These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||
| (Address of principal executive offices) | (Zip Code) | ||||||||||||||||
|
|
|
||||||||||||||||
| (Registrant’s telephone number, including area code) | |||||||||||||||||
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
|
|
|
|
||||||||||||
| Large accelerated filer | ☐ | Accelerated filer | ☐ | |||||||||||
|
|
☒ | Smaller reporting company |
|
|||||||||||
| Emerging growth company |
|
|||||||||||||
| Page | ||||||||
| Item 1. | ||||||||
| Item 2. | ||||||||
| Item 3. | ||||||||
| Item 4. | ||||||||
| Item 1. | ||||||||
| Item 1A. | ||||||||
| Item 2. | ||||||||
| Item 3. | ||||||||
| Item 4. | ||||||||
| Item 5. | ||||||||
| Item 6. | ||||||||
| As of | |||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| (unaudited) | |||||||||||
| Assets | |||||||||||
| Investment properties | |||||||||||
| Land | $ |
|
$ |
|
|||||||
| Building and other improvements |
|
|
|||||||||
| Construction in progress |
|
|
|||||||||
| Total |
|
|
|||||||||
| Less accumulated depreciation |
(
|
(
|
|||||||||
| Net investment properties |
|
|
|||||||||
| Cash, cash equivalents and restricted cash |
|
|
|||||||||
| Investment in unconsolidated entities |
|
|
|||||||||
| Intangible assets, net |
|
|
|||||||||
| Accounts and rents receivable |
|
|
|||||||||
| Deferred costs and other assets, net |
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| Liabilities | |||||||||||
| Debt, net | $ |
|
$ |
|
|||||||
| Accounts payable and accrued expenses |
|
|
|||||||||
| Distributions payable |
|
|
|||||||||
| Intangible liabilities, net |
|
|
|||||||||
| Other liabilities |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
| Commitments and contingencies |
|
|
|||||||||
| Stockholders' Equity | |||||||||||
|
Preferred stock, $
|
|
|
|||||||||
|
Common stock, $
issued and outstanding as of September 30, 2022 and
outstanding as of December 31, 2021
|
|
|
|||||||||
| Additional paid-in capital |
|
|
|||||||||
| Distributions in excess of accumulated net income |
(
|
(
|
|||||||||
| Accumulated comprehensive income (loss) |
|
(
|
|||||||||
| Total stockholders' equity |
|
|
|||||||||
| Total liabilities and stockholders' equity | $ |
|
$ |
|
|||||||
| Three months ended September 30 |
Nine months ended
September 30 |
||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Income | |||||||||||||||||||||||
| Lease income, net | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Other property income |
|
|
|
|
|||||||||||||||||||
| Other fee income |
|
|
|
|
|||||||||||||||||||
| Total income |
|
|
|
|
|||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| Property operating |
|
|
|
|
|||||||||||||||||||
| Real estate taxes |
|
|
|
|
|||||||||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||||||||
| Direct listing costs |
|
|
|
|
|||||||||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||||||||
| Other (expense) income | |||||||||||||||||||||||
| Interest expense, net |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Loss on extinguishment of debt |
|
(
|
(
|
(
|
|||||||||||||||||||
| Gain on sale of investment properties, net |
|
|
|
|
|||||||||||||||||||
| Equity in earnings of unconsolidated entities |
|
|
|
|
|||||||||||||||||||
| Other income and expense, net |
|
|
|
(
|
|||||||||||||||||||
| Total other (expense) income, net |
(
|
(
|
|
(
|
|||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Weighted-average common shares outstanding - basic |
|
|
|
|
|||||||||||||||||||
| Weighted-average common shares outstanding - diluted |
|
|
|
|
|||||||||||||||||||
| Net income per common share - basic | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Net income per common share - diluted | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Distributions declared per common share outstanding | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Distributions paid per common share outstanding | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Comprehensive income | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Unrealized gain (loss) on derivatives |
|
(
|
|
|
|||||||||||||||||||
| Reclassification (to) from net income |
(
|
|
|
|
|||||||||||||||||||
| Comprehensive income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Number of Shares |
Common
Stock |
Additional
Paid-in Capital |
Distributions
in Excess of Accumulated Net Income |
Accumulated Comprehensive Income (Loss) | Total | ||||||||||||||||||||||||||||||
| Beginning balance, January 1, 2022 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
||||||||||||||||||||||||
| Net income | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||
| Unrealized gain on derivatives | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
| Reclassification to interest expense, net | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
| Reclassification to equity in earnings of unconsolidated entities | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
| Distributions declared | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||
| Stock-based compensation, net |
|
— |
|
— | — |
|
|||||||||||||||||||||||||||||
| Ending balance, March 31, 2022 |
|
|
|
(
|
|
|
|||||||||||||||||||||||||||||
| Net income | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||
| Unrealized gain on derivatives | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
| Reclassification to interest expense, net | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
