EX-99.2 3 q12022supplemental.htm EX-99.2 Document

coverextractq12022a.jpg



tableofcontentsa.jpg

Page No.
Introductory Notesi
Earnings Releaseiii
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
Same Property Net Operating Income
Reconciliation of Non-GAAP Measures
Summary of Outstanding Debt
Consolidated Unsecured Credit Facility Covenants, Interest Rate Swaps, and Capital Expenditures
Joint Venture Financial Information
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 March 31, 2022
Glossary of Terms


logo.jpg


Introductory Notes
About InvenTrust
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. As of March 31, 2022, the Company is an owner and manager of 63 retail properties, representing 10.6 million square feet of retail space. 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, 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 March 31, 2022. IVT may, but assumes no obligation to, update information in the supplemental package from time to time.
Cautionary Note About Forward-Looking Statements
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 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,” “objective,” “goal,” “strategy,” “likely,” “will,” “would,” “should” 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: the effects and duration of the COVID-19 pandemic; interest rate movements; local, regional, national and global economic performance; competitive factors; the impact of e-commerce on the retail industry; future retailer store closings; retailer consolidation; retailers reducing store size; retailer bankruptcies; the Company's ability to maintain the New York Stock Exchange ("NYSE") listing requirements of a national securities exchange; government policy changes; 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 SEC. 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 our 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 our Glossary of Terms on page 23.
logo.jpg
Quarter End March 31, 2022 - i


Pro Rata Financial Information
The Company owns 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. IAGM is the Company’s sole joint venture and is unconsolidated. Throughout this supplemental, where indicated as “pro rata” the Company has included the results from its share of its JV properties when combined with the Company’s wholly-owned properties, with the exception of property count and number of leases. 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.
logo.jpg
Quarter End March 31, 2022 - ii


prheader1.jpg
prheader2.jpg
CONTACT:
Dan Lombardo
Vice President of Investor Relations
630-570-0605
dan.lombardo@inventrustproperties.com

InvenTrust Properties Corp. Reports 2022 First Quarter Results

DOWNERS GROVE, III – May 2, 2022 – InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the period ended March 31, 2022 and provided updated guidance for 2022. For the three months ended March 31, 2022, the Company reported Net Income of $9.5 million, or $0.14 per diluted share, compared to a Net Loss of $0.1 million, or $0.00 per diluted share, for the three months ended March 31, 2021.

First Quarter 2022 Highlights:
NAREIT FFO for the quarter of $0.47 per diluted share
Core FFO for the quarter of $0.43 per diluted share
Pro Rata Same Property Net Operating Income (“NOI”) increased 12.2% for the three month period
Leased Occupancy as of March 31, 2022 of 94.4%
Executed 68 leases totaling approximately 183,000 square feet of pro rata GLA, of which 125,000 square feet was executed at a blended comparable lease spread of 5.0%
Net Debt-to-Adjusted EBITDA of 5.7x at March 31, 2022
Established an at-the-market (“ATM”) equity offering program of up to $250 million
Established a new share repurchase program of up to $150 million
”InvenTrust had an excellent first quarter of 2022,” stated Daniel (DJ) Busch, President and CEO. “Not only did the company continue to produce strong operating results, but also put in place several important corporate programs, including an ATM equity offering and a share repurchase program. The company was also assigned its inaugural investment grade rating from Fitch Ratings. These programs coupled with our solid financial results have us well-positioned to take advantage of capital market opportunities, deliver stable cash flow growth, and long-term value for our stakeholders.”
FINANCIAL RESULTS
Net Income for the three months ended March 31, 2022 was $9.5 million, or $0.14 per diluted share, compared to a Net Loss of $0.1 million, or $0.00 per diluted share, for the same period in 2021.
NAREIT FFO for the three months ended March 31, 2022 was $31.7 million, or $0.47 per diluted share, as compared to $22.9 million, or $0.32 per diluted share, for the same period in 2021.
Core FFO of $29.0 million, or $0.43 per diluted share, for the three months ended March 31, 2022 compared to $22.1 million, or $0.31 per diluted share, for the same period in 2021.
Pro Rata Same Property NOI for the three months ended March 31, 2022 was $38.7 million, a 12.2% increase, compared to the same period in 2021.

logo.jpg
Quarter End March 31, 2022 - iii


DIVIDEND
On March 31, 2022, the Company declared a quarterly cash distribution for the second quarter 2022. On April 15, 2022, each stockholder of record as of March 31, 2022 received a $0.2052 per share distribution.
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
As of March 31, 2022, the Company’s Leased Occupancy was 94.4%.
Total Anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was 96.6% and Small Shop Leased Occupancy was 90.5%. Anchor Leased Occupancy decreased by 10 basis points and Small Shop Leased Occupancy increased by 150 basis points on a sequential basis compared to the previous quarter.
Leased to Economic Occupancy spread of 120 basis points, which equates to approximately $3.6 million of base rent on an annualized basis.
Blended re-leasing spreads for comparable new and renewal leases signed in the first quarter were 5.0%.
Annualized Base Rent PSF (“ABR”) as of March 31, 2022 for the Pro Rata Combined Portfolio was $18.64, an increase of 2.2% compared to the same period in 2021. Anchor Tenant ABR PSF was $12.24 and Small Shop ABR PSF was $31.51 for the first quarter.
On February 2, 2022, the Company acquired two properties in Austin, Texas for $189.3 million, totaling approximately 527,000 square feet.
During the three months ended March 31, 2022, the Company’s unconsolidated joint venture disposed of one property to a third party for $39.1 million and recognized a gain of $3.8 million, of which the Company’s share was $2.1 million.
LIQUIDITY AND CAPITAL STRUCTURE
InvenTrust had $262.2 million of total liquidity, as of March 31, 2022 comprised of $48.2 million of Pro Rata Cash and $214.0 million of remaining availability on its Revolving Credit Facility.
The Company has no debt maturing in 2022 and $39.0 million of debt maturing in 2023.
The Company's weighted average interest rate on its consolidated debt as of March 31, 2022 was 2.56% and the weighted average remaining term was 4.3 years.
On March 4, 2022, the Company paid off a $22.3 million mortgage payable at one retail property using cash on hand and recognized a loss on debt extinguishment of $0.1 million.
SUBSEQUENT ACTIVITY
On April 12, 2022, the Company announced a Long-Term Issuer Default Rating of ‘BBB-’ with a stable outlook assigned by Fitch Ratings, Inc.
On April 21, 2022, the Company acquired Highlands of Flower Mound, a 175,000 square foot power center shadow anchored by Target, located in Flower Mound, Texas, from the Company’s unconsolidated joint venture for $38.0 million, assuming $22.9 million of existing mortgage debt to partially finance the acquisition.




logo.jpg
Quarter End March 31, 2022 - iv


2022 GUIDANCE
(Unaudited, dollars in thousands, except per share amounts)CurrentPrevious
Net Income per diluted share (1)
$0.18$0.24$0.13$0.19
NAREIT FFO per diluted share (2)
$1.58$1.64$1.53$1.59
Core FFO per diluted share$1.51$1.56$1.50$1.56
Same Property NOI (“SPNOI”) Growth 3.75%5.25%2.75%4.75%
General and administrative (3)
$33,500$34,500$34,000$35,000
Interest expense, net$25,500$26,500$23,000$25,000
Net investment activity (4)
~ $210,000~ $190,000
(1) Net Income per diluted share excludes potential gains and losses on asset sales, and any related GAAP adjustments resulting from these transactions.
(2) 2022 NAREIT FFO per diluted share Guidance:
Excludes potential gains or losses on asset sales, and any related GAAP adjustments resulting from these transactions.
Excludes any items that impact NAREIT FFO comparability, including loss on debt extinguishment, non-routine or one-time items or transaction expenses.
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) General and administrative guidance is inclusive of expenses associated with our oversight of the joint venture.
(4) Net investment activity represents anticipated acquisition activity less disposal activity for 2022.
Net Income, NAREIT FFO, Core FFO and SPNOI guidance are inclusive of prior period rent that we anticipate collecting in 2022.
The Company's 2022 Outlook and Guidance is based on a number of assumptions that are subject to change and may be outside the control of the Company. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurances that InvenTrust will achieve these results.


