EX-99.1 2 d694048dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

QUARTERLY FINANCIAL SUPPLEMENT FOR THE PERIOD ENDED SEPTEMBER 30, 2018 SITE

 

 

 



SITE Centers Corp.

Table of Contents

 

Section

Page

 

 

Earnings Release & Financial Statements

 

Press Release

1-10

 

 

Company Summary

 

Portfolio Summary

11

Capital Structure

12

Same Store Metrics

13

Leasing Summary

14

Top 50 Tenants

15

Lease Expirations

16

 

 

Investments

 

Redevelopments

17

Acquisitions

18

Dispositions

19-20

 

 

Debt Summary

 

Debt Summary

21

Consolidated Debt Detail

22

Unconsolidated Debt Detail

23-24

Debt/Adjusted EBITDA

25

 

 

Unconsolidated Joint Ventures

 

Unconsolidated Joint Ventures

26-28

 

 

Shopping Center Summary

 

Top 20 MSA Exposure

29

Property List

30-35

 

 

Reporting Policies and Other

 

Notable Accounting and Supplemental Policies

36-37

Non-GAAP Measures and Reconciliations

38-40

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

41-45

 

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, local conditions such as supply of space or a reduction in demand for real estate in the area; competition from other available space; 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 at 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; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements or our failure to satisfy conditions to the completion of these arrangements; 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 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; any change in strategy; our ability to maintain REIT status; and the finalization of the financial statements for the period ended December 31, 2018. 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 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

Matthew Ostrower, EVP and

Beachwood, OH 44122
216-755-5500

Chief Financial Officer

 

 

FOR IMMEDIATE RELEASE:

SITE Centers Reports Fourth Quarter 2018 Operating Results

 

BEACHWOOD, OHIO, February 20, 2019 /Business Wire/ -- SITE Centers Corp. (NYSE: SITC) today announced operating results for the quarter ended December 31, 2018.  

 

“We successfully repositioned our portfolio, bolstered our balance sheet and began pivoting to growth in 2018,” commented David R. Lukes, president and chief executive officer. “Additionally, we made progress on all three sources of growth in our long-term business plan, including 2.3% same store NOI growth in 2018, redevelopment completions, and $85 million of opportunistic investing, all supported by the $607 million DTP joint venture that brought debt to EBITDA to 5.6x at year-end.”

 

Results for the Quarter

 

Fourth quarter net income attributable to common shareholders was $172.5 million, or $0.93 per diluted share, as compared to net loss of $226.4 million, or $1.23 per diluted share, in the year ago-period. The year-over-year increase in net income is primarily attributable to a higher gain on sale of real estate and lower impairment charges partially offset by the dilutive impact of the spin-off of Retail Value Inc.(“RVI”)

 

Fourth quarter operating funds from operations attributable to common shareholders (“Operating FFO” or “OFFO”) was $58.0 million, or $0.31 per diluted share, compared to $103.8 million, or $0.56 per diluted share, in the year ago-period. The year-over-year decrease in OFFO is primarily attributable to the dilutive impact of the spin-off transaction partially offset by lower interest expense.

 

Significant Fourth Quarter Activity

 

Formed the 10-asset Dividend Trust Portfolio joint venture valued at $607 million and sold an 80% interest to Chinese institutional investors. Proceeds were primarily used to repay $250 million in unsecured notes, $150 million of the $200 million unsecured term loan and $95 million in mortgage debt.  

 

Acquired three shopping centers for $35.1 million from unconsolidated joint ventures.

 

Repurchased 3.1 million shares for $36.3 million in December 2018 under the Company’s $100 million share repurchase program.  Subsequent to year end, repurchased an additional 1.2 million shares for $14.1 million. The 4.3 million shares were repurchased at a weighted average price of $11.74.

 

Sold 15 shopping centers and land parcels for an aggregate sales price of $733.3 million, totaling $530.3 million at SITE’s share, including $7.0 million from the repayment of the Company’s preferred equity investment in its two joint ventures with Blackstone.  

 

Completed and opened the majority of the $27 million redevelopment of West Bay Plaza (Phase I) with the remaining tenants set to open in the first half of 2019, ahead of prior expectations.

 

Significant Full Year Activity

 

Sold 58 shopping centers and land parcels for an aggregate sales price of $1.8 billion, or $984.2 million at SITE’s share, including $75.1 million from the repayment of the Company’s preferred equity investment in its two joint ventures with Blackstone.  

 

On July 1, 2018, completed the previously announced spin-off of RVI, an independent company listed on the New York Stock Exchange under the ticker symbol RVI.  RVI owned a portfolio of 48 assets that included 36 continental U.S. assets and all 12 of SITE’s previously owned Puerto Rico assets at the time of the spin-off.  SITE has retained a preferred stock investment of $190 million in RVI and will continue to manage the RVI assets.

 

Key Quarterly Operating Results

 

Reported 2.1% same store net operating income growth on a pro rata basis for the quarter and 2.3% growth for the year ended December 31, 2018 as compared to guidance of at least 2.0%.

 

Generated new leasing spreads of 14.0% and renewal leasing spreads of 5.3%, both on a pro rata basis for the quarter, and new leasing spreads of 20.9% and renewal leasing spreads of 6.7%, both on a pro rata basis for the trailing twelve-month period.

1



 

 

 

Reported a leased rate of 92.7% at December 31, 2018 and September 30, 2018 on a pro rata basis, compared to 93.5% at December 31, 2017.  The 80 basis point decline year-over-year primarily is related to the bankruptcies of Toys “R” Us and Mattress Firm.

 

Annualized base rent per occupied square foot on a pro rata basis was $17.86 at December 31, 2018, compared to $17.20 at December 31, 2017.

 

Guidance

There has been no change in the Company’s net income attributable to common shareholders or Operating FFO per share guidance since November 29, 2018. The Company continues to estimate net income attributable to common shareholders and Operating FFO for 2019 to be from $0.24 to $0.29 per diluted share and from $1.13 to $1.18 per diluted share, respectively.  Disposition fees from RVI are excluded from guidance.  

 

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

 

 

 

 

FY2019E

Per Share – Diluted

Net income attributable to common shareholders

 

 

$0.24 – $0.29

Depreciation and amortization of real estate

 

 

0.77 – 0.79

Equity in net (income) of JVs

 

 

(0.04) – (0.05)

JVs' FFO

 

 

0.14 – 0.16

FFO (NAREIT) and Operating FFO

 

 

$1.13 – $1.18

 

Other key assumptions for 2019 guidance include:

 

 

 

 

FY2019E (original)

FY2019E (revised)

SSNOI

 

 

1% - 2%

1% - 2%

RVI fee income

 

 

$24 - $26 million

$23 - $25 million

Joint Venture fee income

 

 

$17 - $21 million

$20 - $24 million

Interest income

 

 

$14 - $17 million

$14 - $17 million

General & administrative expenses

 

 

$63 million

$62 million

 

 

 

 

 

About SITE Centers Corp.

SITE Centers is an owner and manager of open-air shopping centers that provide a highly-compelling shopping experience and merchandise mix for retail partners and consumers. 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.

 

Conference Call and Supplemental Information

The Company will hold its quarterly conference call today at 5:00 p.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 6731703 at least ten minutes prior to the scheduled start of the call. A replay of the conference call will also be available at ir.sitecenters.com for one year after the call. A copy of the Company’s Supplemental package is 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 GAAP), adjusted to exclude (i) preferred share dividends, (ii) gains and losses from disposition of depreciable real estate property and related investments, which are presented net of taxes, (iii) impairment charges on depreciable real estate property and related investments and (iv) 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 the National Association of Investment Trusts (“NAREIT”). The Company calculates Operating FFO by excluding certain non-operating charges, income and gains. Operating FFO is useful to investors as the Company

2



 

 

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 December 2018, NAREIT issued NAREIT Funds From Operations White Paper - 2018 Restatement (“2018 FFO White Paper”).  The purpose of the 2018 FFO White Paper was not to change the fundamental definition of FFO but clarify existing guidance and consolidate into a single document, alerts and policy bulletins issued by NAREIT since the last FFO white paper was issued in 2002. The 2018 FFO White Paper is effective starting with first quarter 2019 reporting. Although early adoption for the year ended 2018 is permitted, the Company plans to adopt any changes in its calculation in 2019 on a retrospective basis. The Company is evaluating the clarifications in the 2018 FFO White Paper. The potential changes to the Company’s calculation of FFO relate to the exclusion of gains or losses on the sale of land as well as related impairments, gains or losses from changes in control and the reserve adjustment of preferred equity interests.

 

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, hurricane-related activity, 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 and expenses, lease termination income, management fee expense, fair market value of leases and expense recovery adjustments. SSNOI also excludes activity associated with development and major redevelopment and includes assets owned in comparable periods (15 months for quarter comparisons).   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 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 are included in this release and the accompanying financial supplement.  Reconciliation of 2019 SSNOI projected growth target to the most directly comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable effort.

 

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, local conditions such as supply of space or a reduction in demand for real estate in the area; competition from other available space; 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; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements or our failure to satisfy conditions to the completion of these arrangements; 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 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; any change in strategy; our ability to maintain REIT status; and the finalization of the financial statements for the period ended December 31, 2018. 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 for the year ended December 31, 2017 and subsequent reports on Form 10-Q. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

 

 

3



SITE Centers Corp.

Income Statement:  Consolidated Interests

 

$ in thousands, except per share

 

 

 

 

 

4Q18

 

4Q17

 

12M18

 

12M17

 

Revenues (1):

 

 

 

 

 

 

 

 

Minimum rents (2)

$87,977

 

$147,140

 

$468,701

 

$632,917

 

Percentage rent

1,323

 

2,556

 

5,184

 

7,094

 

Recoveries

29,474

 

47,465

 

163,337

 

211,942

 

Other property revenues (3)

2,715

 

3,771

 

17,638

 

27,494

 

Business interruption income

0

 

8,500

 

6,884

 

8,500

 

 

121,489

 

209,432

 

661,744

 

887,947

 

Expenses (4):

 

 

 

 

 

 

 

 

Operating and maintenance

18,759

 

31,296

 

104,232

 

135,141

 

Real estate taxes

20,048

 

29,911

 

103,760

 

128,602

 

 

38,807

 

61,207

 

207,992

 

263,743

 

 

 

 

 

 

 

 

 

 

Net operating income

82,682

 

148,225

 

453,752

 

624,204

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Fee income (5)

15,087

 

8,124

 

45,511

 

33,641

 

Interest income

5,025

 

5,999

 

20,437

 

28,364

 

Interest expense

(25,390)

 

(41,616)

 

(141,305)

 

(188,647)

 

Depreciation and amortization

(45,587)

 

(79,834)

 

(242,102)

 

(346,204)

 

General and administrative (6)

(16,286)

 

(16,529)

 

(61,639)

 

(77,028)

 

Other income (expense), net (7)

(11,579)

 

(2,705)

 

(110,895)

 

(68,003)

 

Impairment charges

(930)

 

(280,127)

 

(69,324)

 

(340,480)

 

Hurricane property and impairment loss (8)

0

 

159

 

(817)

 

(5,930)

 

Income (loss) before earnings from JVs and other

3,022

 

(258,304)

 

(106,382)

 

(340,083)

 

 

 

 

 

 

 

 

 

 

Equity in net (loss) income of JVs

(322)

 

6,408

 

9,365

 

8,837

 

Reserve of preferred equity interests

(6,885)

 

(377)

 

(11,422)

 

(61,000)

 

Gain on change in control

0

 

368

 

0

 

368

 

Valuation allowance of prepaid tax asset

0

 

(2,017)

 

0

 

(10,794)

 

Tax expense

(251)

 

(438)

 

(862)

 

(1,624)

 

Gain on disposition of real estate, net

185,763

 

34,147

 

225,406

 

161,164

 

Net income (loss)

181,327

 

(220,213)

 

116,105

 

(243,132)

 

Non-controlling interests

(480)

 

2,175

 

(1,671)

 

1,447

 

Net income (loss) SITE Centers

180,847

 

(218,038)

 

114,434

 

(241,685)

 

Preferred dividends

(8,383)

 

(8,383)

 

(33,531)

 

(28,759)

 

Net income (loss) Common Shareholders

$172,464

 

($226,421)

 

$80,903

 

($270,444)

 

 

 

 

 

 

 

 

 

 

Weighted average shares – Basic – EPS (9)

184,266

 

184,160

 

184,528

 

183,681

 

Assumed conversion of diluted securities

146

 

0

 

7

 

0

 

Weighted average shares – Basic & Diluted – EPS (9)

184,412

 

184,160

 

184,535

 

183,681

 

 

 

 

 

 

 

 

 

 

Earnings per common share – Basic (9)

$0.94

 

($1.23)

 

$0.43

 

$(1.48)

 

Earnings per common share – Diluted (9)

$0.93

 

($1.23)

 

$0.43

 

$(1.48)

 

 

 

 

 

 

 

 

 

 

Revenue items:

 

 

 

 

 

 

 

(1)

Lost revenue related to hurricane

($135)

 

($9,249)

 

($6,705)

 

($11,806)

(2)

Ground lease revenue

5,198

 

10,313

 

30,073

 

42,626

(3)

Lease termination fees

459

 

317

 

3,775

 

10,505

 

 

 

 

 

 

 

 

 

(4)

Operating expenses:

 

 

 

 

 

 

 

 

Bad debt expense

(302)

 

(638)

 

(334)

 

(3,229)

 

 

 

 

 

 

 

 

 

(5)

Fee Income:

 

 

 

 

 

 

 

 

JV and other fees

6,854

 

8,124

 

28,425

 

33,641

 

RVI fees

6,896

 

0

 

14,127

 

0

 

RVI disposition fees

1,337

 

0

 

2,959

 

0

 

 

 

 

 

 

 

 

 

(6)

General and administrative expenses:

 

 

 

 

 

 

 

 

Separation charges

0

 

(1,320)

 

(4,641)

 

(17,872)

 

Internal leasing expenses

(1,483)

 

(1,252)

 

(5,243)

 

(5,292)

 

Construction administrative costs (capitalized)

1,999

 

1,462

 

5,681

 

7,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4



 

SITE Centers Corp.

Income Statement:  Consolidated Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ in thousands

 

 

 

 

 

4Q18

 

4Q17

 

12M18

 

12M17

(7)

Other income (expense), net

 

 

 

 

 

 

 

 

Transaction and other expense, net

(1,792)

 

(2,699)

 

(42,675)

 

(1,555)

 

Debt extinguishment costs, net

(9,787)

 

(6)

 

(68,220)

 

(66,448)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8)

Hurricane property and impairment loss

 

 

 

 

 

 

 

 

Impairment charge (property damage deductible)

0

 

0

 

0

 

(5,100)

 

Clean up costs and other expenses

0

 

159

 

(817)

 

(830)

 

 

0

 

159

 

(817)

 

(5,930)

 

 

 

 

 

 

 

 

 

(9)

Prior periods presented have been adjusted to reflect the Company's one-for-two reverse stock split.

 

 

 

 

 

5



 

SITE Centers Corp.

Reconciliation:  Net Income (Loss) to FFO and Operating FFO

and Other Financial Information

 

$ in thousands, except per share

 

 

 

 

 

4Q18

 

4Q17

 

12M18

 

12M17

 

Net income (loss) attributable to Common Shareholders

$172,464

 

($226,421)

 

$80,903

 

($270,444)

 

Depreciation and amortization of real estate

44,154

 

78,209

 

236,151

 

336,346

 

Equity in net loss (income) of JVs

322

 

(6,408)

 

(9,365)

 

(8,837)

 

JVs' FFO

7,134

 

8,257

 

28,005

 

29,319

 

Non-controlling interests

28

 

76

 

615

 

303

 

Impairment of depreciable real estate (1)

0

 

275,890

 

68,394

 

330,493

 

Gain on disposition of depreciable real estate, net

(185,780)

 

(34,457)

 

(224,589)

 

(160,357)

 

FFO attributable to Common Shareholders

$38,322

 

$95,146

 

$180,114

 

$256,823

 

RVI disposition fees

(1,337)

 

0

 

(2,959)

 

0

 

Reserve of preferred equity interests

6,885

 

377

 

11,422

 

61,000

 

Hurricane property loss, net (2)

135

 

576

 

639

 

4,192

 

Impairment charges non-depreciable assets

930

 

1,803

 

930

 

12,653

 

Separation charges

0

 

1,320

 

4,641

 

17,872

 

Debt extinguishment, transaction, other, net

12,759

 

2,330

 

112,096

 

69,112

 

Joint ventures - debt extinguishment, transaction, other

106

 

(52)

 

996

 

726

 

Valuation allowance of Puerto Rico prepaid tax asset

0

 

2,017

 

0

 

10,794

 

Loss (gain) on disposition of non-depreciable real estate, net

229

 

310

 

(605)

 

(807)

 

Total non-operating items, net

19,707

 

8,681

 

127,160

 

175,542

 

Operating FFO attributable to Common Shareholders

$58,029

 

$103,827

 

$307,274

 

$432,365

 

 

 

 

 

 

 

 

 

 

Weighted average shares & units Basic: FFO & OFFO (3)

184,413

 

184,397

 

184,684

 

183,929

 

Assumed conversion of dilutive securities (3)

5

 

9

 

7

 

23

 

Weighted average shares & units – Diluted: FFO & OFFO (3)

184,418

 

184,406

 

184,691

 

183,952

 

 

 

 

 

 

 

 

 

 

FFO per share – Basic & Diluted (3)

$0.21

 

$0.52

 

$0.98

 

$1.40

 

Operating FFO per share – Basic & Diluted (3)

$0.31

 

$0.56

 

$1.66

 

$2.35

 

Common stock dividends declared, per share (3)

$0.20

 

$0.38

 

$1.16

 

$1.52

 

 

 

 

 

 

 

 

 

 

Capital expenditures (SITE Centers share):

 

 

 

 

 

 

 

 

Development and redevelopment costs

8,551

 

8,460

 

53,611

 

40,985

 

Maintenance capital expenditures (4)

7,051

 

4,491

 

14,797

 

14,356

 

Tenant allowances and landlord work

9,274

 

11,393

 

34,371

 

53,472

 

Leasing commissions

807

 

1,017

 

3,508

 

3,617

 

 

 

 

 

 

 

 

 

(1)

Impairment charges:

 

 

 

 

 

 

 

 

Hurricane impairment charge (property damage deductible)

0

 

0

 

0

 

5,100

 

Impairment charge on RVI portfolio held for sale (pre-spin)

0

 

0

 

14,110

 

0

 

Impairment charge on shopping centers marketed for sale

0

 

275,890

 

54,284

 

325,393

 

 

0

 

275,890

 

68,394

 

330,493

 

 

 

 

 

 

 

 

 

(2)

Hurricane property (income) loss, net (SITE Centers Share):

 

 

 

 

 

 

 

 

Lost tenant revenue

135

 

9,288

 

6,705

 

11,859

 

Business interruption income

0

 

(8,500)

 

(6,884)

 

(8,500)

 

Clean up costs and other expenses, net

0

 

(212)

 

818

 

833

 

 

135

 

576

 

639

 

4,192

 

 

 

 

 

 

 

 

 

(3)

Prior periods presented have been adjusted to reflect the Company's one-for-two reverse stock split.

