CURRENT REPORT | ||
PURSUANT TO SECTION 13 OR 15(d) OF THE | ||
SECURITIES EXCHANGE ACT OF 1934 |
(Urban Edge Properties) | (Urban Edge Properties) | |||||||||||||||||||
(Urban Edge Properties LP) | (Urban Edge Properties LP) | |||||||||||||||||||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) |
| ||||||||||||||
| ||||||||||||||
(Address of Principal Executive offices) (Zip Code) |
Registrant’s telephone number including area code: | ||||||||
Former name or former address, if changed since last report: N/A |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of class of registered securities | Trading symbol | Name of exchange on which registered | ||||||
Title of class of registered securities | Trading symbol | Name of exchange on which registered | ||||||
None | N/A | N/A |
104 | Cover Page Interactive Data File (the cover page tags are embedded within the Inline XBRL document) |
URBAN EDGE PROPERTIES | ||||||||
Date: July 31, 2024 | By: | /s/ Mark Langer | ||||||
Mark Langer, Executive Vice President and Chief Financial Officer |
URBAN EDGE PROPERTIES LP | ||||||||
By: Urban Edge Properties, General Partner | ||||||||
Date: July 31, 2024 | By: | /s/ Mark Langer | ||||||
Mark Langer, Executive Vice President and Chief Financial Officer |
Exhibit 99.1 | ||||||||
Urban Edge Properties | For additional information: | |||||||
888 Seventh Avenue | Mark Langer, EVP and | |||||||
New York, NY 10019 | Chief Financial Officer | |||||||
212-956-2556 | ||||||||
FOR IMMEDIATE RELEASE: | ||||||||
Urban Edge Properties Reports Second Quarter 2024 Results |
(in thousands, except per share amounts) | 2Q24 | 2Q23 | YTD 2024 | YTD 2023 | ||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 30,759 | $ | 10,262 | $ | 33,362 | $ | (8,856) | ||||||||||||
Net income (loss) per diluted share | 0.26 | 0.09 | 0.28 | (0.08) | ||||||||||||||||
Funds from Operations ("FFO") | 58,397 | 35,918 | 97,447 | 74,520 | ||||||||||||||||
FFO per diluted share | 0.47 | 0.29 | 0.79 | 0.61 | ||||||||||||||||
FFO as Adjusted | 40,156 | 37,180 | 80,974 | 76,153 | ||||||||||||||||
FFO as Adjusted per diluted share | 0.32 | 0.30 | 0.66 | 0.62 |
2Q24 | YTD 2024 | |||||||||||||
Same-property Net Operating Income ("NOI") growth | 3.6 | % | 2.9 | % | ||||||||||
Same-property NOI growth, including properties in redevelopment | 4.0 | % | 3.9 | % | ||||||||||
Previous Guidance | Revised Guidance | |||||||||||||
Net income per diluted share | $0.12 - $0.17 | $0.28 - $0.31 | ||||||||||||
Net income attributable to common shareholders per diluted share | $0.11 - $0.16 | $0.27 - $0.30 | ||||||||||||
FFO per diluted share | $1.22 - $1.27 | $1.42 - $1.45 | ||||||||||||
FFO as Adjusted per diluted share | $1.27 - $1.32 | $1.29 - $1.32 |
Guidance 2024E | Per Diluted Share(1) | ||||||||||||||||||||||
(in thousands, except per share amounts) | Low | High | Low | High | |||||||||||||||||||
Net income | $ | 35,200 | $ | 39,000 | $ | 0.28 | $ | 0.31 | |||||||||||||||
Less net (income) loss attributable to noncontrolling interests in: | |||||||||||||||||||||||
Operating partnership | (2,100) | (2,100) | (0.02) | (0.02) | |||||||||||||||||||
Consolidated subsidiaries | 1,100 | 1,100 | 0.01 | 0.01 | |||||||||||||||||||
Net income attributable to common shareholders | 34,200 | 38,000 | 0.27 | 0.30 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
Rental property depreciation and amortization | 155,800 | 155,800 | 1.25 | 1.25 | |||||||||||||||||||
Gain on sale of real estate | (15,300) | (15,300) | (0.12) | (0.12) | |||||||||||||||||||
Limited partnership interests in operating partnership | 2,100 | 2,100 | 0.02 | 0.02 | |||||||||||||||||||
FFO Applicable to diluted common shareholders | 176,800 | 180,600 | 1.42 | 1.45 | |||||||||||||||||||
Adjustments to FFO: | |||||||||||||||||||||||
Impact of property in foreclosure | 2,300 | 2,300 | 0.02 | 0.02 | |||||||||||||||||||
Non-cash adjustments | 2,300 | 2,300 | 0.02 | 0.02 | |||||||||||||||||||
Transaction, severance, litigation and other expenses | 600 | 600 | — | — | |||||||||||||||||||
Gain on extinguishment of debt, net | (21,400) | (21,400) | (0.17) | (0.17) | |||||||||||||||||||
FFO as Adjusted applicable to diluted common shareholders | $ | 160,600 | $ | 164,400 | $ | 1.29 | $ | 1.32 | |||||||||||||||
Per Diluted Share(1) | |||||||||||
Low | High | ||||||||||
2023 FFO applicable to diluted common shareholders | $ | 1.51 | $ | 1.51 | |||||||
2023 Items impacting FFO comparability(2) | (0.26) | (0.26) | |||||||||
2024 Items impacting FFO comparability(2) | 0.15 | 0.15 | |||||||||
2024 impact of property in foreclosure | (0.02) | (0.02) | |||||||||
Same-property NOI growth, including redevelopment | 0.08 | 0.10 | |||||||||
Acquisitions net of dispositions NOI growth | 0.07 | 0.07 | |||||||||
Interest and debt expense(3) | (0.10) | (0.09) | |||||||||
Recurring general and administrative | (0.01) | (0.01) | |||||||||
2024 FFO applicable to diluted common shareholders | $ | 1.42 | $ | 1.45 | |||||||
June 30, | December 31, | ||||||||||
2024 | 2023 | ||||||||||
ASSETS | |||||||||||
Real estate, at cost: | |||||||||||
Land | $ | 666,774 | $ | 635,905 | |||||||
Buildings and improvements | 2,741,636 | 2,678,076 | |||||||||
Construction in progress | 232,690 | 262,275 | |||||||||
Furniture, fixtures and equipment | 10,446 | 9,923 | |||||||||
Total | 3,651,546 | 3,586,179 | |||||||||
Accumulated depreciation and amortization | (864,210) | (819,243) | |||||||||
Real estate, net | 2,787,336 | 2,766,936 | |||||||||
Operating lease right-of-use assets | 55,575 | 56,988 | |||||||||
Cash and cash equivalents | 78,615 | 101,123 | |||||||||
Restricted cash | 22,591 | 73,125 | |||||||||
Tenant and other receivables | 25,077 | 14,712 | |||||||||
Receivable arising from the straight-lining of rents | 60,159 | 60,775 | |||||||||
Identified intangible assets, net of accumulated amortization of $58,266 and $51,399, respectively | 114,526 | 113,897 | |||||||||
Deferred leasing costs, net of accumulated amortization of $21,628 and $21,428, respectively | 27,223 | 27,698 | |||||||||
Prepaid expenses and other assets | 64,594 | 64,555 | |||||||||
Total assets | $ | 3,235,696 | $ | 3,279,809 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Liabilities: | |||||||||||
Mortgages payable, net | $ | 1,503,030 | $ | 1,578,110 | |||||||
Unsecured credit facility | 150,000 | 153,000 | |||||||||
Operating lease liabilities | 52,556 | 53,863 | |||||||||
Accounts payable, accrued expenses and other liabilities | 88,523 | 102,997 | |||||||||
Identified intangible liabilities, net of accumulated amortization of $48,718 and $46,610, respectively | 175,837 | 170,411 | |||||||||
Total liabilities | 1,969,946 | 2,058,381 | |||||||||
Commitments and contingencies | |||||||||||
Shareholders’ equity: | |||||||||||
Common shares: $0.01 par value; 500,000,000 shares authorized and 120,444,011 and 117,652,656 shares issued and outstanding, respectively | 1,203 | 1,175 | |||||||||
Additional paid-in capital | 1,052,199 | 1,011,942 | |||||||||
Accumulated other comprehensive income | 689 | 460 | |||||||||
Accumulated earnings | 130,033 | 137,113 | |||||||||
Noncontrolling interests: | |||||||||||
Operating partnership | 66,092 | 55,355 | |||||||||
Consolidated subsidiaries | 15,534 | 15,383 | |||||||||
Total equity | 1,265,750 | 1,221,428 | |||||||||
Total liabilities and equity | $ | 3,235,696 | $ | 3,279,809 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
REVENUE | |||||||||||||||||||||||
Rental revenue | $ | 106,358 | $ | 98,773 | $ | 215,905 | $ | 198,127 | |||||||||||||||
Other income | 188 | 292 | 267 | 379 | |||||||||||||||||||
Total revenue | 106,546 | 99,065 | 216,172 | 198,506 | |||||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Depreciation and amortization | 39,679 | 25,513 | 78,253 | 50,597 | |||||||||||||||||||
Real estate taxes | 17,472 | 16,121 | 34,475 | 31,798 | |||||||||||||||||||
Property operating | 18,260 | 15,708 | 38,766 | 33,134 | |||||||||||||||||||
General and administrative | 9,368 | 9,907 | 18,414 | 18,965 | |||||||||||||||||||
Real estate impairment loss | — | — | — | 34,055 | |||||||||||||||||||
Lease expense | 3,115 | 3,156 | 6,243 | 6,311 | |||||||||||||||||||
Total expenses | 87,894 | 70,405 | 176,151 | 174,860 | |||||||||||||||||||
Gain on sale of real estate | 13,447 | — | 15,349 | 356 | |||||||||||||||||||
Interest income | 661 | 564 | 1,349 | 1,075 | |||||||||||||||||||
Interest and debt expense | (21,896) | (18,131) | (42,473) | (33,424) | |||||||||||||||||||
(Gain) loss on extinguishment of debt, net | 21,699 | (489) | 21,427 | (489) | |||||||||||||||||||
Income (loss) before income taxes | 32,563 | 10,604 | 35,673 | (8,836) | |||||||||||||||||||
Income tax expense | (539) | (41) | (1,204) | (747) | |||||||||||||||||||
Net income (loss) | 32,024 | 10,563 | 34,469 | (9,583) | |||||||||||||||||||
Less net (income) loss attributable to noncontrolling interests in: | |||||||||||||||||||||||
Operating partnership | (1,739) | (444) | (1,857) | 344 | |||||||||||||||||||
Consolidated subsidiaries | 474 | 143 | 750 | 383 | |||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 30,759 | $ | 10,262 | $ | 33,362 | $ | (8,856) | |||||||||||||||
Earnings (loss) per common share - Basic: | $ | 0.26 | $ | 0.09 | $ | 0.28 | $ | (0.08) | |||||||||||||||
Earnings (loss) per common share - Diluted: | $ | 0.26 | $ | 0.09 | $ | 0.28 | $ | (0.08) | |||||||||||||||
Weighted average shares outstanding - Basic | 118,859 | 117,482 | 118,466 | 117,466 | |||||||||||||||||||
Weighted average shares outstanding - Diluted | 118,971 | 117,578 | 118,575 | 117,466 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands, except per share amounts) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net income (loss) | $ | 32,024 | $ | 10,563 | $ | 34,469 | $ | (9,583) | |||||||||||||||
Less net (income) loss attributable to noncontrolling interests in: | |||||||||||||||||||||||
Consolidated subsidiaries | 474 | 143 | 750 | 383 | |||||||||||||||||||
Operating partnership | (1,739) | (444) | (1,857) | 344 | |||||||||||||||||||
Net income (loss) attributable to common shareholders | 30,759 | 10,262 | 33,362 | (8,856) | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