logo.jpg
Quarter End March 31, 2022 - v

Summary Financial Information
In thousands, except share information and per square foot amounts
Three Months Ended March 31
20222021
Financial Results
Net income (loss)$9,501 $(100)
Net income (loss) per share, basic and diluted0.14 — 
NAREIT FFO (page 7)31,658 22,898 
NAREIT FFO per diluted share0.47 0.32 
Core FFO (page 7)29,021 22,125 
Core FFO per diluted share0.43 0.31 
Pro Rata Same Property NOI (page 6)38,737 34,531 
Pro Rata Same Property NOI growth12.2 %
Adjusted EBITDA (page 7)
33,855 26,730 
Distributions declared per share$0.21 $0.20 
Aggregate distributions declared (as a % of Core FFO)47.6 %63.6 %
As of
March 31, 2022
As of
December 31, 2021
As of
December 31, 2020
As of
December 31, 2019
Capital Information
Shares outstanding67,388,70367,344,37471,998,65472,133,163
Pro Rata Outstanding Debt, net$754,869 $624,289 $688,422 $714,053 
Less: Pro Rata Cash(48,170)(79,628)(249,854)(281,430)
Pro Rata Net Debt$706,699 $544,661 $438,568 $432,623 
Pro Rata Debt Metrics (trailing 12 months)
Adjusted EBITDA (trailing 12 months)$124,398 $117,273 $117,078 $137,233 
Net Debt-to-Adjusted EBITDA5.7x4.6x3.7x3.2x
Fixed charge coverage6.7x6.4x5.9x5.4x
Net debt to real estate assets, excl property acc depr.26.8 %22.0 %17.7 %17.7 %
Net debt to total assets, excl property acc depr.24.1 %19.3 %14.6 %14.3 %
Distributions Paid Per ShareLiquidity and Credit Facility
Q1 2022$0.20520Pro Rata Cash$48,170 
Q4 2021$0.19550Available under credit facility214,000 
Q3 2021$0.01955Total$262,170 
Q2 2021$0.01955
Same PropertyTotal Portfolio
Three Months Ended March 31Three Months Ended March 31
2022202120222021
Portfolio Metrics, Pro Rata
No. of properties60606365
GLA (square feet)9,1809,1159,9409,752
Economic Occupancy93.2 %91.4 %93.2 %90.9 %
Leased Occupancy94.3 %93.3 %94.4 %92.9 %
ABR PSF$18.79$18.44$18.64$18.24
logo.jpg
Supplemental - Quarter End March 31, 2022 - 1

Condensed Consolidated Balance Sheets
In thousands, except share and per share amounts
As of
March 31, 2022December 31, 2021
Assets(unaudited)
Investment properties
Land $647,180 $598,936 
Building and other improvements1,794,138 1,664,525 
Construction in progress13,156 9,642 
Total2,454,474 2,273,103 
Less accumulated depreciation(366,394)(350,256)
Net investment properties2,088,080 1,922,847 
Cash, cash equivalents and restricted cash25,723 44,854 
Investment in unconsolidated entities81,337 107,944 
Intangible assets, net92,652 81,026 
Accounts and rents receivable25,941 30,059 
Deferred costs and other assets, net40,419 25,685 
Total assets$2,354,152 $2,212,415 
Liabilities
Debt, net$673,336 $533,082 
Accounts payable and accrued expenses27,830 36,208 
Distributions payable13,828 13,802 
Intangible liabilities, net30,109 28,995 
Other liabilities24,843 28,776 
Total liabilities769,946 640,863 
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,
67,388,703 shares issued and outstanding as of March 31, 2022 and
67,344,374 shares issued and outstanding as of December 31, 2021
67 67 
Additional paid-in capital5,453,100 5,452,550 
Distributions in excess of accumulated net income(3,881,070)(3,876,743)
Accumulated comprehensive income (loss)12,109 (4,322)
Total stockholders' equity1,584,206 1,571,552 
Total liabilities and stockholders' equity$2,354,152 $2,212,415 

logo.jpg
Supplemental - Quarter End March 31, 2022 - 2

Condensed Consolidated Statements of Operations and Comprehensive Income
In thousands, except per share information, unaudited
Three Months Ended March 31
20222021
Income
Lease income, net$57,768 $49,926 
Other property income264 182 
Other fee income754 1,013 
Total income58,786 51,121 
Operating expenses
Depreciation and amortization22,829 21,687 
Property operating8,285 8,009 
Real estate taxes8,043 8,133 
General and administrative7,887 10,351 
Total operating expenses47,044 48,180 
Other (expense) income
Interest expense, net(4,809)(3,985)
Loss on extinguishment of debt(96)— 
Gain on sale of investment properties, net— 519 
Equity in earnings of unconsolidated entities2,716 620 
Other income and expense, net(52)(195)
Total other (expense) income, net(2,241)(3,041)
Net income (loss)$9,501 $(100)
Weighted-average common shares outstanding, basic67,354,717 71,998,654 
Weighted-average common shares outstanding, diluted67,576,038 71,998,654 
Net income (loss) per common share, basic and diluted$0.14 $— 
Distributions declared per common share outstanding$0.21 $0.20 
Distributions paid per common share outstanding$0.20 $0.19 
Comprehensive income
Net income (loss)$9,501 $(100)
Unrealized gain on derivatives15,406 1,893 
Reclassification to net income (loss)1,025 1,048 
Comprehensive income$25,932 $2,841 

logo.jpg
Supplemental - Quarter End March 31, 2022 - 3

Condensed Consolidated Supplemental Details of Assets and Liabilities
In thousands
As of
March 31, 2022December 31, 2021
Accounts and rents receivable
Billed base rent, recoveries, and other revenue$8,119 $13,394 
Straight-line rent receivables17,822 16,665 
Total$25,941 $30,059 
Deferred cost and other assets, net
Lease commissions, net$13,211 $12,427 
Fair value of derivatives10,892 — 
Deferred costs, net5,846 3,280 
Other assets4,436 3,520 
Loan fees, net3,378 3,712 
Right of use assets, net2,656 2,746 
Total$40,419 $25,685 
Other liabilities
Deferred revenues$6,638 $6,758 
Unearned income6,306 6,299 
Security deposits5,858 5,466 
Operating lease liabilities3,186 3,189 
Other liabilities2,681 2,168 
Financing lease liability174 283 
Fair value of derivatives— 4,613 
Total$24,843 $28,776 
logo.jpg
Supplemental - Quarter End March 31, 2022 - 4

