 61,287 
Property expenses 20,278  18,955  5,453  663  25,731  19,618 
Property Net Operating Income $ 41,872  $ 40,639  $ 6,940  $ 1,030  $ 48,812  $ 41,669 
(1)    See page 25 for the Company's definition of this non-GAAP measurement and reasons for using it.
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
13



Reconciliation of Non-GAAP Measures (continued)
EBITDA (4)
$ in 000s
Three Months Ended December 31, Years Ended December 31,
2022 2021 2022 2021
Net Loss
$ (835) $ (5,333) $ (8,470) $ (9,351)
Add back:
Depreciation and amortization (1)
5,717  3,749  17,461  14,810 
Interest Expense (2)
11,028  13,215  30,107  33,028 
Income tax expense
—  —  — 
EBITDA
15,910  11,631  39,098  38,489 
Adjustments for items affecting comparability:
Capital related costs
48  95  27  438 
Change in FMV of derivative liabilities (198) (3,465) 2,335  (3,768)
Other non-recurring and non-cash expenses (3)
(353) (8) 413  (361)
Impairment of assets held for sale
—  100  760  2,300 
(Gain) loss on disposal of properties
(2,619) 88  (2,604) (2,055)
Adjusted EBITDA
$ 12,788  $ 8,441  $ 40,029  $ 35,043 
(1)    Includes above (below) market lease amortization.
(2)    Includes loan cost amortization.
(3)    Other non-recurring expenses are described in "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K for the period ended December 31, 2022.
(4)    See page 24 for the Company's definition of this non-GAAP measurement and reasons for using it.

WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
14




Debt Summary
$ in 000s
Loans Payable:         $482.45 million
Weighted Average Interest Rate:     4.99%
Property/Description Monthly Payment Interest
Rate
Maturity
December 31, 2022
December 31, 2021
Cypress Shopping Center $ 34,360  4.70  % July 2024 $ 5,903  $ 6,031 
Port Crossing $ 34,788  4.84  % August 2024 5,641  5,778 
Freeway Junction $ 41,798  4.60  % September 2024 7,273  7,431 
Harrodsburg Marketplace $ 19,112  4.55  % September 2024 3,186  3,267 
Bryan Station $ 23,489  4.52  % November 2024 4,136  4,226 
Crockett Square Interest only 4.47  % December 2024 6,338  6,338 
Pierpont Centre $ 39,435  4.15  % February 2025 7,716  7,861 
Shoppes at Myrtle Park $ 33,180  4.45  % February 2025 5,615  5,757 
Alex City Marketplace Interest only 3.95  % April 2025 5,750  5,750 
Brook Run Shopping Center Interest only 4.08  % June 2025 10,950  10,950 
Beaver Ruin Village I and II Interest only 4.73  % July 2025 9,400  9,400 
Sunshine Shopping Plaza Interest only 4.57  % August 2025 5,900  5,900 
Barnett Portfolio (2) Interest only 4.30  % September 2025 8,770  8,770 
Fort Howard Shopping Center Interest only 4.57  % October 2025 7,100  7,100 
Conyers Crossing Interest only 4.67  % October 2025 5,960  5,960 
Grove Park Shopping Center Interest only 4.52  % October 2025 3,800  3,800 
Parkway Plaza Interest only 4.57  % October 2025 3,500  3,500 
Winslow Plaza $ 24,295  4.82  % December 2025 4,409  4,483 
Tuckernuck $ 32,202  5.00  % March 2026 4,915  5,052 
Chesapeake Square $ 23,857  4.70  % August 2026 4,106  4,192 
Sangaree/Tri-County $ 32,329  4.78  % December 2026 6,086  6,176 
Riverbridge Interest only 4.48  % December 2026 4,000  4,000 
Franklin Village $ 45,336  4.93  % January 2027 8,144  8,277 
Village of Martinsville $ 89,664  4.28  % July 2029 15,181  15,589 
Laburnum Square Interest only 4.28  % September 2029 7,665  7,665 
Rivergate (3) $ 100,222  4.25  % September 2031 18,003  18,430 
Convertible Notes Interest only 7.00  % December 2031 33,000  33,000 
Guggenheim Loan Agreement (4) Interest only 4.25  % July 2032 75,000  — 
JANAF Loan Agreement (5) Interest only 5.31  % July 2032 60,000  — 
Guggenheim-Cedar Loan Agreement (6) Interest only 5.25  % November 2032 110,000  — 
Patuxent Crossing/Coliseum Marketplace Loan Agreement Interest only 6.35  % January 2033 25,000  — 
Walnut Hill Plaza $ 26,850  5.50  % March 2023 —  3,145 
Litchfield Market Village $ 46,057  5.50  % November 2022 —  7,312 
Twin City Commons $ 17,827  4.86  % January 2023 —  2,843 
New Market $ 48,747  5.65  % June 2023 —  6,291 
Benefit Street Note $ 53,185  5.71  % June 2023 —  6,914 
Deutsche Bank Note $ 33,340  5.71  % July 2023 —  5,488 
First National Bank $ 24,656  LIBOR + 350 basis points August 2023 —  789 
