EX-99.1 2 brx-20220207ex991.htm EX-99.1 Document
Exhibit 99.1
header.jpg
450 Lexington Avenue : New York, NY 10017 : 800.468.7526

FOR IMMEDIATE RELEASE

CONTACT:
Stacy Slater                            
Senior Vice President, Investor Relations            
800.468.7526                             
stacy.slater@brixmor.com

BRIXMOR PROPERTY GROUP REPORTS FOURTH QUARTER AND FULL YEAR 2021 RESULTS
ACHIEVED RECORD SMALL SHOP LEASED OCCUPANCY
OUTLOOK FOR 2022 DRIVEN BY ACCELERATING BASE RENT GROWTH

NEW YORK, FEBRUARY 7, 2022 - Brixmor Property Group Inc. (NYSE: BRX) (“Brixmor” or the “Company”) announced today its operating results for the three and twelve months ended December 31, 2021. For the three months ended December 31, 2021 and 2020, net income was $0.27 per diluted share and $0.08 per diluted share, respectively, and for the twelve months ended December 31, 2021 and 2020, net income was $0.90 per diluted share and $0.41 per diluted share, respectively.

Key highlights for the three months ended December 31, 2021 include:
Executed 2.1 million square feet of new and renewal leases, with rent spreads on comparable space of 14.5%, including 1.0 million square
feet of new leases, with rent spreads on comparable space of 41.7%
Sequentially increased total leased occupancy to 92.0%, anchor leased occupancy to 94.4%, and small shop leased occupancy to 86.7%
Leased to billed occupancy spread totaled 330 basis points
Total signed but not yet commenced lease population represented 2.6 million square feet and $50.3 million of annualized base rent
Reported an increase in same property NOI of 9.7%
Reported Nareit FFO of $137.4 million, or $0.46 per diluted share
Stabilized $67.9 million of reinvestment projects at an average incremental NOI yield of 9%, with the in process reinvestment pipeline totaling $374.3 million at an expected average incremental NOI yield of 9%
Completed $191.9 million of acquisitions and $116.2 million of dispositions
Appointed Sandra A.J. Lawrence, former Executive Vice President and Chief Administrative Officer of The Children's Mercy Hospital and Clinics, to the Company's Board of Directors

Key highlights for the twelve months ended December 31, 2021 include:
Executed 6.8 million square feet of new and renewal leases, with rent spreads on comparable space of 11.4%, including 3.1 million square feet of new leases, with rent spreads on comparable space of 27.6%
Reported an increase in same property NOI of 8.9%
Reported Nareit FFO of $522.3 million, or $1.75 per diluted share
Nareit FFO included items that impact FFO comparability, including a loss on extinguishment of debt, net, litigation and other non-routine legal expenses, and transaction expenses of $(31.3) million, or $(0.10) per diluted share
Stabilized $168.2 million of reinvestment projects at an average incremental NOI yield of 11%
Completed $259.4 million of acquisitions and $244.3 million of dispositions
Issued $850.0 million of Senior Notes and redeemed $500.0 million of Senior Notes due 2023 and a $350.0 million term loan scheduled to mature December 2023

Subsequent events:
Provided 2022 Nareit FFO per diluted share expectations of $1.86 - $1.95 and same property NOI growth expectations of 2.0% - 4.0%
Completed $131.9 million of acquisitions and $25.6 million of dispositions
i


header.jpg
450 Lexington Avenue : New York, NY 10017 : 800.468.7526
“Our strong leasing volumes and spreads, growing in place ABR, record setting small shop occupancy and rate, and bottom line growth underscore the strength of Brixmor’s value-added strategy and the continued execution by our amazing team,” commented James Taylor, CEO and President. “I’m particularly pleased with our prospects for continued outperformance, as evident in our forward leasing and reinvestment pipelines, as well as attractive acquisitions that leverage our value-added platform.”