Rental property depreciation and amortization | 39,346 | 25,212 | 77,577 | 50,021 | |||||||||||||||||||
Limited partnership interests in operating partnership | 1,739 | 444 | 1,857 | (344) | |||||||||||||||||||
Gain on sale of real estate | (13,447) | — | (15,349) | (356) | |||||||||||||||||||
Real estate impairment loss(2) | — | — | — | 34,055 | |||||||||||||||||||
FFO Applicable to diluted common shareholders | 58,397 | 35,918 | 97,447 | 74,520 | |||||||||||||||||||
FFO per diluted common share(1) | 0.47 | 0.29 | 0.79 | 0.61 | |||||||||||||||||||
Adjustments to FFO: | |||||||||||||||||||||||
Impact of property in foreclosure(3) | 1,455 | 773 | 2,276 | 773 | |||||||||||||||||||
Non-cash adjustments(4) | 1,731 | (208) | 2,307 | (244) | |||||||||||||||||||
Transaction, severance and litigation expenses | 272 | 992 | 381 | 1,399 | |||||||||||||||||||
(Gain) loss on extinguishment of debt, net(5) | (21,699) | 489 | (21,427) | 489 | |||||||||||||||||||
Tenant bankruptcy settlement income | — | (100) | (10) | (100) | |||||||||||||||||||
Income tax refund related to prior periods | — | (684) | — | (684) | |||||||||||||||||||
FFO as Adjusted applicable to diluted common shareholders | $ | 40,156 | $ | 37,180 | $ | 80,974 | $ | 76,153 | |||||||||||||||
FFO as Adjusted per diluted common share(1) | $ | 0.32 | $ | 0.30 | $ | 0.66 | $ | 0.62 | |||||||||||||||
Weighted Average diluted common shares(1) | 123,885 | 122,656 | 123,218 | 122,552 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net income (loss) | $ | 32,024 | $ | 10,563 | $ | 34,469 | $ | (9,583) | |||||||||||||||
Depreciation and amortization | 39,679 | 25,513 | 78,253 | 50,597 | |||||||||||||||||||
Interest and debt expense | 21,896 | 18,131 | 42,473 | 33,424 | |||||||||||||||||||
General and administrative expense | 9,368 | 9,907 | 18,414 | 18,965 | |||||||||||||||||||
(Gain) loss on extinguishment of debt, net | (21,699) | 489 | (21,427) | 489 | |||||||||||||||||||
Other expense | 22 | 244 | 247 | 470 | |||||||||||||||||||
Income tax expense | 539 | 41 | 1,204 | 747 | |||||||||||||||||||
Gain on sale of real estate | (13,447) | — | (15,349) | (356) | |||||||||||||||||||
Real estate impairment loss | — | — | — | 34,055 | |||||||||||||||||||
Interest income | (661) | (564) | (1,349) | (1,075) | |||||||||||||||||||
Non-cash revenue and expenses | (1,019) | (2,787) | (3,541) | (5,050) | |||||||||||||||||||
NOI | 66,702 | 61,537 | 133,394 | 122,683 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
Sunrise Mall net operating loss | 472 | 454 | 994 | 1,468 | |||||||||||||||||||
Non-same property NOI and other(1) | (12,817) | (9,270) | (25,312) | (17,925) | |||||||||||||||||||
Tenant bankruptcy settlement income and lease termination income | — | (250) | (47) | (258) | |||||||||||||||||||
Same-property NOI | $ | 54,357 | $ | 52,471 | $ | 109,029 | $ | 105,968 | |||||||||||||||
NOI related to properties being redeveloped | 5,248 | 4,815 | 11,061 | 9,618 | |||||||||||||||||||
Same-property NOI including properties in redevelopment | $ | 59,605 | $ | 57,286 | $ | 120,090 | $ | 115,586 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net income (loss) | $ | 32,024 | $ | 10,563 | $ | 34,469 | $ | (9,583) | |||||||||||||||
Depreciation and amortization | 39,679 | 25,513 | 78,253 | 50,597 | |||||||||||||||||||
Interest and debt expense | 21,896 | 18,131 | 42,473 | 33,424 | |||||||||||||||||||
Income tax expense | 539 | 41 | 1,204 | 747 | |||||||||||||||||||
Gain on sale of real estate | (13,447) | — | (15,349) | (356) | |||||||||||||||||||
Real estate impairment loss | — | — | — | 34,055 | |||||||||||||||||||
EBITDAre | 80,691 | 54,248 | 141,050 | 108,884 | |||||||||||||||||||
Adjustments for Adjusted EBITDAre: | |||||||||||||||||||||||
Non-cash adjustments(1) | 2,056 | (208) | 2,754 | (244) | |||||||||||||||||||
Transaction, severance and litigation expenses | 272 | 992 | 381 | 1,399 | |||||||||||||||||||
Impact of property in foreclosure(2) | 64 | — | (561) | — | |||||||||||||||||||
(Gain) loss on extinguishment of debt, net | (21,699) | 489 | (21,427) | 489 | |||||||||||||||||||
Tenant bankruptcy settlement income | — | (100) | (10) | (100) | |||||||||||||||||||
Adjusted EBITDAre | $ | 61,384 | $ | 55,421 | $ | 122,187 | $ | 110,428 |
SUPPLEMENTAL DISCLOSURE | ||
PACKAGE | ||
June 30, 2024 | ||
Urban Edge Properties | ||
888 7th Avenue, New York, NY 10019 | ||
NY Office: 212-956-2556 | ||
www.uedge.com | ||
URBAN EDGE PROPERTIES | |||||
SUPPLEMENTAL DISCLOSURE | |||||
June 30, 2024 | |||||
(unaudited) | |||||
TABLE OF CONTENTS | |||||
Page | |||||
Press Release | |||||
Second Quarter 2024 Earnings Press Release | 1 | ||||
Overview | |||||
Summary Financial Results and Ratios | 13 | ||||
Consolidated Financial Statements | |||||
Consolidated Balance Sheets | 14 | ||||
Consolidated Statements of Income | 15 | ||||
Non-GAAP Financial Measures and Supplemental Data | |||||
Supplemental Schedule of Net Operating Income | 16 | ||||
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre) | 17 | ||||
Funds from Operations | 18 | ||||
Market Capitalization, Debt Ratios and Liquidity | 19 | ||||
Additional Disclosures | 20 | ||||
Leasing Data | |||||
Tenant Concentration - Top Twenty-Five Tenants | 21 | ||||
Leasing Activity | 22 | ||||
Leases Executed but Not Yet Rent Commenced | 23 | ||||
Retail Portfolio Lease Expiration Schedules | 24 | ||||
Property Data | |||||
Property Status Report | 26 | ||||
Property Acquisitions and Dispositions | 29 | ||||
Development, Redevelopment and Anchor Repositioning Projects | 30 | ||||
Debt Schedules | |||||
Debt Summary | 32 | ||||
Mortgage Debt Summary | 33 | ||||
Debt Maturity Schedule | 34 |
Urban Edge Properties | For additional information: | |||||||
888 Seventh Avenue | Mark Langer, EVP and | |||||||
New York, NY 10019 | Chief Financial Officer | |||||||
212-956-2556 | ||||||||
FOR IMMEDIATE RELEASE: | ||||||||
Urban Edge Properties Reports Second Quarter 2024 Results |
(in thousands, except per share amounts) | 2Q24 | 2Q23 | YTD 2024 | YTD 2023 | ||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 30,759 | $ | 10,262 | $ | 33,362 | $ | (8,856) | ||||||||||||
Net income (loss) per diluted share | 0.26 | 0.09 | 0.28 | (0.08) | ||||||||||||||||
Funds from Operations ("FFO") | 58,397 | 35,918 | 97,447 | 74,520 | ||||||||||||||||
FFO per diluted share | 0.47 | 0.29 | 0.79 | 0.61 | ||||||||||||||||
FFO as Adjusted | 40,156 | 37,180 | 80,974 | 76,153 | ||||||||||||||||
FFO as Adjusted per diluted share | 0.32 | 0.30 | 0.66 | 0.62 |
2Q24 | YTD 2024 | |||||||||||||
Same-property Net Operating Income ("NOI") growth | 3.6 | % | 2.9 | % | ||||||||||
Same-property NOI growth, including properties in redevelopment | 4.0 | % | 3.9 | % | ||||||||||
Previous Guidance | Revised Guidance | |||||||||||||
Net income per diluted share | $0.12 - $0.17 | $0.28 - $0.31 | ||||||||||||
Net income attributable to common shareholders per diluted share | $0.11 - $0.16 | $0.27 - $0.30 | ||||||||||||
FFO per diluted share | $1.22 - $1.27 | $1.42 - $1.45 | ||||||||||||
FFO as Adjusted per diluted share | $1.27 - $1.32 | $1.29 - $1.32 |
Guidance 2024E | Per Diluted Share(1) | ||||||||||||||||||||||
(in thousands, except per share amounts) | Low | High | Low | High | |||||||||||||||||||
Net income | $ | 35,200 | $ | 39,000 | $ | 0.28 | $ | 0.31 | |||||||||||||||
Less net (income) loss attributable to noncontrolling interests in: | |||||||||||||||||||||||
Operating partnership | (2,100) | (2,100) | (0.02) | (0.02) | |||||||||||||||||||
Consolidated subsidiaries | 1,100 | 1,100 | 0.01 | 0.01 | |||||||||||||||||||
Net income attributable to common shareholders | 34,200 | 38,000 | 0.27 | 0.30 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
Rental property depreciation and amortization | 155,800 | 155,800 | 1.25 | 1.25 | |||||||||||||||||||
Gain on sale of real estate | (15,300) | (15,300) | (0.12) | (0.12) | |||||||||||||||||||
Limited partnership interests in operating partnership | 2,100 | 2,100 | 0.02 | 0.02 | |||||||||||||||||||
FFO Applicable to diluted common shareholders | 176,800 | 180,600 | 1.42 | 1.45 | |||||||||||||||||||
Adjustments to FFO: | |||||||||||||||||||||||
Impact of property in foreclosure | 2,300 | 2,300 | 0.02 | 0.02 | |||||||||||||||||||
Non-cash adjustments | 2,300 | 2,300 | 0.02 | 0.02 | |||||||||||||||||||
Transaction, severance, litigation and other expenses | 600 | 600 | — | — | |||||||||||||||||||
Gain on extinguishment of debt, net | (21,400) | (21,400) | (0.17) | (0.17) | |||||||||||||||||||
FFO as Adjusted applicable to diluted common shareholders | $ | 160,600 | $ | 164,400 | $ | 1.29 | $ | 1.32 | |||||||||||||||
Per Diluted Share(1) | |||||||||||
Low | High | ||||||||||
2023 FFO applicable to diluted common shareholders | $ | 1.51 | $ | 1.51 | |||||||
2023 Items impacting FFO comparability(2) | (0.26) | (0.26) | |||||||||
2024 Items impacting FFO comparability(2) | 0.15 | 0.15 | |||||||||
2024 impact of property in foreclosure | (0.02) | (0.02) | |||||||||
Same-property NOI growth, including redevelopment | 0.08 | 0.10 | |||||||||
Acquisitions net of dispositions NOI growth | 0.07 | 0.07 | |||||||||
Interest and debt expense(3) | (0.10) | (0.09) | |||||||||
Recurring general and administrative | (0.01) | (0.01) | |||||||||
2024 FFO applicable to diluted common shareholders | $ | 1.42 | $ | 1.45 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands, except per share amounts) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net income (loss) | $ | 32,024 | $ | 10,563 | $ | 34,469 | $ | (9,583) | |||||||||||||||
Less net (income) loss attributable to noncontrolling interests in: | |||||||||||||||||||||||
Consolidated subsidiaries | 474 | 143 | 750 | 383 | |||||||||||||||||||
Operating partnership | (1,739) | (444) | (1,857) | 344 | |||||||||||||||||||
Net income (loss) attributable to common shareholders | 30,759 | 10,262 | 33,362 | (8,856) | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
Rental property depreciation and amortization | 39,346 | 25,212 | 77,577 | 50,021 | |||||||||||||||||||
