false 0001628063 0001628063 2020-02-27 2020-02-27 0001628063 us-gaap:CommonClassAMember 2020-02-27 2020-02-27 0001628063 srg:SeriesACumulativeRedeemablePreferredSharesMember 2020-02-27 2020-02-27

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):  May 7, 2020

 

SERITAGE GROWTH PROPERTIES

(Exact Name of Registrant as Specified in Its Charter)

 

 

Maryland

 

001-37420

 

38-3976287

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

 

 

 

 

500 Fifth Avenue, Suite 1530

New York, New York

 

10110

(Address of principal executive offices)

 

(Zip code)

 

Registrant’s telephone number, including area code: (212) 355-7800

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbols

Name of each exchange on which registered

Class A common shares of beneficial interest, par value $0.01 per share

SRG

New York Stock Exchange

7.00% Series A cumulative redeemable preferred shares of beneficial interest, par value $0.01 per share

SRG-PA

New York Stock Exchange

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

 

 


Item 1.01

Entry into a Material Definitive Agreement

On May 5, 2020, Seritage Growth Properties, L.P. (the “Operating Partnership”), a subsidiary of Seritage Growth Properties (the “Company”), and Berkshire Hathaway Life Insurance Company of Nebraska (“Berkshire Hathaway”) entered into an amendment to the Senior Secured Term Loan Agreement by and among the Operating Partnership and Berkshire Hathaway as initial lender and administrative agent (the “Amendment”) that permits the deferral of payment of interest under the Term Loan Agreement if, as of the first day of each applicable month, (x) the amount of unrestricted and unencumbered (other than liens created under the Term Loan Agreement) cash on hand of the Operating Partnership and its subsidiaries, minus (y) the aggregate amount of anticipated necessary expenditures for such period (such sum, “Available Cash”) is equal to or less than $30 million.  In such instances, for each interest period, the Operating Partnership is obligated to make payments of interest in an amount equal to the difference between (i) Available Cash and (ii) $20 million (provided that such payment shall not exceed the amount of current interest otherwise due under the Term Loan Agreement).  Any deferred interest shall accrue interest at 2.0% in excess of the then applicable interest rate and shall be due and payable on July 31, 2023, provided that the Operating Partnership is required to pay any deferred interest from Available Cash in excess of $30 million (unless otherwise agreed to by the Administrative Agent under the Term Loan Agreement in its sole discretion). In addition, repayment of any outstanding deferred interest is a condition to any borrowings under the $400 million incremental funding facility under the Term Loan Agreement.

Additionally, the Amendment provides that the Administrative Agent and the Lenders express their continued support for asset dispositions, subject to the Administrative Agent’s right to approve the terms of individual transactions due to the occurrence of a Financial Metric Trigger Event.

The foregoing description of the amendment to the Term Loan Agreement is subject to and qualified in its entirety by reference to the copy of that agreement attached as Exhibit 10.1 herewith.

Item 2.02

Results of Operations and Financial Condition.

On May 7, 2020, the Company issued a press release regarding its financial results for the three months ended March 31, 2020. A copy of the press release is furnished as Exhibit 99.1 to this report.

In addition, on May 7, 2020, the Company published certain supplementary financial information relating to the three months ended March 31, 2020.  Such information is furnished as Exhibit 99.2 to this report.

In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01

Financial Statements and Exhibits.

(d) Exhibits

 

 


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

SERITAGE GROWTH PROPERTIES 

 

By:

 

/s/ Matthew Fernand

 

 

Matthew Fernand

 

 

Executive Vice President, General

Counsel & Secretary

 

Date: May 7, 2020

 

 

Exhibit 10.1

 

EXECUTION VERSION

AMENDMENT NO. 1

Dated as of May 5, 2020

to

SENIOR SECURED TERM LOAN AGREEMENT

Dated as of July 31, 2018

THIS AMENDMENT NO. 1 (this “Amendment”) is made as of May 5, 2020 by and among Seritage Growth Properties, L.P. (the “Borrower”), Berkshire Hathaway Life Insurance Company of Nebraska, as initial lender (the “Initial Lender”), and Berkshire Hathaway Life Insurance Company of Nebraska, as Administrative Agent (the “Administrative Agent’), under that certain Senior Secured Term Loan Agreement dated as of July 31, 2018 by and among the Borrower, Seritage Growth Properties (the “Parent”), the Lenders party thereto from time to time and the Administrative Agent (as amended, restated, supplemented or otherwise modified prior to the date hereof, the “Existing Term Loan Agreement” and, as amended by the Amendment, the “Amended Term Loan Agreement”).  Capitalized terms used herein and not otherwise defined herein shall have the respective meanings given to them in the Amended Term Loan Agreement.

WHEREAS, the Borrower, the Initial Lender and the Administrative Agent have agreed to make certain amendments to the Existing Term Loan Agreement on the terms and conditions set forth herein;

NOW, THEREFORE, in consideration of the premises set forth above, the terms and conditions contained herein, and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Borrower, the Initial Lender and the Administrative Agent hereby agree to enter into this Amendment.

1.Amendments to the Existing Term Loan Agreement.  Effective as of the Amendment No. 1 Effective Date, Section 2.06(a) of the Existing Term Loan Agreement is amended by adding the following five (5) sentences at the end thereof:

Notwithstanding the foregoing, if as of the first day of any calendar month the sum of (x) aggregate amount of unrestricted and unencumbered (other than Liens created pursuant to the Credit Documents) cash on hand of the Borrower and its Subsidiaries, minus (y) the aggregate amount of anticipated necessary expenditures for such period (such sum, “Available Cash”) is equal to or less than $30,000,000, then the Borrower shall only be obligated to make a payment of interest for such Interest Period in an amount equal to the difference between (i) Available Cash as of the first day of such calendar month and (ii) $20,000,000; provided that in no event shall the current interest payable for any Interest Period pursuant to this sentence exceed the amount of current interest for such Interest Period otherwise due hereunder.  In connection with the foregoing, on the first day of each applicable month, Borrower shall provide the Administrative Agent with a pro forma cash statement for the following thirty (30) days setting forth Available Cash and the resulting amount available for payment of interest for the applicable Interest Period

 


 

as set forth above.  Any interest due and payable but not paid on the applicable Interest Payment Date (“Deferred Interest”) shall accrue interest in accordance with Section 2.06(c) (i.e. the Interest Rate plus 2.00%) (the “Deferred Interest Rate”) and shall be due and payable on the Maturity Date; provided that the Borrower shall be required to pay any Deferred Interest from Available Cash in excess of $30,000,000 (unless otherwise agreed to by Administrative Agent in its sole discretion following a request by Borrower to apply such amounts to an alternative use).  Repayment of any outstanding Deferred Interest shall be a condition to any Incremental Advances. By way of illustration, if Available Cash is $25,000,000, then the Borrower shall make a payment of interest in the amount of $5,000,000 and the remaining interest due on the applicable Interest Payment Date shall be deemed Deferred Interest and if in the following month Available Cash is $35,000,00 then Borrower shall repay the $4,333,333 of Deferred Interest at the Deferred Interest Rate (unless otherwise agreed to by Administrative Agent in its sole discretion).

2.Support for Asset Dispositions.  In connection with this Amendment, the Administrative Agent and the Lenders express their continued support for asset dispositions, subject to the Administrative Agent’s right to approve the terms of individual transactions due to the occurrence of a Financial Metric Trigger Event.

3.Conditions of Effectiveness.  The effectiveness of this Amendment (the “Amendment No. 1 Effective Date”) is subject to the satisfaction (or waiver) of the following conditions precedent:

(a)The Administrative Agent shall have received counterparts of this Amendment duly executed by the Borrower, the Required Lenders and the Administrative Agent; and

(b)The Administrative Agent shall have received payment of the reasonable out-of-pocket expenses required to be reimbursed or paid by the Borrower in connection with this Amendment pursuant to the terms of the Amended Term Loan Agreement.

4.Representations and Warranties of the Borrower.  The Borrower hereby represents and warrants as follows:

(a)This Amendment and the Amended Term Loan Agreement constitute legal, valid and binding obligations of the Borrower, enforceable against it in accordance with its terms, except as such enforceability may be limited by any applicable bankruptcy, insolvency, reorganization, moratorium or other similar law affecting creditors’ rights generally and by general principles of equity (whether considered in a proceeding at law or in equity).

(b)After giving effect to the terms of this Amendment, (i) no Default or Event of Default has occurred and is continuing, or would result therefrom and (ii) the representations and warranties of the Loan Parties set forth in the Amended Term Loan Agreement and the other Credit Documents are true and correct in all material respects (except to the extent that any representation or warranty that is qualified by materiality shall be true and correct in all respects), provided, to the extent that any representation and warranty specifically refers to a given date or period, it shall be true and correct in all material respects as of such date or for such period.

5.Reference to and Effect on the Existing Term Loan Agreement.

(a)Upon the effectiveness hereof, each reference to the Existing Term Loan Agreement in the Amended Term Loan Agreement or any other Credit Document shall mean and be a reference to the Amended Term Loan Agreement.

(b)

 

2


 

The Amended Term Loan Agreement and all other documents, instruments and agreements executed and/or delivered in connection with the Existing Term Loan Agreement shall remain in full force and effect and are hereby ratified and confirmed.

(c)Except with respect to the subject matter hereof, the execution, delivery and effectiveness of this Amendment shall not operate as a waiver of any right, power or remedy of the Administrative Agent or the Lenders, nor constitute a waiver of any provision of the Existing Term Loan Agreement or any other documents, instruments and agreements executed and/or delivered in connection therewith.

(d)This Amendment is a Credit Document.

6.Governing Law.  This Amendment shall be governed by, and construed in accordance with, the law of the State of New York.

7.Headings.  Section headings in this Amendment are for convenience of reference only, are not part of this Amendment and shall not affect the construction of, or be taken into consideration in interpreting, this Amendment.

8.Counterparts.  This Amendment may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed shall be deemed to be an original and all of which taken together shall be deemed to constitute one and the same agreement.  Delivery of an executed counterpart of a signature page to this Amendment by facsimile or other electronic transmission shall be effective as delivery of a manually executed counterpart of this Amendment. The words “execution,” “signed,” “signature,” and words of like import in this Amendment shall be deemed to include electronic signatures or the keeping of records in electronic form, each of which shall be of the same legal effect, validity or enforceability as a manually executed signature or the use of a paper-based recordkeeping system, as the case may be, to the extent and as provided for in any applicable law, including the Federal Electronic Signatures in Global and National Commerce Act, or any other state laws based on the Uniform Electronic Transactions Act.

[Signature Pages Follow]

 

 

3


 

 

IN WITNESS WHEREOF, this Amendment has been duly executed as of the day and year first above written.

 

SERITAGE GROWTH PROPERTIES, L.P.,

as the Borrower

 

By: Seritage Growth Properties,

its general partner

 

 

By: /s/ Matt Fernand

Name: Matthew Fernand

Title: EVP & General Counsel

 

 

 

 

 

Signature Page to Amendment No. 1 to

Senior Secured Term Loan Agreement

Seritage Growth Properties, L.P.


 

BERKSHIRE HATHAWAY LIFE INSURANCE COMPANY OF NEBRASKA,

as Administrative Agent and individually as a Lender

 

 

By: /s/ Brian Snover

Name: Brian Snover

Title: Senior Vice President

 

Signature Page to Amendment No. 1 to

Senior Secured Term Loan Agreement

Seritage Growth Properties, L.P.

Exhibit 99.1

 

Seritage Growth Properties Reports First Quarter 2020 Operating Results

– Provides business update regarding impact of COVID-19 pandemic –

New York, NY – May 7, 2020 – Seritage Growth Properties (NYSE: SRG) (the “Company”), a national owner of 208 retail and mixed-use properties totaling approximately 32.8 million square feet of gross leasable area (“GLA”), today reported financial and operating results for the quarter ended March 31, 2020.

Summary Financial Results

For the quarter ended March 31, 2020:

Net loss attributable to common shareholders of $21.9 million, or $0.59 per share

Total Net Operating Income (“Total NOI”) of $15.8 million

Funds from Operations (“FFO”) of ($17.6) million, or ($0.31) per share

Company FFO of ($18.4) million, or ($0.33) per share

COVID-19 Pandemic and Business Update

In response to the anticipated impact of the COVID-19 pandemic on its business and the communities in which it operates, the Company has taken a number of measures to reduce operating expenses while preserving the value of its assets and its platform:

Adapted operations to protect employees and their families, including by implementing a work from home policy;

Communicated consistently with tenants, including to provide assistance in identifying local, state and federal resources that may be available to support their businesses and employees;

Made over 180 properties available to governmental and community organizations for relief efforts at no cost;

Implemented plans to reduce operating expenses at the property and corporate level, each by approximately 20-25%; and

Put substantially all construction projects on hold at the end of March, limiting capital expenditures until the Company can better assess the duration and extent of the disruption to the economy and its business.

Subsequent to the quarter ended March 31, 2020, the Company:

Amended its Term Loan Facility to provide increased flexibility with respect to the deferral of interest expense, under specified circumstances, until the Term Loan Facility matures in July 2023.  As part of the amendment, the lender also reaffirmed its continued support for asset dispositions, subject to the lender’s right to approve individual transactions;

Collected April rental income representing 47% of contractual amounts, including 54% from tenants other than Transform Holdco LLC (“Sears” or “Holdco”);

Sold one asset for gross proceeds of $10.0 million, bringing total gross sales proceeds for the year to $70.4 million; and

Entered into contracts to sell assets for anticipated gross proceeds of $78.2 million; as of May 6, 2020, the Company had asset sales under contract for anticipated gross proceeds of $135.1 million, subject to buyer diligence and closing conditions.

“While we began 2020 focused on the continued execution of our redevelopment program, the COVID-19 pandemic has had a meaningful near-term impact on our business and that of our tenants.  Our first priority is always the health and safety of our team, our communities and our partners, and we moved quickly to implement changes at both the corporate and property level,” said Benjamin Schall, President and Chief Executive Officer.  “We took a number of immediate steps to reduce operating expenses to partially offset expected reductions in rental income, and also placed substantially all of our construction projects on hold for a period of time.  

1


Additionally, we reached an agreement with Berkshire Hathaway to modify our Term Loan Facility, providing us with the flexibility to defer interest expense under certain circumstances.”

Mr. Schall continued, “The foundation of our platform is to convert well-located former retail real estate into a broad set of new uses in enhanced physical environments. While recognizing the temporary and potentially permanent changes from the COVID-19 pandemic, we believe our portfolio, which consists of over 30 million square feet of existing buildings and 2,500 acres of land, is a unique and valuable asset, with a multitude of possibilities for end use. The breadth of our property holdings should allow us to select the best go-forward opportunities for redevelopment and engage with potential buyers for a variety of other assets as we continue our strategy to realize value and generate additional liquidity through asset monetization.  As we look ahead, our team, track record, relationships with tenants and partnerships with mixed-use developers and capital providers position us to be a leader in the transformation of real estate that will be necessary as part of the larger economic recovery in our communities.”

Operating Results

Leasing

During the quarter ended March 31, 2020, the Company signed new leases totaling 203,000 square feet (124,000 square feet at share) at an average base rent of $20.63 PSF ($21.97 PSF at share).  On a same-space basis, new rents averaged 3.6x prior rents for space formerly occupied by Sears or Kmart, increasing to $22.01 PSF for new tenants compared to $6.06 PSF paid by Sears or Kmart across 122,000 square feet.