FINANCIAL HIGHLIGHTS
Net Income
For the three months ended December 31, 2021 and 2020, net income was $81.2 million, or $0.27 per diluted share, and $24.4 million, or $0.08 per diluted share, respectively.
For the twelve months ended December 31, 2021 and 2020, net income was $270.2 million, or $0.90 per diluted share, and $121.2 million, or $0.41 per diluted share, respectively.

Nareit FFO
For the three months ended December 31, 2021 and 2020, Nareit FFO was $137.4 million, or $0.46 per diluted share, and $99.7 million, or $0.33 per diluted share, respectively. Results for the three months ended December 31, 2021 and 2020 include items that impact FFO comparability, including a loss on extinguishment of debt, net, litigation and other non-routine legal expenses, and transaction expenses of $(0.3) million, or $(0.00) per diluted share, and $(19.2) million, or $(0.06) per diluted share, respectively.
For the twelve months ended December 31, 2021 and 2020, Nareit FFO was $522.3 million, or $1.75 per diluted share, and $437.8 million, or $1.47 per diluted share, respectively. Results for the twelve months ended December 31, 2021 and 2020 include items that impact FFO comparability, including losses on extinguishment of debt, net, litigation and other non-routine legal expenses, and transaction expenses of $(31.3) million, or $(0.10) per diluted share, and $(37.7) million, or $(0.13) per diluted share, respectively.

Same Property NOI Performance
For the three months ended December 31, 2021, the Company reported an increase in same property NOI of 9.7% versus the comparable 2020 period.
For the twelve months ended December 31, 2021, the Company reported an increase in same property NOI of 8.9% versus the comparable 2020 period.

Dividend
The Company’s Board of Directors declared a quarterly cash dividend of $0.24 per common share (equivalent to $0.96 per annum) for the first quarter of 2022.
The dividend is payable on April 18, 2022 to stockholders of record on April 5, 2022, representing an ex-dividend date of April 4, 2022.

PORTFOLIO AND INVESTMENT ACTIVITY
Value Enhancing Reinvestment Opportunities
During the three months ended December 31, 2021, the Company stabilized nine value enhancing reinvestment projects with a total aggregate net cost of approximately $67.9 million at an average incremental NOI yield of 9% and added 11 new reinvestment projects to its in process pipeline. Projects added include five anchor space repositioning projects, two outparcel development projects, and four redevelopment projects, with a total aggregate net estimated cost of approximately $46.6 million at an expected average incremental NOI yield of 8%.
At December 31, 2021, the value enhancing reinvestment in process pipeline was comprised of 50 projects with an aggregate net estimated cost of approximately $374.3 million at an expected average incremental NOI yield of 9%. The in process pipeline includes 16
ii


header.jpg
450 Lexington Avenue : New York, NY 10017 : 800.468.7526
anchor space repositioning projects with an aggregate net estimated cost of approximately $77.1 million at an expected incremental NOI yield of 8% - 14%; 12 outparcel development projects with an aggregate net estimated cost of approximately $23.5 million at an expected average incremental NOI yield of 11%; and 22 redevelopment projects with an aggregate net estimated cost of approximately $273.7 million at an expected average incremental NOI yield of 9%.    
An in-depth review of a project that highlights the Company's reinvestment expertise, Seminole Plaza (Tampa-St. Petersburg-Clearwater, FL MSA), can be found at this link: https://www.brixmor.com/blog/seminole-plaza-redev.

