Toggle SGML Header (+)


Section 1: 8-K (8-K)

Document


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 2, 2018

URBAN EDGE PROPERTIES
URBAN EDGE PROPERTIES LP
(Exact name of Registrant as specified in its charter)
Maryland (Urban Edge Properties)
 
001-36523 (Urban Edge Properties)

 
47-6311266
Delaware (Urban Edge Properties LP)
 
333-212951-01 (Urban Edge Properties LP)

 
36-4791544
(State or other jurisdiction of incorporation or organization)
 
(Commission File Number)
 
(I.R.S. Employer Identification Number)
 
888 Seventh Avenue
 
 
New York, NY 10019
 
 
(Address of Principal Executive offices) (Zip Code)
 
Registrant’s telephone number including area code: (212) 956-2556
 
Former name or former address, if changed since last report: N/A

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 Instructions A.2.):
o  
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 
o  
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 
o  
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
o  
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 o
 
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.   o






Item 2.02 Results of Operations and Financial Condition

On May 2, 2018, Urban Edge Properties (the "Company") announced its financial results for the three months ended March 31, 2018. A copy of the Company's Earnings Press Release is furnished as Exhibit 99.1 to this report on Form 8-K. A copy of the Company's Supplemental Disclosure Package is furnished as Exhibit 99.2 to this report on Form 8-K. The information contained in this report on Form 8-K, including Exhibits 99.1 and 99.2, shall not be deemed "filed" with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended.

Item 7.01 Regulation FD Disclosure

On May 2, 2018, the Company announced its financial results for the three months ended March 31, 2018 and made available on its website the Earnings Press Release and Supplemental Disclosure Package described in Item 2.02 above. The information contained in this report on Form 8-K, including Exhibits 99.1 and 99.2, shall not be deemed "filed" with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended.

Item 9.01 Financial Statements and Exhibits

(d) Exhibits:
99.1 - Earnings Press Release of Urban Edge Properties dated May 2, 2018.
99.2 - Supplemental Disclosure Package of Urban Edge Properties as of March 31, 2018.






INDEX TO EXHIBITS

Exhibit Number
 
Document
 
 
 
 
 






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 thereunto duly authorized.

 
 
URBAN EDGE PROPERTIES
 
 
(Registrant)
 
 
 
 
 
 
Date: May 2, 2018
By:
/s/ Mark Langer
 
 
Mark Langer, Executive Vice President and Chief Financial Officer




(Back To Top)

Section 2: EX-99.1 (EXHIBIT 99.1)

Exhibit


 
393307339_image2a14.jpg
Exhibit 99.1
 
 
 
 
Urban Edge Properties
For additional information:
888 Seventh Avenue
Mark Langer, EVP and
New York, NY 10019
Chief Financial Officer
212-956-2556
 
 
 
 
 
 
 
 
 
FOR IMMEDIATE RELEASE:
 
 
 
 
Urban Edge Properties Reports First Quarter 2018 Results


                                    
NEW YORK, NY, May 2, 2018 - Urban Edge Properties (NYSE:UE) (the "Company") today announced its results for the quarter ended March 31, 2018.

Financial Results(1)(2) 
Generated net income of $23.0 million, or $0.18 per diluted share.
Generated Funds from Operations applicable to diluted common shareholders ("FFO") of $44.1 million, or $0.35 per share.
Generated FFO as Adjusted of $41.3 million or $0.33 per share, consistent with the first quarter of 2017.
Increased current cash balance to $515 million, up nearly $400 million compared to March 31, 2017.
Operating Results(1) 
Increased same-property cash Net Operating Income (“NOI”) by 2.4% over the first quarter of 2017 due to rent commencements and higher recovery revenue.
Increased same-property cash NOI including properties in redevelopment by 2.7% over the first quarter of 2017.
Reported same-property retail portfolio occupancy of 98.2%, a decrease of 20 basis points compared to March 31, 2017 and 10 basis points from December 31, 2017.
Reported consolidated retail portfolio occupancy of 96.1%, down 110 basis points compared to March 31, 2017 as a result of the acquisition of centers with lower occupancy than our existing portfolio in the second quarter of 2017. This metric increased 10 basis points compared to December 31, 2017.
Executed 35 new leases, renewals and options totaling 597,000 square feet (sf). Same-space leases totaled 504,000 sf and generated average rent spreads of 12.8% on a GAAP basis and 6.9% on a cash basis.
Leasing Activity
Leasing activity during the first quarter was strong. Approximately 151,000 sf of new leases were executed of which only four leases comprising 58,000 sf were on comparable same space locations including a 53,000 sf furniture store located in Glen Burnie, MD which negatively impacted the reported cash leasing spread. Eleven new leases comprising 93,000 sf were executed on newly created or redeveloped spaces for which the new cash rent averaged $41.54 psf.
Development, Redevelopment and Anchor Repositioning Activity
The Company is investing $363 million to renovate and remerchandise 27 of its properties. New retailers include ShopRite, Sprouts, Marshalls, Homesense, Burlington, Best Buy, Ulta, Five Below, Starbucks and Chick-fil-A. It has completed $64 million in projects in the last 12 months, has $206 million underway and has approximately $93 million in its pipeline. There are $200 million of remaining costs to complete these redevelopment projects. The Company expects to earn approximately 9% on its total investment.

The Company’s largest projects include Bergen Town Center and Bruckner Commons. At Bergen, Best Buy just opened its newest prototype store and construction is underway on a new 47,000 sf Burlington expected to open in April 2019. Enhanced food offerings include Cava Grill, Ruth’s Chris Steakhouse and a daytime café. At Bruckner, ShopRite and Burlington are opening this summer.

1



Disposition Activity
On April 26, 2018, the Company sold MacArthur Commons in Allentown, PA for $55 million, consistent with the plan to dispose of assets in non-core markets.
Balance Sheet Highlights at March 31, 2018(1)(3)(4) 
Total market capitalization of approximately $4.3 billion comprising 126.8 million, fully diluted common shares valued at $2.7 billion and $1.6 billion of debt.
Net debt to total market capitalization of 26%.
Net debt to Adjusted Earnings before interest, tax, depreciation and amortization for real estate ("EBITDAre") of 4.8x.
$473.6 million of cash and cash equivalents, including restricted cash, and no amounts drawn on the $600 million revolving credit facility.






































(1) Refer to "Non-GAAP Financial Measures" and "Operating Metrics" for definitions and additional detail.
(2) Refer to page 8 for a reconciliation of net income to FFO and FFO as Adjusted for the quarter ended March 31, 2018.
(3) Refer to page 10 for a reconciliation of net income to EBITDAre and annualized Adjusted EBITDAre for the quarter ended March 31, 2018.
(4) Net debt as of March 31, 2018 is calculated as total consolidated debt of $1.6 billion less total cash and cash equivalents, including restricted cash, of $473.6 million.




2



Non-GAAP Financial Measures
The Company uses certain non-GAAP performance measures, in addition to the primary GAAP presentations, as we believe these measures improve the understanding of the Company's operational results. We continually evaluate the usefulness, relevance, limitations, and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the investing public, and thus such reported measures are subject to change. The Company's non-GAAP performance measures have limitations as they do not include all items of income and expense that affect operations, and accordingly, should always be considered as supplemental financial results. The following non-GAAP measures are commonly used by the Company and investing public to understand and evaluate our operating results and performance:
FFO: The Company believes FFO is a useful, supplemental measure of its operating performance that is a recognized metric used extensively by the real estate industry and, in particular REITs. FFO, as defined by the National Association of Real Estate Investment Trusts ("NAREIT") and the Company, is net income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciated real estate assets, real estate impairment losses, rental property depreciation and amortization expense. The Company believes that financial analysts, investors and shareholders are better served by the presentation of comparable period operating results generated from FFO primarily because it excludes the assumption that the value of real estate assets diminish predictably. FFO does not represent cash flows from operating activities in accordance with GAAP, should not be considered an alternative to net income as an indication of our performance, and is not indicative of cash flow as a measure of liquidity or our ability to make cash distributions.
FFO as Adjusted: The Company provides disclosure of FFO as Adjusted because it believes it is a useful supplemental measure of its core operating performance that facilitates comparability of historical financial periods. FFO as Adjusted is calculated by making certain adjustments to FFO to account for items the Company does not believe are representative of ongoing core operating results including non-comparable revenues and expenses. The Company's method of calculating FFO as Adjusted may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
Cash NOI: The Company uses cash NOI internally to make investment and capital allocation decisions and to compare the unlevered performance of our properties to our peers. The Company believes cash NOI is useful to investors as a performance measure because, when compared across periods, cash NOI reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and disposition activity on an unleveraged basis, providing perspective not immediately apparent from operating income or net income. The Company calculates cash NOI using net income as defined by GAAP reflecting only those income and expense items that are incurred at the property level, adjusted for the following items: lease termination fees, bankruptcy settlement income, non-cash rental income and ground rent expense and income or expenses that we do not believe are representative of ongoing operating results, if any.
Same-property Cash NOI: The Company provides disclosure of cash NOI on a same-property basis, which includes the results of properties that were owned and operated for the entirety of the reporting periods being compared totaling 75 properties for the three months ended March 31, 2018 and 2017. Information provided on a same-property basis excludes properties under development, redevelopment or that involve anchor repositioning where a substantial portion of the gross leasable area ("GLA") is taken out of service and also excludes properties acquired, sold, or under contract to be sold during the periods being compared. As such, same-property cash NOI assists in eliminating disparities in net income due to the development, redevelopment, acquisition or disposition of properties during the periods presented, and thus provides a more consistent performance measure for the comparison of the operating performance of the Company's properties. While there is judgment surrounding changes in designations, a property is removed from the same-property pool when it is designated as a redevelopment property because it is undergoing significant renovation or retenanting pursuant to a formal plan that is expected to have a significant impact on its operating income. A development or redevelopment property is moved back to the same-property pool once a substantial portion of the NOI growth expected from the development or redevelopment is reflected in both the current and comparable prior year period, generally one year after at least 80% of the expected NOI from the project is realized on a cash basis. Acquisitions are moved into the same-property pool once we have owned the property for the entirety of the comparable periods and the property is not under significant development or redevelopment. The Company has also provided disclosure of cash NOI on a same-property basis adjusted to include redevelopment properties. Same-property cash NOI may include other adjustments as detailed in the Reconciliation of Net Income to cash NOI and same-property cash NOI included in the tables accompanying this press release.

