EX-99.2 3 exhibit992-supplementaldis.htm EX-99.2 Document

Exhibit 99.2




ue_logoxhorizontalxnavya.jpg




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 Ratios13
Consolidated Financial Statements
Consolidated Balance Sheets14
Consolidated Statements of Income15
Non-GAAP Financial Measures and Supplemental Data
Supplemental Schedule of Net Operating Income16
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)17
Funds from Operations18
Market Capitalization, Debt Ratios and Liquidity19
Additional Disclosures20
Leasing Data
Tenant Concentration - Top Twenty-Five Tenants21
Leasing Activity22
Leases Executed but Not Yet Rent Commenced23
Retail Portfolio Lease Expiration Schedules24
Property Data
Property Status Report26
Property Acquisitions and Dispositions29
Development, Redevelopment and Anchor Repositioning Projects30
Debt Schedules
Debt Summary32
Mortgage Debt Summary33
Debt Maturity Schedule34








ue_logoxstackedxnavy1a.jpg
Urban Edge PropertiesFor additional information:
888 Seventh AvenueMark Langer, EVP and
New York, NY 10019Chief Financial Officer
212-956-2556
FOR IMMEDIATE RELEASE:
Urban Edge Properties Reports Second Quarter 2024 Results
        
NEW YORK, NY, July 31, 2024 - Urban Edge Properties (NYSE: UE) (the "Company") today announced its results for the quarter ended June 30, 2024 and raised the low end of its FFO as Adjusted guidance for the full-year.
"Our second quarter results reflect continued momentum from strong operating fundamentals and the benefits of our recent capital recycling activity," said Jeff Olson, Chairman and CEO. "We are especially pleased with our leasing progress, as shop occupancy grew to 89.8% in the quarter, up 520 bps compared to the second quarter of 2023. In addition, we continue to pursue exciting external growth opportunities, with a focus on acquiring attractive shopping centers that further expand our presence in our core markets between Washington, D.C. and Boston. We remain focused on executing our strategic plan to grow earnings and cash flow while continuing to simplify our business."

Financial Results(1)(2)
(in thousands, except per share amounts)2Q242Q23YTD 2024YTD 2023
Net income (loss) attributable to common shareholders$30,759 $10,262 $33,362 $(8,856)
Net income (loss) per diluted share0.26 0.09 0.28 (0.08)
Funds from Operations ("FFO")58,397 35,918 97,447 74,520 
FFO per diluted share0.47 0.29 0.79 0.61 
FFO as Adjusted40,156 37,180 80,974 76,153 
FFO as Adjusted per diluted share0.32 0.30 0.66 0.62 

Net income for the three months ended June 30, 2024 included a $21.7 million, or $0.18 per diluted share, gain on extinguishment of debt related to the foreclosure settlement of Kingswood Center and a $13.4 million, or $0.11 per diluted share, gain on sale of real estate, primarily related to the disposition of our industrial property in Lodi, NJ. FFO as Adjusted for the three months ended June 30, 2024 increased by 7% as compared to the prior year period and benefited from rent commencements on new leases and growth from acquisitions.

Same-Property Operating Results Compared to the Prior Year Period(3)
2Q24YTD 2024
Same-property Net Operating Income ("NOI") growth3.6 %2.9 %
Same-property NOI growth, including properties in redevelopment4.0 %3.9 %

Increases in same-property NOI metrics for the three and six months ended June 30, 2024 were primarily driven by rent commencements on new leases from our signed but not open pipeline.

Operating Results(1)
Achieved same-property portfolio leased occupancy of 96.5%, an increase of 150 basis points compared to June 30, 2023, and 30 basis points compared to March 31, 2024.
Reported consolidated portfolio leased occupancy, excluding Sunrise Mall, of 96.4%, an increase of 160 basis points compared to June 30, 2023, and 30 basis points compared to March 31, 2024.
Increased retail shop leased occupancy to 89.8%, up 520 basis points compared to June 30, 2023, and 140 basis points compared to March 31, 2024.
1


Executed 47 new leases, renewals and options totaling 506,000 sf during the quarter. New leases totaled 166,000 sf, of which 38,000 sf was on a same-space basis and generated an average cash spread of 18.7%. New leases, renewals and options totaled 378,000 sf on a same-space basis and generated an average cash spread of 12.3%.
Published the Company's 2023 Corporate Responsibility Report on June 26, 2024.

Acquisition and Disposition Activity
On April 5, 2024, the Company closed on the $83 million acquisition of Ledgewood Commons, a 448,000 sf grocery anchored shopping center located in Roxbury Township, NJ. The initial capitalization rate on the transaction was 7.9% with an expected first-year cash yield in excess of 10%.
On April 26, 2024, the Company closed on the sale of its 127,000 sf industrial property located in Lodi, NJ for a price of $29.2 million, representing a 5.4% capitalization rate. This transaction was structured as part of a Section 1031 exchange, allowing for the deferral of capital gains resulting from the sale for income tax purposes. As a result of this transaction, the Company recognized a $13.1 million gain on sale of real estate.
The Company is in advanced negotiations to acquire several shopping centers in our core markets between Washington, D.C. and Boston.

Financing Activity
On April 3, 2024, the Company borrowed $60 million on its unsecured $800 million line of credit to partially finance the acquisition of Ledgewood Commons discussed above. During the quarter, the Company repaid $63 million of the outstanding balance on its line of credit using proceeds from the sale of its property in Lodi, NJ and proceeds from a $50 million, 5-year mortgage on Ledgewood Commons bearing interest at a fixed rate of 6.03%, reducing the balance outstanding as of June 30, 2024 to $150 million. Subsequent to the quarter, the Company repaid an additional $45 million on the outstanding balance primarily from proceeds generated from equity issuances under its ATM program.
On June 27, 2024, the property foreclosure process was completed for Kingswood Center, located in Brooklyn, NY. In connection with the foreclosure settlement, the lender took possession of the property and the Company recognized a $21.7 million gain on debt extinguishment, eliminating a $68.6 million mortgage liability that was due to mature in February 2028.
During the quarter ended June 30, 2024, the Company issued 1,607,353 common shares at a weighted average price of $18.21 per share under its ATM Program, generating net cash proceeds of $28.9 million. Subsequent to the quarter, the Company issued an additional 891,643 common shares at a weighted average price of $18.23 per share, generating net cash proceeds of $16.0 million.
The Company has limited debt maturities coming due through December 31, 2026 of $188.3 million in the aggregate, which represents approximately 11% of outstanding debt.

Leasing, Development and Redevelopment
During the quarter, the Company executed 166,000 sf of new leases, including leases with BJ's Wholesale Club, Chipotle, Bank of America, and First Watch.
In June, the Company executed a new 112,000 sf lease with BJ's Wholesale Club at Bruckner Commons to take over a portion of the former Kmart space and entered into a lease termination agreement with Target at the same property. The Target termination agreement releases Target from its obligations under the previously-executed 10-year, 139,000 sf lease, providing the Company the opportunity to enter into the new 20-year lease with BJ's at a comparable project yield.
The Company commenced two redevelopment projects with estimated aggregate costs of $5.1 million during the quarter and now has $170.1 million of active redevelopment projects underway, with estimated remaining costs to complete of $109.2 million. The active redevelopment projects are expected to generate an approximate 15% yield. The Company also stabilized one project aggregating $13.3 million with the rent commencement of Prime Urgent Care in June 2024, completing the second phase of its Huntington Commons center redevelopment.
As of June 30, 2024, the Company had signed leases that have not yet rent commenced that are expected to generate an additional $28.6 million of future annual gross rent, representing approximately 11% of current annualized NOI. Approximately $2.8 million of this amount is expected to be recognized in the remainder of 2024.





2


Balance Sheet and Liquidity(1)(4)(5)
Balance sheet highlights as of June 30, 2024 include:
Total liquidity of approximately $721 million, consisting of $101 million of cash on hand and $620 million available under the Company's $800 million revolving credit agreement, including undrawn letters of credit.
Mortgages payable of $1.5 billion, with a weighted average term to maturity of 4.8 years, all of which is fixed rate or hedged.
$150 million drawn on our $800 million revolving credit agreement that matures on February 9, 2027, with two six-month extension options. Subsequent to the quarter, the Company repaid $45 million of the credit facility, reducing the outstanding balance to $105 million.
Total market capitalization of approximately $4.0 billion, comprised of 127.2 million fully-diluted common shares valued at $2.3 billion and $1.7 billion of debt.
Net debt to total market capitalization of 39%.

2024 Outlook
The Company has updated its 2024 full-year guidance ranges for net income and FFO based on recent results and transactions and the expected ongoing strength in business fundamentals, and is increasing the low end of the guidance range for FFO as Adjusted, estimating net income of $0.28 to $0.31 per diluted share, FFO of $1.42 to $1.45 per diluted share, and FFO as Adjusted of $1.29 to $1.32 per diluted share. A reconciliation of the range of estimated earnings, FFO and FFO as Adjusted, as well as the assumptions used in our guidance can be found on page 4 of this release.

Earnings Conference Call Information
The Company will host an earnings conference call and audio webcast on July 31, 2024 at 8:30am ET. All interested parties can access the earnings call by dialing 1-877-407-9716 (Toll Free) or 1-201-493-6779 (Toll/International) using conference ID 13747085. The call will also be webcast and available in listen-only mode on the investors page of our website: www.uedge.com. A replay will be available at the webcast link on the investors page for one year following the conclusion of the call. A telephonic replay of the call will also be available starting July 31, 2024 at 11:30am ET through August 14, 2024 at 11:59pm ET by dialing 1-844-512-2921 (Toll Free) or 1-412-317-6671 (Toll/International) using conference ID 13747085.





































