EX-99.2 3 exhibit992-supplementa.htm EXHIBIT 99.2 Exhibit
Exhibit 99.2




 
 
URBAN EDGE PROPERTIES
 
SUPPLEMENTAL DISCLOSURE
PACKAGE
 
June 30, 2020
 
 



image3b65.jpg




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







URBAN EDGE PROPERTIES
SUPPLEMENTAL DISCLOSURE
June 30, 2020
(unaudited)
 
 
TABLE OF CONTENTS
 
Page
Press Release
 
Second Quarter 2020 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
 
 
Business Update
 
COVID-19
31








 
image2b71.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 Second Quarter 2020 Results
        
NEW YORK, NY, August 6, 2020 - Urban Edge Properties (NYSE: UE) (the "Company") today announced its results for the quarter ended June 30, 2020.
Financial Results(1)(2) 
Generated net income of $32.5 million, or $0.27 per diluted share, for the second quarter of 2020 compared to net income of $28.1 million, or $0.22 per diluted share, for the second quarter of 2019 and $83.8 million, or $0.67 per diluted share, for the six months ended June 30, 2020 compared to $56.0 million, or $0.44 per diluted share, for the six months ended June 30, 2019.
Generated Funds from Operations applicable to diluted common shareholders ("FFO") of $55.7 million, or $0.46 per share, for the quarter compared to $57.6 million, or $0.45 per share, for the second quarter of 2019 and $90.5 million, or $0.73 per share, for the six months ended June 30, 2020 compared to $94.1 million, or $0.74 per share, for the six months ended June 30, 2019.
Generated FFO as Adjusted of $21.7 million, or $0.18 per share, for the quarter compared to $37.4 million, or $0.30 per share, for the second quarter of 2019 and $56.7 million, or $0.46 per share, for the six months ended June 30, 2020 compared to $74.6 million, or $0.59 per share, for the six months ended June 30, 2019.
Operating Results(1)(3) 
Reported a decline of 19.4% in same-property Net Operating Income ("NOI"), including properties in redevelopment, compared to the second quarter of 2019 and a decline of 10.1% compared to the six months ended June 30, 2019.
Reported a decline of 19.7% in same-property NOI, excluding properties in redevelopment, compared to the second quarter of 2019 and a decline of 10.4% compared to the six months ended June 30, 2019.
Second quarter results were negatively impacted by $12.5 million of rental revenue deemed uncollectible primarily due to the COVID-19 pandemic, of which $12.2 million was recognized within same-property NOI both including and excluding assets in redevelopment. 
Reported same-property portfolio occupancy of 92.7%, a decrease of 70 basis points compared to March 31, 2020 and an increase of 20 basis points compared to June 30, 2019. The decline in sequential occupancy was primarily related to the closure of three A.C. Moore locations as part of its liquidation.
Reported consolidated portfolio occupancy of 92.4%, a decrease of 40 basis points compared to March 31, 2020 and an increase of 30 basis points compared to June 30, 2019.
Executed 16 new leases, renewals and options totaling 240,000 square feet ("sf") during the quarter. Same-space leases totaled 230,000 sf and generated average rent spreads of 11.5% on a GAAP basis and 3.8% on a cash basis. Excluding a new lease executed on an anchor space that was vacant for more than five years, GAAP and cash rent spreads for the second quarter were 16.0% and 8.6%, respectively.
Balance Sheet and Liquidity(1)(5)(6) 
The Company maintains one of the strongest and most liquid balance sheets in the sector. The Company has $640 million of cash on hand and 46 unencumbered properties that had an estimated value of $1.2 billion prior to the COVID-19 pandemic. In addition, other than its line of credit, the Company’s outstanding indebtedness is made up entirely of 32 separate non-recourse mortgages aggregating $1.6 billion, which provide flexibility on an asset-by-asset basis.
Balance sheet highlights as of June 30, 2020, include:
Total liquidity of approximately $1 billion, comprising $640 million of cash on hand and $350 million available under our revolving credit agreement.
$250 million drawn on $600 million revolving credit facility, which does not mature until 2024.
Total market capitalization of approximately $3.3 billion, comprised of 121.4 million fully-diluted common shares valued at $1.4 billion and $1.8 billion of debt.
Net debt to total market capitalization of 37%.



1


Development and Redevelopment
During the quarter, the Company executed a lease with Uncle Giuseppe's Marketplace at Briarcliff Commons, a redevelopment property in Morris Plains, NJ and commenced a new redevelopment project for the construction of ShopRite at Huntington Commons.
These redevelopment plans reflect the Company’s focus to increase the long-term value of its assets by adding high quality grocers and upgrading the overall tenant mix of the respective properties. At Briarcliff Commons, Uncle Giuseppe’s will provide gourmet offerings in a full-service grocery setting and will join other tenants that have recently been added to the property as part of the redevelopment including First Watch, Chick-fil-A, and Skechers. Chopt Creative Salad Company will join the strong tenant lineup in the summer of 2021 followed by the expected opening of Uncle Giuseppe’s in the fall of 2021. At Huntington Commons, ShopRite will take a portion of the space formerly occupied by Kmart and will bring a full-service supermarket highly sought after by the local consumer in this market. 
The Company has $94.7 million of active redevelopment projects under way, of which $55.8 million remains to be funded. These projects are expected to generate an 8% unleveraged yield.

Financing and Investing Activities(4)(5) 
On June 1, 2020, the Company completed the refinancing of its mortgage loan at The Outlets at Montehiedra, a leading value-oriented retail destination located in San Juan, Puerto Rico. The previous $119 million CMBS loan encumbering the property was due to mature in July 2021 and consisted of an $83 million senior note bearing interest at 5.33% and a $30 million junior note, bearing interest at 3.0%, including total accrued interest of $6 million. Based on the payoff provisions of the prior loan, the junior note including accrued interest was forgiven and the senior loan was replaced by a new $82 million 10-year fixed rate mortgage, bearing interest at 5.00%. As a result of the refinancing, the Company recognized a gain on extinguishment of debt of $34.9 million in the second quarter of 2020. With the completion of this refinancing, the Company does not have any other debt maturities until May, 2022. Post refinancing, the weighted average remaining term for all secured mortgage debt outstanding increased from approximately 5 years to 6 years, further enhancing an already strong and liquid balance sheet.
In April, the Company defaulted on its $129 million non-recourse mortgage loan on Las Catalinas Mall in Puerto Rico, which now accrues interest at a default rate of 7.43% (compared to the stated rate of 4.43%). Interest expense recognized in the second quarter of this year was $2.4 million compared to $1.5 million in the second quarter of 2019. We remain in active negotiations with the servicer but no determination has been made as to the timing or ultimate resolution of the debt restructuring that may arise from this process. The mall generated $0.9 million of NOI in the second quarter of this year compared to $1.8 million in the second quarter of 2019. The Company's net debt to Adjusted Earnings before interest, tax, depreciation and amortization for real estate ("EBITDAre") was 7.5x using our second quarter's annualized EBITDAre and would have been 6.8x excluding Las Catalinas.
Pursuant to the Company's share repurchase program, 1.4 million common shares were repurchased during the quarter at a weighted average share price of $7.98 for a total of $11.3 million. Under the program, the Company may repurchase up to $200 million of its common shares. Total purchases made under the program to date in 2020 aggregate 5.9 million common shares at a weighted average share price of $9.22 for a total of $54.1 million.
On August 6, 2020, the Company obtained a $7.3 million,10-year non-recourse mortgage loan at a rate of 3.15% on its property in Montclair, NJ.

General and Administrative Expenses
During the second quarter, the Company’s general and administrative expenses totaled $18.1 million, which includes $7.2 million of one-time executive transition costs related to the termination of our former President of Development and $1.2 million of transaction costs related to the debt refinancing at The Outlets at Montehiedra. The executive transition costs included $1.5 million of severance expenses paid in cash and $5.6 million of noncash expenses resulting from the accelerated amortization of unvested stock options, restricted stock and long-term incentive plan ("LTIP") awards.

Dividend Policy
As a result of COVID-19 and the ongoing uncertainties it has generated regarding tenant reopening dates, rent collections and the long-term impact on free cash-flow, the Company has temporarily suspended quarterly dividend distributions. The Company’s Board of Trustees will continue to monitor the Company’s financial performance and economic outlook and, at a later date, intends to reinstate a regular quarterly dividend of at least the amount required to continue qualifying as a REIT for US federal income tax purposes.

COVID-19 Business Update
As of August 4, 2020, the Company collected 72% of second quarter and 73% of July 2020 base rents and monthly tenant expense reimbursements, respectively, and 94% of the portfolio’s gross leasable area (92% as measured by annualized base rent ("ABR")) is open for business. Additional information related to the COVID-19 pandemic is included in this quarterly supplemental disclosure package beginning on page 31.



(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 June 30, 2020.
(3) Refer to page 6 for a reconciliation of net income to NOI and Same-Property NOI for the quarter ended June 30, 2020.
(4) Refer to page 7 for a reconciliation of net income to EBITDAre and annualized Adjusted EBITDAre for the quarter ended June 30, 2020.
(5) Net debt as of June 30, 2020 is calculated as total consolidated debt of $1.8 billion less total cash and cash equivalents, including restricted cash, of $639.8 million. Excluding the $129 million mortgage on Las Catalinas, net debt would have been $1.1 billion as of June 30, 2020.
(6) Refer to page 16 for the calculation of market capitalization as of June 30, 2020.

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. Additionally, the Company's computation of non-GAAP metrics may not be comparable to similarly titled non-GAAP metrics reported by other REITs or real estate companies that define these metrics differently and, as a result, it is important to understand the manner in which the Company defines and calculates each of its non-GAAP metrics. 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 real estate investment trusts ("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 depreciable real estate and land when connected to the main business of a REIT, impairments on depreciable real estate or land related to a REIT's main business and 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 diminishes 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.
NOI: The Company uses NOI internally to make investment and capital allocation decisions and to compare the unlevered performance of our properties to our peers. The Company believes NOI is useful to investors as a performance measure because, when compared across periods, 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 net income. The Company calculates NOI using net income as defined by GAAP reflecting only those income and expense items that are incurred at the property level, adjusted for non-cash rental income and expense, and income or expenses that we do not believe are representative of ongoing operating results, if any. In addition, the Company uses NOI margin, calculated as NOI divided by total revenue, which the Company believes is useful to investors for similar reasons. The Company has historically defined this metric as "Cash NOI." There have been no changes to the calculation of this metric. However, the Company has decided to refer to this metric as "NOI" instead of "Cash NOI" to further clarify that, consistent with the definition of this metric, the revenue and expenses reflected in this metric include some accrued amounts and are not limited to amounts for which the Company actually received or made cash payment during the applicable period.
Same-property NOI: The Company provides disclosure of 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, which total 73 properties for the three and six months ended June 30, 2020 and 2019, respectively. 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 or sold during the periods being compared. As such, same-property 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

3


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 NOI on a same-property basis adjusted to include redevelopment properties. Same-property NOI may include other adjustments as detailed in the Reconciliation of Net Income to NOI and same-property NOI included in the tables accompanying this press release. The Company has historically defined this metric as "same-property Cash NOI." There have been no changes to the calculation of this metric. The Company has decided to refer to this metric as "same-property NOI" for the same reasons discussed above under "NOI," which we had historically defined as "Cash NOI."
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. Adjusted EBITDAre may include other adjustments not indicative of operating results as detailed in the Reconciliation of Net Income to EBITDAre and Adjusted EBITDAre included in the tables accompanying this press release. The Company also presents the ratio of net debt (net of cash) to annualized Adjusted EBITDAre as of June 30, 2020, 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 is 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 include leases signed, but for which rent has not yet commenced. Same-property portfolio occupancy includes properties that have been owned and operated for the entirety of the reporting periods being compared, which total 73 properties for the three and six months ended June 30, 2020 and 2019, respectively. Occupancy metrics presented for the Company's same-property 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 or properties 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.