Acquisitions
During the three months ended December 31, 2021, the Company acquired four shopping centers for a combined purchase price of $191.9 million, including:
Pawleys Island Plaza located in Pawleys Island, South Carolina (Georgetown, SC MSA).
Granada Shoppes located in Naples, Florida (Naples-Marco Island, FL MSA).
Kings Market located in Roswell, Georgia (Atlanta-Sandy Springs-Alpharetta, GA MSA).
Connexion located in Roswell, Georgia (Atlanta-Sandy Springs-Alpharetta, GA MSA).
A more detailed update on acquisition activity during the three months ended December 31, 2021 can be found at this link: https://s1.q4cdn.com/531584854/files/doc_news/2022/2021BRXCapitalRecycling.pdf.
During the twelve months ended December 31, 2021, the Company acquired six shopping centers, in addition to certain outparcels, ancillary land parcels, and leasehold rights, for a combined purchase price of $259.4 million.
Subsequent to December 31, 2021, the Company acquired two shopping centers for a combined purchase price of $131.9 million, including:
Brea Gateway (as previously announced) located in Brea, California (Los Angeles-Long Beach-Anaheim, CA MSA).
Arboretum Village, an approximately 95,000 square foot grocery-anchored neighborhood center located in Dallas, Texas (Dallas-Fort Worth-Arlington, TX MSA), for $46.2 million. Arboretum Village is anchored by Tom Thumb (Albertsons) and PetSmart and has an undeveloped pad site allowing for near-term growth opportunities. The property complements the Company's 12 other assets in the trade area, which aggregate approximately 2.5 million square feet.

Dispositions
During the three months ended December 31, 2021, the Company generated approximately $116.2 million of gross proceeds on the disposition of eight shopping centers, as well as two partial properties, comprised of 1.1 million square feet of gross leasable area.
During the twelve months ended December 31, 2021, the Company generated approximately $244.3 million of gross proceeds on the disposition of 17 shopping centers, as well as 15 partial properties, comprised of 2.6 million square feet of gross leasable area.
Subsequent to December 31, 2021, the Company disposed of one shopping center for $25.6 million of gross proceeds.

CAPITAL STRUCTURE
During the three and twelve months ended December 31, 2021, the Company raised approximately $5.2 million in gross proceeds, excluding commissions, from the sale of approximately 0.2 million shares of common stock at an average price per share of $25.06 through its at-the-market equity offering program. As of December 31, 2021, $394.8 million of common stock remained available for issuance.
During 2021, the Company's Operating Partnership, Brixmor Operating Partnership LP (the "Operating Partnership"), issued $850.0 million aggregate principal amount of Senior Notes and redeemed $500.0 of Senior Notes due 2023 and a $350.0 million term loan scheduled to mature December 2023.
At December 31, 2021, the Company had $1.5 billion of total liquidity, comprised of $297.7 million of cash, cash equivalents, and restricted cash and $1.2 billion of availability under its Revolving Credit Facility.
iii


header.jpg
450 Lexington Avenue : New York, NY 10017 : 800.468.7526
Subsequent to December 31, 2021, the Company repaid its $250.0 million Floating Rate Senior Notes due on February 1, 2022. The Company has no remaining debt maturities in 2022.

GUIDANCE
The Company expects 2022 Nareit FFO per diluted share of $1.86 - $1.95 and same property NOI growth of 2.0% - 4.0%
Expectations for 2022 same property NOI growth include a:
Contribution from base rent of 400 - 500 bps
Detraction from revenues deemed uncollectible of (250) bps - (150) bps, based on net reserves of 160 – 90 bps of total revenues
Contribution from all other line items of 50 bps
Expectations for 2022 Nareit FFO:
Do not contemplate any tenants moving to or from a cash basis of accounting, either of which may result in significant volatility in straight-line rental income
Do not include any items that impact FFO comparability, including loss on extinguishment of debt, litigation and other non-routine legal expenses, and transaction expenses, or any one-time items
The following table provides a bridge from the Company's 2021 Nareit FFO per diluted share to the Company's 2022 estimated Nareit FFO per diluted share:
LowHigh
2021 Nareit FFO per diluted share$1.75$1.75
Same property NOI growth0.050.10
Items that impact FFO comparability 1
0.100.10
Impact of 2021 and 2022 transaction activity(0.02)— 
Other 2
(0.03)(0.02)
Non-cash GAAP rental adjustments 3
0.01 0.02 
2022E Nareit FFO per diluted share$1.86$1.95
1.Includes loss on extinguishment of debt, net, litigation and other non-routine legal expenses, and transaction expenses recognized in 2021. 2022 guidance does not include any expectations of such one-time items.
2.Includes non-same property NOI, lease termination fees, non-real estate depreciation and amortization, general and administrative expense, dividend and interest, interest expense, and other income (expense).
3.Includes straight-line rental income, net, accretion of below-market leases, net of amortization of above-market leases and tenant inducements, and straight-line ground rent expense.