| Reclassification from equity in earnings of unconsolidated entities | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Distributions declared | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||
| Stock-based compensation, net |
|
— |
|
— | — |
|
|||||||||||||||||||||||||||||
| Ending balance, June 30, 2022 |
|
|
|
(
|
|
|
|||||||||||||||||||||||||||||
| Net income | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||
| Unrealized gain on derivatives | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
| Reclassification from interest expense, net | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Reclassification from equity in earnings of unconsolidated entities | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Distributions declared | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||
| Stock-based compensation, net |
|
— |
|
— | — |
|
|||||||||||||||||||||||||||||
| Ending balance, September 30, 2022 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||||||||
| Number of Shares |
Common
Stock |
Additional
Paid-in Capital |
Distributions
in Excess of Accumulated Net Income |
Accumulated Comprehensive Income (Loss) | Total | ||||||||||||||||||||||||||||||
| Beginning balance, January 1, 2021 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||
| Unrealized gain on derivatives | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
| Reclassification to interest expense, net | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
|
Reclassification to equity in earnings of
unconsolidated entities |
— | — | — | — |
|
|
|||||||||||||||||||||||||||||
| Distributions declared | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||
| Stock-based compensation, net | — | — |
|
— | — |
|
|||||||||||||||||||||||||||||
| Ending balance, March 31, 2021 |
|
|
|
(
|
(
|
|
|||||||||||||||||||||||||||||
| Net income | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||
| Unrealized loss on derivatives | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Reclassification to interest expense, net | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
|
Reclassification to equity in earnings
of unconsolidated entities |
— | — | — |
|
|
||||||||||||||||||||||||||||||
| Distributions declared | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||
| Stock-based compensation, net |
|
— |
|
— | — |
|
|||||||||||||||||||||||||||||
|
Repurchase of common stock under share
repurchase plan, net |
(
|
(
|
(
|
— | — |
(
|
|||||||||||||||||||||||||||||
| Ending balance, June 30, 2021 |
|
|
|
(
|
(
|
|
|||||||||||||||||||||||||||||
| Net income | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||
| Unrealized loss on derivatives | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Reclassification to interest expense, net | — | — | — | — |
|
|
|||||||||||||||||||||||||||||
|
Reclassification to equity in earnings
of unconsolidated entities |
— | — | — |
|
|
||||||||||||||||||||||||||||||
| Distributions declared | — | — | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||
| Stock-based compensation, net | — | — |
|
— | — |
|
|||||||||||||||||||||||||||||
| Ending balance, September 30, 2021 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
||||||||||||||||||||||||
| Nine months ended September 30 | |||||||||||
| 2022 | 2021 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ |
|
$ |
|
|||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Amortization of above and below-market leases and lease inducements, net |
(
|
(
|
|||||||||
| Amortization of debt discounts and financing costs |
|
|
|||||||||
| Straight-line rent adjustment, net |
(
|
(
|
|||||||||
| Reversal of estimated credit losses |
(
|
(
|
|||||||||
| Gain on sale of investment properties, net |
(
|
(
|
|||||||||
| Loss on extinguishment of debt |
|
|
|||||||||
| Equity in earnings of unconsolidated entities |
(
|
(
|
|||||||||
| Distributions from unconsolidated entities |
|
|
|||||||||
| Stock-based compensation, net |
|
|
|||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts and rents receivable |
(
|
|
|||||||||
| Deferred costs and other assets, net |
|
(
|
|||||||||
| Accounts payable and accrued expenses |
|
|
|||||||||
| Other liabilities |
|
|
|||||||||
| Net cash provided by operating activities |
|
|
|||||||||
| Cash flows from investing activities: | |||||||||||
| Purchase of investment properties |
(
|
(
|
|||||||||
| Capital expenditures and tenant improvements |
(
|
(
|
|||||||||
| Investment in development and redevelopment projects |
(
|
(
|
|||||||||
| Proceeds from sale of investment properties, net |
|
|
|||||||||
| Distributions from unconsolidated entities |
|
|
|||||||||
| Lease commissions and other leasing costs |
(
|
(
|
|||||||||
| Other assets |
(
|
(
|
|||||||||
| Other liabilities |
(
|
(
|
|||||||||
| Net cash used in investing activities |
(
|
(
|
|||||||||
| Cash flows from financing activities: | |||||||||||
| Common shares repurchased through share repurchase program |
|
(
|
|||||||||
| Distributions to shareholders |
(
|
(
|
|||||||||
| Term loan proceeds |
|
|
|||||||||
| Term loan repayments |
|
(
|
|||||||||
| Line of credit proceeds |
|
|
|||||||||
| Line of credit repayments |
(
|
(
|
|||||||||
| Senior notes proceeds |
|
|
|||||||||
| Payoffs of debt |
(
|
|
|||||||||
| Principal payments on mortgage debt |
(
|
(
|
|||||||||
| Other financing activities |
(
|
(
|
|||||||||
| Payment of loan fees and deposits |
(
|
(
|
|||||||||
| Net cash provided by (used in) financing activities |
|
(
|
|||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash |
|
(
|
|||||||||
| Cash, cash equivalents and restricted cash at the beginning of the period |
|
|
|||||||||
| Cash, cash equivalents and restricted cash at the end of the period | $ |
|
$ |
|
|||||||
| Nine months ended September 30 | |||||||||||
| 2022 | 2021 | ||||||||||
| Supplemental disclosure and schedules: | |||||||||||
| Cash flow disclosure, including non-cash activities: | |||||||||||
| Cash paid for interest, net of capitalized interest | $ |
|
$ |
|
|||||||
| Cash (refunded) paid for income taxes, net of (payments) refunds | $ |
(
|
$ |
|
|||||||
| Distributions payable to shareholders | $ |
|
$ |
|
|||||||
| Accrued capital expenditures and tenant improvements | $ |
|
$ |
|
|||||||
| Capitalized costs placed in service | $ |
|
$ |
|
|||||||
| Purchase of investment properties: | |||||||||||
| Net investment properties | $ |
|
$ |
|
|||||||
| Accounts and rents receivable, lease intangibles, and deferred costs and other assets |
|
|
|||||||||
| Accounts payable and accrued expenses, lease intangibles, and other liabilities |
(
|
(
|
|||||||||
| Assumption of mortgage debt, at fair value |
(
|
|
|||||||||
| Cash outflow for purchase of investment properties, net |
|
|
|||||||||
| Assumption of mortgage principal |
|
|
|||||||||
| Capitalized acquisition costs |
(
|
(
|
|||||||||
| Credits and other changes in cash outflow, net |
|
|
|||||||||
| Gross acquisition price of investment properties | $ |
|
$ |
|
|||||||
| Sale of investment properties: | |||||||||||
| Net investment properties | $ |
|
$ |
|
|||||||
| Accounts and rents receivable, lease intangibles, and deferred costs and other assets |
|
|
|||||||||
| Accounts payable and accrued expenses, lease intangibles, and other liabilities |
(
|
|
|||||||||
| Gain on sale of investment properties, net |
|
|
|||||||||
| Proceeds from sale of investment properties, net |
|
|
|||||||||
| Credits and other changes in cash inflow, net |
|
|
|||||||||
| Gross disposition price of investment properties | $ |
|
$ |
|
|||||||
| Wholly-Owned Retail Properties | Unconsolidated Retail Properties at 100% | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| No. of properties |
|
|
|
|
|||||||||||||||||||
| Gross Leasable Area (square feet) |
|
|
|
|
|||||||||||||||||||
| Minimum lease payments, by year | As of September 30, 2022 | ||||
| Remaining 2022 | $ |
|
|||
| 2023 |
|
||||
| 2024 |
|
||||
| 2025 |
|
||||
| 2026 |
|
||||
| Thereafter |
|
||||
| Total | $ |
|
|||
| Three months ended September 30 |
Nine months ended
September 30 |
||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Minimum base rent | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Real estate tax recoveries |
|
|
|
|
|||||||||||||||||||
| Common area maintenance, insurance, and other recoveries |
|
|
|
|
|||||||||||||||||||
| Ground rent income |
|
|
|
|
|||||||||||||||||||
| Above and below-market rent and lease inducement amortization, net |
|
|
|
|
|||||||||||||||||||
| Short-term and other lease income |
|
|
|
|
|||||||||||||||||||
| Termination fee income |
|
|
|
|
|||||||||||||||||||
| Straight-line rent adjustment, net |
|
|
|
|
|||||||||||||||||||
| Reversal of (provision for) uncollectible straight-line rent |
|
(
|
|
(
|
|||||||||||||||||||
| Provision for uncollectible billed rent and recoveries |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Reversal of uncollectible billed rent and recoveries |
|
|
|
|
|||||||||||||||||||
| Lease income, net | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Timing of Satisfaction of
Performance Obligations |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
| Property management fees | Over time | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||
| Asset management fees | Over time |
|
|
|
|
||||||||||||||||||||||||
| Leasing commissions and other fees | Point in time |
|
|
|
|
||||||||||||||||||||||||
| Other fee income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||
| Acquisition Date | Property | Metropolitan Area | Square Feet |
Gross
Acquisition Price |
Assumption of
Mortgage Debt |
|||||||||||||||||||||||||||
| February 2, 2022 | Shops at Arbor Trails | Austin, TX |
|
$ |
|
$ |
|
|||||||||||||||||||||||||
| February 2, 2022 | Escarpment Village | Austin, TX |
|
|
|
|||||||||||||||||||||||||||
| April 21, 2022 | The Highlands of Flower Mound (a) | Dallas, TX |
|
|
|
|||||||||||||||||||||||||||
| May 4, 2022 | Bay Landing | Fort Myers, FL |
|
|
|
|||||||||||||||||||||||||||
| June 10, 2022 | Kyle Marketplace - Outparcel (b) | Austin, TX |
|
|
|
|||||||||||||||||||||||||||
|
|
$ |
|
$ |
|
||||||||||||||||||||||||||||
| Acquisition Date | Property | Metropolitan Area | Square Feet |
Gross
Acquisition Price |
||||||||||||||||||||||
| July 12, 2021 | Prestonwood Town Center (a) | Dallas, TX |
|
$ |
|
|||||||||||||||||||||
| September 2, 2021 | Rio Pinar Plaza - Outparcel (b) | Orlando, FL |
|
|
||||||||||||||||||||||
|
|
$ |
|
||||||||||||||||||||||||
| Disposition Date | Property | Metropolitan Area | Square Feet |
Gross
Disposition Price |
Gain on Sale, net | |||||||||||||||||||||||||||
| June 30, 2022 | Centerplace of Greeley | Denver, CO |
|
$ |
|
$ |
|
|||||||||||||||||||||||||
| June 30, 2022 | Cheyenne Meadows | Denver, CO |
|
|
|
|||||||||||||||||||||||||||
|
|
$ |
|
$ |
|
||||||||||||||||||||||||||||
| Disposition Date | Property | Metropolitan Area | Square Feet |
Gross
Disposition Price |
Gain (Loss)
on Sale, net |
|||||||||||||||||||||||||||