(1) Refer to "Non-GAAP Financial Measures" and "Operating Metrics" for definitions and additional detail.
(2) Refer to page 8 for a reconciliation of net income to FFO and FFO as Adjusted for the quarter ended June 30, 2024.
(3) Refer to page 9 for a reconciliation of net income to NOI and Same-Property NOI for the quarter ended June 30, 2024.
(4) Net debt as of June 30, 2024 is calculated as total consolidated debt of $1.7 billion less total cash and cash equivalents, including restricted cash, of $101 million.
(5) Refer to page 19 for the calculation of market capitalization as of June 30, 2024.
3


2024 Earnings Guidance
The Company has updated its 2024 full-year guidance ranges for net income and FFO based on recent results and transactions and the expected ongoing strength in business fundamentals, and is increasing the low end of the guidance range for FFO as Adjusted, estimating net income of $0.28 to $0.31 per diluted share, FFO of $1.42 to $1.45 per diluted share, and FFO as Adjusted of $1.29 to $1.32 per diluted share. Below is a summary of the Company's 2024 outlook, assumptions used in our forecasting, and a reconciliation of the range of estimated earnings, FFO, and FFO as Adjusted per diluted share.
Previous GuidanceRevised 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

The Company's 2024 full year FFO outlook is based on the following assumptions:
Same-property NOI growth, including properties in redevelopment, of 4.5% to 6.0%, reflecting an increase from our previous assumption of 4.0% to 6.0%.
Acquisitions of $117 million and dispositions of $37 million, both reflecting activity completed year-to-date.
Recurring G&A expenses ranging from $35.5 million to $37.0 million, a decrease from our previous assumption of $35.5 million to $37.5 million.
Interest and debt expense ranging from $83.0 million to $86.0 million, a decrease from our previous assumption of $86.0 million to $88.5 million, reflecting the recent foreclosure of Kingswood Center.
Excludes items that impact FFO comparability, including gains and/or losses on extinguishment of debt, transaction, severance, litigation, or any one-time items outside of the ordinary course of business.
Guidance 2024E
Per Diluted Share(1)
(in thousands, except per share amounts)LowHighLowHigh
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 subsidiaries1,100 1,100 0.01 0.01 
Net income attributable to common shareholders34,200 38,000 0.27 0.30 
Adjustments:
Rental property depreciation and amortization155,800 155,800 1.25 1.25 
Gain on sale of real estate(15,300)(15,300)(0.12)(0.12)
Limited partnership interests in operating partnership2,100 2,100 0.02 0.02 
FFO Applicable to diluted common shareholders176,800 180,600 1.42 1.45 
Adjustments to FFO:
Impact of property in foreclosure2,300 2,300 0.02 0.02 
Non-cash adjustments2,300 2,300 0.02 0.02 
Transaction, severance, litigation and other expenses600 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 
(1) Amounts may not foot due to rounding.











4


The following table is a reconciliation bridging our 2023 FFO per diluted share to the Company's estimated 2024 FFO per diluted share:
Per Diluted Share(1)
LowHigh
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 redevelopment0.08 0.10 
Acquisitions net of dispositions NOI growth0.07 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 
(1) Amounts may not foot due to rounding.
(2) Includes adjustments to FFO for fiscal year 2023 and expected adjustments for fiscal year 2024 which impact comparability. See "Reconciliation of net income to FFO and FFO as Adjusted" on page 8 for actual adjustments year-to-date and our fourth quarter 2023 Supplemental Disclosure Package for 2023 adjustments.
(3) Excludes the impact of Kingswood Center which was foreclosed on in June 2024.

The Company is providing a projection of anticipated net income solely to satisfy the disclosure requirements of the Securities and Exchange Commission ("SEC"). The Company's projections are based on management’s current beliefs and assumptions about the Company's business, and the industry and the markets in which it operates; there are known and unknown risks and uncertainties associated with these projections. There can be no assurance that our actual results will not differ from the guidance set forth above. The Company assumes no obligation to update publicly any forward-looking statements, including its 2024 earnings guidance, whether as a result of new information, future events or otherwise. Please refer to the “Forward-Looking Statements” disclosures on page 11 of this document and “Risk Factors” disclosed in the Company's annual and quarterly reports filed with the SEC for more information.

Non-GAAP Financial Measures
The Company uses certain non-GAAP performance measures, in addition to the primary GAAP presentations, as we believe these measures improve the understanding of the Company's operational results. We continually evaluate the usefulness, relevance, limitations, and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the investing public, and thus such reported measures are subject to change. The Company's 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. Additionally, the Company's computation of non-GAAP metrics may not be comparable to similarly titled non-GAAP metrics reported by other real estate investment trusts ("REITs") or real estate companies that define these metrics differently and, as a result, it is important to understand the manner in which the Company defines and calculates each of its non-GAAP metrics. The following non-GAAP measures are commonly used by the Company and investing public to understand and evaluate our operating results and performance:
FFO: The Company believes FFO is a useful, supplemental measure of its operating performance that is a recognized metric used extensively by the real estate industry and, in particular REITs. FFO, as defined by the National Association of Real Estate Investment Trusts ("Nareit") and the Company, is net income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable real estate and land when connected to the main business of a REIT, impairments on depreciable real estate or land related to a REIT's main business, earnings from consolidated partially owned entities and rental property depreciation and amortization expense. The Company believes that financial analysts, investors and shareholders are better served by the presentation of comparable period operating results generated from FFO primarily because it excludes the assumption that the value of real estate assets diminishes predictably. FFO does not represent cash flows from operating activities in accordance with GAAP, should not be considered an alternative to net income as an indication of our performance, and is not indicative of cash flow as a measure of liquidity or our ability to make cash distributions.
FFO as Adjusted: The Company provides disclosure of FFO as Adjusted because it believes it is a useful supplemental measure of its core operating performance that facilitates comparability of historical financial periods. FFO as Adjusted is calculated by making certain adjustments to FFO to account for items the Company does not believe are representative of ongoing core operating results, including non-comparable revenues and expenses. The Company's method of calculating FFO as Adjusted may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
5


NOI: The Company uses NOI internally to make investment and capital allocation decisions and to compare the unlevered performance of our properties to our peers. The Company believes NOI is useful to investors as a performance measure because, when compared across periods, NOI reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and disposition activity on an unleveraged basis, providing perspective not immediately apparent from net income. The Company calculates NOI using net income as defined by GAAP reflecting only those income and expense items that are incurred at the property level, adjusted for non-cash rental income and expense, impairments on depreciable real estate or land, and income or expenses that we do not believe are representative of ongoing operating results, if any. In addition, the Company uses NOI margin, calculated as NOI divided by total property revenue, which the Company believes is useful to investors for similar reasons.
Same-property NOI: The Company provides disclosure of NOI on a same-property basis, which includes the results of properties that were owned and operated for the entirety of the reporting periods being compared, which total 66 properties for the three and six months ended June 30, 2024 and 2023. Information provided on a same-property basis excludes properties under development, redevelopment or that involve anchor repositioning where a substantial portion of the gross leasable area ("GLA") is taken out of service and also excludes properties acquired, sold, or that are in the foreclosure process during the periods being compared. As such, same-property NOI assists in eliminating disparities in net income due to the development, redevelopment, acquisition, disposition, or foreclosure of properties during the periods presented, and thus provides a more consistent performance measure for the comparison of the operating performance of the Company's properties. While there is judgment surrounding changes in designations, a property is removed from the same-property pool when it is designated as a redevelopment property because it is undergoing significant renovation or retenanting pursuant to a formal plan that is expected to have a significant impact on its operating income. A development or redevelopment property is moved back to the same-property pool once a substantial portion of the NOI growth expected from the development or redevelopment is reflected in both the current and comparable prior year period, generally one year after at least 80% of the expected NOI from the project is realized on a cash basis. Acquisitions are moved into the same-property pool once we have owned the property for the entirety of the comparable periods and the property is not under significant development or redevelopment. The Company has also provided disclosure of NOI on a same-property basis adjusted to include redevelopment properties. Same-property NOI may include other adjustments as detailed in the Reconciliation of Net Income to NOI and same-property NOI included in the tables accompanying this press release. We also present this metric excluding the collection of amounts previously deemed uncollectible.
EBITDAre and Adjusted EBITDAre: EBITDAre and Adjusted EBITDAre are supplemental, non-GAAP measures utilized by us in various financial ratios. The White Paper on EBITDAre, approved by Nareit's Board of Governors in September 2017, defines EBITDAre as net income (computed in accordance with GAAP), adjusted for interest expense, income tax (benefit) expense, depreciation and amortization, losses and gains on the disposition of depreciated property, impairment write-downs of depreciated property and investments in unconsolidated joint ventures, and adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures. EBITDAre and Adjusted EBITDAre are presented to assist investors in the evaluation of REITs, as a measure of the Company's operational performance as they exclude various items that do not relate to or are not indicative of our operating performance and because they approximate key performance measures in our debt covenants. Accordingly, the Company believes that the use of EBITDAre and Adjusted EBITDAre, as opposed to income before income taxes, in various ratios provides meaningful performance measures related to the Company's ability to meet various coverage tests for the stated periods. Adjusted EBITDAre may include other adjustments not indicative of operating results as detailed in the Reconciliation of Net Income to EBITDAre and Adjusted EBITDAre included in the tables accompanying this press release. The Company also presents the ratio of net debt (net of cash) to annualized Adjusted EBITDAre as of June 30, 2024, and net debt (net of cash) to total market capitalization, which it believes is useful to investors as a supplemental measure in evaluating the Company's balance sheet leverage. The presentation of EBITDAre and Adjusted EBITDAre is consistent with EBITDA and Adjusted EBITDA as presented in prior periods.
The Company believes net income is the most directly comparable GAAP financial measure to the non-GAAP performance measures outlined above. Reconciliations of these measures to net income have been provided in the tables accompanying this press release.






