EX-99 2 sitc-ex99_1.htm EX-99.1 EX-99

 

Exhibit 99.1

img153549056_0.jpg 

SITE QUARTERLY FINANCIAL SUPPLEMENT FOR THE PERIOD ENDED MARCH 31, 2023 RECENT ACQUISITION PARKER KEYSTONE DENVER, COLORADO SITC LISTED NYSE

 


 

 

img153549056_1.jpg 

 

SITE CENTERS COMPANY & PORTFOLIO OVERVIEW SITE Centers is an owner and manager of open-air shopping centers located in suburban, high household income communities. The Company is a self-administered and self-managed REIT operating as a fully integrated real estate company, and is publicly traded on the New York Stock Exchange under the ticker symbol SITC. PORTFOLIO STATISTICS $4.6B ENTERPRISE VALUE 105 WHOLLY - OWNED PROPERTIES $112K AVERAGE HOUSEHOLD INCOME 95.9% LEASED RATE COMMITTED TO A SUSTAINABLE FUTURE GLOBAL REPORTING INITIATIVE GREEN LEASE LEADER U.S. GREEN BUILDING COUNCIL LEED USGBCTM CORPORATE HQ RENOVATION GOAL GRESB® Bloomberg Gender-Equality Index 2023 Member PORTFOLIO COMPOSITION Top 5 MSAs by ABR OTHER 65% ATLANTA 8% MIAMI 8% ORLANDO 7% CHICAGO 6% CHARLOTTE 6% ABR by Region* NORTHEAST 16% SOUTHEAST 47% MIDWEST 15% NORTHWEST 2% CALIFORNIA 9% SOUTHWEST 5% MOUNTAIN 6% Retailer Mix LOCAL 12% NATIONAL 88% NOTE: ALL FIGURES AT COMPANY’S SHARE AND AS OF MARCH 31, 2023. NEW YORK • HONG KONG • ATLANTA • CLEVELAND DENVER • LOS ANGELES • MIAMI • PHOENIX • TAMPA SITC LISTED NYSE SITE

 


 

SITE Centers Corp.

Table of Contents

 

Section

Page

 

 

Earnings Release & Financial Statements

 

Press Release

1-8

 

 

Company Summary

 

Portfolio Summary

9

Capital Structure

10

Same Store Metrics

11

Leasing Summary

12

Lease Expirations

13

Top 50 Tenants

14

 

 

Investments

 

Redevelopment Pipeline

15

Transactions

16

 

 

Debt Summary

 

Debt Summary

17

Debt Detail

18

Debt/Adjusted EBITDA

19

 

 

Unconsolidated Joint Ventures

 

Unconsolidated Joint Ventures

20-22

 

 

Shopping Center Summary

 

Property List

23-26

 

 

Reporting Policies and Other

 

Notable Accounting and Supplemental Policies

27-28

Non-GAAP Measures

29-31

Leasing Metrics for Wholly-Owned and Unconsolidated Joint Ventures at 100%

32-36

 

SITE Centers Corp. considers portions of the information in this press release to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to the Company's expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be deemed to be forward-looking statements. There are a number of important factors that could cause our results to differ materially from those indicated by such forward-looking statements, including, among other factors, general economic conditions, including inflation and interest rate volatility; local conditions such as the supply of, and demand for, retail real estate space in our geographic markets; the impact of e-commerce; dependence on rental income from real property; the loss of, significant downsizing of or bankruptcy of a major tenant and the impact of any such event on rental income from other tenants and our properties; redevelopment and construction activities may not achieve a desired return on investment; our ability to buy or sell assets on commercially reasonable terms; our ability to secure equity or debt financing on commercially acceptable terms or at all; impairment charges; valuation and risks relating to our joint venture investments; the termination of any joint venture arrangements or arrangements to manage real property; property damage, expenses related thereto and other business and economic consequences (including the potential loss of rental revenues) resulting from extreme weather conditions or natural disasters in locations where we own properties, and the ability to estimate accurately the amounts thereof; sufficiency and timing of any insurance recovery payments related to damages from extreme weather conditions or natural disasters; any change in strategy; the impact of pandemics (including the COVID-19 pandemic) and other public health crises; unauthorized access, use, theft or destruction of financial, operations or third party data maintained in our information systems or by third parties on our behalf; our ability to maintain REIT status; and the finalization of the financial statements for the period ended March 31, 2023. For additional factors that could cause the results of the Company to differ materially from those indicated in the forward-looking statements, please refer to the Company's most recent reports on Forms 10-K and 10-Q. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

 


 

 

 

img153549056_2.jpg 

 

SITE Centers Corp.

For additional information:

3300 Enterprise Parkway

Conor Fennerty, EVP and

Beachwood, OH 44122
216-755-5500

Chief Financial Officer

 

 

FOR IMMEDIATE RELEASE:

SITE Centers Reports First Quarter 2023 Results

 

BEACHWOOD, OHIO, April 25, 2023 - SITE Centers Corp. (NYSE: SITC), an owner of open-air shopping centers in suburban, high household income communities, announced today operating results for the quarter ended March 31, 2023.

 

“SITE Centers had a very strong start to the year highlighted by elevated leasing activity despite less available space, a sequential increase in the Signed Not Opened (SNO) pipeline and continued progress on the Company’s tactical redevelopment pipeline,” commented David R. Lukes, President and Chief Executive Officer. “Looking forward, we remain very well positioned despite an uptick in tenant bankruptcies given the strength of our focused portfolio concentrated in the top sub-markets in the country, significant liquidity and tailwind from expected rent commencements and tactical redevelopment deliveries.”

 

Results for the Quarter

First quarter net income attributable to common shareholders was $12.5 million, or $0.06 per diluted share, as compared to net income of $11.1 million, or $0.05 per diluted share, in the year-ago period. The increase year-over-year primarily was the result of base rent growth, the net impact of property acquisitions and lower general and administrative expenses partially offset by lower management fees.
First quarter operating funds from operations attributable to common shareholders (“Operating FFO” or “OFFO”) was $62.7 million, or $0.30 per diluted share, compared to $61.6 million, or $0.29 per diluted share, in the year-ago period. First quarter net operating income was higher year-over-year driven by base rent growth and the net impact of property acquisitions, partially offset by lower joint venture management fees and interest expense.

Significant First Quarter and Recent Activity

Acquired two convenience shopping centers during the quarter for an aggregate price of $26.1 million, including, Parker Keystone (Denver, CO) for $11.0 million and Foxtail Center (Baltimore, MD) for $15.1 million.
Sold three shopping centers during the quarter for an aggregate price of $40.2 million ($8.0 million at share).
Repurchased 1.5 million of the Company's common shares in open market transactions at an aggregate cost of $20.0 million, or an average cost of $13.41 per common share, with the remaining proceeds from the sale of wholly‑owned properties in the fourth quarter of 2022 and proceeds from the sale of joint venture properties in the first quarter.
In April 2023, acquired one convenience shopping center, Barrett Corners (Atlanta, GA), for $15.6 million.

Key Quarterly Operating Results

Reported an increase of 4.2% in same-store net operating income ("SSNOI") on a pro rata basis for the first quarter of 2023, including redevelopment, as compared to the year-ago period. SSNOI in the first quarter of 2022 included $1.1 million of rental income at SITE Centers’ share related to 2020 primarily from cash basis tenants, which was a 130 basis-point headwind to first quarter 2023 SSNOI growth.
Generated cash new leasing spreads of 28.8% and cash renewal leasing spreads of 6.8%, both on a pro rata basis, for the trailing twelve-month period ended March 31, 2023 and cash new leasing spreads of 20.3% and cash renewal leasing spreads of 8.7%, both on a pro rata basis, for the first quarter of 2023.
Generated straight-lined new leasing spreads of 47.4% and straight-lined renewal leasing spreads of 10.4%, both on a pro rata basis, for the trailing twelve-month period ended March 31, 2023 and straight-lined new leasing spreads of 36.7% and straight-lined renewal leasing spreads of 14.3%, both on a pro rata basis, for the first quarter of 2023.
Reported a leased rate of 95.9% at March 31, 2023, compared to 95.4% at December 31, 2022 and 93.2% at March 31, 2022, all on a pro rata basis. The Company did not have any leases rejected in the first quarter of 2023 related to the bankruptcy filings of Party City or Cineworld (Regal Cinemas).

1


 

As of March 31, 2023, the SNO spread was 300 basis points, representing $19.0 million of annualized base rent on a pro rata basis.

Guidance

The Company has updated its 2023 full-year guidance for net income attributable to common shareholders and Operating FFO per share to include the impact of the first quarter operating results. Impairment charges, gains on sale of interests and assets, transaction and debt extinguishment costs are excluded from guidance. The guidance update is as follows:

Reconciliation of Net Income Attributable to Common Shareholders to FFO and Operating FFO estimates:

 

 

FY 2023E (original)

Per Share – Diluted

 

FY 2023E (revised)

Per Share – Diluted

Net income attributable to Common Shareholders

$0.16 – $0.24

 

$0.17 – $0.25

Depreciation and amortization of real estate

0.87 – 0.91

 

0.90 – 0.94

Equity in net (income) of JVs

(0.01) – (0.00)

 

(0.02) – (0.01)

JVs' FFO

0.04 – 0.05

 

0.04 – 0.05

Gain on sale and change in control of interests (reported actual)

N/A

 

( 0.02)

FFO (NAREIT) and Operating FFO

$1.10 – $1.16

 

$1.11 – $1.17

 

In reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, reconciliation of the assumed range of 2023 SSNOI growth to the most directly comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable effort due to the multiple components of the calculation which only includes properties owned for comparable periods and excludes all corporate level activity as described below under Non-GAAP Measures and Other Operational Metrics. Key assumptions for 2023 guidance include the following:

 

 

FY 2023E (original)

 

FY 2023E (revised)

Joint Venture fee income

 $5 – $7 million

 

 $5 – $7 million

SSNOI (1)

(1.00)% – 2.50%

 

(0.50)% – 3.00%

SSNOI – Adjusted for 2022 Uncollectible Revenue Impact (2)

0.00% – 3.50%

 

0.50% – 4.00%

 

(1)
Including redevelopment and approximately $3.4 million included in Uncollectible Revenue, primarily related to rental income from cash basis tenants, reported in 2022 related to prior periods, which is an approximately 100 basis-point headwind to 2023 SSNOI growth.
(2)
Including redevelopment and excluding revenue impact of approximately $3.4 million included in Uncollectible Revenue, primarily related to rental income from cash basis tenants, reported in 2022 related to prior periods.

About SITE Centers Corp.

SITE Centers is an owner and manager of open-air shopping centers located in suburban, high household income communities. The Company is a self-administered and self-managed REIT operating as a fully integrated real estate company, and is publicly traded on the New York Stock Exchange under the ticker symbol SITC. Additional information about the Company is available at www.sitecenters.com. To be included in the Company’s e-mail distributions for press releases and other investor news, please click here.

 

Conference Call and Supplemental Information

The Company will hold its quarterly conference call today at 8:00 a.m. Eastern Time. To participate with access to the slide presentation, please visit the Investor Relations portion of SITE's website, ir.sitecenters.com, or for audio only, dial 888‑317‑6003 (U.S.), 866-284-3684 (Canada) or 412-317-6061 (international) using pass code 5236861 at least ten minutes prior to the scheduled start of the call. The call will also be webcast and available in a listen-only mode on SITE Centers’ website at ir.sitecenters.com. If you are unable to participate during the live call, a replay of the conference call will also be available at ir.sitecenters.com for further review. You may also access the telephone replay by dialing 877-344-7529 (U.S.), 855-669-9658 (Canada) or 412-317-0088 (international) using passcode 9994621 through May 25, 2023. Copies of the Company’s supplemental package and earnings slide presentation are available on the Company’s website.

 

Non-GAAP Measures and Other Operational Metrics

Funds from Operations (“FFO”) is a supplemental non-GAAP financial measure used as a standard in the real estate industry and is a widely accepted measure of real estate investment trust (“REIT”) performance. Management believes that both FFO and Operating FFO provide additional indicators of the financial performance of a REIT. The Company also believes that FFO and Operating FFO more appropriately measure the core operations of the Company and provide benchmarks to its peer group.

 

2


 

FFO is generally defined and calculated by the Company as net income (loss) (computed in accordance with generally accepted accounting principles in the United States (“GAAP”)), adjusted to exclude (i) preferred share dividends, (ii) gains and losses from disposition of real estate property and related investments, which are presented net of taxes, (iii) impairment charges on real estate property and related investments, (iv) gains and losses from changes in control and (v) certain non-cash items. These non-cash items principally include real property depreciation and amortization of intangibles, equity income (loss) from joint ventures and equity income (loss) from non-controlling interests and adding the Company’s proportionate share of FFO from its unconsolidated joint ventures and non-controlling interests, determined on a consistent basis. The Company’s calculation of FFO is consistent with the definition of FFO provided by NAREIT. The Company calculates Operating FFO as FFO excluding certain non-operating charges, income and gains. Operating FFO is useful to investors as the Company removes non-comparable charges, income and gains to analyze the results of its operations and assess performance of the core operating real estate portfolio. Other real estate companies may calculate FFO and Operating FFO in a different manner.

 

In calculating the expected range for or amount of net (loss) income attributable to common shareholders to estimate projected FFO and Operating FFO for future periods, the Company does not include a projection of gain and losses from the disposition of real estate property, potential impairments and reserves of real estate property and related investments, debt extinguishment costs or certain transaction costs. Other real estate companies may calculate expected FFO and Operating FFO in a different manner.

 

The Company also uses net operating income (“NOI”), a non-GAAP financial measure, as a supplemental performance measure. NOI is calculated as property revenues less property-related expenses. The Company believes NOI provides useful information to investors regarding the Company’s financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level and, when compared across periods, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and disposition activity on an unleveraged basis.

 

The Company presents NOI information herein on a same store basis or “SSNOI.” The Company defines SSNOI as property revenues less property-related expenses, which exclude straight-line rental income and reimbursements and expenses, lease termination income, management fee expense, fair market value of leases and expense recovery adjustments. SSNOI includes assets owned in comparable periods (15 months for prior period comparisons). In addition, SSNOI is presented including activity associated with major and tactical redevelopment. SSNOI excludes all non-property and corporate level revenue and expenses. Other real estate companies may calculate NOI and SSNOI in a different manner. The Company believes SSNOI at its effective ownership interest provides investors with additional information regarding the operating performances of comparable assets because it excludes certain non-cash and non-comparable items as noted above.

 

FFO, Operating FFO, NOI and SSNOI do not represent cash generated from operating activities in accordance with GAAP, are not necessarily indicative of cash available to fund cash needs and should not be considered as alternatives to net income computed in accordance with GAAP, as indicators of the Company’s operating performance or as alternatives to cash flow as a measure of liquidity. Reconciliations of these non-GAAP measures to their most directly comparable GAAP measures have been provided herein. In reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, reconciliation of the assumed rate of 2023 SSNOI growth to the most directly comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable effort due to the multiple components of the calculation which only includes properties owned for comparable periods and excludes all corporate level activity as noted above.

 

The Company calculates Cash Leasing Spreads by comparing the prior tenant's annual base rent in the final year of the prior lease to the executed tenant's annual base rent in the first year of the executed lease. Straight-Lined Leasing Spreads are calculated by comparing the prior tenant's average base rent over the prior lease term to the executed tenant's average base rent over the term of the executed lease. For both Cash and Straight-Lined Leasing Spreads, the reported calculation includes only comparable leases which are deals executed within one year of the date that the prior tenant vacated. Deals executed after one year of the date the prior tenant vacated, deals which are a combination of existing units, new leases at major redevelopment properties, and deals for units vacant at the time of acquisition are considered non-comparable and excluded from the calculation.

Safe Harbor

SITE Centers Corp. considers portions of the information in this press release to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to the Company's expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be

3


 

deemed to be forward-looking statements. There are a number of important factors that could cause our results to differ materially from those indicated by such forward-looking statements, including, among other factors, general economic conditions, including inflation and interest rate volatility; local conditions such as the supply of, and demand for, retail real estate space in our geographic markets; the impact of e-commerce; dependence on rental income from real property; the loss of, significant downsizing of or bankruptcy of a major tenant and the impact of any such event on rental income from other tenants and our properties; redevelopment and construction activities may not achieve a desired return on investment; our ability to buy or sell assets on commercially reasonable terms; our ability to secure equity or debt financing on commercially acceptable terms or at all; impairment charges; valuation and risks relating to our joint venture investments; the termination of any joint venture arrangements or arrangements to manage real property; property damage, expenses related thereto and other business and economic consequences (including the potential loss of rental revenues) resulting from extreme weather conditions or natural disasters in locations where we own properties, and the ability to estimate accurately the amounts thereof; sufficiency and timing of any insurance recovery payments related to damages from extreme weather conditions or natural disasters; any change in strategy; the impact of pandemics (including the COVID-19 pandemic) and other public health crises; unauthorized access, use, theft or destruction of financial, operations or third party data maintained in our information systems or by third parties on our behalf; our ability to maintain REIT status; and the finalization of the financial statements for the period ended March 31, 2023. For additional factors that could cause the results of the Company to differ materially from those indicated in the forward-looking statements, please refer to the Company's most recent reports on Forms 10-K and 10-Q. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

4


 

SITE Centers Corp.