Below is a summary of the Company’s leasing activity, including its proportional share of unconsolidated joint ventures, for the quarter ended March 31, 2020 and since the Company’s inception in July 2015:

 

(in thousands, except PSF amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Since

 

 

 

Q1 2020

 

 

Inception

 

Leases

 

 

12

 

 

 

414

 

Square feet

 

 

124,000

 

 

 

10,551,000

 

Annual base rent ($000s)

 

$

2,735

 

 

$

182,502

 

Annual base rent PSF (1)

 

$

21.97

 

 

$

18.34

 

Re-leasing multiple (1)(2)

 

 

3.6

x

 

 

4.0

x

 

 

(1)

Excludes certain self storage, medical office, auto-related and ground leases.

 

 

(2)

Excludes densification square footage (e.g. new outparcel developments) and backfill of vacant space not previously occupied by Sears or Kmart.

 

 

The table below provides a summary of all the Company’s signed leases as of March 31, 2020, including unconsolidated joint ventures presented at the Company’s proportional share:

 

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

Leased

 

 

% of Total

 

 

Annual Base

 

 

% of

 

 

 

 

 

Tenant

 

Leases

 

 

GLA

 

 

Leased GLA

 

 

Rent ("ABR")

 

 

Total ABR

 

 

ABR PSF

 

In-place diversified leases

 

 

281

 

 

 

6,864

 

 

 

53.3

%

 

$

97,972

 

 

 

51.7

%

 

$

14.27

 

SNO diversified leases (1)

 

 

173

 

 

 

3,917

 

 

 

30.4

%

 

 

80,786

 

 

 

42.6

%

 

 

20.62

 

  Total diversified leases

 

 

454

 

 

 

10,781

 

 

 

83.8

%

 

$

178,758

 

 

 

94.3

%

 

$

16.58

 

Sears or Kmart (2)

 

 

19

 

 

 

2,091

 

 

 

16.2

%

 

 

10,807

 

 

 

5.7

%

 

 

5.17

 

    Total

 

 

473

 

 

 

12,872

 

 

 

100.0

%

 

$

189,565

 

 

 

100.0

%

 

$

14.73

 

 

(1)

SNO = signed but not yet opened leases.

(2)

Includes 17 properties subject to a master lease (the “Holdco Master Lease”) between the Company and affiliates of Holdco, an affiliate of ESL Investments, Inc., and two leases between the Company’s unconsolidated joint ventures and Holdco.

Development

The Company put substantially all of its construction projects on hold at the end of March and reduced capital expenditures to a select handful of projects. The Company deemed this action prudent in light of the COVID-19 pandemic, the resulting economic uncertainty and the direct impacts on its business, including reductions in rental income and the potential effects on future asset sales, which have been a meaningful source of capital for the Company’s development program.

 

2


These decisions were also influenced by tenant and construction uncertainty, including tenants’ ability to construct and open new stores and the feasibility of sustaining labor levels with safe working conditions and sourcing supplies, as well as restrictions at the state and local levels, including restrictions on construction and difficulties obtaining inspections and permits.

As of March 31, 2020, the Company had originated 91 retail redevelopment projects since the Company’s inception.  Excluding six projects that have been sold, these projects represented an estimated total investment of $1.6-1.7 billion ($1.4-1.5 billion at share), of which an estimated $570-650 million ($520-600 million at share) remained to be spent under the original development plans.  Additionally, the Company had recently announced its first three multifamily projects, each of which represented the first phase of larger, mixed-use developments and were expected to have an aggregate incremental cost of $325-350 million for the initial phases.

In this interim period, the Company is working with tenants to preserve signed leases and modify schedules for the projected completion of work and opening of the projects.  Once the Company can better assess economic conditions, including the tenant environment and state of the transaction markets, it expects to focus its capital on projects with nearer-term rent commencements and superior value creation prospects, and with tenants and uses that the Company believes can thrive in a post-COVID environment.

Transactions

During the quarter ended March 31, 2020, the Company completed the sale of four properties totaling 475,000 square feet and generated gross proceeds of $60.4 million.

Approximately $56.9 million of the Company’s asset sales were income-producing assets sold at a blended cap rate of 5.5%.  The remaining $3.5 million represented a smaller market asset sold at approximately $40 PSF.

Subsequent to March 31, 2020, the Company sold one asset for $10.0 million and entered into contracts to sell six additional assets.  As of May 6, 2020, the Company had assets under contract for sale representing anticipated gross proceeds of $135.1 million, subject to buyer diligence and closing conditions.

Since it began its capital recycling program in July 2017, the Company has raised over $770 million from the sale or joint venture of interests in 70 properties, plus outparcels at several properties, and reinvested the majority of the proceeds into its redevelopment pipeline.

Balance Sheet and Liquidity

As of March 31, 2020, the Company had cash on hand of $96.7 million and, as of May 6, 2020, the Company had closed one asset sale in Q2 2020 for $10.0 million and had additional asset sales under contract for anticipated gross proceeds of $135.1 million.  The Company expects to use these sources of liquidity, together with a combination of future sales of wholly-owned assets and joint venture interests and/or potential credit and capital markets transactions to fund its operations and, on a limited basis given the current environment, select development activity.

The availability of funding from sales of assets and credit or capital markets transactions is subject to various conditions, including the consent of the Company’s lender under its $2.0 billion term loan facility (the “Term Loan Facility”), and there can be no assurance that such transactions will be consummated.

On May 5, 2020, the Company and Berkshire Hathaway, the administrative agent and the lender under the Term Loan Facility, entered into an amendment (the “Amendment”) to the agreement governing the Term Loan Facility that permits the deferral of interest payments based on the amount of Available Cash (as defined in the Amendment) for each period. If Available Cash is less than or equal to $30 million in a period, the Company shall pay current interest to the extent such Available Cash exceeds $20 million (provided any such interest payment will not exceed the amount otherwise due under the Term Loan Facility).  Any deferred interest payments will accrue interest at 2.0% in excess of the then applicable interest rate and shall be due and payable when the Term Loan Facility matures on July 31, 2023; provided that the Company is required to pay any deferred interest from Available Cash in excess of $30 million (unless otherwise agreed to by the administrative agent under the Term Loan Facility in its sole discretion), and the repayment of any outstanding deferred interest will be a condition to any borrowings under the $400 million Incremental Funding Facility described below.  Additionally, the Amendment provides that the administrative agent and the lenders express their continued support for asset dispositions, subject to the Administrative Agent’s right to approve the terms of individual transactions due to the occurrence of a Financial Metric Trigger Event, as such term is defined under the Term Loan Facility.

Our Term Loan Facility includes a $400 million Incremental Funding Facility, access to which is subject to rental income from non-Sears Holdings tenants of at least $200 million, on an annualized basis and after giving effect to SNO leases expected to commence rent payment within 12 months, which we have not yet achieved. The timing of our ability to access the Incremental Funding Facility, if at all, will be adversely impacted by the COVID-19 pandemic.

3


Dividends

The Company’s Board of Trustees continues to support a policy of retaining capital to invest in the Company’s operations and not paying dividends on its common shares unless required to do so to maintain REIT status.  In light of the current environment, the Company’s Board of Trustees is currently evaluating the payment of dividends on the Company’s preferred shares for the quarter ending June 30, 2020 and subsequent periods.

Financial Results

Below is a summary of financial results for the quarter ended March 31, 2020 and March 31, 2019:

 

(in thousands except per share amounts)

 

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

Net loss attributable to Seritage

   common shareholders

 

$

(21,889

)

 

$

(8,192

)

Net loss per diluted share attributable to Seritage

   common shareholders

 

 

(0.59

)

 

 

(0.23

)

 

 

 

 

 

 

 

 

 

Total NOI

 

 

15,847

 

 

 

24,278

 

 

 

 

 

 

 

 

 

 

FFO

 

 

(17,557

)

 

 

(5,178

)

FFO per diluted share

 

 

(0.31

)

 

 

(0.09

)

 

 

 

 

 

 

 

 

 

Company FFO

 

 

(18,441

)

 

 

(5,060

)

Company FFO per diluted share

 

 

(0.33

)

 

 

(0.09

)

Net Loss

The increase in net loss was driven primarily by the same factors driving the decreases in Total NOI and FFO, as described below, as well as an increase in depreciation and amortization expense related to the accelerated amortization of certain lease intangibles as a result of the termination of space by Holdco.

Total NOI

The decrease in Total NOI was driven primarily by (i) reduced rental income under the Holdco Master Lease and the Company’s original master lease (the “Original Master Lease”) with Sears Holdings Corporation (“Sears Holdings”) as a result of recapture and termination activity at the Company’s properties and the rejection of the Original Master Lease during the three months ended March 31, 2019 and (ii) the rejection of the master leases between Sears Holdings and certain of the Company’s unconsolidated joint venture properties during the three months ended June 30, 2019.

Since inception, 31.3 million square feet of leased space, representing $130.6 million of annual base rent, has been taken offline through recapture and termination activity, or as a result of the rejection of the Original Master Lease and the master leases between Sears Holdings and certain unconsolidated joint venture properties. To date, the Company has signed new leases with diversified, non-Sears tenants for aggregate annual base rent of $182.5 million across 10.6 million square feet of space, a majority of which continues to be categorized as SNO leases.

FFO and Company FFO

The decrease in FFO was driven primarily by the same factors driving the decreases in Total NOI, as well as (i) lower straight-line rent as a result of recapture and termination activity under the Holdco Master Lease and (ii) lower interest and other income, offset by (i) lower interest expense resulting from an increase in capitalized amounts and (ii) termination income received in the quarter ended March 31, 2020 under the Holdco Master Lease.

COVID-19 Pandemic

The recent COVID-19 pandemic is having a significant impact on the global economy, the U.S. economy, the local economies in which the Company’s properties are located, and the broader financial markets.  Nearly every industry has been impacted directly or indirectly, and the retail, retail real estate and real estate development industries in the United States have all come under severe pressure due to numerous factors, including preventative measures taken by local, state and federal authorities to alleviate the public health crisis such as mandatory business closures, quarantines, restrictions on travel and “shelter-in-place” or “stay-at-home” orders.

4


These containment measures and other factors have affected operations at the Company’s properties and, with the exception of "essential" businesses, substantially all of the Company’s tenants have closed their stores.  The Company also paused substantially all of its construction projects as of the end of March 2020.

As a result of the rapid development, fluidity and uncertainty surrounding this situation, the Company expects that these conditions will change, potentially significantly, in future periods, and results for the three months ended March 31, 2020 may therefore not be indicative of the impact of the COVID-19 pandemic on the Company’s business for the second quarter of 2020 or for future periods.

As of May 6, 2020, the Company had collected approximately 47% of contractual base rent and tenant reimbursements billed for the month of April (54% from tenants other than Holdco).  The Company has received a number of rent relief requests from tenants, most often in the form of rent deferral requests, which the Company is evaluating on a case-by-case basis.  Absent agreement between the Company and tenants with respect to such rent relief requests, the Company fully intends to enforce its contractual rights under its leases.  There can be no assurance that rental modifications agreements will be reached or, if agreements are reached, that tenants will meet their future obligations.

There is uncertainty as to the timing and extent to which these restrictions will be relaxed or lifted, businesses will reopen and previously underway projects will recommence.  As such, the Company cannot reasonably estimate the impact of COVID-19 on its financial condition, results of operations or cash flows over the foreseeable future.

Supplemental Report

A Supplemental Report will be available in the Investors section of the Company’s website, www.seritage.com.

Non-GAAP Financial Measures

The Company makes reference to NOI, Total NOI, FFO and Company FFO which are financial measures that include adjustments to accounting principles generally accepted in the United States (“GAAP”).

None of NOI, Total NOI, FFO or Company FFO, are measures that (i) represent cash flow from operations as defined by GAAP; (ii) are indicative of cash available to fund all cash flow needs, including the ability to make distributions; (iii) are alternatives to cash flow as a measure of liquidity; or (iv) should be considered alternatives to net income (which is determined in accordance with GAAP) for purposes of evaluating the Company’s operating performance.  Reconciliations of these measures to the respective GAAP measures we deem most comparable have been provided in the tables accompanying this press release.

Net Operating Income ("NOI”), Total NOI and Annualized Total NOI

NOI is defined as income from property operations less property operating expenses.  The Company believes NOI provides useful information regarding Seritage, its financial condition, and results of operations because it reflects only those income and expense items that are incurred at the property level.

The Company also uses Total NOI, which includes its proportional share of unconsolidated properties.  This form of presentation offers insights into the financial performance and condition of the Company as a whole given the Company’s ownership of unconsolidated properties that are accounted for under GAAP using the equity method.

The Company also considers NOI and Total NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI variable items such as termination fee income, as well as non-cash items such as straight-line rent and amortization of lease intangibles.

Funds from Operations ("FFO") and Company FFO

FFO is calculated in accordance with NAREIT which defines FFO as net income computed in accordance with GAAP, excluding gains (or losses) from property sales, real estate related depreciation and amortization, and impairment charges on depreciable real estate assets.  The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry.  

The Company makes certain adjustments to FFO, which it refers to as Company FFO, to account for certain non-cash and non-comparable items, such as termination fee income, unrealized loss on interest rate cap, litigation charges, acquisition-related expenses, amortization of deferred financing costs and certain up-front-hiring costs, that it does not believe are representative of ongoing operating results.

5


Forward-Looking Statements

This document contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. Forward-looking statements involve known and unknown risks, uncertainties, assumptions and contingencies, many of which are beyond the company’s control, which may cause actual results to differ significantly from those expressed in any forward-looking statement. Factors that could cause or contribute to such differences include, but are not limited to: our historical exposure to Sears Holdings and the effects of its previously announced bankruptcy filing; the litigation filed against us and other defendants in the Sears Holdings adversarial proceeding pending in bankruptcy court; Holdco’s termination and other rights under its master lease with us; competition in the real estate and retail industries; risks relating to our recapture and redevelopment activities; contingencies to the commencement of rent under leases; the terms of our indebtedness; restrictions with which we are required to comply in order to maintain REIT status and other legal requirements to which we are subject; failure to achieve expected occupancy and/or rent levels within the projected time frame or at all; the impact of ongoing negative operating cash flow on our ability to fund operations and ongoing development; our ability to access or obtain sufficient sources of financing to fund our liquidity needs; our relatively limited history as an operating company; and the impact of the COVID-19 pandemic on the business of our tenants and our business, income, cash flow, results of operations, financial condition, liquidity, prospects, ability to service our debt obligations and our ability to pay dividends and other distributions to our shareholders.  For additional discussion of these and other applicable risks, assumptions and uncertainties, see the “Risk Factors” and forward-looking statement disclosure contained in our filings with the Securities and Exchange Commission, including the risk factors relating to Sears Holdings and Holdco.  While we believe that our forecasts and assumptions are reasonable, we caution that actual results may differ materially.  We intend the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available, except as required by law.