6


Operating Metrics
The Company presents certain operating metrics related to our properties, including occupancy, leasing activity and rental rates. Operating metrics are used by the Company and are useful to investors in facilitating an understanding of the operational performance for our properties.
Occupancy metrics represent the percentage of occupied gross leasable area based on executed leases (including properties in development and redevelopment) and include leases signed, but for which rent has not yet commenced. Same-property portfolio leased occupancy includes properties that have been owned and operated for the entirety of the reporting periods being compared, which total 66 properties for the three and six months ended June 30, 2024 and 2023. Occupancy metrics presented for the Company's same-property portfolio exclude properties under development, redevelopment or that involve anchor repositioning where a substantial portion of the gross leasable area is taken out of service and also excludes properties acquired within the past 12 months or properties sold, and properties that are in the foreclosure process during the periods being compared.
Executed new leases, renewals and exercised options are presented on a same-space basis. Same-space leases represent those leases signed on spaces for which there was a previous lease.
The Company occasionally provides disclosures by tenant categories which include anchors, shops and industrial/self-storage. Anchors and shops are further broken down by local, regional and national tenants. We define anchor tenants as those who have a leased area of >10,000 sf. Local tenants are defined as those with less than five locations. Regional tenants are those with five or more locations in a single region. National tenants are defined as those with five or more locations and operate in two or more regions.




7


Reconciliation of Net Income to FFO and FFO as Adjusted

The following table reflects the reconciliation of net income to FFO and FFO as Adjusted for the three and six months ended June 30, 2024 and 2023. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 5 for a description of FFO and FFO as Adjusted.

Three Months Ended June 30,Six Months Ended June 30,
(in thousands, except per share amounts)2024202320242023
Net income (loss)$32,024 $10,563 $34,469 $(9,583)
Less net (income) loss attributable to noncontrolling interests in:
Consolidated subsidiaries474 143 750 383 
Operating partnership(1,739)(444)(1,857)344 
Net income (loss) attributable to common shareholders30,759 10,262 33,362 (8,856)
Adjustments:
Rental property depreciation and amortization39,346 25,212 77,577 50,021 
Limited partnership interests in operating partnership1,739 444 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 shareholders58,397 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 expenses272 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 
(1) Weighted average diluted shares used to calculate FFO per share and FFO as Adjusted per share for the three and six months ended June 30, 2024 and 2023, respectively, are higher than the GAAP weighted average diluted shares as a result of the dilutive impact of LTIP and OP units which may be redeemed for our common shares.
(2) During the six months ended June 30, 2023, the Company recognized an impairment charge reducing the carrying value of Kingswood Center, an office and retail property located in Brooklyn, NY.
(3) In April 2023, the Company notified the lender of its mortgage secured by Kingswood Center that the cash flows generated by the property are insufficient to cover the debt service and that the Company is unwilling to fund future shortfalls. As such, the Company defaulted on the loan and adjusted for the default interest incurred for the second quarter of 2023. The Company determined it is appropriate to exclude the operating results of Kingswood Center from FFO as Adjusted as the property was in the foreclosure process. In June of 2024, the foreclosure process was completed and the lender took possession of the property.
(4) Includes the acceleration and write-off of lease intangibles related to tenant terminations, bankruptcies, and write-offs and reinstatements of receivables arising from the straight-lining of rents for tenants moved to and from the cash basis of accounting.
(5) The gain on extinguishment of debt for the three and six months ended June 30, 2024 relates to the mortgage debt forgiven in the foreclosure settlement of Kingswood Center.



8


Reconciliation of Net Income to NOI and Same-Property NOI

The following table reflects the reconciliation of net income to NOI, same-property NOI and same-property NOI including properties in redevelopment for the three and six months ended June 30, 2024 and 2023. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 5 for a description of NOI and same-property NOI.

Three Months Ended June 30,Six Months Ended June 30,
(in thousands)2024202320242023
Net income (loss)$32,024 $10,563 $34,469 $(9,583)
Depreciation and amortization39,679 25,513 78,253 50,597 
Interest and debt expense21,896 18,131 42,473 33,424 
General and administrative expense9,368 9,907 18,414 18,965 
(Gain) loss on extinguishment of debt, net(21,699)489 (21,427)489 
Other expense22 244 247 470 
Income tax expense539 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)
NOI66,702 61,537 133,394 122,683 
Adjustments:
Sunrise Mall net operating loss472 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 redeveloped5,248 4,815 11,061 9,618 
Same-property NOI including properties in redevelopment$59,605 $57,286 $120,090 $115,586 
(1) Non-same property NOI includes NOI related to properties being redeveloped and properties acquired, disposed, or that are in the foreclosure process during the periods being compared.


9


Reconciliation of Net Income to EBITDAre and Adjusted EBITDAre

The following table reflects the reconciliation of net income to EBITDAre and Adjusted EBITDAre for the three and six months ended June 30, 2024 and 2023. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 5 for a description of EBITDAre and Adjusted EBITDAre.
Three Months Ended June 30,Six Months Ended June 30,
(in thousands)2024202320242023
Net income (loss)$32,024 $10,563 $34,469 $(9,583)
Depreciation and amortization39,679 25,513 78,253 50,597 
Interest and debt expense21,896 18,131 42,473 33,424 
Income tax expense539 41 1,204 747 
Gain on sale of real estate(13,447)— (15,349)(356)
Real estate impairment loss— — — 34,055 
EBITDAre80,691 54,248 141,050 108,884 
Adjustments for Adjusted EBITDAre:
Non-cash adjustments(1)
2,056 (208)2,754 (244)
Transaction, severance and litigation expenses272 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 
(1) Includes the acceleration and write-off of lease intangibles related to tenant terminations, bankruptcies, and write-offs and reinstatements of receivables arising from the straight-lining of rents for tenants moved to and from the cash basis of accounting. The adjustment to EBITDAre in calculating Adjusted EBITDAre is inclusive of the portion attributable to the noncontrolling interest in Sunrise Mall.
(2) Adjustment reflects the operating income for Kingswood Center for the three and six months ended June 30, 2024, excluding $1.4 million and $2.8 million of interest and debt expense, respectively, and $0.4 million and $0.8 million of depreciation and amortization expense, respectively, that is already adjusted for the purposes of calculating EBITDAre. See footnote 3 on page 8 for additional information.
10


ADDITIONAL INFORMATION
For a copy of the Company’s supplemental disclosure package, please access the "Investors" section of our website at www.uedge.com. Our website also includes other financial information, including our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and any amendments to those reports.
The Company uses, and intends to continue to use, the “Investors” page of its website, which can be found at www.uedge.com, as a means of disclosing material nonpublic information and of complying with its disclosure obligations under Regulation FD, including, without limitation, through the posting of investor presentations that may include material nonpublic information. Accordingly, investors should monitor the “Investors” page, in addition to following the Company's press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this document.
ABOUT URBAN EDGE
Urban Edge Properties is a NYSE listed real estate investment trust focused on owning, managing, acquiring, developing, and redeveloping retail real estate in urban communities, primarily in the Washington, D.C. to Boston corridor. Urban Edge owns 75 properties totaling 17.2 million square feet of gross leasable area.
FORWARD-LOOKING STATEMENTS
Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of future performance. They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Our future results, financial condition, business and targeted occupancy may differ materially from those expressed in these forward-looking statements. You can identify many of these statements by words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “would,” “may” or other similar expressions in this Press Release. Many of the factors that will determine the outcome of forward-looking statements are beyond our ability to control or predict and include, among others: (i) macroeconomic conditions, including geopolitical conditions and instability, which may lead to rising inflation and disruption of, or lack of access to, the capital markets, as well as potential volatility in the Company’s share price; (ii) the economic, political and social impact of, and uncertainty relating to, epidemics and pandemics; (iii) the loss or bankruptcy of major tenants; (iv) the ability and willingness of the Company’s tenants to renew their leases with the Company upon expiration and the Company’s ability to re-lease its properties on the same or better terms, or at all, in the event of non-renewal or in the event the Company exercises its right to replace an existing tenant; (v) the impact of e-commerce on our tenants’ business; (vi) the Company’s success in implementing its business strategy and its ability to identify, underwrite, finance, consummate and integrate diversifying acquisitions and investments; (vii) changes in general economic conditions or economic conditions in the markets in which the Company competes, and their effect on the Company’s revenues, earnings and funding sources, and on those of its tenants; (viii) increases in the Company’s borrowing costs as a result of changes in interest rates, rising inflation, and other factors; (ix) the Company’s ability to pay down, refinance, hedge, restructure or extend its indebtedness as it becomes due and potential limitations on the Company’s ability to borrow funds under its existing credit facility as a result of covenants relating to the Company’s financial results; (x) potentially higher costs associated with the Company’s development, redevelopment and anchor repositioning projects, and the Company’s ability to lease the properties at projected rates; (xi) the Company’s liability for environmental matters; (xii) damage to the Company’s properties from catastrophic weather and other natural events, and the physical effects of climate change; (xiii) the Company’s ability and willingness to maintain its qualification as a REIT in light of economic, market, legal, tax and other considerations; (xiv) information technology security breaches; (xv) the loss of key executives; and (xvi) the accuracy of methodologies and estimates regarding our environmental, social and governance (“ESG”) metrics, goals and targets, tenant willingness and ability to collaborate towards reporting ESG metrics and meeting ESG goals and targets, and the impact of governmental regulation on our ESG efforts. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see “Risk Factors” in Part I, Item 1A, of the Company's Annual Report on Form 10-K for the year ended December 31, 2023.
We claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 for any forward-looking statements included in this Press Release. You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this Press Release. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances occurring after the date of this Press Release.
11