The following table provides a reconciliation of the range of the Company's 2022 estimated net income attributable to common stockholders to Nareit FFO:
(Unaudited, dollars in millions, except per share amounts)2022E2022E Per Diluted Share
Net income $265 - $292$0.89 - $0.98
Depreciation and amortization related to real estate3171.06
Gain on sale of real estate assets (26)(0.09)
Impairment of real estate assets00.00
Nareit FFO$556 - $583$1.86 - $1.95



iv


header.jpg
450 Lexington Avenue : New York, NY 10017 : 800.468.7526
CONNECT WITH BRIXMOR
For additional information, please visit https://www.brixmor.com;
Follow Brixmor on:
Twitter at https://twitter.com/Brixmor
Facebook at https://www.facebook.com/Brixmor
Instagram at https://www.instagram.com/brixmorpropertygroup
YouTube at https://www.youtube.com/user/Brixmor; and
Find Brixmor on LinkedIn at https://www.linkedin.com/company/brixmor.

CONFERENCE CALL AND SUPPLEMENTAL INFORMATION
The Company will host a teleconference on Tuesday, February 8, 2022 at 10:00 AM ET. To participate, please dial 877.705.6003 (domestic) or 201.493.6725 (international) within 15 minutes of the scheduled start of the call. The teleconference can also be accessed via a live webcast at https://www.brixmor.com in the Investors section. A replay of the teleconference will be available through midnight ET on February 22, 2022 by dialing 844.512.2921 (domestic) or 412.317.6671 (international) (Passcode: 13725192) or via the web through February 8, 2023 at https://www.brixmor.com in the Investors section.

The Company’s Supplemental Disclosure will be posted at https://www.brixmor.com in the Investors section. These materials are also available to all interested parties upon request to the Company at investorrelations@brixmor.com or 800.468.7526.

NON-GAAP PERFORMANCE MEASURES
The Company presents the non-GAAP performance measures set forth below. These measures should not be considered as alternatives to, or more meaningful than, net income (calculated in accordance with GAAP) or other GAAP financial measures, as an indicator of financial performance and are not alternatives to, or more meaningful than, cash flow from operating activities (calculated in accordance with GAAP) as a measure of liquidity. Non-GAAP performance measures have limitations as they do not include all items of income and expense that affect operations, and accordingly, should always be considered as supplemental financial results to those calculated in accordance with GAAP. The Company’s computation of these non-GAAP performance measures may differ in certain respects from the methodology utilized by other REITs and, therefore, may not be comparable to similarly titled measures presented by such other REITs. Investors are cautioned that items excluded from these non-GAAP performance measures are relevant to understanding and addressing financial performance. A reconciliation of these non-GAAP performance measures to net income is presented in the attached tables.

Nareit FFO
Nareit FFO is a supplemental, non-GAAP performance measure utilized to evaluate the operating and financial performance of real estate companies. Nareit defines FFO as net income (loss), calculated in accordance with GAAP, excluding (i) depreciation and amortization related to real estate, (ii) gains and losses from the sale of certain real estate assets, (iii) gains and losses from change in control, (iv) impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity and (v) after adjustments for unconsolidated joint ventures calculated to reflect FFO on the same basis. Considering the nature of its business as a real estate owner and operator, the Company believes that Nareit FFO is useful to investors in measuring its operating and financial performance because the definition excludes items included in net income that do not relate to or are not indicative of the Company’s operating and financial performance, such as depreciation and amortization related to real estate, and items which can make periodic and peer analyses of operating and financial performance more difficult, such as gains and losses from the sale of certain real estate assets and impairment write-downs of certain real estate assets.

