Federal Realty Investment Trust.
Federal Realty is a recognized leader in the ownership, operation and redevelopment of high-quality retail-based properties located primarily in major coastal markets and select underserved regions with strong economic and demographic fundamentals. Founded in 1962, Federal Realty's mission is to deliver long-term, sustainable growth through investing in communities where retail demand exceeds supply. This includes a portfolio of open-air shopping centers and mixed-use destinations—such as Santana Row, Pike & Rose and Assembly Row—which together reflect the company's ability to create distinctive, high-performing environments that serve as vibrant destinations for their communities. As of December 31, 2025, Federal Realty's 104 properties include approximately 3,700 tenants in 28.8 million commercial square feet, and approximately 2,700 residential units. Federal Realty has increased its quarterly dividends to its shareholders for 58 consecutive years, the longest record in the REIT industry. The company is an S&P 500 index member and its shares are traded on the NYSE under the symbol FRT.
FRT's revenue grew at a 5.3% CAGR over the last 6 years.
Current Price
$111.50
+1.24%GoodMoat Value
$72.49
35.0% overvaluedFederal Realty Investment Trust. (FRT) — Q2 2020 Transcript
Original transcript
Operator
Greetings and welcome to the Federal Realty Investment Trust Second Quarter 2020 Earnings Call. At this time, all participants are in a listen-only mode. As a reminder, this conference is being recorded. It is now my pleasure to introduce your host Mr. Mike Ennes, Senior Vice President. Thank you. You may begin.
Good morning. Thank you for joining us today for Federal Realty’s second quarter 2020 earnings conference call. Joining me on the call are Don Wood, Dan G, Jeff Berkes, Wendy Seher, Dawn Becker, and Melissa Solis. They’ll be available to take your questions at the conclusion of our prepared remarks. A reminder that certain matters discussed on this call may be deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include any annualized or projected information, as well as statements referring to expected or anticipated events or results. Although Federal Realty believes that expectations reflected in such forward-looking statements are based on reasonable assumptions, Federal Realty’s future operations and its actual performance may differ materially from information in our forward-looking statements and we can give no assurance that these expectations can be attained. The earnings release and supplemental reporting package that we issued yesterday, our annual report filed on Form 10-K, and our other financial disclosure documents provide a more in-depth discussion of risk factors that may affect our financial condition and results of operations. We have also posted on the website a slide deck that has more detailed information on the impact of the COVID-19 pandemic on our business to date and various actions we have taken in response to COVID-19. These documents are available on our website. Given the number of participants on the call, we kindly ask that you limit your questions to one or two per person during the Q&A portion of our call. If you have additional questions please feel free to jump back in the queue. And with that, I will turn the call over to Dan G to begin the discussion of our second quarter results. Dan?
Thank you, Mike, and good morning, everyone. We're going to change things up for this quarter's call and I will kick things off before handing it off to Don. There's a first for everything. I will take you through the results for the quarter with an initial focus on the major impact facing Federal and every company in the retail sector: the collectability of rental income and the reserves we are taking due to the impact of COVID-19. Our approach at Federal to collectability and revenue recognition has historically and consistently been more conservative than the balance of the retail sector. To provide clarity on that point let me refer you to our most recent 10-Q which includes our disclosed policies around revenue recognition and accounts receivable on pages eight and nine. When collection of substantially all lease statements during the lease term is not considered probable, total lease revenue is limited to the lesser of revenue recognized under accrual accounting or cash receipt. If leases currently classified as probable are subsequently reclassified as not probable, any outstanding lease receivables, including straight-line rent receivables would be written off with our corresponding decrease in rental income. From a practical perspective, this means when we move a tenant from accrual accounting to cash accounting, we do not view the rent owed to us as necessarily uncollectible. It simply means that the probability of collection of the contractual revenues under the entire term of the lease is below the threshold of what we deem probable. We will continue to fight to collect every penny of rent due from that particular tenant for that particular space. It is based on our judgment, the decision to recognize revenue for those tenants when the cash is actually received in accordance with the relevant accounting standard, as opposed to recognizing the revenue on an accrual basis when the cash has yet to be received. So for the second quarter, our FFO was $0.77 per share, which was meaningfully impacted by collectability adjustments for the quarter of $55.2 million or $0.73 per share. This collectability adjustment can be broken down into two components: the first component, $45.8 million for uncollected rents from tenants that we already have on a cash basis, primarily most of our restaurants, and two, tenants that we switched from accrual to cash accounting over the course of the second quarter due to the impact of COVID-19 on their business. The majority of that second group is comprised of tenants in the fitness and entertainment category, but also includes those who declared bankruptcy during the quarter or others we deemed to be below the probable threshold. Additionally, there was a $9.4 million write-off of the straight-line rent receivable, essentially associated with tenants in that second group I just mentioned. Other drivers which impacted the quarter include $0.08 of drag due to the impact of COVID-19 on our hotel joint ventures, parking revenues, and percentage rent, and $0.07 of drag due to the higher interest expense given the incremental liquidity and balance sheet strength we are carrying during the pandemic. This was offset by $0.05 of positives from lower expenses at both the property and corporate level. As a result, including the collectability adjustments, this totals a net $0.83 of COVID-19 related impacts for the quarter. I'm going to stop here and hand the reins over to Don for his remarks. I will be back, however, to close things out before Q&A.