URBAN EDGE PROPERTIES
ADDITIONAL INFORMATION
As of June 30, 2024

Basis of Presentation
The information contained in the Supplemental Disclosure Package does not purport to disclose all items required by GAAP and is unaudited. This Supplemental Disclosure Package should be read in conjunction with the Company's Annual Report on Form 10-K for the year ended December 31, 2023 and Quarterly Report on Form 10-Q for the quarter ended June 30, 2024. The results of operations of any property acquired are included in the Company's financial statements since the date of acquisition, although such properties may be excluded from certain metrics disclosed in this Supplemental Disclosure Package.
Non-GAAP Financial Measures and Forward-Looking Statements
For additional information regarding non-GAAP financial measures and forward-looking statements, please see pages 5 and 11 of this Supplemental Disclosure Package.





































12


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 EndedSix Months Ended
Summary Financial ResultsJune 30, 2024June 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 properties75 / 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 properties4.0 %3.9 %
NOI margin(11)
64.6 %64.1 %
Same-property expense recovery ratio82.8 %83.2 %
Same-property, including redevelopment, expense recovery ratio81.2 %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 x6.4 x
Adjusted EBITDAre to interest expense(7)
2.9 x3.0 x
Adjusted EBITDAre to fixed charges(7)
2.5 x2.6 x
(1) Weighted average diluted shares used to calculate FFO per share and FFO as Adjusted per share for the three and six months ended June 30, 2024 are higher than the GAAP weighted average diluted shares as a result of the dilutive impact of the assumed conversion of the LTIP and OP units.
(2) The same-property pool for both NOI and occupancy includes properties the Company consolidated, owned and operated for the entirety of both periods being compared and excludes properties under development, redevelopment or that involve anchor repositioning where a substantial portion of the GLA is taken out of service and also excludes properties acquired, disposed, or that are in the foreclosure process during the periods being compared.
(3) GLA - retail portfolio excludes 1.2 million square feet for Sunrise Mall and 58,000 sf of self-storage.
(4) Physical occupancy includes tenants that have access to their leased space and includes dark and paying tenants.
(5) Our retail portfolio includes shopping centers and malls (excluding Sunrise Mall) and excludes self-storage.
(6) See computation for the quarter ended June 30, 2024 on page 19. Adjusted EBITDAre is annualized for purposes of calculating net debt to Adjusted EBITDAre.
(7) See computation on page 17.
(8) See computation on page 22.
(9) Excluding Sunrise Mall, consolidated portfolio leased occupancy is 96.4%.
(10) Recurring G&A for the three and six months ended June 30, 2024 excludes $0.3 million and $0.4 million of transaction and severance costs, respectively.
(11) Excludes the impact of Sunrise Mall. Including Sunrise Mall, NOI margin for the three and six months ended June 30, 2024 is 63.3% and 62.8%, respectively.
13


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,
 20242023
ASSETS 
Real estate, at cost:  
Land$666,774 $635,905 
Buildings and improvements2,741,636 2,678,076 
Construction in progress232,690 262,275 
Furniture, fixtures and equipment10,446 9,923 
Total3,651,546 3,586,179 
Accumulated depreciation and amortization(864,210)(819,243)
Real estate, net2,787,336 2,766,936 
Operating lease right-of-use assets55,575 56,988 
Cash and cash equivalents78,615 101,123 
Restricted cash22,591 73,125 
Tenant and other receivables25,077 14,712 
Receivable arising from the straight-lining of rents60,159 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 assets64,594 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 facility150,000 153,000 
Operating lease liabilities52,556 53,863 
Accounts payable, accrued expenses and other liabilities88,523 102,997 
Identified intangible liabilities, net of accumulated amortization of $48,718 and $46,610, respectively
175,837 170,411 
Total liabilities1,969,946 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 income689 460 
Accumulated earnings130,033 137,113 
Noncontrolling interests:
Operating partnership66,092 55,355 
Consolidated subsidiaries15,534 15,383 
Total equity1,265,750 1,221,428 
Total liabilities and equity$3,235,696 $3,279,809 
14


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,
 2024202320242023
REVENUE
Rental revenue$106,358 $98,773 $215,905 $198,127 
Other income188 292 267 379 
Total revenue106,546 99,065 216,172 198,506 
EXPENSES
Depreciation and amortization39,679 25,513 78,253 50,597 
Real estate taxes17,472 16,121 34,475 31,798 
Property operating18,260 15,708 38,766 33,134 
General and administrative9,368 9,907 18,414 18,965 
Real estate impairment loss— — — 34,055 
Lease expense3,115 3,156 6,243 6,311 
Total expenses87,894 70,405 176,151 174,860 
Gain on sale of real estate13,447 — 15,349 356 
Interest income661 564 1,349 1,075 
Interest and debt expense(21,896)(18,131)(42,473)(33,424)
(Gain) loss on extinguishment of debt, net21,699 (489)21,427 (489)
Income (loss) before income taxes32,563 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 subsidiaries474 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 - Basic118,859 117,482 118,466 117,466 
Weighted average shares outstanding - Diluted118,971 117,578 118,575 117,466 



15


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 ChangeSix Months Ended June 30,Percent Change
2024202320242023
Composition of NOI(1)
Property rentals$77,537 $71,272 $154,079 $142,707 
Tenant expense reimbursements28,081 26,093 58,274 52,303 
Rental revenue deemed uncollectible(308)(1,165)(12)(1,716)
Total property revenue105,310 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 reimbursements22,574 22,227 47,323 45,014 
Rental revenue deemed uncollectible(274)(755)(27)(833)
Total property revenue83,724 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 occupancy93.6 %91.4 %93.6 %91.4 %
Same-property leased occupancy96.5 %95.0 %96.5 %95.0 %
Number of properties included in same-property analysis66 66 
(1) NOI excludes non-cash revenue and expenses. Refer to page 9 for a reconciliation of net income to NOI and same-property NOI.
(2) Excludes NOI related to properties acquired, disposed, or that are in the foreclosure process in the comparative periods, and Sunrise Mall.

16


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,
2024202320242023
Net income (loss)$32,024 $10,563 $34,469 $(9,583)
Depreciation and amortization39,679 25,513 78,253 50,597 
Interest expense20,858 17,082 40,416 31,419 
Amortization of deferred financing costs1,038 1,049 2,057 2,005 
Income tax expense539 41 1,204 747 
Gain on sale of real estate(13,447)— (15,349)(356)
Real estate impairment loss— — — 34,055 
EBITDAre80,691 54,248 141,050 108,884 
Adjustments for Adjusted EBITDAre:
Non-cash adjustments(1)
2,056 (208)2,754 (244)
Transaction, severance and litigation expenses272 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 expense2.9 x3.2 x3.0 x3.5 x
Fixed charges
Interest expense$20,858 $17,082 $40,416 $31,419 
Scheduled principal amortization3,362 5,014 7,145 9,990 
Total fixed charges$24,220 $22,096 $47,561 $41,409 
Adjusted EBITDAre to fixed charges2.5 x2.5 x2.6 x2.7 x
(1) Includes the acceleration and write-off of lease intangibles related to tenant terminations, bankruptcies, and write-offs and reinstatements of receivables arising from the straight-lining of rents for tenants moved to and from the cash basis of accounting. The adjustment to EBITDAre in calculating Adjusted EBITDAre is inclusive of the portion attributable to the noncontrolling interest in Sunrise Mall.
(2) Adjustment reflects the operating income for Kingswood Center for the three and six months ended June 30, 2024, excluding $1.4 million and $2.8 million of interest and debt expense, respectively, and $0.4 million and $0.8 million of depreciation and amortization expense, respectively, that is already adjusted for the purposes of calculating EBITDAre. See footnote 3 on page 8 for additional information.

17


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, 2024Six 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 subsidiaries474 — 750 0.01 
Operating partnership(1,739)(0.01)(1,857)(0.02)
Net income attributable to common shareholders30,759 0.25 33,362 0.27 
Adjustments:
Rental property depreciation and amortization39,346 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 shareholders58,397 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 expenses272 — 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 EPS118,971 118,575 
Assumed conversion of OP and LTIP Units to common shares4,914 4,643 
Weighted average diluted common shares - FFO123,885 123,218 
(1) Represents earnings allocated to LTIP and OP unitholders for unissued common shares, which have been included for purposes of calculating earnings per diluted share for the periods presented because they are dilutive.
(2) Individual items may not add up due to total rounding.
(3) In April 2023, the Company notified the lender of its mortgage secured by Kingswood Center that the cash flows generated by the property are insufficient to cover the debt service and that the Company is unwilling to fund future shortfalls. As such, the Company defaulted on the loan and adjusted for the default interest incurred for the second quarter of 2023. The Company determined it is appropriate to exclude the operating results of Kingswood Center from FFO as Adjusted as the property was in the foreclosure process. In June of 2024, the foreclosure process was completed and the lender took possession of the property.
(4) Includes the acceleration and write-off of lease intangibles related to tenant terminations, bankruptcies, and write-offs and reinstatements of receivables arising from the straight-lining of rents for tenants moved to and from the cash basis of accounting.
(5) The gain on extinguishment of debt for the three and six months ended June 30, 2024 relates to the mortgage debt forgiven in the foreclosure settlement of Kingswood Center.