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 three and six months ended June 30, 2020 and 2019, respectively. 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.
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2020
 
2019
 
2020
 
2019
Net income
$
32,545

 
$
28,067

 
$
83,833

 
$
55,959

Less net (income) loss attributable to noncontrolling interests in:
 
 
 
 
 
 
 
Operating partnership
(1,290
)
 
(1,518
)
 
(3,598
)
 
(3,873
)
Consolidated subsidiaries

 
22

 

 
22

Net income attributable to common shareholders
31,255

 
26,571

 
80,235

 
52,108

Adjustments:
 
 
 
 
 
 
 
Rental property depreciation and amortization
23,111

 
22,348

 
46,392

 
43,971

Gain on sale of real estate

 
(11,550
)
 
(39,775
)
 
(28,503
)
Real estate impairment loss

 
18,695

 

 
22,653

Limited partnership interests in operating partnership
1,290

 
1,518

 
3,598

 
3,873

FFO Applicable to diluted common shareholders
55,656


57,582

 
90,450

 
94,102

FFO per diluted common share(1)
0.46

 
0.45

 
0.73

 
0.74

Adjustments to FFO:
 
 
 
 
 
 
 
Gain on extinguishment of debt
(34,908
)
 

 
(34,908
)
 

Tax impact of debt restructuring(2)
(13,366
)
 

 
(13,366
)
 

Executive transition costs(3)
7,152

 

 
7,152

 
375

Write-off of receivables arising from the straight-lining of rents(4)
6,048

 

 
6,048

 

Transaction, severance and other expenses(5)
1,165

 
536

 
1,291

 
784

Casualty gain, net

 
(13,583
)
 

 
(13,583
)
Impact from tenant bankruptcies

 
(7,366
)
 

 
(7,366
)
Tax impact from Hurricane Maria

 
1,111

 

 
1,111

Tenant bankruptcy settlement income

 
(835
)
 

 
(862
)
FFO as Adjusted applicable to diluted common shareholders
$
21,747


$
37,445

 
$
56,667

 
$
74,561

FFO as Adjusted per diluted common share(1)
$
0.18

 
$
0.30

 
$
0.46

 
$
0.59

 
 
 
 
 
 
 
 
Weighted Average diluted common shares(1)
121,408

 
126,580

 
124,082

 
126,554

(1) Weighted average diluted shares used to calculate FFO per share and FFO as Adjusted per share for the three and six months ended June 30, 2020, respectively 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.
(2) Amount for the three and six months ended June 30, 2020 reflects the income tax benefit resulting from the refinancing and restructuring transactions which occurred at the Company's mall in Puerto Rico, The Outlets at Montehiedra, in June 2020.
(3) Amount for the three and six months ended June 30, 2020 reflects costs associated with the termination of the Company's former President of Development. Amount for the six months ended June 30, 2019 reflects costs associated with the retirement of the Company's former Chief Operating Officer.
(4) The Company recognized a write-off of $6.0 million of receivables arising from the straight-lining of rents during the three and six months ended June 30, 2020 in connection with leases with rental revenue being recognized on a cash-basis. The Company's composition of rental revenue is included in this quarterly supplemental disclosure package on page 31.
(5) Prior period amounts have been conformed to current period presentation.

5


Reconciliation of Net Income to NOI and Same-Property NOI

The following table reflects the reconciliation of net income to NOI, same-property NOI and same-property NOI including properties in redevelopment for the three and six months ended June 30, 2020 and 2019, respectively. Net income is considered the most directly comparable GAAP measure. Refer to "Non-GAAP Financial Measures" on page 3 for a description of NOI and same-property NOI.
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Amounts in thousands)
2020
 
2019
 
2020
 
2019
Net income
$
32,545

 
$
28,067

 
$
83,833

 
$
55,959

Management and development fee income from non-owned properties
(285
)
 
(308
)
 
(599
)
 
(660
)
Other expense
201

 
318

 
456

 
548

Depreciation and amortization
23,299

 
22,567

 
46,770

 
44,397

General and administrative expense
18,053

 
10,010

 
27,900

 
20,590

Casualty and impairment loss, net(1)

 
5,112

 

 
9,070

Gain on sale of real estate

 
(11,550
)
 
(39,775
)
 
(28,503
)
Interest income
(422
)
 
(2,458
)
 
(2,105
)
 
(4,964
)
Interest and debt expense
18,573

 
16,472

 
35,748

 
33,008

Gain on extinguishment of debt
(34,908
)
 

 
(34,908
)
 

Income tax (benefit) expense
(13,662
)
 
994

 
(13,562
)
 
1,196

Non-cash revenue and expenses
3,938

 
(9,089
)
 
1,243

 
(11,163
)
NOI(2)
47,332


60,135


105,001


119,478

Adjustments:
 
 
 
 
 
 
 
Non-same property NOI(3)
(2,877
)
 
(4,229
)
 
(5,990
)
 
(8,309
)
Tenant bankruptcy settlement income and lease termination income
(504
)
 
(1,152
)
 
(507
)
 
(1,179
)
Same-property NOI
$
43,951

 
$
54,754


$
98,504


$
109,990

NOI related to properties being redeveloped
658

 
611

 
1,354

 
1,135

Same-property NOI including properties in redevelopment
$
44,609

 
$
55,365


$
99,858


$
111,125

(1) The three and six months ended June 30, 2019 reflect real estate impairment losses, offset by insurance proceeds for Hurricane Maria at our two malls in Puerto Rico and for tornado damage at our shopping center in Wilkes-Barre, PA.
(2) The Company has historically defined this metric as “Cash NOI.” There have been no changes to the calculation.
(3) Non-same property NOI includes NOI related to properties being redeveloped and properties acquired or disposed in the period.



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 three and six months ended June 30, 2020 and 2019, respectively. 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.
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Amounts in thousands)
2020
 
2019
 
2020
 
2019
Net income
$
32,545

 
$
28,067

 
$
83,833

 
$
55,959

Depreciation and amortization
23,299

 
22,567

 
46,770

 
44,397

Interest and debt expense
18,573

 
16,472

 
35,748

 
33,008

Income tax (benefit) expense
(13,662
)
 
994

 
(13,562
)
 
1,196

Gain on sale of real estate

 
(11,550
)
 
(39,775
)
 
(28,503
)
Real estate impairment loss

 
18,695

 

 
22,653

EBITDAre
60,755


75,245

 
113,014

 
128,710

Adjustments for Adjusted EBITDAre:
 
 
 
 
 
 
 
Gain on extinguishment of debt
(34,908
)
 

 
(34,908
)
 

Executive transition costs(1)
7,152



 
7,152

 
375

Write-off of receivable arising from the straight-lining of rents(1)
6,048

 

 
6,048

 

Transaction, severance and other expenses
1,165

 
536

 
1,291

 
784

Casualty gain, net

 
(13,583
)
 

 
(13,583
)
Impact from tenant bankruptcies

 
(7,366
)
 

 
(7,366
)
Tenant bankruptcy settlement income


(835
)
 

 
(862
)
Adjusted EBITDAre(2)
$
40,212


$
53,997

 
$
92,597

 
$
108,058

(1) Refer to footnotes on page 5, Reconciliation of Net Income to FFO and FFO as Adjusted, for the adjustments included in these line items.
(2) The Company's net debt to adjusted EBITDAre was 7.5x using our second quarter's annualized EBITDAre and would have been 6.8x excluding $0.8 million of Adjusted EBITDAre from Las Catalinas.


7


ADDITIONAL INFORMATION
For a copy of the Company’s supplemental disclosure package, please access the "Investors" section of our 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 78 properties totaling 15.1 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 actual 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 forward-looking statements are beyond our ability to control or predict and include, among others: (i) the economic, political and social impact of, and uncertainty relating to, the COVID-19 pandemic, including (a) the effectiveness or lack of effectiveness of governmental relief in providing assistance to large and small businesses, particularly our retail tenants, that have suffered significant declines in revenues as a result of mandatory business shut-downs, “shelter-in-place” or “stay-at-home” orders and social distancing practices, as well as to individuals adversely impacted by the COVID-19 pandemic, (b) the duration of any such orders or other formal recommendations for social distancing and the speed and extent to which revenues of our retail tenants recover following the lifting of any such orders or recommendations, (c) the potential impact of any such events on the obligations of the Company’s tenants to make rent and other payments or honor other commitments under existing leases, (d) the potential adverse impact on returns from redevelopment projects, and (e) the broader impact of the severe economic contraction and increase in unemployment that has occurred in the short term and negative consequences that will occur if these trends are not quickly reversed; (ii) the loss or bankruptcy of major tenants, particularly in light of the adverse impact to the financial health of many retailers that has occurred and continues to occur as a result of the COVID-19 pandemic; (iii) the ability and willingness of the Company’s tenants to renew their leases with the Company upon expiration, the Company’s ability to re-lease its properties on the same or better terms, or at all, in the event of non-renewal or in the event the Company exercises its right to replace an existing tenant, particularly, in light of the adverse impact to the financial health of many retailers that has occurred and continues to occur as a result of the COVID-19 pandemic and the significant uncertainty as to when and the conditions under which potential tenants will be able to operate physical retail locations in future; (iv) the impact of e-commerce on our tenants’ business; (v) macroeconomic conditions, such as a disruption of, or lack of access to the capital markets, as well as the recent significant decline in the Company’s share price from prices prior to the spread of the COVID-19 pandemic; (vi) the Company’s success in implementing its business strategy and its ability to identify, underwrite, finance, consummate and integrate diversifying acquisitions and investments; (vii) changes in general economic conditions or economic conditions in the markets in which the Company competes, and their effect on the Company’s revenues, earnings and funding sources, and on those of its tenants; (viii) increases in the Company’s borrowing costs as a result of changes in interest rates and other factors, including the potential phasing out of LIBOR after 2021; (ix) the Company’s ability to pay down, refinance, restructure or extend its indebtedness as it becomes due and potential limitations on the Company’s ability to borrow funds under its existing credit facility as a result of covenants relating to the Company’s financial results; (x) potentially higher costs associated with the Company’s development, redevelopment and anchor repositioning projects, and the Company’s ability to lease the properties at projected rates; (xi) the Company’s liability for environmental matters; (xii) damage to the Company’s properties from catastrophic weather and other natural events, and the physical effects of climate change; (xiii) the Company’s ability and willingness to maintain its qualification as a REIT in light of economic, market, legal, tax and other considerations; (xiv) information technology security breaches; and (xv) the loss of key executives. 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, 2019 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 June 30, 2020
 
 
 
 
 
 
 

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 Annual Report on Form 10-K for the year ended December 31, 2019 and the Quarterly Report on Form 10-Q for the quarter ended June 30, 2020. The results of operations of any property acquired are included in the Company's financial statements since the date of 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 three and six months ended June 30, 2020 (unaudited)
 
(in thousands, except per share, sf, rent psf and financial ratio data)
 
 
 
 
 
 
 
Three months ended
 
Six months ended
Summary Financial Results
 
June 30, 2020
 
June 30, 2020
Total revenue
 
$
73,619

 
$
166,979

General & administrative expenses (G&A)
 
$
18,053

 
$
27,900

Net income attributable to common shareholders
 
$
31,255

 
$
80,235

Earnings per diluted share
 
$
0.27

 
$
0.67

Adjusted EBITDAre(7)
 
$
40,212

 
$
92,597

Funds from operations (FFO)
 
$
55,656

 
$
90,450

FFO per diluted common share
 
$
0.46

 
$
0.73

FFO as Adjusted
 
$
21,747

 
$
56,667

FFO as Adjusted per diluted common share
 
$
0.18

 
$
0.46

Total dividends paid per share(9)
 
$

 
$
0.22

Stock closing price low-high range (NYSE)
 
$7.64 to $13.25

 
$7.28 to $19.82

Weighted average diluted shares used in EPS computations(1)
 
116,595

 
119,607

Weighted average diluted common shares used in FFO computations(1)
 
121,408

 
124,082

 
 
 
 