About Seritage Growth Properties

Seritage Growth Properties is a publicly-traded, self-administered and self-managed REIT with 180 wholly-owned properties and 28 joint venture properties totaling approximately 32.8 million square feet of space across 44 states and Puerto Rico.  The Company was formed to unlock the underlying real estate value of a high-quality retail portfolio it acquired from Sears Holdings in July 2015.  The Company’s mission is to create and own revitalized shopping, dining, entertainment and mixed-use destinations that provide enriched experiences for consumers and local communities, and create long-term value for our shareholders.

Contact

Seritage Growth Properties

646-277-1268

IR@Seritage.com

6


Seritage Growth Properties

CONDENSED Consolidated Balance SheetS

(In thousands, except share and per share amounts)

(Unaudited)

 

 

 

March 31, 2020

 

 

December 31, 2019

 

ASSETS

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

 

Land

 

$

654,698

 

 

$

667,004

 

Buildings and improvements

 

 

1,133,636

 

 

 

1,112,653

 

Accumulated depreciation

 

 

(156,023

)

 

 

(147,696

)

 

 

 

1,632,311

 

 

 

1,631,961

 

Construction in progress

 

 

412,222

 

 

 

338,672

 

Net investment in real estate

 

 

2,044,533

 

 

 

1,970,633

 

Real estate held for sale

 

 

3,204

 

 

 

5,275

 

Investment in unconsolidated joint ventures

 

 

459,646

 

 

 

445,077

 

Cash and cash equivalents

 

 

96,737

 

 

 

139,260

 

Tenant and other receivables, net

 

 

48,602

 

 

 

54,470

 

Lease intangible assets, net

 

 

44,121

 

 

 

68,153

 

Prepaid expenses, deferred expenses and other assets, net

 

 

67,525

 

 

 

67,744

 

Total assets

 

$

2,764,368

 

 

$

2,750,612

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Term Loan Facility, net

 

$

1,598,593

 

 

$

1,598,487

 

Accounts payable, accrued expenses and other liabilities

 

 

153,407

 

 

 

108,755

 

Total liabilities

 

 

1,752,000

 

 

 

1,707,242

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

Class A common shares $0.01 par value; 100,000,000 shares authorized;

   38,622,102 and 36,897,364 shares issued and outstanding

   as of March 31, 2020 and December 31, 2019, respectively

 

 

386

 

 

 

369

 

Class B common shares $0.01 par value; 5,000,000 shares authorized;

   0 and 1,242,536 shares issued and outstanding

   as of March 31, 2020 and December 31, 2019, respectively

 

 

 

 

 

12

 

Series A preferred shares $0.01 par value; 10,000,000 shares authorized;

   2,800,000 shares issued and outstanding as of March 31, 2020 and

   December 31, 2019; liquidation preference of $70,000

 

 

28

 

 

 

28

 

Additional paid-in capital

 

 

1,177,553

 

 

 

1,149,721

 

Accumulated deficit

 

 

(440,600

)

 

 

(418,711

)

Total shareholders' equity

 

 

737,367

 

 

 

731,419

 

Non-controlling interests

 

 

275,001

 

 

 

311,951

 

Total equity

 

 

1,012,368

 

 

 

1,043,370

 

Total liabilities and equity

 

$

2,764,368

 

 

$

2,750,612

 

 

7


Seritage Growth Properties

CONDENSED Consolidated Statements of OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

REVENUE

 

 

 

 

 

 

 

 

Rental income

 

$

33,110

 

 

$

43,578

 

Management and other fee income

 

 

207

 

 

 

282

 

Total revenue

 

 

33,317

 

 

 

43,860

 

EXPENSES

 

 

 

 

 

 

 

 

Property operating

 

 

10,301

 

 

 

10,237

 

Real estate taxes

 

 

9,225

 

 

 

10,192

 

Depreciation and amortization

 

 

34,097

 

 

 

26,216

 

General and administrative

 

 

9,420

 

 

 

9,759

 

Total expenses

 

 

63,043

 

 

 

56,404

 

Gain on sale of real estate, net

 

 

20,788

 

 

 

21,261

 

Equity in (loss) income of unconsolidated joint ventures

 

 

(894

)

 

 

1,222

 

Interest and other income

 

 

333

 

 

 

2,598

 

Interest expense

 

 

(21,513

)

 

 

(23,454

)

Loss before taxes

 

 

(31,012

)

 

 

(10,917

)

Provision for taxes

 

 

37

 

 

 

23

 

Net loss

 

 

(30,975

)

 

 

(10,894

)

Net loss attributable to non-controlling interests

 

 

10,311

 

 

 

3,927

 

Net loss attributable to Seritage

 

$

(20,664

)

 

$

(6,967

)

Preferred dividends

 

 

(1,225

)

 

 

(1,225

)

Net loss attributable to Seritage common shareholders

 

$

(21,889

)

 

$

(8,192

)

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Seritage Class A

   and Class C common shareholders - Basic

 

$

(0.59

)

 

$

(0.23

)

Net loss per share attributable to Seritage Class A

   and Class C common shareholders - Diluted

 

$

(0.59

)

 

$

(0.23

)

Weighted average Class A and Class C common shares

   outstanding - Basic

 

 

37,232

 

 

 

35,671

 

Weighted average Class A and Class C common shares

   outstanding - Diluted

 

 

37,232

 

 

 

35,671

 

 

8


Reconciliation of Net Loss to NOI and Total NOI (in thousands)

 

 

Three Months Ended March 31,

 

NOI and Total NOI

 

2020

 

 

2019

 

Net loss

 

$

(30,975

)

 

$

(10,894

)

Termination fee income

 

 

(990

)

 

 

 

Management and other fee income

 

 

(207

)

 

 

(282

)

Depreciation and amortization

 

 

34,097

 

 

 

26,216

 

General and administrative expenses

 

 

9,420

 

 

 

9,759

 

Equity in loss of unconsolidated

   joint ventures

 

 

894

 

 

 

(1,222

)

Gain on sale of real estate

 

 

(20,788

)

 

 

(21,261

)

Interest and other income

 

 

(333

)

 

 

(2,598

)

Interest expense

 

 

21,513

 

 

 

23,454

 

Provision for income taxes

 

 

(37

)

 

 

(23

)

Straight-line rent adjustment

 

 

2,701

 

 

 

(3,355

)

Above/below market rental income/expense

 

 

(97

)

 

 

(104

)

NOI

 

$

15,198

 

 

$

19,690

 

NOI of unconsolidated joint ventures

 

 

1,302

 

 

 

4,310

 

Straight-line rent adjustment

   (unconsolidated joint ventures)

 

 

(171

)

 

 

375

 

Above/below market rental income/expense

   (unconsolidated joint ventures)

 

 

(482

)

 

 

(97

)

Total NOI

 

$

15,847

 

 

$

24,278

 

Reconciliation of Net Loss to FFO and Company FFO (in thousands)

 

 

 

Three Months Ended March 31,

 

FFO and Company FFO

 

2020

 

 

2019

 

Net loss

 

$

(30,975

)

 

$

(10,894

)

Real estate depreciation and amortization

   (consolidated properties)

 

 

33,587

 

 

 

25,575

 

Real estate depreciation and amortization

   (unconsolidated joint ventures)

 

 

1,844

 

 

 

2,627

 

Gain on sale of real estate

 

 

(20,788

)

 

 

(21,261

)

Dividends on preferred shares

 

 

(1,225

)

 

 

(1,225

)

FFO attributable to common shareholders

   and unitholders

 

$

(17,557

)

 

$

(5,178

)

Termination fee income

 

 

(990

)

 

 

 

Amortization of deferred financing costs

 

 

106

 

 

 

118

 

Company FFO attributable to common

   shareholders and unitholders

 

$

(18,441

)

 

$

(5,060

)

 

 

 

 

 

 

 

 

 

FFO per diluted common share and unit

 

$

(0.31

)

 

$

(0.09

)

Company FFO per diluted common share and unit

 

$

(0.33

)

 

$

(0.09

)

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares and Units Outstanding

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

37,232

 

 

 

35,671

 

Weighted average OP units outstanding

 

 

18,578

 

 

 

20,119

 

Weighted average common shares and

   units outstanding

 

 

55,810

 

 

 

55,790

 

 

 

 

 

9

Exhibit 99.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL INFORMATION      ||     PERIOD ENDED MARCH 31, 2020

 

 

 

 


INTRODUCTION

 

 

 

Overview

Seritage Growth Properties (NYSE: SRG) (“Seritage” or the “Company”) is a fully-integrated, self-administered and self-managed REIT that is principally engaged in the acquisition, ownership, development, redevelopment, management, and leasing of diversified retail and mixed-use real estate throughout the United States.

As of March 31, 2020, the Company’s portfolio consisted of interests in 208 properties totaling approximately 32.8 million square feet of gross leasable area, including 180 wholly owned properties totaling approximately 28.3 million square feet of GLA across 44 states and Puerto Rico (the “Wholly Owned Properties”), and interests in 28 joint venture properties totaling approximately 4.5 million square feet of GLA across 14 states (the “JV Properties”).

The Company’s primary objective is to create value for its shareholders through the re-leasing and redevelopment of the majority of its Wholly Owned Properties and JV Properties.  In doing so, the Company expects to meaningfully grow net operating income and diversify its tenant base while transforming its portfolio from one with a single-tenant orientation to one comprised predominately of first-class, multi-tenant shopping centers and larger-scale, mixed-use properties.  In order to achieve its objective, the Company intends to execute the following strategies:

Convert single-tenant buildings into multi-tenant properties at meaningfully higher rents;

Maximize the value of vast land holdings through retail and mixed-use densification;

Leverage existing and future joint venture relationships with leading landlords and financial partners; and

Maintain a flexible capital structure to support value creation activities.

Background

On June 11, 2015, Sears Holdings Corporation (“Sears Holdings”) effected a rights offering to Sears Holdings stockholders to purchase common shares of Seritage in order to fund, in part, the $2.7 billion acquisition of (i) 234 of Sears Holdings’ owned properties and one of its ground leased properties (the “Acquired Properties”), and (ii) Sears Holdings’ 50% interests in three joint ventures that collectively owned 28 properties, ground leased one property and leased two properties (the “Acquired JV Properties”).  Concurrent with the acquisition, the Company leased back to Sears Holdings space at 224 of the Acquired Properties under a master lease agreement (the “Original Master Lease”) and space at all 31 Acquired JV Properties under multiple master lease agreements (the “Original JV Master Leases”).

The rights offering ended on July 2, 2015, and the Company’s Class A common shares were listed on the New York Stock Exchange on July 6, 2015.  On July 7, 2015, the Company completed the transactions with Sears Holdings and commenced operations.  The Company did not have any operations prior to the completion of the rights offering and the transactions with Sears Holdings.

As of March 31, 2020, the Company leased space at 17 Wholly Owned Properties to Transform Holdco LLC (“Holdco”), an affiliate of ESL Investments, Inc. (“ESL”) and the successor to Sears Holdings, under a master lease (the “Holdco Master Lease”).  The Company also leased space to Holdco at two JV Properties (the “Holdco JV Leases”).

General Information

Unless the context indicates otherwise, references in this supplemental information package (the "Supplemental") to "Seritage Growth,” “Seritage,” the “Company,” or “SRG” refer to Seritage Growth Properties and its subsidiaries.  Additionally, where reference is made to "GAAP", this refers to accounting principles generally accepted in the United States.


i


COVID-19 Pandemic

The recent COVID-19 pandemic is having a significant impact on the global economy, the U.S. economy, the local economies in which the Company’s properties are located, and the broader financial markets.  Nearly every industry has been impacted directly or indirectly, and the retail, retail real estate and real estate development industries in the United States have all come under severe pressure due to numerous factors, including preventative measures taken by local, state and federal authorities to alleviate the public health crisis such as mandatory business closures, quarantines, restrictions on travel and “shelter-in-place” or “stay-at-home” orders.

These containment measures and other factors have affected operations at the Company’s properties and, with the exception of "essential" businesses, substantially all of the Company’s tenants have closed their stores.  The Company also paused substantially all of its construction projects as of the end of March 2020.

As a result of the rapid development, fluidity and uncertainty surrounding this situation, the Company expects that these conditions will change, potentially significantly, in future periods, and results for the three months ended March 31, 2020 may therefore not be indicative of the impact of the COVID-19 pandemic on the Company’s business for the second quarter of 2020 or for future periods.

 

ii


TABLE OF CONTENTS

 

 

 

SERITAGE GROWTH PROPERTIES

SUPPLEMENTAL INFORMATION

PERIOD ENDED MARCH 31, 2020

 

 

 

Page

COMPANY INFORMATION

 

1

 

 

 

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

Condensed Consolidated Balance Sheets

 

2

Condensed Consolidated Statements of Operations

 

3

 

 

 

SUPPLEMENTAL FINANCIAL INFORMATION

 

 

Market Capitalization and Financial Ratios

 

4

Total Net Operating Income

 

5

EBITDAre and Company EBITDA

 

6

Funds from Operations and Company FFO

 

7

Additional Information

 

8

 

 

 

PROPERTY INFORMATION

 

 

Portfolio Overview

 

10

Leasing Activity

 

13

Redevelopment Program

 

14

Recapture and Termination Properties

 

15

Joint Venture Properties

 

16

Wholly Owned Properties

 

18

 

 

 

DISCLOSURES

 

 

Non-GAAP Measures

 

24

Forward-Looking Statements

 

25

 

 

 

iii


COMPANY INFORMATION

 

 

 

Company Contacts

 

 

 

 

 

 

Benjamin Schall

 

President and Chief Executive Officer

 

Kenneth Lombard

 

EVP and Chief Operating Officer

Brian Dickman

 

EVP and Chief Financial Officer

 

Mary Rottler

 

EVP, Leasing and Operations

Matthew Fernand

 

EVP and General Counsel

 

James Bry

 

EVP, Development and Construction

ir@seritage.com

 

Investor Relations and Communications

 

Andrew Galvin

 

EVP, Investments

 

 

646.277.1268

 

 

 

 

Summary Information

March 31, 2020

(in thousands, except per share and PSF amounts)

 

 

 

 

 

 

Three Months Ended March 31,

 

Financial Results

 

 

 

 

 

2020

 

 

2019

 

Net loss attributable to Seritage common shareholders (page 3)

 

 

 

 

 

$

(21,889

)

 

$

(8,192

)

Total NOI (page 5)

 

 

 

 

 

 

15,847

 

 

 

24,278

 

FFO (page 7)

 

 

 

 

 

 

(17,557

)

 

 

(5,178

)

Company FFO (page 7)

 

 

 

 

 

 

(18,441

)

 

 

(5,060

)

Net loss per diluted share attributable to Seritage common shareholders (page 3)

 

 

 

 

 

$

(0.59

)

 

$

(0.23

)

FFO per diluted share (page 7)

 

 

 

 

 

 

(0.31

)

 

 

(0.09

)

Company FFO per diluted share (page 7)

 

 

 

 

 

 

(0.33

)

 

 

(0.09

)

Wtd. avg. diluted shares - EPS

 

 

 

 

 

 

37,232

 

 

 

35,671

 

Wtd. avg diluted shares - FFO/share

 

 

 

 

 

 

55,810

 

 

 

55,790

 

Stock trading price range

 

 

 

 

 

$9.11 to $39.21

 

 

$32.98 to $46.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

As of

 

Financial Ratios (page 4)

 

 

 

 

 

March 31, 2020

 

 