18


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 shares120,444,011 
OP and LTIP units6,722,628 
Diluted common shares127,166,639 
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 capitalization2,348,768 
Total market capitalization$4,014,936 
Net debt to total market capitalization at applicable market price39.0 %
Cash and cash equivalents including restricted cash$101,206 
Available under unsecured credit facility(3)
619,940 
Total liquidity$721,146 
(1) Total consolidated debt excludes unamortized debt issuance costs of $13.1 million.
(2) Net debt to Adjusted EBITDAre is calculated based on second quarter 2024 annualized Adjusted EBITDAre.
(3) Availability is net of letters of credit issued. The Company obtained five letters of credit aggregating $30.1 million which were provided to mortgage lenders to secure its obligations for certain capital requirements per the respective loan agreements. As of June 30, 2024, the Company had $150 million of outstanding borrowings under the unsecured line of credit.

19


URBAN EDGE PROPERTIES
ADDITIONAL DISCLOSURES
(in thousands)


Three Months Ended June 30,Six Months Ended June 30,
Rental Revenue:2024202320242023
Property rentals$78,609 $74,277 $157,763 $148,057 
Tenant expense reimbursements28,057 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 Rentals2024202320242023
Minimum rent$77,215 $70,991 $152,819 $141,624 
Non-cash revenues(1)
1,071 2,855 3,646 5,193 
Percentage rent323 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,
2024202320242023
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 expenditures4,777 4,979 10,806 11,661 
Leasing commissions1,398 404 3,043 1,061 
Tenant improvements and allowances1,335 1,314 3,254 2,830 
Total capital expenditures$21,868 $31,801 $43,707 $56,171 

Tenant and Other ReceivablesAs of June 30, 2024
Tenant and other receivables billed$29,714 
Revenue deemed uncollectible(4,637)
Tenant and other receivables deemed collectible$25,077 

(1) Amounts are excluded from the calculation of NOI and same-property NOI with the exception of lease termination income which is included in portfolio NOI and excluded from the calculation of same-property NOI. See page 9 for a reconciliation of net income to NOI and same-property NOI.
(2) Amounts included in the financial statement line item "Rental revenue" on the consolidated statements of income.
(3) Amounts consist of amortization of below-market ground lease intangibles and straight-line lease expense, and are included in the financial statement line item "Lease expense" on the consolidated statements of income.
(4) Amounts included in the financial statement line item "Interest and debt expense" on the consolidated statements of income.
(5) Amounts included in the financial statement line item "General and administrative" on the consolidated statements of income.
(6) Amounts presented on a cash basis.


20


URBAN EDGE PROPERTIES
TENANT CONCENTRATION - TOP TWENTY-FIVE TENANTS
As of June 30, 2024

TenantNumber of storesSquare feet% of total square feetAnnualized base rent ("ABR")% of total ABRWeighted 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 Depot770,742 4.5%13,065,551 4.1%16.95 12.8 
Walmart872,522 5.1%9,774,449 3.1%11.20 7.7 
Kohl's855,561 5.0%9,648,520 3.1%11.28 5.6 
Best Buy409,641 2.4%9,533,005 3.0%23.27 5.8 
Lowe's Companies976,415 5.7%8,946,256 2.8%9.16 4.2 
Burlington468,606 2.7%8,236,084 2.6%17.58 6.5 
PetSmart12 278,451 1.6%7,349,271 2.3%26.39 4.3 
ShopRite361,053 2.1%6,826,508 2.2%18.91 10.5 
BJ's Wholesale Club454,297 2.6%5,929,407 1.9%13.05 8.4 
Target Corporation476,146 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)
268,016 1.6%5,102,782 1.6%19.04 4.9 
Amazon(4)
145,279 0.8%5,036,444 1.6%34.67 6.6 
Dick's Sporting Goods235,058 1.4%4,695,998 1.5%19.98 7.6 
LA Fitness289,334 1.7%4,371,985 1.4%15.11 8.3 
Nordstrom106,720 0.6%3,476,434 1.1%32.58 7.4 
Bob's Discount Furniture170,931 1.0%3,449,869 1.1%20.18 4.8 
AMC85,000 0.5%3,267,502 1.0%38.44 5.5 
Ulta83,679 0.5%2,937,124 0.9%35.10 4.7 
24 Hour Fitness53,750 0.3%2,700,000 0.9%50.23 7.5 
Five Below10 93,578 0.5%2,674,129 0.8%28.58 5.7 
Staples128,355 0.7%2,637,951 0.8%20.55 2.4 
Anthropologie31,450 0.2%2,531,725 0.8%80.50 4.3 
Planet Fitness101,046 0.6%2,495,296 0.8%24.69 6.5 
Total/Weighted Average166 8,720,374 50.7%$152,717,828 48.3%$17.51 6.8
(1) In years excluding tenant renewal options. The weighted average is based on ABR.
(2) Includes Marshalls (15), T.J. Maxx (4), Homesense (3), HomeGoods (2), and Sierra Trading Post (1).
(3) Includes Old Navy (10), Gap (3) and Banana Republic (1).
(4) Includes Whole Foods (2) and Amazon Fresh (1).



Note: Amounts shown in the table above include all retail properties, including those in redevelopment. Amounts are presented on a cash basis other than tenants in free rent periods which are shown at their initial cash rent. The table excludes executed leases that have not yet rent commenced.
21


URBAN EDGE PROPERTIES
LEASING ACTIVITY
For the three and six months ended June 30, 2024

Three Months Ended June 30, 2024Six 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 executed23 23 40 40 64 64 
Total square feet165,844 165,844 236,137 236,137 486,201 486,201 
Number of same space leases14 14 28 28 49 49 
Same space square feet37,764 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 footN/A$28.82 N/A$26.52 N/A$26.12 
Rent spread42.0 %18.7 %33.8 %20.7 %39.0 %24.2 %
Renewals & Options
Number of leases executed24 24 51 51 110 110 
Total square feet339,994 339,994 1,074,951 1,074,951 1,519,738 1,519,738 
Number of same space leases24 24 49 49 110 110 
Same space square feet339,994 339,994 846,873 846,873 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 $23.95 
Same space weighted average lease term (years)5.1 5.1 5.6 5.6 5.8 5.8 
Same space TIs per square footN/A$— N/A$— N/A$3.07 
Rent spread12.5 %10.5 %11.9 %9.2 %10.2 %8.4 %
Total New Leases and Renewals & Options
Number of leases executed47 47 91 91 174 174 
Total square feet505,838 505,838 1,311,088 1,311,088 2,005,939 2,005,939 
Number of same space leases38 38 77 77 159 159 
Same space square feet377,758 377,758 947,627 947,627 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 footN/A$2.88 N/A$2.82 N/A$8.05 
Rent spread18.3 %12.3 %15.3 %11.0 %16.2 %11.9 %
(1) Rents are not calculated on a straight-line (GAAP) basis. Previous/expiring rent is the rent at expiry. New rent is the rent paid at commencement.
(2) Rents are calculated on a straight-line (GAAP) basis.










22


URBAN EDGE PROPERTIES
LEASES EXECUTED BUT NOT YET RENT COMMENCED
As of June 30, 2024

The Company has signed leases that have not yet rent commenced that are expected to generate an incremental $28.6 million of future annual gross rent, representing approximately 11% of annualized NOI as of June 30, 2024. Approximately $21.4 million of this amount pertains to leases included in Active Redevelopment Projects on page 30. National and regional tenants represent approximately 90% of the leased but not yet rent commenced pipeline. The below table illustrates the incremental gross rent expected to be recognized in the remainder of 2024 and the next four years, in the respective periods, from commencement of these leases.
chart-8aad9efcaa044089a64a.jpg
Gross rents illustrated in the table above and their impact on same-property metrics in the respective years, based on the current 2024 same-property pool, are as follows:
(in thousands)20242025202620272028
Same-property$1,900 $12,700 $16,000 $16,400 $16,400 

The below table summarizes the changes in annualized gross rent from leases executed but not yet rent commenced since March 31, 2024:
(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 
(1) Represents the annual gross rent from a terminated lease which was previously included.
(2) Represents incremental gross rents from previously executed leases on vacant spaces in the second quarter and not included in the March 31, 2024 balance.
23