 
Summary Property, Operating and Financial Data
 
 
 
 
# of Total properties / # of Retail properties
 
78 / 77

 
 
Gross leasable area (GLA) sf - retail portfolio(3)(5)
 
14,169,000

 
 
Weighted average annual rent psf - retail portfolio(3)(5)
 
$
19.67

 
 
Consolidated occupancy at end of period
 
92.4
 %
 
 
Consolidated retail portfolio occupancy at end of period(5)
 
91.9
 %
 
 
Same-property portfolio occupancy at end of period(2)
 
92.7
 %
 
 
Same-property portfolio physical occupancy at end of period(4)(2)
 
91.3
 %
 
 
Same-property NOI growth(2)
 
(19.7
)%
 
(10.4
)%
Same-property NOI growth, including redevelopment properties
 
(19.4
)%
 
(10.1
)%
NOI margin - total portfolio
 
61.4
 %
 
62.8
 %
Expense recovery ratio - total portfolio
 
93.8
 %
 
93.7
 %
New, renewal and option rent spread - cash basis(8)
 
3.8
 %
 
7.2
 %
New, renewal and option rent spread - GAAP basis(8)
 
11.5
 %
 
16.3
 %
Net debt to total market capitalization(6)
 
36.7
 %
 
36.7
 %
Net debt to Adjusted EBITDAre(6)
 
7.5
x
 
6.5
x
Adjusted EBITDAre to interest expense(7)
 
2.3
x
 
2.7
x
Adjusted EBITDAre to fixed charges(7)
 
2.1
x
 
2.5
x
 
 
 
 
 
(1) Weighted average diluted shares used to calculate FFO per share and FFO as Adjusted per share for the three and six months ended June 30, 2020, respectively 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. The computation of weighted average shares reflects 1.4 million and 5.9 million of shares repurchased during the three and six months ended June 30, 2020, respectively.
(2) The same-property pool for both NOI and occupancy includes properties the Company consolidated, owned and operated for the entirety of both periods being compared and excludes properties under development, redevelopment or that involve anchor repositioning where a substantial portion of the GLA is taken out of service and also excludes properties acquired or sold during the periods being compared.
(3) GLA - retail portfolio excludes 943,000 square feet of warehouses and 133,000 square feet of self-storage. The weighted average annual rent per square foot for our retail portfolio and warehouses was $18.72.
(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 and self-storage.
(6) See computation for the quarter ended June 30, 2020 on page 16. Adjusted EBITDAre is annualized for purposes of calculating net debt to Adjusted EBITDAre.
(7) See computation on page 14.
(8) See computation on page 19.
(9) As a result of COVID-19 and the uncertainties it has generated, the Company has temporarily suspended quarterly dividend distributions. The Company’s Board of Trustees will continue to monitor the Company’s financial performance and economic outlook and, at a later date, intends to reinstate a regular quarterly dividend of at least the amount required to continue qualifying as a REIT for US federal income tax purposes.


10



URBAN EDGE PROPERTIES
 
 
CONSOLIDATED BALANCE SHEETS
 
 
As of June 30, 2020 (unaudited) and December 31, 2019
 
 
(in thousands, except share and per share amounts)
 
 
 
 
 
 
June 30,
 
December 31,
 
2020
 
2019
ASSETS
 
 
 

Real estate, at cost:
 

 
 

Land
$
527,480

 
$
515,621

Buildings and improvements
2,325,299

 
2,197,076

Construction in progress
42,019

 
28,522

Furniture, fixtures and equipment
7,174

 
7,566

Total
2,901,972

 
2,748,785

Accumulated depreciation and amortization
(700,362
)
 
(671,946
)
Real estate, net
2,201,610

 
2,076,839

Right-of-use assets
77,957

 
81,768

Cash and cash equivalents
615,579

 
432,954

Restricted cash
24,256

 
52,182

Tenant and other receivables
28,410

 
21,565

Receivable arising from the straight-lining of rents
68,410

 
73,878

Identified intangible assets, net of accumulated amortization of $32,755 and $30,942, respectively
57,332

 
48,121

Deferred leasing costs, net of accumulated amortization of $16,478 and $16,560, respectively
20,162

 
21,474

Deferred financing costs, net of accumulated amortization of $4,262 and $3,765, respectively
3,903

 
3,877

Prepaid expenses and other assets
27,488

 
33,700

Total assets
$
3,125,107

 
$
2,846,358

 
 
 
 
LIABILITIES AND EQUITY
 

 
 

Liabilities:
 
 
 
Mortgages payable, net
$
1,584,724

 
$
1,546,195

Unsecured credit facility borrowings
250,000

 

Lease liabilities
76,528

 
79,913

Accounts payable, accrued expenses and other liabilities
58,374

 
76,644

Identified intangible liabilities, net of accumulated amortization of $67,446 and $62,610, respectively
128,371

 
128,830

Total liabilities
2,097,997

 
1,831,582

Commitments and contingencies
 
 
 
Shareholders’ equity:
 
 
 
Common shares: $0.01 par value; 500,000,000 shares authorized and 116,701,311 and 121,370,125 shares issued and outstanding, respectively
1,166

 
1,213

Additional paid-in capital
984,933

 
1,019,149

Accumulated earnings (deficit)
1,012

 
(52,546
)
Noncontrolling interests:
 
 
 
Operating partnership
39,575

 
46,536

Consolidated subsidiaries
424

 
424

Total equity
1,027,110

 
1,014,776

Total liabilities and equity
$
3,125,107

 
$
2,846,358


11



URBAN EDGE PROPERTIES
 
 
CONSOLIDATED STATEMENTS OF INCOME
 
 
For the three and six months ended June 30, 2020 and 2019 (unaudited)
 
(in thousands, except share and per share amounts)
 
 
 
 
 

 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2020
 
2019
 
2020
 
2019
REVENUE
 
 
 
 
 
 
 
Rental revenue
$
73,265

 
$
101,488

 
$
166,265

 
$
198,796

Management and development fees
285

 
308

 
599

 
660

Other income
69

 
951

 
115

 
1,023

Total revenue
73,619

 
102,747

 
166,979

 
200,479

EXPENSES
 
 
 
 
 
 
 
Depreciation and amortization
23,299

 
22,567

 
46,770

 
44,397

Real estate taxes
14,896

 
15,221

 
29,862

 
30,698

Property operating
11,894

 
14,416

 
26,431

 
31,477

General and administrative
18,053

 
10,010

 
27,900

 
20,590

Casualty and impairment loss, net

 
5,112

 

 
9,070

Lease expense
3,351

 
3,896

 
6,785

 
7,551

Total expenses
71,493

 
71,222

 
137,748

 
143,783

Gain on sale of real estate

 
11,550

 
39,775

 
28,503

Interest income
422

 
2,458

 
2,105

 
4,964

Interest and debt expense
(18,573
)
 
(16,472
)
 
(35,748
)
 
(33,008
)
Gain on extinguishment of debt
34,908

 

 
34,908

 

Income before income taxes
18,883

 
29,061

 
70,271

 
57,155

Income tax benefit (expense)
13,662

 
(994
)
 
13,562

 
(1,196
)
Net income
32,545

 
28,067

 
83,833

 
55,959

Less net (income) loss attributable to noncontrolling interests in:
 
 
 
 
 
 
 
Operating partnership
(1,290
)
 
(1,518
)
 
(3,598
)
 
(3,873
)
Consolidated subsidiaries

 
22

 

 
22

Net income attributable to common shareholders
$
31,255

 
$
26,571

 
$
80,235

 
$
52,108

 
 
 
 
 
 
 
 
Earnings per common share - Basic:
$
0.27

 
$
0.22

 
$
0.68

 
$
0.44

Earnings per common share - Diluted:
$
0.27

 
$
0.22

 
$
0.67

 
$
0.44

Weighted average shares outstanding - Basic
116,522

 
120,364

 
118,744

 
118,330

Weighted average shares outstanding - Diluted
116,595

 
120,461

 
119,607

 
118,436


 



12



URBAN EDGE PROPERTIES
 
 
SUPPLEMENTAL SCHEDULE OF NET OPERATING INCOME
 
 
For the three and six months ended June 30, 2020 and 2019
 
(in thousands)
 
 
 
 
 
 
Three Months Ended June 30,
 
Percent Change
 
Six Months Ended June 30,
 
Percent Change
 
2020
 
2019
 
 
2020
 
2019
 
Total NOI(1)
 
 
 
 
 
 
 
 
 
 
 
Total revenue
$
77,056

 
$
93,047

 
(17.2)%
 
$
167,169

 
$
188,025

 
(11.1)%
Total property operating expenses
(29,724
)
 
(32,912
)
 
(9.7)%
 
(62,168
)
 
(68,547
)
 
(9.3)%
NOI - total portfolio
$
47,332

 
$
60,135

 
(21.3)%
 
$
105,001

 
$
119,478

 
(12.1)%
 
 
 
 
 
 
 
 
 
 
 
 
NOI margin (NOI / Total revenue)
61.4
%
 
64.6
%


 
62.8
%
 
63.5
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same-property NOI(1)
 
 
 
 
 
 
 
 
 
 
 
Property rentals
$
63,166

 
$
62,230

 
 
 
$
126,749

 
$
124,850

 
 
Tenant expense reimbursements
21,856

 
23,861

 
 
 
45,685

 
49,563

 
 
Rental revenue deemed uncollectible
(12,174
)
 
(435
)
 
 
 
(13,489
)
 
(426
)
 
 
Total revenue
72,848


85,656

 
 
 
158,945

 
173,987

 
 
Real estate taxes
(14,572
)
 
(14,250
)
 
 
 
(29,203
)
 
(28,624
)
 
 
Property operating
(11,306
)
 
(13,655
)
 
 
 
(25,197
)
 
(29,470
)
 
 
Lease expense
(3,019
)
 
(2,997
)
 
 
 
(6,041
)
 
(5,903
)
 
 
Total property operating expenses
(28,897
)
 
(30,902
)
 
 
 
(60,441
)
 
(63,997
)
 
 
Same-property NOI(1)
$
43,951

 
$
54,754

 
(19.7)%
 
$
98,504

 
$
109,990

 
(10.4)%
 
 
 
 
 
 
 
 
 
 
 
 
NOI related to properties being redeveloped
$
658

 
$
611

 
 
 
$
1,354

 
$
1,135

 
 
Same-property NOI including properties in redevelopment(1)
$
44,609

 
$
55,365

 
(19.4)%
 
$
99,858

 
$
111,125

 
(10.1)%
 
 
 
 
 
 
 
 
 
 
 
 
Same-property physical occupancy
91.3
%
 
91.2
%
 
 
 
91.3
%
 
93.0
%
 
 
Same-property leased occupancy
92.7
%
 
92.5
%
 
 
 
92.7
%
 
92.5
%
 
 
Number of properties included in same-property analysis
73

 
 
 
 
 
73

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Refer to page 6 for a reconciliation of net income to NOI and same-property NOI. These metrics for the quarter and the six months ended June 30, 2020 were negatively impacted due to an increase in rental revenue deemed uncollectible.