December 31, 2019

 

Total debt to total market capitalization

 

 

 

 

 

 

73.4

%

 

 

41.0

%

Net debt to total real estate investments

 

 

 

 

 

 

52.6

%

 

 

52.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

As of

 

Property Data (page 10)

 

 

 

 

 

March 31, 2020

 

 

December 31, 2019

 

Number of properties

 

 

 

 

 

 

208

 

 

 

212

 

Gross leasable area (total / at share)

 

 

 

 

 

32,804 / 30,541

 

 

33,371 / 31,046

 

Percentage leased (total / at share)

 

 

 

 

 

42.1% / 42.1%

 

 

42.6% / 42.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2020

 

 

 

 

 

 

 

% of Total

 

 

 

 

 

Tenant

 

Annual Rent

 

 

Annual Rent

 

 

Annual Rent PSF

 

In-place diversified, non-Sears leases

 

$

97,972

 

 

 

51.7

%

 

$

14.27

 

Signed not yet opened ("SNO") in-place diversified, non-Sears leases

 

 

80,786

 

 

 

42.6

%

 

 

20.62

 

Sears/Kmart

 

 

10,807

 

 

 

5.7

%

 

 

5.17

 

Total

 

$

189,565

 

 

 

100.0

%

 

$

14.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2019

 

 

 

 

 

 

 

% of Total

 

 

 

 

 

Tenant

 

Annual Rent

 

 

Annual Rent

 

 

Annual Rent PSF

 

In-place diversified, non-Sears leases

 

$

74,692

 

 

 

39.2

%

 

$

13.58

 

SNO in-place diversified, non-Sears leases

 

 

84,032

 

 

 

44.1

%

 

 

18.18

 

Sears/Kmart

 

 

31,746

 

 

 

16.7

%

 

 

3.89

 

Total

 

$

190,470

 

 

 

100.0

%

 

$

8.00

 

 

 

- 1 -


CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

 

Condensed Consolidated Balance Sheets (unaudited)

March 31, 2020

(in thousands, except share and per share amounts)

 

 

 

March 31, 2020

 

 

December 31, 2019

 

ASSETS

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

 

Land

 

$

654,698

 

 

$

667,004

 

Buildings and improvements

 

 

1,133,636

 

 

 

1,112,653

 

Accumulated depreciation

 

 

(156,023

)

 

 

(147,696

)

 

 

 

1,632,311

 

 

 

1,631,961

 

Construction in progress

 

 

412,222

 

 

 

338,672

 

Net investment in real estate

 

 

2,044,533

 

 

 

1,970,633

 

Real estate held for sale

 

 

3,204

 

 

 

5,275

 

Investment in unconsolidated joint ventures

 

 

459,646

 

 

 

445,077

 

Cash and cash equivalents

 

 

96,737

 

 

 

139,260

 

Tenant and other receivables, net

 

 

48,602

 

 

 

54,470

 

Lease intangible assets, net

 

 

44,121

 

 

 

68,153

 

Prepaid expenses, deferred expenses and other assets, net

 

 

67,525

 

 

 

67,744

 

Total assets

 

$

2,764,368

 

 

$

2,750,612

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Term Loan Facility, net

 

$

1,598,593

 

 

$

1,598,487

 

Accounts payable, accrued expenses and other liabilities

 

 

153,407

 

 

 

108,755

 

Total liabilities

 

 

1,752,000

 

 

 

1,707,242

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

Class A common shares $0.01 par value; 100,000,000 shares authorized;

   38,622,102 and 36,897,364 shares issued and outstanding

   as of March 31, 2020 and December 31, 2019, respectively

 

 

386

 

 

 

369

 

Class B common shares $0.01 par value; 5,000,000 shares authorized;

   0 and 1,242,536 shares issued and outstanding

   as of March 31, 2020 and December 31, 2019, respectively

 

 

 

 

 

12

 

Series A preferred shares $0.01 par value; 10,000,000 shares authorized;

   2,800,000 shares issued and outstanding as of March 31, 2020 and

   December 31, 2019; liquidation preference of $70,000

 

 

28

 

 

 

28

 

Additional paid-in capital

 

 

1,177,553

 

 

 

1,149,721

 

Accumulated deficit

 

 

(440,600

)

 

 

(418,711

)

Total shareholders' equity

 

 

737,367

 

 

 

731,419

 

Non-controlling interests

 

 

275,001

 

 

 

311,951

 

Total equity

 

 

1,012,368

 

 

 

1,043,370

 

Total liabilities and equity

 

$

2,764,368

 

 

$

2,750,612

 

 

- 2 -


CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

Condensed Consolidated Statements of Operations (unaudited)

March 31, 2020

(in thousands, except per share amounts)

 

 

 

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

REVENUE

 

 

 

 

 

 

 

 

Rental income

 

$

33,110

 

 

$

43,578

 

Management and other fee income

 

 

207

 

 

 

282

 

Total revenue

 

 

33,317

 

 

 

43,860

 

EXPENSES

 

 

 

 

 

 

 

 

Property operating

 

 

10,301

 

 

 

10,237

 

Real estate taxes

 

 

9,225

 

 

 

10,192

 

Depreciation and amortization

 

 

34,097

 

 

 

26,216

 

General and administrative

 

 

9,420

 

 

 

9,759

 

Total expenses

 

 

63,043

 

 

 

56,404

 

Gain on sale of real estate, net

 

 

20,788

 

 

 

21,261

 

Equity in (loss) income of unconsolidated joint ventures

 

 

(894

)

 

 

1,222

 

Interest and other income

 

 

333

 

 

 

2,598

 

Interest expense

 

 

(21,513

)

 

 

(23,454

)

Loss before taxes

 

 

(31,012

)

 

 

(10,917

)

Provision for taxes

 

 

37

 

 

 

23

 

Net loss

 

 

(30,975

)

 

 

(10,894

)

Net loss attributable to non-controlling interests

 

 

10,311

 

 

 

3,927

 

Net loss attributable to Seritage

 

$

(20,664

)

 

$

(6,967

)

Preferred dividends

 

 

(1,225

)

 

 

(1,225

)

Net loss attributable to Seritage common shareholders

 

$

(21,889

)

 

$

(8,192

)

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Seritage Class A

   and Class C common shareholders - Basic

 

$

(0.59

)

 

$

(0.23

)

Net loss per share attributable to Seritage Class A

   and Class C common shareholders - Diluted

 

$

(0.59

)

 

$

(0.23

)

Weighted average Class A and Class C common shares

   outstanding - Basic

 

 

37,232

 

 

 

35,671

 

Weighted average Class A and Class C common shares

   outstanding - Diluted

 

 

37,232

 

 

 

35,671

 

 

 

 

- 3 -


SUPPLEMENTAL FINANCIAL INFORMATION

 

 

 

 

Market Capitalization and Financial Ratios

March 31, 2020

(in thousands, except per share amounts)

 

 

 

As of

 

 

As of

 

Equity Market Capitalization

 

March 31, 2020

 

 

December 31, 2019

 

Class A common shares outstanding

 

 

38,622

 

 

 

36,897

 

OP units outstanding

 

 

17,255

 

 

 

18,905

 

Total shares & units outstanding

 

 

55,877

 

 

 

55,802

 

Share Price

 

$

9.11

 

 

$

40.08

 

Equity market capitalization

 

$

509,039

 

 

$

2,236,544

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

 

 

 

 

 

 

 

Equity market capitalization

 

$

509,039

 

 

$

2,236,544

 

Preferred equity

 

 

70,000

 

 

 

70,000

 

Total debt

 

 

1,600,000

 

 

 

1,600,000

 

Total market capitalization

 

$

2,179,039

 

 

$

3,906,544

 

 

 

 

 

 

 

 

 

 

Financial Ratios

 

 

 

 

 

 

 

 

Total debt to total market capitalization

 

 

73.4

%

 

 

41.0

%

 

 

 

 

 

 

 

 

 

Total debt

 

$

1,600,000

 

 

$

1,600,000

 

Cash and cash equivalents

 

 

(96,737

)

 

 

(139,260

)

Net Debt

 

$

1,503,263

 

 

$

1,460,740

 

 

 

 

 

 

 

 

 

 

Gross real estate investments

 

$

2,396,752

 

 

$

2,354,787

 

Investment in unconsolidated joint ventures

 

 

459,646

 

 

 

445,077

 

Total real estate investments

 

$

2,856,398

 

 

$

2,799,864

 

 

 

 

 

 

 

 

 

 

Net debt to total real estate investments

 

 

52.6

%

 

 

52.2

%

 

 

 

 

 

 

 

 

 

Interest expense (net of amounts capitalized) (1)

 

$

92,578

 

 

$

94,519

 

Amortization of deferred financing costs (1)

 

 

(422

)

 

 

(434

)

Cash interest expense (net of amounts capitalized) (1)

 

$

92,156

 

 

$

94,085

 

 

 

 

 

 

 

 

 

 

Company EBITDA to cash interest expense (net of amounts capitalized) (1)

 

 

0.6

x

 

 

0.7

x

 

(1)

For the twelve months ended March 31, 2020 and December 31, 2019, respectively.

 

- 4 -


SUPPLEMENTAL FINANCIAL INFORMATION

 

 

 

Total Net Operating Income

March 31, 2020

(in thousands)

 

 

 

Three Months Ended March 31,

 

NOI and Total NOI

 

2020

 

 

2019

 

Net loss

 

$

(30,975

)

 

$

(10,894

)

Termination fee income

 

 

(990

)

 

 

 

Management and other fee income

 

 

(207

)

 

 

(282

)

Depreciation and amortization

 

 

34,097

 

 

 

26,216

 

General and administrative expenses

 

 

9,420

 

 

 

9,759

 

Equity in loss of unconsolidated

   joint ventures

 

 

894

 

 

 

(1,222

)

Gain on sale of real estate

 

 

(20,788

)

 

 

(21,261

)

Interest and other income

 

 

(333

)

 

 

(2,598

)

Interest expense

 

 

21,513

 

 

 

23,454

 

Provision for income taxes

 

 

(37

)

 

 

(23

)

Straight-line rent adjustment

 

 

2,701

 

 

 

(3,355

)

Above/below market rental income/expense

 

 

(97

)

 

 

(104

)

NOI

 

$

15,198

 

 

$

19,690

 

NOI of unconsolidated joint ventures

 

 

1,302

 

 

 

4,310

 

Straight-line rent adjustment

   (unconsolidated joint ventures)

 

 

(171

)

 

 

375

 

Above/below market rental income/expense

   (unconsolidated joint ventures)

 

 

(482

)

 

 

(97

)

Total NOI

 

$

15,847

 

 

$

24,278

 

- 5 -


SUPPLEMENTAL FINANCIAL INFORMATION

 

 

 

EBITDAre and Company EBITDA

March 31, 2020

(in thousands)

 

 

 

Three Months Ended March 31,

 

EBITDAre and Company EBITDA

 

2020

 

 

2019

 

Net loss

 

$

(30,975

)

 

$

(10,894

)

Interest expense

 

 

21,513

 

 

 

23,454

 

Interest expense (unconsolidated joint ventures)

 

 

103

 

 

 

 

Provision for income and other taxes

 

 

(37

)

 

 

(23

)

Depreciation and amortization

 

 

34,097

 

 

 

26,216

 

Depreciation and amortization (unconsolidated joint ventures)

 

 

1,844

 

 

 

2,627

 

Gain on sale of real estate

 

 

(20,788

)

 

 

(21,261

)

EBITDAre

 

$

5,757

 

 

$

20,119

 

Termination fee income

 

 

(990

)

 

 

 

Company EBITDA

 

$

4,767

 

 

$

20,119

 

- 6 -


SUPPLEMENTAL FINANCIAL INFORMATION

 

 

 

Funds from Operations and Company FFO

March 31, 2020

(in thousands, except per share amounts)

 

 

 

Three Months Ended March 31,

 

FFO and Company FFO

 

2020

 

 

2019

 

Net loss

 

$

(30,975

)

 

$

(10,894

)

Real estate depreciation and amortization

   (consolidated properties)

 

 

33,587

 

 

 

25,575

 

Real estate depreciation and amortization

   (unconsolidated joint ventures)

 

 

1,844

 

 

 

2,627

 

Gain on sale of real estate

 

 

(20,788

)

 

 

(21,261

)

Dividends on preferred shares

 

 

(1,225

)

 

 

(1,225

)

FFO attributable to common shareholders

   and unitholders

 

$

(17,557

)

 

$

(5,178

)

Termination fee income

 

 

(990

)

 

 

 

Amortization of deferred financing costs

 

 

106

 

 

 

118

 

Company FFO attributable to common

   shareholders and unitholders

 

$

(18,441

)

 

$

(5,060

)

 

 

 

 

 

 

 

 

 

FFO per diluted common share and unit

 

$

(0.31

)

 

$

(0.09

)

Company FFO per diluted common share and unit

 

$

(0.33

)

 

$

(0.09

)

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares and Units Outstanding

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

37,232

 

 

 

35,671

 

Weighted average OP units outstanding

 

 

18,578

 

 

 

20,119

 

Weighted average common shares and

   units outstanding

 

 

55,810

 

 

 

55,790

 

 

 

 

 

- 7 -


SUPPLEMENTAL FINANCIAL INFORMATION

 

 

 

Additional Information

March 31, 2020

(in thousands)

 

 

 

As of

 

 

As of

 

Debt Summary

 

March 31, 2020

 

 

December 31, 2019

 

Term Loan Facility (drawn / undrawn)

 

$1,600,000 / 400,000

 

 

$1,600,000 / 400,000

 

Interest rate / undrawn rate

 

7.00% / 1.00%

 

 

7.00% / 1.00%

 

Maturity

 

July 2023

 

 

July 2023

 

 

 

 

 

 

 

 

 

 

Prepaid Expenses, Deferred Expenses and Other Assets

 

 

 

 

 

 

 

 

Deferred expenses

 

$

25,306

 

 

$

24,607

 

Right of use asset

 

 

19,801

 

 

 

18,521

 

Other assets

 

 

11,225

 

 

 

9,275

 

FF&E

 

 

3,211

 

 

 

4,321

 

Other prepaid expenses

 

 

3,153

 

 

 

4,133

 

Prepaid real estate taxes

 

 

2,420

 

 

 

2,501

 

Prepaid insurance

 

 

2,409

 

 

 

4,386

 

Total prepaid expenses, deferred expenses and other assets

 

$

67,525

 

 

$

67,744

 

 

 

 

 

 

 

 

 

 

Accounts Payable, Accrued Expenses and Other Liabilities

 

 

 

 

 

 

 

 

Accrued development expenditures

 

$

57,644

 

 

$

17,006

 

Accounts payable and accrued expenses

 

 

37,150

 

 

 

34,379

 

Accrued real estate taxes

 

 

14,630

 

 

 

12,979

 

Environmental reserve

 

 

9,477

 

 

 

9,477

 

Below-market leases

 

 

9,275

 

 

 

10,648

 

Lease liability

 

 

8,998

 

 

 

7,668

 

Accrued interest

 

 

4,978

 

 

 

4,978

 

Unearned tenant reimbursements

 

 

4,323

 

 

 

1,575

 

Prepaid rental income

 

 

3,656

 

 

 

6,750

 

Deferred maintenance

 

 