Condensed Consolidated Supplemental Details of Operations
In thousands
Three Months Ended March 31
20222021
Income
*Minimum base rent$35,048 $30,990 
*Real estate tax recoveries7,267 6,994 
*Common area maintenance, insurance, and other recoveries6,292 5,938 
*Ground rent income3,610 3,256 
Above and below-market rent and lease inducement amortization, net2,547 1,243 
*Short-term and other lease income1,064 935 
Termination fee income168 121 
Straight-line rent adjustment, net663 640 
Reversal of (provision for) uncollectible straight-line rent494 (123)
*Provision for uncollectible billed rent and recoveries(236)(909)
*Reversal of uncollectible billed rent and recoveries851 841 
Lease income, net57,768 49,926 
*Other property income264 182 
JV property management fee412 587 
JV asset management fee251 271 
JV leasing commissions91 155 
Other fee income754 1,013 
Total income$58,786 $51,121 
Operating Expenses
Depreciation and amortization$22,829 $21,687 
*Property operating8,285 8,009 
*Real estate taxes8,043 8,133 
 
General and administrative expenses7,455 8,409 
Stock based compensation costs1,156 2,580 
Capitalized direct development compensation costs(724)(638)
General and administrative 7,887 10,351 
Total operating expenses$47,044 $48,180 

* Component of Net Operating Income
logo.jpg
Supplemental - Quarter End March 31, 2022 - 5

Same Property Net Operating Income
Pro Rata, in thousands
Three Months Ended March 31
20222021
Income
Minimum base rent$32,992 $30,855 
Real estate tax recoveries6,640 6,994 
Common area maintenance, insurance, and other recoveries6,014 5,908 
Ground rent income3,343 3,256 
Short-term and other lease income1,061 949 
Provision for uncollectible billed rent and recoveries(235)(909)
Reversal of uncollectible billed rent and recoveries851 841 
Other property income269 187 
Total income50,935 48,081 
Operating Expenses
Property operating 7,847 8,012 
Real estate taxes7,352 8,134 
Total operating expenses15,199 16,146 
Same Property NOI35,736 31,935 
JV Same Property NOI3,001 2,596 
Pro Rata Same Property NOI$38,737 $34,531 
% Change over Prior Period12.2 %
Same Property count60

Reconciliation of Net Income (Loss) to Pro Rata Same Property NOI
Three Months Ended March 31
20222021
Net income (loss)$9,501 $(100)
Adjustments to reconcile to non-GAAP metrics:
Other income and expense, net52 195 
Equity in earnings of unconsolidated entities(2,716)(620)
Interest expense, net4,809 3,985 
Loss on extinguishment of debt96 — 
Gain on sale of investment properties, net— (519)
Depreciation and amortization22,829 21,687 
General and administrative7,887 10,351 
Other fee income(754)(1,013)
Adjustments to NOI (a)(3,872)(1,881)
NOI37,832 32,085 
NOI from other investment properties(2,096)(150)
Same Property NOI35,736 31,935 
IAGM Same Property NOI at share3,001 2,596 
Pro Rata Same Property NOI$38,737 $34,531 
(a)Adjustments to NOI include termination fee income and expense and GAAP rent adjustments.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 6

Reconciliation of Non-GAAP Measures
In thousands, except share and per share amounts
NAREIT FFO and Core FFO

Three Months Ended March 31
20222021
Net income (loss)$9,501 $(100)
Depreciation and amortization related to investment properties22,622 21,447 
Gain on sale of investment properties, net— (519)
Unconsolidated joint venture adjustments (a)(465)2,070 
NAREIT FFO Applicable to Common Shares and Dilutive Securities31,658 22,898 
Amortization of above and below-market leases and lease inducements, net(2,547)(1,243)
Straight-line rent adjustments, net(1,157)(517)
Adjusting items, net (b)873 819 
Unconsolidated joint venture adjusting items, net (c)194 168 
Core FFO Applicable to Common Shares and Dilutive Securities$29,021 $22,125 
Weighted average common shares outstanding - basic67,354,717 71,998,654 
Dilutive effect of unvested restricted shares (d)221,321 — 
Weighted average common shares outstanding - diluted67,576,038 71,998,654 
NAREIT FFO Applicable to Common Shares and Dilutive Securities per share$0.47 $0.32 
Core FFO Applicable to Common Shares and Dilutive Securities per share$0.43 $0.31 

(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 miscellaneous and settlement income.
(c)Represents our share of amortization of above and below-market leases and lease 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. For the three months ended March 31, 2021, unvested restricted shares were antidilutive and therefore excluded from the denominator in the diluted earnings per share calculation in accordance with GAAP.

EBITDA, Pro Rata
Three Months Ended March 31
20222021
Net income (loss)$9,501 $(100)
Interest expense (a)
5,447 4,916 
Income tax expense (a)
106 99 
Depreciation and amortization (a)
24,427 23,757 
EBITDA39,481 28,672 
Adjustments to reconcile to Adjusted EBITDA (a)
Gain on sale of investment properties, net(2,063)(519)
Loss on debt extinguishment157 
Non-operating income and expense, net (b)
(70)238 
Other leasing adjustments (c)
(3,650)(1,669)
Adjusted EBITDA$33,855 $26,730 
(a)Includes our consolidated entities and our pro-rata share of our JV.
(b)Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as miscellaneous and settlement income.
(c)Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 7

Summary of Outstanding Debt
In thousands
Balance as of
March 31, 2022
RatioWeighted Average
Interest Rate
Weighted Average
Years to Maturity
Fixed rate secured debt$140,829 21%3.96%3.9
Fixed rate unsecured debt300,000 44%2.68%4.6
Variable rate unsecured debt100,000 15%1.65%5.0
Variable rate line of credit136,000 20%1.49%3.5
Issuance costs, net of accumulated amortization(3,493)n/an/an/a
Total consolidated debt, net$673,336 100%2.56%4.3

Schedule of Maturities by Year
Fixed RateVariable Rate
Maturity YearSecured
Debt
Unsecured DebtUnsecured DebtTotal Consolidated Debt
Total JV Debt at 100% (a)
Total
Debt
2022$— $— $— $— $— $— 
202338,999 — — 38,999 126,022 165,021 
202415,700 — — 15,700 — 15,700 
202528,630 — 136,000 164,630 22,880 187,510 
2026— 200,000 — 200,000 — 200,000 
Thereafter57,500 100,000 100,000 257,500 — 257,500 
Issuance costs, net of amortization— — — (3,493)(660)(4,153)
Total$140,829 $300,000 $236,000 $673,336 $148,242 $821,578 
(a)Weighted average term for JV debt, of which our share is 55%, is 1.8 years and weighted average rate is 2.55%. The 2023 maturities for JV debt are not inclusive of extension options available to the JV.
Debt Maturities as of March 31, 2022
Maturity DateInterest RateInterest Rate TypeBalance
Mortgages Payable
University Oaks Shopping Center1/6/20234.10%Fixed$24,985 
Renaissance Center II4/6/20233.49%Fixed14,014 
The Shops at Walnut Creek9/1/20253.85%Fixed28,630 
Escarpment Village7/1/20273.86%Fixed26,000 
Shops at Arbor Trails12/5/20294.12%Fixed31,500 
Total125,129 
Pooled Mortgages Payable
Plantation Grove6/5/20244.24%Fixed7,300 
Suncrest Village6/5/20244.24%Fixed8,400 
Total15,700 
Total mortgages payable3.96%140,829 
Term loans
$200.0 million 5 years9/22/20262.68% (a)Fixed100,000 
$200.0 million 5 years9/22/20262.68% (a)Fixed100,000 
$200.0 million 5.5 years3/22/20272.69% (a)Fixed50,000 
$200.0 million 5.5 years3/22/20272.70% (a)Fixed50,000 
$200.0 million 5.5 years3/22/20271M LIBOR +
1.20% (b)
Variable100,000 
Total400,000 
Revolving Line of Credit
$350.0 million total capacity9/22/2025 (d)1M LIBOR +
1.04% (b) (c)
Variable136,000 
Grand total2.56%$676,829 
(a)Interest rates reflect the fixed rates achieved through the Company's interest rate swaps.
(b)As of March 31, 2022, 1-Month LIBOR was 0.45%.
(c)For the year ending December 31, 2022, the Company qualified for a 0.01% sustainability adjustment.
(d)Maturity date is not inclusive of two six-month extension options.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 8