Limited partnership interests in operating partnership | 1,739 | 444 | 1,857 | (344) | |||||||||||||||||||
Gain on sale of real estate | (13,447) | — | (15,349) | (356) | |||||||||||||||||||
Real estate impairment loss(2) | — | — | — | 34,055 | |||||||||||||||||||
FFO Applicable to diluted common shareholders | 58,397 | 35,918 | 97,447 | 74,520 | |||||||||||||||||||
FFO per diluted common share(1) | 0.47 | 0.29 | 0.79 | 0.61 | |||||||||||||||||||
Adjustments to FFO: | |||||||||||||||||||||||
Impact of property in foreclosure(3) | 1,455 | 773 | 2,276 | 773 | |||||||||||||||||||
Non-cash adjustments(4) | 1,731 | (208) | 2,307 | (244) | |||||||||||||||||||
Transaction, severance and litigation expenses | 272 | 992 | 381 | 1,399 | |||||||||||||||||||
(Gain) loss on extinguishment of debt, net(5) | (21,699) | 489 | (21,427) | 489 | |||||||||||||||||||
Tenant bankruptcy settlement income | — | (100) | (10) | (100) | |||||||||||||||||||
Income tax refund related to prior periods | — | (684) | — | (684) | |||||||||||||||||||
FFO as Adjusted applicable to diluted common shareholders | $ | 40,156 | $ | 37,180 | $ | 80,974 | $ | 76,153 | |||||||||||||||
FFO as Adjusted per diluted common share(1) | $ | 0.32 | $ | 0.30 | $ | 0.66 | $ | 0.62 | |||||||||||||||
Weighted Average diluted common shares(1) | 123,885 | 122,656 | 123,218 | 122,552 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net income (loss) | $ | 32,024 | $ | 10,563 | $ | 34,469 | $ | (9,583) | |||||||||||||||
Depreciation and amortization | 39,679 | 25,513 | 78,253 | 50,597 | |||||||||||||||||||
Interest and debt expense | 21,896 | 18,131 | 42,473 | 33,424 | |||||||||||||||||||
General and administrative expense | 9,368 | 9,907 | 18,414 | 18,965 | |||||||||||||||||||
(Gain) loss on extinguishment of debt, net | (21,699) | 489 | (21,427) | 489 | |||||||||||||||||||
Other expense | 22 | 244 | 247 | 470 | |||||||||||||||||||
Income tax expense | 539 | 41 | 1,204 | 747 | |||||||||||||||||||
Gain on sale of real estate | (13,447) | — | (15,349) | (356) | |||||||||||||||||||
Real estate impairment loss | — | — | — | 34,055 | |||||||||||||||||||
Interest income | (661) | (564) | (1,349) | (1,075) | |||||||||||||||||||
Non-cash revenue and expenses | (1,019) | (2,787) | (3,541) | (5,050) | |||||||||||||||||||
NOI | 66,702 | 61,537 | 133,394 | 122,683 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
Sunrise Mall net operating loss | 472 | 454 | 994 | 1,468 | |||||||||||||||||||
Non-same property NOI and other(1) | (12,817) | (9,270) | (25,312) | (17,925) | |||||||||||||||||||
Tenant bankruptcy settlement income and lease termination income | — | (250) | (47) | (258) | |||||||||||||||||||
Same-property NOI | $ | 54,357 | $ | 52,471 | $ | 109,029 | $ | 105,968 | |||||||||||||||
NOI related to properties being redeveloped | 5,248 | 4,815 | 11,061 | 9,618 | |||||||||||||||||||
Same-property NOI including properties in redevelopment | $ | 59,605 | $ | 57,286 | $ | 120,090 | $ | 115,586 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net income (loss) | $ | 32,024 | $ | 10,563 | $ | 34,469 | $ | (9,583) | |||||||||||||||
Depreciation and amortization | 39,679 | 25,513 | 78,253 | 50,597 | |||||||||||||||||||
Interest and debt expense | 21,896 | 18,131 | 42,473 | 33,424 | |||||||||||||||||||
Income tax expense | 539 | 41 | 1,204 | 747 | |||||||||||||||||||
Gain on sale of real estate | (13,447) | — | (15,349) | (356) | |||||||||||||||||||
Real estate impairment loss | — | — | — | 34,055 | |||||||||||||||||||
EBITDAre | 80,691 | 54,248 | 141,050 | 108,884 | |||||||||||||||||||
Adjustments for Adjusted EBITDAre: | |||||||||||||||||||||||
Non-cash adjustments(1) | 2,056 | (208) | 2,754 | (244) | |||||||||||||||||||
Transaction, severance and litigation expenses | 272 | 992 | 381 | 1,399 | |||||||||||||||||||
Impact of property in foreclosure(2) | 64 | — | (561) | — | |||||||||||||||||||
(Gain) loss on extinguishment of debt, net | (21,699) | 489 | (21,427) | 489 | |||||||||||||||||||
Tenant bankruptcy settlement income | — | (100) | (10) | (100) | |||||||||||||||||||
Adjusted EBITDAre | $ | 61,384 | $ | 55,421 | $ | 122,187 | $ | 110,428 |
URBAN EDGE PROPERTIES | |||||||||||
ADDITIONAL INFORMATION | |||||||||||
As of June 30, 2024 |
URBAN EDGE PROPERTIES | ||||||||
SUMMARY FINANCIAL RESULTS AND RATIOS | ||||||||
For the three and six months ended June 30, 2024 (unaudited) | ||||||||
(in thousands, except per share, sf, rent psf and financial ratio data) |
Three Months Ended | Six Months Ended | |||||||||||||
Summary Financial Results | June 30, 2024 | June 30, 2024 | ||||||||||||
Total revenue | $ | 106,546 | $ | 216,172 | ||||||||||
General & administrative expenses (G&A) | $ | 9,368 | $ | 18,414 | ||||||||||
Recurring G&A(10) | $ | 9,096 | $ | 18,033 | ||||||||||
Net income attributable to common shareholders | $ | 30,759 | $ | 33,362 | ||||||||||
Earnings per diluted share | $ | 0.26 | $ | 0.28 | ||||||||||
Adjusted EBITDAre(7) | $ | 61,384 | $ | 122,187 | ||||||||||
Funds from operations (FFO) | $ | 58,397 | $ | 97,447 | ||||||||||
FFO per diluted common share | $ | 0.47 | $ | 0.79 | ||||||||||
FFO as Adjusted | $ | 40,156 | $ | 80,974 | ||||||||||
FFO as Adjusted per diluted common share | $ | 0.32 | $ | 0.66 | ||||||||||
Total dividends paid per share | $ | 0.17 | $ | 0.34 | ||||||||||
Stock closing price low-high range (NYSE) | $15.93 to $18.47 | $15.93 to $18.47 | ||||||||||||
Weighted average diluted shares used in EPS computations(1) | 118,971 | 118,575 | ||||||||||||
Weighted average diluted common shares used in FFO computations(1) | 123,885 | 123,218 | ||||||||||||
Summary Property, Operating and Financial Data | ||||||||||||||
# of Total properties / # of Retail properties | 75 / 74 | |||||||||||||
Gross leasable area (GLA) sf - retail portfolio(3)(5) | 15,944,000 | |||||||||||||
Weighted average annual rent psf - retail portfolio(3)(5) | $ | 20.42 | ||||||||||||
Consolidated portfolio leased occupancy at end of period(9) | 91.3 | % | ||||||||||||
Consolidated retail portfolio leased occupancy at end of period(5) | 96.4 | % | ||||||||||||
Same-property portfolio leased occupancy at end of period(2) | 96.5 | % | ||||||||||||
Same-property physical occupancy at end of period(4)(2) | 93.6 | % | ||||||||||||
Same-property NOI growth(2) | 3.6 | % | 2.9 | % | ||||||||||
Same-property NOI growth, including redevelopment properties | 4.0 | % | 3.9 | % | ||||||||||
NOI margin(11) | 64.6 | % | 64.1 | % | ||||||||||
Same-property expense recovery ratio | 82.8 | % | 83.2 | % | ||||||||||
Same-property, including redevelopment, expense recovery ratio | 81.2 | % | 81.7 | % | ||||||||||
New, renewal and option rent spread - cash basis(8) | 12.3 | % | 11.0 | % | ||||||||||
New, renewal and option rent spread - GAAP basis(8) | 18.3 | % | 15.3 | % | ||||||||||
Net debt to total market capitalization(6) | 39.0 | % | 39.0 | % | ||||||||||
Net debt to Adjusted EBITDAre(6) | 6.4 | x | 6.4 | x | ||||||||||
Adjusted EBITDAre to interest expense(7) | 2.9 | x | 3.0 | x | ||||||||||
Adjusted EBITDAre to fixed charges(7) | 2.5 | x | 2.6 | x | ||||||||||
URBAN EDGE PROPERTIES | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
As of June 30, 2024 (unaudited) and December 31, 2023 | ||||||||
(in thousands, except share and per share amounts) |
June 30, | December 31, | ||||||||||
2024 | 2023 | ||||||||||
ASSETS | |||||||||||
Real estate, at cost: | |||||||||||
Land | $ | 666,774 | $ | 635,905 | |||||||
Buildings and improvements | 2,741,636 | 2,678,076 | |||||||||
Construction in progress | 232,690 | 262,275 | |||||||||
Furniture, fixtures and equipment | 10,446 | 9,923 | |||||||||
Total | 3,651,546 | 3,586,179 | |||||||||
Accumulated depreciation and amortization | (864,210) | (819,243) | |||||||||
Real estate, net | 2,787,336 | 2,766,936 | |||||||||
Operating lease right-of-use assets | 55,575 | 56,988 | |||||||||
Cash and cash equivalents | 78,615 | 101,123 | |||||||||
Restricted cash | 22,591 | 73,125 | |||||||||
Tenant and other receivables | 25,077 | 14,712 | |||||||||
Receivable arising from the straight-lining of rents | 60,159 | 60,775 | |||||||||
Identified intangible assets, net of accumulated amortization of $58,266 and $51,399, respectively | 114,526 | 113,897 | |||||||||
Deferred leasing costs, net of accumulated amortization of $21,628 and $21,428, respectively | 27,223 | 27,698 | |||||||||
Prepaid expenses and other assets | 64,594 | 64,555 | |||||||||
Total assets | $ | 3,235,696 | $ | 3,279,809 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Liabilities: | |||||||||||
Mortgages payable, net | $ | 1,503,030 | $ | 1,578,110 | |||||||
Unsecured credit facility | 150,000 | 153,000 | |||||||||
Operating lease liabilities | 52,556 | 53,863 | |||||||||
Accounts payable, accrued expenses and other liabilities | 88,523 | 102,997 | |||||||||
Identified intangible liabilities, net of accumulated amortization of $48,718 and $46,610, respectively | 175,837 | 170,411 | |||||||||
Total liabilities | 1,969,946 | 2,058,381 | |||||||||
Commitments and contingencies | |||||||||||
Shareholders’ equity: | |||||||||||
Common shares: $0.01 par value; 500,000,000 shares authorized and 120,444,011 and 117,652,656 shares issued and outstanding, respectively | 1,203 | 1,175 | |||||||||
Additional paid-in capital | 1,052,199 | 1,011,942 | |||||||||
Accumulated other comprehensive income | 689 | 460 | |||||||||
Accumulated earnings | 130,033 | 137,113 | |||||||||
Noncontrolling interests: | |||||||||||
Operating partnership | 66,092 | 55,355 | |||||||||
Consolidated subsidiaries | 15,534 | 15,383 | |||||||||
Total equity | 1,265,750 | 1,221,428 | |||||||||
Total liabilities and equity | $ | 3,235,696 | $ | 3,279,809 |
URBAN EDGE PROPERTIES | ||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||
For the three and six months ended June 30, 2024 and 2023 (unaudited) | ||||||||
(in thousands, except per share amounts) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
REVENUE | |||||||||||||||||||||||
Rental revenue | $ | 106,358 | $ | 98,773 | $ | 215,905 | $ | 198,127 | |||||||||||||||
Other income | 188 | 292 | 267 | 379 | |||||||||||||||||||
