Attached files

file filename
8-K - 8-K - SITE Centers Corp.sitc-8k_20210422.htm

Exhibit 99.1

QUARTERLY FINANCIAL SUPPLEMENT THE PERIOD ENDED MARCH 31, 2021 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

Top 50 Tenants

13

Lease Expirations

14

 

 

Investments

 

Redevelopments

15

Transactions

16

 

 

Debt Summary

 

Debt Summary

17

Consolidated Debt Detail

18

Unconsolidated Debt Detail

19

Debt/Adjusted EBITDA

20

 

 

Unconsolidated Joint Ventures

 

Unconsolidated Joint Ventures

21-23

 

 

Shopping Center Summary

 

Top 20 MSA Exposure

24

Property List

25-28

 

 

Reporting Policies and Other

 

Notable Accounting and Supplemental Policies

29-30

Non-GAAP Measures

31-33

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

34-38

 

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, the impact of the COVID-19 pandemic on the Company’s ability to manage its properties, finance its operations and on tenants’ ability to operate their businesses, generate sales and meet their financial obligations, including the obligation to pay ongoing and deferred rents; the Company’s ability to pay dividends; local conditions such as the supply of, and demand for, retail real estate space in the area; 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 complete acquisitions or dispositions of assets under contract; our ability to secure equity or debt financing on commercially acceptable terms or at all; impairment charges; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements and the Company’s ability to satisfy conditions to the completion of these arrangements; valuation and risks relating to our joint venture and preferred equity 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; our ability to maintain REIT status; and the finalization of the financial statements for the period ended March 31, 2021. 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 Form 10-K and Form 10-Q. The impacts of the COVID-19 pandemic may also exacerbate the risks described therein, any of which could have a material effect on the Company. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

 


 

 

 

 

 

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 2021 Operating Results

 

BEACHWOOD, OHIO, April 22, 2021-- SITE Centers Corp. (NYSE: SITC) today announced operating results for the quarter ended March 31, 2021.

 

“We had an excellent start to the year with another robust quarter of leasing, over $200 million of growth capital raised and continued improvements in both rent collection and deferral repayment trends,” commented David R. Lukes, President and Chief Executive Officer. “Our focused portfolio in affluent communities is well positioned to benefit from the improving operating environment.”

 

Results for the Quarter

 

First quarter net income attributable to common shareholders was $10.9 million, or $0.05 per diluted share, as compared to net income of $29.2 million, or $0.15 per diluted share, in the year-ago period. The year-over-year decrease in net income was primarily attributable to the impact of the COVID-19 pandemic, lower fee income, interest income and gain on sale of joint venture interests and higher impairment charges, partially offset by lower debt extinguishment costs and valuation allowance related to the Company’s preferred investments in the BRE DDR ventures, which were terminated in the fourth quarter of 2020.

 

First quarter operating funds from operations attributable to common shareholders (“Operating FFO” or “OFFO”) was $55.3 million, or $0.28 per diluted share, compared to $61.2 million, or $0.32 per diluted share, in the year-ago period. The year-over-year decrease was primarily attributable to the impact of the COVID-19 pandemic, lower interest income and joint venture fees related to the termination of joint ventures in 2020. First quarter results include $5.0 million of net revenue related to prior periods primarily from cash basis tenants.

Significant First Quarter and Recent Activity

 

In March 2021, issued 17.25 million common shares resulting in net proceeds of $226 million.

 

On April 7, 2021, redeemed all $150.0 million aggregate liquidation preference of its outstanding 6.250% Series K Cumulative Redeemable Preferred Shares. The Company will record a non-cash charge of $5.1 million to net income attributable to common shareholders in the second quarter of 2021, which represents the difference between the redemption price and the carrying amount immediately prior to redemption, which was recorded to additional paid in capital upon original issuance.

 

The Company, along with its partners, sold a parcel of undeveloped land in Richmond Hill, Ontario. SITE Center’s share of net proceeds totaled $22.1 million after accounting for customary closing costs and foreign currency translation.

 

Sold a land parcel and the Hobby Lobby pad of a wholly owned shopping center for an aggregate sales price of $11.5 million.

 

The Company declared its first quarter 2021 common stock dividend of $0.11 per share which was paid on April 6, 2021 to shareholders of record at the close of business on March 18, 2021.

Key Quarterly Operating Results

 

Reported a decrease of 1.4% in SSNOI on a pro rata basis for the first quarter of 2021, including redevelopment. Excluding redevelopment, reported a decrease of 2.1% in SSNOI on a pro rata basis for the first quarter of 2021. Results were unfavorably affected by the COVID-19 pandemic, Pier One’s bankruptcy and uncollectible revenue related to cash basis tenants, partially offset by rent commencements and revenue related to prior periods primarily from cash basis tenants.

 

Generated new leasing spreads of 8.3% and renewal leasing spreads of 0.9%, both on a pro rata basis, for the trailing twelve-month period and new leasing spreads of 14.9% and renewal leasing spreads of -4.2%, both on a pro rata basis, for the first quarter of 2021.

1


 

 

Reported a leased rate of 91.4% at March 31, 2021 on a pro rata basis, compared to 91.6% on a pro rata basis at December 31, 2020 and 92.9% at March 31, 2020. The sequential decline was primarily related to the sale of a portion of a shopping center during the quarter that was 100% occupied.

 

As of March 31, 2021, the signed but not opened spread was 280 basis points representing $14.1 million of annualized base rent on a pro rata basis.

 

Annualized base rent per occupied square foot on a pro rata basis was $18.39 at March 31, 2021, compared to $18.49 at March 31, 2020.

COVID-19 Update

 

As of April 16, 2021, all of the Company’s properties remain open and operational with 99% of tenants, at the Company’s share and based on average base rents, open for business.

 

As of April 16, 2021, the Company’s tenants had paid approximately 96% of first quarter 2021 rents. The payment rates for the Company’s tenants, at the Company’s share and based on average base rents are reflected as follows:

 

 

2Q20

3Q20

4Q20

1Q21

As of April 16, 2021

84%

89%

95%

96%

As of February 12, 2021

79%

88%

94%

N/A

As of October 23, 2020

70%

84%

N/A

N/A

As of July 24, 2020

64%

N/A

N/A

N/A

 

 

As of April 16, 2021, agreed upon rent deferral arrangements with tenants that remain unpaid represented 6% of second quarter 2020 rents, 8% of third quarter 2020 rents, 1% of fourth quarter 2020 rents and 1% of first quarter 2021 rents.

Guidance

The Company has updated its 2021 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, as well as the impact of the above mentioned common share issuance and redemption of the Class K Preferred Shares. RVI disposition and refinancing fees, impairment charges, gains on sale of assets and debt extinguishment 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 2021E (original)

Per Share - Diluted

FY 2021E (revised)

Per Share - Diluted

Net (loss) income attributable to Common Shareholders

($0.06) - $0.05

$0.04 - $0.13

Depreciation and amortization of real estate

0.86 - 0.89

0.80 - 0.83

Equity in net (income) of JVs

(0.01)

(0.03)

JVs' FFO

0.08 - 0.10

0.08 - 0.10

Gain on sale of joint venture interest, net (first quarter actual)

N/A

(0.07)

Impairment of real estate (first quarter actual)

N/A

0.03

FFO (NAREIT)

$0.90 - $1.00

$0.88 - $0.96

Mark-to-market adjustment (PRSUs) and other (first quarter actual)

N/A

0.03

Write-off of Class K Preferred Share original issuance costs

N/A

0.03

Operating FFO

$0.90 - $1.00

$0.94 - $1.02

 

Other key assumptions for 2021 guidance include:

 

FY 2021E (original)  

FY 2021E (revised)  

Joint Venture fee income

$11 – $15 million

$11 – $15 million

RVI fee income (excluding disposition fees) (1)

$13 – $17 million

$13 – $17 million

 

(1)

Consistent with 2019 and 2020, guidance excludes impact of disposition and refinancing fees from RVI for the full year.

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 https://www.sitecenters.com. To be included in the Company’s e-mail distributions for press releases and other investor news, please click here.

2


 

 

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 7826570 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’ web site 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 10152713 through May 22, 2021. Copies of the Company’s Supplemental package and earnings slide presentation are available on the Company’s website.

 

Non-GAAP Measures

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.

 

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, including reserve adjustments of preferred equity interests, (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, certain transaction costs or certain fee income. 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 (including 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 quarter comparisons). In addition, SSNOI is presented both including and excluding activity associated with development and major 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.

 

3


 

 

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 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, the impact of the COVID-19 pandemic on the Company’s ability to manage its properties and finance its operations and on tenants’ ability to operate their businesses, generate sales and meet their financial obligations, including the obligation to pay ongoing and deferred rents; the Company’s ability to pay dividends; local conditions such as the supply of, and demand for, retail real estate space in the area; 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 complete acquisitions or dispositions of assets under contract; our ability to secure equity or debt financing on commercially acceptable terms or at all; impairment charges; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements and the Company’s ability to satisfy conditions to the completion of these arrangements; valuation and risks relating to our joint venture and preferred equity 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; our ability to maintain REIT status; and the finalization of the financial statements for the period ended March 31, 2021. 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 impacts of the COVID-19 pandemic may also exacerbate the risks described therein, any of which could have a material effect on the Company. 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

 

 

 

1Q21

 

1Q20

 

Revenues:

 

 

 

 

Rental income (1)

$119,890

 

$112,529

 

Other property revenues

97

 

1,553

 

 

119,987

 

114,082

 

Expenses:

 

 

 

 

Operating and maintenance

20,216

 

18,480

 

Real estate taxes

19,664

 

17,657

 

 

39,880

 

36,137

 

 

 

 

 

 

Net operating income

80,107

 

77,945

 

 

 

 

 

 

Other income (expense):

 

 

 

 

Fee income (2)

8,152

 

15,228

 

Interest expense

(19,395)

 

(20,587)

 

Depreciation and amortization

(45,560)

 

(42,993)

 

General and administrative (3)

(17,395)

 

(11,376)

 

Other expense, net (4)

(366)

 

(13,924)

 

Impairment charges

(7,270)

 

0

 

(Loss) income before earnings from JVs and other

(1,727)

 

4,293

 

 

 

 

 

 

Equity in net income of JVs

4,385

 

2,171

 

Reserve of preferred equity interests

0

 

(18,057)

 

Gain on sale of joint venture interest

13,908

 

45,681

 

(Loss) gain on disposition of real estate, net

(20)

 

773

 

Tax expense

(365)

 

(233)

 

Net income

16,181

 

34,628

 

Non-controlling interests

(173)

 

(295)

 

Net income SITE Centers

16,008

 

34,333

 

Preferred dividends

(5,133)

 

(5,133)

 

Net income Common Shareholders

$10,875

 

$29,200

 

 

 

 

 

 

Weighted average shares – Basic – EPS

198,534

 

193,726

 

Assumed conversion of diluted securities

911

 

0

 

Weighted average shares – Basic & Diluted – EPS

199,445

 

193,726

 

 

 

 

 

 

Earnings per common share – Basic

$0.05

 

$0.15

 

Earnings per common share – Diluted

$0.05

 

$0.15

 

 

 

 

 

(1)

Rental income:

 

 

 

 

Minimum rents

$78,894

 

$74,641

 

Ground lease minimum rents

6,344

 

5,468

 

Recoveries

30,595

 

27,199

 

Uncollectible revenue

1,398

 

(489)

 

Percentage and overage rent

1,021

 

601

 

Ancillary and other rental income

1,345

 

2,084

 

Lease termination fees

293

 

3,025

 

 

 

 

 

(2)

Fee Income:

 

 

 

 

JV and other fees

3,400

 

7,598

 

RVI fees

4,752

 

6,074

 

RVI disposition fees

0

 

1,556

 

 

 

 

 

(3)

Mark-to-market adjustment (PRSUs)

(5,589)

 

2,167

 

 

 

 

 

(4)

Other income (expense), net:

 

 

 

 

Transaction and other expense, net

(351)

 

(223)

 

Interest income

0

 

3,485

 

Debt extinguishment costs, net

(15)

 

(17,186)

 

 

5


 

 

SITE Centers Corp.

Reconciliation: Net Income to FFO and Operating FFO

and Other Financial Information

 

in thousands, except per share

 

 

 

1Q21

 

1Q20

 

Net income attributable to Common Shareholders

$10,875

 

$29,200

 

Depreciation and amortization of real estate

44,188

 

41,619

 

Equity in net income of JVs

(4,385)

 

(2,171)

 

JVs' FFO

5,435

 

7,143

 

Non-controlling interests

16

 

28

 

Impairment of real estate

7,270

 

0

 

Reserve of preferred equity interests

0

 

18,057

 

Gain on sale of joint venture interest

(13,908)

 

(45,681)

 

Loss (gain) on disposition of real estate, net

20

 

(773)

 

FFO attributable to Common Shareholders

$49,511

 

$47,422

 

RVI disposition and refinancing fees

0

 

(1,556)

 

Mark-to-market adjustment (PRSUs)

5,589

 

(2,167)

 

Debt extinguishment, transaction, net

202

 

17,409

 

Joint ventures - debt extinguishment, other

0

 

42

 

Total non-operating items, net

5,791

 

13,728

 

Operating FFO attributable to Common Shareholders

$55,302

 

$61,150

 

 

 

 

 

 

Weighted average shares & units Basic: FFO & OFFO

198,674

 

193,867

 

Assumed conversion of dilutive securities

911

 

0

 

Weighted average shares & units – Diluted: FFO & OFFO

199,585

 

193,867

 

 

 

 

 

 

FFO per share – Basic

$0.25

 

$0.24

 

FFO per share – Diluted

$0.25

 

$0.24

 

Operating FFO per share – Basic

$0.28

 

$0.32

 

Operating FFO per share – Diluted

$0.28

 

$0.32

 

Common stock dividends declared, per share

$0.11

 

$0.20

 

 

 

 

 

 

Capital expenditures (SITE Centers share):

 

 

 

 

Development and redevelopment costs

2,801

 

8,734

 

Maintenance capital expenditures

1,450

 

2,255

 

Tenant allowances and landlord work

11,170

 

10,383

 

Leasing commissions

1,434

 

968

 

Construction administrative costs (capitalized)

611

 

840

 

 

 

 

 

 

Certain non-cash items (SITE Centers share):

 

 

 

 

Straight-line rent

(301)

 

(1,342)

 

Straight-line fixed CAM

112

 

149

 

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

1,125

 

1,402

 

Straight-line ground rent expense

(37)

 

(70)

 

Debt fair value and loan cost amortization

(1,180)

 

(1,110)

 

Capitalized interest expense

111

 

286

 

Stock compensation expense

(7,569)

 

176

 

Non-real estate depreciation expense

(1,306)

 

(1,316)

 

 

 

 

 

 

 

 

 

 

 

 

6


 

 

SITE Centers Corp.