Consolidated Unsecured Credit Facility Covenants, Interest Rate Swaps, and Capital Expenditures
Unaudited, dollars in thousands


Unsecured Debt Facility Covenants (trailing 12 months)
For the quarter ended
Term Loan Covenants:Q1 2022Q4 2021Q3 2021Q2 2021
Leverage Ratio< 60.0%28.7%25.9%23.7%26.1%
Borrower Fixed Charge Coverage Ratio> 1.506.626.316.356.04
Maximum Dividend Payout< 95%51.5%55.8%53.4%53.5%
Maximum Secured Recourse Debt< 10% of Total Asset Value—%—%—%—%

Interest Rate Swaps, Consolidated

During the year ended December 31, 2021, we entered into four interest rate forward swap agreements to address the periods between the maturity dates of the effective swaps and the maturity dates of the Amended Term Loan Agreement. In tandem, the interest rate swaps achieve fixed interest rates for a constant notional amount through the maturity dates of the Amended Term Loan Agreement.

Effective Interest Rate SwapsNotional AmountFixed Rate Achieved Effective DateMaturity Date
5 Year Term Loan$100,000 2.6795%12/2/201912/21/2023
5 Year Term Loan100,000 2.6795%12/2/201912/21/2023
5.5 Year Term Loan50,000 2.6915%12/2/20196/21/2024
5.5 Year Term Loan50,000 2.6990%12/2/20196/21/2024
$300,000 

Forward Interest Rate SwapsNotional AmountFixed Rate Achieved Effective DateMaturity Date
5 Year Term Loan$100,000 2.7763%12/21/20239/22/2026
5 Year Term Loan100,000 2.7730%12/21/20239/22/2026
5.5 Year Term Loan50,000 2.7770%6/21/20243/22/2027
5.5 Year Term Loan50,000 2.7960%6/21/20243/22/2027
$300,000 


Capital Expenditures, Pro Rata
Three Months Ended March 31
20222021
Leasing and Maintenance Capital Expenditures:
Tenant improvements$1,121 $1,602 
Leasing commissions1,126 1,147 
Maintenance capital expenditures3,372 2,103 
Total leasing and maintenance capital expenditures (a)5,619 4,852 
Investment in development and redevelopment projects (b)2,469 1,285 
Grand total$8,088 $6,137 

(a)As of March 31, 2022 and 2021, total pro rata accrued leasing and maintenance capital expenditures are $2,475 and $2,324, respectively. These accrued amounts are not reflected in the table above.
(b)As of March 31, 2022 and 2021, total pro rata accrued investment in development and redevelopment projects are $2,657 and $412, respectively. These accrued amounts are not reflected in the table above.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 9

Joint Venture Financial Information
In thousands
Condensed Balance Sheets
As of
March 31, 2022December 31, 2021
Assets
Investment properties
Land $71,941 $89,800 
Building and other improvements250,409 271,637 
Construction in progress1,794 1,158 
Total324,144 362,595 
Less accumulated depreciation(72,459)(74,581)
Net investment properties251,685 288,014 
Cash and cash equivalents42,599 77,526 
Intangible assets, net11,308 11,761 
Accounts and rents receivable3,282 4,284 
Deferred costs and other assets, net6,848 5,125 
Total assets$315,722 $386,710 
Liabilities and Equity
Mortgages debt, net$148,242 $165,831 
Accounts payable and accrued expenses4,208 7,747 
Intangible liabilities, net798 2,133 
Other liabilities2,500 2,529 
Total liabilities155,748 178,240 
Equity159,974 208,470 
Total liabilities and equity$315,722 $386,710 
Condensed Statement of Operations
Three Months Ended March 31
20222021
Income
Lease income, net$8,316 $11,360 
Other property income63 69 
Total income8,379 11,429 
Operating Expenses
Depreciation and amortization2,905 3,764 
Property operating1,330 2,073 
Real estate taxes1,411 2,372 
Asset management fee251 271 
General and administrative55 76 
Total operating expenses5,952 8,556 
Other income (expense)
Interest expense, net(1,159)(1,692)
Loss on extinguishment of debt(111)(14)
Gain on sale investment properties, net3,751 — 
Other income and expense, net(87)(53)
Total other income (expense), net2,394 (1,759)
Net income$4,821 $1,114 

Notes:
Financial information on this page and pages 11, 12 and 13 relate to our JV with IAGM and is shown at 100%. See introductory note for additional details.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 10

Joint Venture Supplemental Details of Assets and Liabilities
In thousands
As of
March 31, 2022December 31, 2021
Accounts and rents receivable
Billed base rent, recoveries, and other revenue$362 $971 
Straight-line rent receivables2,920 3,313 
Total$3,282 $4,284 
Deferred cost and other assets, net
Lease commissions, net$2,411 $2,900 
Fair value of derivatives2,213 530 
Deferred costs, net1,206 826 
Other assets1,018 869 
Total$6,848 $5,125 
Other liabilities
Unearned income$1,221 $1,268 
Security deposits809 806 
Other liabilities470 455 
Total$2,500 $2,529 


logo.jpg
Supplemental - Quarter End March 31, 2022 - 11

Joint Venture Supplemental Details of Operations
In thousands
Three Months Ended March 31
20222021
Income
*Minimum base rent$5,304 $7,277 
*Real estate tax recoveries1,021 1,642 
*CAM, insurance, and other recoveries735 1,185 
*Ground rent income1,129 1,038 
Above/below market rent and lease inducement amortization, net(196)(217)
*Short-term and other lease income166 138 
Termination fee income— 159 
Straight-line rent adjustment, net69 88 
Reversal of (provision for) uncollectible straight-line rent, net30 (35)
*Provision for uncollectible billed rent and recoveries(23)(21)
*Reversal of uncollectible billed rent and recoveries81 106 
Lease income, net8,316 11,360 
*Other property income63 69 
Total income$8,379 $11,429 
Operating expenses
Depreciation and amortization$2,905 $3,764 
*Property operating expenses1,330 2,073 
*Real estate taxes1,411 2,372 
Asset management fee251 271 
General and administrative55 76 
Total operating expenses$5,952 $8,556 

* Component of Net Operating Income
logo.jpg
Supplemental - Quarter End March 31, 2022 - 12

Summary of Outstanding Joint Venture Debt
In thousands
Balance as of
March 31, 2022
RatioWeighted Average
Interest Rate
Weighted Average
Years to Maturity
Fixed rate secured debt$126,005 85%2.65%1.8
Variable rate secured debt22,897 15%2.00%1.6
Issuance costs, net of accumulated amortization(660)n/an/an/a
Total debt, net$148,242 100%2.55%1.8

Schedule of Maturities by Year
Maturity YearFixed Rate Secured
Debt
Variable Rate Secured
Debt
Total
2022$— $— $— 
2023 (a)
103,125 22,897 126,022 
2024— — — 
202522,880 — 22,880 
2026— — — 
Thereafter— — — 
Issuance costs, net of amortization— — (660)
Total$126,005 $22,897 $148,242 
(a)The 2023 maturities for JV debt are not inclusive of extension options available to the JV.