Total revenue | 106,546 | 99,065 | 216,172 | 198,506 | |||||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Depreciation and amortization | 39,679 | 25,513 | 78,253 | 50,597 | |||||||||||||||||||
Real estate taxes | 17,472 | 16,121 | 34,475 | 31,798 | |||||||||||||||||||
Property operating | 18,260 | 15,708 | 38,766 | 33,134 | |||||||||||||||||||
General and administrative | 9,368 | 9,907 | 18,414 | 18,965 | |||||||||||||||||||
Real estate impairment loss | — | — | — | 34,055 | |||||||||||||||||||
Lease expense | 3,115 | 3,156 | 6,243 | 6,311 | |||||||||||||||||||
Total expenses | 87,894 | 70,405 | 176,151 | 174,860 | |||||||||||||||||||
Gain on sale of real estate | 13,447 | — | 15,349 | 356 | |||||||||||||||||||
Interest income | 661 | 564 | 1,349 | 1,075 | |||||||||||||||||||
Interest and debt expense | (21,896) | (18,131) | (42,473) | (33,424) | |||||||||||||||||||
(Gain) loss on extinguishment of debt, net | 21,699 | (489) | 21,427 | (489) | |||||||||||||||||||
Income (loss) before income taxes | 32,563 | 10,604 | 35,673 | (8,836) | |||||||||||||||||||
Income tax expense | (539) | (41) | (1,204) | (747) | |||||||||||||||||||
Net income (loss) | 32,024 | 10,563 | 34,469 | (9,583) | |||||||||||||||||||
Less net (income) loss attributable to noncontrolling interests in: | |||||||||||||||||||||||
Operating partnership | (1,739) | (444) | (1,857) | 344 | |||||||||||||||||||
Consolidated subsidiaries | 474 | 143 | 750 | 383 | |||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 30,759 | $ | 10,262 | $ | 33,362 | $ | (8,856) | |||||||||||||||
Earnings (loss) per common share - Basic: | $ | 0.26 | $ | 0.09 | $ | 0.28 | $ | (0.08) | |||||||||||||||
Earnings (loss) per common share - Diluted: | $ | 0.26 | $ | 0.09 | $ | 0.28 | $ | (0.08) | |||||||||||||||
Weighted average shares outstanding - Basic | 118,859 | 117,482 | 118,466 | 117,466 | |||||||||||||||||||
Weighted average shares outstanding - Diluted | 118,971 | 117,578 | 118,575 | 117,466 |
URBAN EDGE PROPERTIES | ||||||||
SUPPLEMENTAL SCHEDULE OF NET OPERATING INCOME | ||||||||
For the three and six months ended June 30, 2024 and 2023 | ||||||||
(in thousands) |
Three Months Ended June 30, | Percent Change | Six Months Ended June 30, | Percent Change | ||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
Composition of NOI(1) | |||||||||||||||||||||||||||||||||||
Property rentals | $ | 77,537 | $ | 71,272 | $ | 154,079 | $ | 142,707 | |||||||||||||||||||||||||||
Tenant expense reimbursements | 28,081 | 26,093 | 58,274 | 52,303 | |||||||||||||||||||||||||||||||
Rental revenue deemed uncollectible | (308) | (1,165) | (12) | (1,716) | |||||||||||||||||||||||||||||||
Total property revenue | 105,310 | 96,200 | 9.5% | 212,341 | 193,294 | 9.9% | |||||||||||||||||||||||||||||
Real estate taxes | (17,472) | (16,121) | (34,474) | (31,799) | |||||||||||||||||||||||||||||||
Property operating | (18,754) | (16,191) | (39,725) | (34,100) | |||||||||||||||||||||||||||||||
Lease expense | (2,382) | (2,351) | (4,748) | (4,712) | |||||||||||||||||||||||||||||||
Total property operating expenses | (38,608) | (34,663) | 11.4% | (78,947) | (70,611) | 11.8% | |||||||||||||||||||||||||||||
NOI(1) | $ | 66,702 | $ | 61,537 | 8.4% | $ | 133,394 | $ | 122,683 | 8.7% | |||||||||||||||||||||||||
NOI margin (NOI / Total property revenue) | 63.3 | % | 64.0 | % | 62.8 | % | 63.5 | % | |||||||||||||||||||||||||||
Same-property NOI(1)(2) | |||||||||||||||||||||||||||||||||||
Property rentals | $ | 61,424 | $ | 59,642 | $ | 123,238 | $ | 119,902 | |||||||||||||||||||||||||||
Tenant expense reimbursements | 22,574 | 22,227 | 47,323 | 45,014 | |||||||||||||||||||||||||||||||
Rental revenue deemed uncollectible | (274) | (755) | (27) | (833) | |||||||||||||||||||||||||||||||
Total property revenue | 83,724 | 81,114 | 170,534 | 164,083 | |||||||||||||||||||||||||||||||
Real estate taxes | (13,363) | (13,204) | (26,628) | (26,225) | |||||||||||||||||||||||||||||||
Property operating | (13,843) | (12,860) | (30,119) | (26,740) | |||||||||||||||||||||||||||||||
Lease expense | (2,161) | (2,579) | (4,758) | (5,150) | |||||||||||||||||||||||||||||||
Total property operating expenses | (29,367) | (28,643) | (61,505) | (58,115) | |||||||||||||||||||||||||||||||
Same-property NOI(1)(2) | $ | 54,357 | $ | 52,471 | 3.6% | $ | 109,029 | $ | 105,968 | 2.9% | |||||||||||||||||||||||||
NOI related to properties being redeveloped(2) | $ | 5,248 | $ | 4,815 | $ | 11,061 | $ | 9,618 | |||||||||||||||||||||||||||
Same-property NOI including properties in redevelopment(1) | $ | 59,605 | $ | 57,286 | 4.0% | $ | 120,090 | $ | 115,586 | 3.9% | |||||||||||||||||||||||||
Same-property physical occupancy | 93.6 | % | 91.4 | % | 93.6 | % | 91.4 | % | |||||||||||||||||||||||||||
Same-property leased occupancy | 96.5 | % | 95.0 | % | 96.5 | % | 95.0 | % | |||||||||||||||||||||||||||
Number of properties included in same-property analysis | 66 | 66 | |||||||||||||||||||||||||||||||||
URBAN EDGE PROPERTIES | ||||||||
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION and AMORTIZATION for REAL ESTATE (EBITDAre) | ||||||||
For the three and six months ended June 30, 2024 and 2023 | ||||||||
(in thousands) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Net income (loss) | $ | 32,024 | $ | 10,563 | $ | 34,469 | $ | (9,583) | |||||||||||||||
Depreciation and amortization | 39,679 | 25,513 | 78,253 | 50,597 | |||||||||||||||||||
Interest expense | 20,858 | 17,082 | 40,416 | 31,419 | |||||||||||||||||||
Amortization of deferred financing costs | 1,038 | 1,049 | 2,057 | 2,005 | |||||||||||||||||||
Income tax expense | 539 | 41 | 1,204 | 747 | |||||||||||||||||||
Gain on sale of real estate | (13,447) | — | (15,349) | (356) | |||||||||||||||||||
Real estate impairment loss | — | — | — | 34,055 | |||||||||||||||||||
EBITDAre | 80,691 | 54,248 | 141,050 | 108,884 | |||||||||||||||||||
Adjustments for Adjusted EBITDAre: | |||||||||||||||||||||||
Non-cash adjustments(1) | 2,056 | (208) | 2,754 | (244) | |||||||||||||||||||
Transaction, severance and litigation expenses | 272 | 992 | 381 | 1,399 | |||||||||||||||||||
Impact of property in foreclosure(2) | 64 | — | (561) | — | |||||||||||||||||||
(Gain) loss on extinguishment of debt, net | (21,699) | 489 | (21,427) | 489 | |||||||||||||||||||
Tenant bankruptcy settlement income | — | (100) | (10) | (100) | |||||||||||||||||||
Adjusted EBITDAre | $ | 61,384 | $ | 55,421 | $ | 122,187 | $ | 110,428 | |||||||||||||||
Interest expense | $ | 20,858 | $ | 17,082 | $ | 40,416 | $ | 31,419 | |||||||||||||||
Adjusted EBITDAre to interest expense | 2.9 | x | 3.2 | x | 3.0 | x | 3.5 | x | |||||||||||||||
Fixed charges | |||||||||||||||||||||||
Interest expense | $ | 20,858 | $ | 17,082 | $ | 40,416 | $ | 31,419 | |||||||||||||||
Scheduled principal amortization | 3,362 | 5,014 | 7,145 | 9,990 | |||||||||||||||||||
Total fixed charges | $ | 24,220 | $ | 22,096 | $ | 47,561 | $ | 41,409 | |||||||||||||||
Adjusted EBITDAre to fixed charges | 2.5 | x | 2.5 | x | 2.6 | x | 2.7 | x | |||||||||||||||
URBAN EDGE PROPERTIES | ||||||||
FUNDS FROM OPERATIONS | ||||||||
For the three and six months ended June 30, 2024 | ||||||||
(in thousands, except per share amounts) |
Three Months Ended June 30, 2024 | Six Months Ended June 30, 2024 | ||||||||||||||||||||||
(in thousands) | (per share)(2) | (in thousands) | (per share)(2) | ||||||||||||||||||||
Net income | $ | 32,024 | $ | 0.26 | $ | 34,469 | $ | 0.28 | |||||||||||||||
Less net (income) loss attributable to noncontrolling interests in: | |||||||||||||||||||||||
Consolidated subsidiaries | 474 | — | 750 | 0.01 | |||||||||||||||||||
Operating partnership | (1,739) | (0.01) | (1,857) | (0.02) | |||||||||||||||||||
Net income attributable to common shareholders | 30,759 | 0.25 | 33,362 | 0.27 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
Rental property depreciation and amortization | 39,346 | 0.32 | 77,577 | 0.63 | |||||||||||||||||||
Limited partnership interests in operating partnership(1) | 1,739 | 0.01 | 1,857 | 0.02 | |||||||||||||||||||
Gain on sale of real estate | (13,447) | (0.11) | (15,349) | (0.12) | |||||||||||||||||||
FFO applicable to diluted common shareholders | 58,397 | 0.47 | 97,447 | 0.79 | |||||||||||||||||||
Adjustments to FFO: | |||||||||||||||||||||||
Impact of property in foreclosure(3) | 1,455 | 0.01 | 2,276 | 0.02 | |||||||||||||||||||
Non-cash adjustments(4) | 1,731 | 0.01 | 2,307 | 0.02 | |||||||||||||||||||
Transaction, severance and litigation expenses | 272 | — | 381 | — | |||||||||||||||||||
Gain on extinguishment of debt, net(5) | (21,699) | (0.18) | (21,427) | (0.17) | |||||||||||||||||||
Tenant bankruptcy settlement income | — | — | (10) | — | |||||||||||||||||||
FFO as Adjusted applicable to diluted common shareholders | $ | 40,156 | $ | 0.32 | $ | 80,974 | $ | 0.66 | |||||||||||||||
Weighted average diluted shares used to calculate EPS | 118,971 | 118,575 | |||||||||||||||||||||
Assumed conversion of OP and LTIP Units to common shares | 4,914 | 4,643 | |||||||||||||||||||||
Weighted average diluted common shares - FFO | 123,885 | 123,218 | |||||||||||||||||||||
URBAN EDGE PROPERTIES | ||||||||
MARKET CAPITALIZATION, DEBT RATIOS AND LIQUIDITY | ||||||||
As of June 30, 2024 | ||||||||
(in thousands, except share amounts) |
June 30, 2024 | |||||
Closing market price of common shares | $ | 18.47 | |||
Basic common shares | 120,444,011 | ||||
OP and LTIP units | 6,722,628 | ||||
Diluted common shares | 127,166,639 | ||||
Equity market capitalization | $ | 2,348,768 | |||
Total consolidated debt(1) | $ | 1,666,168 | |||
Cash and cash equivalents including restricted cash | (101,206) | ||||
Net debt | $ | 1,564,962 | |||
Net Debt to annualized Adjusted EBITDAre(2) | 6.4 | x | |||
Total consolidated debt(1) | $ | 1,666,168 | |||
Equity market capitalization | 2,348,768 | ||||
Total market capitalization | $ | 4,014,936 | |||
Net debt to total market capitalization at applicable market price | 39.0 | % | |||
Cash and cash equivalents including restricted cash | $ | 101,206 | |||
Available under unsecured credit facility(3) | 619,940 | ||||
Total liquidity | $ | 721,146 | |||
URBAN EDGE PROPERTIES | ||||||||
ADDITIONAL DISCLOSURES | ||||||||