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 leasesSquare Feet% of Total SF
Weighted Avg ABR PSF(2)
# of leasesSquare Feet% of Total SF
Weighted Avg ABR PSF(2)
# of leasesSquare Feet% of Total SF
Weighted Avg ABR PSF(2)
M-T-M14,000 0.1%$28.33 28 79,000 3.0%$24.76 29 93,000 0.6%$25.30 
2024210,000 1.6%9.68 14 37,000 1.4%30.53 18 247,000 1.5%12.80 
202522 792,000 6.0%16.93 73 221,000 8.3%41.21 95 1,013,000 6.4%22.23 
202624 791,000 6.0%19.66 95 289,000 10.9%40.21 119 1,080,000 6.8%25.16 
202728 1,003,000 7.6%13.06 100 317,000 11.9%36.87 128 1,320,000 8.3%18.78 
202828 1,028,000 7.7%21.12 75 265,000 10.0%41.78 103 1,293,000 8.1%25.35 
202960 2,459,000 18.5%20.51 88 316,000 11.9%41.68 148 2,775,000 17.4%22.92 
203028 1,698,000 12.8%11.13 42 153,000 5.8%41.65 70 1,851,000 11.6%13.66 
203119 1,217,000 9.2%14.17 30 115,000 4.3%34.27 49 1,332,000 8.4%15.91 
203211 338,000 2.5%16.45 44 155,000 5.8%33.96 55 493,000 3.1%21.95 
203321 611,000 4.6%17.44 39 137,000 5.2%39.03 60 748,000 4.7%21.40 
203420 788,000 5.9%19.35 44 160,000 6.0%36.81 64 948,000 5.9%22.29 
Thereafter33 2,025,000 15.2%18.41 36 146,000 5.3%39.34 69 2,171,000 13.6%19.82 
Subtotal/Average299 12,974,000 97.7%$17.07 708 2,390,000 89.8%$38.61 1,007 15,364,000 96.4 %$20.42 
Vacant13 310,000 2.3% N/A114 270,000 10.2% N/A127 580,000 3.6 % N/A
Total/Average312 13,284,000 100.0% N/A822 2,660,000 100.0% N/A1,134 15,944,000 100.0 % N/A
(1) Year of expiration excludes tenant renewal options.
(2) Weighted average annual base rent per square foot is calculated by annualizing tenants' base cash rent, including ground rent, and excludes tenant reimbursements and concessions and storage rent.


Note: Amounts shown in the table above include both current leases and signed leases that have not commenced on vacant spaces for all retail properties (excludes Sunrise Mall and includes properties in redevelopment) and excludes 58,000 sf of self-storage space.
24


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 leasesSquare Feet% of Total SF
Weighted Avg ABR PSF(2)
# of leasesSquare Feet% of Total SF
Weighted Avg ABR PSF(2)
# of leasesSquare Feet% of Total SF
Weighted Avg ABR PSF(2)
M-T-M14,000 0.1%$28.33 28 79,000 3.0%$24.76 29 93,000 0.6%$25.30 
202455,000 0.4%10.05 14 41,000 1.5%35.56 16 96,000 0.6%20.95 
202511 248,000 1.9%21.24 50 136,000 5.1%45.42 61 384,000 2.4%29.80 
202692,000 0.7%24.24 56 146,000 5.5%46.11 61 238,000 1.5%37.65 
202734,000 0.3%19.43 54 120,000 4.5%41.35 57 154,000 1.0%36.51 
2028184,000 1.4%18.85 40 113,000 4.2%43.01 43 297,000 1.9%28.04 
202915 423,000 3.2%19.23 45 136,000 5.1%44.19 60 559,000 3.5%25.30 
2030236,000 1.8%20.84 30 103,000 3.9%40.82 39 339,000 2.1%26.91 
2031266,000 2.0%22.76 35 102,000 3.8%41.62 44 368,000 2.3%27.98 
2032284,000 2.1%18.54 33 110,000 4.1%38.75 41 394,000 2.5%24.18 
203317 519,000 3.9%26.96 26 88,000 3.3%57.22 43 607,000 3.8%31.35 
203418 564,000 4.2%21.82 39 154,000 5.8%43.08 57 718,000 4.5%26.38 
Thereafter198 10,055,000 75.7%23.79 258 1,062,000 40.0%48.36 456 11,117,000 69.7%26.14 
Subtotal/Average299 12,974,000 97.7 %$23.31 708 2,390,000 89.8 %$45.13 1,007 15,364,000 96.4 %$26.70 
Vacant13 310,000 2.3% N/A114 270,000 10.2% N/A127 580,000 3.6 % N/A
Total/Average312 13,284,000 100.0% N/A822 2,660,000 100.0% N/A1,134 15,944,000 100.0 % N/A
(1) Year of expiration includes tenant renewal options.
(2) Weighted average annual base rent per square foot is calculated by annualizing tenants' base cash rent, including ground rent, and excludes tenant reimbursements and concessions and storage rent and is adjusted for assumed exercised options using option rents specified in the underlying leases. Weighted average annual base rent for leases whose future option rent is based on fair market value or CPI is reported at the last stated option rent in the respective lease.


Note: Amounts shown in table above include both current leases and signed leases that have not commenced on vacant spaces for all retail properties (excludes Sunrise Mall and includes properties in redevelopment) and excludes 58,000 sf of self-storage space.
25

        
                                        

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%$69.26Sweetgreen
Walnut Creek (Olympic)31,000 100.0%80.50Anthropologie
Connecticut:
Newington Commons189,000 90.0%9.50$15,821Walmart, Staples
Maryland:
Goucher Commons155,000 92.5%26.61Sprouts, HomeGoods, Five Below, Ulta, Kirkland's, DSW, Golf Galaxy
Rockville Town Center98,000 100.0%16.51Regal Entertainment Group
Wheaton (leased through 2060)(3)
66,000 100.0%18.35Best Buy
Woodmore Towne Centre712,000 98.5%18.24$117,200Costco, Wegmans, At Home, Best Buy, LA Fitness, Nordstrom Rack
Massachusetts:
Cambridge (leased through 2033)(3)
48,000 100.0%28.06PetSmart, Central Rock Gym
Gateway Center(5)
640,000 100.0%9.70Costco, Target, Home Depot, Total Wine
Shoppers World(5)
752,000 100.0%22.59T.J. Maxx, Marshalls, Home Sense, Sierra Trading, Public Lands, Golf Galaxy, Nordstrom Rack, Hobby Lobby, AMC, Kohl's, Best Buy
The Shops at Riverwood79,000 100.0%25.08$21,142Price Rite, Planet Fitness, Goodwill
Wonderland Marketplace140,000 100.0%14.20Big Lots, Planet Fitness, Marshalls, Get Air
Missouri:
Manchester Plaza131,000 100.0%12.09$12,500Pan-Asia Market, Academy Sports, Bob's Discount Furniture
New Hampshire:
Salem (leased through 2102)(3)
39,000 100.0%10.40Fun City
New Jersey:
Bergen Town Center - East253,000 92.1%22.56Lowe's, Best Buy, REI
Bergen Town Center - West1,018,000 96.6%32.94$290,000Target, 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 Commons179,000 96.9%24.81Uncle Giuseppe's, Kohl's
Brick Commons273,000 98.7%21.75$47,190ShopRite, Kohl's, Marshalls, Old Navy
Brunswick Commons427,000 100.0%16.00$63,000Lowe'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%24.28Stop & Shop
Garfield Commons298,000 100.0%16.38$39,250Walmart, Burlington, Marshalls, PetSmart, Ulta
Greenbrook Commons170,000 98.3%20.00BJ's Wholesale Club, Aldi
Hackensack Commons275,000 100.0%26.25$66,400The Home Depot, 99 Ranch, Staples, Petco
Hanover Commons343,000 100.0%23.28$60,747The Home Depot, Dick's Sporting Goods, Saks Off Fifth, Marshalls
Heritage Square(5)
87,000 100.0%30.71HomeSense, Sierra Trading Post, Ulta
Hudson Commons236,000 100.0%13.68Lowe's, P.C. Richard & Son
Hudson Mall381,000 83.2%18.52Marshalls, Big Lots, Retro Fitness, Staples, Old Navy
Kearny Commons121,000 100.0%24.64LA Fitness, Marshalls, Ulta
Kennedy Commons62,000 100.0%15.67Food Bazaar
Lodi Commons43,000 100.0%20.74Dollar Tree
26

        
                                        