1,722

 

 

 

1,722

 

Preferred dividends payable

 

 

1,554

 

 

 

1,573

 

Total accounts payable, accrued expenses and other liabilities

 

$

153,407

 

 

$

108,755

 

- 8 -


SUPPLEMENTAL FINANCIAL INFORMATION

 

 

 

Additional Information (cont’d)

March 31, 2020

(in thousands, except per share amounts)

 

 

 

Three Months Ended March 31,

 

Rental Revenue Detail

 

2020

 

 

2019

 

Revenue

 

 

 

 

 

 

 

 

Rental income

 

$

24,481

 

 

$

32,402

 

Tenant reimbursements

 

 

7,846

 

 

 

11,458

 

Termination income

 

 

990

 

 

 

 

      Total

 

$

33,317

 

 

$

43,860

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

Select Non-Cash Items

 

2020

 

 

2019

 

Straight-line rental income

 

 

 

 

 

 

 

 

Wholly-owned

 

$

(2,701

)

 

$

3,355

 

Joint ventures

 

 

171

 

 

 

(375

)

Total

 

$

(2,530

)

 

$

2,980

 

 

 

 

 

 

 

 

 

 

Net amortization of above/below market rental income/expense

 

 

 

 

 

 

 

 

Wholly-owned

 

$

97

 

 

$

104

 

Joint ventures

 

 

482

 

 

 

97

 

Total

 

$

579

 

 

$

201

 

 

 

 

 

 

 

 

 

 

Amortization of deferred financing costs

 

$

(106

)

 

$

(118

)

Share-based compensation expense

 

 

1,179

 

 

 

1,532

 

 

 

 

 

 

 

 

 

 

Dividends

 

 

 

 

 

 

 

 

Dividends per Class A and Class C common share

 

$

 

 

$

0.25

 

Declaration date

 

 

 

 

Feb 25, 2019

 

Record date

 

 

 

 

Mar 29, 2019

 

Payment date

 

 

 

 

Apr 11, 2019

 

 

 

 

- 9 -


PROPERTY INFORMATION

 

 

 

 

Portfolio Overview

March 31, 2020

(in thousands, except PSF amounts)

Portfolio Summary

The following table provides a summary of the Company’s portfolio as of March 31, 2020, including JV Properties presented at the Company’s proportional share:

 

 

 

Consolidated

 

 

Unconsolidated

 

 

Seritage

 

 

 

Portfolio

 

 

Joint Ventures

 

 

Total

 

Number of properties

 

 

180

 

 

 

28

 

 

 

208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total GLA (000s)

 

 

28,278

 

 

 

4,526

 

 

 

32,804

 

At share

 

 

28,278

 

 

 

2,263

 

 

 

30,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased GLA (000s)

 

 

11,919

 

 

 

1,906

 

 

 

13,825

 

At share

 

 

11,919

 

 

 

953

 

 

 

12,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage leased

 

 

42.2

%

 

 

42.1

%

 

 

42.1

%

At share

 

 

42.1

%

 

 

42.1

%

 

 

42.1

%

Property Type

As of March 31, 2020, the portfolio included 112 properties characterized as attached to regional malls and 96 characterized as shopping center or freestanding properties.  The following table provides a summary of the portfolio as of March 31, 2020, based on signed leases and including JV Properties presented at the Company’s proportional share:

 

 

 

Number of

 

 

Leased

 

 

Annual Base

 

 

 

 

 

 

 

 

 

Property Type (1)

 

Properties

 

 

GLA

 

 

Rent ("ABR")

 

 

ABR PSF

 

 

Leased

 

Mall

 

 

112

 

 

 

5,556

 

 

$

105,034

 

 

$

18.91

 

 

 

32.2

%

Shopping Center

 

 

96

 

 

 

7,316

 

 

 

84,531

 

 

 

11.55

 

 

 

55.1

%

Total

 

 

208

 

 

 

12,872

 

 

$

189,564

 

 

$

14.73

 

 

 

42.1

%

 

(1)

Company classification.  Mall properties are attached to regional malls; Shopping Center properties include properties attached to, within or adjacent to neighborhood shopping or power centers, as well as freestanding properties.

Tenant Overview

The following table provides a summary of annual base rent for the portfolio as of March 31, 2020, based on signed leases and including JV Properties presented at the Company’s proportional share:

 

 

 

Number of

 

 

Leased

 

 

% of Total

 

 

Annual Base

 

 

% of

 

 

 

 

 

Tenant

 

Leases

 

 

GLA

 

 

Leased GLA

 

 

Rent ("ABR")

 

 

Total ABR

 

 

ABR PSF

 

In-place diversified leases

 

 

281

 

 

 

6,864

 

 

 

53.3

%

 

$

97,972

 

 

 

51.7

%

 

$

14.27

 

SNO diversified leases

 

 

173

 

 

 

3,917

 

 

 

30.4

%

 

 

80,786

 

 

 

42.6

%

 

 

20.62

 

Total diversified leases

 

454

 

 

 

10,781

 

 

 

83.8

%

 

 

178,758

 

 

 

94.3

%

 

 

16.58

 

Sears or Kmart (1)

 

 

19

 

 

 

2,091

 

 

 

16.2

%

 

 

10,807

 

 

 

5.7

%

 

 

5.17

 

Total

 

473

 

 

 

12,872

 

 

 

100.0

%

 

$

189,565

 

 

 

100.0

%

 

$

14.73

 

 

(1)

Includes 17 properties subject to a master lease (the “Holdco Master Lease”) between the Company and affiliates of Holdco, an affiliate of ESL Investments, Inc., and two leases between the Company’s unconsolidated joint ventures and Holdco.

- 10 -


PROPERTY INFORMATION

 

 

 

Portfolio Overview (cont’d)

March 31, 2020

(in thousands)

Top Tenants

The following table lists the top tenants in the portfolio as of March 31, 2020, based on signed leases and including JV Properties presented at the Company’s proportional share:

 

 

 

Number of

 

 

Annual Base

 

 

% of

 

 

 

 

 

 

 

Tenant

 

Leases

 

 

Rent ("ABR")

 

 

Total ABR

 

 

Concepts/Brands

 

 

 

 

Dick's Sporting Goods

 

 

13

 

 

$

12,170

 

 

 

6.4

%

 

 

Sears or Kmart (1)

 

 

19

 

 

 

10,807

 

 

 

5.7

%

 

Sears, Sears Auto Center, Kmart

Dave & Buster's

 

 

12

 

 

 

9,975

 

 

 

5.3

%

 

 

 

 

 

 

Round One Entertainment

 

 

9

 

 

 

7,925

 

 

 

4.2

%

 

 

 

 

 

 

At Home

 

 

12

 

 

 

7,408

 

 

 

3.9

%

 

 

 

 

 

 

Burlington Stores

 

 

12

 

 

 

7,088

 

 

 

3.7

%

 

 

 

 

 

 

24 Hour Fitness

 

 

7

 

 

 

6,658

 

 

 

3.5

%

 

 

 

 

 

 

Ross Dress For Less

 

 

17

 

 

 

6,112

 

 

 

3.2

%

 

Ross Dress for Less, dd's Discounts

Cinemark

 

 

4

 

 

 

4,899

 

 

 

2.6

%

 

 

Nordstrom Rack

 

 

6

 

 

 

4,385

 

 

 

2.3

%

 

 

 

 

 

 

AMC

 

 

3

 

 

 

4,202

 

 

 

2.2

%

 

 

 

 

 

 

Equinox Fitness

 

 

14

 

 

 

3,816

 

 

 

2.0

%

 

Equinox, Blink Fitness

Primark

 

 

3

 

 

 

3,002

 

 

 

1.6

%

 

 

Bed Bath & Beyond

 

 

6

 

 

 

2,489

 

 

 

1.3

%

 

Bed Bath & Beyond, buybuyBaby, Cost Plus World Market, andThat!

BJ's Wholesale Club

 

 

2

 

 

 

2,422

 

 

 

1.3

%

 

 

TJX

 

 

9

 

 

 

2,356

 

 

 

1.2

%

 

TJ Maxx, Marshalls, HomeGoods, HomeSense, Sierra Trading Post

Darden

 

 

12

 

 

 

2,143

 

 

 

1.1

%

 

Longhorn Steakhouse, Olive Garden, Seasons 52, Yard House, Bahama Breeze, Cheddar's

Pinstripes

 

 

2

 

 

 

2,035

 

 

 

1.1

%

 

 

PetSmart

 

 

4

 

 

 

2,012

 

 

 

1.1

%

 

 

 

 

 

 

Planet Fitness

 

 

8

 

 

 

2,011

 

 

 

1.1

%

 

 

 

 

 

 

Vasa Fitness

 

 

3

 

 

 

1,862

 

 

 

1.0

%

 

 

 

 

 

 

 

*

The Company has signed 10 leases with Industrious to occupy 340,000 SF under revenue-sharing agreements that are expected to place Industrious among the Company’s top tenants.

(1)

Number of leases reflects number of properties subject to the Holdco Master Lease and leases between the Company’s unconsolidated joint ventures and Holdco.

 

- 11 -


PROPERTY INFORMATION

 

 

 

Portfolio Overview (cont’d)

March 31, 2020

(in thousands, except PSF amounts)

Geographic Summary

The following table sets forth information regarding the geographic diversification of the portfolio as of March 31, 2020, based on signed leases and including JV Properties presented at the Company’s proportional share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State

 

Number of

Properties

 

 

Annual

Rent

 

 

% of Total

Annual Rent

 

 

Rent

PSF

 

Florida

 

 

23

 

 

$

32,777

 

 

 

17.3

%

 

$

24.76

 

California

 

 

38

 

 

 

32,536

 

 

 

17.2

%

 

 

18.23

 

Illinois

 

 

10

 

 

 

11,506

 

 

 

6.1

%

 

 

12.32

 

New York

 

 

10

 

 

 

10,635

 

 

 

5.6

%

 

 

22.58

 

New Jersey

 

 

5

 

 

 

10,105

 

 

 

5.3

%

 

 

18.31

 

Texas

 

 

14

 

 

 

9,672

 

 

 

5.1

%

 

 

10.03

 

Virginia

 

 

5

 

 

 

8,827

 

 

 

4.7

%

 

 

12.68

 

Puerto Rico

 

 

6

 

 

 

6,969

 

 

 

3.7

%

 

 

7.71

 

Pennsylvania

 

 

5

 

 

 

6,051

 

 

 

3.2

%

 

 

13.72

 

Massachusetts

 

 

3

 

 

 

4,799

 

 

 

2.5

%

 

 

19.91

 

Total Top 10

 

 

119

 

 

$

133,877

 

 

 

70.7

%

 

$

16.11

 

Other (1)

 

 

89

 

 

 

55,688

 

 

 

29.3

%

 

 

12.21

 

Total

 

 

208

 

 

$

189,565

 

 

 

100.0

%

 

$

14.73

 

 

(1)

Includes 35 states.

 

- 12 -


PROPERTY INFORMATION

 

 

 

Leasing Activity

March 31, 2020

(in thousands, except PSF amounts)

Signed Leases

The table below provides a summary of the Company’s leasing activity since inception through March 31, 2020, including JV Properties presented at the Company’s proportional share:

 

 

 

Total

 

 

Release of Sears Holdings Space

 

 

 

 

 

 

 

Leased

 

 

Annual

 

 

Annual

 

 

 

 

 

 

Leased

 

 

Annual

 

 

Annual

 

 

Releasing

 

Period

 

Leases

 

 

GLA

 

 

Rent

 

 

Rent PSF

 

 

Leases

 

 

GLA

 

 

Rent

 

 

Rent PSF

 

 

Multiple

 

2015

 

 

9

 

 

 

154

 

 

$

4,650

 

 

$

30.28

 

 

 

6

 

 

 

130

 

 

$

3,820

 

 

$

29.41

 

 

 

4.4

x

2016

 

 

65

 

 

 

2,070

 

 

 

36,600

 

 

 

17.68

 

 

 

59

 

 

 

1,882

 

 

 

33,610

 

 

 

17.86

 

 

 

4.5

x

2017

 

 

94

 

 

 

2,606

 

 

 

44,717

 

 

 

17.16

 

 

 

86

 

 

 

2,476

 

 

 

43,299

 

 

 

17.49

 

 

 

4.0

x

2018

 

 

114

 

 

 

2,315

 

 

 

40,041

 

 

 

17.30

 

 

 

108

 

 

 

2,291

 

 

 

39,361

 

 

 

17.18

 

 

 

3.9

x

2019

 

 

106

 

 

 

2,287

 

 

 

46,541

 

 

 

20.35

 

 

 

96

 

 

 

2,150

 

 

 

44,640

 

 

 

20.76

 

 

 

3.9

x

2020

 

 

12

 

 

 

124

 

 

 

2,735

 

 

 

21.97

 

 

 

11

 

 

 

122

 

 

 

2,692

 

 

 

22.01

 

 

 

3.6

x

Total Retail

 

 

400

 

 

 

9,556

 

 

$

175,284

 

 

$

18.34

 

 

 

366

 

 

 

9,052

 

 

$

167,422

 

 

$

18.50

 

 

 

4.0

x

Other (1)

 

 

14

 

 

 

995

 

 

 

7,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

414

 

 

 

10,551

 

 

$

182,503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Excludes certain self storage, medical office, auto-related and ground leases.

SNO Lease Summary

The table below provides a summary of the Company’s SNO leases from December 31, 2019 to March 31, 2020, including JV Properties presented at the Company’s proportional share:

 

 

 

Number of

 

 

 

 

 

 

Annual

 

 

Annual

 

 

 

SNO Leases

 

 

GLA

 

 

Rent

 

 

Rent PSF

 

As of December 31, 2019

 

 

174

 

 

 

4,204

 

 

$

84,348

 

 

$

20.06

 

Opened

 

 

(6

)

 

 

(227

)

 

 

(4,150

)

 

 

18.28

 

Sold / contributed to JVs / terminated

 

 

(7

)

 

 

(184

)

 

 

(2,147

)

 

 

11.67

 

Signed

 

 

12

 

 

 

124

 

 

 

2,735

 

 

 

22.06

 

As of March 31, 2020

 

 

173

 

 

 

3,917

 

 

$

80,786

 

 

$

20.62

 

 

- 13 -


PROPERTY INFORMATION

 

 

 

Redevelopment Program

March 31, 2020

The Company put substantially all of its construction projects on hold at the end of March and reduced capital expenditures to a select handful of projects. The Company deemed this action prudent in light of the COVID-19 pandemic, the resulting economic uncertainty and the direct impacts on its business, including reductions in rental income and the potential effects on future asset sales, which have been a meaningful source of capital for the Company’s development program.

These decisions were also influenced by tenant and construction uncertainty, including tenants’ ability to construct and open new stores and the feasibility of sustaining labor levels with safe working conditions and sourcing supplies, as well as restrictions at the state and local levels, including restrictions on construction and difficulties obtaining inspections and permits.

As of March 31, 2020, the Company had originated 91 retail redevelopment projects since the Company’s inception.  Excluding six projects that have been sold, these projects represented an estimated total investment of $1.6-1.7 billion ($1.4-1.5 billion at share), of which an estimated $570-650 million ($520-600 million at share) remained to be spent under the original development plans.  Additionally, the Company had recently announced its first three multifamily projects, each of which represented the first phase of larger, mixed-use developments and were expected to have an aggregate incremental cost of $325-350 million for the initial phases.