(in thousands) |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
Rental Revenue: | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Property rentals | $ | 78,609 | $ | 74,277 | $ | 157,763 | $ | 148,057 | ||||||||||||||||||
Tenant expense reimbursements | 28,057 | 25,661 | 58,154 | 51,786 | ||||||||||||||||||||||
Rental revenue deemed uncollectible | (308) | (1,165) | (12) | (1,716) | ||||||||||||||||||||||
Total rental revenue | $ | 106,358 | $ | 98,773 | $ | 215,905 | $ | 198,127 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
Composition of Property Rentals | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Minimum rent | $ | 77,215 | $ | 70,991 | $ | 152,819 | $ | 141,624 | ||||||||||||||||||
Non-cash revenues(1) | 1,071 | 2,855 | 3,646 | 5,193 | ||||||||||||||||||||||
Percentage rent | 323 | 281 | 1,262 | 1,083 | ||||||||||||||||||||||
Lease termination income(1) | — | 150 | 36 | 157 | ||||||||||||||||||||||
Total property rentals | $ | 78,609 | $ | 74,277 | $ | 157,763 | $ | 148,057 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Certain Non-Cash Items: | ||||||||||||||||||||||||||
Straight-line rents(2) | $ | 417 | $ | 881 | $ | 1,503 | $ | 1,711 | ||||||||||||||||||
Amortization of below-market lease intangibles, net(2) | 654 | 1,974 | 2,143 | 3,482 | ||||||||||||||||||||||
Lease expense GAAP adjustments(3) | (53) | (68) | (106) | (143) | ||||||||||||||||||||||
Amortization of deferred financing costs(4) | (1,038) | (1,049) | (2,057) | (2,005) | ||||||||||||||||||||||
Capitalized interest(4) | 2,629 | 2,872 | 5,307 | 5,541 | ||||||||||||||||||||||
Share-based compensation expense(5) | (2,442) | (2,202) | (4,863) | (4,209) | ||||||||||||||||||||||
Capital Expenditures:(6) | ||||||||||||||||||||||||||
Development and redevelopment costs | $ | 14,358 | $ | 25,104 | $ | 26,604 | $ | 40,619 | ||||||||||||||||||
Maintenance capital expenditures | 4,777 | 4,979 | 10,806 | 11,661 | ||||||||||||||||||||||
Leasing commissions | 1,398 | 404 | 3,043 | 1,061 | ||||||||||||||||||||||
Tenant improvements and allowances | 1,335 | 1,314 | 3,254 | 2,830 | ||||||||||||||||||||||
Total capital expenditures | $ | 21,868 | $ | 31,801 | $ | 43,707 | $ | 56,171 | ||||||||||||||||||
Tenant and Other Receivables | As of June 30, 2024 | |||||||
Tenant and other receivables billed | $ | 29,714 | ||||||
Revenue deemed uncollectible | (4,637) | |||||||
Tenant and other receivables deemed collectible | $ | 25,077 |
URBAN EDGE PROPERTIES | ||||||||
TENANT CONCENTRATION - TOP TWENTY-FIVE TENANTS | ||||||||
As of June 30, 2024 |
Tenant | Number of stores | Square feet | % of total square feet | Annualized base rent ("ABR") | % of total ABR | Weighted average ABR per square foot | Average remaining term of ABR(1) | ||||||||||||||||
The TJX Companies(2) | 25 | 795,807 | 4.6% | $ | 17,223,688 | 5.4% | $ | 21.64 | 7.0 | ||||||||||||||
The Home Depot | 6 | 770,742 | 4.5% | 13,065,551 | 4.1% | 16.95 | 12.8 | ||||||||||||||||
Walmart | 6 | 872,522 | 5.1% | 9,774,449 | 3.1% | 11.20 | 7.7 | ||||||||||||||||
Kohl's | 9 | 855,561 | 5.0% | 9,648,520 | 3.1% | 11.28 | 5.6 | ||||||||||||||||
Best Buy | 9 | 409,641 | 2.4% | 9,533,005 | 3.0% | 23.27 | 5.8 | ||||||||||||||||
Lowe's Companies | 6 | 976,415 | 5.7% | 8,946,256 | 2.8% | 9.16 | 4.2 | ||||||||||||||||
Burlington | 9 | 468,606 | 2.7% | 8,236,084 | 2.6% | 17.58 | 6.5 | ||||||||||||||||
PetSmart | 12 | 278,451 | 1.6% | 7,349,271 | 2.3% | 26.39 | 4.3 | ||||||||||||||||
ShopRite | 5 | 361,053 | 2.1% | 6,826,508 | 2.2% | 18.91 | 10.5 | ||||||||||||||||
BJ's Wholesale Club | 4 | 454,297 | 2.6% | 5,929,407 | 1.9% | 13.05 | 8.4 | ||||||||||||||||
Target Corporation | 4 | 476,146 | 2.8% | 5,565,180 | 1.8% | 11.69 | 8.4 | ||||||||||||||||
The Gap(3) | 14 | 208,937 | 1.2% | 5,242,670 | 1.7% | 25.09 | 2.4 | ||||||||||||||||
Ahold Delhaize (Stop & Shop) | 4 | 268,016 | 1.6% | 5,102,782 | 1.6% | 19.04 | 4.9 | ||||||||||||||||
Amazon(4) | 3 | 145,279 | 0.8% | 5,036,444 | 1.6% | 34.67 | 6.6 | ||||||||||||||||
Dick's Sporting Goods | 5 | 235,058 | 1.4% | 4,695,998 | 1.5% | 19.98 | 7.6 | ||||||||||||||||
LA Fitness | 6 | 289,334 | 1.7% | 4,371,985 | 1.4% | 15.11 | 8.3 | ||||||||||||||||
Nordstrom | 3 | 106,720 | 0.6% | 3,476,434 | 1.1% | 32.58 | 7.4 | ||||||||||||||||
Bob's Discount Furniture | 4 | 170,931 | 1.0% | 3,449,869 | 1.1% | 20.18 | 4.8 | ||||||||||||||||
AMC | 1 | 85,000 | 0.5% | 3,267,502 | 1.0% | 38.44 | 5.5 | ||||||||||||||||
Ulta | 8 | 83,679 | 0.5% | 2,937,124 | 0.9% | 35.10 | 4.7 | ||||||||||||||||
24 Hour Fitness | 1 | 53,750 | 0.3% | 2,700,000 | 0.9% | 50.23 | 7.5 | ||||||||||||||||
Five Below | 10 | 93,578 | 0.5% | 2,674,129 | 0.8% | 28.58 | 5.7 | ||||||||||||||||
Staples | 6 | 128,355 | 0.7% | 2,637,951 | 0.8% | 20.55 | 2.4 | ||||||||||||||||
Anthropologie | 1 | 31,450 | 0.2% | 2,531,725 | 0.8% | 80.50 | 4.3 | ||||||||||||||||
Planet Fitness | 5 | 101,046 | 0.6% | 2,495,296 | 0.8% | 24.69 | 6.5 | ||||||||||||||||
Total/Weighted Average | 166 | 8,720,374 | 50.7% | $ | 152,717,828 | 48.3% | $ | 17.51 | 6.8 | ||||||||||||||
URBAN EDGE PROPERTIES | ||||||||
LEASING ACTIVITY | ||||||||
For the three and six months ended June 30, 2024 |
Three Months Ended June 30, 2024 | Six Months Ended June 30, 2024 | Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||||
GAAP(2) | Cash(1) | GAAP(2) | Cash(1) | GAAP(2) | Cash(1) | ||||||||||||||||||||||||||||||
New Leases | |||||||||||||||||||||||||||||||||||
Number of new leases executed | 23 | 23 | 40 | 40 | 64 | 64 | |||||||||||||||||||||||||||||
Total square feet | 165,844 | 165,844 | 236,137 | 236,137 | 486,201 | 486,201 | |||||||||||||||||||||||||||||
Number of same space leases | 14 | 14 | 28 | 28 | 49 | 49 | |||||||||||||||||||||||||||||
Same space square feet | 37,764 | 37,764 | 100,754 | 100,754 | 418,322 | 418,322 | |||||||||||||||||||||||||||||
Prior rent per square foot | $ | 32.09 | $ | 35.08 | $ | 27.26 | $ | 27.72 | $ | 21.32 | $ | 22.43 | |||||||||||||||||||||||
New rent per square foot | $ | 45.57 | $ | 41.62 | $ | 36.47 | $ | 33.46 | $ | 29.64 | $ | 27.86 | |||||||||||||||||||||||
Same space weighted average lease term (years) | 7.6 | 7.6 | 9.0 | 9.0 | 9.7 | 9.7 | |||||||||||||||||||||||||||||
Same space TIs per square foot | N/A | $ | 28.82 | N/A | $ | 26.52 | N/A | $ | 26.12 | ||||||||||||||||||||||||||
Rent spread | 42.0 | % | 18.7 | % | 33.8 | % | 20.7 | % | 39.0 | % | 24.2 | % | |||||||||||||||||||||||
Renewals & Options | |||||||||||||||||||||||||||||||||||
Number of leases executed | 24 | 24 | 51 | 51 | 110 | 110 | |||||||||||||||||||||||||||||
Total square feet | 339,994 | 339,994 | 1,074,951 | 1,074,951 | 1,519,738 | 1,519,738 | |||||||||||||||||||||||||||||
Number of same space leases | 24 | 24 | 49 | 49 | 110 | 110 | |||||||||||||||||||||||||||||
Same space square feet | 339,994 | 339,994 | 846,873 | 846,873 | 1,519,738 | 1,519,738 | |||||||||||||||||||||||||||||
Prior rent per square foot | $ | 14.50 | $ | 14.51 | $ | 17.39 | $ | 17.46 | $ | 22.10 | $ | 22.10 | |||||||||||||||||||||||
New rent per square foot | $ | 16.31 | $ | 16.04 | $ | 19.46 | $ | 19.06 | $ | 24.35 | $ | 23.95 | |||||||||||||||||||||||
Same space weighted average lease term (years) | 5.1 | 5.1 | 5.6 | 5.6 | 5.8 | 5.8 | |||||||||||||||||||||||||||||
Same space TIs per square foot | N/A | $ | — | N/A | $ | — | N/A | $ | 3.07 | ||||||||||||||||||||||||||
Rent spread | 12.5 | % | 10.5 | % | 11.9 | % | 9.2 | % | 10.2 | % | 8.4 | % | |||||||||||||||||||||||
Total New Leases and Renewals & Options | |||||||||||||||||||||||||||||||||||
Number of leases executed | 47 | 47 | 91 | 91 | 174 | 174 | |||||||||||||||||||||||||||||
Total square feet | 505,838 | 505,838 | 1,311,088 | 1,311,088 | 2,005,939 | 2,005,939 | |||||||||||||||||||||||||||||
Number of same space leases | 38 | 38 | 77 | 77 | 159 | 159 | |||||||||||||||||||||||||||||
Same space square feet | 377,758 | 377,758 | 947,627 | 947,627 | 1,938,060 | 1,938,060 | |||||||||||||||||||||||||||||
Prior rent per square foot | $ | 16.26 | $ | 16.57 | $ | 18.44 | $ | 18.55 | $ | 21.93 | $ | 22.17 | |||||||||||||||||||||||
New rent per square foot | $ | 19.24 | $ | 18.60 | $ | 21.27 | $ | 20.59 | $ | 25.49 | $ | 24.80 | |||||||||||||||||||||||
Same space weighted average lease term (years) | 5.4 | 5.4 | 5.9 | 5.9 | 6.6 | 6.6 | |||||||||||||||||||||||||||||
Same space TIs per square foot | N/A | $ | 2.88 | N/A | $ | 2.82 | N/A | $ | 8.05 | ||||||||||||||||||||||||||
Rent spread | 18.3 | % | 12.3 | % | 15.3 | % | 11.0 | % | 16.2 | % | 11.9 | % | |||||||||||||||||||||||
URBAN EDGE PROPERTIES | ||||||||
LEASES EXECUTED BUT NOT YET RENT COMMENCED | ||||||||
As of June 30, 2024 |
(in thousands) | 2024 | 2025 | 2026 | 2027 | 2028 | ||||||||||||||||||||||||
Same-property | $ | 1,900 | $ | 12,700 | $ | 16,000 | $ | 16,400 | $ | 16,400 |
(in thousands) | Annualized Gross Rent | ||||
Leases executed but not yet rent commenced as of March 31, 2024 | $ | 27,400 | |||
Less: Leases commenced during the second quarter | (3,600) | ||||
Less: Lease termination during the second quarter(1) | (4,600) | ||||
Plus: Leases executed during the second quarter | 8,900 | ||||
Plus: Leases executed in prior periods, not previously reported(2) | 500 | ||||
Leases executed but not yet rent commenced as of June 30, 2024 | $ | 28,600 |
URBAN EDGE PROPERTIES | ||||||||
RETAIL PORTFOLIO LEASE EXPIRATION SCHEDULE | ||||||||
As of June 30, 2024 |
ANCHOR TENANTS (SF>=10,000) | SHOP TENANTS (SF<10,000) | TOTAL TENANTS | ||||||||||||||||||||||||||||||||||||
Year(1) | # of leases | Square Feet | % of Total SF | Weighted Avg ABR PSF(2) | # of leases | Square Feet | % of Total SF | Weighted Avg ABR PSF(2) | # of leases | Square Feet | % of Total SF | Weighted Avg ABR PSF(2) | ||||||||||||||||||||||||||
M-T-M | 1 | 14,000 | 0.1% | $ | 28.33 | 28 | 79,000 | 3.0% | $ | 24.76 | 29 | 93,000 | 0.6% | $ | 25.30 | |||||||||||||||||||||||
2024 | 4 | 210,000 | 1.6% | 9.68 | 14 | 37,000 | 1.4% | 30.53 | 18 | 247,000 | 1.5% | 12.80 | ||||||||||||||||||||||||||
2025 | 22 | 792,000 | 6.0% | 16.93 | 73 | 221,000 | 8.3% | 41.21 | 95 | 1,013,000 | 6.4% | 22.23 | ||||||||||||||||||||||||||