13



URBAN EDGE PROPERTIES
 
 
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION and AMORTIZATION for REAL ESTATE (EBITDAre)
For the three and six months ended June 30, 2020 and 2019
 
(in thousands)
 
 
 
 
 

 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2020
 
2019
 
2020
 
2019
Net income
$
32,545

 
$
28,067

 
$
83,833

 
$
55,959

Depreciation and amortization
23,299

 
22,567

 
46,770

 
44,397

Interest expense
17,869

 
15,752

 
34,338

 
31,568

Amortization of deferred financing costs
704

 
720

 
1,410

 
1,440

Income tax (benefit) expense
(13,662
)
 
994

 
(13,562
)
 
1,196

Gain on sale of real estate

 
(11,550
)
 
(39,775
)
 
(28,503
)
Real estate impairment loss

 
18,695

 

 
22,653

EBITDAre
60,755


75,245

 
113,014

 
128,710

Adjustments for Adjusted EBITDAre:
 
 
 
 
 
 
 
Gain on extinguishment of debt
(34,908
)
 

 
(34,908
)
 

Executive transition costs(1)
7,152

 

 
7,152

 
375

Write-off of receivable arising from the straight-lining of rents(1)
6,048

 

 
6,048

 

Transaction, severance and other expenses
1,165

 
536

 
1,291

 
784

Casualty gain, net

 
(13,583
)
 

 
(13,583
)
Impact from tenant bankruptcies

 
(7,366
)
 

 
(7,366
)
Tenant bankruptcy settlement income

 
(835
)
 

 
(862
)
Adjusted EBITDAre
$
40,212

 
$
53,997

 
$
92,597

 
$
108,058

 
 
 
 
 
 
 
 
Interest expense
$
17,869

 
$
15,752

 
$
34,338

 
$
31,568

 
 
 
 
 
 
 
 
Adjusted EBITDAre to interest expense
2.3
x
 
3.4
x
 
2.7
x
 
3.4
x
 
 
 
 
 
 
 
 
Fixed charges
 
 
 
 
 
 
 
Interest expense
$
17,869

 
$
15,752

 
$
34,338

 
$
31,568

Scheduled principal amortization
1,280

 
915

 
3,108

 
2,059

Total fixed charges
$
19,149

 
$
16,667

 
$
37,446

 
$
33,627

 
 
 
 
 
 
 
 
Adjusted EBITDAre to fixed charges
2.1
x
 
3.2
x
 
2.5
x
 
3.2
x
 
 
 
 
 
 
 
 
(1) Refer to footnotes on page 5, Reconciliation of Net Income to FFO and FFO as Adjusted, for the adjustments included in these line items.


14


URBAN EDGE PROPERTIES
 
 
FUNDS FROM OPERATIONS
 
For the three and six months ended June 30, 2020
 
(in thousands, except per share amounts)
 
 
 
 
 
 
Three Months Ended
June 30, 2020
 
Six Months Ended
June 30, 2020
 
(in thousands)
 
(per share)(2)
 
(in thousands)
 
(per share)(2)
Net income
$
32,545

 
$
0.27

 
$
83,833

 
$
0.68

Less net income attributable to noncontrolling interests in:
 
 
 
 
 
 
 
Operating partnership
(1,290
)
 
(0.01
)
 
(3,598
)
 
(0.03
)
Consolidated subsidiaries

 

 

 

Net income attributable to common shareholders
31,255

 
0.26

 
80,235

 
0.65

Adjustments:
 
 
 
 
 
 
 
Rental property depreciation and amortization
23,111

 
0.19

 
46,392

 
0.37

Gain on sale of real estate

 

 
(39,775
)
 
(0.32
)
Limited partnership interests in operating partnership(1)
1,290

 
0.01

 
3,598

 
0.03

FFO applicable to diluted common shareholders
55,656


0.46

 
90,450

 
0.73

 
 
 
 
 
 
 
 
Gain on extinguishment of debt
(34,908
)
 
(0.29
)
 
(34,908
)
 
(0.28
)
Tax impact of debt restructuring(3)
(13,366
)
 
(0.11
)
 
(13,366
)
 
(0.11
)
Executive transition costs(3)
7,152

 
0.06

 
7,152

 
0.06

Write-off of receivables arising from the straight-lining of rents(3)
6,048

 
0.05

 
6,048

 
0.05

Transaction, severance and other expenses
1,165

 
0.01

 
1,291

 
0.01

FFO as Adjusted applicable to diluted common shareholders
$
21,747


$
0.18

 
$
56,667

 
$
0.46

 
 
 
 
 
 
 
 
Weighted average diluted shares used to calculate EPS
116,595

 
 
 
119,607

 
 
Assumed conversion of OP and LTIP Units to common shares
4,813

 
 
 
4,475

 
 
Weighted average diluted common shares - FFO
121,408

 
 
 
124,082

 
 
(1) Represents earnings allocated to LTIP and OP unitholders for unissued common shares, which have been excluded for purposes of calculating earnings per diluted share for the periods presented because they are anti-dilutive.
(2) Individual items may not add up due to total rounding.
(3) Refer to footnotes on page 5, Reconciliation of Net Income to FFO and FFO as Adjusted, for the adjustments included in these line items.




15



URBAN EDGE PROPERTIES
 
 
MARKET CAPITALIZATION, DEBT RATIOS AND LIQUIDITY
 
 
As of June 30, 2020
 
 
(in thousands, except share amounts)
 
 
 
 
 

 
June 30, 2020
Closing market price of common shares
$
11.87

 
 
Basic common shares
116,701,311

OP and LTIP units
4,676,787

Diluted common shares
121,378,098

 
 
Equity market capitalization
$
1,440,758

 
 
 
 
Total consolidated debt(1)
$
1,845,235

Cash and cash equivalents including restricted cash
(639,835
)
Net debt
$
1,205,400

 
 
Net Debt to annualized Adjusted EBITDAre
7.5
x
 
 
Total consolidated debt(1)
$
1,845,235

Equity market capitalization
1,440,758

Total market capitalization
$
3,285,993

 
 
Net debt to total market capitalization at applicable market price
36.7
%
 
 
 
 
Cash and cash equivalents including restricted cash
$
639,835

Available under unsecured credit facility
350,000

Total liquidity
$
989,835

 
 
(1) Total consolidated debt excludes unamortized debt issuance costs of $10.5 million.


16



URBAN EDGE PROPERTIES
 
 
ADDITIONAL DISCLOSURES
 
(in thousands)
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2020
 
2019
 
2020
 
2019
Rental revenue:
 
 
 
 
 
 
 
 
Property rentals
 
$
62,883

 
$
75,589

 
$
132,173

 
$
145,123

Tenant expense reimbursements
 
22,846

 
26,187

 
47,980

 
54,446

Rental revenue deemed uncollectible
 
(12,464
)
 
(288
)
 
(13,888
)
 
(773
)
Total rental revenue
 
$
73,265

 
$
101,488

 
$
166,265

 
$
198,796

 
 
 
 
 
 
 
 
 
Certain non-cash items:
 
 
 

 
 
 
 
Straight-line rental (expense) income(1)
 
$
(5,938
)
 
$
(59
)
 
$
(5,264
)
 
$
271

Amortization of below-market lease intangibles, net(1)
 
2,205

 
9,441

 
4,454

 
11,801

Lease expense GAAP adjustments(2)
 
(205
)
 
(293
)
 
(433
)
 
(600
)
Reserves on receivables from straight-line rents(5)
 

 

 

 
(308
)
Amortization of deferred financing costs(4)
 
(704
)
 
(720
)
 
(1,410
)
 
(1,440
)
Capitalized interest(4)
 
156

 
424

 
281

 
989

Share-based compensation expense(3)
 
(8,611
)
 
(3,295
)
 
(11,859
)
 
(6,959
)
 
 
 
 
 
 
 
 
 
Capital expenditures: (6)
 
 
 
 
 
 
 
 
Development and redevelopment costs
 
$
2,101

 
$
21,565

 
$
6,289

 
$
42,633

Maintenance capital expenditures
 
2,182

 
1,351

 
3,651

 
4,488

Leasing commissions
 
414

 
518

 
687

 
1,109

Tenant improvements and allowances
 
349

 
986

 
1,230

 
3,399

Total capital expenditures
 
$
5,046

 
$
24,420

 
$
11,857

 
$
51,629

 
 
 
 
 
 
 
 
 
 
 
June 30, 2020
 
December 31, 2019
 
 
 
 
Accounts payable, accrued expenses and other liabilities:
 
 
 
 
 
 
Deferred tenant revenue
 
$
22,161

 
$
26,224

 
 
 
 
Accrued interest payable
 
7,523

 
9,729

 
 
 
 
Accrued capital expenditures and leasing costs
 
8,455

 
7,893

 
 
 
 
Security deposits
 
6,248

 
5,814

 
 
 
 
Deferred tax liability, net
 
715

 
5,137

 
 
 
 
Accrued payroll expenses
 
4,086

 
5,851

 
 
 
 
Other liabilities and accrued expenses
 
9,186

 
15,996

 
 
 
 
Total accounts payable, accrued expenses and other liabilities
 
$
58,374

 
$
76,644

 
 
 
 
(1) Amounts included in the financial statement line item "Rental revenue" in the consolidated statements of income. The Company recognized a write-off of $6.0 million of receivables arising from the straight-lining of rents during the three and six months ended June 30, 2020 in connection with leases with rental revenue being recognized on a cash-basis.
(2) GAAP adjustments consist of amortization of below-market ground lease intangibles and straight-line lease expense. Amounts are included in the financial statement line item "Lease expense" in the consolidated statements of income.
(3) Amounts included in the financial statement line item "General and administrative" in the consolidated statements of income. Amounts for the three and six months ended June 30, 2020 include $5.6 million of accelerated amortization of unvested equity awards in connection with executive transition and the amount for the six months ended June 30, 2019 includes $0.4 million of accelerated amortization of unvested equity awards in connection with executive transition.
(4) Amounts included in the financial statement line item "Interest and debt expense" in the consolidated statements of income.
(5) Amount included in the financial statement line item "Rental revenue" for the six months ended June 30, 2019.
(6) Amounts presented on a cash basis. Amounts for the three and six months ended June 30, 2019 have been reclassified to conform with current period presentation.

17



URBAN EDGE PROPERTIES
 
 
TENANT CONCENTRATION - TOP TWENTY-FIVE TENANTS
 
As of June 30, 2020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.
6

808,926

5.4%
$
14,813,946

5.7%
$
18.31

15.0
The TJX Companies, Inc.(2)
21

688,219

4.6%
13,808,775

5.3%
20.06

5.0
Lowe's Companies, Inc.
6

976,415

6.5%
8,575,004

3.3%
8.78

7.2
Best Buy Co., Inc.
8

359,476

2.4%
7,763,921

3.0%
21.60

5.0
Walmart Inc.
5

727,376

4.8%
7,650,309

2.9%
10.52

8.0
Burlington Stores, Inc.
7

415,828

2.8%
7,163,233

2.7%
17.23

8.6
Ahold Delhaize(3)
7

509,634

3.4%
7,082,120

2.7%
13.90

6.9
Kohl's Corporation
7

633,345

4.2%
6,528,542

2.5%
10.31

4.8
PetSmart, Inc.
11

256,733

1.7%
6,403,782

2.4%
24.94

4.0
BJ's Wholesale Club
4

454,297

3.0%
5,771,563

2.2%
12.70

7.9
Target Corporation
3

335,937

2.2%
5,290,952

2.0%
15.75

12.3
Wakefern (ShopRite)
4

296,018

2.0%
5,241,942

2.0%
17.71

12.0
LA Fitness International LLC
5

245,266

1.6%
4,275,983

1.6%
17.43

8.0
The Gap, Inc.(4)
10

151,239

1.0%
4,202,204

1.6%
27.79

2.9
Whole Foods Market, Inc.
2

100,682

0.7%
3,759,050

1.4%
37.34

10.4
Staples, Inc.
8

167,832

1.1%
3,607,035

1.4%
21.49

3.1
Century 21
1

156,649

1.0%
3,394,181

1.3%
21.67

6.6
Sears Holdings Corporation(5)
2

321,917

2.1%
3,313,959

1.3%
10.29

24.8
Bob's Discount Furniture
4

170,931

1.1%
3,222,108

1.2%
18.85

6.0
24 Hour Fitness(6)
1

53,750

0.4%
2,564,520

1.0%
47.71

11.5
URBN (Anthropologie)
1

31,450

0.2%
2,201,500

0.8%
70.00

8.3
Bed Bath & Beyond Inc.(7)        
5

149,879

1.0%
2,098,009

0.8%
14.00

3.0
Raymour & Flanigan
3

179,370

1.2%
2,029,599

0.8%
11.32

8.3
Dick's Sporting Goods, Inc.
2

100,695

0.7%
1,941,672

0.7%
19.28

3.6
Hudson's Bay Company
(Saks)
2

59,143

0.4%
1,921,776

0.7%
32.49

3.3
 
 
 
 
 
 
 
 
Total/Weighted Average
135

8,351,007

55.5%
$
134,625,685

51.3%
$
16.12

8.2
 
 
 
 
 
 
 
 
(1) In years excluding tenant renewal options. The weighted average is based on ABR.
(2) Includes Marshalls (14), T.J. Maxx (4), HomeGoods (2) and Homesense (1).
(3) Includes Stop & Shop (6) and Giant Food (1).
(4) Includes Old Navy (7), Gap (2) and Banana Republic (1).
(5) Includes Kmart (2).
(6) 24 Hour Fitness declared bankruptcy on June 15, 2020. 24 Hour Fitness generates approximately $3.1 million in annual gross rents, including tenant reimbursement income.
(7) Includes Harmon Face Values (3) and Bed Bath & Beyond (2).