Debt Maturities as of March 31, 2022
Maturity DateInterest RateInterest Rate TypeBalance
Mortgages Payable
Stone Ridge Market1/1/20233.47%Fixed$28,125 
The Highlands of Flower Mound12/1/20253.88%Fixed22,880 
Total51,005 
Pooled Loans (a)
Cross collateralized11/2/20232.00%
Variable (b)
22,897 
Cross collateralized, swapped to fixed11/2/20231.98%Fixed45,000 
Cross collateralized, swapped to fixed11/2/20231.96%Fixed30,000 
Total97,897 
Grand total$148,902 
(a)The 2023 maturities for JV debt are not inclusive of extension options available to the JV.
(b)As of March 31, 2022, 1-Month LIBOR was 0.45%.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 13

Markets and Tenant Size
Pro rata, GLA and dollar amounts in thousands, except per square foot amounts
MarketNo. of PropertiesABRABR psfABR as
% of Total
GLAGLA as
% of Total
Austin-Round Rock, TX8$31,689 $16.0418.5 %2,05520.7 %
Atlanta Metro Area, GA1018,992 18.7411.0 %1,05810.6 %
Miami-Fort Lauderdale-Miami Beach, FL318,045 22.6810.5 %8598.6 %
Dallas-Fort Worth-Arlington, TX714,912 19.368.7 %8608.7 %
Houston-Sugar Land-Baytown, TX612,603 15.867.3 %9279.3 %
Raleigh-Cary-Durham, NC512,152 18.997.1 %6886.9 %
So. California - Los Angeles, CA310,115 20.725.9 %5795.8 %
Tampa-St. Petersburg, FL38,860 12.835.1 %7537.6 %
Washington D.C/Richmond Metro Area37,988 24.114.6 %3583.6 %
Orlando-Kissimmee, FL47,763 21.994.5 %3743.8 %
Denver-Colorado Springs-Greeley, CO37,407 16.774.3 %4674.7 %
Charlotte-Gastonia-Concord, NC26,523 19.963.8 %3283.3 %
So. California - Inland Empire, CA25,595 22.973.3 %2462.5 %
So. California - San Diego, CA25,582 25.723.2 %2252.3 %
San Antonio, TX23,834 25.892.2 %1631.6 %
Total63$172,060 $18.64100 %9,940100 %

StateNo. of PropertiesABRABR psfABR as
% of Total
GLAGLA as
% of Total
Texas23$63,038 $17.0936.7 %4,00540.3 %
Florida1034,668 18.8520.1 %1,98620.0 %
California721,292 22.4412.4 %1,05010.6 %
Georgia1018,992 18.7411.0 %1,05810.6 %
North Carolina718,675 19.3210.9 %1,01610.2 %
Maryland/Virginia37,988 24.114.6 %3583.6 %
Colorado37,407 16.774.3 %4674.7 %
Total63$172,060 $18.64100 %9,940100 %
Tenant typeGLALeased OccupancyABRABR PSF
20,000 SF+ (a)
5,448 96.4 %$58,219 $11.08 
10,000 - 19,999 SF (a)
945 97.4 %17,246 18.95 
5,000 - 9,999 SF (b)
758 93.4 %17,471 25.91 
1 - 4,999 SF (b)
2,789 89.7 %79,124 33.09 
Total9,940 94.4 %$172,060 $18.64 
Anchor Tenants (a)
6,393 96.6 %$75,465 $12.24 
Small Shops (b)
3,547 90.5 %$96,595 $31.51 
(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.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 14

Top 25 by Total ABR and Tenant Merchandise Mix
In thousands
Parent NameTenant Name/CountNo. of LeasesCredit Rating
(S&P)
ABR Pro Rata Portfolio% of Total ABRGLA Pro Rata Portfolio% of Total Occ.GLA
KrogerKroger 7 / Kroger Gas 1 / Harris Teeter 3 / Ralphs 3 / King Soopers 115BBB$8,831 5.1 %8088.1 %
Publix Super Markets, Inc.Publix 13 / Publix Liquor 316N/A6,468 3.8 %6296.3 %
Albertsons
Safeway 2 / Safeway Gas 1 / Tom Thumb 2 / Market Street 2 / Albertsons 1
8BB4,946 2.9 %4254.3 %
TJX Companies
Marshalls 7 / HomeGoods 3 / TJ Maxx 3
13A4,628 2.7 %3933.9 %
H.E.B.4N/A3,543 2.1 %3573.6 %
Whole Foods Market5AA2,619 1.5 %1942.0 %
Petsmart, Inc.8B2,537 1.5 %1661.7 %
Best Buy4BBB+2,191 1.3 %1381.4 %
Apollo Global Management, Inc.Michael's 77N/A1,962 1.1 %1521.5 %
Ulta Beauty Inc.8N/A1,904 1.1 %830.8 %
Dick's Sporting Goods, Inc.
Dick's Sporting Goods 2 / Going, Going, Gone 1
3N/A1,876 1.1 %1711.7 %
Ross Dress For Less5BBB+1,799 1.0 %1501.5 %
Bed Bath & Beyond Inc.
Bed Bath & Beyond 4 / Buy Buy Baby 1
5B+1,763 1.0 %1371.4 %
Costco Wholesale2A+1,735 1.0 %2983.0 %
Trader Joe's4N/A1,703 1.0 %510.5 %
Wells Fargo10BBB+1,604 0.9 %390.4 %
Bank of America8A-1,347 0.8 %340.3 %
Massage Envy14N/A1,335 0.8 %420.4 %
Five Below, Inc.7N/A1,306 0.8 %620.6 %
DSW, Inc.4N/A1,269 0.7 %730.7 %
Sprouts Farmers Market2N/A1,266 0.7 %560.6 %
Regal Cinemas11,253 0.7 %610.6 %
The Gap, Inc.Old Navy 55BB1,212 0.7 %750.8 %
Petco Animal Supplies Stores, Inc6B1,210 0.7 %720.7 %
Office Depot, IncOffice Depot 2 / OfficeMax 24N/A1,135 0.7 %800.8 %
Totals168$61,442 35.7 %4,74647.6 %


Tenant Merchandise Mix

Tenant CategoryABR Pro Rata Portfolio% of Total ABR
Grocery/Drug Stores$35,331 20.7 %
Soft Goods29,67017.2 %
Quick Service Restaurants19,98111.6 %
Personal Health and Beauty Services19,25511.2 %
Full Service Restaurants15,0868.8 %
Medical13,9638.1 %
Banks8,2404.8 %
Office/Communications6,4163.7 %
Other6,1803.6 %
Pet Supplies5,8833.4 %
Fitness4,9032.8 %
Other Essential Retail/Services3,9822.3 %
Entertainment1,7411.0 %
Hardware/Auto1,4290.8 %
$172,060 100 %
logo.jpg
Supplemental - Quarter End March 31, 2022 - 15