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

LED lighting program

4,484

 

38

 

4,671

 

713

 

6



 

SITE Centers Corp.

Certain Non-Cash Items (SITE share)

 

 

$ in thousands

 

 

 

 

 

4Q18

 

4Q17

 

12M18

 

12M17

 

Straight-line rent, net

$276

 

($121)

 

$385

 

($328)

 

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

1,215

 

1,553

 

2,853

 

12,156

 

Straight-line ground rent (expense) income

(657)

 

(51)

 

(770)

 

112

 

Debt fair value and loan cost amortization

(1,119)

 

(1,654)

 

(7,526)

 

(4,875)

 

Capitalized interest expense

212

 

474

 

1,148

 

1,879

 

Stock compensation expense

(1,752)

 

(1,537)

 

(6,273)

 

(6,590)

 

Non-real estate depreciation expense

(1,385)

 

(1,581)

 

(5,775)

 

(9,624)

 

Non-cash interest income

0

 

0

 

0

 

1,283

 

 

7



 

SITE Centers Corp.

Balance Sheet:  Consolidated Interests

 

$ in thousands

 

 

 

 

 

At Period End

 

 

4Q18

 

4Q17

 

Assets:

 

 

 

 

Land

$873,548

 

$1,738,792

 

Buildings

3,251,030

 

5,733,451

 

Fixtures and tenant improvements

448,371

 

693,280

 

 

4,572,949

 

8,165,523

 

Depreciation

(1,172,357)

 

(1,953,479)

 

 

3,400,592

 

6,212,044

 

Construction in progress and land

54,917

 

82,480

 

Real estate, net

3,455,509

 

6,294,524

 

 

 

 

 

 

Investments in and advances to JVs

139,732

 

106,037

 

Investment in and advances to affiliate (1)

223,985

 

0

 

Receivable – preferred equity interests, net

189,891

 

277,776

 

Cash

11,087

 

92,611

 

Restricted cash

2,563

 

2,113

 

Notes receivable, net

19,675

 

19,675

 

Receivables, net (2)

67,335

 

108,695

 

Property insurance receivable

0

 

58,583

 

Intangible assets, net

77,419

 

182,407

 

Other assets, net

19,135

 

27,652

 

Total Assets

4,206,331

 

7,170,073

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

Revolving credit facilities

100,000

 

0

 

Unsecured debt

1,646,007

 

2,810,100

 

Unsecured term loan

49,655

 

398,130

 

Secured debt

88,743

 

641,082

 

 

1,884,405

 

3,849,312

 

Dividends payable

45,262

 

78,549

 

Other liabilities (3)

203,662

 

344,774

 

Total Liabilities

2,133,329

 

4,272,635

 

 

 

 

 

 

Preferred shares

525,000

 

525,000

 

Common shares

18,471

 

18,426

 

Paid-in capital

5,544,220

 

5,531,249

 

Distributions in excess of net income

(3,980,151)

 

(3,183,134)

 

Deferred compensation

8,193

 

8,777

 

Other comprehensive income

(1,381)

 

(1,106)

 

Common shares in treasury at cost

(44,278)

 

(8,280)

 

Non-controlling interests

2,928

 

6,506

 

Total Equity

2,073,002

 

2,897,438

 

 

 

 

 

 

Total Liabilities and Equity

$4,206,331

 

$7,170,073

 

 

 

 

 

(1)

Preferred investment in RVI

$190,000

 

$0

 

Receivable from RVI

33,985

 

0

 

 

223,985

 

0

 

 

 

 

 

(2)

Straight-line rents receivable, net

31,098

 

59,439

 

 

 

 

 

(3)

Below-market leases, net

50,332

 

127,513

 

 

8



 

SITE Centers Corp.

Reconciliation of Net Income (Loss) Attributable to SITE to Same Store NOI (1)

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

At SITE Centers Share

(Non-GAAP)

 

4Q18

 

4Q17

 

4Q18

 

4Q17

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income (loss) attributable to SITE Centers

$180,847

 

($218,038)

 

$180,847

 

($218,038)

Fee income

(15,087)

 

(8,124)

 

(15,087)

 

(8,124)

Interest income

(5,025)

 

(5,999)

 

(5,025)

 

(5,999)

Interest expense

25,390

 

41,616

 

25,390

 

41,616

Depreciation and amortization

45,587

 

79,834

 

45,587

 

79,834

General and administrative

16,286

 

16,529

 

16,286

 

16,529

Other expense, net

11,579

 

2,705

 

11,579

 

2,705

Impairment charges

930

 

280,127

 

930

 

280,127

Hurricane property and impairment loss

0

 

(159)

 

0

 

(159)

Equity in net loss (income) of joint ventures

322

 

(6,408)

 

322

 

(6,408)

Reserve of preferred equity interests

6,885

 

377

 

6,885

 

377

Gain on change in control

0

 

(368)

 

0

 

(368)

Valuation allowance of prepaid tax asset

0

 

2,017

 

0

 

2,017

Tax expense

251

 

438

 

251

 

438

Gain on disposition of real estate

(185,763)

 

(34,147)

 

(185,763)

 

(34,147)

Income (loss) from non-controlling interests

480

 

(2,175)

 

480

 

(2,175)

Consolidated NOI

82,682

 

148,225

 

82,682

 

148,225

SITE Centers' consolidated JV

0

 

0

 

(435)

 

(381)

Consolidated NOI, net of non-controlling interests

82,682

 

148,225

 

82,247

 

147,844

 

 

 

 

 

 

 

 

Net (loss) income from unconsolidated joint ventures

(58,751)

 

71,955

 

(6,797)

 

6,041

Interest expense

23,997

 

23,920

 

3,985

 

3,723

Depreciation and amortization

34,541

 

42,361

 

5,189

 

5,318

Impairment charges

72,732

 

7,930

 

9,719

 

397

Preferred share expense

5,801

 

7,577

 

290

 

379

Other expense, net

5,394

 

3,782

 

968

 

763

Gain on disposition of real estate, net

(10,829)

 

(71,042)

 

(1,111)

 

(3,654)

Unconsolidated NOI

72,885

 

86,483

 

12,243

 

12,967

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

155,567

 

234,708

 

94,490

 

160,811

Less:  Non-Same Store NOI adjustments

(7,038)

 

(88,329)

 

(11,113)

 

(79,143)

Total SSNOI

$148,529

 

$146,379

 

$83,377

 

$81,668

 

 

 

 

 

 

 

 

SSNOI % Change

1.5%

 

 

 

2.1%

 

 

 

 

 

 

 

 

 

 

(1) Excludes major redevelopment activity.

 

 

 

9



 

SITE Centers Corp.

Reconciliation of Net Income (Loss) Attributable to SITE to Same Store NOI (1)

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

At SITE Centers Share

(Non-GAAP)

 

12M18

 

12M17

 

12M18

 

12M17

GAAP Reconciliation:

 

 

 

 

 

 

 

Net income (loss) attributable to SITE Centers

$114,434

 

($241,685)

 

$114,434

 

($241,685)

Fee income

(45,511)

 

(33,641)

 

(45,511)

 

(33,641)

Interest income

(20,437)

 

(28,364)

 

(20,437)

 

(28,364)

Interest expense

141,305

 

188,647

 

141,305

 

188,647

Depreciation and amortization

242,102

 

346,204

 

242,102

 

346,204

General and administrative

61,639

 

77,028

 

61,639

 

77,028

Other expense, net

110,895

 

68,003

 

110,895

 

68,003

Impairment charges

69,324

 

340,480

 

69,324

 

340,480

Hurricane property loss

817

 

5,930

 

817

 

5,930

Equity in net (income) loss of joint ventures

(9,365)

 

(8,837)

 

(9,365)

 

(8,837)

Reserve of preferred equity interests

11,422

 

61,000

 

11,422

 

61,000

Gain on change in control

0

 

(368)

 

0

 

(368)

Valuation allowance of prepaid tax asset

0

 

10,794

 

0

 

10,794

Tax expense

862

 

1,624

 

862

 

1,624

Gain on disposition of real estate

(225,406)

 

(161,164)

 

(225,406)

 

(161,164)

Income (loss) from non-controlling interests

1,671

 

(1,447)

 

1,671

 

(1,447)

Consolidated NOI

453,752

 

624,204

 

453,752

 

624,204

SITE Centers' consolidated JV

0

 

 

 

(1,620)

 

(1,568)

Consolidated NOI, net of non-controlling interests

453,752

 

624,204

 

452,132

 

622,636

 

 

 

 

 

 

 

 

Net (loss) income from unconsolidated joint ventures

(73,582)

 

21,956

 

(2,551)

 

3,374

Interest expense

96,312

 

107,330

 

15,229

 

16,887

Depreciation and amortization

145,849

 

180,337

 

20,093

 

22,131

Impairment charges

177,522

 

90,597

 

23,747

 

8,481

Preferred share expense

24,875

 

32,251

 

1,244

 

1,613

Other expense, net

24,891

 

25,986

 

4,263

 

4,340

Gain on disposition of real estate, net

(93,753)

 

(101,806)

 

(13,749)

 

(5,178)

Unconsolidated NOI

302,114

 

356,651

 

48,276

 

51,648

 

 

 

 

 

 

 

 

Total Consolidated + Unconsolidated NOI

755,866

 

980,855

 

500,408

 

674,284

Less:  Non-Same Store NOI adjustments

(175,328)

 

(407,251)

 

(174,210)

 

(355,299)

Total SSNOI

$580,538

 

$573,604

 

$326,198

 

$318,985

 

 

 

 

 

 

 

 

SSNOI % Change

1.2%

 

 

 

2.3%

 

 

 

 

 

 

 

 

 

 

(1) Excludes major redevelopment activity.

 

 

 

10



 

SITE Centers Corp.

Portfolio Summary

 

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2018

 

9/30/2018

 

6/30/2018

 

3/31/2018

 

12/31/2017

Shopping Center Count

 

 

 

 

 

 

 

 

 

 

Operating Centers - 100%

 

177

 

182

 

193

 

208

 

223

Wholly Owned

 

70

 

78

 

78

 

82

 

86

JV Portfolio

 

107

 

104

 

115

 

126

 

137

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease - Pro Rata Share

 

23,942

 

26,632

 

26,763

 

27,529

 

28,643

Wholly Owned

 

19,616

 

22,867

 

22,884

 

23,535

 

24,476

JV Portfolio - Pro Rata Share

 

4,326

 

3,765

 

3,879

 

3,994

 

4,167

Unowned - 100%

 

16,311

 

16,578

 

17,973

 

19,847

 

20,994

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$17.86

 

$17.47

 

$17.36

 

$17.16

 

$17.20

Base Rent PSF < 10K

 

$27.58

 

$27.23

 

$27.31

 

$26.68

 

$26.86

Base Rent PSF > 10K

 

$15.10

 

$14.74

 

$14.68

 

$14.54

 

$14.51

Commenced Rate

 

90.1%

 

90.6%

 

91.0%

 

91.3%

 

91.4%

Leased Rate

 

92.7%

 

92.7%

 

93.1%

 

93.6%

 

93.5%

Leased Rate < 10K SF

 

89.1%

 

90.3%

 

90.2%

 

89.7%

 

89.7%

Leased Rate > 10K SF

 

93.8%

 

93.4%

 

94.0%

 

94.7%

 

94.7%

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned SITE

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$18.41

 

$17.83

 

$17.72

 

$17.52

 

$17.41

Leased Rate

 

92.6%

 

92.6%

 

93.2%

 

93.6%

 

93.5%

Leased Rate < 10K SF

 

89.5%

 

91.0%

 

91.2%

 

90.7%

 

90.3%

Leased Rate > 10K SF

 

93.5%

 

93.0%

 

93.7%

 

94.5%

 

94.4%

 

 

 

 

 

 

 

 

 

 

 

Joint Venture at Pro Rata Share

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$15.46

 

$15.29

 

$15.23

 

$15.02

 

$14.93

Leased Rate

 

93.4%

 

93.0%

 

92.8%

 

93.3%

 

93.6%

Leased Rate < 10K SF

 

87.6%

 

86.5%

 

85.3%

 

85.4%

 

86.3%

Leased Rate > 10K SF

 

95.4%

 

95.4%

 

95.6%

 

96.2%

 

96.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational Statistics

 

 

 

 

 

 

 

 

 

 

% of Aggregate Property NOI - Wholly Owned

 

86.0%

 

87.7%

 

87.3%

 

87.0%

 

86.4%

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

 

14.0%

 

12.3%

 

12.7%

 

13.0%

 

13.6%

 

 

 

 

 

 

 

 

 

 

 

SITE SS NOI at share

 

2.1%

 

2.2%

 

1.4%

 

2.6%

 

0.8%

 

 

 

 

 

 

 

 

 

 

 

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

 

3,808

 

3,942

 

3,501

 

3,289

 

3,648

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

 

8.2%

 

8.7%

 

8.4%

 

8.9%

 

8.4%

 

 

 

 

 

 

 

 

 

 

 

Note:  Prior periods have been adjusted to only reflect SITE property and tenant statistics; RVI information for all periods prior to 7/1/18 has been removed.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11



 

SITE Centers Corp.

Capital Structure

 

$, shares and units in thousands, except per share

 

 

 

 

 

 

 

 

December 31, 2018

 

December 31, 2017

 

December 31, 2016

Capital Structure

 

 

 

 

 

 

Market Value Per Share

 

$11.07

 

$17.92

 

$30.54

 

 

 

 

 

 

 

Common Shares Outstanding

 

181,657

 

184,237

 

183,132

Operating Partnership Units

 

141

 

186

 

199

Total Outstanding Common Shares

 

181,798

 

184,423

 

183,331

 

 

 

 

 

 

 

Common Shares Equity

 

$2,012,502

 

$3,304,857

 

$5,598,939

 

 

 

 

 

 

 

Perpetual Preferred Stock - Class J

 

200,000

 

200,000

 

200,000

Perpetual Preferred Stock - Class K

 

150,000

 

150,000

 

150,000

Perpetual Preferred Stock - Class A

 

175,000

 

175,000

 

0

Total Perpetual Preferred Stock

 

$525,000

 

$525,000

 

$350,000

 

 

 

 

 

 

 

Unsecured Credit Facilities

 

100,000

 

0

 

0

Unsecured Term Loan

 

50,000

 

400,000

 

400,000

Unsecured Notes Payable

 

1,655,687

 

2,827,052

 

2,927,185

Mortgage Debt (includes JVs at SITE share)

 

440,405

 

988,740

 

1,382,483

Total Debt (includes JVs at SITE share)

 

2,246,092

 

4,215,792

 

4,709,668

Less: Cash (including restricted cash)

 

13,650

 

94,724

 

39,225

Net Debt

 

$2,232,442

 

$4,121,068

 

$4,670,443

 

 

 

 

 

 

 

Total Market Capitalization

 

$4,769,944

 

$7,950,925

 

$10,619,382

 

 

 

 

 

 

 

Leverage / Public Debt Covenants

 

 

 

 

 

 

Consolidated Net Effective Debt

 

1,870,363

 

3,763,739

 

4,457,227

Consolidated Adjusted EBITDA - annualized

 

378,488

 

622,576

 

683,852

Consolidated Net Debt / Adjusted EBITDA (1)

 

4.9X

 

6.0X

 

6.5X

 

 

 

 

 

 

 

Pro-Rata Net Effective Debt

 

2,218,568

 

4,102,455

 

4,863,392

Pro-Rata Adjusted EBITDA - annualized

 

395,324

 

637,736

 

705,480

Pro-Rata Net Debt / Adjusted EBITDA (1)

 

5.6X

 

6.4X

 

6.9X

 

 

 

 

 

 

 

Outstanding Debt & Obligations

 

1,909,399

 

3,884,947

 

4,533,536

Undepreciated Real Estate Assets

 

5,181,474

 

8,631,815

 

9,698,190

Total Debt to Real Estate Assets Ratio

 

37%

 

45%

 

47%

Covenant

 

65%

 

65%

 

65%

 

 

 

 

 

 

 

Secured Debt & Obligations

 

87,467

 

640,553

 

1,183,277

Total Assets

 

5,372,921

 

9,115,651

 

10,188,963

Secured Debt to Assets Ratio

 

2%

 

7%

 

12%

Covenant

 

40%

 

40%

 

40%

 

 

 

 

 

 

 

Unencumbered Real Estate Assets

 

4,439,863

 

6,973,787

 

7,066,505

Unsecured Debt & Obligations

 

1,821,932

 

3,244,394

 

3,350,259

Unencumbered Assets to Unsecured Debt

 

244%

 

215%

 

211%

Covenant

 

135%

 

135%

 

135%

 

 

 

 

 

 

 

Net Income Available for Debt Service

 

370,272

 

560,295

 

692,499

Maximum Annual Service Charge

 

149,201

 

217,754

 

257,057

Fixed Charge Coverage Ratio

 

2.5X

 

2.6X

 

2.7X

Covenant

 

1.5X

 

1.5X

 

1.5X

Net Income Available for Debt Service Excluding Other Expenses (2)

 

453,329

 

623,575

 

692,982

Fixed Charge Coverage Ratio Excluding Other Expenses (2)

 

3.0X

 

2.9X

 

2.7X

 

 

 

 

 

 

 

Credit Ratings (Outlook)

 

 

 

 

 

 

Moody's

 

Baa3 (Stable)

 

Baa3 (Stable)

 

Baa2 (Stable)

S&P

 

BBB- (Stable)

 

BBB- (Stable)

 

BBB- (Stable)

Fitch

 

BBB (Stable)

 

BBB- (Positive)

 

BBB- (Stable)

 

 

 

 

 

 

 

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

 

 

 

 

(2) Other Expenses include Debt Extinguishment Costs and RVI transaction costs.

 

 

 

 

 

 

 

12



 

SITE Centers Corp.