Balance Sheet: Consolidated Interests

 

$ in thousands

 

 

 

 

 

At Period End

 

 

1Q21

 

4Q20

 

Assets:

 

 

 

 

Land

$947,411

 

$953,556

 

Buildings

3,479,583

 

3,488,499

 

Fixtures and tenant improvements

519,550

 

509,866

 

 

4,946,544

 

4,951,921

 

Depreciation

(1,463,598)

 

(1,427,057)

 

 

3,482,946

 

3,524,864

 

Construction in progress and land

38,004

 

37,467

 

Real estate, net

3,520,950

 

3,562,331

 

 

 

 

 

 

Investments in and advances to JVs

75,982

 

77,297

 

Investment in and advances to affiliate (1)

190,035

 

190,035

 

Cash

190,833

 

69,742

 

Restricted cash

2,868

 

4,672

 

Receivables and straight-line (2)

63,760

 

73,517

 

Intangible assets, net (3)

104,127

 

111,022

 

Other assets, net

26,825

 

19,668

 

Total Assets

4,175,380

 

4,108,284

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

Revolving credit facilities

0

 

135,000

 

Unsecured debt

1,450,152

 

1,449,613

 

Unsecured term loan

99,679

 

99,635

 

Secured debt

230,632

 

249,260

 

 

1,780,463

 

1,933,508

 

Dividends payable

28,263

 

14,844

 

Other liabilities (4)

195,050

 

215,109

 

Total Liabilities

2,003,776

 

2,163,461

 

 

 

 

 

 

Preferred shares

325,000

 

325,000

 

Common shares

21,102

 

19,400

 

Paid-in capital

5,933,685

 

5,705,164

 

Distributions in excess of net income

(4,111,779)

 

(4,099,534)

 

Deferred compensation

4,511

 

5,479

 

Other comprehensive income

0

 

(2,682)

 

Common shares in treasury at cost

(4,387)

 

(11,319)

 

Non-controlling interests

3,472

 

3,315

 

Total Equity

2,171,604

 

1,944,823

 

 

 

 

 

 

Total Liabilities and Equity

$4,175,380

 

$4,108,284

 

 

 

 

 

(1)

Preferred investment in RVI

$190,000

 

$190,000

 

Receivable from RVI

35

 

35

 

 

 

 

 

(2)

SL rents (including fixed CAM), net

30,129

 

30,552

 

 

 

 

 

(3)

Operating lease right of use assets

20,047

 

$20,604

 

 

 

 

 

(4)

Operating lease liabilities

39,407

 

39,794

 

Below-market leases, net

55,748

 

57,348

 

 

7


 

 

SITE Centers Corp.

Reconciliation of Net Income Attributable to SITE to Same Store NOI

$ in thousands

 

 

 

 

 

 

 

 

1Q21

 

1Q20

 

1Q21

 

1Q20

 

SITE Centers at 100%

 

At SITE Centers Share

(Non-GAAP)

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income attributable to SITE Centers

$16,008

 

$34,333

 

$16,008

 

$34,333

Fee income

(8,152)

 

(15,228)

 

(8,152)

 

(15,228)

Interest expense

19,395

 

20,587

 

19,395

 

20,587

Depreciation and amortization

45,560

 

42,993

 

45,560

 

42,993

General and administrative

17,395

 

11,376

 

17,395

 

11,376

Other expense, net

366

 

13,924

 

366

 

13,924

Impairment charges

7,270

 

0

 

7,270

 

0

Equity in net income of joint ventures

(4,385)

 

(2,171)

 

(4,385)

 

(2,171)

Reserve of preferred equity interests

0

 

18,057

 

0

 

18,057

Tax expense

365

 

233

 

365

 

233

Gain on sale of joint venture interest

(13,908)

 

(45,681)

 

(13,908)

 

(45,681)

Loss (gain) on disposition of real estate, net

20

 

(773)

 

20

 

(773)

Income from non-controlling interests

173

 

295

 

173

 

295

Consolidated NOI

80,107

 

77,945

 

80,107

 

77,945

SITE Centers' consolidated JV

0

 

0

 

(368)

 

(476)

Consolidated NOI, net of non-controlling interests

80,107

 

77,945

 

79,739

 

77,469

 

 

 

 

 

 

 

 

Net income (loss) from unconsolidated joint ventures

33,516

 

(18,654)

 

4,378

 

1,981

Interest expense

10,947

 

17,755

 

2,701

 

3,329

Depreciation and amortization

17,117

 

30,104

 

3,884

 

5,196

Impairment charges

0

 

31,720

 

0

 

1,586

Preferred share expense

0

 

4,530

 

0

 

227

Other expense, net

2,964

 

4,657

 

742

 

936

Gain on disposition of real estate, net

(28,401)

 

(8,906)

 

(2,841)

 

(1,739)

Unconsolidated NOI

$36,143

 

$61,206

 

8,864

 

11,516

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

 

 

 

 

88,603

 

88,985

Less:  Non-Same Store NOI adjustments

 

 

 

 

1,102

 

1,973

Total SSNOI including redevelopment

 

 

 

 

89,705

 

90,958

Less:  Redevelopment Same Store NOI adjustments

 

 

 

 

(3,191)

 

(2,572)

Total SSNOI excluding redevelopment

 

 

 

 

$86,514

 

$88,386

 

 

 

 

 

 

 

 

SSNOI % Change including redevelopment

 

 

 

 

(1.4%)

 

 

SSNOI % Change excluding redevelopment

 

 

 

 

(2.1%)

 

 

 

 

8


 

 

SITE Centers Corp.

Portfolio Summary

 

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

3/31/2021

 

12/31/2020

 

9/30/2020

 

6/30/2020

 

3/31/2020

Shopping Center Count

 

 

 

 

 

 

 

 

 

 

Operating Centers - 100%

 

138

 

138

 

147

 

148

 

148

Wholly Owned

 

78

 

78

 

69

 

69

 

69

JV Portfolio

 

60

 

60

 

78

 

79

 

79

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease - Pro Rata Share

 

24,370

 

24,429

 

22,587

 

22,594

 

22,590

Wholly Owned

 

21,580

 

21,639

 

19,600

 

19,594

 

19,591

JV Portfolio - Pro Rata Share

 

2,790

 

2,790

 

2,987

 

3,000

 

2,999

Unowned - 100%

 

10,617

 

10,562

 

12,408

 

12,433

 

12,433

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$18.39

 

$18.50

 

$18.53

 

$18.51

 

$18.49

Base Rent PSF < 10K

 

$28.91

 

$29.10

 

$29.17

 

$29.00

 

$28.96

Base Rent PSF > 10K

 

$15.39

 

$15.46

 

$15.52

 

$15.50

 

$15.50

Commenced Rate

 

88.6%

 

88.7%

 

89.7%

 

90.4%

 

90.3%

Leased Rate

 

91.4%

 

91.6%

 

91.9%

 

92.4%

 

92.9%

Leased Rate < 10K SF

 

82.8%

 

82.8%

 

83.3%

 

86.5%

 

87.0%

Leased Rate > 10K SF

 

94.1%

 

94.3%

 

94.6%

 

94.2%

 

94.7%

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned SITE

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$18.62

 

$18.75

 

$18.89

 

$18.86

 

$18.86

Leased Rate

 

91.9%

 

91.9%

 

92.0%

 

92.4%

 

93.0%

Leased Rate < 10K SF

 

82.7%

 

82.7%

 

83.3%

 

86.8%

 

87.4%

Leased Rate > 10K SF

 

94.7%

 

94.7%

 

94.6%

 

94.1%

 

94.6%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture at Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$16.57

 

$16.62

 

$16.25

 

$16.25

 

$16.18

Leased Rate

 

87.4%

 

89.0%

 

91.3%

 

92.3%

 

92.5%

Leased Rate < 10K SF

 

83.2%

 

83.6%

 

83.3%

 

84.9%

 

85.3%

Leased Rate > 10K SF

 

89.1%

 

91.1%

 

94.4%

 

95.2%

 

95.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational Statistics

 

 

 

 

 

 

 

 

 

 

% of Aggregate Property NOI - Wholly Owned

 

89.1%

 

88.7%

 

87.0%

 

87.8%

 

87.9%

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

 

10.9%

 

11.3%

 

13.0%

 

12.2%

 

12.1%

 

 

 

 

 

 

 

 

 

 

 

Quarterly SITE SSNOI at share including Redevelopment

 

(1.4%)

 

(12.0%)

 

(16.5%)

 

(18.1%)

 

3.1%

Quarterly SITE SSNOI at share excluding Redevelopment

 

(2.1%)

 

(11.8%)

 

(17.8%)

 

(19.1%)

 

3.7%

 

 

 

 

 

 

 

 

 

 

 

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

 

2,954

 

2,808

 

2,491

 

2,462

 

2,839

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

 

1.9%

 

3.4%

 

5.5%

 

5.6%

 

5.0%

 

9


 

 

SITE Centers Corp.

Capital Structure

 

$, shares and units in thousands, except per share

 

 

 

 

 

 

 

 

March 31, 2021

 

December 31, 2020

 

December 31, 2019

Capital Structure

 

 

 

 

 

 

Market Value Per Share

 

$13.56

 

$10.12

 

$14.02

 

 

 

 

 

 

 

Common Shares Outstanding

 

211,031

 

193,363

 

193,821

Operating Partnership Units

 

141

 

141

 

141

Total Outstanding Common Shares

 

211,172

 

193,504

 

193,962

 

 

 

 

 

 

 

Common Shares Equity

 

$2,863,494

 

$1,958,258

 

$2,719,342

 

 

 

 

 

 

 

Perpetual Preferred Stock - Class K (1)

 

150,000

 

150,000

 

150,000

Perpetual Preferred Stock - Class A

 

175,000

 

175,000

 

175,000

Total Perpetual Preferred Stock

 

$325,000

 

$325,000

 

$325,000

 

 

 

 

 

 

 

Unsecured Credit Facilities

 

0

 

135,000

 

5,000

Unsecured Term Loan

 

100,000

 

100,000

 

100,000

Unsecured Notes Payable

 

1,456,245

 

1,456,031

 

1,656,156

Mortgage Debt (includes JVs at SITE share)

 

454,650

 

473,576

 

372,498

Total Debt (includes JVs at SITE share)

 

2,010,895

 

2,164,607

 

2,133,654

Less: Cash (including restricted cash)

 

193,701

 

74,414

 

19,133

Net Debt

 

$1,817,194

 

$2,090,193

 

$2,114,521

 

 

 

 

 

 

 

Total Market Capitalization

 

$5,005,688

 

$4,373,451

 

$5,158,863

 

 

 

 

 

 

 

Leverage / Public Debt Covenants

 

 

 

 

 

 

Average Consolidated Net Effective Debt

 

1,657,694

 

1,842,053

 

1,848,801

Consolidated Adjusted EBITDA - TTM

 

291,561

 

300,012

 

361,517

Average Consolidated Net Debt / Adjusted EBITDA (2)

 

5.7X

 

6.1X

 

5.1X

 

 

 

 

 

 

 

Average Pro-Rata Net Effective Debt

 

1,891,310

 

2,089,916

 

2,158,288

Pro-Rata Adjusted EBITDA - TTM

 

303,497

 

312,708

 

378,942

Average Pro-Rata Net Debt / Adjusted EBITDA (2)

 

6.2X

 

6.7X

 

5.7X

 

 

 

 

 

 

 

Outstanding Debt & Obligations

 

1,799,849

 

1,953,194

 

1,868,599

Undepreciated Real Estate Assets

 

5,250,565

 

5,256,719

 

5,194,413

Total Debt to Real Estate Assets Ratio (3)

 

34%

 

37%

 

36%

Covenant

 

65%

 

65%

 

65%

 

 

 

 

 

 

 

Secured Debt & Obligations

 

230,354

 

248,917

 

94,196

Total Assets

 

5,633,340

 

5,529,204

 

5,374,643

Secured Debt to Assets Ratio

 

4%

 

5%

 

2%

Covenant

 

40%

 

40%

 

40%

 

 

 

 

 

 

 

Unencumbered Real Estate Assets

 

4,650,630

 

4,624,168

 

4,500,271

Unsecured Debt & Obligations

 

1,569,495

 

1,704,277

 

1,774,404

Unencumbered Assets to Unsecured Debt (3)

 

296%

 

271%

 

254%

Covenant

 

135%

 

135%

 

135%

 

 

 

 

 

 

 

Net Income Available for Debt Service

 

268,604

 

264,148

 

336,137

Maximum Annual Service Charge

 

79,794

 

80,913

 

89,365

Fixed Charge Coverage Ratio

 

3.4X

 

3.3X

 

3.8X

Covenant

 

1.5X

 

1.5X

 

1.5X

Net Income Available for Debt Service Excluding Other Expenses

 

268,604

 

280,716

 

336,304

Fixed Charge Coverage Ratio Excluding Other Expenses

 

3.4X

 

3.5X

 

3.8X

 

 

 

 

 

 

 

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) Redeemed on April 7, 2021.

 

 

 

 

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

 

 

 

 

(3) 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

1Q21

1Q20

Change

 

1Q21

 

1Q20

Change

 

 

 

 

 

 

 

 

 

Leased rate

91.2%

93.5%

(2.3%)

 

92.0%

 

93.9%

(1.9%)

Commenced rate

88.9%

91.5%

(2.6%)

 

89.7%

 

92.2%

(2.5%)

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Minimum rents

$114,898

$118,035

 

 

$88,346

 

$90,706

 

Recoveries

39,906

39,983

 

 

31,249

 

31,410

 

Uncollectible revenue

2,927

(439)

 

 

1,683

 

(364)

 

Percentage and overage rent

1,403

775

 

 

1,076

 

670

 

Ancillary and other rental income

2,180

3,216

 

 

1,454

 

2,387

 

 

161,314

161,570

(0.2%)

 

123,808

(2)

124,809

(0.8%)

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

(23,850)

(22,412)

 

 

(17,924)

 

(17,086)

 

Real estate taxes

(24,377)

(24,390)

 

 

(19,370)

 

(19,337)

 

 

(48,227)

(46,802)

3.0%

 

(37,294)

 

(36,423)

2.4%

Total SSNOI excluding Redevelopment

$113,087

$114,768

(1.5%)

 

$86,514

 

$88,386

(2.1%)

 

 

 

 

 

 

 

 

 

Redevelopment SSNOI (3)

$3,191

$2,572

 

 

$3,191

 

$2,572

 

Total SSNOI including Redevelopment

$116,278

$117,340

(0.9%)

 

$89,705

 

$90,958

(1.4%)

 

 

 

 

 

 

 

 

 

Non-Same Store NOI

(28)

21,811

 

 

(1,102)

 

(1,973)

 

Total Consolidated + Unconsolidated NOI

$116,250

$139,151

 

 

$88,603

 

$88,985

 

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin

70.1%

71.0%

 

 

69.9%

 

70.8%

 

SSNOI Recovery Rate

82.7%

85.4%

 

 

83.8%

 

86.2%

 

 

 

 

 

 

 

 

 

 

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

(2) Includes $1.2 million of accrued Minimum rents not collected.