Comparable and Non-Comparable Lease Statistics
Pro Rata, GLA in thousands
No. of Leases ExecutedGLAABR PSFPrior
ABR PSF
% Change over Prior LeaseWA Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Comparable Leases
Total New and Renewal Leases
Q1 202247125$26.69$25.415.0%4.7$4.69$0.83
Q4 20214616925.4024.394.1%4.91.781.06
Q3 20216367116.2615.375.8%4.80.690.25
Q2 20215029320.2419.454.1%5.82.920.76
Total2061,258$19.45$18.535.0%5.0$1.75$0.54
No. of Leases ExecutedGLAABR PSFPrior
ABR PSF
% Change over Prior LeaseWA Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
New Leases
Q1 2022111$15.50$13.0019.2%11.0$45.00$9.86
Q4 202171231.7732.83(3.2)%8.67.5114.79
Q3 202181428.0731.82(11.8)%8.923.0411.58
Q2 202163518.3316.4111.7%10.015.486.32
Total2272$22.10$21.711.8%9.7$19.96$9.30
No. of Leases ExecutedGLAABR PSFPrior
ABR PSF
% Change over Prior LeaseWA Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Renewals
Q1 202246114$27.72$26.564.4%4.1$0.98$—
Q4 20213915724.9123.744.9%4.61.33
Q3 20215565716.0015.026.5%4.70.200.01
Q2 20214425820.5019.873.2%5.31.20
Total1841,186$19.29$18.345.2%4.8$0.64$0.00
No. of Leases ExecutedGLAABR PSFWA Lease Term (Years)Tenant Improvement Allowance
($ PSF)
Lease
Commissions
($ PSF)
Non-Comparable Leases
Q1 20222158$30.8010.0$42.07$11.80
Q4 2021268329.299.422.1710.82
Q3 2021186917.815.211.893.38
Q2 2021238325.237.411.957.11
Total88293$25.708.0$20.81$8.22


logo.jpg
Supplemental - Quarter End March 31, 2022 - 16

Tenant Lease Expirations
Pro Rata, GLA and ABR in thousands, except per square foot amounts
Anchor Tenants
Lease
Expiration Year
No. of
Expiring
Leases (a)
GLA of
Expiring Leases
(square feet)
Percent of
Total GLA of
Expiring Leases
ABR of
Expiring Leases
Percent of
Total ABR
Expiring
ABR PSF
2022117 1.9 %$683 0.9 %$5.84
202321 651 10.8 %7,407 9.4 %11.38 
202427 613 9.9 %7,991 10.2 %13.04 
202521 806 13.1 %9,639 12.3 %11.96 
202615 426 6.9 %5,165 6.6 %12.12 
202739 1,334 21.6 %19,407 24.8 %14.55 
202813 280 4.5 %4,118 5.3 %14.71 
202910 309 5.0 %3,791 4.9 %12.27 
2030192 3.1 %2,854 3.7 %14.86 
2031280 4.5 %2,471 3.2 %8.83 
Thereafter29 1,135 18.4 %14,231 18.2 %12.54 
Other (b)
20 0.3 %384 0.5 %19.00 
Sub total192 6,163 100 %$78,141 100 %$12.68
Vacant space229 
Total6,392 
Small Shops
202298 193 6.2 %$5,735 5.5 %$29.72
2023183 390 12.7 %11,846 11.1 %30.37
2024174 419 13.5 %13,186 12.6 %31.47
2025164 360 11.6 %11,446 10.9 %31.79
2026189 451 14.6 %15,207 14.5 %33.72
2027149 389 12.6 %14,058 13.4 %36.14
202874 181 5.8 %6,472 6.2 %35.76
202981 221 7.1 %7,682 7.3 %34.76
203061 147 4.7 %5,778 5.5 %39.31
203170 211 6.8 %7,971 7.6 %37.78
Thereafter43 114 3.7 %5,076 4.8 %44.53
Other (b)
12 22 0.7 %581 0.6 %26.41
Totals1,298 3,098 100 %$105,038 100 %$33.91
Vacant space450 
Total3,548 
Total Pro Rata
2022101 310 3.3 %$6,418 3.5 %$20.70
2023204 1,041 11.2 %19,253 10.5 %18.49 
2024201 1,032 11.1 %21,177 11.6 %20.52 
2025185 1,166 12.6 %21,085 11.5 %18.08 
2026204 877 9.5 %20,372 11.1 %23.23 
2027188 1,723 18.6 %33,465 18.3 %19.42 
202887 461 5.0 %10,590 5.8 %22.97 
202991 530 5.7 %11,473 6.3 %21.65 
203068 339 3.7 %8,632 4.7 %25.46 
203176 491 5.3 %10,442 5.7 %21.27 
Thereafter72 1,249 13.5 %19,307 10.5 %15.46 
Other (b)
13 42 0.5 %965 0.5 %22.98 
Totals1,490 9,261 100.0 %$183,179 100.0 %$19.78
Vacant space679 
Total9,940 
(a)No. of expiring leases includes JV properties at 100%.
(b)Other lease expirations include the GLA, ABR and ABR PSF of month-to-month leases.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 17

Acquisitions and Dispositions
Dollars and GLA in thousands

Acquisitions

OwnershipDateProperty NameMarketAcquisition PriceGLAPercent LeasedGrocery Anchor Tenants
100%2/2/22Shops at Arbor TrailsAustin-Round Rock, TX$112,190 35799.2%Costco, Whole Foods Market
100%2/2/22Escarpment VillageAustin-Round Rock, TX77,150 17099.9%HEB
$189,340 527



Dispositions
None
Joint Venture Disposition Activity
OwnershipDateProperty NameMarket
Disposition Price (b)
GLA (b)
Percent Leased
Grocery Anchor Tenants (a)
55%3/3/22Price PlazaHouston-Sugar Land-Baytown, TX$39,100 20695.0%Sam's Club*, Walmart*
(a)Only grocery anchors are listed. Shadow anchors are noted with an asterisk.
(b)Disposition Price and GLA for the Joint Venture Disposition activity are reflected at 100%.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 18

Development Pipeline
In thousands
Active Redevelopments
OwnershipProperty NameMarketProject Description
Estimated Completion Quarter (a)
Projected Incremental CostsCosts to DateEstimated Incremental Yield on Cost
100%Suncrest VillageOrlando-Kissimmee, FLRedevelopment of center includes demolition and expansion of the Publix grocery store, upgrading the facade, signage enhancement, and common area improvements. (b)2Q - 2022$7,500$7,500
100%Eldridge Town CenterHouston-Sugar Land-Baytown, TXDemolition of bank building and ground up construction of freestanding Chipotle building with a drive-through.4Q - 20221,600500
55%Cyfair Town CenterHouston-Sugar Land-Baytown, TXRenovation and re-merchandising of center to include façade and common area enhancements, upgraded signage and rebranding.3Q - 20223,8001,000
Totals$12,900$9,0007-10%
(a) The timing of estimated completion of our projects and the may be impacted by factors outside of our control, including global supply constraints or government restrictions.
(b) Projected incremental costs take into consideration our expectation for a tenant contribution of approximately $2.9 million which will be received subsequent to the completion of construction at the end of the second quarter. Cost to date is based on paid or accrued expenses through March 31, 2022.
Recently Completed Redevelopments
OwnershipProperty NameMarketProject DescriptionCompletion QuarterIncremental CostsCosts to Date
100%Custer CreekDallas-Fort Worth-Arlington, TXModernization of center to include façade and common area enhancements.3Q - 2021$1,300$1,300
100%Eldridge Town CenterHouston-Sugar Land-Baytown, TXDemolition and reconstruction of fuel facility.4Q - 2021$1,000$1,000
Potential Developments and Redevelopments
OwnershipProperty NameMarketProject Description
100%Gateway Market CenterTampa-St. Petersburg, FLExtensive repositioning and reconfiguration of the shopping center to right size anchor space, add freestanding buildings and improve vehicular access.
100%Garden VillageSo. California - Los Angeles, CADemolition of outparcel buildings and reconstruction for freestanding buildings with drive-throughs.
100%Kyle MarketplaceAustin-Round Rock, TXDensification of the site including additional outparcel developments.
100%Southern Palm CrossingMiami-Fort Lauderdale-Miami Beach, FLRedevelopment of a former bank building for a freestanding building with a drive-through.
100%Antoine Town CenterHouston-Sugar Land-Baytown, TXDensification of the site including additional outparcel developments.
100%Sarasota PavilionTampa-St. Petersburg, FLRedevelopment of a former bank building for a multi-tenant building with a drive-through.
100%The Center on Hugh HowellAtlanta MetroRe-merchandise an anchor store with multiple retailers.
100%Westpark Shopping CenterWashington D.C./Richmond Metro AreaDensification of the site with a ground up development of a freestanding multi-tenant building.
100%River Oaks Shopping CenterSo. California - Los AngelesRedevelopment of an outparcel and common area improvements.
100%Buckhead CrossingAtlanta MetroRemerchandising of the shopping center including façade and common area enhancements, anchor space repositioning and addition of a freestanding building.
100%Sycamore CommonsCharlotte-Gastonia-Concord, NCRepositioning and reconfiguration of the shopping center including façade and common area improvements and added freestanding buildings.
                                                