In this interim period, the Company is working with tenants to preserve signed leases and modify schedules for the projected completion of work and opening of the projects.  Once the Company can better assess economic conditions, including the tenant environment and state of the transaction markets, it expects to focus its capital on projects with nearer-term rent commencements and superior value creation prospects, and with tenants and uses that the Company believes can thrive in a post-COVID environment.

 

 

- 14 -


PROPERTY INFORMATION

 

 

 

Recapture and Termination Properties

March 31, 2020

(in thousands)

 

Recapture Properties

The Company exercised recapture rights with respect to 70 properties under the Original Master Lease prior to its rejection on March 12, 2019 and with respect to four properties under the Holdco Master Lease during the year ended December 31, 2019, including three properties where the Company had previously exercised certain recapture rights under the Original Master Lease.

The following table provides a summary of the Company’s recapture activity as of March 31, 2020:

 

Year

 

Square Feet

 

 

Total Number of Properties

 

100% Recaptures (1)

 

Partial Recaptures (2)

 

2019

 

 

629

 

 

4

 

3

 

1

 

2018

 

 

3,428

 

 

20

 

17

 

3

 

2017

 

 

3,302

 

 

27

 

16

 

11

 

2016

 

 

1,501

 

 

17

 

4

 

13

 

2015

 

 

372

 

 

3

 

3

 

 

 

Total

 

 

9,232

 

 

71

 

43

 

28

 

 

(1)

Includes properties for which the Company had converted partial recapture rights to 100% recapture rights.

(2)

Partial recaptures include the recapture of (i) up to approximately 50% of the space occupied by the tenant at all properties, (ii) automotive care centers which are free-standing or attached as “appendages” to the properties, and/or (iii) outparcels or outlots and certain portions of parking areas and common areas

Termination Properties

Sears Holdings exercised termination rights with respect to 87 properties under the Original Master Lease prior to its rejection on March 12, 2019 and Holdco exercised termination rights with respect to 29 properties under the Holdco Master Lease during the year ended December 31, 2019.

The following table provides a summary of Sears Holdings’ and Holdco’s termination activity (note than leases at an additional 31 properties totaling 4.3 million square feet were rejected in March 12, 2019 as part of Sears Holdings’ bankruptcy filing) as of March 31, 2020:

 

Notice Date

 

Termination Date

 

Square Feet

 

 

Total Number of Properties

 

 

Number of Properties Redeveloped by the Company

 

 

Number of Properties Sold by the Company

 

November 2019

 

March 2020

 

 

4,332

 

 

 

29

 

 

 

7

 

 

 

1

 

August 2018

 

December 2018

 

 

1,605

 

 

 

13

 

 

 

6

 

 

 

3

 

June 2018

 

November 2018 (1)

 

 

1,218

 

 

 

9

 

 

 

6

 

 

 

1

 

April 2018

 

August 2018

 

 

1,494

 

 

 

9

 

 

 

4

 

 

 

1

 

June 2017

 

October 2017 (2)

 

 

3,812

 

 

 

20

 

 

 

8

 

 

 

4

 

January 2017

 

April 2017

 

 

1,872

 

 

 

19

 

 

 

7

 

 

 

8

 

September 2016

 

January 2017

 

 

1,727

 

 

 

17

 

 

 

8

 

 

 

6

 

Total

 

 

 

 

16,060

 

 

 

116

 

 

 

46

 

 

 

24

 

 

(1)

Two properties were terminated in October 2018.

(2)

One property was terminated in November 2017 and one was terminated in January 2018.

 

 

- 15 -


PROPERTY INFORMATION

 

 

 

Joint Venture Properties

March 31, 2020

Brookfield Retail Partners (formerly GGP, Inc.) Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

Leased (1)

 

1

 

Northridge Fashion Center

 

Northridge

 

CA

 

GGP II JV

 

 

125,200

 

 

 

94.8

%

2

 

Altamonte Mall

 

Altamonte Springs

 

FL

 

GGP II JV

 

 

62,850

 

 

 

61.6

%

3

 

Coastland Center

 

Naples

 

FL

 

GGP II JV

 

 

29,700

 

 

 

100.0

%

4

 

Cumberland Mall

 

Atlanta

 

GA

 

GGP II JV

 

 

96,950

 

 

 

87.6

%

5

 

Natick Collection (2)

 

Natick

 

MA

 

GGP I JV

 

 

95,350

 

 

 

46.4

%

6

 

Willowbrook Mall

 

Wayne

 

NJ

 

GGP II JV

 

 

140,500

 

 

 

73.1

%

7

 

Sooner Mall (2)

 

Norman

 

OK

 

GGP I JV

 

 

33,450

 

 

 

0.0

%

8

 

Stonebriar Centre

 

Frisco

 

TX

 

GGP I JV

 

 

81,450

 

 

 

0.0

%

9

 

Alderwood

 

Lynnwood

 

WA

 

GGP I JV

 

 

50,000

 

 

 

49.3

%

 

(1)

Based on signed leases as of March 31, 2020; GLA presented at the Company's proportional share.

(2)

Property is subject to a lease or ground lease agreement.

Simon Joint Venture

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

Leased (1)

 

1

 

Santa Rosa Plaza

 

Santa Rosa

 

CA

 

Simon JV

 

 

82,700

 

 

 

0.0

%

2

 

Briarwood

 

Ann Arbor

 

MI

 

Simon JV

 

 

85,300

 

 

 

0.0

%

3

 

The Shops at Nanuet

 

Nanuet

 

NY

 

Simon JV

 

 

110,700

 

 

 

0.0

%

4

 

Woodland Hills Mall

 

Tulsa

 

OK

 

Simon JV

 

 

75,100

 

 

 

0.0

%

5

 

Barton Creek Square

 

Austin

 

TX

 

Simon JV

 

 

82,300

 

 

 

0.0

%

 

(1)

Based on signed leases as of March 31, 2020; GLA presented at the Company's proportional share.

Macerich Joint Venture

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Mall Name

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

Leased (1)

 

1

 

Chandler Fashion Center

 

Chandler

 

AZ

 

Macerich JV

 

 

69,750

 

 

 

53.0

%

2

 

Arrowhead Towne Center

 

Glendale

 

AZ

 

Macerich JV

 

 

62,500

 

 

 

0.0

%

3

 

Los Cerritos Center

 

Cerritos

 

CA

 

Macerich JV

 

 

138,800

 

 

 

0.0

%

4

 

Vintage Faire Mall

 

Modesto

 

CA

 

Macerich JV

 

 

74,250

 

 

 

54.2

%

5

 

Danbury Fair

 

Danbury

 

CT

 

Macerich JV

 

 

89,250

 

 

 

100.0

%

6

 

Deptford Mall

 

Deptford

 

NJ

 

Macerich JV

 

 

95,850

 

 

 

76.1

%

7

 

Freehold Raceway Mall

 

Freehold

 

NJ

 

Macerich JV

 

 

69,400

 

 

 

100.0

%

8

 

Washington Square Mall

 

Portland

 

OR

 

Macerich JV

 

 

110,000

 

 

 

1.7

%

9

 

South Plains Mall

 

Lubbock

 

TX

 

Macerich JV

 

 

75,300

 

 

 

0.0

%

 

(1)

Based on signed leases as of March 31, 2020; GLA presented at the Company's proportional share.

 

- 16 -


PROPERTY INFORMATION

 

 

 

Joint Venture Properties (cont’d)

December 31, 2019

Invesco Real Estate Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Property Address

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

Leased (1)

 

1

 

302 Colorado Avenue

 

Santa Monica

 

CA

 

Mark 302 JV

 

 

51,500

 

 

 

0.0

%

2

 

4575 La Jolla Village Drive

 

San Diego

 

CA

 

UTC JV

 

 

113,150

 

 

 

67.0

%

 

(1)

Based on signed leases as of March 31, 2020; GLA presented at the Company's proportional share.

Other Joint Ventures

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Property Address

 

City

 

State

 

Joint Venture

 

GLA (1)

 

 

Leased (1)

 

1

 

1445 New Britain Avenue

 

West Hartford

 

CT

 

West Hartford JV

 

 

81,850

 

 

 

89.6

%

2

 

126 Shawan Road

 

Cockeysville

 

MD

 

Cockeysville JV

 

 

80,100

 

 

 

61.4

%

3

 

12625 North Interstate Highway 35

 

Austin

 

TX

 

Tech Ridge JV

 

 

 

 

 

 

 

(1)

Based on signed leases as of March 31, 2020; GLA presented at the Company's proportional share.

 

 

 

- 17 -


PROPERTY INFORMATION

 

 

 

Wholly Owned Properties

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

Holdco

 

Total

 

 

 

 

 

 

Land

 

 

 

Property Address

 

City

 

State

 

Property Type (1)

 

Master Lease (2)

 

GLA (3)

 

 

Leased (3)

 

 

Acres

 

1

 

700 East Northern Lights Boulevard

 

Anchorage

 

AK

 

Shopping Center

 

 

 

 

158,500

 

 

 

83.1

%

 

 

26

 

2

 

1731 2nd Avenue Southwest

 

Cullman

 

AL

 

Freestanding

 

 

 

 

88,500

 

 

 

100.0

%

 

 

6

 

3

 

3930 McCain Boulevard

 

North Little Rock

 

AR

 

Mall

 

 

 

 

177,000

 

 

 

5.6

%

 

 

15

 

4

 

6515 East Southern Avenue

 

Mesa

 

AZ

 

Mall

 

 

 

 

121,900

 

 

 

13.9

%

 

 

11

 

5

 

10140 North 91st Avenue

 

Peoria

 

AZ

 

Shopping Center

 

 

 

 

104,400

 

 

 

100.0

%

 

 

10

 

6

 

7611 West Thomas Road

 

Phoenix

 

AZ

 

Mall

 

 

 

 

144,200

 

 

 

8.4

%

 

 

10

 

7

 

12025 North 32nd Street

 

Phoenix

 

AZ

 

Freestanding

 

 

 

 

151,300

 

 

 

100.0

%

 

 

11

 

8

 

3400 Gateway Boulevard

 

Prescott

 

AZ

 

Mall

 

 

 

 

102,300

 

 

 

0.0

%

 

 

10

 

9

 

2250 El Mercado Loop

 

Sierra Vista

 

AZ

 

Mall

 

 

 

 

94,700

 

 

 

0.0

%

 

 

7

 

10

 

5950 East Broadway Boulevard

 

Tucson

 

AZ

 

Mall

 

 

 

 

218,900

 

 

 

23.1

%

 

 

20

 

11

 

3150 South 4th Avenue

 

Yuma

 

AZ

 

Shopping Center

 

 

 

 

90,400

 

 

 

0.0

%

 

 

14

 

12

 

3625 East 18th Street

 

Antioch

 

CA

 

Shopping Center

 

 

 

 

95,200

 

 

 

0.0

%

 

 

7

 

13

 

42126 Big Bear Boulevard

 

Big Bear Lake

 

CA

 

Shopping Center

 

X

 

 

80,000

 

 

 

91.6

%

 

 

8

 

14

 

20700 South Avalon Boulevard

 

Carson

 

CA

 

Mall

 

 

 

 

182,200

 

 

 

60.2

%

 

 

13

 

15

 

565 Broadway

 

Chula Vista

 

CA

 

Mall

 

 

 

 

250,100

 

 

 

0.0

%

 

 

16

 

16

 

5900 Sunrise Mall

 

Citrus Heights

 

CA

 

Mall

 

 

 

 

289,500

 

 

 

0.0

%

 

 

22

 

17

 

575 Fletcher Parkway

 

El Cajon

 

CA

 

Mall

 

 

 

 

244,900

 

 

 

76.6

%

 

 

22

 

18

 

3751 South Dogwood Road

 

El Centro

 

CA

 

Mall

 

 

 

 

139,700

 

 

 

37.7

%

 

 

14

 

19

 

1420 Travis Boulevard

 

Fairfield

 

CA

 

Mall

 

 

 

 

163,500

 

 

 

27.6

%

 

 

9

 

20

 

5901 Florin Road

 

Florin

 

CA

 

Shopping Center

 

 

 

 

329,700

 

 

 

20.9

%

 

 

20

 

21

 

3636 North Blackstone Avenue

 

Fresno

 

CA

 

Shopping Center

 

 

 

 

216,600

 

 

 

20.0

%

 

 

13

 

22

 

1500 Anna Sparks Way

 

McKinleyville

 

CA

 

Shopping Center

 

X

 

 

94,800

 

 

 

100.0

%

 

 

8

 

23

 

1011 West Olive Avenue

 

Merced

 

CA

 

Shopping Center

 

 

 

 

92,600

 

 

 

86.2

%

 

 

10

 

24

 

5080 East Montclair Plaza Lane

 

Montclair

 

CA

 

Mall

 

 

 

 

174,700

 

 

 

0.0

%

 

 

3

 

25

 

22550 Town Circle

 

Moreno Valley

 

CA

 

Mall

 

 

 

 

169,400

 

 

 

0.0

%

 

 

11

 

26

 

6000 Mowry Avenue

 

Newark

 

CA

 

Mall

 

 

 

 

145,800

 

 

 

24.7

%

 

 

10

 

27

 

12121 Victory Boulevard

 

North Hollywood

 

CA

 

Shopping Center

 

 

 

 

161,900

 

 

 

46.3

%

 

 

4

 

28

 

72880 Highway 111

 

Palm Desert

 

CA

 

Mall

 

 

 

 

136,500

 

 

 

21.1

%

 

 

8

 

29

 

1855 Main Street

 

Ramona

 

CA

 

Shopping Center

 

X

 

 

107,500

 

 

 

94.6

%

 

 

10

 

30

 

5261 Arlington Avenue

 

Riverside

 

CA

 

Freestanding

 

 

 

 

214,200

 

 

 

5.7

%

 

 

19

 

31

 

3001 Iowa Avenue

 

Riverside

 

CA

 

Freestanding

 

 

 

 

132,600

 

 

 

28.7

%

 

 

13

 

32

 

1191 Galleria Boulevard

 

Roseville

 

CA

 

Mall

 

 

 

 

136,200

 

 

 

88.0

%

 

 

9

 

33

 

1700 North Main Street

 

Salinas

 

CA

 

Mall

 

X

 

 

132,900

 

 

 

100.0

%

 

 

10

 

34

 

100 Inland Center

 

San Bernardino

 

CA

 

Mall

 

 

 

 

264,700

 

 

 

0.0

%

 

 

22

 

35

 

1178 El Camino Real

 

San Bruno

 

CA

 

Mall

 

 

 

 

276,600

 

 

 

14.2

%

 

 

13

 

36

 

2180 Tully Road

 

San Jose

 

CA

 

Mall

 

 

 

 

262,500

 

 

 

0.0

%

 

 

22

 

- 18 -


PROPERTY INFORMATION

 

 

 

Wholly Owned Properties (cont’d)

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

Holdco

 

Total

 

 

 

 

 

 

Land

 

 

 

Property Address

 

City

 

State

 

Property Type (1)

 

Master Lease (2)

 

GLA (3)

 

 

Leased (3)

 

 

Acres

 

37

 

200 Town Center East

 