Same Store Metrics (1)

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store at 100%

 

Same Store at SITE Share

SITE at share

4Q18

4Q17

Change

 

4Q18

4Q17

Change

 

 

 

 

 

 

 

 

Leased Rate

93.6%

93.5%

0.1%

 

93.6%

93.3%

0.3%

Commenced Rate

91.5%

92.0%

(0.5%)

 

91.7%

91.6%

0.1%

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Base Rents

$155,132

$153,463

1.1%

 

$87,268

$85,645

1.9%

Recoveries

50,525

48,291

4.6%

 

29,921

28,082

6.5%

Other

2,265

2,443

-7.3%

 

1,256

1,348

-6.8%

 

207,922

204,197

1.8%

 

118,445

115,075

2.9%

Expenses:

 

 

 

 

 

 

 

Operating

(26,055)

(25,450)

2.4%

 

(14,408)

(14,091)

2.2%

Real Estate Taxes

(32,862)

(31,603)

4.0%

 

(20,376)

(18,846)

8.1%

Bad Debt Expense

(476)

(765)

(37.8%)

 

(284)

(470)

NM

 

(59,393)

(57,818)

2.7%

 

(35,068)

(33,407)

5.0%

Total SSNOI

$148,529

$146,379

1.5%

 

$83,377

$81,668

2.1%

 

 

 

 

 

 

 

 

Non-Same Store NOI (2)

7,038

88,329

 

 

11,113

79,143

 

Total Consolidated + Unconsolidated NOI

$155,567

$234,708

 

 

$94,490

$160,811

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin

71.4%

71.7%

 

 

70.4%

71.0%

 

SSNOI Recovery Rate

85.8%

84.6%

 

 

86.0%

85.3%

 

 

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD Same Store at 100%

 

YTD Same Store at SITE Share

YTD SITE at share

12M18

12M17

Change

 

12M18

12M17

Change

 

 

 

 

 

 

 

 

Leased Rate

93.6%

93.5%

0.1%

 

93.6%

93.3%

0.3%

Commenced Rate

91.5%

92.0%

(0.5%)

 

91.7%

91.6%

0.1%

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Base Rents

$609,417

$602,881

1.1%

 

$341,852

$335,450

1.9%

Recoveries

200,558

195,788

2.4%

 

117,073

113,493

3.2%

Other

8,408

8,460

-0.6%

 

4,685

4,829

-3.0%

 

818,383

807,129

1.4%

 

463,610

453,772

2.2%

Expenses:

 

 

 

 

 

 

 

Operating

(105,122)

(103,234)

1.8%

 

(57,910)

(57,437)

0.8%

Real Estate Taxes

(130,731)

(128,569)

1.7%

 

(78,524)

(76,415)

2.8%

Bad Debt Expense

(1,992)

(1,722)

15.7%

 

(978)

(935)

4.6%

 

(237,845)

(233,525)

1.8%

 

(137,412)

(134,787)

1.9%

Total SSNOI

$580,538

$573,604

1.2%

 

$326,198

$318,985

2.3%

 

 

 

 

 

 

 

 

Non-Same Store NOI (2)

175,328

407,251

 

 

174,210

355,299

 

Total Consolidated + Unconsolidated NOI

$755,866

$980,855

 

 

$500,408

$674,284

 

 

 

 

 

 

 

 

 

SSNOI Operating Margin

70.9%

71.1%

 

 

70.4%

70.3%

 

SSNOI Recovery Rate

85.0%

84.5%

 

 

85.8%

84.8%

 

 

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

(2) See Investments section for detail on major redevelopment activity.  Represents 11.8% of 4Q18 and 34.8% of 12M18 total NOI at SITE share.

 

 

13



 

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

 

 

 

 

 

 

 

 

 

 

 

4Q18

22

55,466

$17.61

$15.45

14.0%

9.4

 

57

277,645

$18.62

9.5

3Q18

28

46,364

$27.39

$22.72

20.6%

7.6

 

63

272,199

$24.65

13.5

2Q18

26

108,903

$17.14

$13.74

24.7%

6.8

 

58

321,448

$18.23

9.2

1Q18

33

57,075

$24.73

$20.40

21.2%

7.7

 

57

172,133

$19.32

8.7

 

109

267,808

$20.63

$17.07

20.9%

7.7

 

235

1,043,425

$20.19

10.6

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q18

86

392,009

$16.02

$15.22

5.3%

5.1

 

86

392,009

$16.02

5.1

3Q18

164

1,080,853

$16.86

$15.58

8.2%

6.1

 

164

1,080,853

$16.86

6.1

2Q18

155

833,334

$15.58

$14.74

5.7%

5.2

 

155

833,334

$15.58

5.2

1Q18

127

458,232

$15.87

$14.92

6.4%

5.2

 

127

458,232

$15.87

5.2

 

532

2,764,428

$16.19

$15.17

6.7%

5.5

 

532

2,764,428

$16.19

5.5

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q18

108

447,475

$16.22

$15.25

6.4%

5.7

 

143

669,654

$17.10

7.1

3Q18

192

1,127,217

$17.29

$15.87

8.9%

6.2

 

227

1,353,052

$18.43

8.1

2Q18

181

942,237

$15.76

$14.62

7.8%

5.4

 

213

1,154,782

$16.32

6.4

1Q18

160

515,307

$16.85

$15.52

8.6%

5.6

 

184

630,365

$16.81

6.3

 

641

3,032,236

$16.58

$15.33

8.2%

5.8

 

767

3,807,853

$17.29

7.1

 

 

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)

 

 

 

 

 

 

 

 

 

 

4Q18

120,266

$22.49

$3.65

$3.61

$0.63

$7.89

$14.60

8.8

66%

34%

3Q18

143,178

$21.58

$3.76

$2.31

$0.54

$6.61

$14.97

8.3

48%

52%

2Q18

281,551

$19.02

$1.26

$6.99

$0.47

$8.72

$10.30

8.7

70%

30%

1Q18

165,091

$20.39

$1.59

$3.30

$0.57

$5.46

$14.93

8.6

67%

33%

 

710,086

$20.44

$2.24

$4.64

$0.54

$7.42

$13.02

8.6

64%

36%

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

4Q18

392,009

$16.30

$0.04

$0.00

$0.00

$0.04

$16.26

5.1

84%

16%

3Q18

1,080,853

$17.19

$0.76

$0.01

$0.00

$0.77

$16.42

6.1

84%

16%

2Q18

833,334

$15.78

$0.08

$0.00

$0.00

$0.08

$15.70

5.2

80%

20%

1Q18

458,232

$16.03

$0.04

$0.00

$0.00

$0.04

$15.99

5.2

73%

27%

 

2,764,428

$16.44

$0.36

$0.00

$0.00

$0.36

$16.08

5.5

81%

19%

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

4Q18

512,275

$17.75

$1.26

$1.22

$0.22

$2.70

$15.05

6.2

80%

20%

3Q18

1,224,031

$17.70

$1.21

$0.36

$0.08

$1.65

$16.05

6.4

80%

20%

2Q18

1,114,885

$16.60

$0.50

$2.48

$0.17

$3.15

$13.45

6.2

78%

22%

1Q18

623,323

$17.19

$0.60

$1.20

$0.21

$2.01

$15.18

6.3

72%

28%

 

3,474,514

$17.26

$0.88

$1.31

$0.15

$2.34

$14.92

6.3

78%

22%

 

 

 

 

 

 

 

 

 

 

 

(1) New Leases exclude development and redevelopment activity.

 

 

 

 

14



 

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)

41

33

74

$19,577

5.4%

$27,826

1,462

6.1%

2,249

A+/A2/NR

2

 

Bed Bath & Beyond (2)

29

25

54

13,131

3.6%

21,034

945

3.9%

1,537

BB+/Baa3/NR

3

 

Dick's Sporting Goods (3)

12

17

29

10,223

2.8%

19,681

651

2.7%

1,418

NR

4

 

PetSmart

23

25

48

9,921

2.7%

16,549

596

2.5%

1,053

CCC/Caa1/NR

5

 

Michaels

20

23

43

8,091

2.2%

13,483

566

2.4%

1,022

BB-/NR/NR

6

 

AMC Theatres

3

8

11

7,102

1.9%

16,850

368

1.5%

845

B/B2/NR

7

 

Best Buy

8

11

19

7,088

1.9%

13,019

436

1.8%

810

BBB/Baa1/BBB

8

 

Gap (4)

18

22

40

6,824

1.9%

11,326

369

1.5%

650

BB+/Baa2/NR

9

 

Ulta

22

20

42

6,633

1.8%

10,627

262

1.1%

447

NR

10

 

Ross Stores (5)

14

35

49

6,390

1.8%

15,481

578

2.4%

1,427

A-/A3/NR

11

 

Nordstrom Rack

9

2

11

6,302

1.7%

7,526

333

1.4%

397

BBB+/Baa1/BBB+

12

 

Kroger (6)

6

8

14

6,263

1.7%

8,944

466

1.9%

819

BBB/Baa1/NR

13

 

Kohl's

6

12

18

6,050

1.7%

12,900

718

3.0%

1,571

BBB-/Baa2/BBB

14

 

Barnes & Noble

9

9

18

5,871

1.6%

9,252

271

1.1%

452

NR

15

 

Whole Foods

3

2

5

4,895

1.3%

5,636

208

0.9%

259

A+/A3/NR

16

 

Petco

13

10

23

4,121

1.1%

6,392

202

0.8%

315

CCC+/B3/NR

17

 

Ascena (7)

26

20

46

4,088

1.1%

5,982

185

0.8%

282

B/Ba3/NR

18

 

Office Depot (8)

12

12

24

4,002

1.1%

7,171

298

1.2%

512

B/Ba3/NR

19

 

DSW

10

8

18

3,931

1.1%

5,961

240

1.0%

388

NR

20

 

Jo-Ann

9

9

18

3,729

1.0%

5,884

332

1.4%

570

B/B2/NR

21

 

Five Below

18

21

39

3,698

1.0%

6,178

191

0.8%

337

NR

22

 

Party City

13

13

26

3,578

1.0%

6,048

184

0.8%

329

NR

23

 

Home Depot

4

3

7

3,527

1.0%

5,002

455

1.9%

813

A/A2/A

24

 

Pier 1 Imports

9

16

25

3,333

0.9%

5,979

130

0.5%

261

CCC+/NR/NR

25

 

Burlington

3

6

9

3,208

0.9%

6,119

203

0.8%

538

BB+/NR/BB+

26

 

Cinemark

2

3

5

3,175

0.9%

5,049

209

0.9%

326

BB/NR/NR

27

 

Regal Cinemas

3

1

4

3,127

0.9%

5,227

150

0.6%

220

NR

28

 

Staples

7

13

20

3,104

0.9%

5,918

205

0.9%

410

B+/B1/NR

29

 

LA Fitness

4

0

4

3,070

0.8%

3,070

181

0.8%

181

NR

30

 

Hobby Lobby

5

4

9

2,564

0.7%

4,099

296

1.2%

470

NR

31

 

Dollar Tree Stores

16

24

40

2,562

0.7%

4,931

207

0.9%

408

BBB-/Baa3/NR

32

 

Giant Eagle

2

2

4

2,378

0.7%

4,247

203

0.8%

369

NR

33

 

Publix

2

21

23

2,377

0.7%

10,108

273

1.1%

1,109

NR

34

 

Mattress Firm

14

15

29

2,298

0.6%

4,042

71

0.3%

135

NR

35

 

Famous Footwear

11

9

20

2,258

0.6%

3,323

109

0.5%

162

BB/Ba2/NR

36

 

24 Hour Fitness

3

1

4

2,243

0.6%

3,863

105

0.4%

189

B/NR/NR

37

 

Macy's (9)

4

0

4

2,224

0.6%

2,224

183

0.8%

183

BBB-/Baa3/BBB

38

 

Carter's Childrenswear

15

15

30

2,146

0.6%

3,218

76

0.3%

122

BB+/NR/NR

39

 

Total Wine & More

4

4

8

2,142

0.6%

3,261

104

0.4%

163

NR

40

 

AT&T

16

20

36

2,115

0.6%

3,436

60

0.3%

103

BBB/Baa2/A-

41

 

Lowe's

2

3

5

2,012

0.6%

4,375

342

1.4%

662

BBB+/Baa1/NR

42

 

Tailored Brands (10)

11

10

21

1,946

0.5%

3,153

71

0.3%

129

B+/NR/NR

43

 

Ahold Delhaize (11)

1

6

7

1,932

0.5%

5,627

119

0.5%

385

BBB/Baa1/BBB

44

 

Target

2

2

4

1,840

0.5%

2,369

369

1.5%

563

A/A2/A-

45

 

Panera

10

10

20

1,769

0.5%

2,868

58

0.2%

98

NR

46

 

L Brands (12)

12

13

25

1,606

0.4%

2,524

55

0.2%

87

BB/Ba1/NR

47

 

Signet Jewelers (13)

11

5

16

1,572

0.4%

1,869

42

0.2%

52

BB+/NR/BB

48

 

Kirkland's

8

7

15

1,564

0.4%

2,196

79

0.3%

121

NR

49

 

Darden (14)

8

5

13

1,558

0.4%

2,239

64

0.3%

97

BBB/Baa2/BBB

50

 

Starbucks

18

8

26

1,472

0.4%

1,796

33

0.1%

42

BBB+/Baa1/BBB+

 

 

Top 50 Total

531

571

1,102

$216,630

59.4%

$365,882

14,313

59.8%

26,087

 

 

 

Total Portfolio

 

 

 

$364,998

100.0%

$631,055

23,942

100.0%

44,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) T.J. Maxx (21) / Marshalls (30) / HomeGoods (18) / Sierra Trading (3) / HomeSense (1) / Combo Store (1)

(8) Office Depot (12) / OfficeMax (12)

(2) Bed Bath (28) / World Market (16) / buybuy Baby (9) / CTS (1)

 

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

(3) Dick's Sporting Goods (26) / Golf Galaxy (3)

 

(10) Men's Wearhouse (14) / Jos. A. Bank (6) / K&G Fashion Superstore (1)

(4) Gap (3) / Old Navy (35) / Banana Republic (2)

 

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

(5) Ross Dress For Less (47) / dd's Discounts (2)

 

(12) Bath & Body Works (21) / Victoria's Secret (4)

(6) Kroger (9) / Harris Teeter (3) / King Soopers (1) / Mariano's (1)

 

(13) Kay Jewelers (10) / Jared (4) / Zales (2)

(7) Ann Taylor (3)/ Catherine's (3) /Dress Barn (14) /Justice (12) /Lane Bryant (11) /Maurice's (3)

(14) Longhorn Steakhouse (7) / Olive Garden (5) / Bahama Breeze (1)

 

 

15



 

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

ABR

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

Total

MTM

1

 

14

374

 

$26.71

0.2%

 

64

 

104

$2,390

 

$22.98

2.1%

 

65

 

118

$2,764

 

$23.42

0.8%

2019

55

 

915

10,530

 

$11.51

4.7%

 

343

 

453

11,997

 

$26.48

10.3%

 

398

 

1,368

22,527

 

$16.47

6.6%

2020

112

 

1,591

23,161

 

$14.56

10.3%

 

425

 

581

15,095

 

$25.98

13.0%

 

537

 

2,172

38,256

 

$17.61

11.2%

2021

143

 

2,042

29,113

 

$14.26

13.0%

 

453

 

609

16,248

 

$26.68

13.9%

 

596

 

2,651

45,361

 

$17.11

13.3%

2022

150

 

2,427

35,666

 

$14.70

15.9%

 

432

 

649

18,244

 

$28.11

15.7%

 

582

 

3,076

53,910

 

$17.53

15.8%

2023

153

 

2,549

36,339

 

$14.26

16.2%

 

421

 

645

17,964

 

$27.85

15.4%

 

574

 

3,194

54,303

 

$17.00

15.9%

2024

124

 

2,031

27,491

 

$13.54

12.3%

 

213

 

342

9,372

 

$27.40

8.0%

 

337

 

2,373

36,863

 

$15.53

10.8%

2025

48

 

828

14,061

 

$16.98

6.3%

 

103

 

184

5,361

 

$29.14

4.6%

 

151

 

1,012

19,422

 

$19.19

5.7%

2026

44

 

605

9,249

 

$15.29

4.1%

 

92

 

227

6,907

 

$30.43

5.9%

 

136

 

832

16,156

 

$19.42

4.7%

2027

40

 

660

12,639

 

$19.15

5.6%

 

90

 

182

5,270

 

$28.96

4.5%

 

130

 

842

17,909

 

$21.27

5.3%

2028

43

 

655

9,298

 

$14.20

4.1%

 

96

 

191

5,805

 

$30.39

5.0%

 

139

 

846

15,103

 

$17.85

4.4%

Thereafter

33

 

799

16,189

 

$20.26

7.2%

 

25

 

69

1,863

 

$27.00

1.6%

 

58

 

868

18,052

 

$20.80

5.3%

Total

946

 

15,116

$224,110

 

$14.83

100.0%

 

2,757

 

4,236

$116,516

 

$27.51

100.0%

 

3,703

 

19,352

$340,626

 

$17.60

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

Total

MTM

1

 

14

$374

 

$26.71

0.2%

 

56

 

100

$2,268

 

$22.68

1.9%

 

57

 

114

$2,642

 

$23.18

0.8%

2019

14

 

224

2,375

 

$10.60

1.1%

 

225

 

279

7,360

 

$26.38

6.3%

 

239

 

503

9,735

 

$19.35

2.9%

2020

25

 

291

3,500

 

$12.03

1.6%

 

243

 

296

8,134

 

$27.48

7.0%

 

268

 

587

11,634

 

$19.82

3.4%

2021

20

 

233

4,307

 

$18.48

1.9%

 

278

 

307

8,549

 

$27.85

7.3%

 

298

 

540

12,856

 

$23.81

3.8%

2022

25

 

320

5,550

 

$17.34

2.5%

 

228

 

298

8,234

 

$27.63

7.1%

 

253

 

618

13,784

 

$22.30

4.0%

2023

16

 

107

2,563

 

$23.95

1.1%

 

253

 

288

7,686

 

$26.69

6.6%

 

269

 

395

10,249

 

$25.95

3.0%

2024

18

 

201

2,916

 

$14.51

1.3%

 

191

 

243

7,235

 

$29.77

6.2%

 

209

 

444

10,151

 

$22.86

3.0%

2025

21

 

213

3,204

 

$15.04

1.4%

 

154

 

224

6,198

 

$27.67

5.3%

 

175

 

437

9,402

 

$21.51

2.8%

2026

23

 

239

4,935

 

$20.65

2.2%

 

139

 

225

6,493

 

$28.86

5.6%

 

162

 

464

11,428

 

$24.63

3.4%

2027

23

 

307

5,334

 

$17.37

2.4%

 

171

 

258

7,969

 

$30.89

6.8%

 

194

 

565

13,303

 

$23.55

3.9%

2028

40

 

508

6,773

 

$13.33

3.0%

 

168

 

279

8,104

 

$29.05

7.0%

 

208

 

787

14,877

 

$18.90

4.4%

Thereafter

720

 

12,459

182,279

 

$14.63

81.3%

 

651

 

1,439

38,286

 

$26.61

32.9%

 

1,371

 

13,898

220,565

 

$15.87

64.8%

Total

946

 

15,116

$224,110

 

$14.83

100.0%

 

2,757

 

4,236

$116,516

 

$27.51

100.0%

 

3,703

 

19,352

$340,626

 

$17.60

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Excludes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16



 

 

SITE Centers Corp.