(3) See Investments section for detail on major redevelopment activity.  Represents 3.5% of 1Q21 total NOI at SITE share.

 

11


 

 

SITE Centers Corp.

Leasing Summary

 

At pro rata share except for count

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

Count

GLA

New

Rent

PSF

Prior

Rent

PSF

Rent

Spread

Wtd Avg

Term

(Years)

 

Count

GLA

New

Rent

PSF

Wtd Avg

Term

(Years)

New Leases

 

 

 

 

 

 

 

 

 

 

 

1Q21

28

70,219

$25.26

$21.98

14.9%

7.7

 

59

219,005

$21.32

8.5

4Q20

27

141,570

$15.52

$16.14

(3.8%)

8.1

 

45

229,332

$16.23

9.2

3Q20

12

18,742

$35.04

$31.04

12.9%

7.7

 

29

160,730

$15.37

10.1

2Q20

13

74,744

$16.42

$13.34

23.1%

8.5

 

22

114,306

$18.94

8.7

 

80

305,275

$19.18

$17.71

8.3%

8.0

 

155

723,373

$18.01

9.0

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q21

86

490,103

$16.78

$17.52

(4.2%)

5.3

 

86

490,103

$16.78

5.3

4Q20

82

715,371

$15.08

$15.37

(1.9%)

4.4

 

82

715,371

$15.08

4.4

3Q20

74

642,922

$16.62

$15.76

5.5%

4.9

 

74

642,922

$16.62

4.9

2Q20

51

381,941

$14.04

$13.17

6.6%

4.9

 

51

381,941

$14.04

4.9

 

293

2,230,337

$15.72

$15.58

0.9%

4.8

 

293

2,230,337

$15.72

4.8

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q21

114

560,322

$17.84

$18.08

(1.3%)

5.8

 

145

709,108

$18.18

6.5

4Q20

109

856,941

$15.15

$15.50

(2.3%)

5.1

 

127

944,703

$15.36

5.7

3Q20

86

661,664

$17.14

$16.19

5.9%

5.0

 

103

803,652

$16.37

5.8

2Q20

64

456,685

$14.43

$13.20

9.3%

5.6

 

73

496,247

$15.17

6.0

 

373

2,535,612

$16.14

$15.84

1.9%

5.3

 

448

2,953,710

$16.28

6.0

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

% of GLA

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

>10K SF

<10K SF

New Leases (1)

 

 

 

 

 

 

 

 

 

 

1Q21

156,137

$21.22

$2.24

$4.51

$0.90

$7.65

$13.57

8.0

51%

49%

4Q20

225,132

$16.36

$2.07

$3.15

$0.77

$5.99

$10.37

8.6

72%

28%

3Q20

99,230

$21.39

$3.40

$2.27

$0.79

$6.46

$14.93

10.1

59%

41%

2Q20

109,706

$18.75

$1.39

$6.89

$0.68

$8.96

$9.79

8.6

64%

36%

 

590,205

$18.94

$2.25

$3.99

$0.79

$7.03

$11.91

8.7

63%

37%

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

1Q21

490,103

$16.93

$0.42

$0.00

$0.00

$0.42

$16.51

5.3

77%

23%

4Q20

715,371

$15.18

$0.11

$0.00

$0.02

$0.13

$15.05

4.4

76%

24%

3Q20

642,922

$16.76

$0.01

$0.00

$0.00

$0.01

$16.75

4.9

85%

15%

2Q20

381,941

$14.47

$0.00

$0.00

$0.01

$0.01

$14.46

4.9

81%

19%

 

2,230,337

$15.90

$0.14

$0.00

$0.01

$0.15

$15.75

4.8

80%

20%

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

1Q21

646,240

$17.96

$0.99

$1.43

$0.29

$2.71

$15.25

6.1

71%

29%

4Q20

940,503

$15.46

$0.85

$1.19

$0.30

$2.34

$13.12

5.5

75%

25%

3Q20

742,152

$17.38

$0.82

$0.54

$0.19

$1.55

$15.83

5.7

81%

19%

2Q20

491,647

$15.42

$0.46

$2.24

$0.23

$2.93

$12.49

5.9

77%

23%

 

2,820,542

$16.53

$0.80

$1.27

$0.26

$2.33

$14.20

5.7

76%

24%

 

 

 

 

 

 

 

 

 

 

 

(1) New Leases exclude development and redevelopment activity.

 

 

 

 

12


 

 

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)

49

16

65

$22,463

6.1%

$26,018

1,594

6.5%

1,921

A/A2/NR

2

 

Dick's Sporting Goods (2)

14

3

17

10,012

2.7%

11,463

671

2.8%

788

NR

3

 

PetSmart

24

6

30

9,862

2.7%

11,209

572

2.3%

661

B/B2/NR

4

 

Michaels

23

9

32

9,050

2.5%

10,950

601

2.5%

761

B/NR/NR

5

 

Gap (3)

21

11

32

7,624

2.1%

9,577

393

1.6%

503

BB-/Ba2/NR

6

 

Ulta

27

8

35

7,572

2.1%

8,926

303

1.2%

366

NR

7

 

Bed Bath & Beyond (4)

18

2

20

7,381

2.0%

7,894

610

2.5%

659

B+/Ba3/NR

8

 

Nordstrom Rack

10

0

10

7,055

1.9%

7,055

362

1.5%

362

BB+/Baa3/BBB-

9

 

Best Buy

9

3

12

7,024

1.9%

8,570

437

1.8%

550

BBB/A3/NR

10

 

Ross Stores (5)

16

17

33

6,929

1.9%

10,494

579

2.4%

953

BBB+/A2/NR

11

 

Kohl's

7

7

14

6,673

1.8%

10,646

748

3.1%

1,221

BBB-/Baa2/BBB-

12

 

Kroger (6)

7

6

13

6,557

1.8%

8,440

479

2.0%

733

BBB/Baa1/NR

13

 

Barnes & Noble

11

2

13

6,146

1.7%

6,682

287

1.2%

316

NR

14

 

AMC Theatres

2

3

5

5,829

1.6%

9,758

215

0.9%

400

CCC-/Caa3/NR

15

 

Five Below

25

13

38

5,032

1.4%

6,568

247

1.0%

331

NR

16

 

Whole Foods

3

2

5

5,026

1.4%

5,771

208

0.9%

259

AA-/A2/A+

17

 

Burlington

6

4

10

4,932

1.3%

6,419

292

1.2%

420

BB/NR/NR

18

 

Designer Brands Inc. (DSW)

11

1

12

4,157

1.1%

4,442

245

1.0%

260

NR

19

 

Office Depot (7)

13

2

15

4,045

1.1%

4,520

297

1.2%

335

NR

20

 

Party City

14

5

19

3,817

1.0%

4,733

184

0.8%

237

CCC+/Caa1/CCC+

21

 

Home Depot

5

0

5

3,809

1.0%

3,809

600

2.5%

600

A/A2/A

22

 

Petco

12

6

18

3,740

1.0%

4,907

178

0.7%

242

B/B2/NR

23

 

Cost Plus

10

3

13

3,505

0.9%

4,909

190

0.8%

263

NR

24

 

Jo-Ann

9

4

13

3,501

0.9%

4,246

300

1.2%

381

B-/B2/NR

25

 

Staples

9

4

13

3,344

0.9%

4,013

209

0.9%

253

B/B1/NR

26

 

Total Wine & More

6

1

7

3,265

0.9%

3,540

165

0.7%

177

NR

27

 

Publix

3

15

18

3,153

0.9%

8,177

287

1.2%

874

NR

28

 

Cinemark

2

2

4

3,111

0.8%

4,231

200

0.8%

266

B/NR/B+

29

 

Ahold Delhaize (8)

2

5

7

2,952

0.8%

5,785

180

0.7%

385

BBB/Baa1/BBB+

30

 

Cineworld (Regal Cinemas)

3

0

3

2,940

0.8%

2,940

138

0.6%

138

CCC/NR/CCC

31

 

Dollar Tree Stores

19

11

30

2,829

0.8%

3,736

242

1.0%

330

BBB/Baa2/NR

32

 

LA Fitness

3

1

4

2,379

0.6%

2,966

144

0.6%

175

BB-/B1/NR

33

 

AT&T

19

11

30

2,378

0.6%

2,907

64

0.3%

85

BBB/Baa2/BBB+

34

 

Giant Eagle

2

1

3

2,344

0.6%

2,694

197

0.8%

253

NR

35

 

Macy's (9)

4

0

4

2,293

0.6%

2,293

183

0.8%

183

B+/Ba3/BB

36

 

Mattress Firm

13

7

20

2,002

0.5%

2,724

66

0.3%

93

NR

37

 

Caleres Inc.

10

3

13

1,992

0.5%

2,498

95

0.4%

119

B+/B1/NR

38

 

Hobby Lobby

5

0

5

1,943

0.5%

1,943

260

1.1%

260

NR

39

 

Carter's Childrenswear

13

10

23

1,920

0.5%

2,535

64

0.3%

91

BB+/NR/NR

40

 

Lowe's

2

2

4

1,918

0.5%

3,608

322

1.3%

531

BBB+/Baa1/NR

41

 

T-Mobile (10)

22

11

33

1,899

0.5%

2,312

55

0.2%

70

BB/NR/BB+

42

 

Target

3

1

4

1,826

0.5%

2,091

502

2.1%

570

A/A2/A-

43

 

Panera

11

3

14

1,825

0.5%

2,091

59

0.2%

68

NR

44

 

L Brands (11)

15

5

20

1,738

0.5%

1,992

60

0.2%

69

BB-/Ba3/NR

45

 

JPMorgan Chase

9

3

12

1,656

0.4%

1,835

41

0.2%

49

A-/NR/AA-

46

 

America's Best Contacts

16

5

21

1,651

0.4%

1,972

62

0.3%

76

NR

47

 

Albertsons Companies (12)

2

0

2

1,564

0.4%

1,564

116

0.5%

116

BB-/Ba3/NR

48

 

Darden (13)

8

2

10

1,546

0.4%

1,777

61

0.3%

73

BBB-/Baa3/BBB-

49

 

Tailored Brands (14)

9

3

12

1,520

0.4%

1,759

76

0.3%

86

NR

50

 

Beall's (15)

5

4

9

1,485

0.4%

2,378

199

0.8%

314

NR

 

 

Top 50 Total

561

243

804

$219,214

59.4%

$274,367

14,639

60.1%

19,226

 

 

 

Total Portfolio

 

 

 

$369,185

100.0%

$475,333

24,370

100.0%

32,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) T.J. Maxx (17) / Marshalls (23) / HomeGoods (16) / Sierra Trading (5) / HomeSense (3) / Combo Store (1)

(9) Macy's Furniture Gallery (3) / Bloomingdale's the Outlet Store (1)

(2) Dick's Sporting Goods (14) / Golf Galaxy (3)

 

(10) T-Mobile (29) / Metro PCS (3) / Sprint (1)

(3) Gap (2) / Old Navy (28) / Banana Republic (1) / Athleta (1)

 

(11) Bath & Body Works (18) / Victoria's Secret (2)

(4) Bed Bath (13) / buybuy Baby (7)

 

(12) Safeway (1) / ACME (1)

(5) Ross Dress For Less (31) / dd's Discounts (2)

 

(13) Longhorn Steakhouse (6) / Olive Garden (4)

(6) Kroger (7) / Harris Teeter (3) / King Soopers (1) / Mariano's (1) / Lucky's (1)

 

(14) Men's Wearhouse (10) / Jos. A. Bank (1) / K&G Fashion Superstore (1)

(7) Office Depot (7) / OfficeMax (8)

 

(15) Beall's (2) / Beall's Outlet (7)

(8) Stop & Shop (4) / Food Lion (2) / Martin's (1)

 

 

 

 

 

 

 

 

13


 

 

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

5

 

111

0.6%

1,364

0.6%

 

$12.29

 

57

 

81

1.4%

$2,276

1.6%

 

$28.10

 

62

 

192

0.8%

$3,640

0.9%

 

$18.96

2021

31

 

634

3.4%

9,201

3.8%

 

$14.51

 

231

 

326

5.5%

9,122

6.5%

 

$27.98

 

262

 

960

3.9%

18,323

4.8%

 

$19.09

2022

83

 

2,074

11.2%

27,298

11.2%

 

$13.16

 

382

 

778

13.2%

21,972

15.7%

 

$28.24

 

465

 

2,852

11.7%

49,270

12.9%

 

$17.28

2023

113

 

2,667

14.4%

35,403

14.5%

 

$13.27

 

345

 

689

11.7%

19,522

14.0%

 

$28.33

 

458

 

3,356

13.8%

54,925

14.3%

 

$16.37

2024

113

 

2,691

14.6%

36,079

14.8%

 

$13.41

 

333

 

632

10.7%

18,323

13.1%

 

$28.99

 

446

 

3,323

13.6%

54,402

14.2%

 

$16.37

2025

100

 

2,451

13.3%

35,204

14.5%

 

$14.36

 

284

 

610

10.3%

15,951

11.4%

 

$26.15

 

384

 

3,061

12.6%

51,155

13.3%

 

$16.71

2026

82

 

1,861

10.1%

23,964

9.8%

 

$12.88

 

176

 

433

7.3%

12,185

8.7%

 

$28.14

 

258

 

2,294

9.4%

36,149

9.4%

 

$15.76

2027

36

 

970

5.3%

15,992

6.6%

 

$16.49

 

98

 

252

4.3%

7,197

5.1%

 

$28.56

 

134

 

1,222

5.0%

23,189

6.0%

 

$18.98

2028

32

 

627

3.4%

9,313

3.8%

 

$14.85

 

93

 

245

4.2%

7,656

5.5%

 

$31.25

 

125

 

872

3.6%

16,969

4.4%

 

$19.46

2029

30

 

789

4.3%

12,066

5.0%

 

$15.29

 

98

 

238

4.0%

7,771

5.6%

 

$32.65

 

128

 

1,027

4.2%

19,837

5.2%

 

$19.32

2030

30

 

690

3.7%

9,713

4.0%

 

$14.08

 

89

 

209

3.5%

6,471

4.6%

 

$30.96

 

119

 

899

3.7%

16,184

4.2%

 

$18.00

Thereafter

43

 

1,292

7.0%

19,032

7.8%

 

$14.73

 

67

 

236

4.0%

6,110

4.4%

 

$25.89

 

110

 

1,528

6.3%

25,142

6.6%

 

$16.45

Total

698

 

16,857

91.3%

$234,629

96.4%

 

$13.92

 

2,253

 