Lumber River $ 10,723  LIBOR + 350 basis points September 2023 —  1,296 
Tampa Festival $ 50,797  5.56  % September 2023 —  7,753 
Forrest Gallery $ 50,973  5.40  % September 2023 —  8,060 
South Carolina Food Lions Note $ 68,320  5.25  % January 2024 —  11,259 
Folly Road $ 41,482  4.65  % March 2025 —  7,063 
JANAF $ 333,159  4.49  % July 2023 —  47,065 
JANAF Bravo $ 35,076  5.00  % May 2024 —  5,936 
JANAF BJ's $ 29,964  4.95  % January 2026 —  4,725 
Butler Square Interest only 3.90  % May 2025 —  5,640 
Total Principal Balance (1)
482,447  346,262 
Unamortized debt issuance cost (1)
(16,418) (9,834)
Total Loans Payable, including assets held for sale 466,029  336,428 
Less loans payable on assets held for sale, net loan amortization costs —  3,145 
Total Loans Payable, net $ 466,029  $ 333,283 
(1) Includes loans payable on assets held for sale. The loan agreements include customary prepayment penalties or defeasance costs, which can be incurred by the company when prepaying or defeasing loans.
(2) Collateralized by Cardinal Plaza, Franklinton Square, and Nashville Commons.
(3) October 2026 the interest rate changes to variable interest rate equal to the 5 years U.S. Treasury Rate plus 2.70%, with a floor of 4.25%.
(4) Collateralized by 22 properties.
(5) Collateralized by JANAF properties.
(6) Collateralized by 10 Cedar properties.
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
15




Debt Summary (continued)

Total Debt
$ in 000s
Scheduled principal repayments and maturities by year Amount % Total Principal Payments and Maturities
December 31, 2023 $ 2,343  0.49  %
December 31, 2024 33,690  6.98  %
December 31, 2025 79,697  16.52  %
December 31, 2026 19,347  4.01  %
December 31, 2027 9,440  1.96  %
Thereafter 337,930  70.04  %
    Total principal repayments and debt maturities $ 482,447  100.00  %
capture-maturitya.jpg

Interest Expense
$ in 000s
Three Months Ended December 31, Twelve Months Ended December 31, Three Months Ended Changes Twelve Months Ended Changes
2022 2021 2022 2021 Change % Change Change % Change
Property debt interest - excluding Cedar debt $ 3,777  $ 2,738  $ 14,717  $ 14,611  $ 1,039  37.95  % $ 106  0.73  %
Convertible Notes interest (1)
1,062  1,784  3,739  1,610  (722) (40.47) % 2,129  132.24  %
Defeasance paid —  —  2,614  687  —  —  % 1,927  280.49  %
Amortization of deferred financing costs 3,944  7,510  6,098  12,710  (3,566) (47.48) % (6,612) (52.02) %
Interest on corporate debt —  1,183  —  3,410  (1,183) (100.00) % (3,410) (100.00) %
Property debt interest - Cedar 2,245  —  2,939  —  2,245  100.00  % 2,939  100.00  %
   Total Interest Expense $ 11,028  $ 13,215  $ 30,107  $ 33,028  $ (2,187) (16.55) % $ (2,921) (8.84) %
(1) Includes the fair value adjustment for the paid-in-kind interest.
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
16