v


header.jpg
450 Lexington Avenue : New York, NY 10017 : 800.468.7526
Same Property NOI
Same property NOI is a supplemental, non-GAAP performance measure utilized to evaluate the operating performance of real estate companies. Same property NOI is calculated (using properties owned for the entirety of both periods and excluding properties under development and completed new development properties that have been stabilized for less than one year) as total property revenues (base rent, expense reimbursements, adjustments for revenues deemed uncollectible, ancillary and other rental income, percentage rents, and other revenues) less direct property operating expenses (operating costs and real estate taxes). Same property NOI excludes (i) corporate level expenses (including general and administrative), (ii) lease termination fees, (iii) straight-line rental income, net, (iv) accretion of below-market leases, net of amortization of above-market leases and tenant inducements, (v) straight-line ground rent expense, and (vi) income or expense associated with the Company’s captive insurance company. Considering the nature of its business as a real estate owner and operator, the Company believes that same property NOI is useful to investors in measuring the operating performance of its property portfolio because the definition excludes various items included in net income that do not relate to, or are not indicative of, the operating performance of the Company’s properties, such as depreciation and amortization and corporate level expenses (including general and administrative), lease termination fees, straight-line rental income, net, accretion of below-market leases, net of amortization of above-market leases and tenant inducements, and straight-line ground rent expense and because it eliminates disparities in NOI due to the acquisition or disposition of properties or the stabilization of completed new development properties during the period presented and therefore provides a more consistent metric for comparing the operating performance of the Company's real estate between periods.

ABOUT BRIXMOR PROPERTY GROUP
Brixmor (NYSE: BRX) is a real estate investment trust (REIT) that owns and operates a high-quality, national portfolio of open-air shopping centers. Its 382 retail centers comprise approximately 67 million square feet of prime retail space in established trade areas. The Company strives to own and operate shopping centers that reflect Brixmor’s vision “to be the center of the communities we serve” and are home to a diverse mix of thriving national, regional and local retailers. Brixmor is a proud real estate partner to over 5,000 retailers including The TJX Companies, The Kroger Co., Publix Super Markets and Ross Stores.

Brixmor announces material information to its investors in SEC filings and press releases and on public conference calls, webcasts and the “Investors” page of its website at https://www.brixmor.com. The Company also uses social media to communicate with its investors and the public, and the information Brixmor posts on social media may be deemed material information. Therefore, Brixmor encourages investors and others interested in the Company to review the information that it posts on its website and on its social media channels.

SAFE HARBOR LANGUAGE
This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements include, but are not limited to, statements related to the Company’s expectations regarding the performance of its business, its financial results, its liquidity and capital resources and other non-historical statements. You can identify these forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties, including those described under the sections entitled “Forward-Looking Statements” and “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, as such factors may be updated from time to time in our periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. Currently, one of the most significant factors that could cause actual outcomes or results to differ materially from forward-looking statements is the adverse effect of the current pandemic of the novel coronavirus, or COVID-19, on the financial condition, operating results, and cash flows of the Company, the Company’s tenants, the real estate market, the financial markets, and the global economy. The COVID-19 pandemic has significantly impacted the Company and its tenants, and the extent to which it continues to do so will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity, and duration of the pandemic, treatment
vi


header.jpg
450 Lexington Avenue : New York, NY 10017 : 800.468.7526
developments, public adoption rates of COVID-19 vaccines, including booster shots, the effectiveness of vaccines, booster shots, and treatments against emerging variants of COVID-19 such as the Delta and Omicron variants, the direct and indirect economic effects of the pandemic and containment measures, and potential sustained changes in consumer behavior, among others. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release and in the Company’s filings with the SEC. The Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.
###