| February 28, 2021 | Sonterra Village (a) | San Antonio, TX | N/A | $ |
|
$ |
|
|||||||||||||||||||||||||
| March 14, 2021 | Eldridge Town Center (a) | Houston, TX | N/A |
|
|
|||||||||||||||||||||||||||
| March 31, 2021 | Windward Commons (a) | Alpharetta, GA | N/A |
|
(
|
|||||||||||||||||||||||||||
| June 30, 2021 | Eldridge Town Center (a) | Houston, TX | N/A |
|
|
|||||||||||||||||||||||||||
| July 20, 2021 | Kroger Tomball | Houston, TX |
|
|
|
|||||||||||||||||||||||||||
|
|
$ |
|
$ |
|
||||||||||||||||||||||||||||
| Date | Property | Metropolitan Area | Square Feet |
Gross
Disposition Price |
Gain on Sale | |||||||||||||||||||||||||||
| July 12, 2021 | Prestonwood Town Center (a) | Dallas, TX |
|
$ |
|
$ |
|
|||||||||||||||||||||||||
| September 3, 2021 |
Westover Marketplace
|
San Antonio, TX |
|
|
|
|||||||||||||||||||||||||||
| December 1, 2021 |
South Frisco Village
|
Frisco, TX |
|
|
|
|||||||||||||||||||||||||||
| March 3, 2022 | Price Plaza (b) | Houston, TX |
|
|
|
|||||||||||||||||||||||||||
| April 21, 2022 |
The Highlands of Flower Mound (c)
|
Dallas, TX |
|
|
|
|||||||||||||||||||||||||||
| As of | |||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Assets: | |||||||||||
| Net investment properties | $ |
|
$ |
|
|||||||
| Other assets |
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| Liabilities and equity: | |||||||||||
| Mortgages debt, net | $ |
|
$ |
|
|||||||
| Other liabilities |
|
|
|||||||||
| Equity |
|
|
|||||||||
| Total liabilities and equity | $ |
|
$ |
|
|||||||
| Company's share of equity | $ |
|
$ |
|
|||||||
| Outside basis difference, net (a) |
(
|
(
|
|||||||||
| Carrying value of investments in unconsolidated entities | $ |
|
$ |
|
|||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Total income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Depreciation and amortization |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Property operating |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Real estate taxes |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Asset management fees |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Interest expense, net |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Other income and expense, net |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Loss on debt extinguishment |
|
(
|
(
|
(
|
|||||||||||||||||||
| Gain on sale of real estate |
|
|
|
|
|||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Company's share of net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Outside basis adjustment for investee's sale of real estate, net |
|
(
|
(
|
(
|
|||||||||||||||||||
| Equity in earnings of unconsolidated entities | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Interest
Rate Type |
As of September 30, 2022 | As of December 31, 2021 | |||||||||||||||||||||||||||||||||
| Maturity Date | Interest Rate | Amount | Interest Rate | Amount | |||||||||||||||||||||||||||||||
| Mortgages Payable | |||||||||||||||||||||||||||||||||||
| Total mortgages payable | Various | Fixed |
|
$ |
|
|
$ |
|
|||||||||||||||||||||||||||
| Term Loans | |||||||||||||||||||||||||||||||||||
|
$
|
9/22/2026 | Fixed |
|
|
|
|
|||||||||||||||||||||||||||||
|
$
|
9/22/2026 | Fixed |
|
|
|
|
|||||||||||||||||||||||||||||
|
$
|
3/22/2027 | Fixed |
|
|
|
|
|||||||||||||||||||||||||||||
|
$
|
3/22/2027 | Fixed |
|
|
|
|
|||||||||||||||||||||||||||||
|
$
|
3/22/2027 | Variable |
1M SOFR +
|
|
1M LIBOR +
|
|
|||||||||||||||||||||||||||||
| Total |
|
|
|||||||||||||||||||||||||||||||||
| Senior Notes | |||||||||||||||||||||||||||||||||||
|
$
|
8/11/2029 | Fixed |
|
|
|
|
|||||||||||||||||||||||||||||
|
$
|
8/11/2032 | Fixed |
|
|
|
|
|||||||||||||||||||||||||||||
| Total |
|
|
|||||||||||||||||||||||||||||||||
| Revolving Line of Credit | |||||||||||||||||||||||||||||||||||
|
$
|
9/22/2025 | Variable |
1M SOFR +
|
|
1M LIBOR +
|
|
|||||||||||||||||||||||||||||
| Total debt |
|
|
|
|
|||||||||||||||||||||||||||||||
| Debt discounts and issuance costs, net |
(
|
(
|
|||||||||||||||||||||||||||||||||
| Debt, net | $ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Scheduled maturities by year: | As of September 30, 2022 | ||||
| 2022 | $ |
|
|||
| 2023 |
|
||||
| 2024 |
|
||||
| 2025 |
|
||||
| 2026 |
|
||||
| Thereafter |
|
||||
| Total mortgage payable maturities | $ |
|
|||
| Fair Value Measurements as of | ||||||||||||||||||||||||||||||||||||||
| September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||
|
Cash Flow Hedges:
(a)
|
Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||||||||||||
| Derivative interest rate swaps (b)(c) | $ |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||
| Carrying Value |
Estimated
Fair Value |
Market
Interest Rate |
Carrying Value |
Estimated
Fair Value |
Market
Interest Rate |
||||||||||||||||||||||||||||||
| Mortgages payable | $ |
|
$ |
|
|
% | $ |
|
$ |
|
|
% | |||||||||||||||||||||||
| Senior notes | $ |
|
$ |
|
|
% | $ |
|
$ |
|
N/A | ||||||||||||||||||||||||
| Term loans | $ |
|
$ |
|
|
% | $ |
|
$ |
|
|
% | |||||||||||||||||||||||
| Revolving line of credit | $ |
|
$ |
|
N/A | $ |
|
$ |
|
|
% | ||||||||||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Numerator: | ||||||||||||||||||||||||||
| Net income attributed to common shares | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Earnings allocated to unvested restricted shares |
|
|
(
|
|
||||||||||||||||||||||
| Net income attributed to common shares - basic and diluted |
|
|
|
|
||||||||||||||||||||||