Santa Maria

 

CA

 

Mall

 

 

 

 

108,600

 

 

 

0.0

%

 

 

5

 

38

 

895 Faulkner Road

 

Santa Paula

 

CA

 

Freestanding

 

 

 

 

71,300

 

 

 

0.0

%

 

 

10

 

39

 

40710 Winchester Road

 

Temecula

 

CA

 

Mall

 

 

 

 

120,100

 

 

 

40.5

%

 

 

10

 

40

 

145 West Hillcrest Drive

 

Thousand Oaks

 

CA

 

Shopping Center

 

 

 

 

161,400

 

 

 

100.0

%

 

 

11

 

41

 

3295 East Main Street

 

Ventura

 

CA

 

Mall

 

 

 

 

178,600

 

 

 

0.0

%

 

 

2

 

42

 

1209 Plaza Drive

 

West Covina

 

CA

 

Mall

 

 

 

 

142,000

 

 

 

0.0

%

 

 

16

 

43

 

100 Westminster Mall

 

Westminster

 

CA

 

Mall

 

 

 

 

197,900

 

 

 

0.0

%

 

 

14

 

44

 

10785 West Colfax Avenue

 

Lakewood

 

CO

 

Shopping Center

 

 

 

 

153,000

 

 

 

7.8

%

 

 

8

 

45

 

1400 East 104th Avenue

 

Thornton

 

CO

 

Shopping Center

 

 

 

 

203,000

 

 

 

30.4

%

 

 

25

 

46

 

850 Hartford Turnpike

 

Waterford

 

CT

 

Mall

 

 

 

 

149,200

 

 

 

0.0

%

 

 

11

 

47

 

19563 Coastal Highway

 

Rehoboth Beach

 

DE

 

Freestanding

 

 

 

 

118,300

 

 

 

44.9

%

 

 

13

 

48

 

5900 Glades Road

 

Boca Raton

 

FL

 

Mall

 

 

 

 

178,500

 

 

 

2.4

%

 

 

19

 

49

 

7350 Manatee Avenue West

 

Bradenton

 

FL

 

Shopping Center

 

 

 

 

82,900

 

 

 

0.0

%

 

 

9

 

50

 

27001 U.S. 19 North

 

Clearwater

 

FL

 

Mall

 

 

 

 

211,300

 

 

 

41.5

%

 

 

14

 

51

 

1625 Northwest 107th Avenue

 

Doral

 

FL

 

Mall

 

 

 

 

212,900

 

 

 

0.0

%

 

 

13

 

52

 

4125 Cleveland Avenue

 

Ft. Myers

 

FL

 

Mall

 

 

 

 

146,800

 

 

 

0.0

%

 

 

12

 

53

 

1675 West 49th Street

 

Hialeah

 

FL

 

Mall

 

 

 

 

148,200

 

 

 

64.2

%

 

 

8

 

54

 

1460 West 49th Street

 

Hialeah

 

FL

 

Freestanding

 

 

 

 

106,300

 

 

 

100.0

%

 

 

9

 

55

 

2211 West Vine Street

 

Kissimmee

 

FL

 

Shopping Center

 

 

 

 

140,400

 

 

 

73.6

%

 

 

14

 

56

 

3800 US Highway 98 North

 

Lakeland

 

FL

 

Mall

 

 

 

 

156,200

 

 

 

0.0

%

 

 

12

 

57

 

1050 South Babcock Street

 

Melbourne

 

FL

 

Freestanding

 

 

 

 

102,600

 

 

 

0.0

%

 

 

14

 

58

 

19505 Biscayne Boulevard

 

Miami

 

FL

 

Mall

 

 

 

 

215,400

 

 

 

51.8

%

 

 

12

 

59

 

20701 Southwest 112th Avenue

 

Miami

 

FL

 

Mall

 

 

 

 

170,100

 

 

 

0.0

%

 

 

15

 

60

 

10700 Biscayne Boulevard

 

North Miami

 

FL

 

Freestanding

 

 

 

 

125,400

 

 

 

100.0

%

 

 

11

 

61

 

3100 Southwest College Road

 

Ocala

 

FL

 

Mall

 

 

 

 

146,200

 

 

 

0.0

%

 

 

12

 

62

 

3111 East Colonial Drive

 

Orlando

 

FL

 

Mall

 

 

 

 

132,200

 

 

 

94.7

%

 

 

18

 

63

 

733 North Highway 231

 

Panama City

 

FL

 

Mall

 

 

 

 

139,300

 

 

 

0.0

%

 

 

15

 

64

 

7171 North Davis Highway

 

Pensacola

 

FL

 

Shopping Center

 

 

 

 

122,100

 

 

 

89.2

%

 

 

15

 

65

 

8000 West Broward Boulevard

 

Plantation

 

FL

 

Mall

 

 

 

 

184,400

 

 

 

81.9

%

 

 

18

 

66

 

8201 South Tamiami Trail

 

Sarasota

 

FL

 

Mall

 

 

 

 

212,400

 

 

 

0.0

%

 

 

15

 

67

 

4501 66th Street North

 

St. Petersburg

 

FL

 

Freestanding

 

 

 

 

113,800

 

 

 

86.8

%

 

 

11

 

68

 

2300 Tyrone Boulevard North

 

St. Petersburg

 

FL

 

Mall

 

 

 

 

138,400

 

 

 

100.0

%

 

 

14

 

69

 

7810 Abercorn Street

 

Savannah

 

GA

 

Mall

 

 

 

 

167,300

 

 

 

0.0

%

 

 

15

 

70

 

500 North Nimitz Highway

 

Honolulu

 

HI

 

Freestanding

 

 

 

 

76,100

 

 

 

100.0

%

 

 

4

 

71

 

1501 Highway 169 North

 

Algona

 

IA

 

Freestanding

 

 

 

 

99,300

 

 

 

0.0

%

 

 

7

 

72

 

4600 1st Avenue Northeast

 

Cedar Rapids

 

IA

 

Mall

 

 

 

 

146,000

 

 

 

0.0

%

 

 

12

 

- 19 -


PROPERTY INFORMATION

 

 

 

Wholly Owned Properties (cont’d)

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

Holdco

 

Total

 

 

 

 

 

 

Land

 

 

 

Property Address

 

City

 

State

 

Property Type (1)

 

Master Lease (2)

 

GLA (3)

 

 

Leased (3)

 

 

Acres

 

73

 

1405 South Grand Avenue

 

Charles City

 

IA

 

Freestanding

 

 

 

 

96,600

 

 

 

0.0

%

 

 

11

 

74

 

2307 Superior Street

 

Webster City

 

IA

 

Shopping Center

 

 

 

 

40,800

 

 

 

0.0

%

 

 

4

 

75

 

460 North Milwaukee Street

 

Boise

 

ID

 

Mall

 

 

 

 

123,600

 

 

 

0.0

%

 

 

8

 

76

 

4730 West Irving Park Road

 

Chicago

 

IL

 

Freestanding

 

 

 

 

356,700

 

 

 

11.8

%

 

 

6

 

77

 

1601 North Harlem Avenue

 

Chicago

 

IL

 

Freestanding

 

 

 

 

293,700

 

 

 

25.6

%

 

 

7

 

78

 

5050 South Kedzie Avenue

 

Chicago

 

IL

 

Shopping Center

 

 

 

 

120,700

 

 

 

73.8

%

 

 

9

 

79

 

17550 Halsted Street

 

Homewood

 

IL

 

Shopping Center

 

 

 

 

196,100

 

 

 

100.0

%

 

 

19

 

80

 

3340 Mall Loop Drive

 

Joliet

 

IL

 

Mall

 

 

 

 

204,600

 

 

 

19.6

%

 

 

17

 

81

 

2860 South Highland Avenue

 

Lombard

 

IL

 

Freestanding

 

 

 

 

139,300

 

 

 

100.0

%

 

 

8

 

82

 

7503 West Cermak Road

 

North Riverside

 

IL

 

Mall

 

X

 

 

196,500

 

 

 

83.5

%

 

 

13

 

83

 

2 Orland Square Drive

 

Orland Park

 

IL

 

Mall

 

 

 

 

140,000

 

 

 

61.1

%

 

 

16

 

84

 

2500 Wabash Avenue

 

Springfield

 

IL

 

Shopping Center

 

 

 

 

119,500

 

 

 

86.2

%

 

 

14

 

85

 

3231 Chicago Road

 

Steger

 

IL

 

Freestanding

 

 

 

 

87,400

 

 

 

0.0

%

 

 

3

 

86

 

3101 Northview Drive

 

Elkhart

 

IN

 

Shopping Center

 

 

 

 

86,600

 

 

 

100.0

%

 

 

8

 

87

 

4201 Coldwater Road

 

Ft. Wayne

 

IN

 

Mall

 

 

 

 

84,400

 

 

 

75.5

%

 

 

15

 

88

 

101 West Lincoln Highway

 

Merrillville

 

IN

 

Shopping Center

 

 

 

 

170,900

 

 

 

87.1

%

 

 

17

 

89

 

9701 Metcalf Avenue

 

Overland Park

 

KS

 

Shopping Center

 

 

 

 

215,000

 

 

 

5.6

%

 

 

19

 

90

 

3010 Fort Campbell Boulevard

 

Hopkinsville

 

KY

 

Shopping Center

 

 

 

 

85,100

 

 

 

75.9

%

 

 

13

 

91

 

5101 Hinkleville Road

 

Paducah

 

KY

 

Mall

 

 

 

 

97,300

 

 

 

68.7

%

 

 

9

 

92

 

5715 Johnston Street

 

Lafayette

 

LA

 

Mall

 

 

 

 

194,900

 

 

 

0.0

%

 

 

16

 

93

 

900 East Admiral Doyle Drive

 

New Iberia

 

LA

 

Freestanding

 

 

 

 

114,600

 

 

 

100.0

%

 

 

12

 

94

 

200 Grossman Drive

 

Braintree

 

MA

 

Shopping Center

 

 

 

 

89,700

 

 

 

94.8

%

 

 

34

 

95

 

1325 Broadway

 

Saugus

 

MA

 

Mall

 

X

 

 

210,800

 

 

 

53.0

%

 

 

16

 

96

 

15700 Emerald Way

 

Bowie

 

MD

 

Shopping Center

 

 

 

 

130,500

 

 

 

17.2

%

 

 

11

 

97

 

3207 Solomons Island Road

 

Edgewater

 

MD

 

Shopping Center

 

X

 

 

117,200

 

 

 

100.0

%

 

 

14

 

98

 

417 Main Street

 

Madawaska

 

ME

 

Shopping Center

 

 

 

 

49,700

 

 

 

0.0

%

 

 

2

 

99

 

2100 Southfield Road

 

Lincoln Park

 

MI

 

Shopping Center

 

 

 

 

301,700

 

 

 

22.8

%

 

 

17

 

100

 

1560 US 31 South

 

Manistee

 

MI

 

Shopping Center

 

 

 

 

94,700

 

 

 

0.0

%

 

 

12

 

101

 

32123 Gratiot Avenue

 

Roseville

 

MI

 

Mall

 

 

 

 

364,600

 

 

 

42.4

%

 

 

21

 

102

 

2760 I-75 Business Spur

 

Sault Sainte Marie

 

MI

 

Freestanding

 

 

 

 

92,700

 

 

 

0.0

%

 

 

11

 

103

 

22801 Harper Avenue

 

St. Clair Shores

 

MI

 

Freestanding

 

 

 

 

103,000

 

 

 

100.0

%

 

 

11

 

104

 

300 West 14 Mile Road

 

Troy

 

MI

 

Mall

 

 

 

 

379,600

 

 

 

26.1

%

 

 

30

 

105

 

3100 Washtenaw Road

 

Ypsilanti

 

MI

 

Freestanding

 

 

 

 

99,400

 

 

 

100.0

%

 

 

12

 

106

 

14250 Buck Hill Road

 

Burnsville

 

MN

 

Mall

 

 

 

 

167,300

 

 

 

0.0

%

 

 

15

 

107

 

3001 White Bear Avenue North

 

Maplewood

 

MN

 

Mall

 

 

 

 

175,000

 

 

 

0.0

%

 

 

14

 

108

 

425 Rice Street

 

St. Paul

 

MN

 

Freestanding

 

 

 

 

217,900

 

 

 

0.0

%

 

 

17

 

- 20 -


PROPERTY INFORMATION

 

 

 

Wholly Owned Properties (cont’d)

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

Holdco

 

Total

 

 

 

 

 

 

Land

 

 

 

Property Address

 

City

 

State

 

Property Type (1)

 

Master Lease (2)

 

GLA (3)

 

 

Leased (3)

 

 

Acres

 

109

 

1 Flower Valley Shopping Center

 

Florissant

 

MO

 

Shopping Center

 

 

 

 

124,000

 

 

 

17.2

%

 

 

11

 

110

 

2304 Missouri Boulevard

 

Jefferson City

 

MO

 

Freestanding

 

 

 

 

97,700

 

 

 

100.0

%

 

 

10

 

111

 

3700 South Campbell Avenue

 

Springfield

 

MO

 

Shopping Center

 

 

 

 

112,900

 

 

 

100.0

%

 

 

8

 

112

 

2308 Highway 45 North

 

Columbus

 

MS

 

Shopping Center

 

 

 

 

166,700

 

 

 

27.2

%

 

 

18

 

113

 

1 South Tunnel Road

 

Asheville

 

NC

 

Mall

 

 

 

 

110,600

 

 

 

40.7

%

 

 

16

 

114

 

1302 Bridford Parkway

 

Greensboro

 

NC

 

Shopping Center

 

 

 

 

178,500

 

 

 

78.4

%

 

 

16

 

115

 

4700 2nd Avenue

 

Kearney

 

NE

 

Freestanding

 

 

 

 

64,900

 

 

 

100.0

%

 

 

8

 

116

 

1500 South Willow Street

 

Manchester

 

NH

 

Mall

 

 

 

 

106,600

 

 

 

75.4

%

 

 

11

 

117

 

310 Daniel Webster Highway

 

Nashua

 

NH

 

Mall

 

 

 

 

167,100

 

 

 

0.0

%

 

 

7

 

118

 

50 Fox Run Road

 

Portsmouth

 

NH

 

Mall

 

 

 

 

127,100

 

 

 

0.0

%

 

 

13

 

119

 

77 Rockingham Park Boulevard

 

Salem

 

NH

 

Mall

 

 

 

 

251,600

 

 

 

48.9

%

 

 

14

 

120

 

1500 Highway 35

 

Middletown

 

NJ

 

Freestanding

 

 

 

 

191,200

 

 

 

100.0

%

 

 

23

 

121

 

1640 Route 22

 

Watchung

 

NJ

 

Freestanding

 

 

 

 

116,400

 

 

 

99.3

%

 

 

19

 

122

 

1205 East Pine Street

 

Deming

 

NM

 

Freestanding

 

 

 

 

96,600

 

 

 

0.0

%

 

 

10

 

123

 

10405 South Eastern Avenue

 

Henderson

 

NV

 

Shopping Center

 

 

 

 

143,500

 

 

 

100.0

%

 

 

12

 

124

 

4000 Meadows Lane

 

Las Vegas

 

NV

 

Mall

 

 

 

 

130,300

 

 

 

32.6

%

 

 

11

 