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$50,000Walmart, Ashley Furniture, At Home, Barnes & Noble, Burlington, DSW, Marshalls, Old Navy, Ulta
Manalapan Commons200,000 93.7%23.44Best Buy, Raymour & Flanigan, PetSmart, Avalon Flooring, Atlantic Health (lease not commenced), Nordstrom Rack (lease not commenced)
Marlton Commons214,000 100.0%17.50$36,378ShopRite, Kohl's, PetSmart
Millburn104,000 89.5%29.05$21,773Trader Joe's, CVS, PetSmart
Montclair18,000 100.0%32.00$7,250Whole Foods Market
Paramus (leased through 2033)(3)
63,000 100.0%49.9724 Hour Fitness
Plaza at Cherry Hill417,000 83.1%13.43Aldi, Total Wine, LA Fitness, Raymour & Flanigan, Guitar Center
Plaza at Woodbridge331,000 83.0%20.74$51,598Best Buy, Raymour & Flanigan, Lincoln Tech, UFC Gym, and buybuy Baby
Rockaway River Commons189,000 96.8%15.31$26,492ShopRite, T.J. Maxx
Rutherford Commons196,000 100.0%13.36$23,000Lowe's
Stelton Commons (leased through 2039)(3)
56,000 100.0%21.89Staples, Party City
Tonnelle Commons410,000 100.0%22.10$96,210BJ's Wholesale Club, Walmart, PetSmart
Totowa Commons272,000 93.4%21.74$50,800The Home Depot, Staples, Tesla (lease not commenced), Lidl (lease not commenced)
Town Brook Commons231,000 97.7%14.37$29,922Stop & Shop, Kohl's
Union (Vauxhall)232,000 100.0%17.85$44,798The Home Depot
West Branch Commons279,000 98.7%16.24Lowe's, Burlington
West End Commons241,000 100.0%11.80$23,959Costco, The Tile Shop, La-Z-Boy, Petco, Da Vita Dialysis
Woodbridge Commons225,000 100.0%13.68$22,100Walmart, Dollar Tree, Advance Auto Parts
New York:
Amherst Commons311,000 98.1%10.46BJ'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%43.40ShopRite, Burlington, BJ's Wholesale Club (lease not commenced)
Shops at Bruckner(5)
113,000 100.0%39.72$37,587Aldi, Marshalls, Five Below, Old Navy
Burnside Commons100,000 91.4%17.86Bingo Wholesale
Cross Bay Commons44,000 95.8%41.21Northwell Health
Dewitt (leased through 2041)(3)
46,000 100.0%19.36Best Buy
Forest Commons165,000 95.6%24.95Western Beef, Planet Fitness, Advance Auto Parts, NYC Public School
Gun Hill Commons81,000 100.0%38.79Aldi, Planet Fitness
Henrietta Commons (leased through 2056)(3)
165,000 97.9%4.71Kohl's
Huntington Commons208,000 96.5%21.99$43,704ShopRite, Marshalls, Old Navy, Petco, Burlington
Kingswood Crossing107,000 84.4%47.30Target, Marshalls, Maimonides Medical, Visiting Nurse Services (lease not commenced)
Meadowbrook Commons (leased through 2040)(3)
44,000 100.0%22.31Bob's Discount Furniture
Mount Kisco Commons189,000 100.0%17.73$10,752Target, Stop & Shop
New Hyde Park (leased through 2029)(3)
101,000 100.0%21.93Stop & Shop
Yonkers Gateway
448,000 94.9%20.44$50,000Burlington, Marshalls, Homesense, Best Buy, DSW, PetSmart, Alamo Drafthouse Cinema, Wren Kitchens
27

        
                                        

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%16.47Amazon Fresh, Planet Fitness, PetSmart, Nemours Children's Hospital
Lincoln Plaza228,000 100.0%5.27Lowe's, Community Aid, Mattress Firm
MacDade Commons102,000 100.0%12.99Walmart
Marten Commons185,000 100.0%15.19Kohl's, Ross Dress for Less, Staples, Petco
Springfield (leased through 2025)(3)
41,000 100.0%25.29PetSmart
Wilkes-Barre Commons184,000 100.0%13.18Bob's Discount Furniture, Ross Dress for Less, Marshalls, Petco, Wren Kitchen
Wyomissing (leased through 2065)(3)
76,000 100.0%14.83LA Fitness, PetSmart
South Carolina:
Charleston (leased through 2063)(3)
45,000 100.0%15.96Best Buy
Virginia:
Norfolk (leased through 2069)(3)
114,000 100.0%7.79BJ's Wholesale Club
Puerto Rico:
Shops at Caguas356,000 94.7%31.85$82,000Sector Sixty6, Forever 21, Old Navy
The Outlets at Montehiedra(5)
531,000 97.0%23.94$74,595The 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 Portfolio15,944,000 96.4%$20.42$1,516,168
Sunrise Mall(4)(5)(7)
1,228,000 25.6%7.35Macy's, Dick's Sporting Goods
Total Urban Edge Properties17,172,000 91.3%$20.16$1,516,168
(1) Percent leased is expressed as the percentage of gross leasable area subject to a lease, excluding temporary tenants. The Company excludes 58,000 sf of self-storage from the report above.
(2) Weighted average annual base rent per square foot including ground leases and executed leases for which rent has not commenced is calculated by annualizing tenants' current base rent (excluding any free rent periods), and excluding tenant reimbursements, concessions and storage rent. Excluding the ground leases where the Company is the lessor, the weighted average annual base rent per square foot for our retail portfolio is $22.93 per square foot.
(3) The Company is a lessee under a ground or building lease. The total square feet disclosed for the building will revert to the lessor upon lease expiration.
(4) We own 95% of Walnut Creek (Mt. Diablo) and 82.5% of Sunrise Mall with the remaining portions in each case owned by joint venture partners.
(5) Not included in the same-property pool for the purposes of calculating same-property NOI for the quarters ended June 30, 2024 and 2023.
(6) Mortgage debt balances exclude unamortized debt issuance costs.
(7) A portion of the property is under a ground lease through 2069.


28


URBAN EDGE PROPERTIES
PROPERTY ACQUISITIONS AND DISPOSITIONS
For the six months ended June 30, 2024
(dollars in thousands)

2024 Property Acquisitions:
Date AcquiredProperty NameCityStateGLAPrice
2/8/2024Heritage SquareWatchungNJ87,000 $34,000 
4/5/2024Ledgewood CommonsRoxbury TownshipNJ448,000 $83,250 
2024 Property Dispositions:
Date DisposedProperty NameCityStateGLAPrice
3/14/2024HazletHazletNJ95,000 $8,700 
4/26/2024LodiLodiNJ127,000 $29,200 




29


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 2Q27Retenanting a portion of the former Kmart box with BJ's Wholesale Club
Bruckner Commons (Phase B)(5)
18,400 800 4Q25Redeveloping Toys "R" Us box with 20,000 sf of retail and restaurant pads
The Outlets at Montehiedra (Phase C)(5)
12,600 8,600 3Q24Demising and retenanting former Kmart box with Ralph's Food Warehouse and Urology Hub
Hudson Mall(3)
9,700 6,600 1Q25Retenanting former Toys "R" Us box
Manalapan Commons (Phase B)(3)
7,500 1,100 3Q25Backfilling 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 2Q25Backfilling Tiendas Capri with 33,000 sf Burlington
Marlton Commons(3)
7,300 3,000 2Q25Redeveloping Friendly's with new 11,000± sf multi-tenant pad (First Watch, Cava, and Mattress Firm executed)
Burnside Commons(3)
6,9006,900 3Q24Retenanting anchor vacancy with Bingo Wholesale
The Outlets at Montehiedra (Phase D)(5)
6,8003,200 3Q24Retenanting 24,000 sf of vacant Kmart box with T.J. Maxx
Totowa Commons (Phase A)(3)
5,700900 4Q25Backfilling former Bed Bath & Beyond box with Tesla
Brick Commons(3)
5,3002,400 2Q25Replacing Santander Bank with two quick service restaurants (Shake Shack and First Watch executed)
Walnut Creek(3)
3,5002,500 1Q25Retenanting former Z Gallerie with Sweetgreen (open) and Ronbow
Bergen Town Center (Phase E)(3)
3,400500 4Q25Backfill vacant Midas space with First Watch
Kingswood Crossing(3)
3,4003,000 3Q24Backfilling 21,000 sf vacancy with Visiting Nurse Service of NY
Amherst Commons(3)
3,1001,200 1Q25Backfilling vacant anchor with national discount department store and Bob's Discount Furniture
Totowa Commons (Phase B)(3)
3,100400 1Q26Retenanting vacant Marshalls with 27,000 sf Lidl and remaining 18,000± sf
Bergen Town Center (Phase D)(3)
2,700500 1Q25Backfilling former Neiman Marcus with World Market
Yonkers Gateway Center (Phase B)(3)
2,600500 3Q25Relocating 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)
2,200200 2Q25Developing new 6,000± sf pad for Texas Roadhouse
Huntington Commons (Phase D)(3)
2,2001,000 2Q25Retenanting former bank pad with Starbucks and Yoga Six
Bergen Town Center (Phase C)(3)
1,700200 1Q25Backfilling vacant restaurant space with Ani Ramen and retenanting former Qdoba with Bluestone Lane (open)
Woodmore Towne Centre (Phase A)(3)
1,700400 3Q26New pad for free standing Bank of America
Manalapan Commons (Phase A)(3)
1,600200 4Q24Backfilling vacant A.C. Moore space with 18,000 sf Atlantic Health
Total$170,100 
(4)
$60,900 
(1) Estimated gross cost includes the allocation of internal costs such as labor, interest and taxes.
(2) Target Stabilization reflects the first quarter in which at least 80% of the expected NOI from the project has commenced. A project achieving Target Stabilization is classified as Completed whether or not all costs have been expended and remains listed as a Completed project for one year in the table on page 31. The Target Stabilization date is an estimate and is subject to change resulting from uncertainties inherent in the development process and not wholly under the Company's control.
(3) Results from these properties are included in our same-property metrics for the quarter ended June 30, 2024.
(4) The estimated, unleveraged yield for total Active projects is 15% based on total estimated project costs and the incremental, unleveraged NOI directly attributable to the projects unless otherwise noted. The incremental, unleveraged NOI for Active projects excludes NOI generated outside the project scope such as the impact on future lease rollovers or on the long-term value of the property. The unleveraged yield for projects related to vacant spaces is based on the total NOI directly attributable to the project and the estimated project costs.
(5) Results from these properties are included in our same-property including redevelopment metrics for the quarter ended June 30, 2024.