3



EBITDAre and Adjusted EBITDAre: EBITDAre and Adjusted EBITDAre are supplemental, non-GAAP measures utilized by us in various financial ratios. The White Paper on EBITDAre, approved by NAREIT's Board of Governors in September 2017, defines EBITDAre as net income (computed in accordance with GAAP), adjusted for interest expense, income tax expense, depreciation and amortization, losses and gains on the disposition of depreciated property, impairment write-downs of depreciated property and investments in unconsolidated joint ventures, and adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures. EBITDAre and Adjusted EBITDAre are presented to assist investors in the evaluation of REITs, as a measure of the Company's operational performance as they exclude various items that do not relate to or are not indicative of our operating performance and because they approximate key performance measures in our debt covenants. Accordingly, the Company believes that the use of EBITDAre and Adjusted EBITDAre, as opposed to income before income taxes in various ratios, provides meaningful performance measures related to the Company's ability to meet various coverage tests for the stated periods. The Company also presents the ratio of net debt (net of cash) to annualized Adjusted EBITDAre for the first quarter of 2018, and net debt (net of cash) to total market capitalization, which it believes is useful to investors as a supplemental measure in evaluating the Company's balance sheet leverage. The presentation of EBITDAre and Adjusted EBITDAre are consistent with EBITDA and Adjusted EBITDA as presented in prior periods.
The Company believes net income is the most directly comparable GAAP financial measure to the non-GAAP performance measures outlined above. Reconciliations of these measures to net income have been provided in the tables accompanying this press release.

Operating Metrics

The Company presents certain operating metrics related to our properties including occupancy, leasing activity and rental rates. Operating metrics are used by the Company and are useful to investors in facilitating an understanding of the operational performance for our properties.

Occupancy metrics represent the percentage of occupied gross leasable area based on executed leases (including properties in development and redevelopment) and includes leases signed, but for which rent has not yet commenced. Same-property retail portfolio occupancy includes shopping centers and malls that have been owned and operated for the entirety of the reporting periods being compared totaling 75 properties for the three months ended March 31, 2018 and 2017. Occupancy metrics presented for the Company's same-property retail portfolio excludes properties under development, redevelopment or that involve anchor repositioning where a substantial portion of the gross leasable area is taken out of service and also excludes properties acquired within the past 12 months, properties sold, or under contract to be sold during the periods being compared.

Executed new leases, renewals and exercised options are presented on a same-space basis. Same-space leases represent those leases signed on spaces for which there was a previous lease with comparable gross leasable area.




4



ADDITIONAL INFORMATION
For a copy of the Company’s supplemental disclosure package, please access the "Investors" section of UE’s website at www.uedge.com. Our website also includes other financial information, including our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and amendments to those reports.

ABOUT URBAN EDGE
Urban Edge Properties is a NYSE listed real estate investment trust focused on managing, acquiring, developing, and redeveloping retail real estate in urban communities, primarily in the New York metropolitan region. Urban Edge owns 88 properties totaling 16.3 million square feet of gross leasable area.

FORWARD-LOOKING STATEMENTS
Certain statements contained in this Press Release constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of future performance. They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “would,” “may” or other similar expressions in this Press Release. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict; these factors include, among others, the Company's ability to complete its active development, redevelopment and anchor repositioning projects, the Company's ability to pursue, finance and complete acquisition opportunities, the Company's ability to engage in the projects in its planned expansion and redevelopment pipeline, the Company's ability to achieve the estimated unleveraged returns for such projects and acquisitions, the estimated remediation and repair costs related to Hurricane Maria at the affected properties. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see “Risk Factors” in Part I, Item 1A, of our Annual Report on Form 10-K for the year ended December 31, 2017 and the other documents filed by the Company with the Securities and Exchange Commission.

For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date of this Press Release. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances occurring after the date of this Press Release.


5



URBAN EDGE PROPERTIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts) 
 
March 31,
 
December 31,
 
2018
 
2017
ASSETS
 
 
 

Real estate, at cost:
 

 
 

Land
$
523,798

 
$
521,669

Buildings and improvements
2,005,590

 
2,010,527

Construction in progress
165,403

 
133,761

Furniture, fixtures and equipment
5,996

 
5,897

Total
2,700,787

 
2,671,854

Accumulated depreciation and amortization
(601,729
)
 
(587,127
)
Real estate, net
2,099,058

 
2,084,727

Cash and cash equivalents
462,774

 
490,279

Restricted cash
10,817

 
10,562

Tenant and other receivables, net of allowance for doubtful accounts of $5,854 and $4,937, respectively
21,564

 
20,078

Receivable arising from the straight-lining of rents, net of allowance for doubtful accounts of $528 and $494, respectively
85,727

 
85,843

Identified intangible assets, net of accumulated amortization of $36,629 and $33,827, respectively
82,787

 
87,249

Deferred leasing costs, net of accumulated amortization of $15,390 and $14,796, respectively
20,422

 
20,268

Deferred financing costs, net of accumulated amortization of $1,998 and $1,740, respectively
2,985

 
3,243

Prepaid expenses and other assets
17,244

 
18,559

Total assets
$
2,803,378

 
$
2,820,808

 
 
 
 
LIABILITIES AND EQUITY
 

 
 

Liabilities:
 
 
 
Mortgages payable, net
$
1,552,543

 
$
1,564,542

Identified intangible liabilities, net of accumulated amortization of $66,866 and $65,832, respectively
176,770

 
180,959

Accounts payable and accrued expenses
71,061

 
69,595

Other liabilities
15,574

 
15,171

Total liabilities
1,815,948

 
1,830,267

Commitments and contingencies
 
 
 
Shareholders’ equity:
 
 
 
Common shares: $0.01 par value; 500,000,000 shares authorized and 113,923,724 and 113,827,529 shares issued and outstanding, respectively
1,139

 
1,138

Additional paid-in capital
947,815

 
946,402

Accumulated deficit
(61,975
)
 
(57,621
)
Noncontrolling interests:
 
 
 
Operating partnership
100,036

 
100,218

Consolidated subsidiaries
415

 
404

Total equity
987,430

 
990,541

Total liabilities and equity
$
2,803,378

 
$
2,820,808


6



URBAN EDGE PROPERTIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except share and per share amounts)
 
Quarter Ended March 31,
 
2018
 
2017
REVENUE
 
 
 
Property rentals
$
69,722

 
$
62,498

Tenant expense reimbursements
28,672

 
23,771

Management and development fees
342

 
479

Income from acquired leasehold interest

 
39,215

Other income
317

 
101

Total revenue
99,053

 
126,064

EXPENSES
 
 
 
Depreciation and amortization
21,270

 
15,828

Real estate taxes
15,775

 
13,392

Property operating
16,667

 
13,368

General and administrative
7,641

 
8,132

Casualty and impairment (gain) loss, net
(1,341
)
 
3,164

Ground rent
2,736

 
2,670

Provision for doubtful accounts
1,236

 
193

Total expenses
63,984

 
56,747

Operating income
35,069

 
69,317

Interest income
1,524

 
127

Interest and debt expense
(15,644
)
 
(13,115
)
Gain (loss) on extinguishment of debt
2,524

 
(1,274
)
Income before income taxes
23,473

 
55,055

Income tax expense
(434
)
 
(320
)
Net income
23,039

 
54,735

Less net income attributable to noncontrolling interests in:
 
 
 
Operating partnership
(2,328
)
 
(4,138
)
Consolidated subsidiaries
(11
)
 
(11
)
Net income attributable to common shareholders
$
20,700

 
$
50,586

 
 
 
 
Earnings per common share - Basic:
$
0.18

 
$
0.51

Earnings per common share - Diluted:
$
0.18

 
$
0.50

Weighted average shares outstanding - Basic
113,677

 
99,639

Weighted average shares outstanding - Diluted
113,864

 
100,093



7



Reconciliation of Net Income to FFO and FFO as Adjusted

The following table reflects the reconciliation of net income to FFO and FFO as Adjusted for the quarter ended March 31, 2018. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 3 for a description of FFO and FFO as Adjusted.
 