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 three and six months ended June 30, 2020
 
 
 
 
 
 
 
 
Three Months Ended
June 30, 2020
 
Six Months Ended
June 30, 2020
 
GAAP(2)
 
Cash(1)
 
GAAP(2)
 
Cash(1)
New leases
 
 
 
 
 
 
 
Number of new leases executed
4

 
4

 
13

 
13

Total square feet
50,280

 
50,280

 
183,954

 
183,954

Number of same space leases
2

 
2

 
10

 
10

Same space square feet
39,990

 
39,990

 
171,322

 
171,322

Prior rent per square foot
$
17.65

 
$
18.43

 
$
16.07

 
$
17.01

New rent per square foot
$
15.50

 
$
14.23

 
$
20.00

 
$
18.49

Same space weighted average lease term (years)
14.8

 
14.8

 
15.3

 
15.3

Same space TIs per square foot
N/A

 
$
12.77

 
N/A

 
$
50.25

Rent spread(3)
(12.2
)%
 
(22.8
)%
 
24.5
%
 
8.7
%
 
 
 
 
 
 
 
 
Renewals & Options
 
 
 
 
 
 
 
Number of leases executed
12

 
12

 
37

 
37

Total square feet
190,026

 
190,026

 
644,569

 
644,569

Number of same space leases
12

 
12

 
37

 
37

Same space square feet
190,026

 
190,026

 
644,569

 
644,569

Prior rent per square foot
$
20.23

 
$
21.18

 
$
15.00

 
$
15.59

New rent per square foot
$
23.44

 
$
23.01

 
$
17.08

 
$
16.65

Same space weighted average lease term (years)
8.1

 
8.1

 
7.6

 
7.6

Same space TIs per square foot
N/A

 
$
0.53

 
N/A

 
$
0.16

Rent spread
15.9
 %
 
8.6
 %
 
13.9
%
 
6.8
%
 
 
 
 
 
 
 
 
Total New Leases and Renewals & Options
 
 
 
 
 
 
 
Number of leases executed
16

 
16

 
50

 
50

Total square feet
240,306

 
240,306

 
828,523


828,523

Number of same space leases
14

 
14

 
47

 
47

Same space square feet
230,016

 
230,016

 
815,891

 
815,891

Prior rent per square foot
$
19.78

 
$
20.70

 
$
15.22

 
$
15.89

New rent per square foot
$
22.06

 
$
21.49

 
$
17.70

 
$
17.04

Same space weighted average lease term (years)
9.2

 
9.2

 
9.2

 
9.2

Same space TIs per square foot
N/A

 
$
2.66

 
N/A

 
$
10.67

Rent spread(3)
11.5
 %
 
3.8
 %
 
16.3
%
 
7.2
%
(1) 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.
(2) Rents are calculated on a straight-line (GAAP) basis.
(3) Excluding a lease pertaining to the backfill of a space that has been vacant for more than five years, GAAP and cash spreads on new leases for the second quarter were 25.2% and 4.1% respectively and were 36.7% and 18.8% respectively for the six months ended June 30, 2020. Overall cash rent spreads for new leases, renewals and options were 8.6% and 9.0% for the three and six months ended June 30, 2020.

19



URBAN EDGE PROPERTIES
 
 
RETAIL PORTFOLIO LEASE EXPIRATION SCHEDULE
 
As of June 30, 2020
 
 
 
 
 
 
 
 
 
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
2

29,000

0.2
%
$
7.94

37

92,000

4.0%
$
43.98

39

121,000

0.9
%
$
35.34

2020
3

42,000

0.4
%
27.62

39

93,000

4.0%
35.20

42

135,000

1.0
%
32.84

2021
18

431,000

3.6
%
22.20

71

222,000

9.7%
32.84

89

653,000

4.6
%
25.82

2022
22

838,000

7.1
%
14.63

63

165,000

7.2%
35.50

85

1,003,000

7.1
%
18.07

2023
34

1,369,000

11.5
%
17.94

57

172,000

7.5%
36.70

91

1,541,000

10.9
%
20.04

2024
34

1,268,000

10.7
%
18.08

66

227,000

9.9%
34.21

100

1,495,000

10.5
%
20.53

2025
24

991,000

8.3
%
15.33

43

156,000

6.8%
34.80

67

1,147,000

8.1
%
17.98

2026
12

532,000

4.5
%
13.46

58

197,000

8.6%
36.20

70

729,000

5.1
%
19.61

2027
12

532,000

4.5
%
16.32

36

154,000

6.7%
34.32

48

686,000

4.8
%
20.36

2028
9

341,000

2.9
%
23.95

28

110,000

4.8%
41.56

37

451,000

3.2
%
28.24

2029
29

1,409,000

11.9
%
19.10

34

129,000

5.6%
43.27

63

1,538,000

10.9
%
21.12

2030
14

980,000

8.2
%
13.27

24

86,000

3.7%
39.60

38

1,066,000

7.5
%
15.39

Thereafter
33

2,377,000

20.0
%
14.80

16

81,000

3.5%
32.26

49

2,458,000

17.3
%
15.37

Subtotal/Average
246

11,139,000

93.8
%
$
16.64

572

1,884,000

82.0%
$
36.71

818

13,023,000

91.9
%
$
19.54

Vacant
21

733,000

6.2
%
 N/A

145

413,000

18.0%
 N/A

166

1,146,000

8.1
%
 N/A

Total/Average
267

11,872,000

100
%
 N/A

717

2,297,000

100%
 N/A

984

14,169,000

100
%
 N/A

 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Year of expiration excludes tenant renewal options.
(2) Weighted average annual base rent per square foot is calculated by annualizing tenants' in-place, contractual, cash-basis rent including ground rent and excludes tenant reimbursements, concessions and storage rent.


Note: Amounts shown in table above include both current leases and signed leases that have not commenced on vacant spaces for all retail properties (including properties in redevelopment). The average base rent for our 943,000 square-foot warehouse property (excluded from the table above) is $5.74 per square foot as of June 30, 2020. The table also excludes 133,000 square feet of self-storage.

20



URBAN EDGE PROPERTIES
 
 
RETAIL PORTFOLIO LEASE EXPIRATION SCHEDULE ASSUMING EXERCISE OF ALL RENEWALS AND OPTIONS
As of June 30, 2020
 
 
 
 
 
 
 
 
 
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
2

29,000

0.2
%
$
7.94

37

92,000

4.0%
$
43.98

39

121,000

0.9
%
$
35.34

2020
1

15,000

0.1
%
18.28

37

90,000

3.9%
35.33

38

105,000

0.7
%
32.89

2021
9

236,000

2.0
%
17.86

56

157,000

6.8%
34.20

65

393,000

2.8
%
24.39

2022
3

87,000

0.7
%
10.91

38

98,000

4.3%
42.02

41

185,000

1.3
%
27.39

2023
7

195,000

1.6
%
22.74

36

87,000

3.8%
41.99

43

282,000

2.0
%
28.68

2024
4

72,000

0.6
%
17.35

42

121,000

5.3%
37.91

46

193,000

1.4
%
30.24

2025
9

284,000

2.4
%
18.86

25

77,000

3.4%
40.19

34

361,000

2.5
%
23.41

2026
5

136,000

1.2
%
13.22

40

115,000

5.0%
41.79

45

251,000

1.8
%
26.31

2027
5

114,000

1.0
%
18.64

29

73,000

3.2%
29.25

34

187,000

1.3
%
22.78

2028
7

363,000

3.1
%
15.73

26

81,000

3.5%
37.47

33

444,000

3.1
%
19.70

2029
15

463,000

3.9
%
21.66

26

93,000

4.0%
46.40

41

556,000

3.9
%
25.80

2030
11

297,000

2.5
%
22.00

19

69,000

3.0%
40.80

30

366,000

2.6
%
25.54

Thereafter
168

8,848,000

74.5
%
23.21

161

731,000

31.8%
43.18

329

9,579,000

67.6
%
24.74

Subtotal/Average
246

11,139,000

93.8
%
$
22.29

572

1,884,000

82.0%
$
40.91

818

13,023,000

91.9
%
$
24.98

Vacant
21

733,000

6.2
%
 N/A

145

413,000

18.0%
 N/A

166

1,146,000

8.1
%
 N/A

Total/Average
267

11,872,000

100
%
 N/A

717

2,297,000

100%
 N/A

984

14,169,000

100
%
 N/A

 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Year of expiration includes tenant renewal options.
(2) Weighted average annual base rent per square foot is calculated by annualizing tenants' in-place, contractual, cash-basis rent including ground rent and excludes tenant reimbursements, concessions and storage rent and is adjusted assuming all option rents specified in the underlying leases are exercised. Weighted average annual base rent for leases whose future option rent is based on fair market value or CPI is reported at the last stated option rent in the respective lease.


Note: Amounts shown in table above include both current leases and signed leases that have not commenced on vacant spaces for all retail properties (including properties in redevelopment). The average base rent for our 943,000 square-foot warehouse property (excluded from the table above) assuming exercise of all options at future tenant rent is $6.87 per square foot as of June 30, 2020. The table also excludes 133,000 square feet of self-storage.

21

        
                                        

URBAN EDGE PROPERTIES
 
 
PROPERTY STATUS REPORT
As of June 30, 2020
 
 
(dollars in thousands, except per sf amounts)
 
 
 
 
 


Property
Total Square Feet (1)
Percent Leased(1)
Weighted Average ABR PSF(2)
Mortgage Debt(7)
Major Tenants
 
 
 
 
 
 
SHOPPING CENTERS AND MALLS:
 
 
California:
 
 
 
 
 
Vallejo (leased through 2043)(3)
45,000

100.0%
12.00
Best Buy
Walnut Creek (Olympic)
31,000

100.0%
70.00
Anthropologie
Walnut Creek (Mt. Diablo)(4)
7,000

—%

Connecticut:
 
 
 
 
 
Newington
189,000

100.0%
10.04
Walmart, Staples
Maryland:
 
 
 
 
 
Towson (Goucher Commons)
155,000

100.0%
24.76
Staples, HomeGoods, Tuesday Morning, Five Below, Ulta, Kirkland's, Sprouts, DSW
Rockville
94,000

98.0%
27.41
Regal Entertainment Group
Wheaton (leased through 2060)(3)
66,000

100.0%
16.70
Best Buy
Massachusetts:
 
 
 
 
 
Cambridge (leased through 2033)(3)
48,000

62.1%
28.58
PetSmart
Revere (Wonderland Marketplace)(6)
140,000

100.0%
13.22
Big Lots, Planet Fitness, Marshalls, Get Air
Missouri:
 
 
 
 
 
Manchester
131,000

100.0%
11.22
$12,500
Academy Sports, Bob's Discount Furniture, Pan-Asia Market
New Hampshire:
 
 
 
 
 
Salem (leased through 2102)(3)
39,000

100.0%
10.51
Fun City (lease not commenced)
New Jersey:
 
 
 
 
 