Thanks, Dan. Good morning, everybody. I certainly hope all of you and your families are doing well during these crazy times. I do hope that Dan's remarks were helpful in understanding the accounting conventions that we applied this quarter on a tenant-by-tenant and a category-by-category basis, as well as the in-depth and detailed supplemental statistical disclosures that we made in our 8-K on our website. Dan said, you just have to keep in mind that no matter what the accounting, nothing changes with respect to the vigor with which we will go after the rent that’s due to us by right. I don't envy the job that the investment analyst community has in parsing through the many judgmental decisions that every company needs to make about their future income stream during this pandemic. Frankly, it all comes down to the estimated probability of a tenant being able and willing to honor its lease commitment over its medium term, which often spans 5, 7, even 10 years. I mean, think about that. Making the judgment today that it is probable that a fitness tenant, big or small, will fulfill its obligations for the next 10 years at a probability of 75%, 80%, that is a high bar. Obviously, those judgments are made with the best information available today, which as you all know, could not be more cloudy at this stage of the pandemic. But what I want to talk to you about this morning is the future. And what we see happening today and what we're betting on happening tomorrow. And let's start with liquidity and reiterate what we said on the May call and at the NAREIT Investor Conference in June. We remain confident in our ability to weather this pandemic and come out the other side an even stronger and further differentiating company. That is the key premise to every decision we're making. We project having approximately $1.3 billion in cash and unused credit line available to us six months from now on February 1, 2021, even assuming the declaration payment of our next two full quarterly dividends, which could be declared in August and November and paid in October and January. Even assuming that continued and unabated construction at the partially completed projects at Santana West, Assembly Row, Pike and Rose, and CocoWalk. Even assuming the collection of rents only marginally better than the 76% that we collected in the last month in July, and assuming no asset sales or equity issuance during that period. With all of those assumptions, we still wind up with $1.3 billion worth of cash on February 1, 2021. And obviously, we're going to look at these and other ways to improve on that liquidity position in the second half of this year. But the point is simply that you have great flexibility. Let me move to our construction process where the completion timing of the office portion of the large mixed-use development is less clear than the retail and residential components because of the pandemic. While the 375,000 square foot Santana West office building is in the early stages of construction and won't be ready for occupation until 2022, the 212,000 square foot Pike and Rose office building is nearly complete today. 40,000 square feet will serve as Federal Realty’s new headquarters beginning next Monday, and benefits advisor One Digital took most of another floor with a lease signed in March as did a couple of smaller tenants. We still have 150,000 square feet to be leased there. At Assembly Row, Puma will anchor that 275,000 square foot office building beginning in late 2021, and 125,000 square feet remains to be leased. The long-term impacts of the pandemic's work-from-home mandates have created uncertainty in office leasing. And so timing is hard to predict. Having said that, it is our view that it’s the best and most desirable product on the market. All three of these buildings are state-of-the-art new construction with enhanced clean air systems in affluent suburban communities, close to job centers, and most importantly, are integrated into the fully amenitized mixed-use environments that business leaders say are essential. And by the way, during this incredibly uncertain time, we signed nearly 100,000 square feet of new and renewed office deals in the second quarter. That's in addition to the 277,000 retail deals that I'll talk about in a bit. Okay, well, at Willow Lawn shopping center in Richmond, where security company Simply Safe took all of the 58,000 square feet of available office space that Virginia Commonwealth University previously vacated at 28% more rent. At