Income Statement: Consolidated Interests

 

in thousands, except per share

 

 

 

1Q23

 

1Q22

 

Revenues:

 

 

 

 

Rental income (1)

$135,872

 

$129,884

 

Other property revenues

961

 

1,175

 

 

136,833

 

131,059

 

Expenses:

 

 

 

 

Operating and maintenance

23,166

 

21,936

 

Real estate taxes

20,053

 

20,183

 

 

43,219

 

42,119

 

 

 

 

 

 

Net operating income

93,614

 

88,940

 

 

 

 

 

 

Other income (expense):

 

 

 

 

JV fees and other income

1,859

 

3,261

 

Interest expense

(19,923)

 

(18,258)

 

Depreciation and amortization

(54,016)

 

(50,364)

 

General and administrative

(10,645)

 

(12,251)

 

Other (expense) income, net

(687)

 

(504)

 

Income before earnings from JVs and other

10,202

 

10,824

 

 

 

 

 

 

Equity in net income of JVs

1,359

 

169

 

Gain on sale and change in control of interests

3,749

 

3,356

 

Gain (loss) on disposition of real estate, net

205

 

(142)

 

Tax expense

(213)

 

(252)

 

Net income

15,302

 

13,955

 

Non-controlling interests

(18)

 

(18)

 

Net income SITE Centers

15,284

 

13,937

 

Preferred dividends

(2,789)

 

(2,789)

 

Net income Common Shareholders

$12,495

 

$11,148

 

 

 

 

 

 

Weighted average shares – Basic – EPS

209,971

 

212,103

 

Assumed conversion of diluted securities

436

 

1,100

 

Weighted average shares – Diluted – EPS

210,407

 

213,203

 

 

 

 

 

 

Earnings per common share – Basic

$0.06

 

$0.05

 

Earnings per common share – Diluted

$0.06

 

$0.05

 

 

 

 

 

(1)

Rental income:

 

 

 

 

Minimum rents

$88,973

 

$84,227

 

Ground lease minimum rents

6,469

 

6,707

 

Straight-line rent, net

676

 

996

 

Amortization of (above)/below-market rent, net

1,185

 

1,157

 

Percentage and overage rent

1,151

 

1,137

 

Recoveries

35,316

 

32,833

 

Uncollectible revenue

233

 

1,108

 

Ancillary and other rental income

1,757

 

1,465

 

Lease termination fees

112

 

254

 

 

 

 

 

 

 

 

 

 

 

5


 

SITE Centers Corp.

Reconciliation: Net Income to FFO and Operating FFO

and Other Financial Information

 

 

in thousands, except per share

 

 

 

1Q23

 

1Q22

 

Net income attributable to Common Shareholders

$12,495

 

$11,148

 

Depreciation and amortization of real estate

52,717

 

49,128

 

Equity in net income of JVs

(1,359)

 

(169)

 

JVs' FFO

1,982

 

4,315

 

Non-controlling interests

18

 

18

 

Gain on sale and change in control of interests

(3,749)

 

(3,356)

 

(Gain) loss on disposition of real estate, net

(205)

 

142

 

FFO attributable to Common Shareholders

$61,899

 

$61,226

 

Transaction, debt extinguishment and other (at SITE's share)

829

 

332

 

Total non-operating items, net

829

 

332

 

Operating FFO attributable to Common Shareholders

$62,728

 

$61,558

 

 

 

 

 

 

Weighted average shares & units  Basic: FFO & OFFO

210,112

 

212,244

 

Assumed conversion of dilutive securities

436

 

1,100

 

Weighted average shares & units – Diluted: FFO & OFFO

210,548

 

213,344

 

 

 

 

 

 

FFO per share – Basic

$0.29

 

$0.29

 

FFO per share – Diluted

$0.29

 

$0.29

 

Operating FFO per share – Basic

$0.30

 

$0.29

 

Operating FFO per share – Diluted

$0.30

 

$0.29

 

Common stock dividends declared, per share

$0.13

 

$0.13

 

 

 

 

 

 

Capital expenditures (SITE Centers share):

 

 

 

 

Redevelopment costs

4,410

 

8,151

 

Maintenance capital expenditures

2,146

 

2,256

 

Tenant allowances and landlord work

14,721

 

9,368

 

Leasing commissions

2,328

 

1,758

 

Construction administrative costs (capitalized)

796

 

1,175

 

 

 

 

 

 

Certain non-cash items (SITE Centers share):

 

 

 

 

Straight-line rent

696

 

1,080

 

Straight-line fixed CAM

75

 

103

 

Amortization of (above)/below-market rent, net

1,269

 

1,243

 

Straight-line ground rent expense

(64)

 

(34)

 

Debt fair value and loan cost amortization

(1,228)

 

(1,286)

 

Capitalized interest expense

286

 

223

 

Stock compensation expense

(1,620)

 

(1,723)

 

Non-real estate depreciation expense

(1,303)

 

(1,238)

 

6


 

SITE Centers Corp.

Balance Sheet: Consolidated Interests

 

 

$ in thousands

 

 

 

 

 

At Period End

 

 

1Q23

 

4Q22

 

Assets:

 

 

 

 

Land

$1,073,726

 

$1,066,852

 

Buildings

3,755,415

 

3,733,805

 

Fixtures and tenant improvements

592,009

 

576,036

 

 

5,421,150

 

5,376,693

 

Depreciation

(1,696,184)

 

(1,652,899)

 

 

3,724,966

 

3,723,794

 

Construction in progress and land

57,276

 

56,466

 

Real estate, net

3,782,242

 

3,780,260

 

 

 

 

 

 

Investments in and advances to JVs

45,577

 

44,608

 

Cash

25,034

 

20,254

 

Restricted cash

425

 

960

 

Receivables and straight-line (1)

59,857

 

63,926

 

Intangible assets, net (2)

101,451

 

105,945

 

Other assets, net

38,599

 

29,064

 

Total Assets

4,053,185

 

4,045,017

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

Revolving credit facilities

75,000

 

0

 

Unsecured debt

1,454,462

 

1,453,923

 

Unsecured term loan

198,605

 

198,521

 

Secured debt

54,201

 

54,577

 

 

1,782,268

 

1,707,021

 

Dividends payable

30,081

 

30,389

 

Other liabilities (3)

195,825

 

214,985

 

Total Liabilities

2,008,174

 

1,952,395

 

 

 

 

 

 

Preferred shares

175,000

 

175,000

 

Common shares

21,437

 

21,437

 

Paid-in capital

5,966,089

 

5,974,216

 

Distributions in excess of net income

(4,061,167)

 

(4,046,370)

 

Deferred compensation

5,055

 

5,025

 

Accumulative comprehensive income

5,838

 

9,038

 

Common shares in treasury at cost

(73,035)

 

(51,518)

 

Non-controlling interests

5,794

 

5,794

 

Total Equity

2,045,011

 

2,092,622

 

 

 

 

 

 

Total Liabilities and Equity

$4,053,185

 

$4,045,017

 

 

 

 

 

(1)

SL rents (including fixed CAM), net

$34,616

 

$33,879

 

 

 

 

 

(2)

Operating lease right of use assets

17,914

 

18,197

 

 

 

 

 

(3)

Operating lease liabilities

37,558

 

37,777

 

Below-market leases, net

58,734

 

59,825

 

 

 

 

 

 

7


 

SITE Centers Corp.

Reconciliation of Net Income Attributable to SITE to Same Store NOI

$ in thousands

 

 

 

 

 

 

 

 

1Q23

 

1Q22

 

1Q23

 

1Q22

 

SITE Centers at 100%

 

At SITE Centers Share
(Non-GAAP)

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income attributable to SITE Centers

$15,284

 

$13,937

 

$15,284

 

$13,937

Fee income

(1,859)

 

(3,261)

 

(1,859)

 

(3,261)

Interest expense

19,923

 

18,258

 

19,923

 

18,258

Depreciation and amortization

54,016

 

50,364

 

54,016

 

50,364

General and administrative

10,645

 

12,251

 

10,645

 

12,251

Other expense (income), net

687

 

504

 

687

 

504

Equity in net income of joint ventures

(1,359)

 

(169)

 

(1,359)

 

(169)

Tax expense

213

 

252

 

213

 

252

Gain on sale and change in control of interests

(3,749)

 

(3,356)

 

(3,749)

 

(3,356)

(Gain) loss on disposition of real estate, net

(205)

 

142

 

(205)

 

142

Income from non-controlling interests

18

 

18

 

18

 

18

Consolidated NOI

93,614

 

88,940

 

93,614

 

88,940

 

 

 

 

 

 

 

 

Net income (loss) from unconsolidated joint ventures

4,767

 

(1,378)

 

1,004

 

26

Interest expense

7,041

 

9,289

 

1,587

 

2,088

Depreciation and amortization

9,062

 

14,345

 

2,091

 

3,179

Impairment charges

0

 

5,200

 

0

 

1,040

Other expense (income), net

2,560

 

2,572

 

574

 

597

(Gain) loss on disposition of real estate, net

(5,304)

 

98

 

(1,062)

 

66

Unconsolidated NOI

$18,126

 

$30,126

 

4,194

 

6,996

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

 

 

 

 

97,808

 

95,936

Less: Non-Same Store NOI adjustments

 

 

 

 

(5,210)

 

(7,048)

Total SSNOI including redevelopment

 

 

 

 

92,598

 

88,888

 

 

 

 

 

 

 

 

SSNOI % Change including redevelopment

 

 

 

 

4.2%

 

 

 

 

8


 

SITE Centers Corp.

Portfolio Summary

 

 

 

 

 

 

 

 

 

 

 

 

`

 

 

 

 

3/31/2023

 

12/31/2022

 

9/30/2022

 

6/30/2022

 

3/31/2022

Shopping Center Count

 

 

 

 

 

 

 

 

 

 

Operating Centers - 100%

 

120

 

119

 

122

 

132

 

138

Wholly Owned

 

105

 

101

 

103

 

99

 

92

JV Portfolio

 

15

 

18

 

19

 

33

 

46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease - Pro Rata Share

 

23,014

 

23,094

 

24,232

 

24,842

 

25,235

Wholly Owned

 

21,990

 

21,989

 

23,118

 

23,231

 

23,235

JV Portfolio - Pro Rata Share

 

1,024

 

1,105

 

1,114

 

1,611

 

2,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$19.65

 

$19.52

 

$19.11

 

$18.86

 

$18.55

Base Rent PSF < 10K

 

$31.28

 

$30.94

 

$30.46

 

$30.11

 

$29.23

Base Rent PSF > 10K

 

$15.74

 

$15.72

 

$15.48

 

$15.33

 

$15.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commenced Rate

 

92.9%

 

92.5%

 

91.5%

 

91.0%

 

90.2%

Commenced Rate < 10K SF

 

85.3%

 

84.4%

 

83.3%

 

81.5%

 

81.1%

Commenced Rate > 10K SF

 

95.6%

 

95.5%

 

94.4%

 

94.3%

 

93.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Rate

 

95.9%

 

95.4%

 

95.0%

 

94.4%

 

93.2%

Leased Rate < 10K SF

 

90.8%

 

90.3%

 

89.1%

 

87.3%

 

86.0%

Leased Rate > 10K SF

 

97.7%

 

97.2%

 

97.2%

 

96.9%

 

95.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational Statistics

 

 

 

 

 

 

 

 

 

 

% of Aggregate Property NOI - Wholly Owned

 

95.7%

 

95.2%

 

95.6%

 

94.1%

 

92.8%

% of Aggregate Property NOI - Joint Venture – Pro Rata Share

 

4.3%

 

4.8%

 

4.4%

 

5.9%

 

7.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly SITE SSNOI at share including redevelopment

 

4.2%

 

1.8%

 

1.1%

 

-2.4%

 

2.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TTM New Leasing - at pro rata share (GLA in 000's)

 

965

 

1,126

 

1,208

 

1,236

 

972

TTM Renewals - at pro rata share (GLA in 000's)

 

2,956

 

3,220

 

3,174

 

2,697

 

2,657

TTM Total Leasing - at pro rata share (GLA in 000's)

 

3,921

 

4,346

 

4,382

 

3,933

 

3,629

TTM Cash Blended New and Renewal Rent Spreads - at pro rata share

 

8.9%

 

8.5%

 

7.2%

 

6.4%

 

5.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Top 20 MSA Exposure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MSA

Properties

 

GLA

 

% of GLA

 

ABR

 

% of ABR

 

ABR PSF

1

 

Atlanta-Sandy Springs-Roswell, GA

12

 

2,111

 

9.2%

 

$30,940

 

7.8%

 

$16.02

2

 

Miami-Fort Lauderdale-West Palm Beach, FL

7

 

1,567

 

6.8%

 

30,504

 

7.7%

 

$24.38

3

 

Orlando-Kissimmee-Sanford, FL

4

 

1,419

 

6.2%

 

27,558

 

7.0%

 

$20.47

4

 

Chicago-Naperville-Elgin, IL-IN-WI

6

 

1,066

 

4.6%

 

24,540

 

6.2%

 

$26.59

5

 

Charlotte-Concord-Gastonia, NC-SC

5

 

1,385

 

6.0%

 

22,741

 

5.8%

 

$17.12

6

 

Boston-Cambridge-Newton, MA-NH

2

 

1,372

 

6.0%

 

22,134

 

5.6%

 

$24.58

7

 

Denver-Aurora-Lakewood, CO

6

 

1,387

 

6.0%

 

22,133

 

5.6%

 

$18.47

8

 

Trenton, NJ

2

 

1,301

 

5.7%

 

21,364

 

5.4%

 

$18.44

9

 

Phoenix-Mesa-Scottsdale, AZ

9

 

1,029

 

4.5%

 

18,604

 

4.7%

 

$20.83

10

 

Los Angeles-Long Beach-Anaheim, CA

3

 

879

 

3.8%

 

16,456

 

4.2%

 

$24.40

11

 

San Antonio-New Braunfels, TX

4

 

1,040

 

4.5%

 

14,782

 

3.7%

 

$17.76

12

 

Columbus, OH

2

 

961

 

4.2%

 

14,596

 

3.7%

 

$15.76

13

 

Tampa-St. Petersburg-Clearwater, FL

7

 

873

 

3.8%

 

13,582

 

3.4%

 

$17.84

14

 

Washington-Arlington-Alexandria, DC-VA-MD-WV

5

 

479

 

2.1%

 

11,189

 

2.8%

 

$23.67

15

 

Cincinnati, OH-KY-IN

2

 

589

 

2.6%

 

10,038

 

2.5%

 

$18.26

16

 

San Francisco-Oakland-Hayward, CA

5

 

303

 

1.3%

 

10,003

 

2.5%

 

$41.61

17

 

Richmond, VA

3

 

591

 

2.6%

 

9,774

 

2.5%

 

$20.65

18

 

New York-Newark-Jersey City, NY-NJ-PA

6

 

484

 

2.1%

 

8,482

 

2.1%

 

$22.74

19

 

Cleveland-Elyria, OH

2

 

553

 

2.4%

 

8,180

 

2.1%

 

$15.04

20

 

Portland-Vancouver-Hillsboro, OR-WA

2

 

384

 

1.7%

 

7,965

 

2.0%

 

$25.04

 

 

Other

26

 

3,241

 

14.1%

 

49,278

 

12.5%

 

$16.57

 

 

Total

120

 

23,014

 

100.0%

 

394,843

 

100.0%

 

$19.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: $ and GLA in thousands except shopping center count and base rent PSF; Top 20 MSA figures for SITE at share except for property count

 

9


 

SITE Centers Corp.