Bergen Town Center - East, Paramus
253,000

93.8%
21.13
Lowe's, REI, Best Buy
Bergen Town Center - West, Paramus
1,059,000

97.7%
33.49
$300,000
Target, Century 21, Whole Foods Market, Burlington, Marshalls, Nordstrom Rack, Saks Off 5th, HomeGoods, H&M, Bloomingdale's Outlet, Nike Factory Store, Old Navy, Neiman Marcus Last Call Studio
Brick (Brick Commons)
278,000

94.7%
19.32
$50,000
Kohl's, ShopRite, Marshalls, Old Navy
Carlstadt (leased through 2050)(3)
78,000

100.0%
24.39
Stop & Shop
Cherry Hill (Plaza at Cherry Hill)
422,000

73.0%
14.43
$28,930
LA Fitness, Aldi, Raymour & Flanigan, Restoration Hardware, Total Wine, Guitar Center, Sam Ash Music
East Brunswick (Brunswick Commons)
427,000

100.0%
14.52
$63,000
Lowe's, Kohl's, Dick's Sporting Goods, P.C. Richard & Son, T.J. Maxx, LA Fitness
East Hanover (200 - 240 Route 10 West)
343,000

96.1%
22.13
$63,000
The Home Depot, Dick's Sporting Goods, Saks Off Fifth, Marshalls, Paper Store
East Hanover (280 Route 10 West)
28,000

100.0%
34.71
REI
East Rutherford
197,000

98.3%
12.72
$23,000
Lowe's
Garfield (Garfield Commons)
289,000

100.0%
15.22
$40,300
Walmart, Burlington, Marshalls, PetSmart, Ulta
Hackensack
275,000

99.4%
23.82
$66,400
The Home Depot, Staples, Petco, 99 Ranch
Hazlet
95,000

100.0%
3.70
Stop & Shop(5)
Jersey City (Hudson Mall)
382,000

79.5%
17.30
$23,264
Marshalls, Big Lots, Retro Fitness, Staples, Old Navy
Jersey City (Hudson Commons)
236,000

100.0%
13.53
$28,816
Lowe's, P.C. Richard & Son
Kearny (Kearny Commons)
114,000

100.0%
21.85
LA Fitness, Marshalls, Ulta
Lodi (Route 17 North)
171,000

—%
 
Lodi (Washington Street)
85,000

87.6%
22.06
Blink Fitness, Aldi
Manalapan
208,000

87.7%
20.36
Best Buy, Bed Bath & Beyond, Raymour & Flanigan, PetSmart, Avalon Flooring (lease not commenced)
Marlton (Marlton Commons)
218,000

100.0%
16.17
$37,400
Kohl's, ShopRite, PetSmart

22

        
                                        

URBAN EDGE PROPERTIES
 
 
PROPERTY STATUS REPORT
As of June 30, 2020
 
 
(dollars in thousands, except per sf amounts)
 
 
 
 
 


Property
Total Square Feet (1)
Percent Leased(1)
Weighted Average ABR PSF(2)
Mortgage Debt(7)
Major Tenants
Middletown (Town Brook Commons)
231,000

96.4%
13.83
$31,400
Kohl's, Stop & Shop
Millburn
104,000

98.8%
27.23
$23,591
Trader Joe's, CVS, PetSmart
Montclair
18,000

100.0%
32.00
Whole Foods Market
Morris Plains (Briarcliff Commons) (6)
178,000

93.9%
22.94
Kohl's, Uncle Giuseppe's (lease not commenced)
North Bergen (Kennedy Commons)
62,000

100.0%
14.45
Food Bazaar
North Bergen (Tonnelle Commons)
408,000

95.5%
21.44
$100,000
Walmart, BJ's Wholesale Club, PetSmart
North Plainfield (West End Commons)
241,000

99.1%
11.36
$25,100
Costco, The Tile Shop, La-Z-Boy, Petco, Da Vita Dialysis
Paramus (leased through 2033)(3)
63,000

100.0%
47.18
24 Hour Fitness
Rockaway (Rockaway River Commons)
189,000

91.5%
14.27
$27,800
ShopRite, T.J. Maxx
South Plainfield (Stelton Commons) (leased through 2039)(3)
56,000

96.3%
21.36
Staples, Party City
Totowa
271,000

100.0%
18.30
$50,800
The Home Depot, Bed Bath & Beyond, buybuy Baby, Marshalls, Staples
Turnersville
98,000

100.0%
10.06
At Home, Verizon Wireless
Union (2445 Springfield Ave)
232,000

100.0%
17.85
$45,600
The Home Depot
Union (West Branch Commons)
278,000

96.2%
16.63
Lowe's, Burlington, Office Depot
Watchung (Greenbrook Commons)
170,000

94.9%
18.15
$26,828
BJ's Wholesale Club
Westfield (One Lincoln Plaza)
22,000

85.8%
33.10
$4,730
Five Guys, PNC Bank
Woodbridge (Woodbridge Commons)
225,000

94.7%
13.07
$22,100
Walmart, Charisma Furniture
Woodbridge (Plaza at Woodbridge)
337,000

89.5%
18.04
$55,340
Best Buy, Raymour & Flanigan, Lincoln Tech, Retro Fitness, Bed Bath & Beyond and buybuy Baby (lease not commenced)
New York:
 
 
 
 
 
Bronx (Gun Hill Commons)
81,000

90.9%
36.48
$25,377
Planet Fitness, Aldi
Bronx (Bruckner Commons)
375,000

83.1%
27.10
Kmart, ShopRite, Burlington
Bronx (Shops at Bruckner)
114,000

66.6%
38.80
$10,668
Marshalls, Old Navy
Brooklyn (Kingswood Center)(6)
130,000

99.1%
35.06
$72,136
T.J. Maxx, New York Sports Clubs, Visiting Nurse Service of NY
Brooklyn (Kingswood Crossing)(6)
110,000

59.1%
43.47
Target, Marshalls
Buffalo (Amherst Commons)
311,000

98.1%
10.94
BJ's Wholesale Club, T.J. Maxx, Burlington, HomeGoods, LA Fitness
Commack (leased through 2021)(3)
47,000

100.0%
20.69
PetSmart, Ace Hardware
Dewitt (Marshall Plaza) (leased through 2041)(3)
46,000

100.0%
22.38
Best Buy
Freeport (Meadowbrook Commons) (leased through 2040)(3)
44,000

100.0%
22.31
Bob's Discount Furniture
Freeport (Freeport Commons)
173,000

100.0%
22.23
$43,100
The Home Depot, Staples
Huntington (Huntington Commons)
204,000

76.4%
20.30
Marshalls, ShopRite (lease not commenced), Old Navy, Petco
Inwood (Burnside Commons)
100,000

96.5%
19.44
Stop & Shop
Mt. Kisco (Mt. Kisco Commons)
189,000

96.9%
16.94
$13,226
Target, Stop & Shop
New Hyde Park (leased through 2029)(3)
101,000

100.0%
21.93
Stop & Shop
Queens (Cross Bay Commons)
46,000

80.5%
40.64
Northwell Health
Rochester (Henrietta) (leased through 2056)(3)
165,000

100.0%
4.64
Kohl's
Staten Island (Forest Commons)
165,000

96.3%
23.42
Western Beef, Planet Fitness, Mavis Discount Tire, NYC Public School

23

        
                                        

URBAN EDGE PROPERTIES
 
 
PROPERTY STATUS REPORT
As of June 30, 2020
 
 
(dollars in thousands, except per sf amounts)
 
 
 
 
 


Property
Total Square Feet (1)
Percent Leased(1)
Weighted Average ABR PSF(2)
Mortgage Debt(7)
Major Tenants
Yonkers Gateway Center
448,000

96.7%
17.29
$29,307
Burlington, Marshalls, Homesense, Best Buy, DSW, PetSmart, Alamo Drafthouse Cinema
Pennsylvania:
 
 
 
 
 
Bensalem (Marten Commons)
185,000

96.6%
13.97
Kohl's, Ross Dress for Less, Staples, Petco
Broomall
169,000

88.3%
9.68
Giant Food, Planet Fitness, PetSmart
Glenolden (MacDade Commons)
102,000

100.0%
12.84
Walmart
Lancaster (Lincoln Plaza)
228,000

100.0%
4.94
Lowe's, Community Aid, Mattress Firm
Springfield (leased through 2025)(3)
41,000

100.0%
22.99
PetSmart
Wilkes-Barre (461-499 Mundy Street)(6)
179,000

78.4%
13.57
Bob's Discount Furniture, Ross Dress for Less, Marshalls, Petco, Tuesday Morning
Wyomissing (leased through 2065)(3)
76,000

100.0%
14.70
LA Fitness, PetSmart
South Carolina:
 
 
 
 
 
Charleston (leased through 2063)(3)
45,000

100.0%
15.10
Best Buy
Virginia:
 
 
 
 
 
Norfolk (leased through 2069)(3)
114,000

100.0%
7.79
BJ's Wholesale Club
Puerto Rico:
 
 
 
 
 
Las Catalinas
356,000

53.6%
45.65
$128,822
Forever 21, Old Navy
Montehiedra
539,000

94.1%
18.46
$82,000
Kmart, The Home Depot, Marshalls, Caribbean Cinemas, Tiendas Capri, Old Navy
Total Shopping Centers and Malls
14,169,000

91.9%
$19.67
$1,554,535
 
WAREHOUSES:
 
 
 
 
 
East Hanover Warehouses
943,000

100.0%
5.74
$40,700
J & J Tri-State Delivery, Foremost Groups, PCS Wireless, Fidelity Paper & Supply, Meyer Distributing, Consolidated Simon Distributors, Givaudan Flavors, Reliable Tire, LineMart
Total Urban Edge Properties
15,112,000

92.4%
$18.72
$1,595,235
 
(1) Percent leased is expressed as the percentage of gross leasable area subject to a lease. The Company excludes 133,000 sf of self-storage from the report above.
(2) Weighted average annual base rent per square foot is the current base rent on an annualized basis. It includes executed leases for which rent has not commenced and excludes tenant expense reimbursements, free rent periods, concessions and storage rent. Excluding ground leases where the Company is the lessor, the weighted average annual rent per square foot for our retail portfolio is $21.76 per square foot.
(3) The Company is a lessee under a ground or building lease. Ground and building lease terms include exercised options and options that may be exercised in future periods. For building leases, the total square feet disclosed for the building will revert to the lessor upon lease expiration. At Salem, the ground lease is for a portion of the parking area only.
(4) The Company's ownership of Walnut Creek (Mt. Diablo) is 95%.
(5) The tenant never commenced operations at this location but continues to pay rent.
(6) Not included in the same-property pool for the purposes of calculating same-property NOI.
(7) Mortgage debt balances exclude unamortized debt issuance costs.


24



URBAN EDGE PROPERTIES
 
 
PROPERTY ACQUISITIONS AND DISPOSITIONS
 
For the six months ended June 30, 2020
 
 
(dollars in thousands)
 
 
 
 
 
2020 Property Acquisitions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Date Acquired
Property Name
City
State
GLA
 
Price(1)
 
2/12/2020
Kingswood Center
Brooklyn
NY
130,000

 
$
88,800

 
2/12/2020
Kingswood Crossing
Brooklyn
NY
110,000

 
76,000

 
 
 
 
 
 
 
 
 
2020 Property Dispositions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Date Disposed
Property Name
City
State
GLA
 
Price
 
1/24/2020
Signal Hill
Signal Hill
CA
45,000

 
$
16,600

 
1/31/2020
Easton Commons
Bethlehem
PA
153,000

 
12,534

 
3/12/2020
Lawnside Commons
Lawnside
NJ
151,000

 
31,550

 
(1) Excludes $2.5 million of transaction costs related to property acquisitions.