2026 | 24 | 791,000 | 6.0% | 19.66 | 95 | 289,000 | 10.9% | 40.21 | 119 | 1,080,000 | 6.8% | 25.16 | ||||||||||||||||||||||||||
2027 | 28 | 1,003,000 | 7.6% | 13.06 | 100 | 317,000 | 11.9% | 36.87 | 128 | 1,320,000 | 8.3% | 18.78 | ||||||||||||||||||||||||||
2028 | 28 | 1,028,000 | 7.7% | 21.12 | 75 | 265,000 | 10.0% | 41.78 | 103 | 1,293,000 | 8.1% | 25.35 | ||||||||||||||||||||||||||
2029 | 60 | 2,459,000 | 18.5% | 20.51 | 88 | 316,000 | 11.9% | 41.68 | 148 | 2,775,000 | 17.4% | 22.92 | ||||||||||||||||||||||||||
2030 | 28 | 1,698,000 | 12.8% | 11.13 | 42 | 153,000 | 5.8% | 41.65 | 70 | 1,851,000 | 11.6% | 13.66 | ||||||||||||||||||||||||||
2031 | 19 | 1,217,000 | 9.2% | 14.17 | 30 | 115,000 | 4.3% | 34.27 | 49 | 1,332,000 | 8.4% | 15.91 | ||||||||||||||||||||||||||
2032 | 11 | 338,000 | 2.5% | 16.45 | 44 | 155,000 | 5.8% | 33.96 | 55 | 493,000 | 3.1% | 21.95 | ||||||||||||||||||||||||||
2033 | 21 | 611,000 | 4.6% | 17.44 | 39 | 137,000 | 5.2% | 39.03 | 60 | 748,000 | 4.7% | 21.40 | ||||||||||||||||||||||||||
2034 | 20 | 788,000 | 5.9% | 19.35 | 44 | 160,000 | 6.0% | 36.81 | 64 | 948,000 | 5.9% | 22.29 | ||||||||||||||||||||||||||
Thereafter | 33 | 2,025,000 | 15.2% | 18.41 | 36 | 146,000 | 5.3% | 39.34 | 69 | 2,171,000 | 13.6% | 19.82 | ||||||||||||||||||||||||||
Subtotal/Average | 299 | 12,974,000 | 97.7% | $ | 17.07 | 708 | 2,390,000 | 89.8% | $ | 38.61 | 1,007 | 15,364,000 | 96.4 | % | $ | 20.42 | ||||||||||||||||||||||
Vacant | 13 | 310,000 | 2.3% | N/A | 114 | 270,000 | 10.2% | N/A | 127 | 580,000 | 3.6 | % | N/A | |||||||||||||||||||||||||
Total/Average | 312 | 13,284,000 | 100.0% | N/A | 822 | 2,660,000 | 100.0% | N/A | 1,134 | 15,944,000 | 100.0 | % | N/A | |||||||||||||||||||||||||
URBAN EDGE PROPERTIES | ||||||||
RETAIL PORTFOLIO LEASE EXPIRATION SCHEDULE ASSUMING EXERCISE OF ALL OPTIONS | ||||||||
As of June 30, 2024 |
ANCHOR TENANTS (SF>=10,000) | SHOP TENANTS (SF<10,000) | TOTAL TENANTS | ||||||||||||||||||||||||||||||||||||
Year(1) | # of leases | Square Feet | % of Total SF | Weighted Avg ABR PSF(2) | # of leases | Square Feet | % of Total SF | Weighted Avg ABR PSF(2) | # of leases | Square Feet | % of Total SF | Weighted Avg ABR PSF(2) | ||||||||||||||||||||||||||
M-T-M | 1 | 14,000 | 0.1% | $ | 28.33 | 28 | 79,000 | 3.0% | $ | 24.76 | 29 | 93,000 | 0.6% | $ | 25.30 | |||||||||||||||||||||||
2024 | 2 | 55,000 | 0.4% | 10.05 | 14 | 41,000 | 1.5% | 35.56 | 16 | 96,000 | 0.6% | 20.95 | ||||||||||||||||||||||||||
2025 | 11 | 248,000 | 1.9% | 21.24 | 50 | 136,000 | 5.1% | 45.42 | 61 | 384,000 | 2.4% | 29.80 | ||||||||||||||||||||||||||
2026 | 5 | 92,000 | 0.7% | 24.24 | 56 | 146,000 | 5.5% | 46.11 | 61 | 238,000 | 1.5% | 37.65 | ||||||||||||||||||||||||||
2027 | 3 | 34,000 | 0.3% | 19.43 | 54 | 120,000 | 4.5% | 41.35 | 57 | 154,000 | 1.0% | 36.51 | ||||||||||||||||||||||||||
2028 | 3 | 184,000 | 1.4% | 18.85 | 40 | 113,000 | 4.2% | 43.01 | 43 | 297,000 | 1.9% | 28.04 | ||||||||||||||||||||||||||
2029 | 15 | 423,000 | 3.2% | 19.23 | 45 | 136,000 | 5.1% | 44.19 | 60 | 559,000 | 3.5% | 25.30 | ||||||||||||||||||||||||||
2030 | 9 | 236,000 | 1.8% | 20.84 | 30 | 103,000 | 3.9% | 40.82 | 39 | 339,000 | 2.1% | 26.91 | ||||||||||||||||||||||||||
2031 | 9 | 266,000 | 2.0% | 22.76 | 35 | 102,000 | 3.8% | 41.62 | 44 | 368,000 | 2.3% | 27.98 | ||||||||||||||||||||||||||
2032 | 8 | 284,000 | 2.1% | 18.54 | 33 | 110,000 | 4.1% | 38.75 | 41 | 394,000 | 2.5% | 24.18 | ||||||||||||||||||||||||||
2033 | 17 | 519,000 | 3.9% | 26.96 | 26 | 88,000 | 3.3% | 57.22 | 43 | 607,000 | 3.8% | 31.35 | ||||||||||||||||||||||||||
2034 | 18 | 564,000 | 4.2% | 21.82 | 39 | 154,000 | 5.8% | 43.08 | 57 | 718,000 | 4.5% | 26.38 | ||||||||||||||||||||||||||
Thereafter | 198 | 10,055,000 | 75.7% | 23.79 | 258 | 1,062,000 | 40.0% | 48.36 | 456 | 11,117,000 | 69.7% | 26.14 | ||||||||||||||||||||||||||
Subtotal/Average | 299 | 12,974,000 | 97.7 | % | $ | 23.31 | 708 | 2,390,000 | 89.8 | % | $ | 45.13 | 1,007 | 15,364,000 | 96.4 | % | $ | 26.70 | ||||||||||||||||||||
Vacant | 13 | 310,000 | 2.3% | N/A | 114 | 270,000 | 10.2% | N/A | 127 | 580,000 | 3.6 | % | N/A | |||||||||||||||||||||||||
Total/Average | 312 | 13,284,000 | 100.0% | N/A | 822 | 2,660,000 | 100.0% | N/A | 1,134 | 15,944,000 | 100.0 | % | N/A | |||||||||||||||||||||||||
URBAN EDGE PROPERTIES | ||||||||
PROPERTY STATUS REPORT | ||||||||
As of June 30, 2024 | ||||||||
(dollars in thousands, except per sf amounts) |
Property | Total Square Feet (1) | Percent Leased(1) | Weighted Average ABR PSF(2) | Mortgage Debt(6) | Major Tenants | ||||||||||||
RETAIL PORTFOLIO: | |||||||||||||||||
California: | |||||||||||||||||
Walnut Creek (Mt. Diablo)(4) | 7,000 | 100.0% | $69.26 | — | Sweetgreen | ||||||||||||
Walnut Creek (Olympic) | 31,000 | 100.0% | 80.50 | — | Anthropologie | ||||||||||||
Connecticut: | |||||||||||||||||
Newington Commons | 189,000 | 90.0% | 9.50 | $15,821 | Walmart, Staples | ||||||||||||
Maryland: | |||||||||||||||||
Goucher Commons | 155,000 | 92.5% | 26.61 | — | Sprouts, HomeGoods, Five Below, Ulta, Kirkland's, DSW, Golf Galaxy | ||||||||||||
Rockville Town Center | 98,000 | 100.0% | 16.51 | — | Regal Entertainment Group | ||||||||||||
Wheaton (leased through 2060)(3) | 66,000 | 100.0% | 18.35 | — | Best Buy | ||||||||||||
Woodmore Towne Centre | 712,000 | 98.5% | 18.24 | $117,200 | Costco, Wegmans, At Home, Best Buy, LA Fitness, Nordstrom Rack | ||||||||||||
Massachusetts: | |||||||||||||||||
Cambridge (leased through 2033)(3) | 48,000 | 100.0% | 28.06 | — | PetSmart, Central Rock Gym | ||||||||||||
Gateway Center(5) | 640,000 | 100.0% | 9.70 | — | Costco, Target, Home Depot, Total Wine | ||||||||||||
Shoppers World(5) | 752,000 | 100.0% | 22.59 | — | T.J. Maxx, Marshalls, Home Sense, Sierra Trading, Public Lands, Golf Galaxy, Nordstrom Rack, Hobby Lobby, AMC, Kohl's, Best Buy | ||||||||||||
The Shops at Riverwood | 79,000 | 100.0% | 25.08 | $21,142 | Price Rite, Planet Fitness, Goodwill | ||||||||||||
Wonderland Marketplace | 140,000 | 100.0% | 14.20 | — | Big Lots, Planet Fitness, Marshalls, Get Air | ||||||||||||
Missouri: | |||||||||||||||||
Manchester Plaza | 131,000 | 100.0% | 12.09 | $12,500 | Pan-Asia Market, Academy Sports, Bob's Discount Furniture | ||||||||||||
New Hampshire: | |||||||||||||||||
Salem (leased through 2102)(3) | 39,000 | 100.0% | 10.40 | — | Fun City | ||||||||||||
New Jersey: | |||||||||||||||||
Bergen Town Center - East | 253,000 | 92.1% | 22.56 | — | Lowe's, Best Buy, REI | ||||||||||||
Bergen Town Center - West | 1,018,000 | 96.6% | 32.94 | $290,000 | Target, Whole Foods Market, Burlington, Marshalls, Nordstrom Rack, Saks Off 5th, HomeGoods, H&M, Bloomingdale's Outlet, Nike Factory Store, Old Navy, Kohl's, World Market (lease not commenced) | ||||||||||||
Briarcliff Commons | 179,000 | 96.9% | 24.81 | — | Uncle Giuseppe's, Kohl's | ||||||||||||
Brick Commons | 273,000 | 98.7% | 21.75 | $47,190 | ShopRite, Kohl's, Marshalls, Old Navy | ||||||||||||
Brunswick Commons | 427,000 | 100.0% | 16.00 | $63,000 | Lowe's, Kohl's, Dick's Sporting Goods, P.C. Richard & Son, T.J. Maxx, LA Fitness | ||||||||||||
Carlstadt Commons (leased through 2050)(3) | 78,000 | 98.3% | 24.28 | — | Stop & Shop | ||||||||||||
Garfield Commons | 298,000 | 100.0% | 16.38 | $39,250 | Walmart, Burlington, Marshalls, PetSmart, Ulta | ||||||||||||
Greenbrook Commons | 170,000 | 98.3% | 20.00 | — | BJ's Wholesale Club, Aldi | ||||||||||||
Hackensack Commons | 275,000 | 100.0% | 26.25 | $66,400 | The Home Depot, 99 Ranch, Staples, Petco | ||||||||||||
Hanover Commons | 343,000 | 100.0% | 23.28 | $60,747 | The Home Depot, Dick's Sporting Goods, Saks Off Fifth, Marshalls | ||||||||||||
Heritage Square(5) | 87,000 | 100.0% | 30.71 | — | HomeSense, Sierra Trading Post, Ulta | ||||||||||||
Hudson Commons | 236,000 | 100.0% | 13.68 | — | Lowe's, P.C. Richard & Son | ||||||||||||
Hudson Mall | 381,000 | 83.2% | 18.52 | — | Marshalls, Big Lots, Retro Fitness, Staples, Old Navy | ||||||||||||
Kearny Commons | 121,000 | 100.0% | 24.64 | — | LA Fitness, Marshalls, Ulta | ||||||||||||
Kennedy Commons | 62,000 | 100.0% | 15.67 | — | Food Bazaar | ||||||||||||
Lodi Commons | 43,000 | 100.0% | 20.74 | — | Dollar Tree |
URBAN EDGE PROPERTIES | ||||||||
PROPERTY STATUS REPORT | ||||||||
As of June 30, 2024 | ||||||||
(dollars in thousands, except per sf amounts) |
Property | Total Square Feet (1) | Percent Leased(1) | Weighted Average ABR PSF(2) | Mortgage Debt(6) | Major Tenants | ||||||||||||
Ledgewood Commons(5) | 448,000 | 97.2% | 14.92 | $50,000 | Walmart, Ashley Furniture, At Home, Barnes & Noble, Burlington, DSW, Marshalls, Old Navy, Ulta | ||||||||||||
Manalapan Commons | 200,000 | 93.7% | 23.44 | — | Best Buy, Raymour & Flanigan, PetSmart, Avalon Flooring, Atlantic Health (lease not commenced), Nordstrom Rack (lease not commenced) | ||||||||||||
Marlton Commons | 214,000 | 100.0% | 17.50 | $36,378 | ShopRite, Kohl's, PetSmart | ||||||||||||
Millburn | 104,000 | 89.5% | 29.05 | $21,773 | Trader Joe's, CVS, PetSmart | ||||||||||||
Montclair | 18,000 | 100.0% | 32.00 | $7,250 | Whole Foods Market | ||||||||||||
Paramus (leased through 2033)(3) | 63,000 | 100.0% | 49.97 | — | 24 Hour Fitness | ||||||||||||
Plaza at Cherry Hill | 417,000 | 83.1% | 13.43 | — | Aldi, Total Wine, LA Fitness, Raymour & Flanigan, Guitar Center | ||||||||||||
Plaza at Woodbridge | 331,000 | 83.0% | 20.74 | $51,598 | Best Buy, Raymour & Flanigan, Lincoln Tech, UFC Gym, and buybuy Baby | ||||||||||||
Rockaway River Commons | 189,000 | 96.8% | 15.31 | $26,492 | ShopRite, T.J. Maxx | ||||||||||||
Rutherford Commons | 196,000 | 100.0% | 13.36 | $23,000 | Lowe's | ||||||||||||
Stelton Commons (leased through 2039)(3) | 56,000 | 100.0% | 21.89 | — | Staples, Party City | ||||||||||||
Tonnelle Commons | 410,000 | 100.0% | 22.10 | $96,210 | BJ's Wholesale Club, Walmart, PetSmart | ||||||||||||
Totowa Commons | 272,000 | 93.4% | 21.74 | $50,800 | The Home Depot, Staples, Tesla (lease not commenced), Lidl (lease not commenced) | ||||||||||||
Town Brook Commons | 231,000 | 97.7% | 14.37 | $29,922 | Stop & Shop, Kohl's | ||||||||||||
Union (Vauxhall) | 232,000 | 100.0% | 17.85 | $44,798 | The Home Depot | ||||||||||||