Capital Structure

 

$, shares and units in thousands, except per share

 

 

 

 

 

 

 

 

March 31, 2023

 

December 31, 2022

 

December 31, 2021

Capital Structure

 

 

 

 

 

 

Market Value Per Share

 

$12.28

 

$13.66

 

$15.83

 

 

 

 

 

 

 

Common Shares Outstanding

 

209,259

 

210,853

 

211,235

Operating Partnership Units

 

141

 

141

 

141

Total Outstanding Common Shares

 

209,400

 

210,994

 

211,376

 

 

 

 

 

 

 

Common Shares Equity

 

$2,571,432

 

$2,882,178

 

$3,346,079

Perpetual Preferred Stock - Class A

 

175,000

 

175,000

 

175,000

 

 

 

 

 

 

 

Unsecured Credit Facilities

 

75,000

 

0

 

0

Unsecured Term Loan

 

200,000

 

200,000

 

100,000

Unsecured Notes Payable

 

1,457,955

 

1,457,741

 

1,456,886

Mortgage Debt (includes JVs at SITE share)

 

159,741

 

165,408

 

315,898

Total Debt (includes JVs at SITE share)

 

1,892,696

 

1,823,149

 

1,872,784

Less: Cash (including restricted cash)

 

38,948

 

31,011

 

43,252

Net Debt

 

$1,853,748

 

$1,792,138

 

$1,829,532

 

 

 

 

 

 

 

Total Market Capitalization

 

$4,600,180

 

$4,849,316

 

$5,350,611

 

 

 

 

 

 

 

Leverage / Public Debt Covenants

 

 

 

 

 

 

Average Consolidated Net Effective Debt

 

1,754,284

 

1,664,859

 

1,749,295

Consolidated Adjusted EBITDA - TTM

 

351,067

 

348,406

 

351,172

Average Consolidated Net Debt / Adjusted EBITDA(1)

 

5.0X

 

4.8X

 

5.0X

 

 

 

 

 

 

 

Average Pro-Rata Net Effective Debt

 

1,890,444

 

1,806,016

 

1,952,145

Pro-Rata Adjusted EBITDA - TTM

 

358,398

 

356,198

 

361,917

Average Pro-Rata Net Debt / Adjusted EBITDA(1)

 

5.3X

 

5.1X

 

5.4X

 

 

 

 

 

 

 

Outstanding Debt & Obligations

 

1,805,358

 

1,730,562

 

1,717,917

Undepreciated Real Estate Assets

 

5,524,003

 

5,477,767

 

5,303,507

Total Debt to Real Estate Assets Ratio(2)

 

33%

 

32%

 

32%

Covenant

 

65%

 

65%

 

65%

 

 

 

 

 

 

 

Secured Debt & Obligations

 

53,859

 

54,173

 

125,382

Total Assets

 

5,742,393

 

5,690,332

 

5,534,473

Secured Debt to Assets Ratio

 

1%

 

1%

 

2%

Covenant

 

40%

 

40%

 

40%

 

 

 

 

 

 

 

Unencumbered Real Estate Assets

 

5,365,050

 

5,319,838

 

5,028,788

Unsecured Debt & Obligations

 

1,751,499

 

1,676,388

 

1,592,535

Unencumbered Assets to Unsecured Debt(2)

 

306%

 

317%

 

316%

Covenant

 

135%

 

135%

 

135%

 

 

 

 

 

 

 

Net Income Available for Debt Service

 

339,053

 

336,115

 

329,408

Maximum Annual Service Charge

 

82,545

 

81,425

 

80,073

Fixed Charge Coverage Ratio

 

4.1X

 

4.1X

 

4.1X

Covenant

 

1.5X

 

1.5X

 

1.5X

Net Income Available for Debt Service Excluding Other Expenses

 

339,053

 

336,115

 

329,408

Fixed Charge Coverage Ratio Excluding Other Expenses

 

4.1X

 

4.1X

 

4.1X

 

 

 

 

 

 

 

Credit Ratings (Outlook)

 

 

 

 

 

 

Moody's

 

Baa3 (Stable)

 

Baa3 (Stable)

 

Baa3 (Stable)

S&P

 

BBB- (Stable)

 

BBB- (Stable)

 

BBB- (Stable)

Fitch

 

BBB (Stable)

 

BBB (Stable)

 

BBB (Stable)

 

 

 

 

 

 

 

(1) Excludes Perpetual Preferred Stock. See definition in the Non-GAAP Measures section.

 

 

 

 

(2) Real Estate Assets and Unencumbered Assets exclude consolidated cash and cash equivalents.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10


 

SITE Centers Corp.

Same Store Metrics (1)

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store at 100%

 

Same Store at SITE Share

SITE at share

1Q23

1Q22

Change

 

1Q23

 

1Q22

Change

 

 

 

 

 

 

 

 

Leased rate

95.9%

93.5%

2.4%

 

95.9%

93.5%

2.4%

Commenced rate

92.8%

90.6%

2.2%

 

92.9%

 

90.5%

2.4%

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Minimum rents

$107,213

$103,672

 

$94,090

 

$90,827

Recoveries

38,473

36,300

 

34,603

 

32,357

Uncollectible revenue(2)

129

1,244

 

111

 

1,067

Percentage and overage rent

1,523

1,455

 

1,224

 

1,137

Ancillary and other rental income

2,307

1,856

 

2,036

 

1,553

 

149,645

144,527

3.5%

 

132,064

126,941

4.0%

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

(21,962)

(20,815)

 

(19,441)

 

(18,258)

Real estate taxes

(22,118)

(21,967)

 

(20,025)

 

(19,795)

 

(44,080)

(42,782)

3.0%

 

(39,466)

 

(38,053)

3.7%

Total SSNOI-Including Redevelopment

$105,565

$101,745

3.8%

 

$92,598

 

$88,888

4.2%

 

 

 

 

 

 

 

 

 

Non-Same Store NOI

6,175

17,321

 

 

5,210

 

7,048

 

Total Consolidated + Unconsolidated NOI

$111,740

$119,066

 

 

$97,808

 

$95,936

 

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin

70.5%

70.4%

 

 

70.1%

 

70.0%

 

SSNOI Recovery Rate

87.3%

84.8%

 

 

87.7%

 

85.0%

 

 

 

 

 

 

 

 

 

(1) See calculation definition in the Non-GAAP Measures section.

(2) Results include the impact of rental income at SITE's share related to prior periods of $0.4M and $1.1M for the first quarters of 2023 and 2022, respectively, primarily related to cash basis tenants.

 

 

11


 

SITE Centers Corp.

Leasing Summary

 

At pro rata share except for count

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

 

 

 

Leasing Spreads

 

 

 

 

 

 

 

Count

GLA

ABR PSF

Cash

Straight-lined

Term

 

Count

GLA

ABR PSF

Term

New Leases

 

 

 

 

 

 

 

 

 

 

 

1Q23

14

23,874

$40.79

20.3%

36.7%

9.5

 

32

130,430

$29.68

13.8

4Q22

17

64,060

$26.68

55.2%

72.1%

8.5

 

44

193,058

$21.93

9.0

3Q22

16

60,977

$28.00

10.8%

23.5%

9.3

 

46

209,866

$25.07

9.2

2Q22

20

126,087

$20.90

31.6%

56.5%

13.5

 

61

431,252

$17.97

10.7

 

67

274,998

$25.55

28.8%

47.4%

11.6

 

183

964,606

$21.89

10.6

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q23

62

328,684

$22.37

8.7%

14.3%

5.6

 

62

328,684

$22.37

5.6

4Q22

81

641,066

$20.03

7.6%

11.2%

5.2

 

81

641,066

$20.03

5.2

3Q22

114

1,240,649

$16.37

7.1%

10.0%

5.3

 

114

1,240,649

$16.37

5.3

2Q22

117

746,182

$19.21

4.8%

8.3%

5.3

 

117

746,182

$19.21

5.3

 

374

2,956,581

$18.55

6.8%

10.4%

5.2

 

374

2,956,581

$18.55

5.2

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q23

76

352,558

$23.62

9.9%

16.6%

5.8

 

94

459,114

$24.44

7.9

4Q22

98

705,126

$20.64

11.7%

16.3%

5.5

 

125

834,124

$20.47

6.1

3Q22

130

1,301,626

$16.92

7.4%

11.0%

5.6

 

160

1,450,515

$17.63

6.1

2Q22

137

872,269

$19.45

8.2%

14.3%

6.6

 

178

1,177,434

$18.75

7.2

 

441

3,231,579

$19.14

8.9%

13.9%

5.8

 

557

3,921,187

$19.37

5.6

 

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

 

 

Capex PSF

NER

% of GLA

 

GLA

ABR PSF

TA

LL Work

LC

Total

PSF

Term

>10K SF

<10K SF

New Leases

 

 

 

 

 

 

 

 

1Q23

92,947

$33.25

$3.10

$1.03

$1.54

$5.67

$27.58

10.5

38%

62%

4Q22

185,147

$22.02

$2.89

$3.63

$1.10

$7.62

$14.40

9.0

43%

57%

3Q22

202,989

$26.21

$3.79

$2.65

$1.32

$7.76

$18.45

9.1

35%

65%

2Q22

426,471

$18.87

$3.64

$2.48

$0.80

$6.92

$11.95

10.7

63%

37%

 

907,554

$22.62

$3.41

$2.52

$1.02

$6.95

$15.67

10.2

50%

50%

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

1Q23

328,684

$23.02

$0.04

$0.01

$0.00

$0.05

$22.97

5.6

59%

41%

4Q22

641,066

$20.35

$0.79

$0.01

$0.04

$0.84

$19.51

5.2

78%

22%

3Q22

1,240,649

$16.55

$0.13

$0.00

$0.00

$0.13

$16.42

5.3

79%

21%

2Q22

746,182

$19.50

$0.16

$0.00

$0.02

$0.18

$19.32

5.3

77%

23%

 

2,956,581

$18.84

$0.27

$0.00

$0.01

$0.28

$18.56

5.2

76%

24%

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

1Q23

421,631

$25.28

$1.10

$0.37

$0.53

$2.00

$23.28

6.6

55%

45%

4Q22

826,213

$20.73

$1.49

$1.22

$0.39

$3.10

$17.63

6.0

70%

30%

3Q22

1,443,638

$17.91

$0.91

$0.57

$0.28

$1.76

$16.15

6.0

73%

27%

2Q22

1,172,653

$19.27

$2.05

$1.35

$0.44

$3.84

$15.43

7.2

72%

28%

 

3,864,135

$19.73

$1.63

$1.07

$0.44

$3.14

$16.59

5.6

70%

30%

 

 

 

 

 

 

 

 

 

 

 

Note: ABR PSF represents year one base rent for leasing spreads and the average rent for the initial term for net effective rent. Term is weighted average in years. New Leases exclude leases at redevelopment properties and first generation space.

 

 

 

 

12


 

SITE Centers Corp.

Lease Expirations

 

At pro rata share except for count; $ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes no exercise of lease options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

1

 

15

0.1%

$219

0.1%

 

$14.60

 

23

 

61

1.2%

$1,737

1.1%

 

$28.48

 

24

 

76

0.4%

$1,956

0.5%

 

$25.74

2023

15

 

381

2.4%

4,290

1.9%

 

$11.26

 

124

 

263

5.0%

8,487

5.2%

 

$32.27

 

139

 

644

3.0%

12,777

3.2%

 

$19.84

2024

82

 

2,342

14.6%

32,345

14.0%

 

$13.81

 

316

 

760

14.4%

22,800

13.9%

 

$30.00

 

398

 

3,102

14.6%

55,145

14.0%

 

$17.78

2025

89

 

2,395

14.9%

35,599

15.4%

 

$14.86

 

276

 

751

14.2%

21,628

13.2%

 

$28.80

 

365

 

3,146

14.8%

57,227

14.5%

 

$18.19

2026

77

 

1,870

11.7%

24,712

10.7%

 

$13.21

 

239

 

596

11.3%

18,751

11.4%

 

$31.46

 

316

 

2,466

11.6%

43,463

11.0%

 

$17.62

2027

92

 

2,601

16.2%

38,380

16.6%

 

$14.76

 

268

 

753

14.3%

22,882

14.0%

 

$30.39

 

360

 

3,354

15.7%

61,262

15.5%

 

$18.27

2028

92

 

2,307

14.4%

32,283

14.0%

 

$13.99

 

214

 

600

11.4%

19,730

12.0%

 

$32.88

 

306

 

2,907

13.6%

52,013

13.2%

 

$17.89

2029

30

 

851

5.3%

12,950

5.6%

 

$15.22

 

110

 

325

6.2%

10,793

6.6%

 

$33.21

 

140

 

1,176

5.5%

23,743

6.0%

 

$20.19

2030

29

 

770

4.8%

10,749

4.7%

 

$13.96

 

100

 

271

5.1%

8,997

5.5%

 

$33.20

 

129

 

1,041

4.9%

19,746

5.0%

 

$18.97

2031

23

 

734

4.6%

8,795

3.8%

 

$11.98

 

75

 

227

4.3%

6,857

4.2%

 

$30.21

 

98

 

961

4.5%

15,652

4.0%

 

$16.29

2032

29

 

714

4.5%

9,792

4.2%

 

$13.71

 

146

 

406

7.7%

12,745

7.8%

 

$31.39

 

175

 

1,120

5.3%

22,537

5.7%

 

$20.12

Thereafter

40

 

1,056

6.6%

20,749

9.0%

 

$19.65

 

80

 

269

5.1%

8,573

5.2%

 

$31.87

 

120

 

1,325

6.2%

29,322

7.4%

 

$22.13

Total

599

 

16,036

100.0%

$230,863

100.0%

 

$14.40

 

1,971

 

5,282

100.0%

$163,980

100.0%

 

$31.05

 

2,570

 

21,318

100.0%

$394,843

100.0%

 

$18.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Signed Not Open

22

 

475

 

$7,474

 

 

$15.73

 

100

 

346

 

$11,529

 

 

$33.32

 

122

 

821

 

$19,003

 

 

$23.15

Vacant

16

 

384

 

 

 

 

 

 

229

 

571

 

 

 

 

 

 

245

 

955

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

0

 

0

0.0%

$0

0.0%

 

$0.00

 

20

 

50

0.9%

$1,445

0.9%

 

$28.90

 

20

 

50

0.2%

$1,445

0.4%

 

$28.90

2023

3

 

56

0.3%

808

0.3%

 

$14.43

 

81

 

140

2.7%

4,668

2.8%

 

$33.34

 

84

 

196

0.9%

5,476

1.4%

 

$27.94

2024

15

 

242

1.5%

3,716

1.6%

 

$15.36

 

197

 

419

7.9%

12,986

7.9%

 

$30.99

 

212

 

661

3.1%

16,702

4.2%

 

$25.27

2025

19

 

327

2.0%

5,311

2.3%

 

$16.24

 

162

 

354

6.7%

10,591

6.5%

 

$29.92

 

181

 

681

3.2%

15,902

4.0%

 

$23.35

2026

6

 

45

0.3%

932

0.4%

 

$20.71

 

110

 

239

4.5%

7,527

4.6%

 

$31.49

 

116

 

284

1.3%

8,459

2.1%

 

$29.79

2027

19

 

335

2.1%

5,859

2.5%

 

$17.49

 

124

 

275

5.2%

8,422

5.1%

 

$30.63

 

143

 

610

2.9%

14,281

3.6%

 

$23.41

2028

18

 

284

1.8%

5,072

2.2%

 

$17.86

 

133

 

334

6.3%

10,828

6.6%

 

$32.42

 

151

 

618

2.9%

15,900

4.0%

 

$25.73

2029

14

 

370

2.3%

5,163

2.2%

 

$13.95

 

111

 

261

4.9%

7,943

4.8%

 

$30.43

 

125

 

631

3.0%

13,106

3.3%

 

$20.77

2030

19

 

443

2.8%

7,295

3.2%

 

$16.47

 

96

 

249

4.7%

7,119

4.3%

 

$28.59

 

115

 

692

3.2%

14,414

3.7%

 

$20.83

2031

24

 

347

2.2%

6,329

2.7%

 

$18.24

 

93

 

203

3.8%

5,965

3.6%

 

$29.38

 

117

 

550

2.6%

12,294

3.1%

 

$22.35

2032

19

 

408

2.5%

7,025

3.0%

 

$17.22

 

131

 

337

6.4%

10,469

6.4%

 

$31.07

 

150

 

745

3.5%

17,494

4.4%

 

$23.48

Thereafter

443

 

13,179

82.2%

183,353

79.4%

 

$13.91

 

713

 

2,421

45.8%

76,017

46.4%

 

$31.40

 

1,156

 

15,600

73.2%

259,370

65.7%

 

$16.63

Total

599

 

16,036

100.0%

$230,863

100.0%

 

$14.40

 

1,971

 

5,282

100.0%

$163,980

100.0%

 

$31.05

 

2,570

 

21,318

100.0%

$394,843

100.0%

 

$18.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13


 

SITE Centers Corp.