30


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 2Q24Backfilled the relocated Marshalls box with Burlington, as well as additional center repositioning and renovations
Yonkers Gateway Center (Phase A)(3)
1,700 1,600 1Q24Retenanted end cap space with Wren Kitchens
Shops at Caguas(3)
14,000 13,900 4Q23Retenanted 123,000 sf Kmart box with Sector Sixty6
Shops at Bruckner (Phase B)(6)
11,300 10,900 4Q23Retenanted with Aldi and Lot Less
Goucher Commons(3)
3,100 3,000 4Q23Backfilled 22,000 sf Staples box with Golf Galaxy
Briarcliff Commons (Phase B)(3)
2,900 2,900 4Q23Developed new 3,500 sf pad for CityMD
Plaza at Cherry Hill (Phase B)(3)
1,300 1,100 4Q23Backfilled 25,000 sf vacancy with Savers Thrift
Huntington Commons (Phase C)(3)
4,200 3,800 4Q23Redemised former Outback to create three small shop spaces (Cycle Bar, GolfTec and IStretch+)
Greenbrook Commons(3)
1,200 900 4Q23Backfilled Unique Thrift with Aldi
Total$53,000 
(4)
$50,300 



Future Redevelopment(5)
LocationOpportunity
Bergen Town Center(3)
Paramus, NJDevelop a mix of uses including residential, and/or office; common area improvements and enhancements to improve merchandising
Brunswick Commons(3)
East Brunswick, NJDevelop new pad
Hudson Mall(3)
Jersey City, NJReposition mall with retail and amenity upgrades and consideration of alternate uses
The Plaza at Cherry Hill(3)
Cherry Hill, NJRenovate exterior of center and common areas and upgrade tenancy
Sunrise MallMassapequa, NYRedevelop mall including consideration of alternate uses

(1) Estimated gross cost includes the allocation of internal costs such as labor, interest and taxes.
(2) Stabilization reflects the first quarter in which at least 80% of the expected NOI from the project has commenced. A project achieving Stabilization is classified as Completed whether or not all costs have been expended and remains listed as a Completed project for one year in the table above.
(3) Results from these properties are included in our same-property metrics for the quarter ended June 30, 2024.
(4) The estimated unleveraged yield for Completed projects is 11% based on total estimated project costs and the incremental, unleveraged NOI directly attributable to the projects unless otherwise noted. The incremental, unleveraged NOI for Completed projects excludes NOI generated outside the project scope such as the impact on future lease rollovers or on the long-term value of the property. The unleveraged yield for projects related to vacant spaces as a result of bankruptcy is based on the total NOI directly attributable to the project and the estimated project costs.
(5) The Company has identified future redevelopment opportunities which are, or will soon be, in planning phases and as such, may not ultimately become active projects. Proceeding with these investments is subject to many factors outside of the Company's control, and it is possible that municipal or other approvals may delay or suspend our ability to proceed with such plans. The execution of these projects is discretionary and we are under no current obligation to fund these projects.
(6) Results from these properties are included in our same-property including redevelopment metrics for the quarter ended June 30, 2024.

31


URBAN EDGE PROPERTIES
DEBT SUMMARY
As of June 30, 2024 and December 31, 2023
(in thousands)

June 30, 2024December 31, 2023
Secured fixed rate debt$1,464,570 $1,462,766 
Secured variable rate debt51,598 127,969 
Unsecured variable rate debt150,000 153,000 
Total debt$1,666,168 $1,743,735 
% Secured fixed rate debt87.9 %83.9 %
% Secured variable rate debt3.1 %7.3 %
% Unsecured variable rate debt9.0 %8.8 %
Total100 %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 debt91.0 %91.2 %
% Unsecured mortgage debt9.0 %8.8 %
Total100 %100 %
Weighted average remaining maturity on secured mortgage debt4.8 years5.0 years
Weighted average remaining maturity on unsecured debt3.6 years4.1 years
Total market capitalization (see page 19)$4,014,936 
% Secured mortgage debt37.8 %
% Unsecured debt3.7 %
Total debt: Total market capitalization41.5 %
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 debt5.11 %5.14 %
Note: All amounts and calculations exclude unamortized debt issuance costs on mortgages payable.

(1) As of June 30, 2024, there was $150 million outstanding on our unsecured $800 million line of credit bearing interest at 6.47%. The agreement has a maturity date of February 9, 2027 with two six-month extension options. Borrowings under the agreement bear interest at the Secured Overnight Financing Rate ("SOFR") plus an applicable margin of 1.03% to 1.50% and an annual facility fee of 15 to 30 basis points based on our current leverage ratio. The Company obtained five letters of credit under the line of credit aggregating $30.1 million which were provided to mortgage lenders to secure its obligations for certain capital requirements per the respective mortgage agreements. The letters of credit remain undrawn but have reduced the amount available under the facility commensurate with their face values. Subsequent to the quarter, the Company repaid $45 million on the line of credit, reducing the balance to $105 million.
(2) Weighted average interest rate is calculated based on balances outstanding at the respective dates.
32


URBAN EDGE PROPERTIES
MORTGAGE DEBT SUMMARY
As of June 30, 2024 and December 31, 2023
(dollars in thousands)

PropertyMaturity DateRateJune 30, 2024December 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 Commons12/10/20243.87 %47,190 47,683 3.1 %
West End Commons12/10/20253.99 %23,959 24,196 1.6 %
Town Brook Commons12/1/20263.78 %29,922 30,229 2.0 %
Rockaway River Commons12/1/20263.78 %26,492 26,763 1.7 %
Hanover Commons12/10/20264.03 %60,747 61,324 4.0 %
Tonnelle Commons4/1/20274.18 %96,210 97,115 6.3 %
Manchester Plaza6/1/20274.32 %12,500 12,500 0.8 %
Millburn Gateway Center6/1/20273.97 %21,773 22,015 1.4 %
Plaza at Woodbridge(2)
6/8/20275.26 %51,598 52,278 3.4 %
Totowa Commons12/1/20274.33 %50,800 50,800 3.4 %
Woodbridge Commons12/1/20274.36 %22,100 22,100 1.5 %
Brunswick Commons12/6/20274.38 %63,000 63,000 4.2 %
Rutherford Commons1/6/20284.49 %23,000 23,000 1.5 %
Kingswood Center(3)
2/6/2028— %— 69,054 — %
Hackensack Commons3/1/20284.36 %66,400 66,400 4.4 %
Marlton Commons12/1/20283.86 %36,378 36,725 2.4 %
Union (Vauxhall)12/10/20284.01 %44,798 45,202 3.0 %
Yonkers Gateway Center(4)
4/10/20296.30 %50,000 23,148 3.3 %
Ledgewood Commons5/5/20296.03 %50,000 — 3.3 %
Shops at Riverwood6/24/20294.25 %21,142 21,326 1.4 %
Shops at Bruckner7/1/20296.00 %37,587 37,817 2.5 %
Huntington Commons12/5/20296.29 %43,704 43,704 2.9 %
Bergen Town Center4/10/20306.30 %290,000 290,000 19.1 %
The Outlets at Montehiedra6/1/20305.00 %74,595 75,590 4.9 %
Montclair(5)
8/15/20303.15 %7,250 7,250 0.5 %
Garfield Commons12/1/20304.14 %39,250 39,607 2.6 %
Woodmore Towne Centre1/6/20323.39 %117,200 117,200 7.7 %
Newington Commons7/1/20336.00 %15,821 15,920 1.0 %
Shops at Caguas8/1/20336.60 %82,000 82,000 5.4 %
Mount Kisco Commons11/15/20346.40 %10,752 11,098 0.7 %
Total mortgage debt4.98 %$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 
(1)The Company paid off the loan prior to maturity on January 2, 2024.
(2)Bears interest at one month SOFR plus 226 bps. The variable component of the debt is hedged with an interest rate cap agreement to limit SOFR to a maximum of 3%, which expires July 1, 2025.
(3)In April 2023, the Company notified the servicer that the cash flows generated by the property are insufficient to cover the debt service and that it is unwilling to fund the shortfalls. In May 2023, the mortgage was transferred to special servicing at the Company's request. On June 27, 2024, the property was foreclosed on and the lender took possession, discharging the Company of all assets and liabilities associated with it. As a result, the Company recognized a $21.7 million gain on extinguishment of debt.
(4)On March 28, 2024, the Company refinanced the mortgage on Yonkers Gateway Center with a new 5-year, $50 million loan.
(5)Bears interest at SOFR plus 257 bps. The fixed and variable components of the debt are hedged with an interest rate swap agreement, fixing the rate at 3.15%, which expires at the maturity of the loan.







33


URBAN EDGE PROPERTIES
DEBT MATURITY SCHEDULE
As of June 30, 2024
(dollars in thousands)

YearAmortizationBalloon Payments
Revolving Credit Facilities(1)
Premium/(Discount) AmortizationTotalWeighted Average Interest rate at maturityPercent of Debt Maturing
   2024(2)
$7,295 $46,775 $— $(30)$54,040 4.0%3.2 %
202514,746 23,260 — (61)37,945 4.3%2.3 %
202615,440 111,228 — (61)126,607 4.0%7.6 %
202711,554 306,780 — (61)318,273 4.5%19.1 %
202810,440 163,249 150,000 (60)323,629 5.3%19.5 %
20298,110 193,989 — (60)202,039 6.0%12.1 %
20305,552 391,042 — (60)396,534 5.9%23.8 %
20313,741 — — (60)3,681 6.5%0.2 %
20323,986 117,200 (60)121,126 3.5%7.3 %
Thereafter4,318 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 
(1) Our $800 million revolving credit facility matures on February 9, 2027, plus two six-month extensions at our option, to February 9, 2028.
(2) Remainder of 2024.
34