Quarter Ended March 31, 2018
 
(in thousands)
 
(per share)
Net income
$
23,039

 
$
0.18

Less net income attributable to noncontrolling interests in:
 
 
 
Operating partnership
(2,328
)
 
(0.02
)
Consolidated subsidiaries
(11
)
 

Net income attributable to common shareholders
20,700

 
0.16

Adjustments:
 
 
 
Rental property depreciation and amortization
21,072

 
0.17

Limited partnership interests in operating partnership
2,328

 
0.02

FFO applicable to diluted common shareholders
44,100

 
0.35

 
 
 
 
Gain on extinguishment of debt
(2,524
)
 
(0.02
)
Casualty gain, net(2)
(580
)
 

Tenant bankruptcy settlement income
(164
)
 

Environmental remediation costs
250

 

Reduction of deferred tax asset related to hurricane
168

 

FFO as Adjusted applicable to diluted common shareholders
$
41,250

 
$
0.33

 
 
 
 
Weighted average diluted shares used to calculate EPS
113,864

 
 
Assumed conversion of OP and LTIP Units to common shares(1)
12,717

 
 
Weighted average diluted common shares - FFO
126,581

 
 
(1) Operating Partnership ("OP") and Long-Term Incentive Plan ("LTIP") Units are excluded from the calculation of earnings per diluted share for the three months ended March 31, 2018 because their inclusion is anti-dilutive. FFO includes earnings allocated to unitholders as the inclusion of these units is dilutive to FFO per share.
(2) Casualty gain, net for the quarter ended March 31, 2018 includes:
(in thousands)
Quarter Ended
March 31, 2018
Insurance proceeds, net of hurricane related expenses
$
1,341

Provision for doubtful accounts
(181
)
Property rental and tenant reimbursement losses
(580
)
Casualty gain, net
$
580





8



Reconciliation of Net Income to Cash NOI and Same-Property Cash NOI

The following table reflects the reconciliation of net income to cash NOI, same-property cash NOI and same-property cash NOI including properties in redevelopment for the quarter ended March 31, 2018 and 2017. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 3 for a description of cash NOI and same-property cash NOI.
 
Quarter Ended March 31,
(Amounts in thousands)
2018
 
2017
Net income
$
23,039

 
$
54,735

Management and development fee income from non-owned properties
(342
)
 
(479
)
Other income
(77
)
 
(64
)
Depreciation and amortization
21,270

 
15,828

General and administrative expense
7,641

 
8,132

Casualty and impairment (gain) loss, net(5)
(1,341
)
 
3,164

Interest income
(1,524
)
 
(127
)
Interest and debt expense
15,644

 
13,115

(Gain) loss on extinguishment of debt
(2,524
)
 
1,274

Income tax expense
434

 
320

Non-cash revenue and expenses
(2,289
)
 
(40,801
)
Cash NOI(1)
59,931

 
55,097

Adjustments:
 
 
 
Non-same property cash NOI(1)(2)
(12,474
)
 
(8,334
)
Tenant bankruptcy settlement income
(164
)
 
(27
)
Hurricane related operating loss(3)
306

 

Environmental remediation costs
250

 

Same-property cash NOI
$
47,849

 
$
46,736

Cash NOI related to properties being redeveloped(4)
5,983

 
5,693

Same-property cash NOI including properties in redevelopment
$
53,832

 
$
52,429

(1) Cash NOI is calculated as total property revenues less property operating expenses excluding the net effects of non-cash rental income and non-cash ground rent expense.
(2) Non-same property cash NOI includes cash NOI related to properties being redeveloped and properties acquired or disposed.
(3) Amount reflects rental and tenant reimbursement losses as well as provisions for outstanding amounts due from tenants at Las Catalinas that are subject to reimbursement from the insurance company.
(4) Excludes $0.5 million of rental and tenant reimbursement losses as well as provisions for outstanding amounts due from tenants at Montehiedra that are subject to reimbursement from the insurance company.
(5) Casualty and impairment gain of $1.3 million per the consolidated statements of income is comprised of a $1.5 million insurance gain net of $0.2 million hurricane-related expenses for the first quarter of 2018. Casualty and impairment loss for the first quarter of 2017 is comprised of a $3.2 million real estate impairment loss incurred related to our property in Eatontown, NJ sold in the second quarter of 2017.








9



Reconciliation of Net Income to EBITDAre and Adjusted EBITDAre

The following table reflects the reconciliation of net income to EBITDAre and Adjusted EBITDAre for the quarter ended March 31, 2018. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 3 for a description of EBITDAre and Adjusted EBITDAre.
 
Quarter Ended March 31,
(Amounts in thousands)
2018
 
2017
Net income
$
23,039

 
$
54,735

Depreciation and amortization
21,270

 
15,828

Interest and debt expense
15,644

 
13,115

Income tax expense
434

 
320

Real estate impairment loss

 
3,164

EBITDAre
60,387

 
87,162

Adjustments for Adjusted EBITDAre:
 
 
 
Casualty gain, net(1)
(580
)
 

Tenant bankruptcy settlement income
(164
)
 
(27
)
Environmental remediation costs
250

 

Transaction costs

 
51

(Gain) loss on extinguishment of debt
(2,524
)
 
1,274

Income from acquired leasehold interest

 
(39,215
)
Adjusted EBITDAre
$
57,369

 
$
49,245

(1) Refer to footnote 2 on page 8, Reconciliation of Net Income to FFO and FFO as Adjusted, for the adjustments included in Casualty gain, net for the quarter ended March 31, 2018.



10
(Back To Top)

Section 3: EX-99.2 (EXHIBIT 99.2)

Exhibit
Exhibit 99.2




 
 
URBAN EDGE PROPERTIES
 
SUPPLEMENTAL DISCLOSURE
PACKAGE
 
March 31, 2018
 
 



393307339_image3a12.jpg




 
 
 
 
Urban Edge Properties
888 7th Avenue, New York, NY 10019
NY Office: 212-956-2556
www.uedge.com
 







URBAN EDGE PROPERTIES
SUPPLEMENTAL DISCLOSURE
March 31, 2018
(unaudited)
 
 
TABLE OF CONTENTS
 
Page
Press Release
 
First Quarter 2018 Earnings Press Release
1
 
 
Overview
 
Summary Financial Results and Ratios
10
 
 
Consolidated Financial Statements
 
Consolidated Balance Sheets
11
Consolidated Statements of Income
12
 
 
Non-GAAP Financial Measures and Supplemental Data
 
Supplemental Schedule of Net Operating Income
13
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)
14
Funds from Operations
15
Market Capitalization, Debt Ratios and Liquidity
16
Additional Disclosures
17
 
 
Leasing Data
 
Tenant Concentration - Top Twenty-Five Tenants
18
Leasing Activity
19
Retail Portfolio Lease Expiration Schedules
20
 
 
Property Data
 
Property Status Report
22
Property Acquisitions and Dispositions
25
Development, Redevelopment and Anchor Repositioning Projects
26
 
 
Debt Schedules
 
Debt Summary
28
Mortgage Debt Summary
29
Debt Maturity Schedule
30
 
 








 
393307339_image2a14.jpg
 
 
 
 
 
Urban Edge Properties
For additional information:
888 Seventh Avenue
Mark Langer, EVP and
New York, NY 10019
Chief Financial Officer
212-956-2556
 
 
 
 
 
 
 
 
 
FOR IMMEDIATE RELEASE:
 
 
 
 
Urban Edge Properties Reports First Quarter 2018 Results


        
NEW YORK, NY, May 2, 2018 - Urban Edge Properties (NYSE:UE) (the "Company") today announced its results for the quarter ended March 31, 2018.