Top 50 Tenants

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

Number of Units

Base Rent

Owned GLA

Credit Ratings

 

 

Tenant

WO

JV

Total

Pro Rata

% of Total

At 100%

Pro Rata

% of Total

At 100%

(S&P/Moody's/Fitch)

1

 

TJX Companies (1)

53

8

61

$23,400

5.9%

$25,270

1,634

7.1%

1,798

A/A2/NR

2

 

Dick's Sporting Goods (2)

14

4

18

10,524

2.7%

12,249

644

2.8%

791

BBB/Baa3/NR

3

 

PetSmart

23

3

26

9,382

2.4%

10,102

530

2.3%

573

B+/B1/NR

4

 

Michaels

23

5

28

8,612

2.2%

9,828

564

2.5%

664

B-/B2/NR

5

 

Ross Stores (3)

22

8

30

8,607

2.2%

10,865

667

2.9%

856

BBB+/A2/NR

6

 

Nordstrom Rack

10

0

10

7,108

1.8%

7,108

362

1.6%

362

BB+/Ba1/BB+

7

 

Bed Bath & Beyond (4)

15

2

17

7,023

1.8%

8,474

567

2.5%

643

CCC-/Ca/NR

8

 

Best Buy

9

3

12

6,911

1.8%

8,481

437

1.9%

550

BBB+/A3/NR

9

 

Ulta

25

5

30

6,653

1.7%

7,587

269

1.2%

313

NR

10

 

Burlington

11

2

13

6,524

1.7%

7,322

422

1.8%

487

BB+/NR/NR

11

 

Gap (5)

20

7

27

6,506

1.6%

7,864

336

1.5%

418

BB/Ba3/NR

12

 

Kohl's

7

4

11

6,320

1.6%

8,600

697

3.0%

965

BB+/Ba1/BBB-

13

 

Kroger (6)

7

1

8

6,251

1.6%

6,808

425

1.8%

461

BBB/Baa1/NR

14

 

AMC Theatres

2

3

5

6,105

1.5%

10,180

215

0.9%

400

CCC+/Caa2/NR

15

 

Five Below

30

6

36

5,625

1.4%

6,393

279

1.2%

320

NR

16

 

Whole Foods

3

0

3

4,493

1.1%

4,493

139

0.6%

139

AA/A1/AA-

17

 

Publix

8

1

9

4,406

1.1%

4,766

405

1.8%

450

NR

18

 

Designer Brands Inc. (DSW)

11

1

12

4,217

1.1%

4,502

245

1.1%

260

NR

19

 

Total Wine & More

6

0

6

3,751

0.9%

3,751

171

0.7%

171

NR

20

 

Petco

12

4

16

3,671

0.9%

4,584

169

0.7%

216

B+/B1/NR

21

 

Party City

13

4

17

3,637

0.9%

4,351

170

0.7%

212

NR/NR/D

22

 

JOANN

8

3

11

3,331

0.8%

3,921

267

1.2%

327

CCC+/Caa2/NR

23

 

Cost Plus

9

1

10

3,185

0.8%

3,419

170

0.7%

185

NR

24

 

Barnes & Noble

7

1

8

3,058

0.8%

3,378

165

0.7%

181

NR

25

 

Cineworld (Regal Cinemas)

3

0

3

2,940

0.7%

2,940

138

0.6%

138

D/NR/NR

26

 

Dollar Tree Stores

22

2

24

2,914

0.7%

3,076

256

1.1%

273

BBB/Baa2/NR

27

 

CGV Cinemas

1

0

1

2,849

0.7%

2,849

74

0.3%

74

NR

28

 

Office Depot (7)

9

1

10

2,795

0.7%

3,030

184

0.8%

203

NR

29

 

Staples

8

1

9

2,589

0.7%

2,816

157

0.7%

173

B/B3/NR

30

 

Macy's (8)

6

0

6

2,488

0.6%

2,488

217

0.9%

217

BB+/Ba1/BBB-

31

 

LA Fitness

3

1

4

2,474

0.6%

3,061

144

0.6%

175

B/B3/NR

32

 

AT&T

22

4

26

2,320

0.6%

2,522

65

0.3%

74

BBB/Baa2/BBB+

33

 

Ahold Delhaize (9)

2

1

3

2,285

0.6%

2,447

135

0.6%

158

BBB+/Baa1/NR

34

 

JPMorgan Chase

12

0

12

2,258

0.6%

2,258

51

0.2%

51

A-/A2/AA-

35

 

Starbucks

21

1

22

2,151

0.5%

2,279

38

0.2%

40

BBB+/Baa1/NR

36

 

Mattress Firm

13

3

16

1,962

0.5%

2,253

61

0.3%

71

NR

37

 

JAB Holding (10)

13

1

14

1,946

0.5%

2,031

61

0.3%

64

NR/Baa1/NR

38

 

Lowe's

2

2

4

1,918

0.5%

3,608

322

1.4%

531

BBB+/Baa1/NR

39

 

Hobby Lobby

4

0

4

1,865

0.5%

1,865

222

1.0%

222

NR

40

 

Cinemark

1

2

3

1,827

0.5%

2,947

111

0.5%

176

B/NR/B+

41

 

Tailored Brands (11)

9

1

10

1,699

0.4%

1,777

73

0.3%

77

NR

42

 

Visionworks

12

3

15

1,682

0.4%

2,012

45

0.2%

55

NR

43

 

Caleres Inc.

9

2

11

1,663

0.4%

1,993

83

0.4%

99

B+/NR/NR

44

 

T-Mobile

18

2

20

1,632

0.4%

1,751

43

0.2%

47

BBB-/NR/BBB-

45

 

Darden (12)

8

1

9

1,629

0.4%

1,805

60

0.3%

68

BBB/Baa2/BBB

46

 

America's Best Contacts

15

3

18

1,618

0.4%

1,833

55

0.2%

64

NR

47

 

Target

3

0

3

1,610

0.4%

1,610

435

1.9%

435

A/A2/A

48

 

Home Depot

2

0

2

1,576

0.4%

1,576

251

1.1%

251

A/A2/A

49

 

Albertsons Companies (13)

2

0

2

1,564

0.4%

1,564

116

0.5%

116

BB /Ba2/NR

50

 

Inspire Brands (14)

17

0

17

1,560

0.4%

1,560

43

0.2%

43

B+/NR/NR

 

 

Top 50 Total

585

107

692

$213,114

54.0%

$244,247

13,389

58.2%

15,637

 

 

 

Total Portfolio

 

 

 

$394,843

100.0%

$447,274

23,014

100.0%

26,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) T.J. Maxx (16) / Marshalls (16) / HomeGoods (14) / Sierra Trading (5) / HomeSense (4) / Combo Store (6)

(8) Macy's Furniture (3) / Bloomingdale's Outlet (1) / Bluemercury (1) / Market by Macy's (1)

(2) Dick's Sporting Goods (13) / Golf Galaxy (4) / Public Lands (1)

 

(9) Stop & Shop (2) / Food Lion (1)

(3) Ross Dress For Less (29) / dd's Discounts (1)

 

(10) Panera (12) / Bruegger's (2)

(4) Bed Bath (11) / buybuy BABY (4) / Combo Store (1) / Sublease (1)

 

(11) Men's Wearhouse (8) / Jos. A. Bank (1) / K&G Fashion Superstore (1)

(5) Gap (3) / Old Navy (23) / Banana Republic (1)

 

(12) Longhorn Steakhouse (5) / Olive Garden (4)

(6) Kroger (3) / Harris Teeter (2) / King Soopers (1) / Mariano's (1) / Lucky's (1)

 

(13) Safeway (1) / ACME (1)

(7) Office Depot (5) / OfficeMax (5)

 

(14) Buffalo Wild Wings (6) / Dunkin' Donuts (6) / Jimmy John's (4)/Arby's (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14


 

 

SITE Centers Corp.

Redevelopment Pipeline (1)

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping Center

MSA

SITE
Own
%

 

Est.
Yield (%)

 

Est.
Net
Costs

 

Costs
to Date

 

Est.
Remain.
Costs

 

Placed
In
Service

 

CIP

 

Initial
Occ.

 

Est.
Stabilize

 

Key Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West Bay Plaza - Phase II

Cleveland, OH

100%

 

 

 

$7,941

 

$6,672

 

$1,269

 

$6,672

 

$0

 

2Q22

 

4Q23

 

Sierra Trading Post,
Dry Bar, Club Champion

Carolina Pavilion

Charlotte, NC

100%

 

 

 

2,339

 

2,123

 

216

 

1,371

 

752

 

4Q22

 

4Q23

 

Visionworks,
Smoothie King, Starbucks

Shoppers World

Boston, MA

100%

 

 

 

4,967

 

4,471

 

496

 

0

 

4,471

 

2Q23

 

4Q23

 

Sleep Number,
Cava, Kura Sushi

Nassau Park Pavilion

Trenton, NJ

100%

 

 

 

7,635

 

4,237

 

3,398

 

0

 

4,237

 

3Q23

 

1Q24

 

Paris Baguette,
Bluestone Lane,
Just Salad, Mezeh Grill

University Hills

Denver, CO

100%

 

 

 

5,972

 

4,894

 

1,078

 

0

 

4,894

 

3Q23

 

2Q24

 

Wendy's, Sweetgreen, Heyday

Shoppers World

Boston, MA

100%

 

 

 

1,884

 

552

 

1,332

 

0

 

552

 

1Q24

 

2Q24

 

Starbucks

Tanasbourne Town Center

Portland, OR

100%

 

 

 

13,769

 

1,972

 

11,797

 

0

 

1,972

 

4Q24

 

4Q25

 

Specialty grocer

Perimeter Pointe

Atlanta, GA

100%

 

 

 

0

 

1,407

 

0

 

0

 

1,407

 

TBD

 

TBD

 

-

Total Redevelopment Pipeline

 

 

11%

 

$44,507

 

$26,328

 

$19,586

 

$8,043

 

$18,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (2)

 

 

 

 

0

 

33,728

 

0

 

0

 

33,728

 

 

 

 

 

 

Undeveloped land (3)

 

 

 

 

0

 

5,263

 

0

 

0

 

5,263

 

 

 

 

 

 

Total Redevelopment Costs

 

 

 

 

$44,507

 

$65,319

 

$19,586

 

$8,043

 

$57,276

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Projects included in SSNOI including redevelopment..

(2) Includes predevelopment and retenanting expenditures.

(3) Balance excludes owned land adjacent to existing centers with an estimated value of $9 million and the net book basis of the Company's Beachwood, OH office headquarters office buildings of $27 million (non-income producing portion). The income producing portion of the Company's headquarters buildings generated $323 thousand of NOI in 1Q23.

(4) Balance is in addition to SITE's pro rata share of joint venture CIP of $0.1 million.

 

15


 

SITE Centers Corp.

Transactions

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

SITE

 

Owned

 

Price

 

 

Property Name

MSA

Own %

 

GLA

 

At 100%

 

At Share

 

 

 

 

 

 

 

 

 

 

 

01/05/23

 

Foxtail Center

Baltimore-Columbia-Towson, MD

100%

 

30

 

$15,075

 

$15,075

01/06/23

 

Parker Keystone

Denver-Aurora-Lakewood, CO

100%

 

17

 

11,000

 

11,000

 

 

 

1Q 2023 Total

 

 

47

 

$26,075

 

$26,075

 

 

 

 

 

 

 

 

 

 

 

04/03/23

 

Barrett Corners

Atlanta-Sandy Springs-Roswell, GA

100%

 

19

 

$15,600

 

$15,600

 

 

 

2Q 2023 QTD

 

 

19

 

$15,600

 

$15,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2023 YTD

 

 

66

 

$41,675

 

$41,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

SITE

 

Owned

 

Price

 

 

Property Name

MSA

Own %

 

GLA

 

At 100%

 

At Share

 

 

 

 

 

 

 

 

 

 

 

02/28/23

 

Hairston Crossing

Atlanta-Sandy Springs-Roswell, GA

20%

 

58

 

$3,900

 

$780

03/08/23

 

Springfield Commons

Toledo, OH

20%

 

272

 

22,500

 

4,500

03/20/23

 

Shoppes at Oliver's Crossing

Greensboro-High Point, NC

20%

 

77

 

13,750

 

2,750

 

 

 

1Q 2023 Total

 

 

407

 

$40,150

 

$8,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2023 YTD

 

 

407

 

$40,150

 

$8,030

 

 

 

 

 

 

 

 

 

 

 

 

16


 

SITE Centers Corp.

Debt Summary

 

$ in thousands

 

 

 

 

 

 

 

 

 

Consolidated Debt

Unconsolidated Debt

Total Debt

Debt Composition

100%

SITE Share

Interest Rate

100%

SITE Share

Interest Rate

SITE Share

Interest Rate

Unsecured Credit Facilities

$75,000

$75,000

5.58%

$0

$0

-

$75,000

5.58%

Unsecured Term Loan

200,000

200,000

3.99%

0

0

-

200,000

3.99%

Unsecured Public Debt

1,457,955

1,457,955

4.27%

0

0

-

1,457,955

4.27%

Fixed Rate Mortgage Loans

53,859

53,859

4.05%

364,320

72,864

4.97%

126,723

4.58%

Variable Rate Mortgage Loans

0

0

-

147,020

33,018

5.40%

33,018

5.40%

Subtotal

$1,786,814

$1,786,814

4.29%

$511,340

$105,882

5.10%

$1,892,696

4.33%

Fair Market Value Adjustment

622

622

-

0

0

-

622

-

Unamortized Loan Costs, Net

(5,168)

(5,168)

-

(2,172)

(458)

-

(5,626)

-

Total

$1,782,268

$1,782,268

4.29%

$509,168

$105,424

5.10%

$1,887,692

4.33%

 

 

 

Consolidated Maturities

 

Unconsolidated

Total

 

Total

 

Maturity Schedule(1)

Secured

Unsecured

 

Maturities

100%

 

SITE Share

Interest Rate

2023

$946

$87,209

 

$703

$88,858

 

$88,338

3.52%

2024

27,809

65,614

 

449,468

542,891

 

$183,372

4.71%

2025

25,104

457,142

 

1,046

483,292

 

$482,515

3.80%

2026

0

400,000

 

60,123

460,123

 

$415,481

4.41%

2027

0

725,000

 

0

725,000

 

$725,000

4.66%

2028

0

0

 

0

0

 

0

-

2029

0

0

 

0

0

 

0

-

2030

0

0

 

0

0

 

0

-

2031

0

0

 

0

0

 

0

-

2032 and beyond

0

0

 

0

0

 

0

-

Unsecured debt discount

0

(2,010)

 

0

(2,010)

 

(2,010)

-

Total

$53,859

$1,732,955

 

$511,340

$2,298,154

 

$1,892,696

4.33%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Total (at SITE share)

Consolidated

Interest Rate

 

Unconsolidated

Interest Rate

 

Total

Interest Rate

Fixed

95.8%

4.23%

 

68.8%

4.97%

 

94.3%

4.26%

Variable

4.2%

-

 

31.2%

5.52%

 

5.7%

5.52%

 

 

 

 

 

 

 

 

 

(1) Includes Consolidated & Unconsolidated Debt and assumes borrower extension options are exercised.

 

Note: Interest rate is GAAP at SITE Share.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17


 

SITE Centers Corp.

Debt Detail

 

$ in thousands

 

 

 

 

 

Balance
100%

Balance
SITE Share

Maturity
Date

GAAP Interest
Rate

Bank Debt

 

 

 

 

Unsecured Term Loan ($200m)(1)

$200,000

$200,000

06/27

3.99%

Unsecured Revolver ($950m)(2)

75,000

75,000

06/27

SOFR + 95

 

$275,000

$275,000

 

 

Unsecured Debt

 

 

 

 

Unsecured Notes - 2023

87,202

87,202

05/23

3.52%

Unsecured Notes - 2024

65,576

65,576

08/24

4.07%

Unsecured Notes - 2025

456,522

456,522

02/25

3.79%

Unsecured Notes - 2026

398,998

398,998

02/26

4.43%

Unsecured Notes - 2027

449,657

449,657

06/27

4.80%

 

$1,457,955

$1,457,955

 

 

Mortgage Debt

 

 

 

 

Concourse Village, FL

12,327

12,327

02/24

4.32%

DTP Loan Pool (10 assets)

364,320

72,864

04/24

4.97%

Larkin's Corner, PA

15,487

15,487

06/24

4.09%

DDRM Loan Pool B (7 assets)(3)

84,162

16,832

07/24

6.90%

Shoppes at Addison Place (North), FL

8,835

8,835

02/25

4.08%

Shoppes at Addison Place (South), FL

6,805

6,805

02/25

4.11%

Shoppes at Addison Place (Outlot), FL

1,305

1,305

02/25

4.08%

Southtown Center, FL

9,100

9,100

05/25

3.51%

RVIP IIIB, Deer Park, IL (SITE 26%)(4)

62,858

16,186

12/26

3.83%

 

$565,199

$159,741

 

 

 

 

 

 

 

Consolidated & Unconsolidated Debt Subtotal

$2,298,154

$1,892,696

 

 

FMV Adjustment – Assumed Debt

622

622

 

 

Unamortized Loan Costs, Net

(7,340)

(5,626)

 

 

Total Consolidated & Unconsolidated Debt

$2,291,436

$1,887,692

 

 

 

 

 

 

 

 

 

 

 

 

Rate Type

 

 

 

 

Fixed

$2,076,134

$1,784,678

2.8 years

4.26%

Variable

222,020

108,018

3.7 years

5.52%

 

$2,298,154

$1,892,696

2.9 years

4.33%

Perpetual Preferred Stock

 

 

 

 

Class A

175,000

175,000

N/A(5)

6.38%

 

 

 

 

 

Note: Maturity dates assume all borrower extension options are exercised. GAAP interest rates shown as swapped or capped all-in interest rate where applicable.

(1) Fixed all-in swap rate through June 2027.

(2) Excludes loan fees and unamortized loan costs. 5.00% SOFR Interest Rate Cap on $100M through March 2024.

(3) 3.00% SOFR Interest Rate Cap through July 2023.