| Denominator: | ||||||||||||||||||||||||||
| Weighted average common shares outstanding - basic |
|
|
|
|
||||||||||||||||||||||
| Dilutive effect of unvested restricted shares |
|
|
|
|
||||||||||||||||||||||
| Weighted average common shares outstanding - diluted |
|
|
|
|
||||||||||||||||||||||
| Basic and diluted earnings per common share: | ||||||||||||||||||||||||||
| Net income per common share - basic | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Net income per common share - diluted | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
|
Nine months ended
September 30, 2022 |
||||||||||||||
| Volatility |
|
|||||||||||||
| Risk free interest rate |
|
% | - |
|
||||||||||
| Dividend Yield |
|
|||||||||||||
|
Unvested Time-
Based RSUs |
Unvested Performance
and Market-Based RSUs |
Weighted-Average Grant
Date Price Per Share |
|||||||||||||||
| Outstanding as of January 1, 2022 |
|
|
$ |
|
|||||||||||||
| Shares granted |
|
|
$ |
|
|||||||||||||
| Shares vested |
(
|
(
|
$ |
|
|||||||||||||
| Shares forfeited |
(
|
(
|
$ |
|
|||||||||||||
| Outstanding as of September 30, 2022 |
|
|
$ |
|
|||||||||||||
| Minimum Lease Payments | |||||
| Remaining 2022 | $ |
|
|||
| 2023 |
|
||||
| 2024 |
|
||||
| 2025 |
|
||||
| 2026 |
|
||||
| Thereafter |
|
||||
| Total expected minimum lease obligation |
|
||||
| Less: Amount representing interest (a) |
(
|
||||
| Present value of net minimum lease payments | $ |
|
|||
|
Wholly-Owned
Retail Properties |
IAGM
Retail Properties |
Pro Rata Combined
Retail Portfolio |
|||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| No. of properties | 57 | 55 | 5 | 8 | 62 | 63 | |||||||||||||||||||||||||||||
| GLA (square feet) | 9,081 | 8,561 | 1,386 | 1,994 | 9,843 | 9,657 | |||||||||||||||||||||||||||||
| Economic occupancy (a) | 94.0% | 93.0% | 86.9% | 86.6% | 93.5% | 92.2% | |||||||||||||||||||||||||||||
| Leased occupancy (b) | 96.1% | 94.1% | 89.5% | 88.6% | 95.6% | 93.5% | |||||||||||||||||||||||||||||
| ABR PSF (c) | $19.03 | $18.66 | $17.35 | $16.62 | $18.91 | $18.44 | |||||||||||||||||||||||||||||
| Community and neighborhood centers | |||||||||||||||||||||||||||||||||||
|
Wholly-Owned
Retail Properties |
IAGM
Retail Properties |
Pro Rata Combined
Retail Portfolio |
|||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| No. of properties | 44 | 43 | 5 | 5 | 49 | 48 | |||||||||||||||||||||||||||||
| GLA (square feet) | 5,333 | 4,984 | 1,386 | 1,386 | 6,095 | 5,746 | |||||||||||||||||||||||||||||
| Economic occupancy | 95.4% | 93.6% | 86.9% | 86.2% | 94.3% | 92.6% | |||||||||||||||||||||||||||||
| Leased occupancy | 97.1% | 94.6% | 89.5% | 86.8% | 96.1% | 93.6% | |||||||||||||||||||||||||||||
| ABR PSF | $20.15 | $19.75 | $17.35 | $16.88 | $19.83 | $19.40 | |||||||||||||||||||||||||||||
| Power centers | |||||||||||||||||||||||||||||||||||
|
Wholly-Owned
Retail Properties |
IAGM
Retail Properties |
Pro Rata Combined
Retail Portfolio |
|||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| No. of properties | 13 | 12 | — | 3 | 13 | 15 | |||||||||||||||||||||||||||||
| GLA (square feet) | 3,748 | 3,577 | — | 608 | 3,748 | 3,911 | |||||||||||||||||||||||||||||
| Economic occupancy | 92.1% | 92.1% | —% | 87.5% | 92.1% | 91.7% | |||||||||||||||||||||||||||||
| Leased occupancy | 94.8% | 93.3% | —% | 92.5% | 94.8% | 93.3% | |||||||||||||||||||||||||||||
| ABR PSF | $17.37 | $17.12 | $— | $16.05 | $17.37 | $17.03 | |||||||||||||||||||||||||||||
| Three months ended September 30 | |||||||||||||||||||||||||||||||||||
|
Wholly-Owned
Retail Properties |
IAGM
Retail Properties |
Pro Rata Combined
Retail Portfolio |
|||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| No. of properties | 52 | 52 | 5 | 5 | 57 | 57 | |||||||||||||||||||||||||||||
| GLA (square feet) | 8,083 | 8,086 | 1,386 | 1,386 | 8,845 | 8,848 | |||||||||||||||||||||||||||||
| Economic occupancy | 94.3% | 93.1% | 86.9% | 86.2% | 93.6% | 92.5% | |||||||||||||||||||||||||||||
| Leased occupancy | 95.9% | 94.3% | 89.5% | 86.8% | 95.4% | 93.6% | |||||||||||||||||||||||||||||
| ABR PSF | $19.28 | $18.68 | $17.35 | $16.88 | $19.12 | $18.54 | |||||||||||||||||||||||||||||
| Nine months ended September 30 | |||||||||||||||||||||||||||||||||||
|
Wholly-Owned
Retail Properties |
IAGM
Retail Properties |
Pro Rata Combined
Retail Portfolio |
|||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| No. of properties | 52 | 52 | 5 | 5 | 57 | 57 | |||||||||||||||||||||||||||||
| GLA (square feet) | 8,083 | 8,086 | 1,386 | 1,386 | 8,845 | 8,848 | |||||||||||||||||||||||||||||
| Economic occupancy | 94.3% | 93.1% | 86.9% | 86.2% | 93.6% | 92.5% | |||||||||||||||||||||||||||||
| Leased occupancy | 95.9% | 94.3% | 89.5% | 86.8% | 95.4% | 93.6% | |||||||||||||||||||||||||||||
| ABR PSF | $19.28 | $18.68 | $17.35 | $16.88 | $19.12 | $18.54 | |||||||||||||||||||||||||||||
|
Lease
Expiration Year |
No. of
Expiring Leases (a) |
GLA of
Expiring Leases (square feet) |
Percent of
Total GLA of Expiring Leases |
ABR of
Expiring Leases |
Percent of
Total ABR |
Expiring
ABR PSF |
||||||||||||||||||||||||||||||||
| 2022 | 20 | 108 | 1.2% | $ | 1,534 | 0.8% | $ | 14.20 | ||||||||||||||||||||||||||||||
| 2023 | 163 | 535 | 5.8% | 12,544 | 6.8% | 23.45 | ||||||||||||||||||||||||||||||||
| 2024 | 191 | 1,009 | 11.0% | 20,252 | 10.9% | 20.07 | ||||||||||||||||||||||||||||||||
| 2025 | 177 | 1,136 | 12.3% | 20,591 | 11.1% | 18.13 | ||||||||||||||||||||||||||||||||
| 2026 | 207 | 932 | 10.1% | 20,874 | 11.3% | 22.40 | ||||||||||||||||||||||||||||||||