Redevelopments

 

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SITE

Own %

 

Project

Yield

 

Est.

Total Net

Cost

 

Cost

Incurred

To Date

 

Est.

Remain

Costs

 

Placed

In Service

 

CIP (1)

 

Initial

Occupancy

 

Est.

Stabilized

Quarter

 

Key Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments Major (2)

 

 

8%

 

$110,192

 

$30,339

 

$79,853

 

$14,754

 

$11,335

 

 

 

 

 

 

Redevelopments Tactical (3)

 

 

10%

 

55,487

 

21,010

 

34,477

 

14,691

 

6,319

 

 

 

 

 

 

Other (4)

 

 

N/A

 

N/A

 

23,880

 

0

 

0

 

23,880

 

 

 

 

 

 

Undeveloped land (5)

 

 

N/A

 

N/A

 

13,383

 

0

 

0

 

13,383

 

 

 

 

 

 

 

 

 

 

 

$165,679

 

$88,612

 

$114,330

 

$29,445

 

$54,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments Major

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West Bay Plaza (Phase I)

(Cleveland, OH)

100%

 

 

 

26,636

 

21,712

 

4,924

 

14,754

 

6,958

 

3Q18

 

2Q19

 

Fresh Thyme, Kirklands, Pet Supplies Plus, Ulta, HomeSense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Collection at Brandon Boulevard

(Tampa, FL)

100%

 

 

 

27,732

 

4,722

 

23,010

 

0

 

1,222

 

4Q19

 

4Q20

 

Lucky's, Bealls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1000 Van Ness

(San Francisco, CA)

100%

 

 

 

4,810

 

0

 

4,810

 

0

 

0

 

1Q20

 

1Q20

 

CGV Cinemas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nassau Park Pavilion

(Princeton, NJ)

100%

 

 

 

12,199

 

644

 

11,555

 

0

 

644

 

1Q20

 

3Q20

 

Homesense, TJ Maxx

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shoppers World

(Boston, MA)

100%

 

 

 

20,426

 

1,650

 

18,776

 

0

 

1,650

 

TBD

 

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sandy Plains Village

(Atlanta, GA)

100%

 

 

 

8,556

 

1,074

 

7,482

 

0

 

324

 

TBD

 

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Perimeter Pointe

(Atlanta, GA)

100%

 

 

 

9,833

 

537

 

9,296

 

0

 

537

 

TBD

 

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$110,192

 

$30,339

 

$79,853

 

$14,754

 

$11,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Balance is in addition to SITE's pro rata share of joint venture CIP of $7 million.

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

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

(4) Includes predevelopment and retenanting expenditures.

(5) Balance is in addition to owned land adjacent to existing centers with an estimated value of $18 million and cost basis of the headquarters (non-income producing) of $41 million.

 

 

 

 

17



 

SITE Centers Corp.

Acquisitions

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SITE

 

Total

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

City, State

Own %

 

GLA

 

Price

Debt

 

Price

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

11/02/18

 

Melbourne Shopping Center (1)

Melbourne, FL

100%

 

210

 

$11,400

$0

 

$9,120

$0

11/02/18

 

Sharon Greens (1)

Cumming, GA

100%

 

98

 

13,382

0

 

10,706

0

12/21/18

 

Market Square (1)

Douglasville, GA

100%

 

125

 

10,350

0

 

8,280

0

 

 

 

Total 2018

 

 

433

 

$35,132

$0

 

$28,106

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The Company acquired JV partner's 80% interest in the property.

 

 

18



 

SITE Centers Corp.

Dispositions

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SITE

 

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

City, State

Own %

 

GLA

 

Price

Debt

 

Price

Debt

01/09/18

 

Indian Lakes Crossing (BRE DDR Retail Holdings III)

Virginia Beach, VA

5.0%

 

71

 

$14,700

$7,178

 

$735

$359

01/18/18

 

Fortuna Center Plaza

Dumfries, VA

100.0%

 

105

 

20,225

0

 

20,225

0

02/07/18

 

Meridian Crossroads

Meridian, ID

100.0%

 

527

 

78,700

0

 

78,700

0

02/28/18

 

Lakewood Ranch Plaza (DDRM Properties)

Bradenton, FL

20.0%

 

85

 

17,963

10,500

 

3,593

2,100

02/28/18

 

Crystal Springs (DDRM Properties)

Crystal River, FL

20.0%

 

67

 

10,567

6,750

 

2,113

1,350

02/28/18

 

Paraiso Plaza (DDRM Properties)

Hialeah, FL

20.0%

 

61

 

15,743

10,250

 

3,149

2,050

02/28/18

 

Plaza del Paraiso (DDRM Properties)

Miami, FL

20.0%

 

85

 

21,581

13,000

 

4,316

2,600

02/28/18

 

Southwood Village (DDRM Properties)

Tallahassee, FL

20.0%

 

63

 

9,693

6,750

 

1,939

1,350

02/28/18

 

Shoppes at Lithia (DDRM Properties)

Valrico, FL

20.0%

 

71

 

16,614

9,500

 

3,323

1,900

02/28/18

 

Shoppes at Lake Dow (DDRM Properties)

McDonough, GA

20.0%

 

73

 

13,874

7,200

 

2,775

1,440

03/15/18

 

Shoppes of Citrus Hills (DDRM Properties)

Hernando, FL

20.0%

 

69

 

12,098

6,470

 

2,420

1,294

03/15/18

 

Bardmoor Promenade (DDRM Properties)

Largo, FL

20.0%

 

158

 

31,868

19,000

 

6,374

3,800

03/22/18

 

Pioneer Hills

Aurora, CO

100.0%

 

138

 

21,100

0

 

21,100

0

03/27/18

 

Naugatuck Valley SC (BRE DDR Retail Holdings III)

Waterbury, CT

5.0%

 

383

 

24,500

31,491

 

1,225

1,575

03/29/18

 

Southern Tier Crossing

Horseheads, NY

100.0%

 

175

 

18,500

0

 

18,500

0

 

 

Non-operating sales

 

 

 

 

 

2,100

 

 

2,100

 

 

 

Preferred equity repayment

 

 

 

 

 

36,072

 

 

36,072

 

 

 

 

1Q 2018 Total

 

 

2,131

 

$365,898

$128,089

 

$208,659

$19,818

 

 

 

 

 

 

 

 

 

 

 

 

 

04/05/18

 

Hobby Lobby Center (BRE DDR Retail Holdings III)

Greenville, SC

5.0%

 

69

 

$6,000

$5,191

 

$300

$260

04/17/18

 

Silver Spring Square (RVI)

Mechanicsburg, PA

100.0%

 

343

 

80,810

65,730

 

80,810

65,730

04/20/18

 

Sherwood Retail Center (BRE DDR Retail Holdings III)

Sherwood, AR

5.0%

 

123

 

4,148

5,249

 

207

262

04/20/18

 

Valley Bend (BRE DDR Retail Holdings III)

Huntsville, AL

5.0%

 

425

 

66,000

43,500

 

3,300

2,175

04/23/18

 

The Shops at Fox River

McHenry, IL

100.0%

 

341

 

32,000

0

 

32,000

0

04/27/18

 

Fountains of Miramar (BRE DDR Retail Holdings IV)

Miramar, FL

5.0%

 

139

 

40,000

24,093

 

2,000

1,205

05/09/18

 

Clearwater Crossing (DDRM Properties)

Flowery Branch, GA

20.0%

 

91

 

16,850

10,250

 

3,370

2,050

05/10/18

 

Capital West

Tallahassee, FL

100.0%

 

88

 

7,250

0

 

7,250

0

05/11/18

 

San Tan Marketplace (BRE DDR Retail Holdings III)

Gilbert, AZ

5.0%

 

286

 

51,500

43,801

 

2,575

2,190

05/18/18

 

The Commons

Salisbury, MD

100.0%

 

130

 

14,250

0

 

14,250

0

05/25/18

 

Cedar Hill Village (BRE DDR Retail Holdings III)

Cedar Hill, TX

5.0%

 

44

 

8,300

6,441

 

415

322

05/25/18

 

CVS (BRE DDR Retail Holdings III)

Bellevue, OH

5.0%

 

10

 

2,234

1,011

 

112

51

05/31/18

 

Aberdeen Square (DDRM Properties)

Boynton Beach, FL

20.0%

 

71

 

9,900

6,512

 

1,980

1,302

06/14/18

 

Plaza at Power Mkplce (BRE DDR Retail Holdings III)

Queen Creek, AZ

5.0%

 

71

 

16,600

7,290

 

830

365

06/27/18

 

The Walk at Highwoods Preserve (RVI)

Tampa, FL

100.0%

 

141

 

25,025

18,250

 

25,025

18,250

06/28/18

 

Tarpon Square

Tarpon Springs, FL

100.0%

 

115

 

13,200

0

 

13,200

0

06/29/18

 

Conway Plaza (DDRM Properties)

Orlando, FL

20.0%

 

118

 

15,050

8,250

 

3,010

1,650

 

 

Non-operating sales

 

 

 

 

 

1,700

 

 

1,700

 

 

 

Preferred equity repayment

 

 

 

 

 

10,328

 

 

10,328

 

 

 

 

2Q 2018 Total

 

 

2,605

 

$421,145

$245,568

 

$202,662

$95,812

 

 

 

 

 

 

 

 

 

 

 

 

 

07/18/18

 

Tradewinds SC (BRE DDR Retail Holdings III)

Pensacola, FL

5.0%

 

179

 

$17,900

$12,644

 

$895

$632

07/24/18

 

Killearn Shopping Center (DDRM Properties)

Tallahassee, FL

20.0%

 

95

 

15,900

10,459

 

3,180

2,092

07/27/18

 

West Oaks Town Center (DDRM Properties)

Ocoee, FL

20.0%

 

66

 

8,975

7,000

 

1,795

1,400

07/27/18

 

Shoppes on South Main (BRE DDR Retail Holdings III)

Bowling Green, OH

5.0%

 

112

 

8,750

7,157

 

438

358

08/08/18

 

Walgreens (BRE DDR Retail Holdings III)

Springdale, AR

5.0%

 

15

 

6,000

3,025

 

300

151

08/13/18

 

Dimond Crossing (BRE DDR Retail Holdings III)

Anchorage, AK

5.0%

 

85

 

14,350

7,980

 

718

399

08/15/18

 

Rosedale Shopping Center (DDRM Properties)

Huntersville, NC

20.0%

 

119

 

34,000

20,000

 

6,800

4,000

08/24/18

 

Widewater Commons (BRE DDR Retail Holdings III)

Uniontown, PA

5.0%

 

47

 

4,646

5,010

 

232

251

09/06/18

 

Camp Creek Mktplce (BRE DDR Retail Holdings III)

East Point, GA

5.0%

 

424

 

80,100

42,000

 

4,005

2,100

09/22/18

 

Prairie Market (BRE DDR Retail Holdings III)

Oswego, IL

5.0%

 

113

 

28,250

23,141

 

1,413

1,157

09/22/18

 

Hillside Town Center (BRE DDR Retail Holdings III)

Hillside, IL

5.0%

 

165

 

20,000

18,847

 

1,000

942

 

 

Non-operating sales

 

 

 

 

 

900

 

 

45

 

 

 

Preferred equity repayment

 

 

 

 

 

21,746

 

 

21,746

 

 

 

 

3Q 2018 Total

 

 

1,420

 

$261,517

$157,263

 

$42,567

$13,482

 

 

19



 

SITE Centers Corp.

Dispositions

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SITE

 

Owned

 

At 100%

 

At SITE Share

 

 

Property Name

City, State

Own %

 

GLA

 

Price

Debt

 

Price

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

10/09/18

 

Cortez Plaza

Bradenton, FL

100.0%

 

274

 

$30,150

$0

 

$30,150

$0

10/10/18

 

Waterside Marketplace (BRE DDR Retail Holdings III)

Chesterfield, MI

5.0%

 

291

 

38,000

29,678

 

1,900

1,484

10/18/18

 

Century Town Center (BRE DDR Retail Holdings III)

Vero Beach, FL

5.0%

 

107

 

17,000

8,130

 

850

407

11/29/18

 

Dividend Trust Portfolio (1)

Various

20.0%

 

3,410

 

607,200

0

 

485,760

0

12/06/18

 

McAlister Square (BRE DDR Retail Holdings III)

Burleson, TX

5.0%

 

169

 

20,673

16,500

 

1,034

825

12/12/18

 

Denver West Plaza (BRE DDR Retail Holdings III)

Lakewood, CO

5.0%

 

71

 

10,150

9,000

 

508

450

 

 

Non-operating sales

 

 

 

 

 

3,163

 

 

3,163

 

 

 

Preferred equity repayment

 

 

 

 

 

6,968

 

 

6,968

 

 

 

 

4Q 2018 Total

 

 

4,322

 

$733,304

$63,308

 

$530,333

$3,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2018

 

 

10,478

 

$1,781,864

$594,228

 

$984,221

$132,278

 

 

 

 

 

 

 

 

 

 

 

 

 

01/10/19

 

Northpoint SC (BRE DDR Retail Holdings III)

Cape Coral, FL

5.0%

 

112

 

$17,836

$7,449

 

$892

$372

01/11/19

 

Winchester Station (BRE DDR Retail Holdings III)

Winchester, VA

5.0%

 

183

 

30,550

15,205

 

1,528

760

01/15/19

 

Heritage Square (2)

Monmouth Junction, NJ

0.3%

 

81

 

14,700

13,497

 

44

40

01/16/19

 

Largo Town Center (Other)

Upper Marlboro, MD

20.0%

 

277

 

43,950

0

 

8,790

0

 

 

Preferred equity repayment

 

 

 

 

 

12,406

 

 

12,406

 

 

 

 

1Q 2019 QTD

 

 

653

 

$119,442

$36,151

 

$23,660

$1,172

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The Company sold an 80% interest in 10 properties to the newly formed Dividend Trust Portfolio (DTP) joint venture.

(2) Asset included in the collateral for BRE DDR Retail Holdings IV preferred interest. The Company does not have a material interest, but provides property asset management services.

 

 

 

 

20



 

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

$100,000

$100,000

3.72%

 

 

 

$100,000

3.72%

Unsecured Term Loan

50,000

50,000

3.87%

 

 

 

50,000

3.87%

Unsecured Public Debt

1,655,687

1,655,687

4.32%

 

 

 

1,655,687

4.32%

Fixed Rate Mortgage Loans

87,467

77,860

4.75%

$1,158,920

$220,012

4.56%

297,872

4.61%

Variable Rate Mortgage Loans

0

0

0.00%

1,063,268

142,533

4.66%

142,533

4.66%

Subtotal

$1,893,154

$1,883,547

4.29%

$2,222,188

$362,545

4.60%

$2,246,092

4.34%

Fair Market Value Adjustment

1,546

1,546

 

5,584

279

 

1,825

 

Unamortized Loan Costs, Net

(10,295)

(10,227)

 

(15,269)

(2,894)

 

(13,121)

 

Total

$1,884,405

$1,874,866

4.29%

$2,212,503

$359,930

4.60%

$2,234,797

4.34%

 

Consolidated Maturity Schedule (1)

Principal

Payments

Secured

Maturities

Unsecured

Maturities

Total

100%

Total

SITE Share

Interest Rate

2019

$2,372

$0

$0

$2,372

$2,372

0.00%

2020

1,749

39,934

0

41,684

41,684

4.99%

2021

1,214

42,198

0

43,412

43,412

4.09%

2022

0

0

300,000

300,000

300,000

4.36%

2023

0

0

137,209

137,209

127,602

3.65%

2024

0

0

65,614

65,614

65,614

4.07%

2025

0

0

457,142

457,142

457,142

3.79%

2026

0

0

400,000

400,000

400,000

4.43%

2027

0

0

450,000

450,000

450,000

4.81%

2028 and beyond

0

0

0

0

0

0.00%

Unsecured debt discount

 

 

(4,278)

(4,278)

(4,278)

 

Total

$5,335

$82,132

$1,805,687

$1,893,154

$1,883,547

4.29%

 

 

 

 

 

 

 

Unconsolidated Maturity Schedule (1)

Principal

Payments

Secured

Maturities

Unsecured

Maturities

Total

100%

Total

SITE Share

 

Interest Rate

2019

$5,561

$252,585

$0

$258,146

$17,138

4.95%

2020

5,884

339,523

0

345,407

52,514

4.03%

2021

5,420

194,061

0

199,481

49,248

5.24%

2022

4,246

747,702

0

751,948

115,127

4.65%

2023

3,820

35,177

0

38,997

2,639

4.26%

2024

2,278

448,008

0

450,286

84,903

4.87%

2025

1,867

0

0

1,867

644

0.00%

2026

1,936

0

0

1,936

668

0.00%

2027

2,009

106,200

0

108,209

16,622

3.89%

2028 and beyond

514

65,397

0

65,911

23,041

3.70%

Total

$33,535

$2,188,653

$0

$2,222,188

$362,545

4.60%

 

 

 

 

 

 

 

% of Total (2)

Consolidated

Interest Rate

Unconsolidated

Interest Rate

Total

Interest Rate

Fixed

92.0%

4.3%

60.7%

4.6%

87.0%

4.4%

Variable

8.0%

3.8%

39.3%

4.7%

13.0%

4.2%

 

 

 

 

 

 

 

Recourse to SITE

95.9%

4.3%

0.0%

0.0%

80.4%

4.3%

Non-recourse to SITE

4.1%

4.8%

100.0%

4.6%

19.6%

4.6%

 

 

 

 

 

 

 

(1) Assumes borrower extension options are exercised.

 

 

 

 

 

(2) Calculations based on SITE share.

 

 

 

 

 

 

Note: Interest rate is GAAP at SITE Share.