West Branch Commons | 279,000 | 98.7% | 16.24 | — | Lowe's, Burlington | ||||||||||||
West End Commons | 241,000 | 100.0% | 11.80 | $23,959 | Costco, The Tile Shop, La-Z-Boy, Petco, Da Vita Dialysis | ||||||||||||
Woodbridge Commons | 225,000 | 100.0% | 13.68 | $22,100 | Walmart, Dollar Tree, Advance Auto Parts | ||||||||||||
New York: | |||||||||||||||||
Amherst Commons | 311,000 | 98.1% | 10.46 | — | BJ's Wholesale Club, Burlington, LA Fitness, national discount department store (lease not commenced), Bob's Discount Furniture (lease not commenced) | ||||||||||||
Bruckner Commons(5) | 335,000 | 81.5% | 43.40 | — | ShopRite, Burlington, BJ's Wholesale Club (lease not commenced) | ||||||||||||
Shops at Bruckner(5) | 113,000 | 100.0% | 39.72 | $37,587 | Aldi, Marshalls, Five Below, Old Navy | ||||||||||||
Burnside Commons | 100,000 | 91.4% | 17.86 | — | Bingo Wholesale | ||||||||||||
Cross Bay Commons | 44,000 | 95.8% | 41.21 | — | Northwell Health | ||||||||||||
Dewitt (leased through 2041)(3) | 46,000 | 100.0% | 19.36 | — | Best Buy | ||||||||||||
Forest Commons | 165,000 | 95.6% | 24.95 | — | Western Beef, Planet Fitness, Advance Auto Parts, NYC Public School | ||||||||||||
Gun Hill Commons | 81,000 | 100.0% | 38.79 | — | Aldi, Planet Fitness | ||||||||||||
Henrietta Commons (leased through 2056)(3) | 165,000 | 97.9% | 4.71 | — | Kohl's | ||||||||||||
Huntington Commons | 208,000 | 96.5% | 21.99 | $43,704 | ShopRite, Marshalls, Old Navy, Petco, Burlington | ||||||||||||
Kingswood Crossing | 107,000 | 84.4% | 47.30 | — | Target, Marshalls, Maimonides Medical, Visiting Nurse Services (lease not commenced) | ||||||||||||
Meadowbrook Commons (leased through 2040)(3) | 44,000 | 100.0% | 22.31 | — | Bob's Discount Furniture | ||||||||||||
Mount Kisco Commons | 189,000 | 100.0% | 17.73 | $10,752 | Target, Stop & Shop | ||||||||||||
New Hyde Park (leased through 2029)(3) | 101,000 | 100.0% | 21.93 | — | Stop & Shop | ||||||||||||
Yonkers Gateway | 448,000 | 94.9% | 20.44 | $50,000 | Burlington, Marshalls, Homesense, Best Buy, DSW, PetSmart, Alamo Drafthouse Cinema, Wren Kitchens | ||||||||||||
URBAN EDGE PROPERTIES | ||||||||
PROPERTY STATUS REPORT | ||||||||
As of June 30, 2024 | ||||||||
(dollars in thousands, except per sf amounts) |
Property | Total Square Feet (1) | Percent Leased(1) | Weighted Average ABR PSF(2) | Mortgage Debt(6) | Major Tenants | ||||||||||||
Pennsylvania: | |||||||||||||||||
Broomall Commons(5) | 168,000 | 75.8% | 16.47 | — | Amazon Fresh, Planet Fitness, PetSmart, Nemours Children's Hospital | ||||||||||||
Lincoln Plaza | 228,000 | 100.0% | 5.27 | — | Lowe's, Community Aid, Mattress Firm | ||||||||||||
MacDade Commons | 102,000 | 100.0% | 12.99 | — | Walmart | ||||||||||||
Marten Commons | 185,000 | 100.0% | 15.19 | — | Kohl's, Ross Dress for Less, Staples, Petco | ||||||||||||
Springfield (leased through 2025)(3) | 41,000 | 100.0% | 25.29 | — | PetSmart | ||||||||||||
Wilkes-Barre Commons | 184,000 | 100.0% | 13.18 | — | Bob's Discount Furniture, Ross Dress for Less, Marshalls, Petco, Wren Kitchen | ||||||||||||
Wyomissing (leased through 2065)(3) | 76,000 | 100.0% | 14.83 | — | LA Fitness, PetSmart | ||||||||||||
South Carolina: | |||||||||||||||||
Charleston (leased through 2063)(3) | 45,000 | 100.0% | 15.96 | — | Best Buy | ||||||||||||
Virginia: | |||||||||||||||||
Norfolk (leased through 2069)(3) | 114,000 | 100.0% | 7.79 | — | BJ's Wholesale Club | ||||||||||||
Puerto Rico: | |||||||||||||||||
Shops at Caguas | 356,000 | 94.7% | 31.85 | $82,000 | Sector Sixty6, Forever 21, Old Navy | ||||||||||||
The Outlets at Montehiedra(5) | 531,000 | 97.0% | 23.94 | $74,595 | The Home Depot, Marshalls, Caribbean Cinemas, Old Navy, Ralph's Food Warehouse (lease not commenced), T.J. Maxx (lease not commenced), Burlington (lease not commenced) | ||||||||||||
Total Retail Portfolio | 15,944,000 | 96.4% | $20.42 | $1,516,168 | |||||||||||||
Sunrise Mall(4)(5)(7) | 1,228,000 | 25.6% | 7.35 | — | Macy's, Dick's Sporting Goods | ||||||||||||
Total Urban Edge Properties | 17,172,000 | 91.3% | $20.16 | $1,516,168 |
URBAN EDGE PROPERTIES | ||||||||
PROPERTY ACQUISITIONS AND DISPOSITIONS | ||||||||
For the six months ended June 30, 2024 | ||||||||
(dollars in thousands) |
2024 Property Acquisitions: | ||||||||||||||||||||
Date Acquired | Property Name | City | State | GLA | Price | |||||||||||||||
2/8/2024 | Heritage Square | Watchung | NJ | 87,000 | $ | 34,000 | ||||||||||||||
4/5/2024 | Ledgewood Commons | Roxbury Township | NJ | 448,000 | $ | 83,250 | ||||||||||||||
2024 Property Dispositions: | ||||||||||||||||||||
Date Disposed | Property Name | City | State | GLA | Price | |||||||||||||||
3/14/2024 | Hazlet | Hazlet | NJ | 95,000 | $ | 8,700 | ||||||||||||||
4/26/2024 | Lodi | Lodi | NJ | 127,000 | $ | 29,200 |
URBAN EDGE PROPERTIES | ||||||||
DEVELOPMENT, REDEVELOPMENT AND ANCHOR REPOSITIONING PROJECTS | ||||||||
As of June 30, 2024 | ||||||||
(in thousands, except square footage data) |
Active Projects | Estimated Gross Cost(1) | Incurred as of 6/30/24 | Target Stabilization(2) | Description and Status | |||||||||||||
Bruckner Commons (Phase A)(5) | $ | 51,300 | $ | 16,600 | 2Q27 | Retenanting a portion of the former Kmart box with BJ's Wholesale Club | |||||||||||
Bruckner Commons (Phase B)(5) | 18,400 | 800 | 4Q25 | Redeveloping Toys "R" Us box with 20,000 sf of retail and restaurant pads | |||||||||||||
The Outlets at Montehiedra (Phase C)(5) | 12,600 | 8,600 | 3Q24 | Demising and retenanting former Kmart box with Ralph's Food Warehouse and Urology Hub | |||||||||||||
Hudson Mall(3) | 9,700 | 6,600 | 1Q25 | Retenanting former Toys "R" Us box | |||||||||||||
Manalapan Commons (Phase B)(3) | 7,500 | 1,100 | 3Q25 | Backfilling vacant Bed Bath & Beyond with 25,000± sf national apparel retailer and remaining 12,000± sf | |||||||||||||
The Outlets at Montehiedra (Phase E)(5) | 7,400 | 200 | 2Q25 | Backfilling Tiendas Capri with 33,000 sf Burlington | |||||||||||||
Marlton Commons(3) | 7,300 | 3,000 | 2Q25 | Redeveloping Friendly's with new 11,000± sf multi-tenant pad (First Watch, Cava, and Mattress Firm executed) | |||||||||||||
Burnside Commons(3) | 6,900 | 6,900 | 3Q24 | Retenanting anchor vacancy with Bingo Wholesale | |||||||||||||
The Outlets at Montehiedra (Phase D)(5) | 6,800 | 3,200 | 3Q24 | Retenanting 24,000 sf of vacant Kmart box with T.J. Maxx | |||||||||||||
Totowa Commons (Phase A)(3) | 5,700 | 900 | 4Q25 | Backfilling former Bed Bath & Beyond box with Tesla | |||||||||||||
Brick Commons(3) | 5,300 | 2,400 | 2Q25 | Replacing Santander Bank with two quick service restaurants (Shake Shack and First Watch executed) | |||||||||||||
Walnut Creek(3) | 3,500 | 2,500 | 1Q25 | Retenanting former Z Gallerie with Sweetgreen (open) and Ronbow | |||||||||||||
Bergen Town Center (Phase E)(3) | 3,400 | 500 | 4Q25 | Backfill vacant Midas space with First Watch | |||||||||||||
Kingswood Crossing(3) | 3,400 | 3,000 | 3Q24 | Backfilling 21,000 sf vacancy with Visiting Nurse Service of NY | |||||||||||||
Amherst Commons(3) | 3,100 | 1,200 | 1Q25 | Backfilling vacant anchor with national discount department store and Bob's Discount Furniture | |||||||||||||
Totowa Commons (Phase B)(3) | 3,100 | 400 | 1Q26 | Retenanting vacant Marshalls with 27,000 sf Lidl and remaining 18,000± sf | |||||||||||||
Bergen Town Center (Phase D)(3) | 2,700 | 500 | 1Q25 | Backfilling former Neiman Marcus with World Market | |||||||||||||
Yonkers Gateway Center (Phase B)(3) | 2,600 | 500 | 3Q25 | Relocating Red Wing Shoes, adding Dave's Hot Chicken into vacant shop space and expanding Best Buy in former Red Wing Shoes | |||||||||||||
The Outlets at Montehiedra (Phase B)(5) | 2,200 | 200 | 2Q25 | Developing new 6,000± sf pad for Texas Roadhouse | |||||||||||||
Huntington Commons (Phase D)(3) | 2,200 | 1,000 | 2Q25 | Retenanting former bank pad with Starbucks and Yoga Six | |||||||||||||
Bergen Town Center (Phase C)(3) | 1,700 | 200 | 1Q25 | Backfilling vacant restaurant space with Ani Ramen and retenanting former Qdoba with Bluestone Lane (open) | |||||||||||||
Woodmore Towne Centre (Phase A)(3) | 1,700 | 400 | 3Q26 | New pad for free standing Bank of America | |||||||||||||
Manalapan Commons (Phase A)(3) | 1,600 | 200 | 4Q24 | Backfilling vacant A.C. Moore space with 18,000 sf Atlantic Health | |||||||||||||
Total | $ | 170,100 | (4) | $ | 60,900 | ||||||||||||
URBAN EDGE PROPERTIES | ||||||||
DEVELOPMENT, REDEVELOPMENT AND ANCHOR REPOSITIONING PROJECTS | ||||||||
As of June 30, 2024 | ||||||||
(in thousands, except square footage data) |
Completed Projects | Estimated Gross Cost(1) | Incurred as of 6/30/24 | Stabilization(2) | Description | |||||||||||||
Huntington Commons (Phase B)(3) | $ | 13,300 | $ | 12,200 | 2Q24 | Backfilled the relocated Marshalls box with Burlington, as well as additional center repositioning and renovations | |||||||||||
Yonkers Gateway Center (Phase A)(3) | 1,700 | 1,600 | 1Q24 | Retenanted end cap space with Wren Kitchens | |||||||||||||
Shops at Caguas(3) | 14,000 | 13,900 | 4Q23 | Retenanted 123,000 sf Kmart box with Sector Sixty6 | |||||||||||||
Shops at Bruckner (Phase B)(6) | 11,300 | 10,900 | 4Q23 | Retenanted with Aldi and Lot Less | |||||||||||||
Goucher Commons(3) | 3,100 | 3,000 | 4Q23 | Backfilled 22,000 sf Staples box with Golf Galaxy | |||||||||||||
Briarcliff Commons (Phase B)(3) | 2,900 | 2,900 | 4Q23 | Developed new 3,500 sf pad for CityMD | |||||||||||||
Plaza at Cherry Hill (Phase B)(3) | 1,300 | 1,100 | 4Q23 | Backfilled 25,000 sf vacancy with Savers Thrift | |||||||||||||
Huntington Commons (Phase C)(3) | 4,200 | 3,800 | 4Q23 | Redemised former Outback to create three small shop spaces (Cycle Bar, GolfTec and IStretch+) | |||||||||||||
Greenbrook Commons(3) | 1,200 | 900 | 4Q23 | Backfilled Unique Thrift with Aldi | |||||||||||||
Total | $ | 53,000 | (4) | $ | 50,300 |
Future Redevelopment(5) | Location | Opportunity | ||||||
Bergen Town Center(3) | Paramus, NJ | Develop a mix of uses including residential, and/or office; common area improvements and enhancements to improve merchandising | ||||||
Brunswick Commons(3) | East Brunswick, NJ | Develop new pad | ||||||