CocoWalk, where our office component is now 84% leased with the latest signing for 13,000 square feet by Florida law firm Weinberg, Wheeler, Hudgins at pro forma rents. At Avedro, where our company has a retail amenity base assures a historically low office turnover rate in that community for us. Basically, we think that our office offerings, all of which are an integral part of our mixed-use communities, have been and will be the product of choice among business leaders on the other side of this pandemic. So what else gives us the confidence to continue to operate as we have? Frankly, it all comes down to our conviction, not only in the first-ring suburban location of our real estate, the sweet spot in our view, but also in the dominant open-air heavily amenitized product site and environments that we've created in these locations over the last decade or more. Consider that during the most disruptive quarter in this country’s history, we still signed 47 leases for 277,000 square feet of space for 11% more rent than the previous tenant was paying in the same space. Three of those deals were for strong credit grocers at really well-located non-grocery anchored shopping centers: Lidl for Stein Mart at 29th Place in Charlottesville, Virginia, Whole Foods for Bed Bath and Beyond, and buybuy BABY at Huntington shopping center in Long Island, and a great credit grocer for Barnes and Noble at Willow Grove in suburban Philly. Consider further that there have been 15 notable Chapter 11 bankruptcy filings between April and July of the pandemic that have affected us: they are J. Crew, Neiman Marcus, True Religion, Creative Hairdressers, Tuesday Morning, Lapanga Titian, 24 Hour Fitness, GMC, Chuck E. Cheese, Brooks Brothers, Muji, Ascena, and Taylor Brands Men's Wearhouse. Combined, they represent nearly 650,000 square feet of space and 110 locations. Yet, only 110,000 square feet and 28 of those locations have been identified by those firms for closure on their initial list. That means that 83% of that square footage and 75% of those stores are at this point expected to remain open by those merchants on the other side of bankruptcy. Ten of the 11 J. Crew concepts that we have in our portfolio were not on a closure list, none. Now, who knows how that all ultimately turns out and under what terms, but it sure is a pretty strong indicator of the obvious desirability of real estate. Since then, Lord and Taylor filed, and as many of you know, occupies the east side of our Balkin Wood shopping center in suburban Philadelphia, getting this store back is one of the best future development sites in our entire portfolio. The future desirability of retail space is really the most pertinent question that needs to be asked and analyzed today. Demand simply has to exceed supply to create value in this business. And yet we entered this country crisis in an over-retail position, and we're definitely exacerbating that oversupply position because of the pandemic. Obviously, not everybody can come out a winner here. Vacancy is going up, and I expect it to peak in the first half of next year. We're likely to be in the 80s by then. And yet, of all the things that worry me as a result of this pandemic, filling that space with great retailers and restaurants and good economics is not one of them. I know that our property's positioning in those first-ring suburbs of major metropolitan areas will be more desirable post-COVID. I know that the decades of focus on creating comfortable, attractive open-air places at those centers will further enhance their desirability. Consider that nearly every discussion we had or are having, with brokers and prospective tenants in every major market we do business in is premised around the tenant improving their real estate locations, improving not only the location but their co-tenancies, improving their environment, and most importantly, in some respects, improving their landlord. Tenants want to be with landlords that have money, investible financial wherewithal, vision, execution prowess, and a pedigree of partnership with them. Long-term customer-friendly service improvements like a coordinated customer pickup program matter today, and they matter a lot. All of these considerations are more important now and will certainly be on the other side of this than ever before. And we're set up for it. So that's all I have for my prepared remarks. Let me turn it back over to Dan for some final remarks, and we'll be happy to entertain your questions after that.