 

 

 

 

 

 

 

 

21



 

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)

$100,000

$100,000

09/22

L + 120

Unsecured Revolver ($20m)

0

0

09/22

L + 120

Unsecured Term Loan ($200m)

50,000

50,000

01/23

L + 135

 

$150,000

$150,000

 

 

Public Debt

 

 

 

 

Unsecured Notes

201,366

201,366

07/22

4.63%

Unsecured Notes

86,977

86,977

05/23

3.52%

Unsecured Notes

65,457

65,457

08/24

4.07%

Unsecured Notes

455,084

455,084

02/25

3.79%

Unsecured Notes

397,496

397,496

02/26

4.43%

Unsecured Notes

449,307

449,307

06/27

4.81%

 

$1,655,687

$1,655,687

 

 

Mortgage Debt

 

 

 

 

Polaris Towne Center, OH

40,888

40,888

04/20

4.99%

Chapel Hills West, CO

10,439

10,439

06/21

3.64%

Chapel Hills East, CO

7,028

7,028

12/21

4.76%

Paradise Village Gateway, AZ (SITE 67%)

29,112

19,505

01/22

4.85%

 

$87,467

$77,860

 

 

 

 

 

 

 

Consolidated Debt Subtotal

$1,893,154

$1,883,547

 

 

FMV Adjustment – Assumed Debt

1,546

1,546

 

 

Unamortized Loan Costs, Net

(10,295)

(10,227)

 

 

Total Consolidated Debt

$1,884,405

$1,874,866

 

 

 

 

 

 

 

 

 

 

 

 

Rate Type

 

 

 

 

Fixed

$1,743,154

$1,733,547

6.3 years

4.34%

Variable

150,000

150,000

3.8 years

3.77%

 

$1,893,154

$1,883,547

6.1 years

4.29%

Perpetual Preferred Stock

 

 

 

 

Class J

$200,000

$200,000

August 2017 (4)

6.50%

Class K

150,000

150,000

April 2018 (4)

6.25%

Class A

175,000

175,000

June 2022 (4)

6.38%

 

 

 

 

 

(1) Assumes borrower extension options are exercised.

 

 

 

(2) L = LIBOR

 

 

 

(3) Excludes loan fees and unamortized loan costs.

 

 

 

(4) Earliest redemption date.

 

 

 

 

 

 

22



 

SITE Centers Corp.

Unconsolidated Debt Detail

 

$ in thousands

 

 

 

 

 

Balance

100%

Balance

SITE Share

Maturity

Date (1)

GAAP Interest

Rate

DDRTC Core Retail Fund (SITE 15%)

 

 

 

 

July 2020 Loan Pool (9 assets) (2)

$185,587

$27,838

07/20

3.94%

July 2020 Loan Pool (5 assets) (2)

153,936

23,090

07/20

4.15%

November 2021 Loan Pool (6 assets)

113,609

17,041

11/21

4.70%

Birkdale Village, NC

80,169

12,025

04/24

4.31%

Overlook at King of Prussia, PA

40,800

6,120

09/27

3.89%

Marketplace at Millcreek, GA

39,600

5,940

09/27

3.88%

Winslow Bay Commons, NC

25,800

3,870

09/27

3.89%

 

$639,501

$95,924

 

 

DDRM Properties (SITE 20%)

 

 

 

 

July 2022 Loan Pool (13 assets)

$218,730

$43,746

07/22

4.21%

July 2022 Loan Pool (15 assets)

198,396

39,679

07/22

4.78%

July 2022 Loan Pool (7 assets)

95,312

19,063

07/22

5.69%

 

$512,438

$102,488

 

 

BRE DDR Retail Holdings III (SITE 5%)

 

 

 

 

Powell Center, OH

7,214

361

05/19

3.28%

November 2019 Loan Pool (12 assets)

224,315

11,216

11/19

5.08%

Winchester Station, VA

15,206

760

01/22

3.76%

Eastland Center, CA

90,000

4,500

07/22

3.97%

Silverado Plaza, AZ

3,696

185

07/22

3.74%

White Oak Village, VA

34,250

1,713

09/22

1.97%

Midtowne Park, SC

15,736

787

01/23

4.34%

 

$390,417

$19,522

 

 

Dividend Trust Portfolio (SITE 20%)

 

 

 

 

April 2024 Loan Pool (10 assets)

$364,320

$72,864

04/24

4.97%

 

$364,320

$72,864

 

 

BRE DDR Retail Holdings IV (SITE 5%)

 

 

 

 

Ashbridge Square, PA

$33,092

$1,655

01/22

5.09%

The Hub, NY

27,666

1,383

01/22

5.14%

Southmont Plaza, PA

31,355

1,568

01/22

5.16%

Millenia Crossing, FL

21,606

1,080

01/23

4.20%

Concourse Village, FL

13,569

678

02/24

4.31%

 

$127,288

$6,364

 

 

DDR-SAU Retail Fund (SITE 20%)

 

 

 

 

October 2019 Loan Pool (5 assets)

$17,828

$3,566

10/19

4.75%

Flat Shoals Crossing, GA

$3,646

$729

10/19

4.66%

May 2028 Loan Pool (6 assets)

$41,104

8,221

05/28

4.19%

 

$62,578

$12,516

 

 

Other Joint Ventures

 

 

 

 

Sun Center Limited, OH (SITE 79%)

$20,363

$16,178

05/21

6.14%

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

65,783

16,939

09/21

4.91%

Lennox Town Center Limited, OH (SITE 50%)

39,500

19,750

04/28

3.49%

 

$125,646

$52,867

 

 

 

 

 

 

 

Unconsolidated Debt Subtotal

$2,222,188

$362,545

 

 

FMV Adjustment – Assumed Debt

5,584

279

 

 

Unamortized Loan Costs, Net

(15,269)

(2,894)

 

 

Total Unconsolidated Debt

$2,212,503

$359,930

 

 

 

23



 

SITE Centers Corp.

Unconsolidated Debt Detail

 

$ in thousands

 

 

 

 

 

Balance

100%

Balance

SITE Share

Maturity

Date (1)

GAAP Interest

Rate

Rate Type

 

 

 

 

Fixed

$1,158,920

$220,012

5.1 years

4.56%

Variable

1,063,268

142,533

2.5 years

4.66%

 

$2,222,188

$362,545

4.1 years

4.60%

 

 

 

 

 

 

 

 

 

 

(1) Assumes borrower extension options are exercised.

 

 

 

 

(2) LIBOR subject to a 0.25% floor.

 

 

 

 

 

 

 

24



 

SITE Centers Corp.

Debt/Adjusted EBITDA

 

$ in thousands

 

 

 

4Q18

4Q17

Consolidated

 

 

Net income (loss) to SITE

$180,847

($218,038)

Interest expense

25,390

41,616

Income tax expense

251

2,455

Depreciation and amortization

45,587

79,834

Adjustments for non-controlling interests

(173)

(169)

EBITDA – current quarter

251,902

(94,302)

Separation charges

0

1,320

Impairments

930

280,127

Equity in net loss (income) of JVs

322

(6,408)

Reserve of preferred equity interest

6,885

377

Gain on disposition of real estate, net

(185,763)

(34,147)

Gain on change in control of interests

0

(368)

Other expense, net

12,759

2,699

Hurricane property loss

135

9,090

Business interruption income

0

(8,500)

Adjustments for non-controlling interests

212

(2,435)

JV OFFO (at SITE Share)

7,240

8,191

Adjusted EBITDA – current quarter (1)

94,622

155,644

Adjusted EBITDA – annualized

378,488

622,576

 

 

 

Consolidated debt

1,884,405

3,849,312

Partner share of consolidated debt

(9,607)

(9,763)

Loan costs, net

10,295

21,168

Face value adjustments

(1,546)

(2,875)

Cash and restricted cash

(13,184)

(94,103)

Net effective debt

$1,870,363

$3,763,739

 

 

 

Debt/Adjusted EBITDA – Consolidated (2)

4.9x

6.0x

 

 

 

Pro rata including JVs

 

 

Adjusted EBITDA – current quarter

98,831

159,434

Adjusted EBITDA – annualized

395,324

637,736

 

 

 

Consolidated net debt

1,870,363

3,763,739

JV debt (at SITE Share)

362,545

357,950

Cash and restricted cash

(14,340)

(19,234)

Net effective debt

$2,218,568

$4,102,455

 

 

 

Debt/Adjusted EBITDA – Pro Rata (2)

5.6x

6.4x

 

 

 

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

 

 

(2) Excludes perpetual preferred stock.

 

 

 

 

25



 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

$ and GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund

 

Partner

 

SITE

Own %

 

Operating

Properties

 

Owned

GLA

 

4Q18 NOI

at 100% (1)

 

Gross

Book Value

 

Face Value

Debt (2)

 

SITE

Preferred Equity

(At 100%)

DDRTC Core

Retail Fund

 

TIAA-CREF

 

15%

 

23

 

8,076

 

$24,725

 

$1,372,181

 

$639,501

 

$0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DDRM Properties

 

Madison

International Realty

 

20%

 

35

 

5,384

 

14,587

 

953,810

 

512,438

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BRE DDR Retail

Holdings III

 

Blackstone Real

Estate Partners

 

5%

 

16

 

3,913

 

13,009

 

599,613

 

390,417

 

135,759

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Trust Portfolio

 

Chinese Institutional Investors

 

20%

 

10

 

3,396

 

3,901

 

566,273

 

364,320

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BRE DDR Retail

Holdings IV

 

Blackstone Real

Estate Partners

 

5%

 

5

 

1,120

 

3,660

 

173,684

 

127,288

 

54,132

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DDR–SAU

Retail Fund

 

State of Utah

 

20%

 

12

 

976

 

2,330

 

133,855

 

62,578

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Various

 

Various

 

5

 

1,541

 

5,946

 

286,810

 

125,646

 

0

 

Total

 

 

 

 

 

106

(5)

24,406

 

$68,158

 

$4,086,226

 

$2,222,188

 

$189,891

 

Property management fees

 

 

 

 

 

 

 

3,476

(1)

 

 

 

 

 

 

Assets sold in 4Q2018

 

 

 

 

 

 

 

1,251

(1)

 

 

 

 

 

 

Net operating income

 

 

 

 

 

 

 

$72,885

(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.  JV NOI was adjusted to reflect the impact of assets sold in 4Q18.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Fair market value of debt adjustment and net unamortized loan costs ($9.7 million or $2.6 million at SITE's Share) are excluded from above.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Amount is net of $55.7 million valuation allowance and $123.3 million of face value repaid through December 31, 2018.  Face value of $194.5 million including accrued interest of $3.3 million.  The 8.5% dividend rate has two components, a cash dividend rate of 6.5% and an accrued payment in kind ("PIK") of 2.0%.  The Company no longer recognizes the accrued PIK as income due to the valuation allowance.  Repayment from net asset sale proceeds are allocated 52.5% to the preferred member unless certain financial covenants have been triggered, in which event 100% to the preferred member.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4) Amount is net of $13.7 million valuation allowance and $17.9 million of face value repaid through December 31, 2018.  Face value of $67.8 million including accrued interest of $1.1 million.  The 8.5% dividend rate has two components, a cash dividend rate of 6.5% and an accrued PIK of 2.0%.  The Company no longer recognizes the accrued PIK as income due to the valuation allowance.  Repayment from net asset sale proceeds are first subject to a minimum sales threshold of $4.9 million, of which $1.1 million is allocated to the preferred member; subsequent net asset sale proceeds are expected to be available to repay the preferred member.  Included in the collateral for the preferred equity interest is 95% of the value of the five joint venture properties and 100% of the value of three properties in which the Company does not have a material interest, but to which SITE provides property asset management services.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5) Excludes one consolidated joint venture asset in which the Company has an effective 67% interest.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6) 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.

 

 

26



 

SITE Centers Corp.

Unconsolidated Joint Ventures

 

 

Combined SITE JV Pro Rata Adjustments (1)

 

 

 

 

 

Income Statement Pro Rata Adjustments 4Q18

 

Balance Sheet Pro Rata Adjustments 4Q18

Revenues:

 

 

Assets:

 

Minimum rents

$12,771

 

Land

$162,703

Percentage rent

115

 

Buildings

450,233

Recoveries

4,010

 

Improvements

39,595

Other property revenue

219

 

 

652,531

 

17,115

 

Depreciation

(165,998)

Expenses:

 

 

 

486,533

Operating and maintenance

2,409

 

Construction in progress and land

6,563

Real estate taxes

2,463

 

Real estate, net

493,096

 

4,872

 

Investment in JVs

1,220

Net Operating Income

12,243

 

Cash and restricted cash

14,307

 

 

 

Receivables, net

7,755

Other Income (expense):

 

 

Other assets, net

27,281

Fee income

(810)

 

Total Assets

$543,659

Interest income

(290)

 

 

 

Impairment charges

(9,719)

 

Liabilities and Equity:

 

Interest expense

(3,985)

 

Mortgage debt

$359,930

Depreciation and amortization

(5,189)

 

Notes payable to SITE

1,043

Other income (expense), net

(158)

 

Other liabilities

23,175

Loss before earnings from JVs

(7,908)

 

Total Liabilities

384,148

Equity in net loss of JVs

322

 

JVs share of equity

14,945

Basis differences of JVs

6,475

 

Distributions in excess of net income

144,566

Gain on disposition of real estate

1,111

 

Total Equity

159,511

Net income

$0

 

Total Liabilities and Equity

$543,659

 

 

 

 

 

FFO Reconciliation 4Q18

 

 

 

Loss before earnings from JVs

($7,908)

 

 

 

Depreciation and amortization

5,189

 

 

 

Impairment of depreciable real estate

9,719

 

 

 

Basis differences of JVs

134

 

 

 

FFO at SITE's Ownership Interests

$7,134

 

 

 

OFFO at SITE's Ownership Interests

$7,240

 

 

 

 

 

 

 

 

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

 

27



 

SITE Centers Corp.

Unconsolidated Joint Ventures at 100%

 

$ in thousands

 

 

 

 

 

 

 

 

Income Statement

 

 

4Q18

 

4Q17

 

12M18

 

12M17

Revenues:

 

 

 

 

 

 

 

 

Minimum rents

 

$75,751

 

$91,044

 

$316,635

 

$376,608

Percentage rent

 

1,022

 

1,121

 

2,501

 

2,458

Recoveries

 

24,052

 

28,367

 

100,436

 

117,968

Other property revenues

 

1,141

 

1,406

 

7,895

 

5,472

 

 

101,966

 

121,938

 

427,467

 

502,506

Expenses:

 

 

 

 

 

 

 

 

Operating and maintenance

 

14,602

 

17,041

 

60,969

 

70,805

Real estate taxes

 

14,479

 

18,414

 

64,384

 

75,050

 

 

29,081

 

35,455

 

125,353

 

145,855

 

 

 

 

 

 

 

 

 

Net operating income

 

72,885

 

86,483

 

302,114

 

356,651

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest expense

 

(23,997)

 

(23,920)

 

(96,312)

 

(107,330)

Depreciation and amortization

 

(34,541)

 

(42,361)

 

(145,849)

 

(180,337)

Impairment charges

 

(72,732)

 

(7,930)

 

(177,522)

 

(90,597)

Preferred share expense

 

(5,801)

 

(7,577)

 

(24,875)

 

(32,251)

Other expense, net

 

(5,394)

 

(3,782)

 

(24,891)

 

(25,986)

 

 

(69,580)

 

913

 

(167,335)

 

(79,850)

Gain on disposition of real estate, net

 

10,829

 

71,042

 

93,753

 

101,806

Net (loss) income attributable to unconsolidated JVs

 

(58,751)

 

71,955

 

(73,582)

 

21,956

Depreciation and amortization

 

34,541

 

42,361

 

145,849

 

180,337

Impairment of depreciable real estate

 

72,732

 

7,930

 

177,522

 

90,597

Gain on disposition of real estate, net

 

(10,829)

 

(71,042)

 

(93,299)

 

(101,806)

FFO

 

$37,693

 

$51,204

 

$156,490

 

$191,084

FFO at SITE's ownership interests

 

$7,134

 

$8,257

 

$28,005

 

$29,319

Operating FFO at SITE's ownership interests

 

$7,240

 

$8,205

 

$29,001

 

$30,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet

 

 

 

 

At Period End

 

 

 

 

 

 

4Q18

 

4Q17

Assets:

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

$1,004,289

 

$1,126,703

Buildings

 

 

 

 

 

2,804,027

 

3,057,072

Improvements

 

 

 

 

 

221,412

 

213,989

 

 

 

 

 

 

4,029,728

 

4,397,764

Depreciation

 

 

 

 

 

(935,921)

 

(962,038)

 

 

 

 

 

 

3,093,807

 

3,435,726

Construction in progress and land

 

 

 

 

 

56,498

 

53,928

Real estate, net

 

 

 

 

 

3,150,305

 

3,489,654

Cash and restricted cash

 

 

 

 

 

94,111

 

155,894

Receivables, net

 

 

 

 

 

44,702

 

51,396

Other assets, net

 

 

 

 

 

186,693

 

174,832

Total Assets

 

 

 

 

 

$3,475,811

 

$3,871,776

 

 

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

 

 

 

Mortgage debt

 

 

 

 

 

$2,212,503

 

$2,501,163

Notes and accrued interest payable to SITE

 

 

 

 

 

5,182

 

1,365

Other liabilities

 

 

 

 

 

161,372

 

156,076

Total Liabilities

 

 

 

 

 

2,379,057

 

2,658,604

 

 

 

 

 

 

 

 

 

Redeemable preferred equity

 

 

 

 

 

274,493

 

345,149

Accumulated equity

 

 

 

 

 

822,261

 

868,023

Total Equity

 

 

 

 

 

1,096,754

 

1,213,172

Total Liabilities and Equity

 

 

 

 

 

$3,475,811

 

$3,871,776

 

 

28



 

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

26

2,760

11.5%

93.6%

$34,081

9.3%

$13.57

2

 

Chicago-Naperville-Elgin, IL-IN-WI

7

1,299

5.4%

90.9%

27,299

7.5%

$24.17

3

 

Columbus, OH

8

1,590

6.6%

96.7%

23,079

6.3%

$16.12

4

 

Boston-Cambridge-Newton, MA-NH

2

1,137

4.7%

92.3%

21,847

6.0%

$25.70

5

 

Orlando-Kissimmee-Sanford, FL

8

1,242

5.2%

98.8%

21,634

5.9%

$18.39

6

 

Charlotte-Concord-Gastonia, NC-SC

6

1,455

6.1%

95.0%

20,684

5.7%

$16.01

7

 

Denver-Aurora-Lakewood, CO

5

1,386

5.8%

87.2%

20,123

5.5%

$18.30

8

 

Trenton, NJ

2

1,151

4.8%

94.4%

18,713

5.1%

$19.43

9

 

Miami-Fort Lauderdale-West Palm Beach, FL

9

1,055

4.4%

97.1%

17,802

4.9%

$20.95

10

 

San Antonio-New Braunfels, TX

3

1,055

4.4%

88.1%

15,674

4.3%

$19.20

11

 

Los Angeles-Long Beach-Anaheim, CA

4

936

3.9%

97.8%

15,343

4.2%

$22.22

12

 

Phoenix-Mesa-Scottsdale, AZ

4

878

3.7%

94.4%

14,588

4.0%

$18.31

13

 

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

4

574

2.4%

89.6%

10,057

2.8%

$20.20

14

 

Cincinnati, OH-KY-IN

3

590

2.5%

89.6%

9,253

2.5%

$17.16

15

 

Portland-Vancouver-Hillsboro, OR-WA

2

487

2.0%

95.6%

8,760

2.4%

$18.81

16

 

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

8

557

2.3%

86.1%

8,689

2.4%

$17.75

17

 

Cleveland-Elyria, OH

2

559

2.3%

96.6%

6,623

1.8%

$13.03

18

 

Tampa-St. Petersburg-Clearwater, FL

8

652

2.7%

83.4%

6,570

1.8%

$15.51

19

 

Kansas City, MO-KS

2

495

2.1%

85.4%

6,126

1.7%

$14.26

20

 

Sacramento-Roseville-Arden-Arcade, CA

1

275

1.1%

99.5%

6,044

1.7%

$30.69

 

 

Other

63

3,809

15.9%

91.4%

52,009

14.2%

$16.26

 

 

Total

177

23,942

100.0%

92.7%

$364,998

100.0%

$17.86

 

 

29



 

SITE Centers Corp.