Financial Results(1)(2) 
Generated net income of $23.0 million, or $0.18 per diluted share.
Generated Funds from Operations applicable to diluted common shareholders ("FFO") of $44.1 million, or $0.35 per share.
Generated FFO as Adjusted of $41.3 million or $0.33 per share, consistent with the first quarter of 2017.
Increased current cash balance to $515 million, up nearly $400 million compared to March 31, 2017.
Operating Results(1) 
Increased same-property cash Net Operating Income (“NOI”) by 2.4% over the first quarter of 2017 due to rent commencements and higher recovery revenue.
Increased same-property cash NOI including properties in redevelopment by 2.7% over the first quarter of 2017.
Reported same-property retail portfolio occupancy of 98.2%, a decrease of 20 basis points compared to March 31, 2017 and 10 basis points from December 31, 2017.
Reported consolidated retail portfolio occupancy of 96.1%, down 110 basis points compared to March 31, 2017 as a result of the acquisition of centers with lower occupancy than our existing portfolio in the second quarter of 2017. This metric increased 10 basis points compared to December 31, 2017.
Executed 35 new leases, renewals and options totaling 597,000 square feet (sf). Same-space leases totaled 504,000 sf and generated average rent spreads of 12.8% on a GAAP basis and 6.9% on a cash basis.
Leasing Activity
Leasing activity during the first quarter was strong. Approximately 151,000 sf of new leases were executed of which only four leases comprising 58,000 sf were on comparable same space locations including a 53,000 sf furniture store located in Glen Burnie, MD which negatively impacted the reported cash leasing spread. Eleven new leases comprising 93,000 sf were executed on newly created or redeveloped spaces for which the new cash rent averaged $41.54 psf.
Development, Redevelopment and Anchor Repositioning Activity
The Company is investing $363 million to renovate and remerchandise 27 of its properties. New retailers include ShopRite, Sprouts, Marshalls, Homesense, Burlington, Best Buy, Ulta, Five Below, Starbucks and Chick-fil-A. It has completed $64 million in projects in the last 12 months, has $206 million underway and has approximately $93 million in its pipeline. There are $200 million of remaining costs to complete these redevelopment projects. The Company expects to earn approximately 9% on its total investment.

The Company’s largest projects include Bergen Town Center and Bruckner Commons. At Bergen, Best Buy just opened its newest prototype store and construction is underway on a new 47,000 sf Burlington expected to open in April 2019. Enhanced food offerings include Cava Grill, Ruth’s Chris Steakhouse and a daytime café. At Bruckner, ShopRite and Burlington are opening this summer.

1


Disposition Activity
On April 26, 2018, the Company sold MacArthur Commons in Allentown, PA for $55 million, consistent with the plan to dispose of assets in non-core markets.
Balance Sheet Highlights at March 31, 2018(1)(3)(4)(5) 
Total market capitalization of approximately $4.3 billion comprising 126.8 million, fully diluted common shares valued at $2.7 billion and $1.6 billion of debt.
Net debt to total market capitalization of 26%.
Net debt to Adjusted Earnings before interest, tax, depreciation and amortization for real estate ("EBITDAre") of 4.8x.
$473.6 million of cash and cash equivalents, including restricted cash, and no amounts drawn on the $600 million revolving credit facility.







































(1) Refer to "Non-GAAP Financial Measures" and "Operating Metrics" for definitions and additional detail.
(2) Refer to page 5 for a reconciliation of net income to FFO and FFO as Adjusted for the quarter ended March 31, 2018.
(3) Refer to page 7 for a reconciliation of net income to EBITDAre and annualized Adjusted EBITDAre for the quarter ended March 31, 2018.
(4) Net debt as of March 31, 2018 is calculated as total consolidated debt of $1.6 billion less total cash and cash equivalents, including restricted cash, of $473.6 million.
(5) Refer to page 16 for the calculation of market capitalization as of March 31, 2018.

2


Non-GAAP Financial Measures
The Company uses certain non-GAAP performance measures, in addition to the primary GAAP presentations, as we believe these measures improve the understanding of the Company's operational results. We continually evaluate the usefulness, relevance, limitations, and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the investing public, and thus such reported measures are subject to change. The Company's non-GAAP performance measures have limitations as they do not include all items of income and expense that affect operations, and accordingly, should always be considered as supplemental financial results. The following non-GAAP measures are commonly used by the Company and investing public to understand and evaluate our operating results and performance:
FFO: The Company believes FFO is a useful, supplemental measure of its operating performance that is a recognized metric used extensively by the real estate industry and, in particular REITs. FFO, as defined by the National Association of Real Estate Investment Trusts ("NAREIT") and the Company, is net income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciated real estate assets, real estate impairment losses, rental property depreciation and amortization expense. The Company believes that financial analysts, investors and shareholders are better served by the presentation of comparable period operating results generated from FFO primarily because it excludes the assumption that the value of real estate assets diminish predictably. FFO does not represent cash flows from operating activities in accordance with GAAP, should not be considered an alternative to net income as an indication of our performance, and is not indicative of cash flow as a measure of liquidity or our ability to make cash distributions.
FFO as Adjusted: The Company provides disclosure of FFO as Adjusted because it believes it is a useful supplemental measure of its core operating performance that facilitates comparability of historical financial periods. FFO as Adjusted is calculated by making certain adjustments to FFO to account for items the Company does not believe are representative of ongoing core operating results including non-comparable revenues and expenses. The Company's method of calculating FFO as Adjusted may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
Cash NOI: The Company uses cash NOI internally to make investment and capital allocation decisions and to compare the unlevered performance of our properties to our peers. The Company believes cash NOI is useful to investors as a performance measure because, when compared across periods, cash NOI reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and disposition activity on an unleveraged basis, providing perspective not immediately apparent from operating income or net income. The Company calculates cash NOI using net income as defined by GAAP reflecting only those income and expense items that are incurred at the property level, adjusted for the following items: lease termination fees, bankruptcy settlement income, non-cash rental income and ground rent expense and income or expenses that we do not believe are representative of ongoing operating results, if any.
Same-property Cash NOI: The Company provides disclosure of cash NOI on a same-property basis, which includes the results of properties that were owned and operated for the entirety of the reporting periods being compared totaling 75 properties for the three months ended March 31, 2018 and 2017. Information provided on a same-property basis excludes properties under development, redevelopment or that involve anchor repositioning where a substantial portion of the gross leasable area ("GLA") is taken out of service and also excludes properties acquired, sold, or under contract to be sold during the periods being compared. As such, same-property cash NOI assists in eliminating disparities in net income due to the development, redevelopment, acquisition or disposition of properties during the periods presented, and thus provides a more consistent performance measure for the comparison of the operating performance of the Company's properties. While there is judgment surrounding changes in designations, a property is removed from the same-property pool when it is designated as a redevelopment property because it is undergoing significant renovation or retenanting pursuant to a formal plan that is expected to have a significant impact on its operating income. A development or redevelopment property is moved back to the same-property pool once a substantial portion of the NOI growth expected from the development or redevelopment is reflected in both the current and comparable prior year period, generally one year after at least 80% of the expected NOI from the project is realized on a cash basis. Acquisitions are moved into the same-property pool once we have owned the property for the entirety of the comparable periods and the property is not under significant development or redevelopment. The Company has also provided disclosure of cash NOI on a same-property basis adjusted to include redevelopment properties. Same-property cash NOI may include other adjustments as detailed in the Reconciliation of Net Income to cash NOI and same-property cash NOI included in the tables accompanying this press release.

3


EBITDAre and Adjusted EBITDAre: EBITDAre and Adjusted EBITDAre are supplemental, non-GAAP measures utilized by us in various financial ratios. The White Paper on EBITDAre, approved by NAREIT's Board of Governors in September 2017, defines EBITDAre as net income (computed in accordance with GAAP), adjusted for interest expense, income tax expense, depreciation and amortization, losses and gains on the disposition of depreciated property, impairment write-downs of depreciated property and investments in unconsolidated joint ventures, and adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures. EBITDAre and Adjusted EBITDAre are presented to assist investors in the evaluation of REITs, as a measure of the Company's operational performance as they exclude various items that do not relate to or are not indicative of our operating performance and because they approximate key performance measures in our debt covenants. Accordingly, the Company believes that the use of EBITDAre and Adjusted EBITDAre, as opposed to income before income taxes in various ratios, provides meaningful performance measures related to the Company's ability to meet various coverage tests for the stated periods. The Company also presents the ratio of net debt (net of cash) to annualized Adjusted EBITDAre for the first quarter of 2018, and net debt (net of cash) to total market capitalization, which it believes is useful to investors as a supplemental measure in evaluating the Company's balance sheet leverage. The presentation of EBITDAre and Adjusted EBITDAre are consistent with EBITDA and Adjusted EBITDA as presented in prior periods.
The Company believes net income is the most directly comparable GAAP financial measure to the non-GAAP performance measures outlined above. Reconciliations of these measures to net income have been provided in the tables accompanying this press release.

Operating Metrics

The Company presents certain operating metrics related to our properties including occupancy, leasing activity and rental rates. Operating metrics are used by the Company and are useful to investors in facilitating an understanding of the operational performance for our properties.