Property Summary
Property
Location
Number of
Tenants
Total Leasable
Square Feet
Percentage
Leased (1)
Percentage Occupied
Total SF Occupied
Annualized
Base Rent (in 000's) (2)
Annualized Base Rent per Occupied Sq. Foot
WHLR
Alex City Marketplace Alexander City, AL 19  151,843  100.0  % 100.0  % 151,843  $ 1,215  $ 8.00 
Amscot Building Tampa, FL 2,500  100.0  % 100.0  % 2,500  83  33.00 
Beaver Ruin Village Lilburn, GA 29  74,038  96.8  % 94.1  % 69,648  1,254  18.01 
Beaver Ruin Village II Lilburn, GA 34,925  100.0  % 100.0  % 34,925  464  13.29 
Brook Run Shopping Center Richmond, VA 20  147,738  87.0  % 87.0  % 128,495  1,167  9.08 
Brook Run Properties (3) Richmond, VA —  —  —  % —  % —  —  — 
Bryan Station Lexington, KY 10  54,277  100.0  % 100.0  % 54,277  637  11.73 
Cardinal Plaza Henderson, NC 50,000  100.0  % 100.0  % 50,000  504  10.07 
Chesapeake Square Onley, VA 14  108,982  99.1  % 99.1  % 108,016  838  7.76 
Clover Plaza Clover, SC 45,575  100.0  % 97.1  % 44,275  360  8.12 
Courtland Commons (3) Courtland, VA —  —  —  % —  % —  —  — 
Conyers Crossing Conyers, GA 14  170,475  100.0  % 100.0  % 170,475  986  5.78 
Crockett Square Morristown, TN 107,122  100.0  % 100.0  % 107,122  970  9.06 
Cypress Shopping Center Boiling Springs, SC 16  80,435  59.9  % 39.5  % 31,775  447  14.06 
Darien Shopping Center Darien, GA 26,001  100.0  % 100.0  % 26,001  140  5.38 
Devine Street Columbia, SC 38,464  89.1  % 89.1  % 34,264  180  5.25 
Edenton Commons (3) Edenton, NC —  —  —  % —  % —  —  — 
Folly Road Charleston, SC 47,794  100.0  % 100.0  % 47,794  733  15.35 
Forrest Gallery Tullahoma, TN 28  214,451  90.0  % 90.0  % 193,024  1,425  7.38 
Fort Howard Shopping Center Rincon, GA 20  113,652  100.0  % 100.0  % 113,652  1,250  11.00 
Freeway Junction Stockbridge, GA 17  156,834  97.5  % 97.5  % 152,984  1,323  8.65 
Franklin Village Kittanning, PA 25  151,821  99.9  % 99.9  % 151,673  1,297  8.55 
Franklinton Square Franklinton, NC 15  65,366  100.0  % 100.0  % 65,366  596  9.11 
Georgetown Georgetown, SC 29,572  100.0  % 100.0  % 29,572  267  9.04 
Grove Park Shopping Center Orangeburg, SC 14  93,265  100.0  % 100.0  % 93,265  761  8.16 
Harbor Point (3) Grove, OK —  —  —  % —  % —  —  — 
Harrodsburg Marketplace Harrodsburg, KY 60,048  91.0  % 91.0  % 54,648  451  8.26 
JANAF (4) Norfolk, VA 118  798,086  96.7  % 95.0  % 758,320  8,993  11.86 
Laburnum Square Richmond, VA 19  109,405  99.1  % 96.9  % 106,045  970  9.14 
Ladson Crossing Ladson, SC 16  52,607  100.0  % 100.0  % 52,607  548  10.42 
LaGrange Marketplace LaGrange, GA 14  76,594  93.7  % 93.7  % 71,800  443  6.17 
Lake Greenwood Crossing Greenwood, SC 43,618  100.0  % 100.0  % 43,618  363  8.33 
Lake Murray Lexington, SC 39,218  100.0  % 100.0  % 39,218  272  6.92 
Litchfield Market Village Pawleys Island, SC 24  86,740  94.8  % 94.8  % 82,202  1,028  12.51 
Lumber River Village Lumberton, NC 11  66,781  100.0  % 100.0  % 66,781  474  7.09 
Moncks Corner Moncks Corner, SC 26,800  100.0  % 100.0  % 26,800  330  12.31 
Nashville Commons Nashville, NC 12  56,100  100.0  % 100.0  % 56,100  646  11.51 
New Market Crossing Mt. Airy, NC 12  117,076  100.0  % 100.0  % 117,076  1,035  8.84 
Parkway Plaza Brunswick, GA 52,365  81.7  % 81.7  % 42,785  452  10.57 
Pierpont Centre Morgantown, WV 15  111,162  98.4  % 98.4  % 109,437  1,055  9.64 
Port Crossing Harrisonburg, VA 65,365  95.9  % 95.9  % 62,715  813  12.97 
Ridgeland Ridgeland, SC 20,029  100.0  % 100.0  % 20,029  140  7.00 
Riverbridge Shopping Center Carrollton, GA 11  91,188  100.0  % 100.0  % 91,188  769  8.43 
Rivergate Shopping Center Macon, GA 24  193,960  87.0  % 87.0  % 168,816  2,509  14.86 
Sangaree Plaza Summerville, SC 10  66,948  100.0  % 100.0  % 66,948  714  10.67 
Shoppes at Myrtle Park Bluffton, SC 13  56,601  97.3  % 97.3  % 55,084  657  11.92 
South Lake Lexington, SC 10  44,318  97.3  % 97.3  % 43,118  242  5.61 
South Park Mullins, SC 60,734  96.9  % 96.9  % 58,834  379  6.43 
South Square Lancaster, SC 44,350  80.9  % 80.9  % 35,900  303  8.44 
St. George Plaza St. George, SC 59,174  100.0  % 100.0  % 59,174  401  6.78 
Sunshine Plaza Lehigh Acres, FL 23  111,189  100.0  % 100.0  % 111,189  1,111  9.99 
Surrey Plaza Hawkinsville, GA 42,680  100.0  % 100.0  % 42,680  258  6.05 

WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
17


Property Summary (continued)
Property
Location
Number of
Tenants
Total Leasable
Square Feet
Percentage
Leased (1)
Percentage Occupied
Total SF Occupied
Annualized
Base Rent (in 000's) (2)
Annualized Base Rent per Occupied Sq. Foot
Tampa Festival Tampa, FL 19  141,580  98.9  % 66.7  % 94,380  $ 932  $ 9.88 
Tri-County Plaza Royston, GA 67,577  90.2  % 90.2  % 60,977  432  7.08 
Tuckernuck Richmond, VA 17  93,440  98.6  % 98.6  % 92,173  999  10.84 
Twin City Commons Batesburg-Leesville, SC 47,680  100.0  % 100.0  % 47,680  488  10.23 
Village of Martinsville Martinsville, VA 21  288,254  100.0  % 96.4  % 277,742  2,199  7.92 
Waterway Plaza Little River, SC 10  49,750  100.0  % 100.0  % 49,750  503  10.11 
Westland Square West Columbia, SC 11  62,735  100.0  % 100.0  % 62,735  537  8.57 
Winslow Plaza Sicklerville, NJ 18  40,695  100.0  % 100.0  % 40,695  653  16.04 
WHLR TOTAL 773  5,309,977  96.5  % 94.7  % 5,030,190  $ 48,996  $ 9.74 
CDR
Brickyard Plaza Berlin, CT 10  227,598  100.0  % 99.2  % 225,821  $ 2,027  $ 8.98 
Carll's Corner Bridgeton, NJ 129,582  27.5  % 21.1  % 27,324  400  14.63 
Coliseum Marketplace Hampton, VA 106,648  100.0  % 45.9  % 48,986  610  12.46 
Fairview Commons New Cumberland, PA 10  52,964  77.5  % 77.5  % 41,064  448  10.91 
Fieldstone Marketplace New Bedford, MA 10  193,970  71.7  % 71.7  % 139,139  1,652  11.87 
Gold Star Plaza Shenandoah, PA 71,720  97.8  % 97.8  % 70,120  641  9.14 
Golden Triangle Lancaster, PA 19  202,790  98.4  % 98.4  % 199,605  2,609  13.07 
Hamburg Square Hamburg, PA 102,058  100.0  % 100.0  % 102,058  684  6.70 
Kings Plaza New Bedford, MA 16  168,243  82.2  % 82.2  % 138,239  1,227  8.87 
Oakland Commons Bristol, CT 90,100  100.0  % 100.0  % 90,100  574  6.37 
Oregon Avenue Philadelphia, PA 20,380  100.0  % 5.8  % 1,180  40  34.21 
Patuxent Crossing California, MD 30  264,068  84.3  % 84.3  % 222,715  2,254  10.12 
Pine Grove Plaza Brown Mills, NJ 14  79,306  81.1  % 49.6  % 39,343  573  14.56 
South Philadelphia Philadelphia, PA 10  221,511  71.8  % 71.8  % 159,131  1,445  9.08 
Southington Center Southington, CT 10  155,842  100.0  % 98.5  % 153,507  1,172  7.64 
Timpany Plaza Gardner, MA 14  182,799  65.0  % 65.0  % 118,875  1,167  9.81 
Trexler Mall Trexlertown, PA 23  336,687  98.2  % 98.2  % 330,634  3,670  11.10 
Washington Center Shoppes Sewell, NJ 28  157,300  94.0  % 94.0  % 147,856  1,810  12.24 
Webster Commons Webster, MA 98,984  100.0  % 100.0  % 98,984  1,241  12.54 
CDR TOTAL 233  2,862,550  86.2  % 82.3  % 2,354,681  $ 24,244  $ 10.30 
COMBINED TOTAL 1,006  8,172,527  92.9  % 90.4  % 7,384,871  $ 73,240  $ 9.92 
(1)    Reflects leases executed through December 31, 2022 that commence subsequent to the end of the current reporting period.
(2)    Annualized based rent per occupied square foot, assumes base rent as of the end of the current reporting period, excludes the impact of tenant concessions and rent abatements.
(3)    This information is not available because the property is undeveloped.
(4)    Square footage is net of the Company's on-premise management office and net of building square footage whereby the Company only leases the land.

WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
18


Property Summary (continued)
stateaddedpropa.jpgcopyofpropertymap_whlrcdra.jpg
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
19


Top Ten Tenants by Annualized Base Rent
Total Tenants : 1,006

Tenants Category Annualized Base Rent
($ in 000s)
% of Total Annualized Base Rent Total Occupied Square Feet Percent Total Leasable Square Foot Annualized Base Rent Per Occupied Square Foot
Food Lion Grocery $ 4,435  6.06  % 549,000  6.72  % $ 8.08 
Kroger Co (1)
Grocery 2,097  2.86  % 311,000  3.81  % 6.74 
Dollar Tree (2)
Discount Retailer 2,046  2.79  % 244,000  2.99  % 8.39 
Piggly Wiggly Grocery 1,509  2.06  % 203,000  2.48  % 7.43 
Planet Fitness Gym 1,443  1.97  % 140,000  1.71  % 10.31 
TJX Companies (4)
Discount Retailer 1,186  1.62  % 195,000  2.39  % 6.08 
Lowes Foods (3)
Grocery 1,181  1.61  % 130,000  1.59  % 9.08 
Big Lots Discount Retailer 1,079  1.47  % 171,000  2.09  % 6.31 
Kohl's Discount Retailer 1,031  1.41  % 147,000  1.80  % 7.01 
Winn Dixie Grocery 984  1.34  % 134,000  1.64  % 7.34 
$ 16,991  23.19  % 2,224,000  27.22  % $ 7.64 
(1) Kroger 4 / Harris Teeter 1 / 3 fuel stations
(2) Dollar Tree 17 / Family Dollar 7
(3) Lowes Foods 1 / KJ's Market 2
(4) Marshall's 4 / HomeGoods 2 / TJ Maxx 1