(4) 1.00% SOFR Interest Rate Cap through December 2024. Debt shown at share excluding promote.

(5) Redeemable at par as of June 2022.

 

 

18


 

SITE Centers Corp.

Debt/Adjusted EBITDA

 

$ in thousands

 

 

 

Twelve months ended
March 31, 2023

Twelve months ended
March 31, 2022

Consolidated

 

 

Consolidated net income to SITE

$170,067

$122,864

Interest expense

79,357

75,246

Income taxes, net

776

1,437

Depreciation and amortization

207,198

190,572

Adjustments for non-controlling interests

0

(483)

EBITDA

457,398

389,636

Impairment charges

2,536

0

Gain on sale and change in control of interests

(45,973)

(8,633)

Gain on disposition of real estate, net

(46,991)

(5,943)

EBITDAre

366,970

375,060

Equity in net income of JVs

(29,082)

(43,082)

Other expense (income) , net

2,217

1,177

JV OFFO (at SITE Share)

10,962

20,720

Adjusted EBITDA (1)

351,067

353,875

 

 

 

Consolidated debt-average

1,770,299

1,769,396

Loan costs, net-average

5,350

6,429

Face value adjustments-average

(849)

(1,133)

Cash and restricted cash-average

(22,337)

(106,034)

Average net effective debt

$1,752,463

$1,668,658

 

 

 

Debt/Adjusted EBITDA – Consolidated (2)

5.0x

4.7x

 

Pro rata including JVs

 

 

EBITDAre

347,829

352,561

Adjusted EBITDA

358,398

364,001

 

 

 

Consolidated net debt-average

1,752,463

1,668,658

JV debt (at SITE Share)-average

148,086

211,907

JV cash and restricted cash (at SITE Share)-average

(11,926)

(11,301)

Average net effective debt

$1,888,623

$1,869,264

 

 

 

Debt/Adjusted EBITDA – Pro Rata (2)

5.3x

5.1x

 

 

 

(1) See definition in the Non-GAAP Measures section.

(2) Excludes perpetual preferred stock.

 

 

19


 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture

 

SITE
Own %

 

Number of Properties

 

Owned
GLA

 

Leased Rate

 

ABR

 

1Q23 NOI
at 100% (1)

 

Gross
RE Assets

 

Debt Balance
at 100% (2)

Chinese Institutional Investors
   DTP

 

20%

 

10

 

3,397

 

96.2%

 

$14.84

 

$11,939

 

$586,937

 

$364,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madison International
   DDRM

 

20%

 

4

 

835

 

95.7%

 

$17.94

 

2,939

 

182,927

 

84,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prudential
   RVIP IIIB, Deer Park, IL

 

50%

 

1

 

356

 

76.1%

 

$37.76

 

1,814

 

104,506

 

62,858

Total

 

 

 

15

 

4,588

 

 

 

 

 

$16,692

 

$874,370

 

$511,340

Property management fees

 

 

 

 

 

 

 

 

 

 

 

813

(1)

 

 

 

NOI from assets sold

 

 

 

 

 

 

 

 

 

 

 

621

 

 

 

 

Net operating income

 

 

 

 

 

 

 

 

 

 

 

$18,126

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Property management fees charged by SITE to the joint venture are included as an expense in NOI, although presented in the combined income statement on the next page in the Other Expense line item.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Excludes unamortized loan costs, net of $2.2 million or $0.5 million at SITE's share.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Amount agrees to the combined income statement of the joint ventures which includes a reconciliation of the Non-GAAP measure to the applicable GAAP measure. See calculation definition in the Non-GAAP Measures section.

 

 

20


 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

Combined SITE JV Pro Rata Adjustments (1)

 

 

 

 

 

Income Statement Pro Rata Adjustments 1Q23

 

Balance Sheet Pro Rata Adjustments 1Q23

Revenues:

 

 

Assets:

 

Rental Income (2)

$5,713

 

Land

$40,586

Other income (3)

94

 

Buildings

125,919

 

5,807

 

Improvements

14,378

Expenses:

 

 

 

180,883

Operating and maintenance

885

 

Depreciation

(44,586)

Real estate taxes

728

 

 

136,297

 

1,613

 

Construction in progress and land

100

Net Operating Income

4,194

 

Real estate, net

136,397

 

 

 

Investment in JVs

(1,321)

Other Income (expense):

 

 

Cash and restricted cash

13,489

Fee income

(376)

 

Receivables, net

2,240

Interest expense

(1,587)

 

Other assets, net

6,951

Depreciation and amortization

(2,091)

 

Total Assets

$157,756

Other income (expense), net

(198)

 

 

 

Loss before earnings from JVs

(58)

 

Liabilities and Equity:

 

Equity in net income of JVs

(1,359)

 

Mortgage debt

$105,424

Basis differences of JVs

355

 

Notes payable to SITE

590

Gain on disposition of real estate

1,062

 

Other liabilities

8,304

Net income

$0

 

Total Liabilities

114,318

 

 

 

JVs share of equity

(1,321)

FFO Reconciliation 1Q23

 

Distributions in excess of net income

44,759

Loss before earnings from JVs

($58)

 

Total Equity

43,438

Depreciation and amortization

2,091

 

Total Liabilities and Equity

$157,756

Basis differences of JVs

(51)

 

 

 

FFO at SITE's Ownership Interests

$1,982

 

 

 

OFFO at SITE's Ownership Interests

$2,148

 

 

 

 

 

 

 

 

(1) Information provided for SITE's share of JV investments and can be combined with SITE's consolidated financial statements for the same period.

 

 

 

 

 

(2) Rental Income:

 

 

 

 

     Minimum rents

$4,123

 

 

 

     Ground lease minimum rents

144

 

 

 

     Straight-line rent, net

20

 

 

 

     Amortization of (above) below market rent, net

84

 

 

 

     Percentage and overage rent

86

 

 

 

     Recoveries

1,281

 

 

 

     Uncollectible revenue

(25)

 

 

 

 

 

 

 

 

(3) Other Income:

 

 

 

 

    Ancillary and other rental income

94

 

 

 

     Lease termination fees

0

 

 

 

 

 

 

 

 

 

 

21


 

SITE Centers Corp.

Unconsolidated Joint Ventures at 100%

$ in thousands

 

 

 

 

Combined Income Statement

 

 

1Q23

 

1Q22

Revenues:

 

 

 

 

Rental income (1)

 

$24,316

 

$40,940

Other income (2)

 

374

 

709

 

 

24,690

 

41,649

Expenses:

 

 

 

 

Operating and maintenance

 

3,619

 

6,269

Real estate taxes

 

2,945

 

5,254

 

 

6,564

 

11,523

 

 

 

 

 

Net operating income

 

18,126

 

30,126

 

 

 

 

 

Other income (expense):

 

 

 

 

Interest expense

 

(7,041)

 

(9,289)

Depreciation and amortization

 

(9,062)

 

(14,345)

Impairment charges

 

0

 

(5,200)

Other income (expense), net

 

(2,560)

 

(2,572)

 

 

(537)

 

(1,280)

Gain (Loss) on disposition of real estate, net

 

5,304

 

(98)

Net income attributable to unconsolidated JVs

 

4,767

 

(1,378)

Depreciation and amortization

 

9,062

 

14,345

Impairment of real estate

 

0

 

5,200

(Gain) loss on disposition of real estate, net

 

(5,304)

 

98

FFO

 

$8,525

 

$18,265

FFO at SITE's ownership interests

 

$1,982

 

$4,315

Operating FFO at SITE's ownership interests

 

$2,148

 

$4,315

(1) Rental Income:

 

 

 

 

     Minimum rents

 

$17,397

 

$28,479

     Ground lease minimum rents

 

722

 

1,401

     Straight-line rent, net

 

79

 

410

     Amortization of (above) below market rent, net

 

421

 

431

     Percentage and overage rent

 

385

 

518

     Recoveries

 

5,318

 

9,414

     Uncollectible revenue

 

(6)

 

287

(2) Other Income:

 

 

 

 

     Ancillary and other rental income

 

374

 

709

      Lease termination fees

 

0

 

0

 

 

 

 

 

Combined Balance Sheet

 

 

At Period End

 

 

1Q23

 

4Q22

Assets:

 

 

 

 

Land

 

$199,882

 

$212,326

Buildings

 

607,130

 

643,334

Improvements

 

67,358

 

70,636

 

 

874,370

 

926,296

Depreciation

 

(204,892)

 

(220,642)

 

 

669,478

 

705,654

Construction in progress and land

 

501

 

1,965

Real estate, net

 

669,979

 

707,619

Cash and restricted cash

 

63,112

 

44,809

Receivables, net

 

10,750

 

11,671

Other assets, net

 

33,305

 

36,272

Total Assets

 

777,146

 

800,371

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

Mortgage debt

 

509,168

 

535,093

Notes and accrued interest payable to SITE

 

2,827

 

2,972

Other liabilities

 

40,392

 

41,588

Total Liabilities

 

552,387

 

579,653

Accumulated equity

 

224,759

 

220,718

Total Equity

 

224,759

 

220,718

Total Liabilities and Equity

 

$777,146

 

$800,371

 

22


 

SITE Centers Corp.

Property List

 

Note: GLA in thousands. Anchors include tenants greater than 20K SF.

 

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

1

Chandler Center

Phoenix-Mesa-Scottsdale, AZ

Chandler

AZ

100%

 

7

$42.45

2

Shops at Power and Baseline

Phoenix-Mesa-Scottsdale, AZ

Mesa

AZ

100%

 

4

$56.22

3

Ahwatukee Foothills Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

20%

DTP

691

$18.14

AMC Theatres, Best Buy, Big Lots, Burlington, HomeGoods, JOANN, Lina Home Furnishings, Marshalls, Michaels, OfficeMax, Ross Dress for Less, Sprouts Farmers Market

4

Arrowhead Crossing

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

353

$16.52

Burlington, DSW, Golf Galaxy, Hobby Lobby, HomeGoods, Nordstrom Rack, Staples, T.J. Maxx

5

Deer Valley Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

190

$20.58

Michaels, PetSmart, Ross Dress for Less

6

Paradise Village Gateway

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

295

$25.66

PetSmart, Ross Dress for Less, Sun & Ski Sports

7

Artesia Village

Phoenix-Mesa-Scottsdale, AZ

Scottsdale

AZ

100%

 

21

$39.87

8

Northsight Plaza

Phoenix-Mesa-Scottsdale, AZ

Scottsdale

AZ

100%

 

10

$33.82

9

Broadway Center

Phoenix-Mesa-Scottsdale, AZ

Tempe

AZ

100%

 

11

$35.45

10

Buena Park Place

Los Angeles-Long Beach-Anaheim, CA

Buena Park

CA

100%

 

213

$17.59

Aldi, Kohl's, Michaels

11

Falcon Ridge Town Center

Los Angeles-Long Beach-Anaheim, CA

Fontana

CA

100%

 

277

$23.72

24 Hour Fitness, Michaels, Ross Dress for Less, Stater Bros Markets,

12

The Pike Outlets

Los Angeles-Long Beach-Anaheim, CA

Long Beach

CA

100%

 

389

$24.75

Cinemark, H & M, Nike, Restoration Hardware

13

Creekside Plaza

Sacramento-Roseville-Arden-Arcade, CA

Roseville

CA

100%

 

32

$40.45

14

Ridge at Creekside

Sacramento-Roseville-Arden-Arcade, CA

Roseville

CA

100%

 

243

$20.08

Bed Bath & Beyond, buybuy BABY, Cost Plus World Market, Macy's Furniture Gallery, REI

15

La Fiesta Square

San Francisco-Oakland-Hayward, CA

Lafayette

CA

100%

 

53

$53.68

16

Lafayette Mercantile

San Francisco-Oakland-Hayward, CA

Lafayette

CA

100%

 

22

$55.04

17

Whole Foods at Bay Place

San Francisco-Oakland-Hayward, CA

Oakland

CA

100%

 

57

$51.02

Whole Foods

18

Hilltop Plaza

San Francisco-Oakland-Hayward, CA

Richmond

CA

20%

DDRM

246

$17.48

99 Cents Only, Century Theatre, City Sports Club, dd's Discounts, Ross Dress for Less

19

1000 Van Ness

San Francisco-Oakland-Hayward, CA

San Francisco

CA

100%

 

122

$37.66

CGV Cinemas

20

Centennial Promenade

Denver-Aurora-Lakewood, CO

Centennial

CO

100%

 

443

$21.18

Conn's, Golf Galaxy, HomeGoods, Michaels, Ross Dress for Less, Stickley Furniture, Total Wine & More

21

Chapel Hills

Denver-Aurora-Lakewood, CO

Colorado Springs

CO

100%

 

450

$13.44

Barnes & Noble, Best Buy, Burlington, DSW, Nordstrom Rack, Old Navy, Pep Boys, PetSmart, Ross Dress for Less, Urban Air Adventure Park, Whole Foods

22

Parker Keystone

Denver-Aurora-Lakewood, CO

Denver

CO

100%

 

17

$39.84

23

Shops on Montview

Denver-Aurora-Lakewood, CO

Denver

CO

100%

 

9

$37.68

24

University Hills

Denver-Aurora-Lakewood, CO

Denver

CO

100%

 

236

$20.39

King Soopers, Marshalls, Michaels

25

FlatAcres MarketCenter/Parker Pavilions

Denver-Aurora-Lakewood, CO

Parker

CO

100%

 

232

$19.53

24 Hour Fitness, Bed Bath & Beyond, Michaels, Office Depot

26

Guilford Commons

Hartford-West Hartford-East Hartford, CT

Guilford

CT

100%

 

129

$18.51

Bed Bath & Beyond, The Fresh Market

27

Connecticut Commons

Hartford-West Hartford-East Hartford, CT

Plainville

CT

20%

DTP

562

$13.75

AMC Theatres, Dick's Sporting Goods, DSW, Kohl's, Lowe's, Marshalls, PetSmart

28

Windsor Court

Hartford-West Hartford-East Hartford, CT

Windsor

CT

100%

 

79

$19.89

Stop & Shop

29

Shoppes at Paradise Pointe

Crestview-Fort Walton Beach-Destin, FL

Fort Walton Beach

FL

100%

 

84

$12.71

Publix

30

Melbourne Shopping Center

Palm Bay-Melbourne-Titusville, FL

Melbourne

FL

100%

 

211

$9.09

Big Lots, Club 4 Fitness, Publix

31

Shops at Boca Center

Miami-Fort Lauderdale-West Palm Beach, FL

Boca Raton

FL

100%

 

117

$41.04

Total Wine & More

32

Village Square at Golf

Miami-Fort Lauderdale-West Palm Beach, FL

Boynton Beach

FL

100%

 

135

$22.29

33

Shoppes at Addison Place

Miami-Fort Lauderdale-West Palm Beach, FL

Delray Beach

FL

100%

 

56

$47.10

34

Concourse Village

Miami-Fort Lauderdale-West Palm Beach, FL

Jupiter

FL

100%

 

134

$18.67

Ross Dress for Less, T.J. Maxx

35

The Shops at Midtown Miami

Miami-Fort Lauderdale-West Palm Beach, FL

Miami

FL

100%

 

467

$22.32

Dick's Sporting Goods, HomeGoods, Marshalls, Nordstrom Rack, Ross Dress for Less, Target, west elm

36

The Fountains

Miami-Fort Lauderdale-West Palm Beach, FL

Plantation

FL

100%

 

430

$16.88

Dick's Sporting Goods, JOANN, Kohl's, Marshalls/HomeGoods, Total Wine & More, Urban Air Trampoline & Adventure Park

 

23


 

SITE Centers Corp.

Property List

 

Note: GLA in thousands. Anchors include tenants greater than 20K SF.