25


URBAN EDGE PROPERTIES
 
 
DEVELOPMENT, REDEVELOPMENT AND ANCHOR REPOSITIONING PROJECTS
 
As of June 30, 2020
 
 
(in thousands, except square footage data)
 
 
 
 
 
ACTIVE PROJECTS
Estimated Gross Cost(1)
 
Incurred as of 6/30/20
Target Stabilization(2)
Description and status
Huntington Commons(3)
$
31,200

 
$
500

3Q22
Retenant former Kmart Box with Shop Rite, tenant repositioning and facade renovations
Kearny Commons(3)
11,600

 
10,000

3Q21
Expanding by 22,000 sf to accommodate a 10,000 sf Ulta (open) and other tenants as well as adding a freestanding Starbucks (open)
Tonnelle Commons(3)
10,800

 
10,500

4Q21
Adding 102,000± sf CubeSmart self-storage facility on excess land (open)
Briarcliff Commons
10,500

 
800

1Q22
Retenant former ShopRite with Uncle Giuseppe's, add new 3,000 sf pad in parking lot
The Plaza at Woodbridge(3)
8,900

 
900

2Q21
Backfill former Toys "R" Us space with Bed Bath and Beyond and buybuy Baby
Huntington Commons(3)
5,900

 
4,600

1Q21
Converting 11,000± sf basement space into street-front retail
Garfield Commons - Phase II(3)
3,900

 
3,700

1Q21
Adding 18,000± sf of shops (Five Below open; balance of space under construction)
The Plaza at Woodbridge(3)
4,100

 
4,100

2Q22
Repurposing 82,000 sf of unused basement space into Extra Space self-storage facility (open)
Mt. Kisco Commons(3)
3,000

 
2,800

1Q21
Converting former sit-down restaurant into a Chipotle (open) and another quick service restaurant (under construction)
Wilkes-Barre(4)
3,400

 
700

2Q21
New Panera Bread pad
Salem(3)
1,400

 
300

2Q21
Retenanting former Babies "R" Us with Fun City
 
 
 
 
 
 
Total
$
94,700

(5) 
$
38,900

 
 
 
 
 
 
 
(1) Estimated gross cost includes the allocation of internal costs such as labor, interest and taxes.
(2) Target Stabilization reflects the first quarter in which at least 80% of the expected NOI from the project has commenced. A project achieving Target Stabilization is classified as Completed whether or not all costs have been expended and remains listed as a Completed project for one year in the table on page 27. The Target Stabilization date is an estimate and is subject to change resulting from uncertainties inherent in the development process and not wholly under the Company's control. Construction activity was prohibited or significantly curtailed as a result of COVID-19 during the first half of 2020. While significant construction activity resumed at the end of the second quarter, the estimated stabilization dates shown reflect our best estimate assuming activity is not further impeded by COVID-19 related restrictions.
(3) Results from these properties are included in our same-property metrics.
(4) Results from this property are included in non-same property NOI and excluded in our same-property metrics and same-property including redevelopment metrics.
(5) The estimated, unleveraged yield for total Active projects is 8% based on total estimated project costs and the incremental, unleveraged NOI directly attributable to the projects unless otherwise noted. The incremental, unleveraged NOI for Active projects excludes NOI generated outside the project scope such as the impact on future lease rollovers or on the long-term value of the property. The unleveraged yield for projects related to vacant spaces as a result of bankruptcy is based on the total NOI directly attributable to the project and the estimated project costs.






















26


URBAN EDGE PROPERTIES
 
 
DEVELOPMENT, REDEVELOPMENT AND ANCHOR REPOSITIONING PROJECTS
 
As of June 30, 2020
 
 
(in thousands, except square footage data)
 
 
 
 
 
COMPLETED PROJECTS
Estimated Gross Cost(1)
 
Incurred as of 6/30/20
Stabilization(2)
Description and status
Bergen Town Center-Phase I(3)
$
60,300

 
$
60,700

3Q19
Added Burlington (open) to the main mall and 15,000± sf adjacent to REI (Kirkland’s open in 10,000 sf); expanded Kay (open): replaced bank with Cava Grill (open) and Sticky's Finger Joint (open); replaced east deck and upgraded west deck (complete)
Briarcliff Commons
7,900

 
7,200

3Q19
Renovated façade; tenant repositioned; added Chick-fil-A (open)
West Branch Commons(3)
5,300

 
5,300

3Q19
Retenanted former Toys "R" Us with Burlington (open)
Amherst Commons(3)
4,900

 
4,900

3Q19
Retenanted former Toys "R" Us with Burlington (open)
Gun Hill Commons(3)
1,700

 
1,700

4Q19
Expanded Aldi (open)
Bergen Town Center-Phase IIC(3)
1,600

 
1,100

3Q19
Lands' End (open) and Chopt (open) replaced dressbarn
Total
$
81,700

(4) 
$
80,900

 
 
FUTURE REDEVELOPMENT(5)
Location
Opportunity
Shops at Bruckner
Bronx, NY
Retenant end-cap anchor space, reposition small shops, facade renovations and common area improvements
Lodi
Lodi, NJ
Redevelop entire center for retail and/or warehouse; develop outparcel building
Bergen Town Center
Paramus, NJ
Develop a mix of uses including residential, hotel, and/or office; common area improvements and enhancements to improve merchandising
The Plaza at Cherry Hill
Cherry Hill, NJ
Renovating center
The Outlets at Montehiedra
San Juan, PR
Developing 20,000± sf retail on excess land; marketing
The Outlets at Montehiedra
San Juan, PR
Develop new pad
Marlton Commons
Marlton, NJ
Develop new small shop space and renovate façade
Hudson Mall
Jersey City, NJ
Develop a mix of uses surrounding Hudson Mall as well as redeveloping parts of the mall to create a retail destination and retenant former Toys "R" Us box
Wilkes-Barre
Wilkes-Barre, PA
Retenant former Babies "R" Us box
Brick Commons
Bricktown, NJ
Develop new pad
Brunswick Commons
East Brunswick, NJ
Develop new pad
Las Catalinas Mall
Caguas, PR
Retenant former Kmart box
(1) Estimated gross cost includes the allocation of internal costs such as labor, interest and taxes.
(2) Stabilization reflects the first quarter in which at least 80% of the expected NOI from the project has commenced. A project achieving Stabilization is classified as Completed whether or not all costs have been expended and remains listed as a Completed project for one year in the table above.
(3) Results from these properties are included in our same-property metrics.
(4) The estimated unleveraged yield for Completed projects is 6% based on the total estimated project costs of and the incremental unleveraged NOI expected from the projects. The incremental unleveraged NOI for Completed projects excludes NOI generated outside the project scope such as the impact on future lease rollovers or on the long-term value of the property. The unleveraged yield for projects related to vacant spaces as a result of bankruptcy is based on the total NOI directly attributable to the project and the estimated project costs.
(5) The Company has identified future redevelopment opportunities which are, or will soon be, in preliminary planning phases and as such, may not ultimately become active projects. Proceeding with these investments is subject to many factors outside of the Company's control, and it is possible that municipal or other approvals may delay or suspend our ability to proceed with such plans. The execution of these projects is discretionary and we are under no current obligation to fund these projects.


27



URBAN EDGE PROPERTIES
 
 
DEBT SUMMARY
 
As of June 30, 2020 and December 31, 2019
 
 
(in thousands)
 
 
 
 
 

 
June 30, 2020
 
December 31, 2019
Secured fixed rate debt
$
1,425,214

 
$
1,386,748

Secured variable rate debt
170,021

 
169,500

Unsecured variable rate debt
250,000

 

Total debt
$
1,845,235

 
$
1,556,248

 
 
 
 
% Secured fixed rate debt
77.3
%
 
89.1
%
% Secured variable rate debt
9.2
%
 
10.9
%
% Unsecured variable rate debt
13.5
%
 
%
Total
100
%
 
100
%
 
 
 
 
 
 
 
 
Secured mortgage debt
$
1,595,235

 
$
1,556,248

Unsecured debt(1)
250,000

 

Total debt
$
1,845,235

 
$
1,556,248

 
 
 
 
% Secured mortgage debt
86
%

100
%
% Unsecured mortgage debt
14
%
 
N/A

Total
100
%
 
100
%
 
 
 
 
Weighted average remaining maturity on secured mortgage debt
5.8 years

 
5.7 years

Weighted average remaining maturity on unsecured debt
3.6 years

 
N/A

 
 
 
 
 
 
 
 
Total market capitalization (see page 16)
$
3,285,993

 
 
 
 
 
 
% Secured mortgage debt
49
%
 
 
% Unsecured debt
8
%
 
 
Total debt: Total market capitalization
57
%
 
 
 
 
 
 
 
 
 
 
Weighted average interest rate(2)
 
 
 
Secured mortgage debt
4.17
%
 
4.04
%
Unsecured debt (revolving credit facilities)
1.22
%
 
%
Total debt
3.77
%
 
4.04
%
 
 
 
 
Note: All amounts and calculations exclude unamortized debt issuance costs on mortgages payable.

(1) In March 2020, the Company borrowed $250 million under its revolving credit agreement and $350 million remains available for withdrawal. The agreement has a maturity date of January 29, 2024 with two six-month extension options. Borrowings under the agreement bear interest at LIBOR plus an applicable margin of 1.05% to 1.50% and an annual facility fee of 15 to 30 basis points based on our current leverage ratio.
(2) Weighted average interest rate is calculated based on balances outstanding at the respective dates.

28


URBAN EDGE PROPERTIES
 
 
MORTGAGE DEBT SUMMARY
 
As of June 30, 2020 (unaudited) and December 31, 2019
 
 
(dollars in thousands)
 
 
 
 
 
Debt Instrument
Maturity Date
Rate
June 30,
 2020
December 31, 2019
Percent of Mortgage Debt at June 30, 2020
Cherry Hill (Plaza at Cherry Hill)(4)
5/24/22

1.77
%
28,930

28,930

1.8
%
Westfield (One Lincoln Plaza)(4)
5/24/22

1.77
%
4,730

4,730

0.3
%
Woodbridge (Plaza at Woodbridge)(4)
5/25/22

1.77
%
55,340

55,340

3.5
%
Bergen Town Center - West, Paramus
4/8/23

3.56
%
300,000

300,000

18.8
%
Bronx (Shops at Bruckner)
5/1/23

3.90
%
10,668

10,978

0.7
%
Jersey City (Hudson Mall)(3)
12/1/23

5.07
%
23,264

23,625

1.5
%
Yonkers Gateway Center(5)
4/6/24

4.16
%
29,307

30,122

1.8
%
Las Catalinas(7)
8/6/24

7.43
%
128,822

129,335

8.1
%
Jersey City (Hudson Commons)(1)
11/15/24

2.07
%
28,816

29,000

1.8
%
Watchung(1)
11/15/24

2.07
%
26,828

27,000

1.7
%
Bronx (1750-1780 Gun Hill Road)(1)
12/1/24

2.07
%
25,377

24,500

1.6
%
Brick
12/10/24

3.87
%
50,000

50,000

3.1
%
North Plainfield
12/10/25

3.99
%
25,100

25,100

1.6
%
Middletown
12/1/26

3.78
%
31,400

31,400

2.0
%
Rockaway
12/1/26

3.78
%
27,800

27,800

1.7
%
East Hanover (200 - 240 Route 10 West)
12/10/26

4.03
%
63,000

63,000

3.9
%
North Bergen (Tonnelle Ave)
4/1/27

4.18
%
100,000

100,000

6.3
%
Manchester
6/1/27

4.32
%
12,500

12,500

0.8
%
Millburn
6/1/27

3.97
%
23,591

23,798

1.5
%
Totowa
12/1/27

4.33
%
50,800

50,800

3.2
%
Woodbridge (Woodbridge Commons)
12/1/27

4.36
%
22,100

22,100

1.4
%
East Brunswick
12/6/27

4.38
%
63,000

63,000

3.9
%
East Rutherford
1/6/28

4.49
%
23,000

23,000

1.4
%
Brooklyn (Kingswood Center)(6)
2/6/28

5.07
%
72,136


4.5
%
Hackensack
3/1/28

4.36
%
66,400

66,400

4.2
%
Marlton
12/1/28

3.86
%
37,400

37,400

2.3
%
East Hanover Warehouses
12/1/28

4.09
%
40,700

40,700

2.6
%
Union (2445 Springfield Ave)
12/10/28

4.01
%
45,600

45,600

2.9
%
Freeport (Freeport Commons)
12/10/29

4.07
%
43,100

43,100

2.7
%
Montehiedra(8)
6/1/30

5.00
%
82,000

83,202

5.1
%
Garfield
12/1/30

4.14
%
40,300

40,300

2.5
%
Mt Kisco(2)
11/15/34

6.40
%
13,226

13,488

0.8
%
Montehiedra (junior loan)(8)