Lease Expiration Schedule
Lease Expiration Period Number of Expiring Leases Total Expiring Square Footage % of Total Expiring Square Footage % of Total Occupied Square Footage Expiring Expiring Annualized Base Rent (in 000s) % of Total Annualized Base Rent Expiring Base Rent Per Occupied
Square Foot
Available —  787,656  9.64  % —  % $ —  —  % $ — 
MTM 14  57,298  0.70  % 0.78  % 843  1.15  % 14.71 
2023 123  495,810  6.07  % 6.71  % 5,635  7.69  % 11.37 
2024 164  908,659  11.12  % 12.30  % 9,712  13.26  % 10.69 
2025 171  1,202,547  14.71  % 16.28  % 11,811  16.13  % 9.82 
2026 146  898,230  10.99  % 12.16  % 9,737  13.29  % 10.84 
2027 142  720,776  8.82  % 9.76  % 8,615  11.76  % 11.95 
2028 70  1,049,374  12.84  % 14.21  % 8,270  11.29  % 7.88 
2029 49  470,930  5.76  % 6.38  % 4,425  6.04  % 9.40 
2030 30  445,826  5.46  % 6.04  % 3,267  4.46  % 7.33 
2031 28  340,279  4.16  % 4.61  % 3,254  4.44  % 9.56 
2032 & thereafter 69  795,142  9.73  % 10.77  % 7,671  10.49  % 9.65 
Total 1,006  8,172,527  100.00  % 100.00  % $ 73,240  100.00  % $ 9.92 
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
20


Leasing Summary
Anchor Lease Expiration Schedule (1)
No Option Option
Lease Expiration Period Number of Expiring Leases Expiring Occupied Square Footage Expiring Annualized Based Rent (in 000s) % of Total Annualized Base Rent Expiring Base Rent per Square Foot Number of Expiring Leases Expiring Occupied Square Footage Expiring Annualized Based Rent (in 000s) % of Total Annualized Base Rent Expiring Base Rent per Square Foot
Available —  311,069  $ —  —  % $ —  —  —  $ —  —  % $ — 
Month-to-Month 20,300  117  3.24  % 5.76  —  —  —  —  % — 
2023 55,259  888  24.61  % 16.07  151,616  953  3.41  % 6.29 
2024 32,000  125  3.46  % 3.91  11  466,489  3,700  13.24  % 7.93 
2025 112,660  759  21.04  % 6.74  15  608,431  4,502  16.11  % 7.40 
2026 20,152  97  2.69  % 4.81  14  456,864  3,817  13.66  % 8.35 
2027 69,819  629  17.43  % 9.01  149,546  1,221  4.37  % 8.16 
2028 —  —  —  —  % —  19  822,851  5,430  19.44  % 6.60 
2029 71,939  772  21.40  % 10.73  174,928  1,014  3.63  % 5.80 
2030 —  —  —  —  % —  372,398  1,994  7.14  % 5.35 
2031 20,858  60  1.67  % 2.88  195,516  1,733  6.20  % 8.86 
2032+ 66,189  161  4.46  % 2.43  14  531,652  3,574  12.80  % 6.72 
Total 17  780,245  $ 3,608  100.00  % $ 7.69  99  3,930,291  $ 27,938  100.00  % $ 7.11 

(1) Anchors defined as leases occupying 20,000 square feet or more.

