I'm trying to figure out how long it will take to cover key expenses without relying on Sears.
The 2017 Q1 supplemental shows key expenses for the first quarter:
($ thousands)
$4,472 Property Operating
$12,422 Real estate taxes
$6,274 General and administrative
$16,592 Interest expense
---------
$39,760
Annualizing brings the total to about $160 million per year.
The supplemental breaks down Third-Party rent:
Annual PSF GLA
Rent
$44,528 $12.97 3,432 In-Place Third-Party
$47,194 $18.21 2,591 SNO Third-Party
---------
$91,722 thousand
The remaining Third-Party rent needed is around $160 million - $92 million or $68 million
The supplemental shows that over the last 4 quarters SRG has leased 2.4 million square feet at an average of $16.06 per sf:
Quarter GLA A_Rent PSF
Q2 2016 422 $7,240 $17.15
Q3 2016 543 $7,470 $13.74
Q4 2016 891 $14,900 $16.72
Q1 2017 535 $8,780 $16.41
------ --------- --------
2,391 $38,390 $16.06
If they keep going at the same pace then $68 million/$16.06 means they need to lease about another 4.2 million square feet.
If they keep re-leasing 2.4 million sf per year then they'll re-lease another 4.2 million sf within 2 years, right?