Property List

 

 

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

1

River Ridge

Birmingham-Hoover, AL

Birmingham

AL

15%

TIAA

172

350

$16.73

Best Buy, Nordstrom Rack, Staples, Target (U)

2

Westside Centre

Huntsville, AL

Huntsville

AL

15%

TIAA

477

667

$11.27

Altitude Trampoline Park, Big Lots, PetSmart, Ross Dress for Less, Stein Mart, Target (U)

3

Ahwatukee Foothills Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

20%

DTP

688

703

$18.03

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

4

Arrowhead Crossing

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

345

416

$16.31

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

5

Deer Valley Towne Center

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

100%

 

197

460

$19.73

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

6

Paradise Village Gateway

Phoenix-Mesa-Scottsdale, AZ

Phoenix

AZ

67%

OTHER

295

295

$18.32

Bed Bath & Beyond, PetSmart, Ross Dress for Less, Staples

7

Shops at Prescott Gateway

Prescott, AZ

Prescott

AZ

5%

BREDDR III

35

35

$30.04

Trader Joe's

8

Silverado Plaza

Tucson, AZ

Tucson

AZ

5%

BREDDR III

78

79

$8.72

Safeway

9

Buena Park Place

Los Angeles-Long Beach-Anaheim, CA

Buena Park

CA

100%

 

212

243

$14.72

Aldi, Kohl's, Michaels

10

Falcon Ridge Town Center

Los Angeles-Long Beach-Anaheim, CA

Fontana

CA

100%

 

291

438

$23.04

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

11

The Pike Outlets

Los Angeles-Long Beach-Anaheim, CA

Long Beach

CA

100%

 

392

392

$22.11

Cinemark, H & M, Nike, Restoration Hardware

12

Eastland Center

Los Angeles-Long Beach-Anaheim, CA

West Covina

CA

5%

BREDDR III

812

912

$14.40

Ashley Furniture HomeStore, Burlington, Dick's Sporting Goods, Hobby Lobby, Marshalls, Pottery Barn Outlet, Ross Dress for Less, Target, Walmart

13

Ridge at Creekside

Sacramento-Roseville-Arden-Arcade, CA

Roseville

CA

100%

 

275

289

$22.25

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

14

Vista Village

San Diego-Carlsbad, CA

Vista

CA

100%

 

194

235

$25.60

Cinepolis, Frazier Farms, Lowe's (U), Staples (U)

15

Whole Foods at Bay Place

San Francisco-Oakland-Hayward, CA

Oakland

CA

100%

 

57

57

$46.39

Whole Foods

16

Hilltop Plaza

San Francisco-Oakland-Hayward, CA

Richmond

CA

20%

DDRM

251

251

$16.86

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

17

1000 Van Ness

San Francisco-Oakland-Hayward, CA

San Francisco

CA

100%

 

122

122

$19.65

AMC Theatres, The Studio Mix

18

Cornerstar

Denver-Aurora-Lakewood, CO

Aurora

CO

5%

BREDDR III

430

585

$19.69

24 Hour Fitness, Cornerstar Wine & Liquor, HomeGoods, Marshalls, Office Depot, Ross Dress for Less, Sprouts Farmers Market, Target (U), Ulta Beauty

19

Centennial Promenade

Denver-Aurora-Lakewood, CO

Centennial

CO

100%

 

443

827

$20.90

Cavender's, Conn's, Golf Galaxy, HomeGoods, IKEA (U), Michaels, Ross Dress for Less, Stickley Furniture

20

Chapel Hills

Denver-Aurora-Lakewood, CO

Colorado Springs

CO

100%

 

446

541

$13.41

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

21

University Hills

Denver-Aurora-Lakewood, CO

Denver

CO

100%

 

243

260

$19.36

24 Hour Fitness, King Soopers, Marshalls, Michaels, Pier 1 Imports

22

FlatAcres MarketCenter/Parker Pavilions

Denver-Aurora-Lakewood, CO

Parker

CO

100%

 

232

641

$19.83

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

23

Guilford Commons

Hartford-West Hartford-East Hartford, CT

Guilford

CT

100%

 

128

128

$16.53

Bed Bath & Beyond, The Fresh Market

24

Connecticut Commons

Hartford-West Hartford-East Hartford, CT

Plainville

CT

20%

DTP

561

561

$13.41

A.C. Moore, AMC Theatres, Dick's Sporting Goods, DSW, Kohl's, Lowe's, Marshalls, Old Navy, PetSmart

25

Windsor Court

Hartford-West Hartford-East Hartford, CT

Windsor

CT

100%

 

79

276

$19.17

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

26

Northpoint Shopping Center

Cape Coral-Fort Myers, FL

Cape Coral

FL

5%

BREDDR III

112

116

$13.73

Bed Bath & Beyond, Michaels, PetSmart

27

Cypress Trace

Cape Coral-Fort Myers, FL

Fort Myers

FL

15%

TIAA

278

278

$11.33

Bealls, Bealls Outlet, Ross Dress for Less, Stein Mart

28

Market Square

Cape Coral-Fort Myers, FL

Fort Myers

FL

15%

TIAA

119

406

$15.91

American Signature Furniture, Barnes & Noble (U), Cost Plus World Market (U), DSW, Michaels (U), Target (U), Total Wine & More

29

The Forum

Cape Coral-Fort Myers, FL

Fort Myers

FL

5%

BREDDR III

190

458

$14.91

Bed Bath & Beyond, Defy Extreme Air Sports, Home Depot (U), Ross Dress for Less, Staples, Target (U)

30

Shoppes at Paradise Pointe

Crestview-Fort Walton Beach-Destin, FL

Fort Walton Beach

FL

20%

DDRM

84

84

$12.04

Publix

31

Melbourne Shopping Center

Palm Bay-Melbourne-Titusville, FL

Melbourne

FL

100%

 

210

210

$7.37

Big Lots, Publix

32

Village Square at Golf

Miami-Fort Lauderdale-West Palm Beach, FL

Boynton Beach

FL

20%

DDRM

135

135

$15.57

Publix

33

Sheridan Square

Miami-Fort Lauderdale-West Palm Beach, FL

Dania

FL

20%

DDRM

67

67

$11.24

Walmart Neighborhood Market

34

Concourse Village

Miami-Fort Lauderdale-West Palm Beach, FL

Jupiter

FL

5%

BREDDR IV

134

134

$17.06

Ross Dress for Less, T.J. Maxx

 

 

30



 

SITE Centers Corp.

Property List

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

35

The Shops at Midtown Miami

Miami-Fort Lauderdale-West Palm Beach, FL

Miami

FL

100%

 

467

467

$19.96

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

36

River Run

Miami-Fort Lauderdale-West Palm Beach, FL

Miramar

FL

20%

DDRM

94

107

$13.65

Publix

37

Northlake Commons

Miami-Fort Lauderdale-West Palm Beach, FL

Palm Beach Gardens

FL

20%

DDRM

124

245

$14.78

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

38

Flamingo Falls

Miami-Fort Lauderdale-West Palm Beach, FL

Pembroke Pines

FL

20%

DDRM

109

148

$21.75

LA Fitness (U), The Fresh Market

39

The Fountains

Miami-Fort Lauderdale-West Palm Beach, FL

Plantation

FL

100%

 

430

489

$16.04

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

40

Midway Plaza

Miami-Fort Lauderdale-West Palm Beach, FL

Tamarac

FL

20%

DDRM

228

228

$13.10

Publix, Ross Dress for Less

41

Carillon Place

Naples-Immokalee-Marco Island, FL

Naples

FL

100%

 

265

281

$15.15

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

42

Countryside Shoppes

Naples-Immokalee-Marco Island, FL

Naples

FL

20%

DDRM

74

74

$12.24

Aldi

43

Heather Island

Ocala, FL

Ocala

FL

20%

DDRM

71

71

$11.01

Publix

44

Casselberry Commons

Orlando-Kissimmee-Sanford, FL

Casselberry

FL

20%

DDRM

246

249

$14.17

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

45

Shoppes of Lake Mary

Orlando-Kissimmee-Sanford, FL

Lake Mary

FL

15%

TIAA

74

246

$24.00

Publix (U), Staples, Target (U)

46

Chickasaw Trail Shopping Center

Orlando-Kissimmee-Sanford, FL

Orlando

FL

20%

DDRM

75

81

$12.17

Publix

47

Lee Vista Promenade

Orlando-Kissimmee-Sanford, FL

Orlando

FL

100%

 

313

313

$16.37

Academy Sports, Beall's Outlet, Epic Theatres, HomeGoods, Michaels, Ross Dress for Less

48

Millenia Crossing

Orlando-Kissimmee-Sanford, FL

Orlando

FL

5%

BREDDR IV

100

100

$28.51

Nordstrom Rack

49

Skyview Plaza

Orlando-Kissimmee-Sanford, FL

Orlando

FL

20%

DDRM

263

263

$11.13

Badcock Home Furniture & More, dd's Discounts, Publix, Ross Dress for Less

50

Oviedo Park Crossing

Orlando-Kissimmee-Sanford, FL

Oviedo

FL

20%

DDRM

186

321

$11.09

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

51

Winter Garden Village

Orlando-Kissimmee-Sanford, FL

Winter Garden

FL

100%

 

759

1,129

$19.97

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)

52

Creekwood Crossing

North Port-Sarasota-Bradenton, FL

Bradenton

FL

20%

DDRM

235

397

$11.38

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

53

Lake Brandon Plaza

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

178

198

$13.96

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

54

Lake Brandon Village

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

114

258

$14.74

buybuy BABY, Lowe's (U), PetSmart

55

The Collection at Brandon Boulevard

Tampa-St. Petersburg-Clearwater, FL

Brandon

FL

100%

 

218

218

$7.54

Chuck E. Cheese's, Kane Furniture

56

Shoppes at Golden Acres

Tampa-St. Petersburg-Clearwater, FL

New Port Richey

FL

20%

DDRM

131

131

$11.33

Publix

57

The Shoppes af Boot Ranch

Tampa-St. Petersburg-Clearwater, FL

Palm Harbor

FL

100%

 

52

229

$25.19

Publix (U), Target (U)

58

Nature Coast Commons

Tampa-St. Petersburg-Clearwater, FL

Spring Hill

FL

5%

BREDDR III

226

552

$14.63

Aldi, Best Buy, JCPenney (U), PetSmart, Ross Dress for Less, Walmart (U)

59

North Pointe Plaza

Tampa-St. Petersburg-Clearwater, FL

Tampa

FL

20%

DDRM

108

226

$13.97

Publix, Walmart (U)

60

The Shoppes at New Tampa

Tampa-St. Petersburg-Clearwater, FL

Wesley Chapel

FL

20%

DDRM

159

188

$15.69

Bealls, Office Depot (U), Publix

61

Brookhaven Plaza

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

20%

SAU

70

70

$20.22

Stein Mart

62

Cascade Corners

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

20%

SAU

67

67

$7.64

Kroger

63

Cascade Crossing

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

20%

SAU

63

63

$10.39

Publix

64

Perimeter Pointe

Atlanta-Sandy Springs-Roswell, GA

Atlanta

GA

100%

 

353

353

$19.62

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

65

Marketplace at Millcreek

Atlanta-Sandy Springs-Roswell, GA

Buford

GA

15%

TIAA

402

533

$13.99

2nd & Charles, Bed Bath & Beyond, Burlington, Costco (U), DSW, Marshalls, Michaels, PetSmart, REI, Ross Dress for Less, Stein Mart

66

Hickory Flat Village

Atlanta-Sandy Springs-Roswell, GA

Canton

GA

20%

SAU

74

88

$13.39

Publix

67

Riverstone Plaza

Atlanta-Sandy Springs-Roswell, GA

Canton

GA

20%

DDRM

308

335

$12.25

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

68

Cumming Marketplace

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

311

709

$12.71

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

69

Cumming Town Center

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

311

311

$15.46

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

70

Sharon Greens

Atlanta-Sandy Springs-Roswell, GA

Cumming

GA

100%

 

98

101

$11.93

Kroger

71

Flat Shoals Crossing

Atlanta-Sandy Springs-Roswell, GA

Decatur

GA

20%

SAU

70

70

$10.42

Publix

72

Hairston Crossing

Atlanta-Sandy Springs-Roswell, GA

Decatur

GA

20%

DDRM

58

58

$10.97

73

Market Square

Atlanta-Sandy Springs-Roswell, GA

Douglasville

GA

100%

 

125

125

$10.80

Bargain Hunt

 

31



 

SITE Centers Corp.

Property List

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

74

Paradise Shoppes of Ellenwood

Atlanta-Sandy Springs-Roswell, GA

Ellenwood

GA

20%

DDRM

68

68

$11.27

75

Fayette Pavilion

Atlanta-Sandy Springs-Roswell, GA

Fayetteville

GA

15%

TIAA

1,242

1,506

$9.33

Bargain Hunt, Bealls Outlet, Bed Bath & Beyond, Belk, Big Lots, Cinemark, Dick's Sporting Goods, Forever 21, Hobby Lobby, Home Depot (U), Jo-Ann, Kohl's, Marshalls, PetSmart, Publix, Ross Dress for Less, Target (U), Walmart

76

Stonebridge Village

Atlanta-Sandy Springs-Roswell, GA

Flowery Branch

GA

5%

BREDDR III

157

504

$17.34

Home Depot (U), Kohl's (U), PetSmart, Ross Dress for Less, T.J. Maxx, Target (U)

77

Barrett Pavilion

Atlanta-Sandy Springs-Roswell, GA

Kennesaw

GA

15%

TIAA

459

584

$15.94

AMC Theatres, buybuy BABY, Jo-Ann, Old Navy, Ozone Billiards, REI, Target (U), Total Wine & More

78

Towne Center Prado

Atlanta-Sandy Springs-Roswell, GA

Marietta

GA

20%

DTP

287

287

$13.39

Publix, Ross Dress for Less, Stein Mart

79

Newnan Pavilion

Atlanta-Sandy Springs-Roswell, GA

Newnan

GA

15%

TIAA

468

468

$8.23

Academy Sports, Aldi, Home Depot, Kohl's, PetSmart, Ross Dress for Less, Sky Zone Trampoline Park

80

Sandy Plains Village

Atlanta-Sandy Springs-Roswell, GA

Roswell

GA

100%

 

174

174

$15.81

Movie Tavern

81

Heritage Pavilion

Atlanta-Sandy Springs-Roswell, GA

Smyrna

GA

15%

TIAA

256

256

$14.06

American Signature Furniture, Marshalls, PetSmart, Ross Dress for Less, T.J. Maxx

82

Presidential Commons

Atlanta-Sandy Springs-Roswell, GA

Snellville

GA

100%

 

376

376

$11.90

buybuy BABY, Home Depot, Jo-Ann, Kroger, Stein Mart

83

Deshon Plaza

Atlanta-Sandy Springs-Roswell, GA

Stone Mountain

GA

20%

SAU

64

64

$11.42

Publix

84

Johns Creek Town Center

Atlanta-Sandy Springs-Roswell, GA

Suwanee

GA

100%

 

293

293

$14.43

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

85

Cofer Crossing

Atlanta-Sandy Springs-Roswell, GA

Tucker

GA

20%

DDRM

136

278

$8.69

HomeGoods, Kroger, Walmart (U)

86

Woodstock Square

Atlanta-Sandy Springs-Roswell, GA

Woodstock

GA

15%

TIAA

219

400

$14.63

Kohl's, OfficeMax, Old Navy, Target (U)

87

Glynn Isles

Brunswick, GA

Brunswick

GA

5%

BREDDR III

193

517

$16.16

Ashley Furniture HomeStore (U), Dick's Sporting Goods, Lowe's (U), Michaels, Office Depot, PetSmart, Ross Dress for Less, Target (U)

88

Eisenhower Crossing

Macon-Bibb County, GA

Macon

GA

15%

TIAA

420

722

$10.33

Ashley Furniture HomeStore, Bed Bath & Beyond, Best Buy (U), Home Depot (U), Kroger, Marshalls, Michaels, Old Navy, Ross Dress for Less, Staples, Target (U)

89

3030 North Broadway

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

132

132

$34.27

Mariano's, XSport Fitness

90

The Maxwell

Chicago-Naperville-Elgin, IL-IN-WI

Chicago

IL

100%

 

240

240

$26.79

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

91

Deer Park Town Center

Chicago-Naperville-Elgin, IL-IN-WI

Deer Park

IL

50%

OTHER

356

406

$31.52

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

92

Woodfield Village Green

Chicago-Naperville-Elgin, IL-IN-WI

Schaumburg

IL

100%

 

516

682

$20.25

At Home, Bloomingdale's the Outlet Store, Container Store, Costco (U), HomeGoods, Marshalls, Michaels, Nordstrom Rack, PetSmart, Trader Joe's

93

Village Crossing

Chicago-Naperville-Elgin, IL-IN-WI

Skokie

IL

15%

TIAA

722

722

$18.58

Altitude Trampoline Park, AMC Theatres, Barnes & Noble, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods, Jewel-Osco, Michaels, OfficeMax, PetSmart, Tuesday Morning

94

Brookside Marketplace

Chicago-Naperville-Elgin, IL-IN-WI

Tinley Park

IL

20%

DTP

317

602

$15.34

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

95

Highland Grove Shopping Center

Chicago-Naperville-Elgin, IL-IN-WI

Highland

IN

20%

DDRM

312

541

$14.72

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

96

Merriam Village

Kansas City, MO-KS

Merriam

KS

100%

 

418

924

$14.40

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

97

Harundale Plaza

Baltimore-Columbia-Towson, MD

Glen Burnie

MD

20%

OTHER

218

218

$9.78

Burlington, HomeGoods, Regency Furniture

98

Duvall Village

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

Bowie

MD

100%

 

88

88

$20.18

99

Largo Town Center

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

Upper Marlboro

MD

20%

OTHER

277

281

$15.55

Marshalls, Regency Furniture, Shoppers Food Warehouse

100

Gateway Center

Boston-Cambridge-Newton, MA-NH

Everett

MA

100%

 

354

640

$16.44

Costco (U), Home Depot, Michaels, Old Navy, Target (U), Total Wine & More

101

Shoppers World

Boston-Cambridge-Newton, MA-NH

Framingham

MA

100%

 

783

783

$24.76

A.C. Moore, AMC Theatres, Barnes & Noble, Best Buy, DSW, HomeSense, Kohl's, Macy's Furniture Gallery, Marshalls, Nordstrom Rack, PetSmart, Sierra Trading Post, T.J. Maxx

102

Riverdale Shops

Springfield, MA

West Springfield

MA

20%

DDRM

274

274

$14.98

Kohl's, Stop & Shop

103

Valley Center

Saginaw, MI

Saginaw

MI

5%

BREDDR III

409

419

$10.23

Barnes & Noble, Burlington, Dick's Sporting Goods, DSW, Michaels, PetSmart, T.J. Maxx

104

Independence Commons

Kansas City, MO-KS

Independence

MO

20%

DTP

386

403

$14.96

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

105

The Promenade at Brentwood

St. Louis, MO-IL

Brentwood

MO

100%

 

338

338

$14.84

Bed Bath & Beyond, Micro Center, PetSmart, Target, Trader Joe's

106

East Hanover Plaza

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

East Hanover

NJ

100%

 

98

359

$20.07

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

 

32



 

SITE Centers Corp.