Thank you, Don. Just jumping back into details from the quarter with respect to our tenant activity across the portfolio, we made great progress in light of the fact that most of the markets in which we operate were the first to shut down and effectively the last to begin reopening. Due to this fact, the percentage of tenants that were open as a percentage of average daily revenue (ADR) was only 47% at May 1 and 54% at June 1, as reopenings accelerated in June and July. As of July 31, 92% of our retail tenants are now open. As a result, our cash collection has shown strong momentum tracking those reopenings. Cash collection for the second quarter finished at 68% as we made continued progress with our tenants on unpaid rent. Collected rent for April ended up at 65%, up from 53% at May 1. May was 66%, up from 54% at June 1, and June was 72% for a blended collection rate of 68% for the quarter. July collections further accelerated to stand at 76% at July 31, and August collections are off to a promising start, with only one day of collections; August 1, 2020 collection was roughly 85% of August 1, 2019 levels and 60% higher than July 1, 2020 levels. Of the 32% of uncollected rents for the second quarter, roughly $68 million, our $46 million collectability adjustments accounted for two-thirds of that amount. With respect to executed deferral agreements, we've taken a very tactical approach with a portfolio of only roughly 100 properties. We're able to treat every negotiation on a tenant-by-tenant and a space-by-space basis. $21 million of rent has been deferred for the second quarter under executed agreements with our tenants. This represents 31% of uncollected second quarter rent and 10% of total second quarter rent. Of that amount, almost two-thirds or $13 million is with accrual-based or probable tenants, and negotiations continue. As we did last quarter, we have provided new and additional disclosure relating to the impact of COVID-19. A summary of collectability and accounts receivable is provided on page 10 of our 8-K financial supplement, and a new investor presentation, which incorporates an update for COVID-19, can be found through a link on our investor website. Now just to revisit the balance sheet and liquidity. During last quarter's call in May, we had just closed on a $400 million unsecured term loan with a one-year maturity and a one-year extension option into 2022. This provides us with pro forma liquidity of $1.4 billion in cash on hand and available credit capacity at that moment. Following the May call, we immediately raised an additional $700 million in the bond market in two tranches, with seven-plus years of blended maturity, at a 3.3% effective yield. As a result, at June 30, we had over $2 billion in liquidity, with $980 million of available cash and an undrawn $1 billion credit facility. We remain well positioned to manage through the challenging environment we currently face, like we have done time and time again over our 58-year history. Deleveraging the balance sheet will continue to be a priority as we look to opportunistically issue equity, sell assets, and/or raise joint venture capital leveraging the quality of our best-in-class asset base. As you saw yesterday, our Board made the decision to declare a regular cash dividend of $1.06 per share payable on October 15. Given decades of maintaining a fortress balance sheet, the ability to build significant liquidity, and even in the most challenging of capital markets, we felt it was appropriate to lean into this strength in capital position and declare a modestly increased dividend this quarter, and extend our increasing annual dividend record for a consecutive 53rd year. Given our high margins at the property level, cash collections and store openings showing great momentum, and collections comfortably in excess of our breakeven collection levels coupled with the quality and productivity of current leasing discussions with our tenants, and the implicit demand for our real estate that that provides drive, both the confidence and the strength of our portfolio performance coming out of this environment. As a result, based on the information we have today, we believe we should be able to support an annualized $4.24 dividend from adjusted FFO on an ongoing basis post-COVID. However, as we stated previously, that perspective could change in the coming quarters as the length and the ultimate impact of the pandemic on our business and our tenants’ business become more visible. And know that the management team and our Board of Directors will be extremely disciplined in setting our dividend policy moving forward. And with that operator, please open the line for questions.
Operator
Thank you. We will now be conducting a question-and-answer session. Our first question comes from the line of Craig Schmidt with Bank of America.
My question, I was just wondering what Federal can do in the short-term to increase traffic and sort of relieve the costs in some shoppers. It seems like your centers were places that people wanted to congregate, and now you have to play the game. I'm just wondering, in terms of a new service or anything structural marketing that you can do to get people to be more comfortable shopping at centers?