%
$

$
30,000

%
Total mortgage debt
 
4.17
%
$
1,595,235

$
1,556,248

100
%
Unamortized debt issuance costs
 
 
(10,511
)
(10,053
)
 
Total mortgage debt, net
 
 
$
1,584,724

$
1,546,195

 
(1) 
Bears interest at one month LIBOR plus 190 bps.
(2) 
The mortgage payable balance on the loan secured by Mt Kisco includes $0.9 million of unamortized debt discount as of both June 30, 2020 and December 31, 2019. The effective interest rate including amortization of the debt discount is 7.31% as of June 30, 2020.
(3) 
The mortgage payable balance on the loan secured by Hudson Mall includes $0.9 million and $1.0 million of unamortized debt premium as of June 30, 2020 and December 31, 2019, respectively. The effective interest rate including amortization of the debt premium is 3.85% as of June 30, 2020.
(4) 
Bears interest at one month LIBOR plus 160 bps.
(5) 
The mortgage payable balance on the loan secured by Yonkers Gateway Center includes $0.5 million and $0.6 million of unamortized debt premium as of both June 30, 2020 and December 31, 2019, respectively. The effective interest rate including amortization of the debt premium is 3.70% as of June 30, 2020.
(6) 
The mortgage payable balance on the loan secured by Kingswood Center includes $6.6 million of unamortized debt premium as of June 30, 2020. The effective interest rate including amortization of the debt premium is 3.43% as of June 30, 2020.
(7) 
As of April 2020, the non-recourse mortgage loan on Las Catalinas Mall is in default, is subject to incremental default interest while the outstanding balance remains unpaid, and the lender has the ability to accelerate the full loan balance. We currently remain in active negotiations with the special servicer and no determination has been made as to the timing or ultimate resolution of this matter.
(8) 
On June 1, 2020, we refinanced the mortgage secured by The Outlets at Montehiedra in Puerto Rico, whereby the $30 million junior loan plus accrued interest of $5.4 million was forgiven and the senior loan was replaced by a new $82 million, 10-year fixed rate mortgage.

29


URBAN EDGE PROPERTIES
 
 
DEBT MATURITY SCHEDULE
 
As of June 30, 2020 (unaudited)
 
 
(dollars in thousands)
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
Secured Debt
 
Unsecured Debt
 
 
 
Year
Amortization
Balloon Payments
Premium/(Discount) Amortization
 
Revolving Credit Facilities
Total
Weighted Average Interest rate at maturity
Percent of Debt Maturing
2020(1)
$
3,356

$

$
604

 
$

$
3,960

5.7%
0.2
%
2021
11,420


1,206

 

12,626

4.4%
0.7
%
2022
14,549

86,067

1,206

 

101,822

2.2%
5.5
%
2023
16,543

329,433

1,182

 

347,158

3.7%
18.8
%
2024
14,999

264,360

849

 
250,000

530,208

3.2%
28.7
%
2025
11,247

23,260

814

 

35,321

4.1%
1.9
%
2026
11,136

115,104

814

 

127,054

4.0%
6.9
%
2027
8,237

259,525

814

 

268,576

4.3%
14.6
%
2028
7,625

264,822

12

 

272,459

4.4%
14.8
%
Thereafter
13,660

132,746

(355
)
 

146,051

4.6%
7.9
%
Total
$
112,772

$
1,475,317

$
7,146

 
$
250,000

$
1,845,235

3.8%
100
%
 
Unamortized debt issuance costs
 
(10,511
)
 
 
 
Total outstanding debt, net
 
$
1,834,724

 
 
(1) Remainder of 2020.


30


URBAN EDGE PROPERTIES
 
 
COVID-19 BUSINESS UPDATE
 
 
 
 
Business Update
As the COVID-19 pandemic continues to evolve, we are carefully monitoring the situation and have taken precautions to protect the safety, health and well-being of our employees, tenants and stakeholders. Urban Edge’s management team is in discussions with its tenants to assess their current business plans and ability to comply with their lease agreements due to the operational disruptions caused by the COVID-19 pandemic. The purpose of this COVID-19 Business Update is to provide additional relevant operational and financial information in light of the evolving environment.
Status of Executed Rent Deferrals
The Company currently remains in active negotiations with tenants impacted by COVID-19 and continues to assess rent concessions or other lease-related relief, such as the deferral of lease payments. Rent relief requests have been received from 646 tenants, comprising approximately 49% of overall portfolio ABR. The Company has asked parties seeking rent modifications for additional financial information, sales history and other data relevant to help evaluate the request. Generally, anchor tenants and other large regional retailers are agreeing to eliminate use restrictions, reduce no-build areas or increasing lease term as part of the negotiation.

As of August 4, 2020, the Company has executed or approved deferral agreements that are expected to be executed as follows:
Deferral Agreements
Deferrals Executed / Approved(1)
 
Total Square Feet
 
Total Deferral Amount(2)
 
Weighted Avg. Payback Start Date
 
Weighted Avg Payback
(in months)
Total/ Weighted Average
65
 
1,058,000
 
$
4,230

 
11/1/2020
 
8.0
(1) There can be no assurance that all payment deferral plans will be consummated on the agreed-upon terms and/or if consummated, repaid by terms of the agreement.
(2) Amount in thousands. Includes both base rent and/or tenant expense reimbursements based on specific terms of each agreement.

Composition of Rental Revenue
 
Three Months Ended
(in thousands)
June 30, 2020
 
 
Collected property rentals and tenant expense reimbursements
$
59,306

Uncollected property rentals and tenant expense reimbursements
 
Accrued
17,622

Deemed uncollectible

12,464

Total property rentals and tenant expense reimbursements before non-cash adjustments(1)
89,392

Non-cash adjustments(2)
(3,663
)
Rental revenue deemed uncollectible
(12,464
)
Total rental revenue recognized
$
73,265

(1) The Company had 125 leases with rental revenue being recognized on a cash-basis as of June 30, 2020, which represented approximately 9% of total portfolio ABR.
(2) Amount comprises straight-line rental (expense) income, including the write-off of straight-line rents receivable amounting to $6.0 million in connection with leases being recognized on a cash-basis, amortization of lease intangibles and accrued unbilled amounts.













31


Composition of Uncollected Billings for the quarter ended June 30, 2020 by Tenant Type
Tenant Type
 
Tenant Billings
 
Amount Uncollected
National
 
$
65,787

 
$
18,022

Regional
 
9,460

 
4,265

Mom and pop
 
6,872

 
3,346

Local franchise
 
5,556

 
3,074

Temporary
 
1,717

 
1,379

Total
 
$
89,392

 
$
30,086

 

Composition of Uncollected Billings for the quarter ended June 30, 2020 by Tenant Category
Tenant Category
 
Tenant Billings
 
Amount Uncollected
Discounters / Century 21 / Walmart / Target
 
$
15,381

 
$
3,570

Grocer / warehouse clubs
 
11,070

 
550

Apparel / department stores
 
10,801

 
6,785

Home improvement
 
9,265

 
385

Other(1)
 
9,146

 
5,576

Restaurants(2)
 
7,359

 
4,638

Other essential businesses (auto, pet supplies, banks, pharmacy, packaging, etc.)
 
6,353

 
450

Furnishings
 
5,187

 
2,382

Consumer electronics
 
4,450

 
852

Fitness
 
3,678

 
3,593

Medical offices
 
2,762

 
601

Warehouse/ Non-retail
 
2,228

 
334

Office supplies
 
1,712

 
370

Total
 
$
89,392

 
$
30,086

 
 
 
 
 
(1) Category includes sporting goods, beauty, personal care services, education, entertainment, education, nutrition, and other tenant types representing 8% of total ABR.
(2) The uncollected balance is comprised of 50% National & Regional tenants (Applebee's, Starbucks, Chipotle etc.), 27% of Local franchises (Dunkin' Donuts, Burger King, Five Guys etc.) and 23% are mom and pop tenants.

Status of Rent Collections and Store Openings
Collected approximately 72% of second quarter base rents and monthly tenant expense reimbursements as of August 4, 2020.
Second quarter and July collections as of August 4, 2020 and the status of tenants open for business by property type as of August 4, 2020 were as follows:
 
% Collected as of August 4, 2020
 
August 4, 2020
 
2Q 2020
 
July
 
% Open by GLA
 
% Open by ABR
Strips
78%
 
76%
 
94%
 
93
%
 
Malls(1)
53%
 
66%
 
94%
 
92
%
 
Warehouses
99%
 
88%
 
100%
 
100
%
 
Malls - Puerto Rico
41%
 
50%
 
90%
 
89
%
 
Total portfolio
72%
 
73%
 
94%
 
92
%
(2) 
(1) Includes Bergen Town Center and Hudson Mall
(2) Largest categories of tenants not open as of August 4, 2020 were: Fitness (4% of ABR), Theaters (1% of ABR) and Entertainment/Restaurants (1% of ABR).


32


URBAN EDGE PROPERTIES
 
 
COVID-19 BUSINESS UPDATE
 
 
 
 

Liquidity Position
Our balance sheet is strong and uniquely positioned with $640 million of cash at June 30, 2020, 46 unencumbered properties and no corporate debt. There are no cross-default provisions on our mortgage debt providing us with significant flexibility. Relevant updates regarding our liquidity considering the COVID-19 impact on our business include the following:
Borrowed $250 million under our existing $600 million revolving credit agreement in March 2020.
Refinanced existing $119 million CMBS mortgage on Montehiedra with a new $82 million 10-year mortgage
Decreased interest rate on $83 million senior note from 5.33% to 5.00%; $30 million junior note including accrued interest of $5 million was forgiven
No debt maturing until the second quarter of 2022 (three mortgages aggregating $89 million).

Community Outreach
Urban Edge began executing a three-tiered COVID-19 community recovery plan in April. The plan focused on partnership, coordination, and donation delivery. Throughout the second quarter much needed personal protective equipment (“PPE”), food, supplies, and meals were delivered to hospitals, food pantries, children’s homes, veteran and senior homes, and first responders in the neighborhoods and municipalities served by our properties. Notable accomplishments and the programs impacted by our outreach efforts include:
The RAP4Bronx initiative out of Bruckner Commons in partnership with Bronx Community Board 9, Bronx Private Industry Council, The Skyline Charitable Foundation and York Studios donated:
73,800 dry meal kits
22,000 baked meal kits
40,000 cooked meals donated with World Central Kitchen
3,000 units of PPE
1,000 boxes of food
3,780 meals to Get Food Program
More than 1,200 hot meals were donated and delivered to New Jersey and New York hospital teams in Bergen County, Yonkers, the Bronx and Jersey City. All meals were purchased through our tenants supporting their businesses at this critical time.
The donation of PPE, personal care, cleaning and food supplies were coordinated over 12 weeks by our task forces in NY and Puerto Rico, supporting more than ten smaller organizations that critically needed supplies.
Urban Edge and our employees donated $8,500 directly to Hackensack Hospital to support immediate patient care, fund critical equipment needs, provide lunches and dinners for hospital staff and aid in research into novel COVID-19 treatments.
Urban Edge remains focused on supporting our local communities and safeguarding the health of our tenants, shoppers and employees as our tenants re-open their businesses.

We are working closely with our tenants through individual outreach to understand their financial position and provide our small, local and regional operators information on assistance programs. We have a dedicated COVID-19 page on our website that provides resources to our tenant community.





33