Hudson Mall(3) | Jersey City, NJ | Reposition mall with retail and amenity upgrades and consideration of alternate uses | ||||||
The Plaza at Cherry Hill(3) | Cherry Hill, NJ | Renovate exterior of center and common areas and upgrade tenancy | ||||||
Sunrise Mall | Massapequa, NY | Redevelop mall including consideration of alternate uses |
URBAN EDGE PROPERTIES | ||||||||
DEBT SUMMARY | ||||||||
As of June 30, 2024 and December 31, 2023 | ||||||||
(in thousands) |
June 30, 2024 | December 31, 2023 | ||||||||||
Secured fixed rate debt | $ | 1,464,570 | $ | 1,462,766 | |||||||
Secured variable rate debt | 51,598 | 127,969 | |||||||||
Unsecured variable rate debt | 150,000 | 153,000 | |||||||||
Total debt | $ | 1,666,168 | $ | 1,743,735 | |||||||
% Secured fixed rate debt | 87.9 | % | 83.9 | % | |||||||
% Secured variable rate debt | 3.1 | % | 7.3 | % | |||||||
% Unsecured variable rate debt | 9.0 | % | 8.8 | % | |||||||
Total | 100 | % | 100 | % | |||||||
Secured mortgage debt | $ | 1,516,168 | $ | 1,590,735 | |||||||
Unsecured debt(1) | 150,000 | 153,000 | |||||||||
Total debt | $ | 1,666,168 | $ | 1,743,735 | |||||||
% Secured mortgage debt | 91.0 | % | 91.2 | % | |||||||
% Unsecured mortgage debt | 9.0 | % | 8.8 | % | |||||||
Total | 100 | % | 100 | % | |||||||
Weighted average remaining maturity on secured mortgage debt | 4.8 years | 5.0 years | |||||||||
Weighted average remaining maturity on unsecured debt | 3.6 years | 4.1 years | |||||||||
Total market capitalization (see page 19) | $ | 4,014,936 | |||||||||
% Secured mortgage debt | 37.8 | % | |||||||||
% Unsecured debt | 3.7 | % | |||||||||
Total debt: Total market capitalization | 41.5 | % | |||||||||
Weighted average interest rate on secured mortgage debt(2) | 4.98 | % | 5.01 | % | |||||||
Weighted average interest rate on unsecured debt(2) | 6.47 | % | 6.56 | % | |||||||
Total debt | 5.11 | % | 5.14 | % | |||||||
URBAN EDGE PROPERTIES | ||||||||
MORTGAGE DEBT SUMMARY | ||||||||
As of June 30, 2024 and December 31, 2023 | ||||||||
(dollars in thousands) |
Property | Maturity Date | Rate | June 30, 2024 | December 31, 2023 | Percent of Mortgage Debt at June 30, 2024 | ||||||||||||
Hudson Commons(1) | 11/15/2024 | — | % | $ | — | $ | 26,930 | — | % | ||||||||
Greenbrook Commons(1) | 11/15/2024 | — | % | — | 25,065 | — | % | ||||||||||
Gun Hill Commons(1) | 12/1/2024 | — | % | — | 23,696 | — | % | ||||||||||
Brick Commons | 12/10/2024 | 3.87 | % | 47,190 | 47,683 | 3.1 | % | ||||||||||
West End Commons | 12/10/2025 | 3.99 | % | 23,959 | 24,196 | 1.6 | % | ||||||||||
Town Brook Commons | 12/1/2026 | 3.78 | % | 29,922 | 30,229 | 2.0 | % | ||||||||||
Rockaway River Commons | 12/1/2026 | 3.78 | % | 26,492 | 26,763 | 1.7 | % | ||||||||||
Hanover Commons | 12/10/2026 | 4.03 | % | 60,747 | 61,324 | 4.0 | % | ||||||||||
Tonnelle Commons | 4/1/2027 | 4.18 | % | 96,210 | 97,115 | 6.3 | % | ||||||||||
Manchester Plaza | 6/1/2027 | 4.32 | % | 12,500 | 12,500 | 0.8 | % | ||||||||||
Millburn Gateway Center | 6/1/2027 | 3.97 | % | 21,773 | 22,015 | 1.4 | % | ||||||||||
Plaza at Woodbridge(2) | 6/8/2027 | 5.26 | % | 51,598 | 52,278 | 3.4 | % | ||||||||||
Totowa Commons | 12/1/2027 | 4.33 | % | 50,800 | 50,800 | 3.4 | % | ||||||||||
Woodbridge Commons | 12/1/2027 | 4.36 | % | 22,100 | 22,100 | 1.5 | % | ||||||||||
Brunswick Commons | 12/6/2027 | 4.38 | % | 63,000 | 63,000 | 4.2 | % | ||||||||||
Rutherford Commons | 1/6/2028 | 4.49 | % | 23,000 | 23,000 | 1.5 | % | ||||||||||
Kingswood Center(3) | 2/6/2028 | — | % | — | 69,054 | — | % | ||||||||||
Hackensack Commons | 3/1/2028 | 4.36 | % | 66,400 | 66,400 | 4.4 | % | ||||||||||
Marlton Commons | 12/1/2028 | 3.86 | % | 36,378 | 36,725 | 2.4 | % | ||||||||||
Union (Vauxhall) | 12/10/2028 | 4.01 | % | 44,798 | 45,202 | 3.0 | % | ||||||||||
Yonkers Gateway Center(4) | 4/10/2029 | 6.30 | % | 50,000 | 23,148 | 3.3 | % | ||||||||||
Ledgewood Commons | 5/5/2029 | 6.03 | % | 50,000 | — | 3.3 | % | ||||||||||
Shops at Riverwood | 6/24/2029 | 4.25 | % | 21,142 | 21,326 | 1.4 | % | ||||||||||
Shops at Bruckner | 7/1/2029 | 6.00 | % | 37,587 | 37,817 | 2.5 | % | ||||||||||
Huntington Commons | 12/5/2029 | 6.29 | % | 43,704 | 43,704 | 2.9 | % | ||||||||||
Bergen Town Center | 4/10/2030 | 6.30 | % | 290,000 | 290,000 | 19.1 | % | ||||||||||
The Outlets at Montehiedra | 6/1/2030 | 5.00 | % | 74,595 | 75,590 | 4.9 | % | ||||||||||
Montclair(5) | 8/15/2030 | 3.15 | % | 7,250 | 7,250 | 0.5 | % | ||||||||||
Garfield Commons | 12/1/2030 | 4.14 | % | 39,250 | 39,607 | 2.6 | % | ||||||||||
Woodmore Towne Centre | 1/6/2032 | 3.39 | % | 117,200 | 117,200 | 7.7 | % | ||||||||||
Newington Commons | 7/1/2033 | 6.00 | % | 15,821 | 15,920 | 1.0 | % | ||||||||||
Shops at Caguas | 8/1/2033 | 6.60 | % | 82,000 | 82,000 | 5.4 | % | ||||||||||
Mount Kisco Commons | 11/15/2034 | 6.40 | % | 10,752 | 11,098 | 0.7 | % | ||||||||||
Total mortgage debt | 4.98 | % | $ | 1,516,168 | $ | 1,590,735 | 100.0 | % | |||||||||
Unamortized debt issuance costs | (13,138) | (12,625) | |||||||||||||||
Total mortgage debt, net | $ | 1,503,030 | $ | 1,578,110 | |||||||||||||
URBAN EDGE PROPERTIES | ||||||||
DEBT MATURITY SCHEDULE | ||||||||
As of June 30, 2024 | ||||||||
(dollars in thousands) |
Year | Amortization | Balloon Payments | Revolving Credit Facilities(1) | Premium/(Discount) Amortization | Total | Weighted Average Interest rate at maturity | Percent of Debt Maturing | |||||||||||||||||||||||||
2024(2) | $ | 7,295 | $ | 46,775 | $ | — | $ | (30) | $ | 54,040 | 4.0% | 3.2 | % | |||||||||||||||||||
2025 | 14,746 | 23,260 | — | (61) | 37,945 | 4.3% | 2.3 | % | ||||||||||||||||||||||||
2026 | 15,440 | 111,228 | — | (61) | 126,607 | 4.0% | 7.6 | % | ||||||||||||||||||||||||
2027 | 11,554 | 306,780 | — | (61) | 318,273 | 4.5% | 19.1 | % | ||||||||||||||||||||||||
2028 | 10,440 | 163,249 | 150,000 | (60) | 323,629 | 5.3% | 19.5 | % | ||||||||||||||||||||||||
2029 | 8,110 | 193,989 | — | (60) | 202,039 | 6.0% | 12.1 | % | ||||||||||||||||||||||||
2030 | 5,552 | 391,042 | — | (60) | 396,534 | 5.9% | 23.8 | % | ||||||||||||||||||||||||
2031 | 3,741 | — | — | (60) | 3,681 | 6.5% | 0.2 | % | ||||||||||||||||||||||||
2032 | 3,986 | 117,200 | (60) | 121,126 | 3.5% | 7.3 | % | |||||||||||||||||||||||||
Thereafter | 4,318 | 78,094 | — | (118) | 82,294 | 6.5% | 4.9 | % | ||||||||||||||||||||||||
Total | $ | 85,182 | $ | 1,431,617 | $ | 150,000 | $ | (631) | $ | 1,666,168 | 5.1% | 100 | % | |||||||||||||||||||
Unamortized debt issuance costs | (13,138) | |||||||||||||||||||||||||||||||
Total outstanding debt, net | $ | 1,653,030 |
,_V'O$7_ 2/\'W_ ,>_
M^"_WQBU/P[J?A71=#UW]G?PXFFWNHZ=+$($>R73II8W%I:O%N29RJ-' I1F9
ME1M3_@NA^R!#\*O^"%_['/B[X"7OC'Q/\,_ NIZL[:GXST,66H?9=;E%]8RW
M=NA(@3"-"I)QB2(9S( 0#K/^"M7_ 5<_P""GG[0'_!(;QCX4_;M_P""7]S\
M./!GQ O6?V:!?'GQ$\1Z8+!6L86)CL[2WR64' W_LVXF*,.A4O"AP?05\
ML>.-'M?#WC76- L6S#8ZI<6\))SE4D91^@K[W_9(_9ON_P#@EEXUUW]L_P#:
MC^(W@M9?#?AZ_M_AYX?T+Q-!?W/B/4KB)H8WB2(DK!M9]S, 5#Y( 4U\B?![
M]G?4OCU\/OB/\69OBQX9T5_ VF)J=SIVO7YBN]:,@G*/A[XDF5C#8:U9^8(6E" L(V26:,L
MH)3S X5RNUOS=D\)?\%W/VL?VFOVD/V1M4^#_P (_!GC+X@_"/P-X8^+WQ$B
M\6/<6&FZ*1K\(O;"U13*\U[%->KY9_U'D\[3(C)^XU,6W@29[A(4$D@ >0*-
MS 9P">^,G\S0!^5?_!4W_@DO^W?XT_80^!?_ 34_P"">%SX:O?A=X%L;>/X
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M]@/_ (+N2?\ !57QK_P4%^ ?^4@GC__ +$32O\ T8U>Z5X7X!_Y2">/_P#L
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M4*>:]I,(KJRGC8/#=6\F#Y*/%7A?P/X>N_%WC7Q)8:/I6GPF:_
MU/5+Q+>WMHQU>220A44>I(%7Z_/']NW_ ((/ZM_P4[_:SU?XG?MG?MP^/+GX
M/6;V7_"!_!3P>8[&UL#'9PI<37$[AUFDEN1#?\ R)<3_P!?/_;4?QY](_\ Y*7!_P#7G_V^0444
M5^P'\[!1110 4444 %%%% !1110 4444 >P?L ?\GI?#7_L:[;^9K]S*_#/]
M@#_D]+X:_P#8UVW\S7[F5_._C)_R.L-_U[_]N9_8?T^29QG_7[_P!LB%%%
M%?CY_1(4444 %%%% !1110 4444 %%%% !1110 5PW[3OCGQ+\,/V:_B'\2O
M!D6_6/#W@;5M3TE/+W[KF"SEEB&T]?G1>.]=S4=W:6M_:RV-];1S031M'-#*
M@9)$(P58'@@@X(- '\G7Q5^)&K^ /^#?[X=?"[P5\=]9\7?$7]K_ ..NJ>)?
M'VB2ZFMQ,HTVZ>R$#@?O3)(_&W@[]GGQ
MYXN^&MHT_B/2O!FJ7F@0)'O,E[%:2O H7^(F15&.]=G7F>L?ME_LH>'_ (XW
M/[,^N?M#>$K3X@V>E/J5UX-GUN)=1BLTMS/VDO >@?%KXPZCXPU >-;;Q??O=W.DQF0&%A;E
M^DP8S&Y92SO(Z[_W94:'_!.WX:_ +]C;_@Z7\8?LS_\ !.3Q")?A=K/PNN9?
M'_A[2M6>^L-&O8XTF,"R,SY\JY\@#=_
M\+[_ .I4_P#)[_[71_POO_J5/_)[_P"UU^T?6J'?\S^>?]2.*/\ H'_\GA_\
MD>B45YW_ ,+[_P"I4_\ )[_[71_POO\ ZE3_ ,GO_M='UJAW_,/]2.*/^@?_
M ,GA_P#)'HE%>=_\+[_ZE3_R>_\ M='_ OO_J5/_)[_ .UT?6J'?\P_U(XH
M_P"@?_R>'_R1Z)17G?\ POO_ *E3_P GO_M='_"^_P#J5/\ R>_^UT?6J'?\
MP_U(XH_Z!_\ R>'_ ,D>B45YW_POO_J5/_)[_P"UT?\ "^_^I4_\GO\ [71]
M:H=_S#_4CBC_ *!__)X?_)'HE%>=_P#"^_\ J5/_ ">_^UT?\+[_ .I4_P#)
M[_[71]:H=_S#_4CBC_H'_P#)X?\ R1[;\#?^2U^#_P#L:=/_ /2F.OZ Z_F]
M_9_^.7VWX\>";/\ X1?;YOB[34W?;\.O^1;6_P ?_MJ"
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M\$\_C+*/VZ/%X;0?#>BSV$>A6-_9,)]=6XNHK=IHLD;(D,JD.01)A@O
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MM?\ %]PT-JINWD2)?, PIW1D?\ *0VTCX>\#_\ !"3]C#XV_'SXS^!_
M^"=GQ#F\+>)O!'PQ^&GB;X*?&72?&M[
*OAMJ?A2[:X>,Z3JSJTP5<8?*\8/;Z5T] !1110 44
M44 %%%% !1110 4444 %%%% !69XV\'^'_B'X,U?P!XLLOM.E:YIEQI^IVVX
MCS;>:-HY$R.1E6(S[UIT4 ?A3XW_ &8_^"N'_!*ZR_9Z_8P\!?#WP!\8OAYX
M2_:8?4?@!XEO?%1TR_DN+C1O$#KI&IQ.H"*$N+RX\V,E083&'(D01_[ G_
M 2)\7>"_P!G3]H"U_;^\8Z5XG^)/[5U_?77Q;;PHK)I^FV\\$T$-A9-(NX^
M0MQ,5D(X9E W",._WE+;P3E&FA1S&^^,LH.UL$9'H<$C/O3Z /RG^&7P/_X.
M)/V5/V7%_P"":OP:\$?![Q3HFCZ7+X<\!?M#:CXPELIM'T0@QV[W&F;&D:Z@
MA;:GEAT7RXP1-M+/]T?\$X?V(?!/_!.?]B[P+^Q_X%U9M2@\)Z:XU'6)(/+;
M4K^>5[BZN2N3M#S2R%4);8FQ,G;FO<** "BBB@ HHHH **** "BBB@ HHHH
M**** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ H
MHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BB
MB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH ****
M "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH
M**** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ H
MHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BB
MB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH ****
M "BBB@ HHHH **** "BBB@ HHHH **** "H-3U&RT?3;C5]3N!#;6L#S7$K
MX1%!9F./0 FIZ* /RU_9E_:,_P""V'_!7#P/J_[87[)GQU^&OP$^%$_B"_L?
MAEX=\1^ 6UO5?$%M:3O;M
PACFN1)*HVPX25"-V-V2!T
MKXK^+DB0_P#!UY\*_-8+YO[(-ZD63]YAK&HL0/4X!-0_\%6-3L)?^"[7_!.W
M1H[N-KJ#4_'+]0\!65G!?Z[^QZNH^
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M^&OP%\87=Q>:+K=OI;^1J4UA