Property List

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

107

Edgewater Towne Center

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

Edgewater

NJ

100%

 

78

78

$27.57

Whole Foods

108

Freehold Marketplace

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

Freehold

NJ

100%

 

21

359

$33.27

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

109

Lewandowski Commons

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

Lyndhurst

NJ

20%

SAU

78

78

$22.88

Stop & Shop

110

Route 22 Retail Center

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

Union

NJ

20%

DTP

112

237

$19.83

Dick's Sporting Goods, Target (U)

111

Consumer Centre

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

West Long Branch

NJ

100%

 

292

292

$13.52

buybuy BABY, Dick's Sporting Goods, Home Depot, PetSmart

112

West Falls Plaza

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

Woodland Park

NJ

20%

DDRM

91

91

$20.41

andThat!, Cost Plus World Market

113

Crossroads Plaza

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

Lumberton

NJ

20%

DDRM

100

215

$18.92

Lowe's (U), ShopRite

114

Hamilton Marketplace

Trenton, NJ

Hamilton

NJ

100%

 

542

970

$18.69

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

115

Nassau Park Pavilion

Trenton, NJ

Princeton

NJ

100%

 

609

1,117

$17.36

Best Buy, buybuy BABY, Dick's Sporting Goods, Home Depot (U), HomeGoods, Michaels, PetSmart, Raymour & Flanigan, Target (U), Walmart (U), Wegmans

116

The Hub

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

Hempstead

NY

5%

BREDDR IV

249

249

$12.03

Home Depot, Super Stop & Shop

117

Belgate Shopping Center

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

269

891

$14.16

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

118

Carolina Pavilion

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

708

853

$13.84

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

119

Cotswold Village

Charlotte-Concord-Gastonia, NC-SC

Charlotte

NC

100%

 

262

262

$22.79

Harris Teeter, Marshalls, PetSmart

120

The Shops at the Fresh Market

Charlotte-Concord-Gastonia, NC-SC

Cornelius

NC

100%

 

131

131

$12.19

Stein Mart, The Fresh Market

121

Birkdale Village

Charlotte-Concord-Gastonia, NC-SC

Huntersville

NC

15%

TIAA

300

388

$28.95

Barnes & Noble, Dick's Sporting Goods, Regal Cinemas (U)

122

Winslow Bay Commons

Charlotte-Concord-Gastonia, NC-SC

Mooresville

NC

15%

TIAA

268

442

$14.88

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

123

Fayetteville Pavilion

Fayetteville, NC

Fayetteville

NC

20%

DDRM

274

274

$12.81

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

124

Shoppes at Oliver's Crossing

Greensboro-High Point, NC

Winston Salem

NC

20%

DDRM

77

77

$13.61

Lowes Foods

125

Meadowmont Village

Raleigh, NC

Chapel Hill

NC

20%

DDRM

132

132

$21.05

Harris Teeter

126

Clayton Corners

Raleigh, NC

Clayton

NC

20%

DDRM

126

126

$12.32

Lowes Foods

127

Sexton Commons

Raleigh, NC

Fuquay Varina

NC

20%

DDRM

49

49

$17.69

Harris Teeter

128

Alexander Place

Raleigh, NC

Raleigh

NC

15%

TIAA

198

408

$17.39

Kohl's, Walmart (U)

129

Poyner Place

Raleigh, NC

Raleigh

NC

20%

DTP

254

434

$17.20

Cost Plus World Market, Marshalls, Old Navy, Ross Dress for Less, Target (U)

130

University Centre

Wilmington, NC

Wilmington

NC

20%

DTP

418

525

$11.02

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

131

Kenwood Square

Cincinnati, OH-KY-IN

Cincinnati

OH

100%

 

427

461

$18.13

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

132

Western Hills Square

Cincinnati, OH-KY-IN

Cincinnati

OH

5%

BREDDR III

34

258

$12.67

Kroger (U), PetSmart, Walmart (U)

133

Waterstone Center

Cincinnati, OH-KY-IN

Mason

OH

100%

 

162

433

$15.98

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

134

Stow Community Center

Cleveland-Elyria, OH

Stow

OH

100%

 

401

503

$11.25

Bed Bath & Beyond, Giant Eagle, Hobby Lobby, Kohl's, OfficeMax, Target (U)

135

West Bay Plaza

Cleveland-Elyria, OH

Westlake

OH

100%

 

158

158

$18.97

Fresh Thyme Farmers Market, Marc's

136

Easton Market

Columbus, OH

Columbus

OH

100%

 

502

552

$15.35

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

137

Hilliard Rome Commons

Columbus, OH

Columbus

OH

20%

DDRM

102

102

$18.76

138

Lennox Town Center

Columbus, OH

Columbus

OH

50%

OTHER

374

374

$12.91

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

139

Polaris Towne Center

Columbus, OH

Columbus

OH

100%

 

458

730

$16.62

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

140

Sun Center

Columbus, OH

Columbus

OH

79%

OTHER

316

418

$15.45

Ashley Furniture HomeStore, Michaels, Staples, Stein Mart, Whole Foods

141

Perimeter Center

Columbus, OH

Dublin

OH

100%

 

136

136

$16.44

Giant Eagle

 

33



 

SITE Centers Corp.

Property List

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

142

Derby Square

Columbus, OH

Grove City

OH

20%

DDRM

125

134

$11.22

Giant Eagle

143

Powell Center

Columbus, OH

Lewis Center

OH

5%

BREDDR III

202

233

$13.38

Giant Eagle, HomeGoods, Marshalls, Michaels

144

North Towne Commons

Toledo, OH

Toledo

OH

100%

 

80

295

 

145

Springfield Commons

Toledo, OH

Toledo

OH

20%

DDRM

272

272

$10.91

Bed Bath & Beyond, Kohl's, Old Navy, Planet Fitness

146

Tanasbourne Town Center

Portland-Vancouver-Hillsboro, OR-WA

Hillsboro

OR

100%

 

309

570

$20.19

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

147

Southmont Plaza

Allentown-Bethlehem-Easton, PA-NJ

Easton

PA

5%

BREDDR IV

251

386

$15.60

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

148

Ashbridge Square

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

Downingtown

PA

5%

BREDDR IV

386

386

$11.00

Best Buy, Christmas Tree Shops, Home Depot, Jo-Ann, Staples

149

Overlook at King of Prussia

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

King Of Prussia

PA

15%

TIAA

193

193

$28.96

Best Buy, Off 5th, United Artists Theatre

150

Warwick Center

Providence-Warwick, RI-MA

Warwick

RI

15%

TIAA

153

153

$18.35

Barnes & Noble, DSW

151

Ashley Crossing

Charleston-North Charleston, SC

Charleston

SC

20%

DTP

208

217

$10.28

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

152

Wando Crossing

Charleston-North Charleston, SC

Mount Pleasant

SC

100%

 

205

326

$13.85

Marshalls/HomeGoods, Michaels, Office Depot, T.J. Maxx, Walmart (U)

153

Columbiana Station

Columbia, SC

Columbia

SC

15%

TIAA

375

436

$16.20

buybuy BABY, Columbia Grand Theatre (U), Dick's Sporting Goods, Michaels, PetSmart

154

Midtowne Park

Greenville-Anderson-Mauldin, SC

Anderson

SC

5%

BREDDR III

167

174

$11.64

Dick's Sporting Goods, Kohl's, Staples

155

The Point

Greenville-Anderson-Mauldin, SC

Greenville

SC

20%

SAU

104

104

$17.59

REI, Whole Foods

156

The Plaza at Carolina Forest

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

Myrtle Beach

SC

20%

SAU

138

141

$13.53

Kroger

157

Pavilion of Turkey Creek

Knoxville, TN

Knoxville

TN

15%

TIAA

282

663

$14.78

DSW, Hobby Lobby, OfficeMax, Old Navy, Ross Dress for Less, Target (U), Walmart (U)

158

Town & Country Commons

Knoxville, TN

Knoxville

TN

15%

TIAA

655

655

$11.02

Bargain Hunt, Best Buy, Conn's, Dick's Sporting Goods, Jo-Ann, Knoxville 16, Lowe's, Staples, Tuesday Morning

159

American Way

Memphis, TN-MS-AR

Memphis

TN

20%

SAU

110

110

$7.81

160

Crossroads Square

Morristown, TN

Morristown

TN

20%

SAU

70

95

$6.64

Bargain Hunt, OfficeMax (U)

161

Cool Springs Pointe

Nashville-Davidson-Murfreesboro-Franklin, TN

Brentwood

TN

100%

 

198

198

$15.68

Best Buy, Ross Dress for Less, Royal Furniture

162

Bellevue Place

Nashville-Davidson-Murfreesboro-Franklin, TN

Nashville

TN

15%

TIAA

77

192

$13.21

Bed Bath & Beyond, Home Depot (U), Planet Fitness

163

Eastchase Market

Dallas-Fort Worth-Arlington, TX

Fort Worth

TX

5%

BREDDR III

262

420

$11.69

Aldi (U), AMC Theatres, Burke's Outlet, Marshalls, Ross Dress for Less, Spec's Wine, Spirits, & Finer Foods, Target (U)

164

The Marketplace at Highland Village

Dallas-Fort Worth-Arlington, TX

Highland Village

TX

100%

 

207

451

$17.65

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

165

Bandera Pointe

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

500

851

$13.06

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 (U), T.J. Maxx, Target (U), Urban Air Trampoline & Adventure Park

166

Terrell Plaza

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

108

243

$20.28

Ross Dress for Less, Target (U)

167

Village at Stone Oak

San Antonio-New Braunfels, TX

San Antonio

TX

100%

 

448

623

$21.53

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

168

Creeks at Virginia Centre

Richmond, VA

Glen Allen

VA

15%

TIAA

266

266

$15.69

Barnes & Noble, Bed Bath & Beyond, Dick's Sporting Goods, Michaels, Ross Dress for Less

169

Commonwealth Center

Richmond, VA

Midlothian

VA

20%

DTP

166

166

$16.83

Michaels, Stein Mart, The Fresh Market

170

Downtown Short Pump

Richmond, VA

Richmond

VA

100%

 

126

252

$22.53

American Family Fitness (U), Barnes & Noble, Regal Cinemas, Skate Nation (U)

171

White Oak Village

Richmond, VA

Richmond

VA

5%

BREDDR III

432

956

$16.34

JCPenney, K&G Fashion Superstore, Lowes (U), Michaels, PetSmart, Publix, Target (U)

172

Kroger Plaza

Virginia Beach-Norfolk-Newport News, VA-NC

Virginia Beach

VA

20%

SAU

68

86

$3.92

Kroger

173

Fairfax Towne Center

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

Fairfax

VA

100%

 

253

253

$20.13

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

174

Springfield Center

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

Springfield

VA

100%

 

177

177

$23.12

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

175

Apple Blossom Corners

Winchester, VA-WV

Winchester

VA

20%

DDRM

243

243

$11.66

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

176

Winchester Station

Winchester, VA-WV

Winchester

VA

5%

BREDDR III

175

409

$15.59

Bed Bath & Beyond, Michaels, Ross Dress for Less, Walmart (U)

 

34



 

SITE Centers Corp.

Property List

GLA in thousands

#

Center

MSA

Location

ST

SITE Own %

JV

Owned

GLA

Total

GLA

ABR

PSF

Anchor Tenants

177

Orchards Market Center

Portland-Vancouver-Hillsboro, OR-WA

Vancouver

WA

100%

 

178

209

$16.55

Big 5 Sporting Goods (U), Jo-Ann, LA Fitness, Office Depot, Sportsman's Warehouse

 

 

 

Total

 

 

 

44,317

60,627

 

 

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

 

 

 

BREDDR III - BRE DDR Retail Holdings III

 

 

 

 

BREDDR IV - BRE DDR Retail Holdings IV

 

 

 

 

 

DDRM - DDRM Properties

 

 

 

 

 

 

 

DTP - Dividend Trust Portfolio

 

 

 

SAU - DDR-SAU Retail Fund

 

 

 

 

 

 

 

TIAA - DDRTC Core Retail Fund

 

 

 

 

 

 

35



 

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.

 

Revenues

 

Percentage and overage rents 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.

 

 

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.

 

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:

 

 

Buildings20 to 40 years

Building Improvements5 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.

 

36



 

SITE Centers Corp.

Notable Accounting and Supplemental Policies

 

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.

 

 

Effective in 2015, the operating activity and the gains or losses on the sales of operating shopping centers are generally no longer reflected as discontinued operations.

 

 

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.  

 

 

 

37



 

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 depreciable real estate property and related investments, which are presented net of taxes, (iii) impairment charges on depreciable real estate property and related investments and (iv) 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 the National Association of Real Estate Investment Trusts (“NAREIT”).  

 

In December 2018, NAREIT issued NAREIT Funds From Operations White Paper - 2018 Restatement (“2018 FFO White Paper”).  The purpose of the 2018 White Paper was not to change the fundamental definition of FFO but clarify existing guidance and consolidate into a single document, alerts and policy bulletins issued by NAREIT since the last FFO white paper was issued in 2002.  The 2018 FFO White Paper is effective starting with first quarter 2019 reporting.  Although early adoption for the year ended 2018 is permitted, the Company plans to adopt any changes in its calculation in 2019 on a retrospective basis.  The Company is evaluating the clarifications in the 2018 FFO White Paper.  The potential changes to the Company’s calculation of FFO relate to the exclusion of gains or losses on the sale of land as well as related impairments, gains or losses from changes in control and the reserve adjustment of preferred equity interests.

 

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 gains on the sale of and/or change in control of interests, gains/losses on the sale of non-depreciable real estate, impairments of non-depreciable real estate, investment reserves, gains/losses on the early extinguishment of debt, hurricane-related activity, 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

38



 

SITE Centers Corp.

Non-GAAP Measures

 

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

 

Management recognizes the limitations of FFO and Operating FFO when compared to GAAP’s net income.  FFO and Operating FFO do not represent amounts available for dividends, capital replacement or expansion, debt service obligations or other commitments and uncertainties.  Management does not use FFO or Operating FFO as an indicator of the Company’s cash obligations and funding requirements for future commitments, acquisitions or development activities.  Neither FFO nor Operating FFO represents cash generated from operating activities in accordance with GAAP, and neither is necessarily indicative of cash available to fund cash needs.  Neither FFO nor

Operating FFO should be considered an alternative to net income (computed in accordance with GAAP) or as an alternative to cash flow as a measure of liquidity.  FFO and Operating FFO are simply used as additional indicators of the Company’s operating performance.  The Company believes that to further understand its performance, FFO and Operating FFO should be compared with the Company’s reported net income (loss) and considered in addition to cash flows determined in accordance with GAAP, as presented in its condensed consolidated financial statements.  Reconciliations of these measures to their most directly comparable GAAP measure of net income (loss) have been provided herein.

 

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

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

 

The Company also presents NOI information on a same store basis, or SSNOI.  The Company defines SSNOI as property revenues less property-related expenses, which exclude straight-line rental income and expenses, lease termination income, management fee expense, fair market value of leases and expense recovery adjustments.  SSNOI also excludes activity associated with development and major redevelopment and includes assets owned in comparable periods (15 months for quarter comparisons).  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 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.

The Company believes that 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 in the Press Release and this section.  Reconciliations of 2018 and 2019 SSNOI projected growth targets to the most directly comparable GAAP financial measure are not provided because the Company is unable to provide such reconciliations without reasonable effort.

 

 

39



 

SITE Centers Corp.

Reconciliation of Net Income (Loss) Attributable to SITE to Same Store NOI (1)

 

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 (annualized), 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 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 Company’s consolidated debt outstanding excluding unamortized loan costs and fair market value adjustments, less cash and restricted cash as of the balance sheet date presented.  Such amounts are 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.  A reconciliation of Adjusted EBITDA and net effective debt used in the Debt/Adjusted EBITDA ratio to their most directly comparable GAAP measures of net income (loss) and debt has been provided in the Debt Summary section.

 

 

 

40



 

SITE Centers Corp.