Occupancy metrics represent the percentage of occupied gross leasable area based on executed leases (including properties in development and redevelopment) and includes leases signed, but for which rent has not yet commenced. Same-property retail portfolio occupancy includes shopping centers and malls that have been owned and operated for the entirety of the reporting periods being compared totaling 75 properties for the three months ended March 31, 2018 and 2017. Occupancy metrics presented for the Company's same-property retail portfolio excludes properties under development, redevelopment or that involve anchor repositioning where a substantial portion of the gross leasable area is taken out of service and also excludes properties acquired within the past 12 months, properties sold, or under contract to be sold during the periods being compared.

Executed new leases, renewals and exercised options are presented on a same-space basis. Same-space leases represent those leases signed on spaces for which there was a previous lease with comparable gross leasable area.








4


Reconciliation of Net Income to FFO and FFO as Adjusted

The following table reflects the reconciliation of net income to FFO and FFO as Adjusted for the quarter ended March 31, 2018. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 3 for a description of FFO and FFO as Adjusted.
 
Quarter Ended March 31, 2018
 
(in thousands)
 
(per share)
Net income
$
23,039

 
$
0.18

Less net income attributable to noncontrolling interests in:
 
 
 
Operating partnership
(2,328
)
 
(0.02
)
Consolidated subsidiaries
(11
)
 

Net income attributable to common shareholders
20,700

 
0.16

Adjustments:
 
 
 
Rental property depreciation and amortization
21,072

 
0.17

Limited partnership interests in operating partnership
2,328

 
0.02

FFO applicable to diluted common shareholders
44,100

 
0.35

 
 
 
 
Gain on extinguishment of debt
(2,524
)
 
(0.02
)
Casualty gain, net(2)
(580
)
 

Tenant bankruptcy settlement income
(164
)
 

Environmental remediation costs
250

 

Reduction of deferred tax asset related to hurricane
168

 

FFO as Adjusted applicable to diluted common shareholders
$
41,250


$
0.33

 
 
 
 
Weighted average diluted shares used to calculate EPS
113,864

 
 
Assumed conversion of OP and LTIP Units to common shares(1)
12,717

 
 
Weighted average diluted common shares - FFO
126,581

 
 
(1) Operating Partnership ("OP") and Long-Term Incentive Plan ("LTIP") Units are excluded from the calculation of earnings per diluted share for the three months ended March 31, 2018 because their inclusion is anti-dilutive. FFO includes earnings allocated to unitholders as the inclusion of these units is dilutive to FFO per share.
(2) Casualty gain, net for the quarter ended March 31, 2018 includes:
(in thousands)
Quarter Ended
March 31, 2018
Insurance proceeds, net of hurricane related expenses
$
1,341

Provision for doubtful accounts
(181
)
Property rental and tenant reimbursement losses
(580
)
Casualty gain, net
$
580


5


Reconciliation of Net Income to Cash NOI and Same-Property Cash NOI

The following table reflects the reconciliation of net income to cash NOI, same-property cash NOI and same-property cash NOI including properties in redevelopment for the quarter ended March 31, 2018 and 2017. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 3 for a description of cash NOI and same-property cash NOI.
 
Quarter Ended March 31,
(Amounts in thousands)
2018
 
2017
Net income
$
23,039

 
$
54,735

Management and development fee income from non-owned properties
(342
)
 
(479
)
Other income
(77
)
 
(64
)
Depreciation and amortization
21,270

 
15,828

General and administrative expense
7,641

 
8,132

Casualty and impairment (gain) loss, net(5)
(1,341
)
 
3,164

Interest income
(1,524
)
 
(127
)
Interest and debt expense
15,644

 
13,115

(Gain) loss on extinguishment of debt
(2,524
)
 
1,274

Income tax expense
434

 
320

Non-cash revenue and expenses
(2,289
)
 
(40,801
)
Cash NOI(1)
59,931


55,097

Adjustments:
 
 
 
Non-same property cash NOI(1)(2)
(12,474
)
 
(8,334
)
Tenant bankruptcy settlement income
(164
)
 
(27
)
Hurricane related operating loss(3)
306

 

Environmental remediation costs
250

 

Same-property cash NOI
$
47,849

 
$
46,736

Cash NOI related to properties being redeveloped(4)
5,983

 
5,693

Same-property cash NOI including properties in redevelopment
$
53,832

 
$
52,429

(1) Cash NOI is calculated as total property revenues less property operating expenses excluding the net effects of non-cash rental income and non-cash ground rent expense.
(2) Non-same property cash NOI includes cash NOI related to properties being redeveloped and properties acquired or disposed.
(3) Amount reflects rental and tenant reimbursement losses as well as provisions for outstanding amounts due from tenants at Las Catalinas that are subject to reimbursement from the insurance company.
(4) Excludes $0.5 million of rental and tenant reimbursement losses as well as provisions for outstanding amounts due from tenants at Montehiedra that are subject to reimbursement from the insurance company.
(5) Casualty and impairment gain of $1.3 million per the consolidated statements of income is comprised of a $1.5 million insurance gain net of $0.2 million hurricane-related expenses for the first quarter of 2018. Casualty and impairment loss for the first quarter of 2017 is comprised of a $3.2 million real estate impairment loss incurred related to our property in Eatontown, NJ sold in the second quarter of 2017.

6


Reconciliation of Net Income to EBITDAre and Adjusted EBITDAre

The following table reflects the reconciliation of net income to EBITDAre and Adjusted EBITDAre for the quarter ended March 31, 2018. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 3 for a description of EBITDAre and Adjusted EBITDAre.
 
Quarter Ended March 31,
(Amounts in thousands)
2018
 
2017
Net income
$
23,039

 
$
54,735

Depreciation and amortization
21,270

 
15,828

Interest and debt expense
15,644

 
13,115

Income tax expense
434

 
320

Real estate impairment loss

 
3,164

EBITDAre
60,387


87,162

Adjustments for Adjusted EBITDAre:
 
 
 
Casualty gain, net(1)
(580
)
 

Tenant bankruptcy settlement income
(164
)
 
(27
)
Environmental remediation costs
250

 

Transaction costs

 
51

(Gain) loss on extinguishment of debt
(2,524
)
 
1,274

Income from acquired leasehold interest

 
(39,215
)
Adjusted EBITDAre
$
57,369

 
$
49,245

(1) Refer to footnote 2 on page 5, Reconciliation of Net Income to FFO and FFO as Adjusted, for the adjustments included in Casualty gain, net for the quarter ended March 31, 2018.

7


ADDITIONAL INFORMATION
For a copy of the Company’s supplemental disclosure package, please access the "Investors" section of UE’s website at www.uedge.com. Our website also includes other financial information, including our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and amendments to those reports.

ABOUT URBAN EDGE
Urban Edge Properties is a NYSE listed real estate investment trust focused on managing, acquiring, developing, and redeveloping retail real estate in urban communities, primarily in the New York metropolitan region. Urban Edge owns 88 properties totaling 16.3 million square feet of gross leasable area.

FORWARD-LOOKING STATEMENTS
Certain statements contained in this Press Release constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of future performance. They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “would,” “may” or other similar expressions in this Press Release. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict; these factors include, among others, the Company's ability to complete its active development, redevelopment and anchor repositioning projects, the Company's ability to pursue, finance and complete acquisition opportunities, the Company's ability to engage in the projects in its planned expansion and redevelopment pipeline, the Company's ability to achieve the estimated unleveraged returns for such projects and acquisitions, the estimated remediation and repair costs related to Hurricane Maria at the affected properties. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see “Risk Factors” in Part I, Item 1A, of our Annual Report on Form 10-K for the year ended December 31, 2017 and the other documents filed by the Company with the Securities and Exchange Commission.

For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date of this Press Release. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances occurring after the date of this Press Release.


8



URBAN EDGE PROPERTIES
 
 
 
ADDITIONAL DISCLOSURES
 
 
 
As of March 31, 2018
 
 
 
 
 
 
 

Basis of Presentation
The information contained in the Supplemental Disclosure Package does not purport to disclose all items required by GAAP and is unaudited information. This Supplemental Disclosure Package should be read in conjunction with the Company's most recent Form 10-K and Form 10-Q. The results of operations of any property acquired are included in the Company's financial statements since the date of its acquisition, although such properties may be excluded from certain metrics disclosed in this Supplemental Disclosure Package.
Non-GAAP Financial Measures and Forward-Looking Statements
For additional information regarding non-GAAP financial measures and forward-looking statements, please see pages 3 and 8 of this Supplemental Disclosure Package.