 

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

37

Midway Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

Tamarac

FL

100%

 

228

$14.81

Publix, Ross Dress for Less

38

Carillon Place

Naples-Immokalee-Marco Island, FL

Naples

FL

100%

 

265

$15.89

bealls OUTLET, DSW, OfficeMax, Ross Dress for Less, T.J. Maxx, Walmart Market

39

Casselberry Commons

Orlando-Kissimmee-Sanford, FL

Casselberry

FL

100%

 

246

$15.75

Burlington, Publix, Ross Dress for Less, T.J. Maxx

40

Lee Vista Promenade

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

314

$17.54

Academy Sports, bealls OUTLET, Epic Theatres, HomeGoods, Michaels, Ross Dress for Less

41

Millenia Crossing

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

100

$25.87

Nordstrom Rack

42

Winter Garden Village

Orlando-Kissimmee-Sanford, FL

Winter Garden

FL

100%

 

759

$22.03

Bealls, Bed Bath & Beyond, Best Buy, Burlington, Forever 21, Havertys, JOANN, LA Fitness, Marshalls, PetSmart, Ross Dress for Less, Staples

43

Lake Brandon Plaza

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

178

$14.84

JOANN, Nordstrom Rack, Publix, Total Wine & More

44

Lake Brandon Village

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

114

$15.64

buybuy BABY, PetSmart, Sprouts Farmers Market

45

The Collection at Brandon Boulevard

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

222

$13.74

bealls OUTLET, Chuck E. Cheese's, Crunch Fitness, Kane Furniture

46

The Shoppes of Boot Ranch

Tampa-St. Petersburg-Clearwater, FL

Palm Harbor

FL

100%

 

52

$28.31

47

North Pointe Plaza

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

100%

 

108

$15.29

Publix

48

Southtown Center

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

100%

 

44

$38.10

49

The Shoppes at New Tampa

Tampa-St. Petersburg-Clearwater, FL

Wesley Chapel

FL

100%

 

155

$15.93

Publix, Ross Dress for Less

50

Shoppes of Crabapple

Atlanta-Sandy Springs-Roswell, GA

Alpharetta

GA

100%

 

8

$29.03

51

Hammond Springs

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

69

$30.53

52

Parkwood Shops

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

20

$25.39

53

Perimeter Pointe

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

360

$19.44

Dick's Sporting Goods, HomeGoods, LA Fitness, Regal Cinemas

54

Cumming Marketplace

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

310

$14.21

Lowe's, Marshalls, Michaels, OfficeMax

55

Cumming Town Center

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

311

$17.08

Ashley Furniture HomeStore, Best Buy, Burlington, Dick's Sporting Goods, T.J. Maxx/HomeGoods

56

Sharon Greens

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

98

$12.88

Kroger

57

Market Square

Atlanta-Sandy Springs-Roswell, GA

Douglasville

GA

100%

 

125

$12.82

Aaron's

58

Towne Center Prado

Atlanta-Sandy Springs-Roswell, GA

Marietta

GA

20%

DTP

287

$13.19

Going Going Gone, Publix, Ross Dress for Less

59

Sandy Plains Village

Atlanta-Sandy Springs-Roswell, GA

Roswell

GA

100%

 

174

$13.98

Movie Tavern, Painted Tree Marketplace

60

Presidential Commons

Atlanta-Sandy Springs-Roswell, GA

Snellville

GA

100%

 

274

$15.29

Burlington, buybuy BABY, JOANN, Kroger

61

Johns Creek Town Center

Atlanta-Sandy Springs-Roswell, GA

Suwanee

GA

100%

 

303

$15.98

Kohl's, Market By Macy's, Michaels, PetSmart, Sprouts Farmers Market, Staples

62

3030 North Broadway

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

132

$35.59

Mariano's, XSport Fitness

63

The Maxwell

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

240

$26.92

Burlington, Dick's Sporting Goods, Nordstrom Rack, T.J. Maxx

64

Deer Park Town Center

Chicago-Naperville-Elgin, IL-IN-WI

Deer Park

IL

50%

RVIP IIIB

357

$33.37

Century Theatre, Crate & Barrel, Gap

65

Woodfield Village Green

Chicago-Naperville-Elgin, IL-IN-WI

Schaumburg

IL

100%

 

390

$23.14

Bloomingdale's The Outlet Store, Container Store, HomeGoods, Marshalls, Michaels, Nordstrom Rack, PetSmart, Sierra Trading Post, Trader Joe's

66

Brookside Marketplace

Chicago-Naperville-Elgin, IL-IN-WI

Tinley Park

IL

20%

DTP

317

$15.73

Best Buy, Dick's Sporting Goods, HomeGoods, Michaels, PetSmart, Ross Dress for Less, T.J. Maxx

67

Highland Grove Shopping Center

Chicago-Naperville-Elgin, IL-IN-WI

Highland

IN

20%

DDRM

312

$15.63

Burlington, Kohl's, Michaels

68

Foxtail Center

Baltimore-Columbia-Towson, MD

Timonium

MD

100%

 

30

$34.33

69

Gateway Center

Boston-Cambridge-Newton, MA-NH

Everett

MA

100%

 

640

$17.35

Costco, Dollar Tree, Home Depot, Michaels, Old Navy, Target, Total Wine & More

70

Shoppers World

Boston-Cambridge-Newton, MA-NH

Framingham

MA

100%

 

733

$24.50

AMC Theatres, Best Buy, DSW, Golf Galaxy, Hobby Lobby, Home Sense, Kohl's, Macy's Furniture Gallery, Marshalls, Michaels, Nordstrom Rack, PetSmart, Public Lands, Sierra Trading Post, T.J. Maxx

71

Independence Commons

Kansas City, MO-KS

Independence

MO

20%

DTP

386

$15.61

AMC Theatres, Best Buy, Bob's Discount Furniture, Kohl's, Marshalls, Ross Dress for Less

72

The Promenade at Brentwood

St. Louis, MO-IL

Brentwood

MO

100%

 

338

$15.94

Burlington, Micro Center, PetSmart, Target, Trader Joe's

73

East Hanover Plaza

New York-Newark-Jersey City, NY-NJ-PA

East Hanover

NJ

100%

 

98

$21.11

HomeGoods, HomeSense

74

Edgewater Towne Center

New York-Newark-Jersey City, NY-NJ-PA

Edgewater

NJ

100%

 

76

$30.00

Whole Foods

75

Freehold Marketplace

New York-Newark-Jersey City, NY-NJ-PA

Freehold

NJ

100%

 

21

$37.18

 

24


 

SITE Centers Corp.

Property List

 

Note: GLA in thousands. Anchors include tenants greater than 20K SF.

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

76

Route 22 Retail Center

New York-Newark-Jersey City, NY-NJ-PA

Union

NJ

20%

DTP

112

$16.34

Big Lots, Dick's Sporting Goods

77

West Falls Plaza

New York-Newark-Jersey City, NY-NJ-PA

Woodland Park

NJ

20%

DDRM

91

$22.23

andThat!, Cost Plus World Market

78

Echelon Village Plaza

Philadelphia-Camden-Wilmington, PA-NJ-DE-MD

Voorhees

NJ

100%

 

89

$13.85

The Edge Fitness Clubs

79

Hamilton Marketplace

Trenton, NJ

Hamilton

NJ

100%

 

550

$20.40

Barnes & Noble, Bed Bath & Beyond, Kohl's, Michaels, Ross Dress for Less, ShopRite, Staples

80

Nassau Park Pavilion

Trenton, NJ

Princeton

NJ

100%

 

750

$15.62

At Home, Best Buy, Burlington, Dick's Sporting Goods, HomeGoods, HomeSense, Michaels, PetSmart, Raymour & Flanigan, T.J. Maxx, Wegmans

81

The Hub

New York-Newark-Jersey City, NY-NJ-PA

Hempstead

NY

100%

 

249

$13.22

Home Depot, Stop & Shop

82

Belgate Plaza

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

20

$35.53

83

Belgate Shopping Center

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

269

$15.42

Burlington, Cost Plus World Market, Hobby Lobby, Marshalls, Old Navy, PetSmart, T.J. Maxx

84

Carolina Pavilion

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

701

$14.28

AMC Theatres, American Freight Outlet Stores, AutoZone, Bed Bath & Beyond, Big Lots, Burlington, buybuy BABY, Conn's, Floor & Decor, Frontgate Outlet Store, JOANN, Nordstrom Rack, Old Navy, Ross Dress for Less, Value City Furniture

85

Cotswold Village

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

263

$25.58

Harris Teeter, Marshalls, PetSmart

86

The Shops at The Fresh Market

Charlotte-Concord-Gastonia, NC-SC

Cornelius

NC

100%

 

132

$17.33

HomeSense, The Fresh Market

87

Meadowmont Village

Raleigh, NC

Chapel Hill

NC

20%

DDRM

185

$22.57

Harris Teeter

88

Poyner Place

Raleigh, NC

Raleigh

NC

20%

DTP

252

$16.52

Cost Plus World Market, Marshalls, Michaels, Ross Dress for Less, Urban Air Trampoline & Adventure Park

89

University Centre

Wilmington, NC

Wilmington

NC

20%

DTP

418

$11.42

Bed Bath & Beyond, Lowe's, Old Navy, Ollie's Bargain Outlet, Ross Dress for Less

90

Kenwood Square

Cincinnati, OH-KY-IN

Cincinnati

OH

100%

 

427

$19.13

Dick's Sporting Goods, Macy's Furniture Gallery, Marshalls/HomeGoods, Michaels, T.J. Maxx, The Fresh Market

91

Waterstone Center

Cincinnati, OH-KY-IN

Mason

OH

100%

 

162

$17.31

Best Buy, Michaels, Ross Dress for Less

92

Stow Community Center

Cleveland-Elyria, OH

Stow

OH

100%

 

406

$12.39

Giant Eagle, Hobby Lobby, HomeGoods, Kohl's, T.J. Maxx

93

West Bay Plaza

Cleveland-Elyria, OH

Westlake

OH

100%

 

147

$23.27

Fresh Thyme Farmers Market, HomeSense

94

Easton Market

Columbus, OH

Columbus

OH

100%

 

502

$15.45

Bed, Bath & Beyond, buybuy BABY, DSW, HomeGoods, Marshalls, Michaels, Nordstrom Rack, PetSmart, Ross Dress for Less, Sierra Trading Post, T.J. Maxx, Value City Furniture

95

Polaris Towne Center

Columbus, OH

Columbus

OH

100%

 

459

$16.77

Best Buy, Big Lots, JOANN, Kroger, OfficeMax, T.J. Maxx

96

Tanasbourne Town Center

Portland-Vancouver-Hillsboro, OR-WA

Hillsboro

OR

100%

 

287

$21.83

Bed Bath & Beyond, Marshalls, Michaels, Ross Dress for Less, Sierra Trading Post

97

The Blocks

Portland-Vancouver-Hillsboro, OR-WA

Portland

OR

100%

 

97

$35.86

98

Southmont Plaza

Allentown-Bethlehem-Easton, PA-NJ

Easton

PA

100%

 

251

$16.13

Barnes & Noble, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods, Michaels, Staples

99

Larkin's Corner

Philadelphia-Camden-Wilmington, PA-NJ-DE-MD

Boothwyn

PA

100%

 

225

$9.71

ACME, Walmart

100

Ashley Crossing

Charleston-North Charleston, SC

Charleston

SC

20%

DTP

208

$11.18

Food Lion, JOANN, Kohl's, Marshalls

101

Wando Crossing

Charleston-North Charleston, SC

Mount Pleasant

SC

100%

 

214

$15.94

Ashley Furniture HomeStore, Marshalls/HomeGoods, Michaels, T.J. Maxx, Total Wine & More

102

Midtowne Park

Greenville-Anderson-Mauldin, SC

Anderson

SC

100%

 

167

$9.89

Dick's Sporting Goods, HomeGoods, Kohl's

103

Cool Springs Pointe

Nashville-Davidson-Murfreesboro-Franklin, TN

Brentwood

TN

100%

 

198

$15.97

Best Buy, Restoration Hardware, Ross Dress for Less

104

Vintage Plaza

Austin, TX

Round Rock

TX

100%

 

41

$29.87

105

The Marketplace at Highland Village

Dallas-Fort Worth-Arlington, TX

Highland Village

TX

100%

 

207

$19.03

DSW, LA Fitness, T.J. Maxx/HomeGoods

106

Shops at Tanglewood

Houston-The Woodlands-Sugar Land, TX

Houston

TX

100%

 

26

$46.45

107

Bandera Pointe

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

441

$11.36

Barnes & Noble, Gold's Gym, JOANN, Lowe's, Old Navy, PetSmart, Ross Dress for Less, T.J. Maxx, Urban Air Trampoline & Adventure Park

 

 

 

 

 

25


 

SITE Centers Corp.

Property List

 

Note: GLA in thousands. Anchors include tenants greater than 20K SF.

#

Center

MSA

Location

ST

SITE Own %

JV

Owned
GLA

ABR
PSF

Anchor Tenants

108

Shops at Bandera Pointe

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

48

$25.24

109

Terrell Plaza

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

108

$20.25

Ross Dress for Less

110

Village at Stone Oak

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

442

$18.73

Alamo Drafthouse Cinema, Hobby Lobby, HomeGoods, Ross Dress for Less

111

Emmet Street North

Charlottesville, VA

Charlottesville

VA

100%

 

2

$86.32

112

Emmet Street Station

Charlottesville, VA

Charlottesville

VA

100%

 

11

$51.82

113

Commonwealth Center

Richmond, VA

Midlothian

VA

20%

DTP

166

$17.76

Michaels, The Fresh Market

114

Downtown Short Pump

Richmond, VA

Richmond

VA

100%

 

126

$23.62

Barnes & Noble, Regal Cinemas

115

White Oak Village

Richmond, VA

Richmond

VA

100%

 

432

$15.88

JCPenney, K&G Fashion Superstore, Michaels, PetSmart, Publix

116

Boulevard Marketplace

Washington-Arlington-Alexandria, DC-VA-MD-WV

Fairfax

VA

100%

 

19

$39.95

117

Fairfax Marketplace

Washington-Arlington-Alexandria, DC-VA-MD-WV

Fairfax

VA

100%

 

19

$60.26

118

Fairfax Pointe

Washington-Arlington-Alexandria, DC-VA-MD-WV

Fairfax

VA

100%

 

10

$49.64

119

Fairfax Towne Center

Washington-Arlington-Alexandria, DC-VA-MD-WV

Fairfax

VA

100%

 

253

$20.46

Bed Bath & Beyond, JOANN, Regal Cinemas, Safeway, T.J. Maxx

120

Springfield Center

Washington-Arlington-Alexandria, DC-VA-MD-WV

Springfield

VA

100%

 

177

$23.77

Barnes & Noble, Bed Bath & Beyond, DSW, Marshalls, Michaels, The Tile Shop

 

 

 

 

 

 

 

 

 

 

DDRM - DDRM Properties

 

 

 

 

 

 

DTP - Dividend Trust Portfolio

 

 

 

 

 

 

RVIP IIIB - Deer Park, IL

 

 

 

 

 

 

 

 

 

26


 

SITE Centers Corp.

Notable Accounting and Supplemental Policies

The information contained in the Quarterly Financial Supplement does not purport to disclose all items required by the accounting principles generally accepted in the United States of America (“GAAP”) and is unaudited information. The Company’s Quarterly Financial Supplement should be read in conjunction with the Company’s Form 10-K and Form 10-Q.

 

Rental Income (Revenues)

Percentage and overage rents that are recognized after the tenants’ reported sales have exceeded the applicable sales breakpoint.
Tenant reimbursements are recognized in the period in which the expenses are incurred.
Lease termination fees are recognized upon termination of a tenant’s lease when the Company has no further obligations under the lease.

 

Lease Modification Accounting

Elected not to apply lease modification accounting to lease amendments in which the total amount of rent due under the lease is substantially the same and there has been no increase in the lease term. A majority of the Company’s concession amendments within this category provide for the deferral of rental payments to a later date within the remaining lease term.
If abatements are granted as part of a lease amendment, the Company has elected to not treat the abatements as variable rent and instead will record the concession’s impact over the tenant’s remaining lease term on a straight-line basis. Modifications to leases that involve an increase in the lease term have been treated as a lease modification.
For those tenants where the Company is unable to assert that collection of amounts due over the lease term is probable, regardless if the Company has entered into a deferral agreement to extend the payment terms, the Company has categorized these tenants on the cash basis of accounting. As a result, no rental income is recognized from such tenants once they have been placed on the cash basis of accounting until payments are received and all existing accounts receivable relating to these tenants have been reserved in full, including straight-line rental income. The Company will remove the cash basis designation and resume recording rental income from such tenants during the period earned at such time it believes collection from the tenants is probable based upon a demonstrated payment history or recapitalization event.

 

General and Administrative Expenses

General and administrative expenses include certain internal leasing salaries, legal salaries and related expenses associated with the leasing of space which are charged to operations as incurred.
The Company does not capitalize any executive officer compensation.
General and administrative expenses include executive property management compensation and related expenses. Property management services’ direct compensation is reflected in operating and maintenance expenses.

 

Deferred Financing Costs

Costs incurred in obtaining term financing are included as a reduction of the related debt liability and costs incurred related to the revolving credit facilities are included in other assets on the consolidated balance sheets. All costs are amortized on a straight-line basis over the term of the related debt agreement; such amortization is reflected as interest expense in the consolidated income statements.

27


 

SITE Centers Corp.

Notable Accounting and Supplemental Policies

Real Estate

Real estate assets are stated at cost less accumulated depreciation, which, in the opinion of management, is not in excess of the individual property's estimated undiscounted future cash flows, including estimated proceeds from disposition.
Construction in progress includes shopping center developments and significant expansions and redevelopments.
Acquisitions of a partner’s interest in an unconsolidated joint venture in which a change of control has occurred are recorded at fair value.
Depreciation and amortization are provided on a straight-line basis over the estimated useful lives of the assets as follows:

 

Buildings

31.5 to 40 years

Building Improvements

3 to 20 years

Furniture/Fixtures/

Tenant Improvements

Shorter of economic life or lease terms

 

Capitalization

Expenditures for maintenance and repairs are charged to operations as incurred. Renovations and expenditures that improve or extend the life of the asset are capitalized.
The Company capitalizes interest on funds used for the construction or expansion of shopping centers and certain construction administration costs. Capitalization of interest and administration costs ceases when construction activities are completed and the property is available for occupancy by tenants or when activities are suspended.
Interest expense and real estate taxes incurred during construction are capitalized and depreciated over the building life. The Company does not capitalize interest on land held for development which is on hold and is not undergoing any development activities.