4,729

80.1%

$134,556

96.2%

 

$28.45

 

2,951

 

21,586

88.6%

$369,185

96.3%

 

$17.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Signed Not Open

22

 

526

2.8%

8,841

3.6%

 

$16.81

 

84

 

159

2.7%

5,301

3.8%

 

$33.34

 

106

 

685

2.8%

14,142

3.7%

 

$20.65

Vacant

59

 

1,084

5.9%

 

 

 

 

 

445

 

1,015

17.2%

 

 

 

 

 

504

 

2,099

8.6%

 

 

 

 

Grand Total

779

 

18,467

100.0%

$243,470

100.0%

 

 

 

2,782

 

5,903

100.0%

$139,857

100.0%

 

 

 

3,561

 

24,370

100.0%

$383,327

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

3

 

45

0.3%

$793

0.3%

 

$17.62

 

49

 

62

1.3%

$1,768

1.3%

 

$28.52

 

52

 

107

0.5%

$2,561

0.7%

 

$23.93

2021

8

 

142

0.8%

2,826

1.2%

 

$19.90

 

162

 

203

4.3%

5,909

4.4%

 

$29.11

 

170

 

345

1.6%

8,735

2.4%

 

$25.32

2022

15

 

275

1.6%

3,953

1.7%

 

$14.37

 

228

 

395

8.4%

10,735

8.0%

 

$27.18

 

243

 

670

3.1%

14,688

4.0%

 

$21.92

2023

13

 

154

0.9%

3,399

1.4%

 

$22.07

 

208

 

317

6.7%

8,729

6.5%

 

$27.54

 

221

 

471

2.2%

12,128

3.3%

 

$25.75

2024

14

 

229

1.4%

3,604

1.5%

 

$15.74

 

189

 

297

6.3%

9,222

6.9%

 

$31.05

 

203

 

526

2.4%

12,826

3.5%

 

$24.38

2025

16

 

270

1.6%

3,684

1.6%

 

$13.64

 

165

 

262

5.5%

6,772

5.0%

 

$25.85

 

181

 

532

2.5%

10,456

2.8%

 

$19.65

2026

12

 

182

1.1%

3,118

1.3%

 

$17.13

 

121

 

210

4.4%

5,827

4.3%

 

$27.75

 

133

 

392

1.8%

8,945

2.4%

 

$22.82

2027

18

 

327

1.9%

6,543

2.8%

 

$20.01

 

119

 

220

4.7%

7,038

5.2%

 

$31.99

 

137

 

547

2.5%

13,581

3.7%

 

$24.83

2028

25

 

438

2.6%

6,837

2.9%

 

$15.61

 

125

 

278

5.9%

8,314

6.2%

 

$29.91

 

150

 

716

3.3%

15,151

4.1%

 

$21.16

2029

24

 

418

2.5%

5,754

2.5%

 

$13.77

 

128

 

228

4.8%

6,452

4.8%

 

$28.30

 

152

 

646

3.0%

12,206

3.3%

 

$18.89

2030

24

 

481

2.9%

7,577

3.2%

 

$15.75

 

101

 

213

4.5%

5,796

4.3%

 

$27.21

 

125

 

694

3.2%

13,373

3.6%

 

$19.27

Thereafter

526

 

13,896

82.4%

186,541

79.5%

 

$13.42

 

658

 

2,044

43.2%

57,994

43.1%

 

$28.37

 

1,184

 

15,940

73.8%

244,535

66.2%

 

$15.34

Total

698

 

16,857

100.0%

$234,629

100.0%

 

$13.92

 

2,253

 

4,729

100.0%

$134,556

100.0%

 

$28.45

 

2,951

 

21,586

100.0%

$369,185

100.0%

 

$17.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Includes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14


 

 

SITE Centers Corp.

Redevelopments

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Major (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

1000 Van Ness

San Francisco, CA

100%

 

 

 

$4,810

 

$0

 

$4,810

 

$0

 

0

 

3Q21

 

4Q21

 

CGV Cinemas

Woodfield Village Green

Chicago, IL

100%

 

 

 

-

 

395

 

-

 

-

 

395

 

TBD

 

TBD

 

Costco

Sandy Plains Village

Atlanta, GA

100%

 

 

 

-

 

1,396

 

-

 

-

 

646

 

TBD

 

TBD

 

-

Perimeter Pointe

Atlanta, GA

100%

 

 

 

-

 

1,198

 

-

 

-

 

1,198

 

TBD

 

TBD

 

-

Total Redevelopment - Major

 

78%

 

$4,810

 

$2,989

 

$4,810

 

$0

 

$2,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Tactical (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Shoppers World

Boston, MA

100%

 

 

 

$5,420

 

$108

 

$5,312

 

$0

 

$108

 

4Q22

 

4Q23

 

-

University Hills

Denver, CO

100%

 

 

 

4,589

 

274

 

4,315

 

-

 

274

 

3Q22

 

4Q23

 

-

Hamilton Marketplace

Trenton, NJ

100%

 

 

 

3,843

 

877

 

2,966

 

-

 

877

 

2Q22

 

4Q22

 

-

The Collection at Brandon Blvd

Tampa, FL

100%

 

 

 

2,020

 

1,609

 

411

 

1,574

 

35

 

1Q21

 

3Q21

 

Bolay, Panda Express

Chapel Hills

Denver, CO

100%

 

 

 

1,424

 

1,247

 

177

 

58

 

1,189

 

2Q21

 

3Q21

 

Chase

West Bay Plaza

Cleveland, OH

100%

 

 

 

335

 

55

 

280

 

55

 

-

 

3Q22

 

4Q22

 

Chase

Other Tactical Projects

N/A

100%

 

 

 

16,070

 

12,178

 

3,892

 

10,625

 

1,553

 

 

 

 

 

 

Total Redevelopment - Tactical

 

 

10%

 

$33,701

 

$16,348

 

$17,353

 

$12,312

 

$4,036

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (3)

 

 

 

 

-

 

27,568

 

-

 

-

 

27,568

 

 

 

 

 

 

Undeveloped land (4)

 

 

 

 

-

 

4,161

 

-

 

-

 

4,161

 

 

 

 

 

 

Total Redevelopment Costs

 

 

 

 

$38,511

 

$51,066

 

$22,163

 

$12,312

 

$38,004

(5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Non-stabilized portion of projects excluded from same store NOI. Includes large-scale shopping center expansion and repurposing projects.

(2) Projects included in same store NOI. Includes outparcels, first generation space and small-scale shopping center expansions and other capital improvements.

(3) Includes predevelopment and retenanting expenditures.

(4) Balance is in addition to owned land adjacent to existing centers with an estimated value of $23 million and cost basis of the headquarters (non-income producing) of $32 million.

(5) Balance is in addition to SITE's pro rata share of joint venture CIP of $1 million.

 

 

15


 

 

SITE Centers Corp.

Transactions

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

Dispositions

 

 

 

SITE

 

Total

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

City, State

Own %

 

GLA

 

Price

Debt

 

Price

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

02/02/21

 

Non-operating sales

Toronto, CAN

10.0%

 

 

 

$83,294

 

 

$22,123

 

03/19/21

 

Merriam Village-Hobby Lobby Parcel

Merriam Village, KS

100.0%

 

55

 

9,250

 

 

9,250

 

03/31/21

 

Non-operating sales

 

100.0%

 

 

 

2,200

 

 

2,200

 

 

 

 

1Q 2021 Total

 

 

55

 

$94,744

$0

 

$33,573

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$0

$0

0.00%

 

 

 

$0

0.00%

Unsecured Term Loan

100,000

100,000

1.11%

 

 

 

100,000

1.11%

Unsecured Public Debt

1,456,245

1,456,245

4.27%

 

 

 

1,456,245

4.27%

Fixed Rate Mortgage Loans

142,705

133,477

4.35%

$760,492

$178,694

4.69%

312,171

4.55%

Variable Rate Mortgage Loans

87,649

87,648

2.39%

274,158

54,831

3.03%

142,479

2.64%

Subtotal

$1,786,599

$1,777,370

4.01%

$1,034,650

$233,525

4.30%

$2,010,895

4.04%

Fair Market Value Adjustment

1,190

1,190

 

0

0

 

1,190

 

Unamortized Loan Costs, Net

(7,326)

(7,310)

 

(5,410)

(1,159)

 

(8,469)

 

Total

$1,780,463

$1,771,250

4.01%

$1,029,240

$232,366

4.30%

$2,003,616

4.04%

 

Consolidated Maturity Schedule (1)

Principal

Payments

Secured

Maturities

Unsecured

Maturities

Total

100%

Total

SITE Share

Interest Rate

2021

$1,639

$33,262

$0

$34,901

$25,672

4.76%

2022

1,279

121,899

0

123,178

123,178

3.13%

2023

736

35,177

187,209

223,122

223,122

2.62%

2024

203

27,059

65,614

92,876

92,876

4.11%

2025

0

9,100

457,142

466,242

466,242

3.78%

2026

0

0

400,000

400,000

400,000

4.43%

2027

0

0

450,000

450,000

450,000

4.80%

2028

0

0

0

0

0

-

2029

0

0

0

0

0

-

2030 and beyond

0

0

0

0

0

-

Unsecured debt discount

 

 

(3,720)

(3,720)

(3,720)

 

Total

$3,857

$226,497

$1,556,245

$1,786,599

$1,777,370

4.01%

 

 

 

 

 

 

 

Unconsolidated Maturity Schedule (1)

Principal

Payments

Secured

Maturities

Unsecured

Maturities

Total

100%

Total

SITE Share

 

Interest Rate

2021

$3,196

$97,317

$0

$100,513

$35,237

5.50%

2022

1,672

492,888

0

494,560

99,157

3.55%

2023

1,735

0

0

1,735

600

-

2024

1,799

364,320

0

366,119

73,486

4.97%

2025

1,867

0

0

1,867

644

-

2026

1,936

0

0

1,936

668

-

2027

2,009

0

0

2,009

692

-

2028

514

65,397

0

65,911

23,041

3.69%

2029

0

0

0

0

0

-

2030 and beyond

0

0

0

0

0

-

Total

$14,728

$1,019,922

$0

$1,034,650

$233,525

4.30%

 

 

 

 

 

 

 

% of Total (2)

Consolidated

Interest Rate

Unconsolidated

Interest Rate

Total

Interest Rate

Fixed

89.4%

4.3%

76.5%

4.7%

87.9%

4.3%

Variable

10.6%

1.7%

23.5%

3.0%

12.1%

2.0%

 

 

 

 

 

 

 

Recourse to SITE

87.6%

4.1%

0.0%

0.0%

77.4%

4.1%

Non-recourse to SITE

12.4%

4.4%

100.0%

4.3%

22.6%

4.3%

 

 

 

 

 

 

 

(1) Assumes borrower extension options are exercised.

 

 

 

 

 

(2) Calculations based on SITE share.

 

 

 

 

Note: Interest rate is GAAP at SITE Share.

 

 

 

 

 

 

17


 

 

SITE Centers Corp.

Consolidated Debt Detail

 

$ in thousands

 

 

 

 

 

Balance

100%

Balance

SITE Share

Maturity

Date (1)

GAAP Interest

Rate (2)

Bank Debt (3)

 

 

 

 

Unsecured Revolver ($950m)

$0

$0

01/25

L + 90

Unsecured Revolver ($20m)

0

0

01/25

L + 90

Unsecured Term Loan ($200m)

100,000

100,000

01/23

L + 100

 

$100,000

$100,000

 

 

Public Debt

 

 

 

 

Unsecured Notes

87,096

87,096

05/23

3.52%

Unsecured Notes

65,520

65,520

08/24

4.07%

Unsecured Notes

455,845

455,845

02/25

3.79%

Unsecured Notes

398,291

398,291

02/26

4.43%

Unsecured Notes

449,493

449,493

06/27

4.80%

 

$1,456,245

$1,456,245

 

 

Mortgage Debt

 

 

 

 

Chapel Hills East, CO

6,021

6,021

12/21

4.76%

Concourse Village, FL

12,943

12,943

02/24

4.32%

January 2022 Loan Pool (3 Assets)

87,649

87,649

01/22

2.39%

Larkin's Corner, PA

16,256

16,256

06/24

4.09%

Millenia Crossing, FL

20,432

20,432

01/23

4.32%

Midtowne Park, SC

15,736

15,736

01/23

5.04%

White Oak Village

34,250

34,250

09/22

4.05%

Paradise Village Gateway, AZ (SITE 67%)

27,967

18,738

01/22

4.90%

Southtown Center, FL

9,100

9,100

05/25

3.51%

 

$230,354

$221,125

 

 

 

 

 

 

 

Consolidated Debt Subtotal

$1,786,599

$1,777,370

 

 

FMV Adjustment – Assumed Debt

1,190

1,190

 

 

Unamortized Loan Costs, Net

(7,326)

(7,310)

 

 

Total Consolidated Debt

$1,780,463

$1,771,250

 

 

 

 

 

 

 

 

 

 

 

 

Rate Type

 

 

 

 

Fixed

$1,598,950

$1,589,721

4.5 years

4.28%

Variable

187,649

187,649

1.3 years

1.71%

 

$1,786,599

$1,777,370

4.1 years

4.01%

Perpetual Preferred Stock

 

 

 

 

Class K (4)

150,000

150,000

April 2018 (5)

6.25%

Class A

175,000

175,000

June 2022 (5)

6.38%

 

 

 

 

 

(1) Assumes borrower extension options are exercised.

(2) L = LIBOR

(3) Excludes loan fees and unamortized loan costs.

(4) Redeemed on April 7, 2021.

(5) Earliest redemption date.

 

 

18


 

 

SITE Centers Corp.

Unconsolidated Debt Detail

 

$ in thousands

 

 

 

 

 

 

Joint Venture

Balance

100%

Balance

SITE Share

Maturity

Date (1)

GAAP Interest

Rate

Mortgage Debt

 

 

 

 

 

April 2021 Loan Pool (4 assets) (2)

SAU

13,412

2,682

04/21

4.74%

Flat Shoals Crossing, GA (2)

SAU

3,453

691

04/21

4.65%

Sun Center Limited, OH (SITE 79%)

Other

19,025

15,116

05/21

6.15%

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

Other

63,410

16,328

09/21

5.05%

July 2022 Loan Pool (13 assets)

DDRM

218,730

43,746

07/22

4.21%

July 2022 Loan Pool (14 assets)

DDRM

178,846

35,769

07/22

2.77%

July 2022 Loan Pool (7 assets)

DDRM

95,312

19,062

07/22

3.51%

April 2024 Loan Pool (10 assets)

DTP

364,320

72,864

04/24

4.97%

Lennox Town Center Limited, OH (SITE 50%)

Other

38,794

19,397

04/28

3.49%

May 2028 Loan Pool (6 assets)

SAU

39,348

7,870

05/28

4.20%

Unconsolidated Debt Subtotal

 

$1,034,650

$233,525

 

 

Unamortized Loan Costs, Net

 

(5,410)

(1,159)

 

 

Total Unconsolidated Debt

 

$1,029,240

$232,366

 

 

 

 

 

 

 

 

Rate Type

 

 

 

 

 

Fixed

 

$760,492

$178,694

2.7 years

4.69%

Variable

 

274,158

54,831

1.3 years

3.03%

 

 

$1,034,650

$233,525

2.3 years

4.30%

 

 

 

 

 

 

 

 

 

 

 

 

(1) Assumes borrower extension options are exercised.