9



URBAN EDGE PROPERTIES
 
 
SUMMARY FINANCIAL RESULTS AND RATIOS
 
 
For the quarter ended March 31, 2018 (unaudited)
 
(in thousands, except per share, sf, rent psf and financial ratio data)
 
 
 
 
 
 
 
Quarter ended
Summary Financial Results
 
March 31, 2018
Total revenue
 
$
99,053

General & administrative expenses (G&A)
 
$
7,641

Net income attributable to common shareholders
 
$
20,700

Earnings per diluted share
 
$
0.18

Adjusted EBITDAre(7)
 
$
57,369

Funds from operations (FFO)
 
$
44,100

FFO per diluted common share
 
$
0.35

FFO as Adjusted
 
$
41,250

FFO as Adjusted per diluted common share
 
$
0.33

Total dividends paid per share
 
$
0.22

Stock closing price low-high range (NYSE)
 
$20.45 to $25.59

Weighted average diluted shares used in EPS computations(1)
 
113,864

Weighted average diluted common shares used in FFO computations(1)
 
126,581

 
 
 
Summary Property, Operating and Financial Data
 
 
# of Total properties / # of Retail properties
 
89 / 88

Gross leasable area (GLA) sf - retail portfolio(3)(5)
 
15,713,000

Weighted average annual rent psf - retail portfolio(3)(5)
 
$
17.41

Consolidated occupancy at end of period
 
96.3
%
Consolidated retail portfolio occupancy at end of period(5)
 
96.1
%
Same-property retail portfolio occupancy at end of period(5)(2)
 
98.2
%
Same-property retail portfolio physical occupancy at end of period(4)(5)(2)
 
98.1
%
Same-property cash NOI growth(2)
 
2.4
%
Same-property cash NOI growth, including redevelopment properties
 
2.7
%
Cash NOI margin - total portfolio
 
62.4
%
Expense recovery ratio - total portfolio
 
98.3
%
New, renewal and option rent spread - cash basis(8)
 
6.9
%
New, renewal and option rent spread - GAAP basis(9)
 
12.8
%
Net debt to total market capitalization(6)
 
25.6
%
Net debt to Adjusted EBITDAre(6)
 
4.8
x
Adjusted EBITDAre to interest expense(7)
 
3.8
x
Adjusted EBITDAre to fixed charges(7)
 
3.6
x
 
 
 
(1) Weighted average diluted common shares used to calculate FFO per share and FFO as Adjusted per share for the period presented include OP and LTIP Units, which are excluded from the calculation of earnings per diluted share for the period presented because their inclusion is anti-dilutive. FFO includes earnings allocated to unit holders as the inclusion of these units is dilutive to FFO per share.
(2) The same-property pool for both cash NOI and occupancy includes retail properties the Company consolidated, owned and operated for the entirety of both periods being compared and excludes properties under development and redevelopment, acquired, sold, or under contract to be sold during the periods being compared.
(3) GLA - retail portfolio excludes 942,000 square feet of warehouses. Weighted average annual rent per square foot for our retail portfolio and warehouses was $16.69.
(4) Physical occupancy includes tenants that have access to their leased space and includes dark and paying tenants.
(5) Our retail portfolio includes shopping centers and malls and excludes warehouses.
(6) See computation on page 16. Adjusted EBITDAre is annualized for purposes of calculating net debt to Adjusted EBITDAre.
(7) See computation on page 14.
(8) Rents have not been calculated on a straight-line basis. Previous/expiring rent is the rent at expiry and includes any percentage rent paid. New rent is the rent paid at commencement.
(9) Rents are calculated on a straight-line ("GAAP") basis. See computation on page 19.



10



URBAN EDGE PROPERTIES
 
 
CONSOLIDATED BALANCE SHEETS
 
 
As of March 31, 2018 (unaudited) and December 31, 2017
 
 
(in thousands, except share and per share amounts)
 
 
 
 
 
 
March 31,
 
December 31,
 
2018
 
2017
ASSETS
 
 
 

Real estate, at cost:
 

 
 

Land
$
523,798

 
$
521,669

Buildings and improvements
2,005,590

 
2,010,527

Construction in progress
165,403

 
133,761

Furniture, fixtures and equipment
5,996

 
5,897

Total
2,700,787

 
2,671,854

Accumulated depreciation and amortization
(601,729
)
 
(587,127
)
Real estate, net
2,099,058

 
2,084,727

Cash and cash equivalents
462,774

 
490,279

Restricted cash
10,817

 
10,562

Tenant and other receivables, net of allowance for doubtful accounts of $5,854 and $4,937, respectively
21,564

 
20,078

Receivable arising from the straight-lining of rents, net of allowance for doubtful accounts of $528 and $494, respectively
85,727

 
85,843

Identified intangible assets, net of accumulated amortization of $36,629 and $33,827, respectively
82,787

 
87,249

Deferred leasing costs, net of accumulated amortization of $15,390 and $14,796, respectively
20,422

 
20,268

Deferred financing costs, net of accumulated amortization of $1,998 and $1,740, respectively
2,985

 
3,243

Prepaid expenses and other assets
17,244

 
18,559

Total assets
$
2,803,378

 
$
2,820,808

 
 
 
 
LIABILITIES AND EQUITY
 

 
 

Liabilities:
 
 
 
Mortgages payable, net
$
1,552,543

 
$
1,564,542

Identified intangible liabilities, net of accumulated amortization of $66,866 and $65,832, respectively
176,770

 
180,959

Accounts payable and accrued expenses
71,061

 
69,595

Other liabilities
15,574

 
15,171

Total liabilities
1,815,948

 
1,830,267

Commitments and contingencies
 
 
 
Shareholders’ equity:
 
 
 
Common shares: $0.01 par value; 500,000,000 shares authorized and 113,923,724 and 113,827,529 shares issued and outstanding, respectively
1,139

 
1,138

Additional paid-in capital
947,815

 
946,402

Accumulated deficit
(61,975
)
 
(57,621
)
Noncontrolling interests:
 
 
 
Operating partnership
100,036

 
100,218

Consolidated subsidiaries
415

 
404

Total equity
987,430

 
990,541

Total liabilities and equity
$
2,803,378

 
$
2,820,808


11



URBAN EDGE PROPERTIES
 
 
CONSOLIDATED STATEMENTS OF INCOME
 
 
For the quarter ended March 31, 2018 and 2017 (unaudited)
 
(in thousands, except share and per share amounts)
 
 
 
 
 

 
Quarter Ended March 31,
 
2018
 
2017
REVENUE
 
 
 
Property rentals
$
69,722

 
$
62,498

Tenant expense reimbursements
28,672

 
23,771

Management and development fees
342

 
479

Income from acquired leasehold interest

 
39,215

Other income
317

 
101

Total revenue
99,053

 
126,064

EXPENSES
 
 
 
Depreciation and amortization
21,270

 
15,828

Real estate taxes
15,775

 
13,392

Property operating
16,667

 
13,368

General and administrative
7,641

 
8,132

Casualty and impairment (gain) loss, net
(1,341
)
 
3,164

Ground rent
2,736

 
2,670

Provision for doubtful accounts
1,236

 
193

Total expenses
63,984

 
56,747

Operating income
35,069

 
69,317

Interest income
1,524

 
127

Interest and debt expense
(15,644
)
 
(13,115
)
Gain (loss) on extinguishment of debt
2,524

 
(1,274
)
Income before income taxes
23,473

 
55,055

Income tax expense
(434
)
 
(320
)
Net income
23,039

 
54,735

Less net income attributable to noncontrolling interests in:
 
 
 
Operating partnership
(2,328
)
 
(4,138
)
Consolidated subsidiaries
(11
)
 
(11
)
Net income attributable to common shareholders
$
20,700

 
$
50,586

 
 
 
 
Earnings per common share - Basic:
$
0.18

 
$
0.51

Earnings per common share - Diluted:
$
0.18

 
$
0.50

Weighted average shares outstanding - Basic
113,677

 
99,639

Weighted average shares outstanding - Diluted
113,864

 
100,093



12



URBAN EDGE PROPERTIES
 
 
SUPPLEMENTAL SCHEDULE OF NET OPERATING INCOME
 
 
For the quarter ended March 31, 2018 and 2017
 
(in thousands)
 
 
 
 
 
 
Quarter Ended
March 31,
 
Percent Change
 
2018
 
2017
 
Total cash NOI(1)
 
 
 
 
 
Total revenue
$
96,049

 
$
84,361

 
13.9%
Total property operating expenses
(36,118
)
 
(29,264
)
 
23.4%
Cash NOI - total portfolio
$
59,931

 
$
55,097

 
8.8%
 
 
 
 
 
 
NOI margin (NOI / Total revenue)
62.4
%
 
65.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same-property cash NOI(2)
 
 
 
 
 
Property rentals
$
52,086

 
$
50,864

 
 
Tenant expense reimbursements
22,850

 
20,680

 
 
Total revenue
74,936


71,544

 

Real estate taxes
(12,623
)
 
(11,810
)
 
 
Property operating
(11,623
)
 
(10,687
)
 
 
Ground rent
(2,271
)
 
(2,247
)
 
 
Provision for doubtful accounts
(570
)
 