Non-anchor Lease Expiration Schedule
No Option Option
Lease Expiration Period Number of Expiring Leases Expiring Occupied Square Footage Expiring Annualized Based Rent (in 000s) % of Total Annualized Base Rent Expiring Base Rent per Square Foot Number of Expiring Leases Expiring Occupied Square Footage Expiring Annualized Based Rent (in 000s) % of Total Annualized Base Rent Expiring Base Rent per Square Foot
Available —  476,587  $ —  —  % $ —  —  —  $ —  —  % $ — 
Month-to-Month 13  36,998  726  3.87  % 19.62  —  —  —  —  % — 
2023 81  206,818  2,527  13.48  % 12.22  35  82,117  1,267  5.52  % 15.43 
2024 95  206,853  2,878  15.35  % 13.91  57  203,317  3,009  13.12  % 14.80 
2025 97  238,782  3,164  16.87  % 13.25  56  242,674  3,386  14.76  % 13.95 
2026 76  192,982  2,677  14.28  % 13.87  55  228,232  3,146  13.71  % 13.78 
2027 78  216,949  3,241  17.28  % 14.94  56  284,462  3,524  15.36  % 12.39 
2028 21  66,064  993  5.30  % 15.03  30  160,459  1,847  8.05  % 11.51 
2029 14  47,450  598  3.19  % 12.60  26  176,613  2,041  8.90  % 11.56 
2030 11  23,138  373  1.99  % 16.12  13  50,290  900  3.92  % 17.90 
2031 26,468  274  1.46  % 10.35  18  97,437  1,187  5.17  % 12.18 
2032+ 26  79,047  1,301  6.93  % 16.46  27  118,254  2,635  11.49  % 22.28 
Total 517  1,818,136  $ 18,752  100.00  % $ 13.98  373  1,643,855  $ 22,942  100.00  % $ 13.96 












WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
21


Leasing Summary
WHLR Leasing Renewals and New Leases
Three Months Ended December 31, Twelve Months Ended December 31,
2022 2021 2022 2021
Renewals(1):
Leases renewed with rate increase (sq feet) 212,108  137,644  551,939  402,875 
Leases renewed with rate decrease (sq feet) 3,744  1,400  33,548  67,743 
Leases renewed with no rate change (sq feet) 1,800  60,049  219,511  148,542 
Total leases renewed (sq feet) 217,652  199,093  804,998  619,160 
Leases renewed with rate increase (count) 25  33  92  104 
Leases renewed with rate decrease (count) 11 
Leases renewed with no rate change (count) 25  23 
Total leases renewed (count) 27  36  126  138 
Option exercised (count) 16  22 
Weighted average on rate increases (per sq foot) $ 0.99  $ 0.97  $ 1.16  $ 0.85 
Weighted average on rate decreases (per sq foot) $ (1.51) $ (0.15) $ (1.94) $ (2.18)
Weighted average rate on all renewals (per sq foot) $ 0.94  $ 0.67  $ 0.71  $ 0.32 
Weighted average change over prior rates 9.19  % 6.13  % 7.73  % 3.05  %
New Leases(1) (2):
New leases (sq feet) 70,232  118,548  214,936  436,170 
New leases (count) 14  14  65  76 
Weighted average rate (per sq foot) $ 9.78  $ 7.08  $ 11.88  $ 8.30 
(1)    Lease data presented is based on average rate per square foot over the renewed or new lease term.
(2)    The Company does not include ground leases entered into for the purposes of new lease sq feet and weighted average rate (per sq foot) on new leases.



WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
22


Leasing Summary (continued)
CDR Leasing Renewals and New Leases
Three Months Ended December 31, Six Months Ended December 31,
2022 2022
Renewals(1):
Leases renewed with rate increase (sq feet) 81,904  124,875 
Leases renewed with rate decrease (sq feet) —  29,223 
Leases renewed with no rate change (sq feet) 64,950  64,950 
Total leases renewed (sq feet) 146,854  219,048 
Leases renewed with rate increase (count) 12 
Leases renewed with rate decrease (count) — 
Leases renewed with no rate change (count)
Total leases renewed (count) 17 
Option exercised (count)
Weighted average on rate increases (per sq foot) $ 2.43  $ 1.91 
Weighted average on rate decreases (per sq foot) $ —  $ (0.28)
Weighted average rate on all renewals (per sq foot) $ 1.36  $ 1.05 
Weighted average change over prior rates 14.35  % 10.26  %
New Leases(1) (2):
New leases (sq feet) 120,853  159,213 
New leases (count) 14 
Weighted average rate (per sq foot) $ 11.04  $ 10.70 
(1)    Lease data presented is based on average rate per square foot over the renewed or new lease term.
(2)    The Company does not include ground leases entered into for the purposes of new lease sq feet and weighted average rate (per sq foot) on new leases.
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
23