logo.jpg
Supplemental - Quarter End March 31, 2022 - 19

Property Summary
GLA in thousands
No.NameOwnershipMarketStateCenter
Type (a)
GLA (b)Leased OccupancyABR
PSF
Grocery
Anchor (c)
Major Anchors (d)
1Antoine Town Center100%Houston-Sugar Land-BaytownTXN11096.3%$13.91YesKroger
2Bay Colony55%Houston-Sugar Land-BaytownTXC41685.4%$16.16Yes
HEB, Kohl's, Petco, Social Security Administration, The University of Texas Medical Branch, Walgreens
3Bear Creek Village Center100%So. California - Inland EmpireCAN8098.1%$24.96YesStater Brothers
4Bent Tree Plaza100%Raleigh-Cary-DurhamNCN8098.5%$13.10YesFood Lion
5Blackhawk Town Center55%Houston-Sugar Land-BaytownTXN12799.1%$13.92Yes
HEB, Walgreens
6Buckhead Crossing100%Atlanta Metro AreaGAP22298.0%$20.75NoHomeGoods, Marshalls, Michaels, Office Depot, Ross Dress for Less, The Tile Shop
7Campus Marketplace100%So. California - San DiegoCAN144100.0%$30.70Yes
Ralphs, CVS, Discovery Isle Child Development Center
8Cary Park Town Center100%Raleigh-Cary-DurhamNCN9398.2%$16.42Yes
Harris Teeter, CVS
9Centerplace of Greeley100%Denver-Colorado Springs-GreeleyCOC152100%$17.73Yes
Safeway, Target*, Famous Footwear, Kohl's*, Ross Dress for Less
10Cheyenne Meadows100%Denver-Colorado Springs-GreeleyCON9098.4%$11.74YesKing Soopers
11Commons at University Place100%Raleigh-Cary-DurhamNCN92100.0%$16.68Yes
Harris Teeter, CVS
12Coweta Crossing100%Atlanta Metro AreaGAN68100%$10.79YesPublix
13Custer Creek Village100%Dallas-Fort Worth-ArlingtonTXN9495.4%$14.67YesTom Thumb
14Cyfair Town Center55%Houston-Sugar Land-BaytownTXC43483.6%$15.65Yes
Kroger, Cinemark USA, J.C. Penney
15Eldorado Marketplace100%Dallas-Fort Worth-ArlingtonTXC18993.4%$23.31Yes
Market Street, Petsmart, Phenix Salon Suites
16Eldridge Town Center & Windermere Village100%Houston-Sugar Land-BaytownTXC17592.2%$17.12Yes
Kroger, Kohl's*, Petco
17Escarpment Village (e)100%Austin-Round RockTXN17099.9%$20.77YesHEB
18Garden Village100%So. California - Los AngelesCAN11794.9%$17.82Yes
Albertson's, Rite Aid
19Gateway Market Center100%Tampa-St. PetersburgFLP231100%$10.69Yes
Publix, Target*, Beall's, HomeGoods, Party City, Petsmart, TJ Maxx, Tuesday Morning
20Kennesaw Marketplace100%Atlanta Metro AreaGAC130100%$33.80Yes
Whole Foods Market, Academy Sports + Outdoors*, Guitar Center*, Hobby Lobby*, Petco*
21Kyle Marketplace100%Austin-Round RockTXC226100%$16.76YesHEB
22Lakeside & Lakeside Crossing100%Orlando-KissimmeeFLN7698.5%$45.95YesTrader Joe's
23Market at Westlake100%Austin-Round RockTXN30100%$21.23NoWalgreens
24Northcross Commons100%Charlotte-Gastonia-ConcordNCN6398%$24.48YesWhole Foods Market
25Old Grove Marketplace100%So. California - San DiegoCAN8196.3%$16.89Yes
Ralphs, Lowe's*
26Pavilion at LaQuinta100%So. California - Inland EmpireCAP166100.0%$22.02Yes
Sprouts Farmers Market, Bed Bath & Beyond, DSW
27Peachland Promenade100%Tampa-St. PetersburgFLN17798.5%$14.05Yes
Publix, Goodwill, My Salon Suite, Planet Fitness
28PGA Plaza Palm Beach Gardens100%Miami-Fort Lauderdale-Miami BeachFLC12096.8%$33.75Yes
Trader Joe's, Marshalls, Ulta
29Plantation Grove100%Orlando-KissimmeeFLN7498.8%$14.22YesPublix
30Plaza Midtown100%Atlanta Metro AreaGAN7094.9%$26.77YesPublix
31Prestonwood Town Center (e)100%Dallas-Fort Worth-ArlingtonTXP23386.5%$19.92Yes
Walmart*, Barnes & Noble, DSW, Michaels, Office Depot, Petco, Ulta
32Renaissance Center100%Raleigh-Cary-DurhamNCP36390.9%$22.08NoAshley HomeStore, Best Buy, Cost Plus World Market, Nordstrom Rack, Old Navy, Popshelf, REI, Ulta, UNC Health Care
33Rio Pinar Plaza100%Orlando-KissimmeeFLN13196.7%$17.71Yes
Publix, Planet Fitness
34River Oaks100%So. California - Los AngelesCAC27585.4%$19.69Yes
Sprouts Farmers Market, Target, Big 5 Sports Goods, Five Below, Ulta
35Riverview Village100%Dallas-Fort Worth-ArlingtonTXN8996.9%$12.65Yes
Tom Thumb, Petco
36Riverwalk Market100%Dallas-Fort Worth-ArlingtonTXN90100.0%$20.41YesMarket Street
37Rose Creek100%Atlanta Metro AreaGAN7098.6%$10.66YesPublix
38Sandy Plains Centre100%Atlanta Metro AreaGAC13193.7%$22.48Yes
Kroger, Pet Supplies Plus, Walgreens*
                                                