 

Gains on Sales of Real Estate

Gains on sales of real estate generally related to the sale of outlots and land adjacent to existing shopping centers are recognized at closing when the earnings process is deemed to be complete.

 

Leasing Spreads

Cash Leasing Spreads are calculated by comparing the prior tenant's annual base rent in the final year of the prior lease to the executed tenant's annual base rent in the first year of the executed lease.
Straight-Lined Leasing Spreads are calculated by comparing the prior tenant's average base rent over the prior lease term to the executed tenant's average base rent over the term of the executed lease.
For both Cash and Straight-Lined Leasing Spreads, the reported calculations of "Comparable", only include deals executed within one year of the date that the prior tenant vacated. Deals executed after one year of the date the prior tenant vacated, deals which are a combination of existing units, new leases at “Major Redevelopment” properties, and deals for units vacant at the time of acquisition are considered non-comparable and excluded from the calculation.

 

Net Effective Rents

Net effective rents are calculated as a weighted average per rentable square foot over the lease term with full consideration for all costs associated with leasing the space rather than pro rata costs. Landlord work represents property level improvements associated with the lease transactions; however, those improvements are attributed to the landlord's property value and typically extend the life of the asset in excess of the lease term.

 

 

28


 

SITE Centers Corp.

Non-GAAP Measures

 

Performance Measures

FFO and Operating FFO

The Company believes that Funds from Operations (“FFO”) and Operating FFO, both non-GAAP financial measures, provide additional and useful means to assess the financial performance of REITs. FFO and Operating FFO are frequently used by the real estate industry, as well as securities analysts, investors and other interested parties, to evaluate the performance of REITs. The Company also believes that FFO and Operating FFO more appropriately measure the core operations of the Company and provide benchmarks to its peer group.

 

FFO excludes GAAP historical cost depreciation and amortization of real estate and real estate investments, which assume that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions, and many companies use different depreciable lives and methods. Because FFO excludes depreciation and amortization unique to real estate and gains and losses from depreciable property dispositions, it can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, interest costs and acquisition, disposition and development activities. This provides a perspective of the Company’s financial performance not immediately apparent from net income determined in accordance with GAAP.

 

FFO is generally defined and calculated by the Company as net income (loss) (computed in accordance with GAAP), adjusted to exclude (i) preferred share dividends, (ii) gains and losses from disposition of real estate property and related investments, which are presented net of taxes, (iii) impairment charges on real estate property and related investments, (iv) gains and losses from changes in control and (v) certain non-cash items. These non-cash items principally include real property depreciation and amortization of intangibles, equity income (loss) from joint ventures and equity income (loss) from non-controlling interests and adding the Company’s proportionate share of FFO from its unconsolidated joint ventures and non-controlling interests, determined on a consistent basis. The Company’s calculation of FFO is consistent with the definition of FFO provided by NAREIT.

 

The Company believes that certain charges, income and gains recorded in its operating results are not comparable or reflective of its core operating performance. Operating FFO is useful to investors as the Company removes non-comparable charges, income and gains to analyze the results of its operations and assess performance of the core operating real estate portfolio. As a result, the Company also computes Operating FFO and discusses it with the users of its financial statements, in addition to other measures such as net income (loss) determined in accordance with GAAP and FFO. Operating FFO is generally defined and calculated by the Company as FFO excluding certain charges, income and gains that management believes are not comparable and indicative of the results of the Company’s operating real estate portfolio. Such adjustments include write-off of preferred share original issuance costs, gains/losses on the early extinguishment of debt, certain transaction fee income, transaction costs and other restructuring type costs. The disclosure of these adjustments is regularly requested by users of the Company’s financial statements. The adjustment for these charges, income and gains may not be comparable to how other REITs or real estate companies calculate their results of operations, and the Company’s calculation of Operating FFO differs from NAREIT’s definition of FFO. Additionally, the Company provides no assurances that these charges, income and gains are non-recurring. These charges, income and gains could be reasonably expected to recur in future results of operations.

 

These measures of performance are used by the Company for several business purposes and by other REITs. The Company uses FFO and/or Operating FFO in part (i) as a disclosure to improve the understanding of the Company’s operating results among the investing public, (ii) as a measure of a real estate asset’s performance, (iii) to influence acquisition, disposition and capital investment strategies and (iv) to compare the Company’s performance to that of other publicly traded shopping center REITs. For the reasons described above, management believes that FFO and Operating FFO provide the Company and investors with an important indicator of the Company’s operating performance. They provide recognized measures of performance other than GAAP net income, which may include non-cash items (often significant). Other real estate companies may calculate FFO and Operating FFO in a different manner.

29


 

SITE Centers Corp.

Non-GAAP Measures

 

In calculating the expected range for or amount of net (loss) income attributable to common shareholders to estimate projected FFO and Operating FFO for future periods, the Company does not include a projection of gain and losses from the disposition of real estate property, potential impairments and reserves of real estate property and related investments, debt extinguishment costs or certain transaction costs. Other real estate companies may calculate expected FFO and Operating FFO in a different manner.

 

Management recognizes the limitations of FFO and Operating FFO when compared to GAAP’s net income. FFO and Operating FFO do not represent amounts available for dividends, capital replacement or expansion, debt service obligations or other commitments and uncertainties. Management does not use FFO or Operating FFO as an indicator of the Company’s cash obligations and funding requirements for future commitments, acquisitions or development activities. Neither FFO nor Operating FFO represents cash generated from operating activities in accordance with GAAP, and neither is necessarily indicative of cash available to fund cash needs. Neither FFO nor Operating FFO should be considered an alternative to net income (computed in accordance with GAAP) or as an alternative to cash flow as a measure of liquidity. FFO and Operating FFO are simply used as additional indicators of the Company’s operating performance. The Company believes that to further understand its performance, FFO and Operating FFO should be compared with the Company’s reported net income (loss) and considered in addition to cash flows determined in accordance with GAAP, as presented in its condensed consolidated financial statements. Reconciliations of these measures to their most directly comparable GAAP measure of net income (loss) have been provided herein.

 

Net Operating Income (“NOI”) and Same Store Net Operating Income (“SSNOI”)

The Company uses NOI, which is a non-GAAP financial measure, as a supplemental performance measure. NOI is calculated as property revenues less property-related expenses. The Company believes NOI provides useful information to investors regarding the Company’s financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level and, when compared across periods, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and disposition activity on an unleveraged basis.

 

The Company also presents NOI information on a same store basis, or SSNOI. The Company defines SSNOI as property revenues less property-related expenses, which exclude straight-line rental income and reimbursements and expenses, lease termination income, management fee expense, fair market value of leases and expense recovery adjustments. SSNOI includes assets owned in comparable periods (15 months for prior period comparisons). In addition, SSNOI is presented including activity associated with major and tactical redevelopment. In addition, SSNOI excludes all non-property and corporate level revenue and expenses. Other real estate companies may calculate NOI and SSNOI in a different manner. The Company believes SSNOI at its effective ownership interest provides investors with additional information regarding the operating performances of comparable assets because it excludes certain non-cash and non-comparable items as noted above. SSNOI is frequently used by the real estate industry, as well as securities analysts, investors and other interested parties, to evaluate the performance of REITs.

 

SSNOI is not, and is not intended to be, a presentation in accordance with GAAP. SSNOI information has its limitations as it excludes any capital expenditures associated with the re-leasing of tenant space or as needed to operate the assets. SSNOI does not represent amounts available for dividends, capital replacement or expansion, debt service obligations or other commitments and uncertainties. Management does not use SSNOI as an indicator of the Company’s cash obligations and funding requirements for future commitments, acquisitions or development activities. SSNOI does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs. SSNOI should not be considered as an alternative to net income (computed in accordance with GAAP) or as an alternative to cash flow as a measure of liquidity. A reconciliation of SSNOI to its most directly comparable GAAP measure of net income (loss) has been provided herein. In reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, reconciliation of the assumed range of 2023 SSNOI growth to the most directly comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable effort due to the multiple components of the calculation which only includes properties owned for comparable periods and excludes all corporate level activity as noted above.

 

30


 

SITE Centers Corp.

Non-GAAP Measures

 

Other Measures

SITE Pro Rata Share Financial Information

The Company believes that the SITE pro rata share of its joint ventures presented in the quarterly supplement is not, and is not intended to be, a presentation in accordance with GAAP. SITE share financial information is frequently used by the real estate industry including securities analysts, investors and other interested parties to evaluate the performance of SITE compared to other REITs. Other real estate companies may calculate such information in a different manner.

 

SITE does not control the unconsolidated joint ventures and the presentations of SITE JV Pro Rata Adjustments of the unconsolidated joint ventures presented in the quarterly supplement do not represent the Company’s legal claim to such items. The Company provides this information because the Company believes it assists investors and analysts in estimating the effective interest in SITE’s unconsolidated joint ventures when read in conjunction with the Company’s reported results under GAAP. The presentation of this information has limitations as an analytical tool. Because of the limitations, this information should not be considered in isolation or as a substitute for the Company’s financial statements as reported under GAAP.

 

Debt/Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA)

The Company uses the ratio Debt to Adjusted EBITDA (“Debt/Adjusted EBITDA”) as it believes it provides a meaningful metric as it relates to the Company’s ability to meet various leverage tests for the corresponding periods.
 

The Components of Debt/Adjusted EBITDA include net effective debt divided by adjusted EBITDA (trailing twelve months), as opposed to net income determined in accordance with GAAP. Adjusted EBITDA is calculated as net income attributable to SITE before interest, income taxes, depreciation and amortization for the trailing twelve months and further adjusted to eliminate the impact of certain items that the Company does not consider indicative of its ongoing performance. Net effective debt is calculated as the average of the Company’s consolidated debt outstanding excluding unamortized loan costs and fair market value adjustments, less cash and restricted cash as of the beginning of the twelve-month period and the balance sheet date presented. Such amounts are calculated at the Company’s proportionate share of ownership.

 

The Company also calculates EBITDAre as net income attributable to SITE before interest, income taxes, depreciation and amortization, gains and losses from disposition of real estate property and related investments, impairment charges on real estate property and related investments, including gain and losses from changes in control, all for the trailing twelve months. Such amount is also calculated at the Company’s proportionate share of ownership.

 

Adjusted EBITDA should not be considered as an alternative to earnings as an indicator of the Company’s financial performance, or an alternative to cash flow from operating activities as a measure of liquidity. The Company’s calculation of Adjusted EBITDA may differ from the methodology utilized by other companies. Investors are cautioned that items excluded from Adjusted EBITDA are significant components in understanding and assessing the Company’s financial condition. The reconciliations of Adjusted EBITDA and net effective debt used in the consolidated and prorata Debt/Adjusted EBITDA ratios to their most directly comparable GAAP measures of net income (loss) and debt have been provided in the Debt Summary section.

 

 

31


 

SITE Centers Corp.

Portfolio Summary at 100%

 

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

3/31/2023

 

12/31/2022

 

9/30/2022

 

6/30/2022

 

3/31/2022

Shopping Center Summary

 

 

 

 

 

 

 

 

 

 

Operating Centers  100%

 

120

 

119

 

122

 

132

 

138

Wholly Owned - SITE

 

105

 

101

 

103

 

99

 

92

JV Portfolio

 

15

 

18

 

19

 

33

 

46

 

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease GLA  100%

 

26,578

 

26,982

 

28,159

 

30,755

 

32,142

Wholly Owned - SITE

 

21,990

 

21,989

 

23,118

 

23,231

 

23,235

JV Portfolio  100%

 

4,588

 

4,993

 

5,041

 

7,524

 

8,907

Unowned GLA  100%

 

8,938

 

8,938

 

9,397

 

9,855

 

10,229

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

SITE (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$19.16

 

$18.96

 

$18.62

 

$18.07

 

$17.72

Base Rent PSF < 10K

 

$30.83

 

$30.46

 

$30.02

 

$29.13

 

$28.21

Base Rent PSF > 10K

 

$15.37

 

$15.29

 

$15.10

 

$14.63

 

$14.52

Commenced Rate

 

92.8%

 

92.3%

 

91.4%

 

91.0%

 

90.2%

Leased Rate

 

95.9%

 

95.3%

 

94.9%

 

94.3%

 

93.1%

Leased Rate < 10K SF

 

90.4%

 

89.8%

 

88.5%

 

87.3%

 

86.0%

Leased Rate > 10K SF

 

97.8%

 

97.2%

 

97.0%

 

96.8%

 

95.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned SITE

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$19.71

 

$19.61

 

$19.18

 

$19.06

 

$18.74

Leased Rate

 

96.0%

 

95.6%

 

95.2%

 

94.6%

 

93.3%

Leased Rate < 10K SF

 

91.2%

 

90.9%

 

89.6%

 

87.6%

 

86.2%

Leased Rate > 10K SF

 

97.7%

 

97.3%

 

97.2%

 

97.0%

 

95.7%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$16.61

 

$16.20

 

$16.18

 

$15.25

 

$15.22

Leased Rate

 

95.4%

 

94.0%

 

93.2%

 

93.6%

 

92.6%

Leased Rate < 10K SF

 

85.7%

 

84.3%

 

83.3%

 

86.4%

 

85.2%

Leased Rate > 10K SF

 

98.4%

 

97.0%

 

96.3%

 

96.2%

 

95.2%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture at Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$18.19

 

$17.64

 

$17.62

 

$16.26

 

$16.33

Leased Rate

 

93.4%

 

92.2%

 

91.4%

 

92.4%

 

92.1%

Leased Rate < 10K SF

 

81.5%

 

80.4%

 

79.4%

 

83.7%

 

83.2%

Leased Rate > 10K SF

 

98.0%

 

96.7%

 

96.0%

 

96.0%

 

95.4%

 

32


 

SITE Centers Corp.

Leasing Summary

 

Wholly Owned at 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

 

 

 

Leasing Spreads

 

 

 

 

 

 

 

Count

GLA

ABR PSF

Cash

Straight-lined

Term

 

Count

GLA

ABR PSF

Term

New Leases

 

 

 

 

 

 

 

 

 

 

 

1Q23

13

23,554

$41.00

20.6%

37.1%

9.6

 

30

122,014

$31.01

13.7

4Q22

15

63,666

$26.69

55.7%

72.8%

8.5

 

38

183,031

$22.29

9.0

3Q22

16

60,977

$28.00

10.8%

23.5%

9.3

 

44

200,072

$25.81

9.2

2Q22

16

118,528

$21.36

34.6%

60.8%

13.7

 

49

416,058

$18.05

10.7

 

60

266,725

$25.88

29.9%

48.9%

11.6

 

161

921,175

$22.30

10.6

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q23

56

321,229

$22.49

8.7%

14.3%

5.6

 

56

321,229

$22.49

5.6

4Q22

64

605,713

$20.22

7.6%

11.1%

5.2

 

64

605,713

$20.22

5.2

3Q22

103

1,221,423

$16.39

7.1%

9.9%

5.3

 

103

1,221,423

$16.39

5.3

2Q22

77

675,392

$19.68

4.8%

8.3%

5.3

 

77

675,392

$19.68

5.3

 

300

2,823,757

$18.69

6.8%

10.4%

5.3

 

300

2,823,757

$18.69

5.3

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q23

69

344,783

$23.75

10.0%

16.7%

5.8

 

86

443,243

$24.83

7.8

4Q22

79

669,379

$20.84

11.8%

16.5%

5.5

 

102

788,744

$20.70

6.1

3Q22

119

1,282,400

$16.94

7.4%

10.9%

5.6

 

147

1,421,495

$17.71

6.1

2Q22

93

793,920

$19.93

8.6%

14.9%

6.7

 

126

1,091,450

$19.06

7.3

 

360

3,090,482

$19.31

9.1%

14.0%

5.1

 

461

3,744,932

$19.58

5.6

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

 

Capex PSF

NER

 

GLA

ABR PSF

TA

LL Work

LC

Total

PSF

Term

New Leases (1)

 

 

 

 

 

 

 

 

1Q23

84,531

$35.38

$3.26

$1.18

$1.71

$6.15

$29.23

10.1

4Q22

175,120

$22.35

$2.61

$3.74

$1.13

$7.48

$14.87

9.0

3Q22

193,195

$27.00

$3.87

$2.78

$1.36

$8.01

$18.99

9.1

2Q22

411,277

$18.94

$3.70

$2.41

$0.79

$6.90

$12.04

10.8

 

864,123

$23.04

$3.42

$2.55

$1.04

$7.01

$16.03

10.2

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

1Q23

321,229

$23.15

$0.04

$0.01

$0.00

$0.05

$23.10

5.6

4Q22

605,713

$20.55

$0.81

$0.01

$0.03

$0.85

$19.70

5.2

3Q22

1,221,423

$16.56

$0.14

$0.00

$0.00

$0.14

$16.42

5.3

2Q22

675,392

$19.97

$0.17

$0.00

$0.02

$0.19

$19.78

5.3

 

2,823,757

$18.98

$0.28

$0.00

$0.01

$0.29

$18.69

5.3

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

1Q23

405,760

$25.70

$1.08

$0.39

$0.55

$2.02

$23.68

6.5

4Q22

780,833

$20.95

$1.41

$1.24

$0.40

$3.05

$17.90

6.1

3Q22

1,414,618

$17.99

$0.90

$0.57

$0.28

$1.75

$16.24

6.0

2Q22

1,086,669

$19.58

$2.16

$1.36

$0.46

$3.98

$15.60

7.2

 

3,687,880

$19.93

$1.64

$1.08

$0.45

$3.17

$16.76

5.7

 

 

 

 

 

 

 

 

 

(1) New Leases exclude redevelopment activity.