vii


CONSOLIDATED BALANCE SHEETS
Unaudited, dollars in thousands, except share information
As ofAs of
12/31/2112/31/20
Assets
Real estate
Land$1,773,448 $1,740,263 
Buildings and tenant improvements8,009,320 7,714,105 
Construction in progress101,422 142,745 
Lease intangibles544,224 566,448 
10,428,414 10,163,561 
Accumulated depreciation and amortization(2,813,329)(2,659,448)
Real estate, net7,615,085 7,504,113 
Cash and cash equivalents296,632 368,675 
Restricted cash1,111 1,412 
Marketable securities20,224 19,548 
Receivables, net234,873 240,323 
Deferred charges and prepaid expenses, net143,503 139,260 
Real estate assets held for sale16,131 18,014 
Other assets49,834 50,802 
Total assets$8,377,393 $8,342,147 
Liabilities
Debt obligations, net$5,164,518 $5,167,330 
Accounts payable, accrued expenses and other liabilities494,529 494,116 
Total liabilities5,659,047 5,661,446 
Equity
Common stock, $0.01 par value; authorized 3,000,000,000 shares;
306,337,045 and 305,621,403 shares issued and 297,210,053 and 296,494,411
shares outstanding2,972 2,965 
Additional paid-in capital3,231,732 3,213,990 
Accumulated other comprehensive loss(12,674)(28,058)
Distributions in excess of net income(503,684)(508,196)
Total equity2,718,346 2,680,701 
Total liabilities and equity$8,377,393 $8,342,147 























viii
header.jpg


CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited, dollars in thousands, except per share amounts
Three Months EndedTwelve Months Ended
12/31/2112/31/2012/31/2112/31/20
Revenues
Rental income$292,897 $269,308 $1,146,304 $1,050,943 
Other revenues2,421 102 5,970 2,323 
Total revenues295,318 269,410 1,152,274 1,053,266 
Operating expenses
Operating costs39,128 31,392 132,042 111,678 
Real estate taxes40,838 42,147 165,746 168,943 
Depreciation and amortization80,796 84,249 327,152 335,583 
Impairment of real estate assets— 3,245 1,898 19,551 
General and administrative29,039 23,499 105,454 98,280 
Total operating expenses189,801 184,532 732,292 734,035 
Other income (expense)
Dividends and interest57 147 299 482 
Interest expense(47,175)(51,791)(194,776)(199,988)
Gain on sale of real estate assets23,603 11,281 73,092 34,499 
Loss on extinguishment of debt, net— (17,611)(28,345)(28,052)
Other (759)(2,500)(65)(4,999)
Total other expense(24,274)(60,474)(149,795)(198,058)
Net income$81,243 $24,404 $270,187 $121,173 
Net income per common share:
Basic $0.27 $0.08 $0.91 $0.41 
Diluted $0.27 $0.08 $0.90 $0.41 
Weighted average shares:
Basic 297,490 296,661 297,408 296,972 
Diluted 299,037 297,623 298,835 297,899 







ix
header.jpg


FUNDS FROM OPERATIONS (FFO)
Unaudited, dollars in thousands, except per share amounts
Three Months EndedTwelve Months Ended
12/31/2112/31/2012/31/2112/31/20
Net income$81,243 $24,404 $270,187 $121,173 
Depreciation and amortization related to real estate79,753 83,284 323,354 331,558 
Gain on sale of real estate assets(23,603)(11,281)(73,092)(34,499)
Impairment of real estate assets— 3,245 1,898 19,551 
Nareit FFO$137,393 $99,652 $522,347 $437,783 
Nareit FFO per diluted share$0.46 $0.33 $1.75 $1.47 
Weighted average diluted shares outstanding299,037 297,623 298,835 297,899 
Items that impact FFO comparability
Loss on extinguishment of debt, net$— $(17,611)$(28,345)$(28,052)
Litigation and other non-routine legal expenses(111)(1,582)(2,585)(8,977)
Transaction expenses(192)(47)(395)(635)
Total items that impact FFO comparability$(303)$(19,240)$(31,325)$(37,664)
Items that impact FFO comparability, net per share$(0.00)$(0.06)$(0.10)$(0.13)
Additional Disclosures
Straight-line rental income, net (1)$3,924 $(325)$14,551 $(11,858)
Accretion of below-market leases, net of amortization of above-market leases and tenant inducements1,895 3,272 8,221 13,074 
Straight-line ground rent expense (2)(14)(46)(134)(151)
Dividends declared per share$0.240 $0.215 $0.885 $0.500 
Dividends declared$71,331 $63,746 $262,877 $148,234 
Dividend payout ratio (as % of Nareit FFO)51.9 %64.0 %50.3 %33.9 %
(1) Includes straight-line rental income reversals of $1.0 million and $4.0 million for the three months ended December 31, 2021 and 2020, respectively, and $3.9 million and $34.7 million for the twelve months ended December 31, 2021 and 2020, respectively. Additionally, in connection with returning certain tenants to the accrual basis of accounting, the Company recognized $0.1 million and $0.9 million of straight-line rental income during the three and twelve months ended December 31, 2021, respectively, that had previously been reversed.
(2) Straight-line ground rent expense is included in Operating costs on the Consolidated Statements of Operations.