(2) Maturity extended to 10/21

 

 

19


 

 

SITE Centers Corp.

Debt/Adjusted EBITDA

 

$ in thousands

 

 

 

Twelve months ended

March 31, 2021

Twelve months ended

March 31, 2020

Consolidated

 

 

Consolidated net income to SITE

$17,397

$99,242

Interest expense

76,412

83,582

Income taxes, net

1,264

621

Depreciation and amortization

173,235

165,472

Adjustments for non-controlling interests

(729)

(724)

EBITDA

267,579

348,193

Impairments

12,470

2,750

Reserve of preferred equity interests

1,336

32,502

Gain on sale of joint venture interests

(13,690)

(45,681)

Gain on disposition of real estate, net

(276)

(15,777)

EBITDAre

267,419

321,987

Separation charges

1,650

0

Equity in net income of JVs

(3,731)

(12,647)

Other expense, net

8,261

16,830

Business interruption income

0

(885)

JV OFFO (at SITE Share)

17,962

32,665

Adjusted EBITDA (1)

291,561

357,950

 

 

 

Consolidated debt-average

2,013,587

2,035,438

Partner share of consolidated debt-average

(9,316)

(9,484)

Loan costs, net-average

7,737

9,014

Face value adjustments-average

(950)

(1,004)

Cash and restricted cash-average

(353,365)

(262,509)

Average net effective debt

$1,657,694

$1,771,455

 

 

 

Debt/Adjusted EBITDA – Consolidated (2)

5.7x

4.9x

 

 

 

Pro rata including JVs

 

 

EBITDAre

281,650

342,037

Adjusted EBITDA

303,497

374,226

 

 

 

Consolidated net debt-average

1,657,694

1,771,455

JV debt (at SITE Share)-average

244,610

308,261

Cash and restricted cash-average

(10,994)

(11,450)

Average net effective debt

$1,891,310

$2,068,266

 

 

 

Debt/Adjusted EBITDA – Pro Rata (2)

6.2x

5.5x

 

 

 

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

(2) Excludes perpetual preferred stock.

 

 

20


 

 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture

 

SITE

Own %

 

Number of Properties

 

Owned

GLA

 

Leased Rate

 

ABR

 

1Q21 NOI

at 100% (1)

 

Gross

RE Assets

 

Debt Balance

at 100% (2)

Madison International

   DDRM

 

20%

 

34

 

5,363

 

89.4%

 

$14.14

 

$14,935

 

954,004

 

$492,888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chinese Institutional Investors

   DTP

 

20%

 

10

 

3,397

 

92.2%

 

14.68

 

12,647

 

576,578

 

364,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State of Utah

   SAU

 

20%

 

11

 

906

 

86.3%

 

13.42

 

2,071

 

128,501

 

56,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Various Investors

   Other

 

Various

 

4

 

1,264

 

86.4%

 

22.94

 

4,761

 

188,012

 

121,229

Total (3)

 

 

 

59

 

10,930

 

89.7%

 

$15.04

 

$34,414

 

$1,847,095

 

$1,034,650

Property management fees

 

 

 

 

 

 

 

 

 

 

 

1,729

(1)

 

 

 

Net operating income

 

 

 

 

 

 

 

 

 

 

 

$36,143

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 line item Other Expense.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Excludes unamortized loan costs, net of $5.4 million or $1.2 million at SITE's Share.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Excludes one consolidated joint venture asset in which the Company has an effective 67% interest.  All others presented at 100%.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4) 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.

 

 

21


 

 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

Combined SITE JV Pro Rata Adjustments (1)

 

 

 

 

 

Income Statement Pro Rata Adjustments 1Q21

 

Balance Sheet Pro Rata Adjustments 1Q21

Revenues:

 

 

Assets:

 

Rental Income (2)

$12,050

 

Land

$95,043

Other income (3)

306

 

Buildings

272,639

 

12,356

 

Improvements

34,016

Expenses:

 

 

 

401,698

Operating and maintenance

1,796

 

Depreciation

(116,428)

Real estate taxes

1,696

 

 

285,270

 

3,492

 

Construction in progress and land

512

Net Operating Income

8,864

 

Real estate, net

285,782

 

 

 

Investment in JVs

(2,493)

Other Income (expense):

 

 

Cash and restricted cash

12,138

Fee income

(682)

 

Receivables, net

5,010

Impairment charges

0

 

Other assets, net

12,739

Interest expense

(2,701)

 

Total Assets

$313,176

Depreciation and amortization

(3,884)

 

 

 

Other income (expense), net

(60)

 

Liabilities and Equity:

 

Income before earnings from JVs

1,537

 

Mortgage debt

$232,366

Equity in net income of JVs

(4,385)

 

Notes payable to SITE

977

Basis differences of JVs

7

 

Other liabilities

12,981

Gain on disposition of real estate

2,841

 

Total Liabilities

246,324

Net income

$0

 

JVs share of equity

(2,493)

 

 

 

Distributions in excess of net income

69,345

FFO Reconciliation 1Q21

 

Total Equity

66,852

Income before earnings from JVs

$1,537

 

Total Liabilities and Equity

$313,176

Depreciation and amortization

3,884

 

 

 

Basis differences of JVs

14

 

 

 

FFO at SITE's Ownership Interests

$5,435

 

 

 

OFFO at SITE's Ownership Interests

$5,435

 

 

 

 

 

 

 

 

(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

$8,469

 

 

 

     Ground lease minimum rents

426

 

 

 

     Recoveries

2,795

 

 

 

     Uncollectible revenue

282

 

 

 

     Percentage and overage rent

78

 

 

 

(3) Other Income:

 

 

 

 

    Ancillary and other rental income

239

 

 

 

     Lease termination fees

67

 

 

 

 

 

 

 

 

 

22


 

 

SITE Centers Corp.

Unconsolidated Joint Ventures at 100%

 

$ in thousands

 

 

 

Income Statement

 

1Q21

 

1Q20

Revenues:

 

 

 

Rental income (1)

$49,279

 

$84,028

Other income (2)

1,281

 

1,593

 

50,560

 

85,621

Expenses:

 

 

 

Operating and maintenance

7,769

 

11,955

Real estate taxes

6,648

 

12,460

 

14,417

 

24,415

 

 

 

 

Net operating income

36,143

 

61,206

 

 

 

 

Other income (expense):

 

 

 

Interest expense

(10,947)

 

(17,755)

Depreciation and amortization

(17,117)

 

(30,104)

Impairment charges

0

 

(31,720)

Preferred share expense

0

 

(4,530)

Other expense, net

(2,964)

 

(4,657)

 

5,115

 

(27,560)

Gain on disposition of real estate, net

28,401

 

8,906

Net income (loss) attributable to unconsolidated JVs

33,516

 

(18,654)

Depreciation and amortization

17,117

 

30,104

Impairment of real estate

0

 

31,720

Gain on disposition of real estate, net

(28,401)

 

(8,906)

FFO

$22,232

 

$34,264

FFO at SITE's ownership interests

$5,435

 

$7,143

Operating FFO at SITE's ownership interests

$5,435

 

$7,185

(1) Rental Income:

 

 

 

     Minimum rents

$34,134

 

$60,834

     Ground lease minimum rents

1,581

 

3,382

     Recoveries

11,590

 

19,475

     Uncollectible revenue

1,592

 

(53)

     Percentage and overage rent

382

 

390

(2) Other Income:

 

 

 

     Ancillary and other rental income

946

 

1,574

      Lease Termination fees

335

 

19

 

 

 

 

Balance Sheet

 

At Period End

 

1Q21

 

4Q20

Assets:

 

 

 

Land

$441,412

 

$441,412

Buildings

1,259,441

 

1,258,879

Improvements

143,736

 

137,663

 

1,844,589

 

1,837,954

Depreciation

(504,904)

 

(492,288)

 

1,339,685

 

1,345,666

Construction in progress and land

2,506

 

58,201

Real estate, net

1,342,191

 

1,403,867

Cash and restricted cash

47,258

 

35,212

Receivables, net

20,336

 

25,719

Other assets, net

62,116

 

61,381

Total Assets

1,471,901

 

1,526,179

 

 

 

 

Liabilities and Equity:

 

 

 

Mortgage debt

1,029,240

 

1,029,579

Notes and accrued interest payable to SITE

4,707

 

4,375

Other liabilities

58,888

 

57,349

Total Liabilities

1,092,835

 

1,091,303

 

 

 

 

Accumulated equity

379,066

 

434,876

Total Equity

379,066

 

434,876

Total Liabilities and Equity

$1,471,901

 

$1,526,179

 

 

23


 

 

SITE Centers Corp.

Top 20 MSA Exposure

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

# of

Pro Rata

% of

Leased

Pro Rata

% of

PRS

 

 

MSA

Properties

GLA

PRS GLA

Rate %

ABR

PRS ABR

ABR PSF

1

 

Atlanta-Sandy Springs-Roswell, GA

19

2,311

9.5%

90.0%

$28,235

7.6%

$14.38

2

 

Chicago-Naperville-Elgin, IL-IN-WI

6

1,184

4.9%

79.7%

23,916

6.5%

$25.58

3

 

Columbus, OH

7

1,582

6.5%

94.6%

23,287

6.3%

$16.13

4

 

Orlando-Kissimmee-Sanford, FL

7

1,325

5.4%

94.6%

22,753

6.2%

$19.51

5

 

Boston-Cambridge-Newton, MA-NH

2

1,421

5.8%

94.9%

22,400

6.1%

$25.54

6

 

Charlotte-Concord-Gastonia, NC-SC

4

1,384

5.7%

95.2%

21,616

5.9%

$16.41

7

 

Trenton, NJ

2

1,159

4.8%

93.5%

20,006

5.4%

$19.95

8

 

Miami-Fort Lauderdale-West Palm Beach, FL

9

1,182

4.9%

96.1%

19,636

5.3%

$20.81

9

 

Denver-Aurora-Lakewood, CO

4

1,367

5.6%

91.2%

19,507

5.3%

$18.38

10

 

Los Angeles-Long Beach-Anaheim, CA

3

896

3.7%

95.7%

14,660

4.0%

$23.03

11

 

Phoenix-Mesa-Scottsdale, AZ

4

878

3.6%

81.8%

14,250

3.9%

$19.03

12

 

San Antonio-New Braunfels, TX

3

1,054

4.3%

82.9%

13,996

3.8%

$18.72

13

 

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

8

793

3.3%

91.6%

11,616

3.1%

$18.56

14

 

Tampa-St. Petersburg-Clearwater, FL

8

690

2.8%

92.0%

9,594

2.6%

$17.57

15

 

Cincinnati, OH-KY-IN

2

588

2.4%

90.9%

9,505

2.6%

$17.44

16

 

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

2

430

1.8%

99.7%

9,343

2.5%

$21.61

17

 

Richmond, VA

3

591

2.4%

92.3%

9,000

2.4%

$20.40

18

 

Portland-Vancouver-Hillsboro, OR-WA

2

414

1.7%

94.1%

8,874

2.4%

$23.59

19

 

Cleveland-Elyria, OH

2

570

2.3%

85.6%

6,949

1.9%

$14.49

20

 

Sacramento-Roseville-Arden-Arcade, CA

1

276

1.1%

100.0%

6,071

1.6%

$30.42

 

 

Other

40

4,275

17.5%

91.1%

53,971

14.6%

$15.35

 

 

Total

138

24,370

100.0%

91.4%

$369,185

100.0%

$18.39

 

 

24


 

 

SITE Centers Corp.

Property List

 

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

1

Ahwatukee Foothills Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

20%

DTP

691

706

$17.56

AMC Theatres, Best Buy, Big Lots, Burlington, HomeGoods, Jo-Ann, Lina Home Furnishing, Marshalls, Michaels, OfficeMax, Ross Dress for Less, Sprouts Farmers Market

2

Arrowhead Crossing

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

345

416

$16.51

Barnes & Noble, DSW, Golf Galaxy, Hobby Lobby, HomeGoods, Nordstrom Rack, Savers (U), Staples, T.J. Maxx

3

Deer Valley Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

197

460

$20.65

AMC Theatres (U), Michaels, PetSmart, Ross Dress for Less, Target (U)

4

Paradise Village Gateway

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

67%

OTHER

295

295

$25.72

PetSmart, Ross Dress for Less

5

Buena Park Place

Los Angeles-Long Beach-Anaheim, CA

Buena Park

CA

100%

 

213

244

$17.44

Aldi, Kohl's, Michaels

6

Falcon Ridge Town Center

Los Angeles-Long Beach-Anaheim, CA

Fontana

CA

100%

 

291

438

$23.31

24 Hour Fitness, Michaels, Ross Dress for Less, Stater Bros Markets, Target (U)

7

The Pike Outlets

Los Angeles-Long Beach-Anaheim, CA

Long Beach

CA

100%

 

392

392

$21.75

Cinemark, H & M, Nike, Restoration Hardware

8

Ridge at Creekside

Sacramento-Roseville-Arden-Arcade, CA

Roseville

CA

100%

 

276

289

$22.23

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

9

Whole Foods at Bay Place

San Francisco-Oakland-Hayward, CA

Oakland

CA

100%

 

57

57

$46.39

Whole Foods

10

Hilltop Plaza

San Francisco-Oakland-Hayward, CA

Richmond

CA

20%

DDRM

246

246

$17.34

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

11

1000 Van Ness

San Francisco-Oakland-Hayward, CA

San Francisco

CA

100%

 

122

122

$20.31

The Studio Mix

12

Centennial Promenade

Denver-Aurora-Lakewood, CO

Centennial

CO

100%

 

443

827

$20.39

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

13

Chapel Hills

Denver-Aurora-Lakewood, CO

Colorado Springs

CO

100%

 

450

544

$14.10

Barnes & Noble, Best Buy, DSW, Michaels (U), Nordstrom Rack, Old Navy, Pep Boys, PetSmart, Ross Dress for Less, Whole Foods

14

University Hills

Denver-Aurora-Lakewood, CO

Denver

CO

100%

 

241

258

$19.50

King Soopers, Marshalls, Michaels

15

FlatAcres MarketCenter/Parker Pavilions

Denver-Aurora-Lakewood, CO

Parker

CO

100%

 