| 2027 | 242 | 1,870 | 20.3% | 37,302 | 20.3% | 19.95 | ||||||||||||||||||||||||||||||||
| 2028 | 112 | 781 | 8.5% | 15,842 | 8.6% | 20.28 | ||||||||||||||||||||||||||||||||
| 2029 | 99 | 567 | 6.2% | 12,075 | 6.5% | 21.30 | ||||||||||||||||||||||||||||||||
| 2030 | 69 | 343 | 3.7% | 8,709 | 4.7% | 25.39 | ||||||||||||||||||||||||||||||||
| 2031 | 77 | 505 | 5.5% | 10,625 | 5.7% | 21.04 | ||||||||||||||||||||||||||||||||
| Thereafter | 113 | 1,387 | 15.1% | 23,726 | 12.8% | 17.11 | ||||||||||||||||||||||||||||||||
| Other (b) | 11 | 32 | 0.3% | 880 | 0.5% | 27.50 | ||||||||||||||||||||||||||||||||
| 1,481 | 9,205 | 100% | $ | 184,954 | 100% | $ | 20.09 | |||||||||||||||||||||||||||||||
|
No. of Leases
Executed for the Nine Months Ended Sept. 30, 2022 |
GLA SF
(in thousands) |
New
Contractual Rent ($PSF) (b) |
Prior
Contractual Rent ($PSF) (b) |
% Change
over Prior Lease Rent (b) |
Weighted Average
Lease Term (Years) |
Tenant Improvement Allowance
($PSF) |
Lease
Commissions ($PSF) |
||||||||||||||||||||||||||||||||||||||||
| All Tenants | |||||||||||||||||||||||||||||||||||||||||||||||
|
Comparable
Renewal Leases (a) |
146 | 634 | $21.15 | $19.83 | 6.7% | 4.8 | $0.22 | $— | |||||||||||||||||||||||||||||||||||||||
|
Comparable New
Leases (a) |
17 | 81 | $24.11 | $18.13 | 33.0% | 10.1 | $49.07 | $9.89 | |||||||||||||||||||||||||||||||||||||||
|
Non-Comparable
Renewal and New Leases |
64 | 234 | $22.35 | N/A | N/A | 8.0 | $31.55 | $7.35 | |||||||||||||||||||||||||||||||||||||||
| Total | 227 | 949 | $21.48 | $19.64 | 9.4% | 6.0 | $12.10 | $2.65 | |||||||||||||||||||||||||||||||||||||||
| Anchor Tenants (leases ten thousand square feet and over) | |||||||||||||||||||||||||||||||||||||||||||||||
|
Comparable
Renewal Leases (a) |
16 | 382 | $12.80 | $11.86 | 7.9% | 4.4 | $0.13 | $— | |||||||||||||||||||||||||||||||||||||||
|
Comparable New
Leases (a) |
3 | 56 | $17.78 | $12.07 | 47.3% | 10.8 | $59.84 | $7.63 | |||||||||||||||||||||||||||||||||||||||
|
Non-Comparable
Renewal and New Leases |
4 | 98 | $12.18 | N/A | N/A | 7.0 | $30.03 | $2.92 | |||||||||||||||||||||||||||||||||||||||
| Total | 23 | 536 | $13.43 | $11.88 | 13.1% | 5.6 | $11.80 | $1.33 | |||||||||||||||||||||||||||||||||||||||
| Small Shop Tenants (leases under ten thousand square feet) | |||||||||||||||||||||||||||||||||||||||||||||||
|
Comparable
Renewal Leases (a) |
130 | 252 | $33.82 | $31.93 | 5.9% | 5.3 | $0.36 | $— | |||||||||||||||||||||||||||||||||||||||
|
Comparable New
Leases (a) |
14 | 25 | $38.34 | $31.77 | 20.7% | 8.5 | $24.85 | $14.98 | |||||||||||||||||||||||||||||||||||||||
|
Non-Comparable
Renewal and New Leases |
60 | 136 | $29.66 | N/A | N/A | 8.6 | $32.64 | $10.53 | |||||||||||||||||||||||||||||||||||||||
| Total | 204 | 413 | $34.23 | $31.92 | 7.2% | 6.6 | $12.49 | $4.38 | |||||||||||||||||||||||||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | Increase (Decrease) | 2022 | 2021 | Increase (Decrease) | ||||||||||||||||||||||||||||||
| Income | |||||||||||||||||||||||||||||||||||
| Lease income, net | $ | 57,859 | $ | 53,965 | $ | 3,894 | $ | 174,562 | $ | 154,869 | $ | 19,693 | |||||||||||||||||||||||
| Other property income | 304 | 310 | (6) | 886 | 760 | 126 | |||||||||||||||||||||||||||||
| Other fee income | 594 | 863 | (269) | 1,988 | 2,770 | (782) | |||||||||||||||||||||||||||||
| Total income | $ | 58,757 | $ | 55,138 | $ | 3,619 | $ | 177,436 | $ | 158,399 | $ | 19,037 | |||||||||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | Increase (Decrease) | 2022 | 2021 | Increase (Decrease) | ||||||||||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||||||||||||||
| Depreciation and amortization | $ | 24,021 | $ | 21,318 | $ | 2,703 | $ | 71,055 | $ | 65,000 | $ | 6,055 | |||||||||||||||||||||||
| Property operating | 10,787 | 8,143 | 2,644 | 28,256 | 23,926 | 4,330 | |||||||||||||||||||||||||||||
| Real estate taxes | 8,937 | 8,490 | 447 | 25,595 | 24,781 | 814 | |||||||||||||||||||||||||||||
| General and administrative | 7,236 | 8,782 | (1,546) | 23,239 | 29,043 | (5,804) | |||||||||||||||||||||||||||||
| Direct listing costs | — | 1,704 | (1,704) | — | 1,704 | (1,704) | |||||||||||||||||||||||||||||
| Total operating expenses | $ | 50,981 | $ | 48,437 | $ | 2,544 | $ | 148,145 | $ | 144,454 | $ | 3,691 | |||||||||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||||||||||||||||||
| Other (expense) income | |||||||||||||||||||||||||||||||||||
| Interest expense, net | $ | (7,689) | $ | (3,999) | $ | (3,690) | $ | (18,129) | $ | (11,956) | $ | (6,173) | |||||||||||||||||||||||
| Loss on extinguishment of debt | — | (400) | 400 | (96) | (400) | 304 | |||||||||||||||||||||||||||||
| Gain on sale of investment properties, net | — | 636 | (636) | 36,856 | 1,516 | 35,340 | |||||||||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 352 | 1,046 | (694) | 3,784 | 2,441 | 1,343 | |||||||||||||||||||||||||||||
| Other income and expense, net | 497 | 8 | 489 | 652 | (155) | 807 | |||||||||||||||||||||||||||||
| Total other (expense) income, net | $ | (6,840) | $ | (2,709) | $ | (4,131) | $ | 23,067 | $ | (8,554) | $ | 31,621 | |||||||||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net income | $ | 936 | $ | 3,992 | $ | 52,358 | $ | 5,391 | |||||||||||||||
| Adjustments to reconcile to non-GAAP metrics: | |||||||||||||||||||||||
| Other income and expense, net | (497) | (8) | (652) | 155 | |||||||||||||||||||
| Equity in earnings of unconsolidated entities | (352) | (1,046) | (3,784) | (2,441) | |||||||||||||||||||