logo.jpg
Supplemental - Quarter End March 31, 2022 - 20

Property Summary
GLA in thousands
No.NameOwnershipMarketStateCenter
Type (a)
GLA (b)Leased OccupancyABR
PSF
Grocery
Anchor (c)
Major Anchors (d)
39Sarasota Pavilion100%Tampa-St. PetersburgFLP34586.4%$13.84Yes
Publix, Bank of America, Beall's, Bed Bath & Beyond, Marshalls, Michaels, Petsmart, Ross Dress for Less, SunTrust Bank
40Scofield Crossing100%Austin-Round RockTXN9597.4%$17.41Yes
Hana World Market, Goodwill
41Shops at Arbor Trails (e)100%Austin-Round RockTXC35799.2%$13.42Yes
Costco, Whole Foods Market, Chuy's*, Frost Bank*, Kerbey Lane Cafe*, Marshalls
42Shops at Fairview Town Center100%Dallas-Fort Worth-ArlingtonTXN6786.5%$23.03YesWhole Foods Market
43Shops at the Galleria100%Austin-Round RockTXP53796.1%$13.92NoBest Buy, Cost Plus World Market, Five Below, Home Consignment Center, Lowe's, Marshalls, Michaels, Old Navy, Petsmart, Signature Bridal Salon and Bestow Bridal, Spec's Wine Spirits & Finer Foods
44Sonterra Village100%San AntonioTXN42100%$32.73YesTrader Joe's
45Southern Palm Crossing100%Miami-Fort Lauderdale-Miami BeachFLP34597.7%$16.07Yes
Costco Wholesale, Going Going Gone, Marshalls
46Stables Town Center55%Houston-Sugar Land-BaytownTXN19184.4%$17.47Yes
Kroger, Walgreens
47Stevenson Ranch100%So. California - Los AngelesCAC18777.5%$24.58Yes
Ralphs, L.A. Fitness, PetSmart
48Stone Ridge Market55%San AntonioTXC21991.1%$23.25Yes
HEB Plus*, Burlington, Petsmart
49Suncrest Village100%Orlando-KissimmeeFLN9396.7%$13.88Yes
Publix, Orange County Tax Collector
50Sycamore Commons100%Charlotte-Gastonia-ConcordNCP265100%$18.90Yes
Costco Wholesale*, Bed Bath & Beyond, Best Buy, Cost Plus World Market, Dick's Sporting Goods, Lowe's*, Old Navy, Ulta
51The Centre on Hugh Howell100%Atlanta Metro AreaGAN8396.5%$11.83YesPublix
52The Highlands of Flower Mound55%Dallas-Fort Worth-ArlingtonTXP17590.8%$18.13Yes
Target*, Bed Bath & Beyond, Cost Plus World Market, Market by Macy's, Party City, Skechers
53The Parke100%Austin-Round RockTXP40699.5%$15.75Yes
Whole Foods Market, Buy Buy Baby, Cost Plus World Market, Dick's Sporting Goods, DSW, La-Z Boy, Marshalls, Michaels, Nordstrom, Old Navy, Petco, Tuesday Morning, Ulta
54The Pointe at Creedmoor100%Raleigh-Cary-DurhamNCN60100%$16.78YesHarris Teeter
55The Shops at Town Center100%Washington D.C/Richmond Metro AreaMDN12597.3%$30.02YesSafeway
56The Shops at Walnut Creek100%Denver-Colorado Springs-GreeleyCOP22591.2%$18.18Yes
Target*, Dollar Tree, Michaels, Old Navy, Petsmart, TJ Maxx
57Thomas Crossroads100%Atlanta Metro AreaGAN10594.4%$9.98YesKroger
58Travilah Square Shopping Center100%Washington D.C/Richmond Metro AreaMDN5686.4%$48.33YesTrader Joe's
59Trowbridge Crossing100%Atlanta Metro AreaGAN6395.4%$12.02YesPublix
60University Oaks100%Austin-Round RockTXP23681.5%$20.73NoDSW, IKEA*, J.C. Penney*, Jo-Ann Fabrics, Petsmart, Ross Dress for Less, Spec's Wine Spirits & Finer Foods
61Westfork & Paraiso100%Miami-Fort Lauderdale-Miami BeachFLN39391.0%$25.09Yes
Costco Wholesale*, Publix, Baptist Outpatient Services, Dollar Tree, Pembroke Pink Imaging, Petco, Regal Cinemas, Ross Dress for Less, TJ Maxx, Ulta
62Westpark Shopping Center100%Washington D.C/Richmond Metro AreaVAC177100.0%$14.51Yes
Publix, Christmas Tree Shops, Planet Fitness, The Tile Shop
63Windward Commons100%Atlanta Metro AreaGAN11799.9%$15.01YesKroger
Totals with JV at 100%10,64393.9%$18.55
Totals, Pro Rata9,94094.4%$18.64
(a)N = Neighborhood center, P = Power Center, C = Community Center
(b)The GLA of properties owned by our joint venture are included at 100%.
(c)Grocers may be leased or shadow-anchors and includes traditional, specialty grocers, and large format retailers (i.e. Walmart, Target, and Costco).
(d)Grocers listed first and bolded, remaining anchor tenants are shown alphabetically. Shadow anchors are noted with an asterisk.
(e)Properties are excluded from Same Property for the three months ended March 31, 2022.
                                                
logo.jpg
Supplemental - Quarter End March 31, 2022 - 21

Components of Net Asset Value as of March 31, 2022
In thousands, except share information
NOI Excluding Termination Fee Income and Expense, and GAAP Rent Adjustments, Most Recent QuarterPage No.
NOI, excluding ground rent$34,222 5
Ground rent income3,6105
NOI37,832 5
JV NOI at share, excluding ground rent (a)
$2,307 12
JV Ground rent income at share62112
JV NOI at share2,928 
Annualized NOI, excluding ground rent income136,888
Annualized JV NOI at share, excluding ground rent income9,228
Annualized ground rent income16,924
Projected remaining development
Net Consolidated Project Costs1,10019
Net JV Project Costs at share1,54019
Estimated Range for Incremental Yield7-10%19
Fee Income, Most Recent Quarter
JV Management Fees & Commissions754 5
Other Assets
Cash, cash equivalents and restricted cash25,7232
Billed base rent, recoveries, and other revenue8,119 4
Undeveloped Land
Land Held for Development
Total JV Other Assets, at share (b)
23,629 10, 11
Liabilities
Debt676,8298
Issuance costs, net of accumulated amortization(3,493)8
Accounts payable and accrued expenses27,830 2
Distributions payable13,828 2
Other liabilities24,843 2
Projected remaining consolidated project costs1,10019
Total JV Other Liabilities, at share (c)
86,763 10, 19
Common Shares Outstanding67,388,7031
(a)Includes elimination of our share of the management fee expense of $412 for the three months ended March 31, 2022.
(b)Total JV other assets, at share, includes the JV's share of cash and cash equivalents and receivables for base rent, recoveries, and other revenue.
(c)Total JV liabilities, at share, includes the JV's share of mortgage debt, issuance costs, net of accumulated amortization, accounts payable and accrued expenses, other liabilities, and projected remaining project costs.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 22

Glossary of Terms
TermsDefinitions
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, transaction expenses, 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 CenterCommunity 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 LeaseA 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, 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 OccupancyUpon Rent Commencement Date, the percentage of occupied GLA divided by total GLA. For purposes of calculating occupancy, Specialty Lease GLA is deemed vacant.
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 FFOOur 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 EBITDANet 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 (such as straight-line rent, above/below market lease amortization and amortization of lease incentives).
New LeaseNew 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 CenterPower 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 RentBase 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 RataWhere 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 count and number of leases.
Pro Rata Net DebtPro rata net debt is total outstanding debt, net, less cash and cash equivalents, including our JV share.
Renewal LeaseTerms have been extended on an existing lease in the same unit. This may happen via an amendment, extension agreement or exercised option.
Same PropertyInformation provided on a same-property basis includes the results of properties that were owned and operated for the entirety of both periods presented.
Small Shop Tenant
Tenants with square footage less than 10,000 square feet are considered Small Shops.
Specialty LeaseSpecialty 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-ownedWholly-owned properties are those properties owned outright by the Company and does not include properties owned through an investment in a joint venture.
logo.jpg
Supplemental - Quarter End March 31, 2022 - 23


ivtsupplemental_backcovera.jpg