233

642

$18.99

24 Hour Fitness, Bed Bath & Beyond, Home Depot (U), Kohl's (U), Michaels, Office Depot, Walmart (U)

16

Guilford Commons

Hartford-West Hartford-East Hartford, CT

Guilford

CT

100%

 

127

127

$17.85

Bed Bath & Beyond, The Fresh Market

17

Connecticut Commons

Hartford-West Hartford-East Hartford, CT

Plainville

CT

20%

DTP

561

561

$13.36

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

18

Windsor Court

Hartford-West Hartford-East Hartford, CT

Windsor

CT

100%

 

79

276

$19.56

HomeGoods (U), Stop & Shop, Target (U)

19

Shoppes at Paradise Pointe

Crestview-Fort Walton Beach-Destin, FL

Fort Walton Beach

FL

20%

DDRM

84

84

$12.41

Publix

20

Melbourne Shopping Center

Palm Bay-Melbourne-Titusville, FL

Melbourne

FL

100%

 

210

210

$8.64

Big Lots, Indian River Antique Mall, Publix

21

Village Square at Golf

Miami-Fort Lauderdale-West Palm Beach, FL

Boynton Beach

FL

20%

DDRM

135

135

$16.10

Publix

22

Sheridan Square

Miami-Fort Lauderdale-West Palm Beach, FL

Dania

FL

20%

DDRM

67

67

$11.39

Walmart Neighborhood Market

23

Concourse Village

Miami-Fort Lauderdale-West Palm Beach, FL

Jupiter

FL

100%

 

134

134

$17.35

Ross Dress for Less, T.J. Maxx

24

The Shops at Midtown Miami

Miami-Fort Lauderdale-West Palm Beach, FL

Miami

FL

100%

 

467

467

$20.32

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

25

River Run

Miami-Fort Lauderdale-West Palm Beach, FL

Miramar

FL

20%

DDRM

94

107

$14.18

Publix

26

Northlake Commons

Miami-Fort Lauderdale-West Palm Beach, FL

Palm Beach Gardens

FL

20%

DDRM

124

245

$15.43

Home Depot (U), Jo-Ann, Ross Dress for Less

27

Flamingo Falls

Miami-Fort Lauderdale-West Palm Beach, FL

Pembroke Pines

FL

20%

DDRM

108

148

$23.38

LA Fitness (U), The Fresh Market

28

The Fountains

Miami-Fort Lauderdale-West Palm Beach, FL

Plantation

FL

100%

 

430

489

$16.12

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

29

Midway Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

Tamarac

FL

20%

DDRM

228

228

$13.80

Publix, Ross Dress for Less

30

Carillon Place

Naples-Immokalee-Marco Island, FL

Naples

FL

100%

 

265

281

$15.88

Bealls Outlet, DSW, OfficeMax, Ross Dress for Less, T.J. Maxx, Walmart Neighborhood Market

31

Countryside Shoppes

Naples-Immokalee-Marco Island, FL

Naples

FL

20%

DDRM

73

73

$12.26

Aldi, Athletica Health & Fitness

32

Heather Island

Ocala, FL

Ocala

FL

20%

DDRM

71

71

$11.76

Publix

33

Casselberry Commons

Orlando-Kissimmee-Sanford, FL

Casselberry

FL

20%

DDRM

246

249

$16.27

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

34

Chickasaw Trail Shopping Center

Orlando-Kissimmee-Sanford, FL

Orlando

FL

20%

DDRM

75

81

$21.57

35

Lee Vista Promenade

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

311

311

$17.50

Academy Sports, Bealls Outlet, Epic Theatres, HomeGoods, Michaels, Ross Dress for Less

 

 

25


 

 

SITE Centers Corp.

Property List

 

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

36

Millenia Crossing

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

100

100

$26.42

Nordstrom Rack

37

Skyview Plaza

Orlando-Kissimmee-Sanford, FL

Orlando

FL

20%

DDRM

264

264

$13.40

Badcock Home Furniture &more, dd's Discounts, Presidente Supermarket, Ross Dress for Less

38

Oviedo Park Crossing

Orlando-Kissimmee-Sanford, FL

Oviedo

FL

20%

DDRM

186

321

$11.03

Bed Bath & Beyond, Lowe's (U), Michaels, OfficeMax, Ross Dress for Less, T.J. Maxx

39

Winter Garden Village

Orlando-Kissimmee-Sanford, FL

Winter Garden

FL

100%

 

759

1,129

$19.89

Bealls, Bed Bath & Beyond, Best Buy, Burlington, Forever 21, Havertys, Jo-Ann, LA Fitness, Lowe's (U), Marshalls, PetSmart, Ross Dress for Less, Staples, Target (U)

40

Creekwood Crossing

North Port-Sarasota-Bradenton, FL

Bradenton

FL

20%

DDRM

235

397

$11.76

Bealls, Bealls Outlet, Big Lots, Circustrix, Lowe's (U)

41

Lake Brandon Plaza

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

178

198

$13.86

Jo-Ann, Nordstrom Rack, Publix, Total Wine & More

42

Lake Brandon Village

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

114

258

$15.27

buybuy BABY, Lowe's (U), PetSmart

43

The Collection at Brandon Boulevard

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

222

222

$12.15

Bealls Outlet, Chuck E. Cheese's, Crunch Fitness, Kane Furniture

44

Shoppes at Golden Acres

Tampa-St. Petersburg-Clearwater, FL

New Port Richey

FL

20%

DDRM

131

131

$11.82

Publix

45

The Shoppes of Boot Ranch

Tampa-St. Petersburg-Clearwater, FL

Palm Harbor

FL

100%

 

52

229

$27.08

Publix (U), Target (U)

46

North Pointe Plaza

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

20%

DDRM

108

226

$14.83

Publix, Walmart (U)

47

Southtown Center

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

100%

 

44

44

$35.34

48

The Shoppes at New Tampa

Tampa-St. Petersburg-Clearwater, FL

Wesley Chapel

FL

20%

DDRM

159

188

$15.41

Office Depot (U), Publix, Ross Dress for Less

49

Brookhaven Plaza

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

20%

SAU

70

70

$25.85

50

Cascade Corners

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

20%

SAU

67

67

$7.83

Kroger

51

Cascade Crossing

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

20%

SAU

63

63

$10.80

Publix

52

Perimeter Pointe

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

360

360

$19.22

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

53

Hickory Flat Village

Atlanta-Sandy Springs-Roswell, GA

Canton

GA

20%

SAU

74

88

$14.09

Publix

54

Riverstone Plaza

Atlanta-Sandy Springs-Roswell, GA

Canton

GA

20%

DDRM

308

335

$12.68

Bealls Outlet, Belk, Michaels, Publix, Ross Dress for Less

55

Cumming Marketplace

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

310

708

$13.10

Home Depot (U), Lowe's, Marshalls, Michaels, OfficeMax, Walmart (U)

56

Cumming Town Center

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

311

311

$15.73

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

57

Sharon Greens

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

98

101

$12.26

Kroger

58

Flat Shoals Crossing

Atlanta-Sandy Springs-Roswell, GA

Decatur

GA

20%

SAU

70

70

$10.57

Publix

59

Hairston Crossing

Atlanta-Sandy Springs-Roswell, GA

Decatur

GA

20%

DDRM

58

58

$9.27

Goodwill

60

Market Square

Atlanta-Sandy Springs-Roswell, GA

Douglasville

GA

100%

 

125

125

$12.22

Aaron's

61

Paradise Shoppes of Ellenwood

Atlanta-Sandy Springs-Roswell, GA

Ellenwood

GA

20%

DDRM

68

68

$12.46

62

Towne Center Prado

Atlanta-Sandy Springs-Roswell, GA

Marietta

GA

20%

DTP

287

287

$15.06

Publix, Ross Dress for Less

63

Sandy Plains Village

Atlanta-Sandy Springs-Roswell, GA

Roswell

GA

100%

 

174

174

$17.39

Movie Tavern

64

Presidential Commons

Atlanta-Sandy Springs-Roswell, GA

Snellville

GA

100%

 

376

376

$12.35

buybuy BABY, Home Depot, Jo-Ann, Kroger

65

Deshon Plaza

Atlanta-Sandy Springs-Roswell, GA

Stone Mountain

GA

20%

SAU

64

64

$11.18

Publix

66

Johns Creek Town Center

Atlanta-Sandy Springs-Roswell, GA

Suwanee

GA

100%

 

303

303

$15.61

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

67

Cofer Crossing

Atlanta-Sandy Springs-Roswell, GA

Tucker

GA

20%

DDRM

136

278

$9.75

HomeGoods, Kroger, Walmart (U)

68

3030 North Broadway

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

132

132

$30.68

Mariano's, XSport Fitness

69

The Maxwell

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

240

240

$27.18

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

70

Deer Park Town Center

Chicago-Naperville-Elgin, IL-IN-WI

Deer Park

IL

50%

OTHER

357

407

$32.47

Barnes & Noble (U), Century Theatre, Crate & Barrel, Gap

71

Woodfield Village Green

Chicago-Naperville-Elgin, IL-IN-WI

Schaumburg

IL

100%

 

509

675

$22.48

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

72

Brookside Marketplace

Chicago-Naperville-Elgin, IL-IN-WI

Tinley Park

IL

20%

DTP

317

602

$15.37

Best Buy, Dick's Sporting Goods, HomeGoods, Kohl's (U), Michaels, PetSmart, Ross Dress for Less, T.J. Maxx, Target (U)

73

Highland Grove Shopping Center

Chicago-Naperville-Elgin, IL-IN-WI

Highland

IN

20%

DDRM

312

541

$14.63

Best Buy (U), Burlington, Dick's Sporting Goods (U), Kohl's, Marshalls, Michaels, Target (U)

 

26


 

 

SITE Centers Corp.

Property List

 

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

74

Merriam Town Center / Merriam Village

Kansas City, MO-KS

Merriam

KS

100%

 

363

924

$14.58

Cinemark, Dick's Sporting Goods, Home Depot (U), IKEA (U), Marshalls, OfficeMax, PetSmart

75

Harundale Plaza

Baltimore-Columbia-Towson, MD

Glen Burnie

MD

20%

OTHER

218

218

$13.12

Lidl, Regency Furniture

76

Gateway Center

Boston-Cambridge-Newton, MA-NH

Everett

MA

100%

 

640

640

$16.82

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

77

Shoppers World

Boston-Cambridge-Newton, MA-NH

Framingham

MA

100%

 

782

782

$25.63

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

78

Riverdale Shops

Springfield, MA

West Springfield

MA

20%

DDRM

274

274

$14.79

Kohl's, Stop & Shop

79

Independence Commons

Kansas City, MO-KS

Independence

MO

20%

DTP

386

403

$15.52

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

80

The Promenade at Brentwood

St. Louis, MO-IL

Brentwood

MO

100%

 

338

338

$15.49

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

81

East Hanover Plaza

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

East Hanover

NJ

100%

 

98

359

$20.75

Costco (U), HomeGoods, HomeSense, Target (U)

82

Edgewater Towne Center

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

Edgewater

NJ

100%

 

76

76

$29.90

Whole Foods

83

Freehold Marketplace

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

Freehold

NJ

100%

 

21

359

$34.14

Sam's Club (U), Walmart (U)

84

Lewandowski Commons

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

Lyndhurst

NJ

20%

SAU

78

78

$24.21

Stop & Shop

85

Route 22 Retail Center

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

Union

NJ

20%

DTP

112

237

$15.90

Big Lots, Dick's Sporting Goods, Target (U)

86

Consumer Centre

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

West Long Branch

NJ

100%

 

293

293

$13.84

buybuy BABY, Dick's Sporting Goods, Home Depot

87

West Falls Plaza

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

Woodland Park

NJ

20%

DDRM

91

91

$20.51

andThat!, Cost Plus World Market

88

Echelon Village Plaza

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

Voorhees

NJ

100%

 

89

89

$20.95

89

Hamilton Marketplace

Trenton, NJ

Hamilton

NJ

100%

 

542

970

$19.58

Barnes & Noble, Bed Bath & Beyond, BJ'S Wholesale Club (U), Kohl's, Lowe's (U), Michaels, Ross Dress for Less, ShopRite, Staples, Walmart (U)

90

Nassau Park Pavilion

Trenton, NJ

Princeton

NJ

100%

 

616

1,124

$17.99

Best Buy, Burlington, buybuy BABY, Dick's Sporting Goods, Home Depot (U), HomeGoods, HomeSense, Michaels, PetSmart, Raymour & Flanigan, Target (U), T.J. Maxx, Wegmans

91

The Hub

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

Hempstead

NY

100%

 

249

249

$12.70

Home Depot, Super Stop & Shop

92

Belgate Shopping Center

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

289

911

$16.19

Burlington, Cost Plus World Market, Furniture Row (U), Hobby Lobby, IKEA (U), Marshalls, Old Navy, PetSmart, T.J. Maxx, Walmart (U)

93

Carolina Pavilion

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

701

846

$13.70

AMC Theatres, American Freight Outlet Stores, Autozone, Bed Bath & Beyond, Big Lots, Burlington, buybuy BABY, Conn's, Floor & Decor, Frontgate Outlet Store, Jo-Ann, Nordstrom Rack, Old Navy, Ross Dress for Less, Target (U), Value City Furniture

94

Cotswold Village

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

262

262

$24.42

Harris Teeter, Marshalls, PetSmart

95

The Shops at The Fresh Market

Charlotte-Concord-Gastonia, NC-SC

Cornelius

NC

100%

 

131

131

$16.27

The Fresh Market

96

Fayetteville Pavilion

Fayetteville, NC

Fayetteville

NC

20%

DDRM

274

274

$13.06

Christmas Tree Shops, Food Lion, Marshalls, Michaels, PetSmart

97

Shoppes at Oliver's Crossing

Greensboro-High Point, NC

Winston Salem

NC

20%

DDRM

77

77

$14.37

Lowes Foods

98

Meadowmont Village

Raleigh, NC

Chapel Hill

NC

20%

DDRM

211

225

$22.62

Harris Teeter

99

Clayton Corners

Raleigh, NC

Clayton

NC

20%

DDRM

126

126

$13.03

Lowes Foods

100

Sexton Commons

Raleigh, NC

Fuquay Varina

NC

20%

DDRM

49

49

$18.13

101

Poyner Place

Raleigh, NC

Raleigh

NC

20%

DTP

251

426

$16.21

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

102

University Centre

Wilmington, NC

Wilmington

NC

20%

DTP

418

525

$10.91

Bed Bath & Beyond, Lowe's, Old Navy, Ollie's Bargain Outlet, Ross Dress for Less, Sam's Club (U)

103

Kenwood Square

Cincinnati, OH-KY-IN

Cincinnati

OH

100%

 

427

461

$18.27

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

104

Waterstone Center

Cincinnati, OH-KY-IN

Mason

OH

100%

 

161

433

$16.57

Barnes & Noble, Best Buy, Costco (U), Michaels, Target (U)

105

Stow Community Center

Cleveland-Elyria, OH

Stow

OH

100%

 

406

508

$11.81

Giant Eagle, Hobby Lobby, Kohl's, OfficeMax, Target (U)

106

West Bay Plaza

Cleveland-Elyria, OH

Westlake

OH

100%

 

164

164

$23.10

Fresh Thyme Farmers Market, HomeSense

107

Easton Market

Columbus, OH

Columbus

OH

100%

 

502

552

$14.95

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

 

 

27


 

 

SITE Centers Corp.