| Interest expense, net | 7,689 | 3,999 | 18,129 | 11,956 | |||||||||||||||||||
| Loss on extinguishment of debt | — | 400 | 96 | 400 | |||||||||||||||||||
| Gain on sale of investment properties, net | — | (636) | (36,856) | (1,516) | |||||||||||||||||||
| Depreciation and amortization | 24,021 | 21,318 | 71,055 | 65,000 | |||||||||||||||||||
| General and administrative | 7,236 | 8,782 | 23,239 | 29,043 | |||||||||||||||||||
| Direct listing costs | — | 1,704 | — | 1,704 | |||||||||||||||||||
| Other fee income | (594) | (863) | (1,988) | (2,770) | |||||||||||||||||||
| Adjustments to NOI (a) | (1,777) | (1,825) | (8,071) | (5,674) | |||||||||||||||||||
| NOI | 36,662 | 35,817 | 113,526 | 101,248 | |||||||||||||||||||
| NOI from other investment properties | (3,488) | (1,662) | (10,858) | (3,740) | |||||||||||||||||||
| Same Property NOI | 33,174 | 34,155 | 102,668 | 97,508 | |||||||||||||||||||
| IAGM Same Property NOI at share | 2,589 | 2,643 | 7,880 | 7,347 | |||||||||||||||||||
| Pro Rata Same Property NOI | $ | 35,763 | $ | 36,798 | $ | 110,548 | $ | 104,855 | |||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | Change | Var. | 2022 | 2021 | Change | Var. | ||||||||||||||||||||||||||||||||||||||||
| Lease income, net | $ | 50,482 | $ | 49,581 | $ | 901 | 1.8 | % | $ | 149,719 | $ | 143,759 | $ | 5,960 | 4.1 | % | |||||||||||||||||||||||||||||||
| Other property income | 296 | 310 | (14) | (4.5) | % | 869 | 764 | 105 | 13.7 | % | |||||||||||||||||||||||||||||||||||||
| 50,778 | 49,891 | 887 | 1.8 | % | 150,588 | 144,523 | 6,065 | 4.2 | % | ||||||||||||||||||||||||||||||||||||||
| Property operating | 9,803 | 7,786 | 2,017 | 25.9 | % | 25,530 | 23,218 | 2,312 | 10.0 | % | |||||||||||||||||||||||||||||||||||||
| Real estate taxes | 7,801 | 7,950 | (149) | (1.9) | % | 22,390 | 23,797 | (1,407) | (5.9) | % | |||||||||||||||||||||||||||||||||||||
| 17,604 | 15,736 | 1,868 | 11.9 | % | 47,920 | 47,015 | 905 | 1.9 | % | ||||||||||||||||||||||||||||||||||||||
| Same Property NOI | $ | 33,174 | $ | 34,155 | $ | (981) | (2.9) | % | $ | 102,668 | $ | 97,508 | $ | 5,160 | 5.3 | % | |||||||||||||||||||||||||||||||
| Three months ended September 30 |
Nine months ended
September 30 |
||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net income | $ | 936 | $ | 3,992 | $ | 52,358 | $ | 5,391 | |||||||||||||||
| Depreciation and amortization related to investment properties | 23,826 | 21,107 | 70,444 | 64,328 | |||||||||||||||||||
| Gain on sale of investment properties, net | — | (636) | (36,856) | (1,516) | |||||||||||||||||||
| Unconsolidated joint venture adjustments (a) | 1,335 | 1,787 | 2,255 | 5,943 | |||||||||||||||||||
| NAREIT FFO Applicable to Common Shares and Dilutive Securities | 26,097 | 26,250 | 88,201 | 74,146 | |||||||||||||||||||
| Amortization of above and below-market leases and lease inducements, net | (985) | (1,019) | (4,594) | (3,404) | |||||||||||||||||||
| Straight-line rent adjustments, net | (757) | (633) | (3,125) | (1,902) | |||||||||||||||||||
| Direct listing costs | — | 1,704 | — | 1,704 | |||||||||||||||||||
| Adjusting items, net (b) | 696 | 758 | 2,093 | 2,214 | |||||||||||||||||||
| Unconsolidated joint venture adjusting items, net (c) | 172 | 260 | 300 | 566 | |||||||||||||||||||
| Core FFO Applicable to Common Shares and Dilutive Securities | $ | 25,223 | $ | 27,320 | $ | 82,875 | $ | 73,324 | |||||||||||||||
| Weighted average common shares outstanding - basic | 67,427,571 | 71,261,403 | 67,398,713 | 71,731,832 | |||||||||||||||||||
| Dilutive effect of unvested restricted shares (d) | 119,688 | 134,222 | 159,602 | 70,250 | |||||||||||||||||||
| Weighted average common shares outstanding - diluted | 67,547,259 | 71,395,625 | 67,558,315 | 71,802,082 | |||||||||||||||||||
| Net income per common share - diluted | $ | 0.01 | $ | 0.06 | $ | 0.77 | $ | 0.08 | |||||||||||||||
|
Per share adjustments - NAREIT FFO Applicable to Common Shares
and Dilutive Securities |
0.38 | 0.31 | 0.54 | 0.95 | |||||||||||||||||||
|
NAREIT FFO Applicable to Common Shares and Dilutive Securities
per share |
$ | 0.39 | $ | 0.37 | $ | 1.31 | $ | 1.03 | |||||||||||||||
|
Per share adjustments - Core FFO Applicable to Common Shares
and Dilutive Securities |
(0.02) | 0.01 | (0.08) | (0.01) | |||||||||||||||||||
| Core FFO Applicable to Common Shares and Dilutive Securities per share | $ | 0.37 | $ | 0.38 | $ | 1.23 | $ | 1.02 | |||||||||||||||
|
Development and
Redevelopment |
Capital Expenditures | Leasing | Total | ||||||||||||||||||||
| Direct costs | $ | 7,349 | (a) | $ | 8,151 | $ | 4,754 | (c) | $ | 20,254 | |||||||||||||
| Indirect costs | 948 | (b) | 1,043 | — | 1,991 | ||||||||||||||||||
| Total | $ | 8,297 | $ | 9,194 | $ | 4,754 | $ | 22,245 | |||||||||||||||
| Sources | Uses | |||||||
|
•
Operating cash flows from our real estate investments;
•
Distributions from our joint venture investment;
•
Proceeds from sales of properties;
•
Proceeds from mortgage loan borrowings on properties;
•
Proceeds from corporate borrowings and debt financings;
•
Proceeds from any ATM Program activities; and
•
Proceeds from our Series A Notes and Series B Notes offering.
|
•
To invest in properties;
•
To fund development, redevelopment, maintenance and capital expenditures or leasing incentives;
•
To make distributions to our stockholders;
•
To service or pay down our debt;
•
To pay our operating expenses;
•
To repurchase shares of our common stock; and
•
To fund other general corporate uses.