(64
)
 
 
Total property operating expenses
(27,087
)
 
(24,808
)
 

Same-property cash NOI(3)(4)
$
47,849

 
$
46,736

 
2.4%
 
 
 
 
 
 
Cash NOI related to properties being redeveloped
$
5,983

 
$
5,693

 
 
Same-property cash NOI including properties in redevelopment(4)
$
53,832

 
$
52,429

 
2.7%
 
 
 
 
 
 
Same-property physical occupancy(3)
98.1
%
 
96.6
%
 
 
Same-property leased occupancy(3)
98.2
%
 
98.4
%
 
 
Number of properties included in same-property analysis
75

 
 
 
 
 
 
 
 
 
 
(1) Total revenue includes tenant bankruptcy settlement income and lease termination fees and excludes management and development fee income and non-cash amounts. Property operating expenses exclude non-cash amounts.
(2) Excludes management and development fee income, lease termination fees, bankruptcy settlement income, non-cash rental income, non-cash ground rent expenses and income and expenses that we do not believe are representative of ongoing operating results, if any.
(3) The same-property pool for both NOI and occupancy includes retail properties the Company consolidated, owned and operated for the entirety of both periods being compared and excludes properties under development and redevelopment, acquired, sold, or under contract to be sold during the periods being compared. Same-property occupancy includes dark but rent-paying tenants.
(4) Same-property cash NOI and same-property cash NOI including properties in redevelopment for the quarter ended March 31, 2018, exclude the following losses as a result of Hurricane Maria which will be included in our insurance claim submission:
 
Excluded from
Same-property Cash NOI (Las Catalinas)
 
Excluded from Same-property Cash NOI including redevelopment (Montehiedra)
 
Total
Revenue
 
 
 
 
 
Property rentals
$
77

 
$
425

 
$
502

Tenant expense reimbursements
44

 
34

 
78

Operating expenses
 
 
 
 
 
Provision for doubtful accounts
185

 
(4
)
 
181

Total casualty losses excluded
$
306

 
$
455

 
$
761



13



URBAN EDGE PROPERTIES
 
 
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION and AMORTIZATION for REAL ESTATE (EBITDAre)
For the quarter ended March 31, 2018 and 2017
 
(in thousands)
 
 
 
 
 

 
Quarter Ended March 31,
 
2018
 
2017
Net income
$
23,039

 
$
54,735

Depreciation and amortization
21,270

 
15,828

Interest expense
14,922

 
12,251

Amortization of deferred financing costs
722

 
864

Income tax expense
434

 
320

Real estate impairment loss

 
3,164

EBITDAre
60,387


87,162

Adjustments for Adjusted EBITDAre:
 
 
 
Casualty gain, net(1)
(580
)
 

Environmental remediation costs
250

 

Transaction costs

 
51

(Gain) loss on extinguishment of debt
(2,524
)
 
1,274

Tenant bankruptcy settlement income
(164
)
 
(27
)
Income from acquired leasehold interest

 
(39,215
)
Adjusted EBITDAre
$
57,369

 
$
49,245

 
 
 
 
Interest expense
$
14,922

 
$
12,251

 
 
 
 
Adjusted EBITDAre to interest expense
3.8
x
 
4.0
x
 
 
 
 
Fixed charges
 
 
 
Interest expense
$
14,922

 
$
12,251

Scheduled principal amortization
869

 
4,636

Total fixed charges
$
15,791

 
$
16,887

 
 
 
 
Adjusted EBITDAre to fixed charges
3.6
x
 
2.9
x
 
 
 
 
(1) Refer to footnote 2 on page 5, Reconciliation of Net Income to FFO and FFO as Adjusted, for the adjustments included in Casualty gain, net for the quarter ended March 31, 2018.




14



URBAN EDGE PROPERTIES
 
 
FUNDS FROM OPERATIONS
 
For the quarter ended March 31, 2018 and 2017
 
(in thousands, except per share amounts)
 
 
 
 
 
 
Quarter Ended March 31,
 
2018
 
2017
Net income
$
23,039

 
$
54,735

Less net income attributable to noncontrolling interests in:
 
 
 
Operating partnership
(2,328
)
 
(4,138
)
Consolidated subsidiaries
(11
)
 
(11
)
Net income attributable to common shareholders
20,700

 
50,586

Adjustments:
 
 
 
Rental property depreciation and amortization
21,072

 
15,579

Real estate impairment loss

 
3,164

Limited partnership interests in operating partnership(1)
2,328

 
4,138

FFO Applicable to diluted common shareholders
44,100


73,467

FFO per diluted common share(2)
0.35

 
0.68

Adjustments to FFO:
 
 
 
Casualty gain, net(3)
(580
)
 

Tenant bankruptcy settlement income
(164
)
 
(27
)
Environmental remediation costs
250

 

Reduction of deferred tax asset related to hurricane
168

 

Transaction costs

 
51

(Gain) loss on extinguishment of debt
(2,524
)
 
1,274

Income from acquired leasehold interest

 
(39,215
)
FFO as Adjusted applicable to diluted common shareholders
$
41,250


$
35,550

FFO as Adjusted per diluted common share(2)
$
0.33

 
$
0.33

 
 
 
 
Weighted Average diluted common shares(2)
126,581

 
108,255

(1) Represents earnings allocated to LTIP and OP unit holders for unissued common shares which have been excluded for purposes of calculating earnings per diluted share for the periods presented. FFO applicable to diluted common shareholders and FFO as Adjusted applicable to diluted common shareholders calculations include earnings allocated to LTIP and OP unit holders and the respective weighted average share totals include the redeemable shares outstanding as their inclusion is dilutive.
(2) Weighted average diluted shares used to calculate FFO per share and FFO as Adjusted per share for the periods presented are higher than the GAAP weighted average diluted shares as a result of the dilutive impact of LTIP and OP units which may be redeemed for our common shares for the three months ended March 31, 2018 and 2017, respectively. These redeemable units are not included in the weighted average diluted share count for GAAP purposes because their inclusion is anti-dilutive.
(3) Refer to footnote 2 on page 5, Reconciliation of Net Income to FFO and FFO as Adjusted, for the adjustments included in Casualty gain, net for the quarter ended March 31, 2018.


15



URBAN EDGE PROPERTIES
 
 
MARKET CAPITALIZATION, DEBT RATIOS AND LIQUIDITY
 
 
As of March 31, 2018
 
 
(in thousands, except share amounts)
 
 
 
 
 

 
March 31, 2018
Closing market price of common shares
$
21.35

 
 
Basic common shares
113,923,724

OP and LTIP units
12,840,764

Diluted common shares
126,764,488

 
 
Equity market capitalization
$
2,706,422

 
 
 
 
Total consolidated debt(1)
$
1,565,829

Cash and cash equivalents including restricted cash
(473,591
)
Net debt
$
1,092,238

 
 
Net Debt to annualized Adjusted EBITDAre
4.8
x
 
 
Total consolidated debt(1)
$
1,565,829

Equity market capitalization
2,706,422

Total market capitalization
$
4,272,251

 
 
Net debt to total market capitalization at applicable market price
25.6
%
 
 
 
 
Cash and cash equivalents including restricted cash
$
473,591

Available under unsecured credit facility
600,000

Total liquidity
$
1,073,591

 
 
(1) Total consolidated debt excludes unamortized debt issuance costs of $13.3 million.


16



URBAN EDGE PROPERTIES
 
 
ADDITIONAL DISCLOSURES
 
(in thousands)
 
 
 
 
 
 
 
Quarter Ended
March 31,
 
 
2018
 
2017
Certain non-cash items:
 
 
 

Straight-line rental income(1)
 
$
(48
)
 
$
(90
)
Amortization of below-market lease intangibles, net(1)
 
2,633

 
2,036

Straight-line ground rent expense(2)
 
(18
)
 
(54
)
Amortization of below-market lease intangibles, lessee(2)
 
(243
)
 
(360
)
Amortization of deferred financing costs(4)
 
(722
)
 
(864
)
Capitalized interest
 
1,154

 
940

Share-based compensation expense(3)
 
(2,020
)
 
(1,484
)
 
 
 
 
 
Capital expenditures: (5)
 
 
 
 
Development and redevelopment costs
 
$
26,579

 
$
9,248

Maintenance capital expenditures
 
643

 
656

Leasing commissions
 
530

 
200

Tenant improvements and allowances
 
894

 
1,246

Total capital expenditures
 
$
28,646

 
$
11,350

 
 
 
 
 
 
 
March 31, 2018
 
December 31, 2017
Other Liabilities:
 
 
 
 
Deferred ground rent expense
 
$
6,517

 
$
6,499

Deferred tax liability, net
 
3,073

 
2,828

Other
 
5,984

 
5,844

Total other liabilities
 
$
15,574

 
$
15,171

 
 
 
 
 
Accounts payable and accrued expenses:
 
 
 
 
Tenant prepaid/deferred revenue
 
$
18,924

 
$
24,414

Accrued capital expenditures and leasing costs
 
25,086

 
16,438

Accrued interest payable
 
7,924

 
9,018

Security deposits
 
5,333

 
5,272

Other
 
13,794

 
14,453

Total accounts payable and accrued expenses
 
$
71,061

 
$
69,595

(1) Amounts included in the financial statement line item "Property rentals" in the consolidated statements of income.
(2) Amounts included in the financial statement line item "Ground rent" in the consolidated statements of income.
(3) Amounts included in the financial statement line item "General and administrative" in the consolidated statements of income.
(4) Amounts included in the financial statement line item "Interest and debt expense" in the consolidated statements of income.
(5) Amounts presented on a cash basis.