Property List

 

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

108

Hilliard Rome Commons

Columbus, OH

Columbus

OH

20%

DDRM

106

106

$14.44

Burlington, HomeGoods

109

Lennox Town Center

Columbus, OH

Columbus

OH

50%

OTHER

374

374

$12.30

Barnes & Noble, Marshalls, Phoenix Theatres, Staples, Target

110

Polaris Towne Center

Columbus, OH

Columbus

OH

100%

 

459

730

$16.74

Best Buy, Big Lots, Jo-Ann, Kroger, Lowe's (U), OfficeMax, Target (U), T.J. Maxx

111

Sun Center

Columbus, OH

Columbus

OH

79%

OTHER

316

418

$16.93

Ashley Furniture HomeStore, Michaels, PGA Tour Superstore, Staples, Whole Foods

112

Perimeter Center

Columbus, OH

Dublin

OH

100%

 

136

136

$17.57

Giant Eagle

113

Derby Square

Columbus, OH

Grove City

OH

20%

DDRM

125

134

$11.43

Giant Eagle

114

Springfield Commons

Toledo, OH

Toledo

OH

20%

DDRM

272

272

$11.63

Burlington, Kohl's, Planet Fitness

115

Tanasbourne Town Center

Portland-Vancouver-Hillsboro, OR-WA

Hillsboro

OR

100%

 

317

579

$21.22

Barnes & Noble, Bed Bath & Beyond, Best Buy (U), Marshalls, Michaels, Nordstrom Rack (U), Office Depot, Ross Dress for Less, Sierra Trading Post, Target (U)

116

The Blocks

Portland-Vancouver-Hillsboro, OR-WA

Portland

OR

100%

 

97

97

$33.26

117

Southmont Plaza

Allentown-Bethlehem-Easton, PA-NJ

Easton

PA

100%

 

251

386

$16.45

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

118

Larkin's Corner

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

Boothwyn

PA

100%

 

225

225

$9.55

ACME, Walmart

119

Ashbridge Square

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

Downingtown

PA

100%

 

386

386

$9.32

Christmas Tree Shops, Home Depot, Jo-Ann

120

Ashley Crossing

Charleston-North Charleston, SC

Charleston

SC

20%

DTP

208

217

$10.80

Food Lion, Jo-Ann, Kohl's, Marshalls/HomeGoods

121

Wando Crossing

Charleston-North Charleston, SC

Mount Pleasant

SC

100%

 

214

335

$14.40

Marshalls, Michaels, Office Depot, T.J. Maxx, Total Wine & More, Walmart (U)

122

Midtowne Park

Greenville-Anderson-Mauldin, SC

Anderson

SC

100%

 

167

174

$9.89

Dick's Sporting Goods, HomeGoods, Kohl's

123

The Point

Greenville-Anderson-Mauldin, SC

Greenville

SC

20%

SAU

104

104

$17.89

REI, Whole Foods

124

The Plaza at Carolina Forest

Myrtle Beach-Conway-North Myrtle Beach, SC-NC

Myrtle Beach

SC

20%

SAU

138

141

$14.18

Kroger

125

American Way

Memphis, TN-MS-AR

Memphis

TN

20%

SAU

110

110

$6.30

126

Cool Springs Pointe

Nashville-Davidson-Murfreesboro-Franklin, TN

Brentwood

TN

100%

 

198

198

$16.21

Best Buy, Ross Dress for Less, Royal Furniture

127

Vintage Plaza

Austin, TX

Round Rock

TX

100%

 

41

41

$27.00

128

The Marketplace at Highland Village

Dallas-Fort Worth-Arlington, TX

Highland Village

TX

100%

 

207

451

$18.07

DSW, LA Fitness, T.J. Maxx/HomeGoods, Walmart (U)

129

Bandera Pointe

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

500

851

$12.34

Barnes & Noble, Gold's Gym, Jo-Ann, Kohl's (U), Lowe's, Old Navy, PetSmart, Ross Dress for Less, Spec's Wine, Spirits & Finer Foods, T.J. Maxx, Target (U), Urban Air Trampoline & Adventure Park

130

Terrell Plaza

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

108

243

$20.11

Ross Dress for Less, Target (U)

131

Village at Stone Oak

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

446

621

$21.83

Alamo Drafthouse Cinema, Hobby Lobby, HomeGoods, Target (U)

132

Commonwealth Center

Richmond, VA

Midlothian

VA

20%

DTP

166

166

$18.37

Michaels, The Fresh Market

133

Downtown Short Pump

Richmond, VA

Richmond

VA

100%

 

126

252

$22.81

Barnes & Noble, Regal Cinemas, Skate Nation (U)

134

White Oak Village

Richmond, VA

Richmond

VA

100%

 

432

956

$15.57

JCPenney, K&G Fashion Superstore, Lowe's (U), Michaels, PetSmart, Publix, Target (U)

135

Kroger Plaza

Virginia Beach-Norfolk-Newport News, VA-NC

Virginia Beach

VA

20%

SAU

68

86

$3.61

Kroger

136

Fairfax Towne Center

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

Fairfax

VA

100%

 

253

253

$20.42

Bed Bath & Beyond, Jo-Ann, Regal Cinemas, Safeway, T.J. Maxx

137

Springfield Center

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

Springfield

VA

100%

 

177

177

$23.76

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

138

Apple Blossom Corners

Winchester, VA-WV

Winchester

VA

20%

DDRM

243

243

$11.97

Books-A-Million, HomeGoods, Kohl's, Martin's

 

 

 

Total

 

 

 

32,806

43,423

 

 

Note: (U) indicates unowned.   Anchors include tenants greater than 20K SF

 

 

 

DDRM - DDRM Properties

 

 

 

 

 

 

 

DTP - Dividend Trust Portfolio

 

 

 

SAU - DDR-SAU Retail Fund

 

 

 

 

 

 

 

 

28


 

 

 

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.

 

29


 

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:

 

 

Buildings31.5 to 40 years

Building Improvements3 to 20 years

Furniture/Fixtures/ Shorter of economic life or lease terms

Tenant Improvements

 

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

 

Leasing spreads are calculated by comparing the prior tenant's annual base rent in the final year of the old lease to the new tenant's annual base rent in the first year of the new lease.  The reported calculation, "Comparable", only includes deals executed within one year of the date that the prior tenant vacated.  "Non-comp" deals consist of deals not executed within one year of the date the prior tenant vacated, deals which resulted in a significant difference in size or deals for space which was vacant at acquisition.

 

 

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.  

 

 

 

30


 

 

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, including reserve adjustments of preferred equity interests, (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.

 

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, certain transaction costs or certain fee income.  Other real estate companies may calculate expected FFO and Operating FFO in a different manner.

 

31


 

 

SITE Centers Corp.

Non-GAAP Measures

 

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 (including 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 quarter comparisons).  In addition, SSNOI is presented both including and excluding activity associated with development and major 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.  

 

32


 

 

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 reserve adjustments of preferred equity interests and 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.

 

 

33


 

 

SITE Centers Corp.

Portfolio Summary at 100%

 

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

3/31/2021

 

12/31/2020

 

9/30/2020

 

6/30/2020

 

3/31/2020

Shopping Center Summary

 

 

 

 

 

 

 

 

 

 

Operating Centers 100%

 

138

 

138

 

147

 

148

 

148

Wholly Owned - SITE

 

78

 

78

 

69

 

69

 

69

JV Portfolio

 

60

 

60

 

78

 

79

 

79

 

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease GLA 100%

 

32,806

 

32,863

 

34,758

 

34,821

 

34,815

Wholly Owned - SITE

 

21,580

 

21,639

 

19,600

 

19,594

 

19,591

JV Portfolio 100%

 

11,226

 

11,224

 

15,158

 

15,227

 

15,224

Unowned GLA 100%

 

10,617

 

10,562

 

12,408

 

12,433

 

12,433

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

SITE (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$17.43

 

$17.55

 

$17.22

 

$17.22

 

$17.19

Base Rent PSF < 10K

 

$27.37

 

$27.53

 

$27.27

 

$27.09

 

$27.04

Base Rent PSF > 10K

 

$14.43

 

$14.51

 

$14.24

 

$14.26

 

$14.24

Commenced Rate

 

88.1%

 

88.2%

 

89.0%

 

89.9%

 

89.9%

Leased Rate

 

90.8%

 

91.0%

 

91.4%

 

92.1%

 

92.5%

Leased Rate < 10K SF

 

82.5%

 

82.7%

 

82.6%

 

85.2%

 

85.7%

Leased Rate > 10K SF

 

93.7%

 

93.8%

 

94.2%

 

94.3%

 

94.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$15.24

 

$15.36

 

$15.14

 

$15.16

 

$15.10

Leased Rate

 

88.8%

 

89.3%

 

90.5%

 

91.7%

 

92.0%

Leased Rate < 10K SF

 

82.1%

 

82.6%

 

81.8%

 

83.5%

 

83.8%

Leased Rate > 10K SF

 

91.5%

 

91.9%

 

93.7%

 

94.7%

 

94.9%

 

34


 

 

SITE Centers Corp.

Leasing Summary

 

Wholly Owned at 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

Count

GLA

New

Rent

PSF

Prior

Rent

PSF

Rent

Spread

Wtd Avg

Term

(Years)

 

Count

GLA

New

Rent

PSF

Wtd Avg

Term

(Years)

New Leases

 

 

 

 

 

 

 

 

 

 

 

1Q21

16

43,416

$33.70

$28.50

18.2%

7.7

 

38

187,639

$22.79

8.6

4Q20

19

122,056

$16.76

$17.40

(3.7%)

7.4

 

28

203,161

$16.97

9.0

3Q20

8

18,047

$35.25

$31.06

13.5%

7.7

 

17

156,919

$15.24

10.2

2Q20

7

72,186

$16.43

$13.13

25.1%

8.6

 

13

101,870

$19.87

8.8

 

50

255,705

$20.85

$19.04

9.5%

7.8

 

96

649,589

$18.69

9.0

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q21

53

424,733

$16.36

$17.35

(5.7%)

5.4

 

53

424,733

$16.36

5.4

4Q20

47

522,326

$17.40

$17.77

(2.1%)

4.5

 

47

522,326

$17.40

4.5

3Q20

35

529,664

$17.63

$16.66

5.8%

4.8

 

35

529,664

$17.63

4.8

2Q20

24

264,130

$15.16

$14.13

7.3%

4.9

 

24

264,130

$15.16

4.9

 

159

1,740,853

$16.88

$16.78

0.6%

4.9

 

159

1,740,853

$16.88

4.9

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q21

69

468,149

$17.97

$18.39

(2.3%)

5.8

 

91

612,372

$18.33

6.6

4Q20

66

644,382

$17.28

$17.70

(2.4%)

5.0

 

75

725,487

$17.28

5.7

3Q20

43

547,711

$18.21

$17.14

6.2%

5.0

 

52

686,583

$17.08

5.9

2Q20

31

336,316

$15.43

$13.91

10.9%

5.7

 

37

366,000

$16.47

6.2

 

209

1,996,558

$17.39

$17.07

1.9%

5.3

 

255

2,390,442

$17.37

6.1

 

 

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

New Leases (1)

 

 

 

 

 

 

 

 

1Q21

124,771

$23.28

$2.48

$4.85

$0.97

$8.30

$14.98

8.1

4Q20

198,961

$17.05

$2.17

$3.65

$0.82

$6.64

$10.41

8.3

3Q20

95,419

$21.37

$3.43

$2.33

$0.79

$6.55

$14.82

10.2

2Q20

97,270

$19.62

$1.35

$7.72

$0.74

$9.81

$9.81

8.6

 

516,421

$19.83

$2.36

$4.39

$0.83

$7.58

$12.25

8.7

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

1Q21

424,733

$16.51

$0.48

$0.00

$0.00

$0.48

$16.03

5.4

4Q20

522,326

$17.51

$0.14

$0.00

$0.02

$0.16

$17.35

4.5

3Q20

529,664

$17.78

$0.00

$0.00

$0.00

$0.00

$17.78

4.8

2Q20

264,130

$15.76

$0.00

$0.00

$0.01

$0.01

$15.75

4.9

 

1,740,853

$17.08

$0.17

$0.00

$0.01

$0.18

$16.90

4.9

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

1Q21

549,504

$18.04

$1.06

$1.44

$0.29

$2.79

$15.25

6.1

4Q20

721,287

$17.38

$0.99

$1.52

$0.35

$2.86

$14.52

5.5

3Q20

625,083

$18.33

$0.93

$0.63

$0.22

$1.78

$16.55

5.7

2Q20

361,400

$16.80

$0.52

$2.97

$0.29

$3.78

$13.02

6.1

 

2,257,274

$17.71

$0.92

$1.50

$0.29

$2.71

$15.00

5.8

 

 

 

 

 

 

 

 

 

(1) New Leases exclude development and redevelopment activity.

 

 

35


 

 

SITE Centers Corp.