|
|||||||
| Nine months ended September 30 | Change | ||||||||||||||||
| 2022 | 2021 | ||||||||||||||||
| Cash provided by operating activities | $ | 100,888 | $ | 85,721 | $ | 15,167 | |||||||||||
| Cash used in investing activities | (81,146) | (55,561) | (25,585) | ||||||||||||||
| Cash provided by (used in) financing activities | 151,920 | (115,589) | 267,509 | ||||||||||||||
| Increase (decrease) in cash, cash equivalents and restricted cash | 171,662 | (85,429) | 257,091 | ||||||||||||||
| Cash, cash equivalents and restricted cash at beginning of period | 44,854 | 223,770 | (178,916) | ||||||||||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 216,516 | $ | 138,341 | $ | 78,175 | |||||||||||
| Payments due by year ending December 31 | |||||||||||||||||||||||||||||||||||||||||
| 2022 | 2023 | 2024 | 2025 | 2026 | Thereafter | Total | |||||||||||||||||||||||||||||||||||
| Long-term debt: | |||||||||||||||||||||||||||||||||||||||||
| Fixed rate, principal (a) | $ | — | $ | 38,550 | $ | 15,700 | $ | 51,510 | $ | 200,000 | $ | 407,500 | $ | 713,260 | |||||||||||||||||||||||||||
| Variable-rate, principal | — | — | — | — | — | 100,000 | 100,000 | ||||||||||||||||||||||||||||||||||
| Interest | 8,109 | 31,590 | 31,289 | 30,306 | 26,694 | 54,958 | 182,946 | ||||||||||||||||||||||||||||||||||
| Total long-term debt | 8,109 | 70,140 | 46,989 | 81,816 | 226,694 | 562,458 | 996,206 | ||||||||||||||||||||||||||||||||||
| Operating leases (b) | 51 | 565 | 628 | 511 | 517 | 1,837 | 4,109 | ||||||||||||||||||||||||||||||||||
| Grand total | $ | 8,160 | $ | 70,705 | $ | 47,617 | $ | 82,327 | $ | 227,211 | $ | 564,295 | $ | 1,000,315 | |||||||||||||||||||||||||||
| Fair Value as of | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Rate Swap | Effective Date | Termination Date |
InvenTrust Receives
Variable Rate of |
InvenTrust Pays
Fixed Rate of |
Notional
Amount |
September 30,
2022 |
December 31,
2021 |
|||||||||||||||||||||||||||||||||||||
| 5 year, fixed portion | Dec 2, 2019 | Dec 21, 2023 | 1-Month LIBOR | 1.48% | $ | 100,000 | $ | 3,459 | $ | (1,304) | ||||||||||||||||||||||||||||||||||
| 5 year, fixed portion | Dec 2, 2019 | Dec 21, 2023 | 1-Month LIBOR | 1.48% | 100,000 | 3,454 | (1,304) | |||||||||||||||||||||||||||||||||||||
| 5.5 year, fixed portion | Dec 2, 2019 | Jun 21, 2024 | 1-Month LIBOR | 1.49% | 50,000 | 2,376 | (674) | |||||||||||||||||||||||||||||||||||||
| 5.5 year, fixed portion | Dec 2, 2019 | Jun 21, 2024 | 1-Month LIBOR | 1.50% | 50,000 | 2,367 | (684) | |||||||||||||||||||||||||||||||||||||
| $ | 300,000 | $ | 11,656 | $ | (3,966) | |||||||||||||||||||||||||||||||||||||||
| Fair Value as of | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Rate Swap | Effective Date | Termination Date |
InvenTrust Receives
Variable Rate of |
InvenTrust Pays
Fixed Rate of |
Notional
Amount |
September 30,
2022 |
December 31,
2021 |
|||||||||||||||||||||||||||||||||||||
| 5 year, fixed portion | Dec 21, 2023 | Sep 22, 2026 | 1-Month LIBOR | 1.58% | $ | 100,000 | $ | 5,456 | $ | (230) | ||||||||||||||||||||||||||||||||||
| 5 year, fixed portion | Dec 21, 2023 | Sep 22, 2026 | 1-Month LIBOR | 1.57% | 100,000 | 5,454 | (212) | |||||||||||||||||||||||||||||||||||||
| 5.5 year, fixed portion | Jun 21, 2024 | Mar 22, 2027 | 1-Month LIBOR | 1.58% | 50,000 | 2,522 | (87) | |||||||||||||||||||||||||||||||||||||
| 5.5 year, fixed portion | Jun 21, 2024 | Mar 22, 2027 | 1-Month LIBOR | 1.60% | 50,000 | 2,491 | (118) | |||||||||||||||||||||||||||||||||||||
| $ | 300,000 | $ | 15,923 | $ | (647) | |||||||||||||||||||||||||||||||||||||||
| Fair Value as of | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Rate Swap | Effective Date | Termination Date |
IAGM Receives
Variable Rate of |
IAGM Pays
Fixed Rate of |
Notional
Amount |
September 30,
2022 |
December 31,
2021 |
|||||||||||||||||||||||||||||||||||||
| Secured term loan | Apr 1, 2020 | Nov 2, 2023 | 1-Month LIBOR | 0.43% | $ | 45,000 | $ | 1,913 | $ | 310 | ||||||||||||||||||||||||||||||||||
| Secured term loan | Apr 1, 2020 | Nov 2, 2023 | 1-Month LIBOR | 0.41% | 30,000 | 1,284 | 220 | |||||||||||||||||||||||||||||||||||||
| $ | 75,000 | $ | 3,197 | $ | 530 | |||||||||||||||||||||||||||||||||||||||
|
Exhibit
No. |
Description | |||||||
| Seventh Articles of Amendment and Restatement of InvenTrust Properties Corp., as amended (incorporated by reference to Exhibit 3.1 to the Registrant’s Form 10-Q, as filed by the Registrant with the SEC on May 14, 2015) | ||||||||
|
Articles of Amendment of InvenTrust Properties Corp. (incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on August 5, 2021)
|
||||||||
|
Articles of Amendment of InvenTrust Properties Corp. (incorporated by reference to Exhibit 3.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on August 5, 2021)
|
||||||||
|
Articles Supplementary of InvenTrust Properties Corp. (incorporated by reference to Exhibit 3.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 12, 2021)
|
||||||||
|
Articles of Amendment of InvenTrust Properties Corp. (incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on April 28, 2022)
|
||||||||
|
Third Amended and Restated Bylaws of the Company, dated as of October 12, 2021 (incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 12, 2021)
|
||||||||
| Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | ||||||||
| Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | ||||||||
| Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||||||||
| Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||||||||
| 101 | The following financial information from our Quarterly Report on Form 10-Q for the period ended September 30, 2022, filed with the SEC on November 2, 2022, is formatted in Extensible Business Reporting Language ("XBRL"): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Operations and Comprehensive Income, (iii) Condensed Consolidated Statements of Equity, (iv) Condensed Consolidated Statements of Cash Flows (v) Notes to Condensed Consolidated Financial Statements (tagged as blocks of text). | |||||||
| 104 | Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101) | |||||||
| * Filed as part of this Quarterly Report on Form 10-Q | ||||||||
| Date: | November 2, 2022 | ||||
| By: | /s/ Daniel J. Busch | ||||
| Name: | Daniel J. Busch | ||||
| Title: | President, Chief Executive Officer (Principal Executive Officer) | ||||
| Date: | November 2, 2022 | ||||
| By: | /s/ Michael Phillips | ||||
| Name: | Michael Phillips | ||||
| Title: | Executive Vice President, Chief Financial Officer and Treasurer (Principal Financial Officer) | ||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|