125

 

5400 Meadowood Mall Circle

 

Reno

 

NV

 

Mall

 

 

 

 

162,700

 

 

 

25.4

%

 

 

3

 

126

 

1425 Central Avenue

 

Albany

 

NY

 

Mall

 

 

 

 

277,900

 

 

 

28.9

%

 

 

21

 

127

 

4155 State Route 31

 

Clay

 

NY

 

Mall

 

 

 

 

146,500

 

 

 

0.0

%

 

 

12

 

128

 

4000 Jericho Turnpike

 

East Northport

 

NY

 

Shopping Center

 

 

 

 

179,700

 

 

 

51.9

%

 

 

18

 

129

 

195 North Broadway

 

Hicksville

 

NY

 

Freestanding

 

 

 

 

284,800

 

 

 

35.4

%

 

 

30

 

130

 

2801 West State Street

 

Olean

 

NY

 

Freestanding

 

 

 

 

120,700

 

 

 

45.9

%

 

 

13

 

131

 

317 Greece Ridge Center Drive

 

Rochester

 

NY

 

Mall

 

 

 

 

128,500

 

 

 

0.0

%

 

 

15

 

132

 

171 Delaware Avenue

 

Sidney

 

NY

 

Shopping Center

 

 

 

 

94,400

 

 

 

0.0

%

 

 

19

 

133

 

200 Eastview Mall

 

Victor

 

NY

 

Mall

 

 

 

 

122,700

 

 

 

83.6

%

 

 

14

 

134

 

600 Lee Boulevard

 

Yorktown Heights

 

NY

 

Mall

 

 

 

 

160,000

 

 

 

24.1

%

 

 

12

 

135

 

4100 Belden Village Avenue Northwest

 

Canton

 

OH

 

Mall

 

 

 

 

190,600

 

 

 

65.3

%

 

 

19

 

136

 

2000 Brittain Road

 

Chapel Hill

 

OH

 

Mall

 

 

 

 

194,700

 

 

 

0.0

%

 

 

21

 

137

 

2700 Miamisburg Centerville Road

 

Dayton

 

OH

 

Mall

 

 

 

 

180,200

 

 

 

7.4

%

 

 

16

 

138

 

1005 East Columbus Street

 

Kenton

 

OH

 

Freestanding

 

 

 

 

96,100

 

 

 

0.0

%

 

 

11

 

139

 

7875 Johnnycake Ridge Road

 

Mentor

 

OH

 

Mall

 

 

 

 

219,100

 

 

 

0.0

%

 

 

20

 

140

 

6950 West 130th Street

 

Middleburg Heights

 

OH

 

Shopping Center

 

 

 

 

359,000

 

 

 

10.0

%

 

 

15

 

141

 

1447 North Main Street

 

North Canton

 

OH

 

Shopping Center

 

 

 

 

87,100

 

 

 

3.3

%

 

 

9

 

142

 

3408 West Central Avenue

 

Toledo

 

OH

 

Shopping Center

 

 

 

 

218,700

 

 

 

0.0

%

 

 

11

 

143

 

4400 South Western Avenue

 

Oklahoma City

 

OK

 

Freestanding

 

 

 

 

223,600

 

 

 

22.5

%

 

 

24

 

144

 

1180 Southeast 82nd Avenue

 

Happy Valley

 

OR

 

Mall

 

 

 

 

144,300

 

 

 

31.2

%

 

 

12

 

- 21 -


PROPERTY INFORMATION

 

 

 

Wholly Owned Properties (cont’d)

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

Holdco

 

Total

 

 

 

 

 

 

Land

 

 

 

Property Address

 

City

 

State

 

Property Type (1)

 

Master Lease (2)

 

GLA (3)

 

 

Leased (3)

 

 

Acres

 

145

 

3975 Columbia Avenue

 

Columbia

 

PA

 

Shopping Center

 

X

 

 

86,700

 

 

 

100.0

%

 

 

8

 

146

 

160 North Gulph Road (4)

 

King Of Prussia

 

PA

 

Mall

 

 

 

 

210,800

 

 

 

82.8

%

 

 

14

 

147

 

1745 Quentin Road

 

Lebanon

 

PA

 

Shopping Center

 

 

 

 

117,200

 

 

 

0.0

%

 

 

15

 

148

 

100 Cross Roads Plaza

 

Mount Pleasant

 

PA

 

Shopping Center

 

 

 

 

86,300

 

 

 

67.7

%

 

 

10

 

149

 

400 North Best Avenue

 

Walnutport

 

PA

 

Freestanding

 

X

 

 

121,200

 

 

 

100.0

%

 

 

16

 

150

 

PR 167 & Las Cumbres

 

Bayamon

 

PR

 

Shopping Center

 

X

 

 

114,600

 

 

 

100.0

%

 

 

10

 

151

 

400 Calle Betances

 

Caguas

 

PR

 

Mall

 

X

 

 

138,700

 

 

 

100.0

%

 

 

8

 

152

 

Plaza Carolina Station

 

Carolina

 

PR

 

Mall

 

X

 

 

198,000

 

 

 

100.0

%

 

 

11

 

153

 

Martinez Nadal Avenue

 

Guaynabo

 

PR

 

Shopping Center

 

X

 

 

225,700

 

 

 

91.9

%

 

 

18

 

154

 

PR Road 2, Km 149.5

 

Mayaguez

 

PR

 

Shopping Center

 

X

 

 

118,200

 

 

 

100.0

%

 

 

13

 

155

 

2643 Ponce Bypass

 

Ponce

 

PR

 

Shopping Center

 

X

 

 

126,900

 

 

 

100.0

%

 

 

9

 

156

 

650 Bald Hill Road

 

Warwick

 

RI

 

Shopping Center

 

 

 

 

131,500

 

 

 

93.6

%

 

 

20

 

157

 

3801B Clemson Boulevard

 

Anderson

 

SC

 

Shopping Center

 

 

 

 

119,300

 

 

 

100.0

%

 

 

12

 

158

 

7801 Rivers Avenue

 

Charleston

 

SC

 

Mall

 

 

 

 

121,300

 

 

 

55.9

%

 

 

14

 

159

 

2800 North Germantown Parkway

 

Cordova

 

TN

 

Mall

 

 

 

 

160,900

 

 

 

0.0

%

 

 

12

 

160

 

4570 Poplar Avenue

 

Memphis

 

TN

 

Freestanding

 

 

 

 

112,700

 

 

 

87.7

%

 

 

11

 

161

 

12625 North Interstate Highway 35

 

Austin

 

TX

 

Shopping Center

 

 

 

 

52,700

 

 

 

100.0

%

 

 

25

 

162

 

9484 Dyer Street

 

El Paso

 

TX

 

Freestanding

 

 

 

 

114,200

 

 

 

60.2

%

 

 

11

 

163

 

300 Baybrook Mall

 

Friendswood

 

TX

 

Mall

 

 

 

 

166,000

 

 

 

0.0

%

 

 

13

 

164

 

12605 North Gessner Road

 

Houston

 

TX

 

Freestanding

 

 

 

 

134,000

 

 

 

100.0

%

 

 

11

 

165

 

6301 Northwest Loop 410

 

Ingram

 

TX

 

Mall

 

 

 

 

168,400

 

 

 

0.0

%

 

 

12

 

166

 

2501 Irving Mall

 

Irving

 

TX

 

Mall

 

 

 

 

92,000

 

 

 

83.5

%

 

 

18

 

167

 

201 Central Park Mall

 

San Antonio

 

TX

 

Freestanding

 

 

 

 

164,200

 

 

 

96.1

%

 

 

15

 

168

 

4000 North Shepherd

 

Shepherd

 

TX

 

Freestanding

 

X

 

 

201,700

 

 

 

100.0

%

 

 

12

 

169

 

13131 Preston Road

 

Valley View

 

TX

 

Mall

 

 

 

 

235,000

 

 

 

24.9

%

 

 

23

 

170

 

9570 Southwest Freeway

 

Westwood

 

TX

 

Freestanding

 

 

 

 

213,600

 

 

 

100.0

%

 

 

18

 

171

 

2010 North Main Street

 

Layton

 

UT

 

Shopping Center

 

 

 

 

176,800

 

 

 

84.1

%

 

 

14

 

172

 

7453 South Plaza Center Drive

 

West Jordan

 

UT

 

Shopping Center

 

 

 

 

171,000

 

 

 

100.0

%

 

 

12

 

173

 

5901 Duke Street

 

Alexandria

 

VA

 

Mall

 

X

 

 

262,100

 

 

 

100.0

%

 

 

18

 

174

 

1401 Greenbrier Parkway

 

Chesapeake

 

VA

 

Mall

 

 

 

 

162,000

 

 

 

50.6

%

 

 

15

 

175

 

12000 Fair Oaks Mall

 

Fairfax

 

VA

 

Mall

 

 

 

 

211,000

 

 

 

85.0

%

 

 

15

 

176

 

4588 Virginia Beach Boulevard

 

Virginia Beach

 

VA

 

Mall

 

 

 

 

197,300

 

 

 

56.0

%

 

 

14

 

177

 

141 West Lee Highway

 

Warrenton

 

VA

 

Shopping Center

 

 

 

 

75,500

 

 

 

82.4

%

 

 

9

 

178

 

2200 148th Avenue Northeast

 

Redmond

 

WA

 

Shopping Center

 

 

 

 

230,700

 

 

 

0.0

%

 

 

15

 

179

 

5200 South 76th Street

 

Greendale

 

WI

 

Mall

 

 

 

 

187,400

 

 

 

75.5

%

 

 

21

 

180

 

53 West Towne Mall

 

Madison

 

WI

 

Mall

 

 

 

 

112,800

 

 

 

98.0

%

 

 

18

 

- 22 -


PROPERTY INFORMATION

 

 

 

Wholly Owned Properties (cont’d)

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

Holdco

 

Total

 

 

 

 

 

 

Land

 

 

 

Property Address

 

City

 

State

 

Property Type (1)

 

Master Lease (2)

 

GLA (3)

 

 

Leased (3)

 

 

Acres

 

 

 

Total - Wholly-Owned Properties

 

 

 

 

 

 

 

 

28,277,800

 

 

 

42.2

%

 

 

2,412

 

 

(1)

Company classification.  Mall properties are attached to regional malls; Shopping Center properties include properties attached, within or adjacent to neighborhood shopping or power centers, as well as freestanding properties.

(2)

Denotes property subject to the Holdco Master Lease.

(3)

Based on signed leases as of March 31, 2020.

(4)

Property is subject to a ground lease.

 

- 23 -


DISCLOSURES

 

 

 

 

Non-GAAP Measures

The Company makes reference to NOI, Total NOI, EBITDAre, Company EBITDA, FFO and Company FFO which are financial measures that include adjustments to accounting principles generally accepted in the United States (“GAAP”).

None of NOI, Total NOI, EBITDAre, Company EBITDA, FFO or Company FFO, are measures that (i) represent cash flow from operations as defined by GAAP; (ii) are indicative of cash available to fund all cash flow needs, including the ability to make distributions; (iii) are alternatives to cash flow as a measure of liquidity; or (iv) should be considered alternatives to net income (which is determined in accordance with GAAP) for purposes of evaluating the Company’s operating performance.  Reconciliations of these measures to the respective GAAP measures we deem most comparable have been provided in this Supplemental Information package.

Net Operating Income ("NOI”), Total NOI and Annualized Total NOI

NOI is defined as income from property operations less property operating expenses.  The Company believes NOI provides useful information regarding Seritage, its financial condition, and results of operations because it reflects only those income and expense items that are incurred at the property level.

The Company also uses Total NOI, which includes its proportional share of unconsolidated properties.  This form of presentation offers insights into the financial performance and condition of the Company as a whole given the Company’s ownership of unconsolidated properties that are accounted for under GAAP using the equity method.

The Company also considers NOI and Total NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI variable items such as termination fee income, as well as non-cash items such as straight-line rent and amortization of lease intangibles.

Earnings before Interest Expense, Income Tax, Depreciation, and Amortization for Real Estate ("EBITDAre") and Company EBITDA

EBITDAre is calculated in accordance with the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT"), which may not be comparable to measures calculated by other companies who do not use the NAREIT definition of EBITDA.  EBITDAre is calculated as net income computed in accordance with GAAP, excluding interest expense, income tax expense, depreciation and amortization, gains (or losses) from property sales and impairment charges on depreciable real estate assets.  The Company believes EBITDAre provides useful information to investors regarding our results of operations because it removes the impact of the Company’s capital structure (primarily interest expense) and its asset base (primarily depreciation and amortization).  Management also believes the use of EBITDAre facilitates comparisons between us and other equity REITs and real property owners that are not REITs.

The Company makes certain adjustments to EBITDAre, which it refers to as Company EBITDA, to account for certain non-cash and non-comparable items, such as termination fee income, unrealized loss on interest rate cap, litigation charges, acquisition-related expenses and certain up-front-hiring costs that it does not believe are representative of ongoing operating results.

Funds From Operations ("FFO") and Company FFO

FFO is calculated in accordance with NAREIT which defines FFO as net income computed in accordance with GAAP, excluding gains (or losses) from property sales, real estate related depreciation and amortization, and impairment charges on depreciable real estate assets.  The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry.  

The Company makes certain adjustments to FFO, which it refers to as Company FFO, to account for certain non-cash and non-comparable items, such as termination fee income, unrealized loss on interest rate cap, litigation charges, acquisition-related expenses, amortization of deferred financing costs and certain up-front-hiring costs, that it does not believe are representative of ongoing operating results.

- 24 -


DISCLOSURES

 

 

 

Forward-Looking Statements

This document contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. Forward-looking statements involve known and unknown risks, uncertainties, assumptions and contingencies, many of which are beyond the company’s control, which may cause actual results to differ significantly from those expressed in any forward-looking statement. Factors that could cause or contribute to such differences include, but are not limited to: our historical exposure to Sears Holdings and the effects of its previously announced bankruptcy filing; the litigation filed against us and other defendants in the Sears Holdings adversarial proceeding pending in bankruptcy court; Holdco’s termination and other rights under its master lease with us; competition in the real estate and retail industries; risks relating to our recapture and redevelopment activities; contingencies to the commencement of rent under leases; the terms of our indebtedness; restrictions with which we are required to comply in order to maintain REIT status and other legal requirements to which we are subject; failure to achieve expected occupancy and/or rent levels within the projected time frame or at all; the impact of ongoing negative operating cash flow on our ability to fund operations and ongoing development; our ability to access or obtain sufficient sources of financing to fund our liquidity needs; our relatively limited history as an operating company; and the impact of the COVID-19 pandemic on the business of our tenants and our business, income, cash flow, results of operations, financial condition, liquidity, prospects, ability to service our debt obligations and our ability to pay dividends and other distributions to our shareholders.  For additional discussion of these and other applicable risks, assumptions and uncertainties, see the “Risk Factors” and forward-looking statement disclosure contained in our filings with the Securities and Exchange Commission, including the risk factors relating to Sears Holdings and Holdco.  While we believe that our forecasts and assumptions are reasonable, we caution that actual results may differ materially.  We intend the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available, except as required by law.

 

- 25 -


 

 

 

Seritage Growth Properties

500 Fifth Avenue | New York, NY 10110

212-355-7800 | www.seritage.com