x
header.jpg



SAME PROPERTY NOI ANALYSIS
Unaudited, dollars in thousands
Three Months EndedTwelve Months Ended
12/31/2112/31/20Change12/31/2112/31/20Change
Same Property NOI Analysis
Number of properties364 364 — 362 362 — 
Percent billed88.6 %87.9 %0.7 %88.6 %88.0 %0.6 %
Percent leased91.9 %90.9 %1.0 %92.0 %91.0 %1.0 %
Revenues
Base rent$201,816 $196,601 $788,650 $785,904 
Expense reimbursements66,058 61,208 242,992 236,016 
Revenues deemed uncollectible(124)(11,284)1,614 (63,463)
Ancillary and other rental income / Other revenues7,946 4,551 25,043 18,084 
Percentage rents1,231 517 5,600 3,850 
276,927 251,593 10.1 %1,063,899 980,391 8.5 %
Operating expenses
Operating costs(39,316)(30,856)(126,278)(106,227)
Real estate taxes(39,481)(40,161)(158,015)(158,275)
(78,797)(71,017)11.0 %(284,293)(264,502)7.5 %
Same property NOI $198,130 $180,576 9.7 %$779,606 $715,889 8.9 %
NOI margin71.5 %71.8 %73.3 %73.0 %
Expense recovery ratio83.8 %86.2 %85.5 %89.2 %
Percent Contribution to Same Property NOI Performance:
ChangePercent ContributionChangePercent Contribution
Base rent - excluding COVID-19 rent deferrals (lease modifications) and rent abatements$3,580 2.0 %$976 0.1 %
Base rent - COVID-19 rent deferrals (lease modifications) and rent abatements1,635 0.9 %1,770 0.3 %
Revenues deemed uncollectible11,160 6.2 %65,077 9.1 %
Net expense reimbursements(2,930)(1.6)%(12,815)(1.8)%
Ancillary and other rental income / Other revenues3,395 1.8 %6,959 1.0 %
Percentage rents714 0.4 %1,750 0.2 %
9.7 %8.9 %
Reconciliation of Net Income to Same Property NOI
Same property NOI$198,130 $180,576 $779,606 $715,889 
Adjustments:
Non-same property NOI10,233 10,684 43,602 49,453 
Lease termination fees1,184 1,710 8,640 6,238 
Straight-line rental income, net3,924 (325)14,551 (11,858)
Accretion of below-market leases, net of amortization of above-market leases and tenant inducements1,895 3,272 8,221 13,074 
Straight-line ground rent expense(14)(46)(134)(151)
Depreciation and amortization (80,796)(84,249)(327,152)(335,583)
Impairment of real estate assets— (3,245)(1,898)(19,551)
General and administrative (29,039)(23,499)(105,454)(98,280)
Total other expense(24,274)(60,474)(149,795)(198,058)
Net income$81,243 $24,404 $270,187 $121,173 




xi
header.jpg