Leasing Summary

 

Unconsolidated Joint Ventures at 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Pool

 

Total Pool

 

Count

GLA

New

Rent

PSF

Prior

Rent

PSF

Rent

Spread

Wtd Avg

Term

(Years)

 

Count

GLA

New

Rent

PSF

Wtd Avg

Term

(Years)

New Leases

 

 

 

 

 

 

 

 

 

 

 

1Q21

12

134,014

$11.58

$11.44

1.2%

7.6

 

21

156,828

$12.50

7.4

4Q20

8

97,570

$7.76

$8.28

(6.3%)

17.0

 

17

127,309

$9.82

13.3

3Q20

4

5,125

$27.79

$30.20

(8.0%)

7.2

 

12

21,696

$20.66

7.9

2Q20

6

12,791

$16.01

$19.06

(16.0%)

5.6

 

9

62,180

$11.30

8.2

 

30

249,500

$10.65

$10.98

(3.0%)

10.1

 

59

368,013

$11.85

9.3

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q21

33

277,564

$17.42

$16.82

3.6%

5.0

 

33

277,564

$17.42

5.0

4Q20

35

696,246

$9.40

$9.56

(1.7%)

4.2

 

35

696,246

$9.40

4.2

3Q20

39

578,038

$11.73

$11.17

5.0%

5.0

 

39

578,038

$11.73

5.0

2Q20

27

454,177

$10.54

$10.19

3.4%

5.0

 

27

454,177

$10.54

5.0

 

134

2,006,025

$11.44

$11.17

2.4%

4.8

 

134

2,006,025

$11.44

4.8

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

1Q21

45

411,578

$15.52

$15.07

3.0%

5.7

 

54

434,392

$15.64

5.7

4Q20

43

793,816

$9.20

$9.40

(2.1%)

5.6

 

52

823,555

$9.47

5.7

3Q20

43

583,163

$11.87

$11.34

4.7%

5.1

 

51

599,734

$12.06

5.2

2Q20

33

466,968

$10.69

$10.43

2.5%

5.1

 

36

516,357

$10.63

5.4

 

164

2,255,525

$11.35

$11.15

1.8%

5.4

 

193

2,374,038

$11.50

5.5

 

 

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

New Leases

 

 

 

 

 

 

 

 

1Q21

156,828

$13.06

$1.30

$3.20

$0.64

$5.14

$7.92

7.4

4Q20

127,309

$10.39

$1.21

$0.29

$0.43

$1.93

$8.46

13.3

3Q20

21,696

$21.89

$2.47

$0.36

$0.75

$3.58

$18.31

7.9

2Q20

62,180

$11.91

$1.76

$0.14

$0.21

$2.11

$9.80

8.2

 

368,013

$12.46

$1.43

$1.27

$0.50

$3.20

$9.26

9.3

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

1Q21

277,564

$17.63

$0.00

$0.00

$0.00

$0.00

$17.63

5.0

4Q20

696,246

$9.47

$0.00

$0.00

$0.02

$0.02

$9.45

4.2

3Q20

578,038

$11.87

$0.18

$0.00

$0.00

$0.18

$11.69

5.0

2Q20

454,177

$10.59

$0.00

$0.00

$0.01

$0.01

$10.58

5.0

 

2,006,025

$11.54

$0.06

$0.00

$0.01

$0.07

$11.47

4.8

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

1Q21

434,392

$15.98

$0.61

$1.50

$0.30

$2.41

$13.57

5.7

4Q20

823,555

$9.61

$0.44

$0.10

$0.17

$0.71

$8.90

5.7

3Q20

599,734

$12.23

$0.31

$0.02

$0.04

$0.37

$11.86

5.2

2Q20

516,357

$10.75

$0.32

$0.03

$0.05

$0.40

$10.35

5.4

 

2,374,038

$11.69

$0.41

$0.33

$0.14

$0.88

$10.81

5.5

 

 

 

 

 

 

 

 

 

 

 

 

36


 

 

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

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

% of SF

< 10K

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

% of SF

Total

ABR

 

Rent

PSF

% of ABR

Total

MTM

3

 

97

0.7%

$1,135

 

$11.70

0.6%

 

31

 

67

1.9%

$1,755

 

$26.19

1.7%

 

34

 

164

1.0%

$2,890

 

$17.62

0.9%

2021

18

 

519

4.0%

7,938

 

$15.29

3.9%

 

107

 

247

6.9%

6,910

 

$27.98

6.7%

 

125

 

766

4.6%

14,848

 

$19.38

4.9%

2022

59

 

1,707

13.0%

25,146

 

$14.73

12.4%

 

201

 

589

16.5%

16,939

 

$28.76

16.5%

 

260

 

2,296

13.8%

42,085

 

$18.33

13.8%

2023

76

 

2,171

16.6%

31,086

 

$14.32

15.3%

 

182

 

537

15.1%

15,905

 

$29.62

15.5%

 

258

 

2,708

16.2%

46,991

 

$17.35

15.4%

2024

73

 

2,158

16.5%

30,848

 

$14.29

15.2%

 

176

 

487

13.7%

14,779

 

$30.35

14.4%

 

249

 

2,645

15.9%

45,627

 

$17.25

14.9%

2025

67

 

1,893

14.4%

31,827

 

$16.81

15.7%

 

148

 

443

12.4%

11,850

 

$26.75

11.5%

 

215

 

2,336

14.0%

43,677

 

$18.70

14.3%

2026

48

 

1,383

10.6%

19,740

 

$14.27

9.7%

 

93

 

314

8.8%

9,032

 

$28.76

8.8%

 

141

 

1,697

10.2%

28,772

 

$16.95

9.4%

2027

25

 

773

5.9%

14,125

 

$18.27

6.9%

 

51

 

185

5.2%

4,967

 

$26.85

4.8%

 

76

 

958

5.7%

19,092

 

$19.93

6.2%

2028

19

 

555

4.2%

8,435

 

$15.20

4.1%

 

56

 

189

5.3%

5,704

 

$30.18

5.6%

 

75

 

744

4.5%

14,139

 

$19.00

4.6%

2029

21

 

630

4.8%

11,101

 

$17.62

5.5%

 

50

 

176

4.9%

5,280

 

$30.00

5.1%

 

71

 

806

4.8%

16,381

 

$20.32

5.4%

2030

20

 

489

3.7%

7,825

 

$16.00

3.8%

 

61

 

181

5.1%

5,610

 

$30.99

5.5%

 

81

 

670

4.0%

13,435

 

$20.05

4.4%

Thereafter

22

 

732

5.6%

14,134

 

$19.31

7.0%

 

34

 

149

4.2%

3,948

 

$26.50

3.8%

 

56

 

881

5.3%

18,082

 

$20.52

5.9%

Total

451

 

13,107

100.0%

$203,340

 

$15.51

100.0%

 

1,190

 

3,564

100.0%

$102,679

 

$28.81

100.0%

 

1,641

 

16,671

100.0%

$306,019

 

$18.36

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of

Leases

 

Expiring

SF

% of SF

> 10K

ABR

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

% of SF

< 10K

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

% of SF

Total

ABR

 

Rent

PSF

% of ABR

Total

MTM

1

 

30

0.2%

564

 

$18.80

0.3%

 

27

 

53

1.5%

$1,407

 

$26.55

1.4%

 

28

 

83

0.5%

$1,971

 

$23.75

0.6%

2021

6

 

133

1.0%

2,710

 

$20.38

1.3%

 

74

 

155

4.3%

4,506

 

$29.07

4.4%

 

80

 

288

1.7%

7,216

 

$25.06

2.4%

2022

11

 

235

1.8%

3,379

 

$14.38

1.7%

 

117

 

323

9.1%

8,801

 

$27.25

8.6%

 

128

 

558

3.3%

12,180

 

$21.83

4.0%

2023

5

 

109

0.8%

2,650

 

$24.31

1.3%

 

99

 

255

7.2%

7,245

 

$28.41

7.1%

 

104

 

364

2.2%

9,895

 

$27.18

3.2%

2024

11

 

214

1.6%

3,491

 

$16.31

1.7%

 

102

 

247

6.9%

7,903

 

$32.00

7.7%

 

113

 

461

2.8%

11,394

 

$24.72

3.7%

2025

12

 

259

2.0%

3,499

 

$13.51

1.7%

 

84

 

219

6.1%

5,850

 

$26.71

5.7%

 

96

 

478

2.9%

9,349

 

$19.56

3.1%

2026

6

 

146

1.1%

2,428

 

$16.63

1.2%

 

57

 

158

4.4%

4,577

 

$28.97

4.5%

 

63

 

304

1.8%

7,005

 

$23.04

2.3%

2027

14

 

315

2.4%

6,385

 

$20.27

3.1%

 

66

 

180

5.1%

5,801

 

$32.23

5.6%

 

80

 

495

3.0%

12,186

 

$24.62

4.0%

2028

22

 

415

3.2%

6,382

 

$15.38

3.1%

 

74

 

227

6.4%

6,956

 

$30.64

6.8%

 

96

 

642

3.9%

13,338

 

$20.78

4.4%

2029

12

 

355

2.7%

5,003

 

$14.09

2.5%

 

61

 

168

4.7%

4,864

 

$28.95

4.7%

 

73

 

523

3.1%

9,867

 

$18.87

3.2%

2030

14

 

387

3.0%

6,124

 

$15.82

3.0%

 

59

 

170

4.8%

4,666

 

$27.45

4.5%

 

73

 

557

3.3%

10,790

 

$19.37

3.5%

Thereafter

337

 

10,509

80.2%

160,725

 

$15.29

79.0%

 

370

 

1,409

39.5%

40,103

 

$28.46

39.1%

 

707

 

11,918

71.5%

200,828

 

$16.85

65.6%

Total

451

 

13,107

100.0%

$203,340

 

$15.51

100.0%

 

1,190

 

3,564

100.0%

$102,679

 

$28.81

100.0%

 

1,641

 

16,671

100.0%

$306,019

 

$18.36

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Excludes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37


 

 

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

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

% of SF

< 10K

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

% of SF

Total

ABR

 

Rent

PSF

% of ABR

Total

MTM

2

 

30

0.5%

$459

 

$15.30

0.6%

 

26

 

46

1.9%

$1,259

 

$27.37

2.2%

 

28

 

76

0.8%

$1,718

 

$22.61

1.3%

2021

12

 

340

5.1%

3,779

 

$11.11

4.8%

 

118

 

240

10.0%

6,375

 

$26.56

10.9%

 

130

 

580

6.4%

10,154

 

$17.51

7.4%

2022

22

 

673

10.1%

8,206

 

$12.19

10.5%

 

161

 

409

17.1%

9,596

 

$23.46

16.4%

 

183

 

1,082

12.0%

17,802

 

$16.45

13.1%

2023

33

 

914

13.8%

10,859

 

$11.88

13.9%

 

145

 

387

16.2%

8,763

 

$22.64

15.0%

 

178

 

1,301

14.4%

19,622

 

$15.08

14.4%

2024

35

 

1,350

20.3%

13,400

 

$9.93

17.2%

 

147

 

402

16.8%

9,546

 

$23.75

16.3%

 

182

 

1,752

19.4%

22,946

 

$13.10

16.8%

2025

29

 

872

13.1%

9,997

 

$11.46

12.8%

 

113

 

296

12.4%

6,731

 

$22.74

11.5%

 

142

 

1,168

12.9%

16,728

 

$14.32

12.3%

2026

31

 

927

13.9%

10,799

 

$11.65

13.9%

 

65

 

180

7.5%

4,290

 

$23.83

7.3%

 

96

 

1,107

12.2%

15,089

 

$13.63

11.1%

2027

10

 

208

3.1%

3,182

 

$15.30

4.1%

 

39

 

136

5.7%

3,742

 

$27.51

6.4%

 

49

 

344

3.8%

6,924

 

$20.13

5.1%

2028

13

 

340

5.1%

3,953

 

$11.63

5.1%

 

29

 

69

2.9%

2,164

 

$31.36

3.7%

 

42

 

409

4.5%

6,117

 

$14.96

4.5%

2029

7

 

182

2.7%

2,470

 

$13.57

3.2%

 

41

 

130

5.4%

3,314

 

$25.49

5.7%

 

48

 

312

3.5%

5,784

 

$18.54

4.2%

2030

6

 

159

2.4%

1,979

 

$12.45

2.5%

 

22

 

46

1.9%

1,197

 

$26.02

2.0%

 

28

 

205

2.3%

3,176

 

$15.49

2.3%

Thereafter

15

 

651

9.8%

8,870

 

$13.63

11.4%

 

13

 

52

2.2%

1,415

 

$27.21

2.4%

 

28

 

703

7.8%

10,285

 

$14.63

7.5%

Total

215

 

6,646

100.0%

$77,953

 

$11.73

100.0%

 

919

 

2,393

100.0%

$58,392

 

$24.40

100.0%

 

1,134

 

9,039

100.0%

$136,345

 

$15.08

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of

Leases

 

Expiring

SF

% of SF

> 10K

ABR

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

% of SF

< 10K

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

% of SF

Total

ABR

 

Rent

PSF

% of ABR

Total

MTM

2

 

30

0.5%

459

 

$15.30

0.6%

 

23

 

39

1.6%

$1,080

 

$27.69

1.8%

 

25

 

69

0.8%

$1,539

 

$22.30

1.1%

2021

2

 

42

0.6%

582

 

$13.86

0.7%

 

87

 

170

7.1%

4,425

 

$26.03

7.6%

 

89

 

212

2.3%

5,007

 

$23.62

3.7%

2022

4

 

93

1.4%

1,277

 

$13.73

1.6%

 

109

 

249

10.4%

5,924

 

$23.79

10.1%

 

113

 

342

3.8%

7,201

 

$21.06

5.3%

2023

8

 

152

2.3%

2,323

 

$15.28

3.0%

 

106

 

258

10.8%

5,822

 

$22.57

10.0%

 

114

 

410

4.5%

8,145

 

$19.87

6.0%

2024

3

 

41

0.6%

443

 

$10.80

0.6%

 

87

 

218

9.1%

5,301

 

$24.32

9.1%

 

90

 

259

2.9%

5,744

 

$22.18

4.2%

2025

4

 

57

0.9%

926

 

$16.25

1.2%

 

80

 

181

7.6%

3,972

 

$21.94

6.8%

 

84

 

238

2.6%

4,898

 

$20.58

3.6%

2026

6

 

103

1.5%

1,654

 

$16.06

2.1%

 

57

 

125

5.2%

2,979

 

$23.83

5.1%

 

63

 

228

2.5%

4,633

 

$20.32

3.4%

2027

4

 

59

0.9%

786

 

$13.32

1.0%

 

52

 

149

6.2%

4,266

 

$28.63

7.3%

 

56

 

208

2.3%

5,052

 

$24.29

3.7%

2028

3

 

81

1.2%

1,291

 

$15.94

1.7%

 

47

 

131

5.5%

3,376

 

$25.77

5.8%

 

50

 

212

2.3%

4,667

 

$22.01

3.4%

2029

12

 

296

4.5%

3,156

 

$10.66

4.0%

 

63

 

168

7.0%

4,295

 

$25.57

7.4%

 

75

 

464

5.1%

7,451

 

$16.06

5.5%

2030

10

 

262

3.9%

3,459

 

$13.20

4.4%

 

38

 

94

3.9%

2,244

 

$23.87

3.8%

 

48

 

356

3.9%

5,703

 

$16.02

4.2%

Thereafter

157

 

5,430

81.7%

61,597

 

$11.34

79.0%

 

170

 

611

25.5%

14,708

 

$24.07

25.2%

 

327

 

6,041

66.8%

76,305

 

$12.63

56.0%

Total

215

 

6,646

100.0%

$77,953

 

$11.73

100.0%

 

919

 

2,393

100.0%

$58,392

 

$24.40

100.0%

 

1,134

 

9,039

100.0%

$136,345

 

$15.08

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Excludes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38


 

 

 

 

SITE CENTERS INVESTOR RELATIONS DEPARTMENT 3300 Enterprise Pkwy, Beachwood, OH 44122   O: 216-755-5500   F: 216-755-1500 sitecenters.com • NYSE: SITC