 

 

33


 

SITE Centers Corp.

Leasing Summary

 

Unconsolidated Joint Ventures at 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

 

 

 

Leasing Spreads

 

 

 

 

 

 

 

Count

GLA

ABR PSF

Cash

Straight-lined

Term

 

Count

GLA

ABR PSF

Term

New Leases

 

 

 

 

 

 

 

 

 

 

 

1Q23

1

1,600

$26.00

(7.4%)

(2.7%)

3.0

 

2

42,080

$10.37

14.5

4Q22

2

1,970

$24.27

(6.5%)

(1.3%)

6.2

 

6

50,136

$15.44

9.6

3Q22

0

0

$0.00

---%

---%

0.0

 

2

48,970

$9.99

9.1

2Q22

4

37,795

$13.64

(15.1%)

(8.7%)

9.6

 

12

75,968

$15.73

8.8

 

7

41,365

$14.63

(13.9%)

(7.7%)

9.3

 

22

217,154

$13.33

10.0

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q23

6

37,277

$17.14

6.2%

11.7%

5.1

 

6

37,277

$17.14

5.1

4Q22

17

176,766

$16.83

9.0%

12.8%

4.4

 

17

176,766

$16.83

4.4

3Q22

11

96,129

$15.58

9.0%

13.1%

4.6

 

11

96,129

$15.58

4.6

2Q22

40

353,948

$14.71

4.8%

8.4%

5.2

 

40

353,948

$14.71

5.2

 

74

664,120

$15.54

6.7%

10.5%

4.8

 

74

664,120

$15.54

4.8

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q23

7

38,877

$17.50

5.2%

10.6%

5.0

 

8

79,357

$13.55

10.1

4Q22

19

178,736

$16.91

8.7%

12.6%

4.5

 

23

226,902

$16.52

5.6

3Q22

11

96,129

$15.58

9.0%

13.1%

4.6

 

13

145,099

$13.70

5.7

2Q22

44

391,743

$14.61

2.7%

6.5%

5.6

 

52

429,916

$14.89

5.9

 

81

705,485

$15.48

5.3%

9.3%

4.3

 

96

881,274

$14.99

4.8

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

 

Capex PSF

NER

 

GLA

ABR PSF

TA

LL Work

LC

Total

PSF

Term

New Leases

 

 

 

 

 

 

 

 

1Q23

42,080

$11.83

$1.98

$0.00

$0.33

$2.31

$9.52

14.5

4Q22

50,136

$16.17

$7.39

$1.89

$0.60

$9.88

$6.29

9.6

3Q22

48,970

$10.54

$2.29

$0.18

$0.59

$3.06

$7.48

9.1

2Q22

75,968

$16.75

$1.78

$4.63

$1.00

$7.41

$9.34

8.8

 

217,154

$14.26

$3.20

$1.87

$0.65

$5.72

$8.54

10.0

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

1Q23

37,277

$17.40

$0.00

$0.00

$0.00

$0.00

$17.40

5.1

4Q22

176,766

$17.02

$0.26

$0.00

$0.06

$0.32

$16.70

4.4

3Q22

96,129

$15.82

$0.00

$0.00

$0.00

$0.00

$15.82

4.6

2Q22

353,948

$14.97

$0.02

$0.00

$0.00

$0.02

$14.95

5.2

 

664,120

$15.78

$0.08

$0.00

$0.02

$0.10

$15.68

4.8

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

1Q23

79,357

$14.45

$1.52

$0.00

$0.25

$1.77

$12.68

10.1

4Q22

226,902

$16.83

$2.97

$0.72

$0.27

$3.96

$12.87

5.6

3Q22

145,099

$14.04

$1.23

$0.10

$0.32

$1.65

$12.39

5.7

2Q22

429,916

$15.29

$0.49

$1.22

$0.26

$1.97

$13.32

5.9

 

881,274

$15.40

$1.57

$0.89

$0.32

$2.78

$12.62

5.2

 

 

 

 

 

 

 

 

 

 

 

 

34


 

SITE Centers Corp.

Leasing Expirations

 

Wholly Owned at 100%; $ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes no exercise of lease options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

1

 

15

0.1%

$219

0.1%

 

$14.60

 

20

 

59

1.2%

$1,621

1.0%

 

$27.47

 

21

 

74

0.4%

$1,840

0.5%

 

$24.86

2023

12

 

369

2.4%

$4,130

1.9%

 

$11.19

 

101

 

246

4.9%

7,948

5.1%

 

$32.31

 

113

 

615

3.0%

12,078

3.2%

 

$19.64

2024

72

 

2,230

14.5%

31,177

14.1%

 

$13.98

 

266

 

721

14.3%

21,598

13.8%

 

$29.96

 

338

 

2,951

14.5%

52,775

13.9%

 

$17.88

2025

73

 

2,322

15.1%

34,616

15.6%

 

$14.91

 

241

 

729

14.4%

21,054

13.4%

 

$28.88

 

314

 

3,051

15.0%

55,670

14.7%

 

$18.25

2026

57

 

1,763

11.5%

23,413

10.6%

 

$13.28

 

200

 

566

11.2%

17,965

11.5%

 

$31.74

 

257

 

2,329

11.4%

41,378

10.9%

 

$17.77

2027

74

 

2,499

16.3%

36,984

16.7%

 

$14.80

 

234

 

725

14.3%

21,905

14.0%

 

$30.21

 

308

 

3,224

15.8%

58,889

15.6%

 

$18.27

2028

76

 

2,203

14.4%

30,786

13.9%

 

$13.97

 

182

 

576

11.4%

18,933

12.1%

 

$32.87

 

258

 

2,779

13.6%

49,719

13.1%

 

$17.89

2029

25

 

811

5.3%

12,380

5.6%

 

$15.27

 

94

 

305

6.0%

10,145

6.5%

 

$33.26

 

119

 

1,116

5.5%

22,525

6.0%

 

$20.18

2030

27

 

763

5.0%

10,647

4.8%

 

$13.95

 

88

 

260

5.1%

8,719

5.6%

 

$33.53

 

115

 

1,023

5.0%

19,366

5.1%

 

$18.93

2031

16

 

684

4.5%

8,023

3.6%

 

$11.73

 

67

 

218

4.3%

6,495

4.1%

 

$29.79

 

83

 

902

4.4%

14,518

3.8%

 

$16.10

2032

26

 

693

4.5%

9,634

4.3%

 

$13.90

 

125

 

384

7.6%

11,996

7.6%

 

$31.24

 

151

 

1,077

5.3%

21,630

5.7%

 

$20.08

Thereafter

33

 

991

6.5%

19,546

8.8%

 

$19.72

 

74

 

266

5.3%

8,509

5.4%

 

$31.99

 

107

 

1,257

6.2%

28,055

7.4%

 

$22.32

Total

492

 

15,343

100.0%

$221,555

100.0%

 

$14.44

 

1,692

 

5,055

100.0%

$156,888

100.0%

 

$31.04

 

2,184

 

20,398

100.0%

$378,443

100.0%

 

$18.55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

0

 

0

0.0%

0

0.0%

 

$0.00

 

17

 

47

0.9%

$1,328

0.8%

 

$28.26

 

17

 

47

0.2%

$1,328

0.4%

 

$28.26

2023

3

 

56

0.4%

808

0.4%

 

$14.43

 

63

 

127

2.5%

4,227

2.7%

 

$33.28

 

66

 

183

0.9%

5,035

1.3%

 

$27.51

2024

11

 

224

1.5%

3,495

1.6%

 

$15.60

 

160

 

390

7.7%

12,064

7.7%

 

$30.93

 

171

 

614

3.0%

15,559

4.1%

 

$25.34

2025

14

 

313

2.0%

5,092

2.3%

 

$16.27

 

138

 

341

6.7%

10,229

6.5%

 

$30.00

 

152

 

654

3.2%

15,321

4.0%

 

$23.43

2026

3

 

34

0.2%

793

0.4%

 

$23.32

 

90

 

228

4.5%

7,262

4.6%

 

$31.85

 

93

 

262

1.3%

8,055

2.1%

 

$30.74

2027

16

 

327

2.1%

5,761

2.6%

 

$17.62

 

105

 

259

5.1%

7,838

5.0%

 

$30.26

 

121

 

586

2.9%

13,599

3.6%

 

$23.21

2028

16

 

269

1.8%

4,804

2.2%

 

$17.86

 

111

 

317

6.3%

10,185

6.5%

 

$32.13

 

127

 

586

2.9%

14,989

4.0%

 

$25.58

2029

12

 

355

2.3%

5,004

2.3%

 

$14.10

 

93

 

246

4.9%

7,411

4.7%

 

$30.13

 

105

 

601

2.9%

12,415

3.3%

 

$20.66

2030

16

 

427

2.8%

7,104

3.2%

 

$16.64

 

82

 

239

4.7%

6,840

4.4%

 

$28.62

 

98

 

666

3.3%

13,944

3.7%

 

$20.94

2031

16

 

316

2.1%

5,843

2.6%

 

$18.49

 

75

 

187

3.7%

5,468

3.5%

 

$29.24

 

91

 

503

2.5%

11,311

3.0%

 

$22.49

2032

16

 

393

2.6%

6,824

3.1%

 

$17.36

 

110

 

318

6.3%

9,816

6.3%

 

$30.87

 

126

 

711

3.5%

16,640

4.4%

 

$23.40

Thereafter

369

 

12,629

82.3%

176,027

79.5%

 

$13.94

 

648

 

2,356

46.6%

74,220

47.3%

 

$31.50

 

1,017

 

14,985

73.5%

250,247

66.1%

 

$16.70

Total

492

 

15,343

100.0%

$221,555

100.0%

 

$14.44

 

1,692

 

5,055

100.0%

$156,888

100.0%

 

$31.04

 

2,184

 

20,398

100.0%

$378,443

100.0%

 

$18.55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35


 

SITE Centers Corp.

Leasing Expirations

 

Unconsolidated Joint Ventures at 100%; $ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes no exercise of lease options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

0

 

0

0.0%

$0

0.0%

 

$0.00

 

3

 

6

0.7%

$274

1.1%

 

$45.67

 

3

 

6

0.1%

$274

0.4%

 

$45.67

2023

3

 

60

1.8%

802

1.9%

 

$13.37

 

23

 

68

7.5%

1,964

7.7%

 

$28.88

 

26

 

128

3.0%

2,766

4.0%

 

$21.61

2024

10

 

489

14.8%

4,851

11.2%

 

$9.92

 

50

 

162

17.9%

4,398

17.2%

 

$27.15

 

60

 

651

15.5%

9,249

13.4%

 

$14.21

2025

16

 

370

11.2%

4,915

11.4%

 

$13.28

 

35

 

103

11.4%

2,626

10.3%

 

$25.50

 

51

 

473

11.3%

7,541

11.0%

 

$15.94

2026

20

 

536

16.3%

6,498

15.0%

 

$12.12

 

39

 

126

13.9%

3,167

12.4%

 

$25.13

 

59

 

662

15.7%

9,665

14.0%

 

$14.60

2027

18

 

508

15.4%

6,977

16.1%

 

$13.73

 

34

 

112

12.4%

3,570

14.0%

 

$31.88

 

52

 

620

14.7%

10,547

15.3%

 

$17.01

2028

16

 

476

14.4%

6,682

15.4%

 

$14.04

 

32

 

102

11.3%

2,931

11.5%

 

$28.74

 

48

 

578

13.7%

9,613

14.0%

 

$16.63

2029

5

 

197

6.0%

2,850

6.6%

 

$14.47

 

16

 

60

6.6%

1,697

6.6%

 

$28.28

 

21

 

257

6.1%

4,547

6.6%

 

$17.69

2030

2

 

34

1.0%

507

1.2%

 

$14.91

 

12

 

39

4.3%

931

3.6%

 

$23.87

 

14

 

73

1.7%

1,438

2.1%

 

$19.70

2031

7

 

249

7.6%

3,860

8.9%

 

$15.50

 

8

 

29

3.2%

986

3.9%

 

$34.00

 

15

 

278

6.6%

4,846

7.0%

 

$17.43

2032

3

 

103

3.1%

791

1.8%

 

$7.68

 

21

 

83

9.2%

2,708

10.6%

 

$32.63

 

24

 

186

4.4%

3,499

5.1%

 

$18.81

Thereafter

7

 

276

8.4%

4,526

10.5%

 

$16.40

 

6

 

16

1.8%

320

1.3%

 

$20.00

 

13

 

292

6.9%

4,846

7.0%

 

$16.60

Total

107

 

3,298

100.0%

$43,259

100.0%

 

$13.12

 

279

 

906

100.0%

$25,572

100.0%

 

$28.23

 

386

 

4,204

100.0%

$68,831

100.0%

 

$16.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of
Leases

 

Expiring
SF

% of SF
> 10K

ABR

% of ABR
> 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
< 10K

ABR

% of ABR
< 10K

 

Rent
PSF

 

# of
Leases

 

Expiring
SF

% of SF
Total

ABR

% of ABR
Total

 

Rent
PSF

MTM

0

 

0

0.0%

0

0.0%

 

$0.00

 

3

 

6

0.7%

$274

1.1%

 

$45.67

 

3

 

6

0.1%

$274

0.4%

 

$45.67

2023

0

 

0

0.0%

0

0.0%

 

$0.00

 

18

 

50

5.5%

1,470

5.7%

 

$29.40

 

18

 

50

1.2%

1,470

2.1%

 

$29.40

2024

4

 

90

2.7%

1,102

2.5%

 

$12.24

 

37

 

115

12.7%

3,226

12.6%

 

$28.05

 

41

 

205

4.9%

4,328

6.3%

 

$21.11

2025

5

 

69

2.1%

1,094

2.5%

 

$15.86

 

24

 

62

6.8%

1,659

6.5%

 

$26.76

 

29

 

131

3.1%

2,753

4.0%

 

$21.02

2026

3

 

54

1.6%

697

1.6%

 

$12.91

 

20

 

48

5.3%

1,198

4.7%

 

$24.96

 

23

 

102

2.4%

1,895

2.8%

 

$18.58

2027

3

 

41

1.2%

493

1.1%

 

$12.02

 

19

 

58

6.4%

1,878

7.3%

 

$32.38

 

22

 

99

2.4%

2,371

3.4%

 

$23.95

2028

2

 

30

0.9%

540

1.2%

 

$18.00

 

22

 

65

7.2%

2,161

8.5%

 

$33.25

 

24

 

95

2.3%

2,701

3.9%

 

$28.43

2029

2

 

76

2.3%

799

1.8%

 

$10.51

 

18

 

53

5.8%

1,624

6.4%

 

$30.64

 

20

 

129

3.1%

2,423

3.5%

 

$18.78

2030

3

 

81

2.5%

952

2.2%

 

$11.75

 

14

 

42

4.6%

1,054

4.1%

 

$25.10

 

17

 

123

2.9%

2,006

2.9%

 

$16.31

2031

8

 

158

4.8%

2,429

5.6%

 

$15.37

 

18

 

63

7.0%

1,720

6.7%

 

$27.30

 

26

 

221

5.3%

4,149

6.0%

 

$18.77

2032

3

 

73

2.2%

1,003

2.3%

 

$13.74

 

21

 

75

8.3%

2,407

9.4%

 

$32.09

 

24

 

148

3.5%

3,410

5.0%

 

$23.04

Thereafter

74

 

2,626

79.6%

34,150

78.9%

 

$13.00

 

65

 

269

29.7%

6,901

27.0%

 

$25.65

 

139

 

2,895

68.9%

41,051

59.6%

 

$14.18

Total

107

 

3,298

100.0%

$43,259

100.0%

 

$13.12

 

279

 

906

100.0%

$25,572

100.0%

 

$28.23

 

386

 

4,204

100.0%

$68,831

100.0%

 

$16.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36


 

SITE CENTERS INVESTOR RELATIONS DEPARTMENT e: ir@sitecenters.com w: ir.sitecenters.com 3300 Enterprise Pkwy, Beachwood, OH 44122 o:216-755-5500 f:216-755-1500 w: sitecenters.com • NYSE:SITCimg153549056_3.jpg