17



URBAN EDGE PROPERTIES
 
 
TENANT CONCENTRATION - TOP TWENTY-FIVE TENANTS
 
As of March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tenant
Number of stores
Square feet
% of total square feet
Annualized base rent ("ABR")
% of total ABR
Weighted average ABR per square foot
Average remaining term of ABR(1)
The Home Depot, Inc.
7

920,226

5.7%
$
16,224,371

6.0%
$
17.63

14.7
Wal-Mart Stores, Inc.
9

1,438,730

8.9%
10,726,552

4.0%
7.46

8.0
The TJX Companies, Inc.(2)
17

607,105

3.8%
10,134,867

3.8%
16.69

3.8
Best Buy Co., Inc.
9

400,578

2.5%
9,171,829

3.4%
22.90

6.2
Lowe's Companies, Inc.
6

976,415

6.0%
8,575,004

3.2%
8.78

9.5
Ahold Delhaize(3)
9

655,618

4.1%
8,040,606

3.0%
12.26

5.5
Kohl's Corporation
8

716,345

4.4%
6,995,847

2.6%
9.77

5.2
PetSmart, Inc.
12

287,493

1.8%
6,740,340

2.5%
23.45

5.2
BJ's Wholesale Club
4

454,297

2.8%
5,278,625

2.0%
11.62

8.6
Sears Holdings Corporation(4)
4

547,443

3.4%
5,244,737

2.0%
9.58

28.1
Toys "R" Us, Inc.(5)
9

398,391

2.5%
5,196,238

1.9%
13.04

4.6
Wakefern (ShopRite)
4

265,997

1.6%
4,081,721

1.5%
15.34

11.7
Staples, Inc.
9

186,030

1.2%
3,940,498

1.5%
21.18

2.7
The Gap, Inc.(6)
8

123,784

0.8%
3,534,801

1.3%
28.56

3.7
Target Corporation
2

297,856

1.8%
3,448,666

1.3%
11.58

14.0
Century 21
1

156,649

1.0%
3,394,181

1.3%
21.67

8.8
Whole Foods Market, Inc.
2

100,682

0.6%
3,365,570

1.3%
33.43

9.7
Dick's Sporting Goods, Inc.(7)
4

167,786

1.0%
3,356,429

1.2%
20.00

3.5
LA Fitness International LLC
4

181,342

1.1%
3,165,032

1.2%
17.45

9.2
Bob's Discount Furniture
4

163,820

1.0%
3,008,485

1.1%
18.36

3.2
24 Hour Fitness
1

53,750

0.3%
2,564,520

1.0%
47.71

13.8
National Wholesale Liquidators
1

171,216

1.1%
2,270,346

0.8%
13.26

4.8
URBN (Anthropologie)
1

31,450

0.2%
2,201,500

0.8%
70.00

10.5
Petco Animal Supplies, Inc.
8

126,875

0.8%
2,194,448

0.8%
17.30

4.9
Burlington Stores, Inc.
4

306,181

1.9%
2,189,728

0.8%
7.15

8.2
 
 
 
 
 
 
 
 
Total/Weighted Average
147

9,736,059

60.3%
$
135,044,941

50.3%
$
13.87

8.6
 
 
 
 
 
 
 
 
(1) In years excluding tenant renewal options. The weighted average is based on ABR.
(2) Includes Marshalls (11), T.J. Maxx (4) and HomeGoods (2).
(3) Includes Stop & Shop (6) and Giant Food (3).
(4) Includes Kmart (4).
(5) Includes Toys "R" Us (6) and Babies "R" Us (3).
(6) Includes Old Navy (5), Gap (2) and Banana Republic (1).
(7) Includes Dick's Sporting Goods (3) and Golf Galaxy (1).


Note: Amounts shown in the table above include all retail properties including those in redevelopment on a cash basis other than tenants in free rent periods which are shown at their initial cash rent.

18



URBAN EDGE PROPERTIES
 
 
LEASING ACTIVITY
 
For the quarter ended March 31, 2018
 
 
 
 
 
 
 
 
Quarter ended
March 31, 2018
 
GAAP(3)
 
Cash(2)
New leases
 
 
 
Number of new leases executed
15

 
15

Total square feet
150,768

 
150,768

Number of same space leases(1)
4

 
4

Same space square feet
57,597

 
57,597

Prior rent per square foot
$
10.37

 
$
11.03

New rent per square foot
$
9.92

 
$
9.19

Same space weighted average lease term (years)
10.0

 
10.0

Same space TIs per square foot(4)
N/A

 
$
1.51

Rent spread
(4.3
)%
 
(16.7
)%
 
 
 
 
Renewals & Options
 
 
 
Number of new leases executed
20

 
20

Total square feet
446,604

 
446,604

Number of same space leases(1)
20

 
20

Same space square feet
446,604

 
446,604

Prior rent per square foot
$
12.45

 
$
12.85

New rent per square foot
$
14.27

 
$
14.07

Same space weighted average lease term (years)
5.7

 
5.7

Same space TIs per square foot(4)
N/A

 
$
1.12

Rent spread
14.6
 %
 
9.5
 %
 
 
 
 
Total New Leases and Renewals & Options
 
 
 
Number of new leases executed
35

 
35

Total square feet
597,372

 
597,372

Number of same space leases(1)
24

 
24

Same space square feet
504,201

 
504,201

Prior rent per square foot
$
12.21

 
$
12.64

New rent per square foot
$
13.77

 
$
13.51

Same space weighted average lease term (years)
6.2

 
6.2

Same space TIs per square foot(4)
N/A

 
$
1.16

Rent spread
12.8
 %
 
6.9
 %
(1) Leases executed on a same space basis include leases with comparable sf and with prior occupancy.
(2) Rents are not calculated on a straight-line (GAAP) basis. Previous/expiring rent is the rent at expiry and includes any percentage rent paid. New rent is the rent paid at commencement.
(3) Rents are calculated on a straight-line (GAAP) basis.
(4) Includes both tenant improvements and landlord contributions.


19



URBAN EDGE PROPERTIES
 
 
RETAIL PORTFOLIO LEASE EXPIRATION SCHEDULE
 
As of March 31, 2018
 
 
 
 
 
 
 
 
 
ANCHOR TENANTS (SF>=10,000)
SHOP TENANTS (SF<10,000)
TOTAL TENANTS
Year(1)
# of leases
Square Feet
% of Total SF
Weighted Avg ABR PSF(2)
# of leases
Square Feet
% of Total SF
Weighted Avg ABR PSF(2)
# of leases
Square Feet
% of Total SF
Weighted Avg ABR PSF(2)
 
 
 
 
 
 
 
 
 
 
 
 
 
M-T-M


%
$

30

72,000

3.0%
$
34.79

30

72,000

0.5
%
$
34.79

2018
6

228,000

1.7
%
9.92

59

160,000

6.7%
34.20

65

388,000

2.5
%
19.94

2019
29

991,000

7.4
%
15.91

98

300,000

12.7%
33.50

127

1,291,000

8.2
%
20.00

2020
33

1,163,000

8.7
%
15.22

70

235,000

9.9%
36.59

103

1,398,000

8.9
%
18.81

2021
29

865,000

6.5
%
19.01

62

198,000

8.4%
35.34

91

1,063,000

6.8
%
22.05

2022
26

1,221,000

9.1
%
11.57

73

203,000

8.6%
32.98

99

1,424,000

9.1
%
14.62

2023
35

1,663,000

12.5
%
15.52

39

138,000

5.8%
32.76

74

1,801,000

11.4
%
16.84

2024
30

1,472,000

11.0
%
13.61

37

137,000

5.8%
28.85

67

1,609,000

10.2
%
14.91

2025
9

502,000

3.8
%
13.61

33

96,000

4.1%
37.30

42

598,000

3.8
%
17.41

2026
8

508,000

3.8
%
8.92

48

158,000

6.7%
28.67

56

666,000

4.2
%
13.60

2027
17

643,000

4.8
%
15.57

38

179,000

7.6%
37.12

55

822,000

5.2
%
20.26

2028
11

408,000

3.1
%