Portfolio Summary at 100%

 

GLA in thousands

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2018

 

9/30/2018

 

6/30/2018

 

3/31/2018

 

12/31/2017

Shopping Center Summary

 

 

 

 

 

 

 

 

 

 

Operating Centers 100%

 

177

 

182

 

193

 

208

 

223

Wholly Owned - SITE

 

70

 

78

 

78

 

82

 

86

JV Portfolio

 

107

 

104

 

115

 

126

 

137

 

 

 

 

 

 

 

 

 

 

 

Owned and Ground Lease GLA 100%

 

44,317

 

45,241

 

46,677

 

48,782

 

50,935

Wholly Owned - SITE

 

19,616

 

22,867

 

22,884

 

23,535

 

24,476

JV Portfolio 100%

 

24,701

 

22,374

 

23,793

 

25,247

 

26,459

Unowned GLA 100%

 

16,311

 

16,578

 

17,973

 

19,847

 

20,994

 

 

 

 

 

 

 

 

 

 

 

Quarterly Operational Overview

 

 

 

 

 

 

 

 

 

 

SITE (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$16.38

 

$16.23

 

$16.14

 

$15.97

 

$15.88

Base Rent PSF < 10K

 

$25.68

 

$25.54

 

$25.46

 

$25.08

 

$24.85

Base Rent PSF > 10K

 

$13.70

 

$13.56

 

$13.49

 

$13.37

 

$13.25

Commenced Rate

 

90.7%

 

90.9%

 

91.2%

 

91.2%

 

91.5%

Leased Rate

 

93.1%

 

92.8%

 

93.1%

 

93.3%

 

93.3%

Leased Rate < 10K SF

 

88.1%

 

88.2%

 

87.8%

 

87.7%

 

88.2%

Leased Rate > 10K SF

 

94.7%

 

94.2%

 

94.8%

 

95.0%

 

95.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture (100%)

 

 

 

 

 

 

 

 

 

 

Base Rent PSF

 

$14.84

 

$14.63

 

$14.63

 

$14.54

 

$14.50

Leased Rate

 

93.6%

 

93.0%

 

93.1%

 

92.9%

 

93.1%

Leased Rate < 10K SF

 

87.0%

 

85.8%

 

85.0%

 

85.4%

 

86.4%

Leased Rate > 10K SF

 

95.7%

 

95.4%

 

95.8%

 

95.6%

 

95.5%

 

41



 

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

 

 

 

 

 

 

 

 

 

 

 

4Q18

5

35,104

$19.28

$16.40

17.6%

9.2

 

23

242,664

$19.35

9.6

3Q18

12

34,286

$29.33

$24.01

22.2%

8.0

 

29

240,807

$25.55

14.0

2Q18

12

83,572

$17.84

$14.02

27.2%

6.4

 

31

286,555

$18.52

9.3

1Q18

10

41,463

$25.10

$19.44

29.1%

8.1

 

19

140,538

$19.32

9.0

 

39

194,425

$21.68

$17.37

24.8%

7.7

 

102

910,564

$20.72

10.9

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q18

27

297,740

$16.59

$15.67

5.9%

5.1

 

27

297,740

$16.59

5.1

3Q18

77

937,997

$17.31

$15.92

8.7%

6.1

 

77

937,997

$17.31

6.1

2Q18

64

739,093

$15.72

$14.84

5.9%

5.2

 

64

739,093

$15.72

5.2

1Q18

42

383,686

$16.02

$15.02

6.7%

5.2

 

42

383,686

$16.02

5.2

 

210

2,358,516

$16.51

$15.41

7.1%

5.6

 

210

2,358,516

$16.51

5.6

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q18

32

332,844

$16.87

$15.75

7.1%

5.6

 

50

540,404

$17.83

7.3

3Q18

89

972,283

$17.74

$16.21

9.4%

6.3

 

106

1,178,804

$19.00

8.3

2Q18

76

822,665

$15.94

$14.76

8.0%

5.3

 

95

1,025,648

$16.50

6.5

1Q18

52

425,149

$16.90

$15.45

9.4%

5.6

 

61

524,224

$16.90

6.3

 

249

2,552,941

$16.91

$15.56

8.7%

5.8

 

312

3,269,080

$17.69

7.3

 

 

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

New Leases

 

 

 

 

 

 

 

 

4Q18

85,285

$25.85

$4.20

$4.55

$0.69

$9.44

$16.41

8.9

3Q18

111,786

$22.24

$4.08

$2.04

$0.53

$6.65

$15.59

8.5

2Q18

246,658

$19.32

$1.13

$7.48

$0.49

$9.10

$10.22

8.7

1Q18

133,496

$20.45

$1.27

$3.15

$0.56

$4.98

$15.47

8.9

 

577,225

$21.11

$2.18

$4.99

$0.54

$7.71

$13.40

8.8

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

4Q18

297,740

$16.92

$0.05

$0.00

$0.00

$0.05

$16.87

5.1

3Q18

937,997

$17.67

$0.80

$0.00

$0.00

$0.80

$16.87

6.1

2Q18

739,093

$15.92

$0.08

$0.00

$0.00

$0.08

$15.84

5.2

1Q18

383,686

$16.17

$0.01

$0.00

$0.00

$0.01

$16.16

5.2

 

2,358,516

$16.78

$0.38

$0.00

$0.00

$0.38

$16.40

5.6

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

4Q18

383,025

$18.91

$1.36

$1.44

$0.22

$3.02

$15.89

6.3

3Q18

1,049,783

$18.15

$1.26

$0.29

$0.07

$1.62

$16.53

6.4

2Q18

985,751

$16.77

$0.45

$2.63

$0.17

$3.25

$13.52

6.2

1Q18

517,182

$17.27

$0.47

$1.15

$0.20

$1.82

$15.45

6.3

 

2,935,741

$17.63

$0.86

$1.36

$0.15

$2.37

$15.26

6.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42



 

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

 

 

 

 

 

 

 

 

 

 

 

4Q18

17

172,265

$16.60

$12.99

27.8%

10.0

 

34

273,978

$15.10

9.1

3Q18

16

54,851

$20.77

$19.75

5.2%

6.7

 

34

150,371

$17.00

7.7

2Q18

14

141,437

$14.14

$11.91

18.7%

7.7

 

27

210,250

$14.89

8.2

1Q18

23

85,221

$19.51

$19.47

0.2%

6.7

 

38

171,067

$17.48

7.5

 

70

453,774

$16.88

$14.69

14.9%

8.2

 

133

805,666

$15.91

8.2

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q18

59

524,670

$14.62

$14.37

1.7%

4.8

 

59

524,670

$14.62

4.8

3Q18

87

935,780

$14.44

$14.11

2.3%

5.4

 

87

935,780

$14.44

5.4

2Q18

91

676,137

$14.79

$14.70

0.6%

5.0

 

91

676,137

$14.79

5.0

1Q18

85

656,262

$15.67

$14.93

5.0%

5.4

 

85

656,262

$15.67

5.4

 

322

2,792,849

$14.85

$14.49

2.5%

5.2

 

322

2,792,849

$14.85

5.2

 

 

 

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

 

 

 

4Q18

76

696,935

$15.11

$14.03

7.7%

6.2

 

93

798,648

$14.78

6.3

3Q18

103

990,631

$14.79

$14.42

2.6%

5.5

 

121

1,086,151

$14.80

5.7

2Q18

105

817,574

$14.68

$14.21

3.3%

5.4

 

118

886,387

$14.81

5.7

1Q18

108

741,483

$16.11

$15.45

4.3%

5.6

 

123

827,329

$16.04

5.9

 

392

3,246,623

$15.13

$14.52

4.2%

5.7

 

455

3,598,515

$15.08

5.9

 

 

 

Net Effective Rents

 

 

 

 

 

 

 

 

 

Avg

Capex PSF

NER

Wtd Avg

 

GLA

Rent PSF

TA

LL Work

LC

Total

PSF

Term (Years)

New Leases

 

 

 

 

 

 

 

 

4Q18

273,978

$15.87

$2.39

$2.85

$0.52

$5.76

$10.11

9.1

3Q18

150,371

$18.28

$2.55

$3.24

$0.56

$6.35

$11.93

7.7

2Q18

210,250

$15.71

$2.02

$3.58

$0.31

$5.91

$9.80

8.2

1Q18

171,067

$18.24

$2.95

$3.19

$0.82

$6.96

$11.28

7.5

 

805,666

$16.78

$2.44

$3.19

$0.53

$6.16

$10.62

8.2

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

4Q18

524,670

$14.73

$0.00

$0.01

$0.00

$0.01

$14.72

4.8

3Q18

935,780

$14.57

$0.41

$0.02

$0.01

$0.44

$14.13

5.4

2Q18

676,137

$15.10

$0.08

$0.01

$0.00

$0.09

$15.01

5.0

1Q18

656,262

$15.86

$0.18

$0.01

$0.00

$0.19

$15.67

5.4

 

2,792,849

$15.03

$0.20

$0.01

$0.01

$0.22

$14.81

5.2

 

 

 

 

 

 

 

 

 

New + Renewals

 

 

 

 

 

 

 

 

4Q18

798,648

$15.12

$1.20

$1.43

$0.26

$2.89

$12.23

6.3

3Q18

1,086,151

$15.08

$0.80

$0.62

$0.12

$1.54

$13.54

5.7

2Q18

886,387

$15.24

$0.73

$1.21

$0.10

$2.04

$13.20

5.7

1Q18

827,329

$16.35

$0.91

$0.85

$0.22

$1.98

$14.37

5.9

 

3,598,515

$15.42

$0.90

$1.00

$0.17

$2.07

$13.35

5.9

 

 

 

 

 

 

 

 

 

 

 

 

43



 

SITE Centers Corp.

Lease 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

ABR

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

Total

MTM

1

 

14

$374

 

$26.71

0.2%

 

25

 

85

$1,861

 

$21.89

2.0%

 

26

 

99

$2,235

 

$22.58

0.8%

2019

20

 

678

7,898

 

$11.65

4.1%

 

134

 

345

9,497

 

$27.53

10.1%

 

154

 

1,023

17,395

 

$17.00

6.1%

2020

43

 

1,218

18,795

 

$15.43

9.8%

 

157

 

463

12,286

 

$26.54

13.0%

 

200

 

1,681

31,081

 

$18.49

10.9%

2021

55

 

1,504

22,651

 

$15.06

11.8%

 

164

 

464

12,390

 

$26.70

13.2%

 

219

 

1,968

35,041

 

$17.81

12.3%

2022

67

 

2,004

30,709

 

$15.32

16.0%

 

177

 

509

14,801

 

$29.08

15.7%

 

244

 

2,513

45,510

 

$18.11

15.9%

2023

74

 

2,216

32,164

 

$14.51

16.8%

 

166

 

517

14,892

 

$28.80

15.8%

 

240

 

2,733

47,056

 

$17.22

16.5%

2024

60

 

1,739

24,293

 

$13.97

12.7%

 

88

 

266

7,589

 

$28.53

8.1%

 

148

 

2,005

31,882

 

$15.90

11.2%

2025

28

 

709

12,430

 

$17.53

6.5%

 

47

 

144

4,370

 

$30.35

4.6%

 

75

 

853

16,800

 

$19.70

5.9%

2026

22

 

536

8,417

 

$15.70

4.4%

 

52

 

197

6,122

 

$31.08

6.5%

 

74

 

733

14,539

 

$19.83

5.1%

2027

20

 

571

11,169

 

$19.56

5.8%

 

43

 

149

4,231

 

$28.40

4.5%

 

63

 

720

15,400

 

$21.39

5.4%

2028

17

 

540

7,863

 

$14.56

4.1%

 

41

 

152

4,593

 

$30.22

4.9%

 

58

 

692

12,456

 

$18.00

4.4%

Thereafter

17

 

696

14,795

 

$21.26

7.7%

 

16

 

62

1,569

 

$25.31

1.7%

 

33

 

758

16,364

 

$21.59

5.7%

Total

424

 

12,425

$191,558

 

$15.42

100.0%

 

1,110

 

3,353

$94,201

 

$28.09

100.0%

 

1,534

 

15,778

$285,759

 

$18.11

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

Total

MTM

1

 

14

$374

 

$26.71

0.2%

 

24

 

83

$1,790

 

$21.57

1.9%

 

25

 

97

$2,164

 

$22.31

0.8%

2019

8

 

170

1,964

 

$11.55

1.0%

 

83

 

207

5,657

 

$27.33

6.0%

 

91

 

377

7,621

 

$20.21

2.7%

2020

9

 

243

2,888

 

$11.88

1.5%

 

85

 

231

6,520

 

$28.23

6.9%

 

94

 

474

9,408

 

$19.85

3.3%

2021

10

 

207

3,964

 

$19.15

2.1%

 

93

 

220

6,150

 

$27.95

6.5%

 

103

 

427

10,114

 

$23.69

3.5%

2022

12

 

253

4,517

 

$17.85

2.4%

 

88

 

229

6,511

 

$28.43

6.9%

 

100

 

482

11,028

 

$22.88

3.9%

2023

3

 

58

1,759

 

$30.33

0.9%

 

80

 

217

5,997

 

$27.64

6.4%

 

83

 

275

7,756

 

$28.20

2.7%

2024

8

 

166

2,530

 

$15.24

1.3%

 

82

 

191

5,923

 

$31.01

6.3%

 

90

 

357

8,453

 

$23.68

3.0%

2025

7

 

144

2,193

 

$15.23

1.1%

 

67

 

182

5,222

 

$28.69

5.5%

 

74

 

326

7,415

 

$22.75

2.6%

2026

9

 

177

3,942

 

$22.27

2.1%

 

62

 

187

5,574

 

$29.81

5.9%

 

71

 

364

9,516

 

$26.14

3.3%

2027

11

 

241

4,714

 

$19.56

2.5%

 

71

 

198

6,178

 

$31.20

6.6%

 

82

 

439

10,892

 

$24.81

3.8%

2028

21

 

440

5,802

 

$13.19

3.0%

 

73

 

223

6,602

 

$29.61

7.0%

 

94

 

663

12,404

 

$18.71

4.3%

Thereafter

325

 

10,312

156,911

 

$15.22

81.9%

 

302

 

1,185

32,077

 

$27.07

34.1%

 

627

 

11,497

188,988

 

$16.44

66.1%

Total

424

 

12,425

$191,558

 

$15.42

100.0%

 

1,110

 

3,353

$94,201

 

$28.09

100.0%

 

1,534

 

15,778

$285,759

 

$18.11

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Excludes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44



 

SITE Centers Corp.

Lease 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

ABR

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

Total

MTM

0

 

0

$0

 

$0.00

0.0%

 

39

 

93

$2,172

 

$23.35

1.9%

 

39

 

93

$2,172

 

$23.35

0.7%

2019

35

 

1,393

16,335

 

$11.73

8.5%

 

209

 

551

12,394

 

$22.49

11.0%

 

244

 

1,944

28,729

 

$14.78

9.4%

2020

69

 

2,069

23,336

 

$11.28

12.2%

 

268

 

674

15,457

 

$22.93

13.7%

 

337

 

2,743

38,793

 

$14.14

12.7%

2021

88

 

2,842

34,231

 

$12.04

17.9%

 

289

 

756

18,729

 

$24.77

16.6%

 

377

 

3,598

52,960

 

$14.72

17.4%

2022

83

 

2,609

30,422

 

$11.66

15.9%

 

255

 

757

17,730

 

$23.42

15.7%

 

338

 

3,366

48,152

 

$14.31

15.8%

2023

79

 

2,087

25,021

 

$11.99

13.0%

 

255

 

756

17,934

 

$23.72

15.9%

 

334

 

2,843

42,955

 

$15.11

14.1%

2024

64

 

1,906

22,356

 

$11.73

11.7%

 

125

 

448

10,369

 

$23.15

9.2%

 

189

 

2,354

32,725

 

$13.90

10.7%

2025

20

 

637

8,554

 

$13.43

4.5%

 

56

 

196

4,660

 

$23.78

4.1%

 

76

 

833

13,214

 

$15.86

4.3%

2026

22

 

463

5,308

 

$11.46

2.8%

 

40

 

143

3,552

 

$24.84

3.1%

 

62

 

606

8,860

 

$14.62

2.9%

2027

20

 

557

8,091

 

$14.53

4.2%

 

47

 

155

4,285

 

$27.65

3.8%

 

67

 

712

12,376

 

$17.38

4.1%

2028

26

 

735

9,172

 

$12.48

4.8%

 

55

 

173

4,727

 

$27.32

4.2%

 

81

 

908

13,899

 

$15.31

4.6%

Thereafter

16

 

661

8,941

 

$13.53

4.7%

 

9

 

33

886

 

$26.85

0.8%

 

25

 

694

9,827

 

$14.16

3.2%

Total

522

 

15,959

$191,767

 

$12.02

100.0%

 

1,647

 

4,735

$112,895

 

$23.84

100.0%

 

2,169

 

20,694

$304,662

 

$14.72

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumes all lease options are exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 10K SF

 

Less than 10K SF

 

Total

Year

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

> 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

< 10K

 

# of

Leases

 

Expiring

SF

ABR

 

Rent

PSF

% of ABR

Total

MTM

0

 

0

0

 

$0.00

0.0%

 

32

 

76

$1,796

 

$23.63

1.6%

 

32

 

76

$1,796

 

$23.63

0.6%

2019

6

 

259

1,605

 

$6.20

0.8%

 

142

 

340

7,758

 

$22.82

6.9%

 

148

 

599

9,363

 

$15.63

3.1%

2020

16

 

319

3,976

 

$12.46

2.1%

 

158

 

347

8,092

 

$23.32

7.2%

 

174

 

666

12,068

 

$18.12

4.0%

2021

10

 

188

2,500

 

$13.30

1.3%

 

185

 

434

10,941

 

$25.21

9.7%

 

195

 

622

13,441

 

$21.61

4.4%

2022

13

 

372

4,985

 

$13.40

2.6%

 

140

 

362

8,582

 

$23.71

7.6%

 

153

 

734

13,567

 

$18.48

4.5%

2023

13

 

284

4,268

 

$15.03

2.2%

 

173

 

436

10,606

 

$24.33

9.4%

 

186

 

720

14,874

 

$20.66

4.9%

2024

10

 

183

2,490

 

$13.61

1.3%

 

109

 

310

7,395

 

$23.85

6.6%

 

119

 

493

9,885

 

$20.05

3.2%

2025

14

 

248

3,646

 

$14.70

1.9%

 

87

 

240

5,351

 

$22.30

4.7%

 

101

 

488

8,997

 

$18.44

3.0%

2026

14

 

265

3,752

 

$14.16

2.0%

 

77

 

194

4,600

 

$23.71

4.1%

 

91

 

459

8,352

 

$18.20

2.7%

2027

12

 

272

2,856

 

$10.50

1.5%

 

100

 

280

7,249

 

$25.89

6.4%

 

112

 

552

10,105

 

$18.31

3.3%

2028

19

 

422

5,396

 

$12.79

2.8%

 

95

 

287

6,970

 

$24.29

6.2%

 

114

 

709

12,366

 

$17.44

4.1%

Thereafter

395

 

13,147

156,293

 

$11.89

81.5%

 

349

 

1,429

33,555

 

$23.48

29.7%

 

744

 

14,576

189,848

 

$13.02

62.3%

Total

522

 

15,959

$191,767

 

$12.02

100.0%

 

1,647

 

4,735

$112,895

 

$23.84

100.0%

 

2,169

 

20,694

$304,662

 

$14.72

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note: Excludes ground leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45



 

 

 

 

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