Definitions
Funds from Operations (FFO): an alternative measure of a REIT's operating performance, specifically as it relates to results of operations and liquidity. FFO is a measurement that is not in accordance with accounting principles generally accepted in the United States (GAAP). Wheeler computes FFO in accordance with standards established by the Board of Governors of NAREIT in its March 1995 White Paper (as amended in November 1999 and December 2018). As defined by NAREIT, FFO represents net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus real estate related depreciation and amortization (excluding amortization of loan origination costs), plus impairment of real estate related long-lived assets and after adjustments for unconsolidated partnerships and joint ventures.
Most industry analysts and equity REITs, including Wheeler, consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions and excluding depreciation, FFO is a helpful tool that can assist in the comparison of the operating performance of a company’s real estate between periods, or as compared to different companies. Management uses FFO as a supplemental measure to conduct and evaluate the business because there are certain limitations associated with using GAAP net income alone as the primary measure of our operating performance. Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time, while historically real estate values have risen or fallen with market conditions.
Adjusted FFO (AFFO): Management believes that the computation of FFO in accordance with NAREIT’s definition includes certain items that are not indicative of the operating performance of the Company’s real estate assets. These items include, but are not limited to, non-recurring expenses, legal settlements, acquisition costs and capital raise costs. Management uses AFFO, which is a non-GAAP financial measure, to exclude such items. Management believes that reporting AFFO in addition to FFO is a useful supplemental measure for the investment community to use when evaluating the operating performance of the Company on a comparative basis. The Company also presents Pro Forma AFFO which shows the impact of certain activities assuming they occurred at the beginning of the year.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA): another widely-recognized non-GAAP financial measure that the Company believes, when considered with financial statements prepared in accordance with GAAP, is useful to investors and lenders in understanding financial performance and providing a relevant basis for comparison among other companies, including REITs. While EBITDA should not be considered as a substitute for net income attributable to the Company’s common stockholders, net operating income, cash flow from operating activities, or other income or cash flow data prepared in accordance with GAAP, the Company believes that EBITDA may provide additional information with respect to the Company’s performance or ability to meet its future debt service requirements, capital expenditures and working capital requirements. The Company computes EBITDA by excluding interest expense, net loss attributable to noncontrolling interests, depreciation and amortization and impairment of long-lived assets and notes receivable, from income from continuing operations. The Company also presents Adjusted EBITDA which excludes items affecting the comparability of the periods presented, including but not limited to, costs associated with acquisitions and capital related activities.
WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
24



Net Operating Income (NOI): The Company believes that NOI is a useful measure of the Company's property operating performance. The Company defines NOI as property revenues (rental and other revenues) less property and related expenses (property operation and maintenance and real estate taxes). Because NOI excludes general and administrative expenses, depreciation and amortization, interest expense, interest income, provision for income taxes, gain or loss on sale or capital expenditures and leasing costs, it provides a performance measure, that when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate properties and the impact to operations from trends in occupancy rates, rental rates and operating costs, providing perspective not immediately apparent from net income. The Company uses NOI to evaluate its operating performance since NOI allows the Company to evaluate the impact of factors, such as occupancy levels, lease structure, lease rates and tenant base, have on the Company's results, margins and returns. NOI should not be viewed as a measure of the Company's overall financial performance since it does not reflect general and administrative expenses, depreciation and amortization, impairment of impairment of long-lived assets, involuntary conversion, interest expense, interest income, provision for income taxes, market lease amortization, gain or loss on sale or disposition of assets, and the level of capital expenditures and leasing costs necessary to maintain the operating performance of the Company's properties. Other REITs may use different methodologies for calculating NOI, and accordingly, the Company's NOI may not be comparable to that of other REITs.

WHLR | Financial & Operating Data | as of 12/31/2022 unless otherwise stated
25