I'll tell you Craig, I appreciate that question a lot because if you could be around, and there's certainly the mixed-use centers and even the more lifestyle other centers that we have, you would be blown away by the traffic because they are open air and part of the community in which people already are living in. And frankly, because of the markets that we're in, you see masks everywhere, with people being extremely diligent with what they're doing. Specifically in the markets that we're in, which were closed first and opened up really very recently, what I'm most thrilled about is that their comfort with our places. Now, we were also, I think really early in putting out almost completely across the portfolio, the pickup, which allowed for a landlord coordinated effort for tenants to effectively allow consumers to pick up goods from merchants. That landlord coordinated piece goes right to the heart of your question. That's what's necessary. And I can tell you no matter how much it's being used or not being used based on any particular shopping center, you know what really helps? It really helps prospective tenants to say this landlord is in it with us. And that notion of partnership throughout this, I honestly think is going to be one of the most critical parts of who wins on the other side of this. And that's what we're executing on.
Great, and then just on the longer term, what are some of the tenants you would like to add that are new to the merchandise mix that you have at your center?
Well, that's a TBD; one of the things that I think as you kind of think about longer term here, and I made a point about the tenants who are really struggling in the fact that they want to stay in our centers generally, and that’s the case. In the short term, we're going to want them to stay in our centers. What failing tenants are not who we want over the long term; they create value in our shopping centers. We do want to see who emerges here. And I can't give you specific names, but if I gave you the specific names, it would sound very much like the lifestyle type of tenants that we've been talking about in the past. It's not about that; it's about over the next year or two, the opportunistic money that gets behind new concepts or reinvigorates old concepts that choose the best real estate in the marketplace. That's what we're seeing, Craig. The conversations that Wendy Seher, Berkes, and Sweetman along the West Coast, or Stobel here on the East coast are having are all about how do we get better real estate? And who's going to be in there with us? What do you guys do to make this all work together, frankly? They're playing right to our strengths. And so the combination of all those things, not one piece of it gives us the competence that where we will be a more differentiated company, not less differentiated on the other side of this.
Operator
Your next question comes from the line of Daniel Santos with Piper Sandler. Please proceed with your question.
My first one is on the dividend. How does the increased dividend align with taxable income for the year?
So it is, I’ll let Melissa add to this or Dan add to this if they want, but the notion I'd like you to think about first is our dividend, okay? This was the last dividend for 2020 that counts in taxable income for 2020. Our November dividend will be paid in January, so that'll be the first one for 2021. And that's a little bit different than other companies. So I want to give you that perspective. Certainly, with respect therefore to the roughly $320 million of dividends that were paid this year, in fiscal 2020, that is in excess by something like $40 million of our taxable income and what that would be, okay? Now, first of all, it's August 5th, and a lot has to happen between now and the end of the year from a taxable income perspective. Some of it could be surprisingly good, some of it surprising bad, but we got a lot of flexibility there. So, did we pay more than we had to pay in 2020? Sure, we did. And the reason for that, and I'm glad you asked, because I really want to get into this a little bit is that we built this company to be able to power through recessions. And when I say the company, it's not just the balance sheet; it's about the quality of the assets and the diversity of the real estate. This is a recession, albeit a very unusual one, I got it. We went into this with one of the lowest payout ratios going in, so certainly we can pay it. Then you got to ask, well, why would we pay it if we don't have to? And in the end, at the end of the day, it’s all about our belief in the outlook and where we're going. It's about our belief not only in getting back to not paying more than we have to, as we did in 2020, but more importantly, growing and creating value. And so there is, I would have to be a whole lot more pessimistic about the future than I am today for us to have cut that dividend. And, everybody always says they’re long term in focus. Let me tell you, we’re long term in focus. We know what has to happen on the other side of this. And so sorry to be a little long-winded about that Dan, but I'm pretty darn passionate about this company’s ability to come out of this crisis really strong. So that's why, and it's a little more in your text link of questions, but it all ties together.
I appreciate the passionate answer. My second question is, I was wondering if you could give some color on leasing demand and pace of reopening in some of your traditional suburban shopping centers versus your more sort of infill assets?
Let me give you two people. Let's have Wendy talk about that for more of our traditional shopping centers and focus maybe on the West Coast, in terms of some of the street retail stuff.
Thank you, Dan. As I look at our pipeline, one of the things we are focused on is obviously what are the deals that were pre-COVID that we still have that are now picking up momentum? We see them coming to fruition through executed leases, so that seems very strong. What I'm also looking at, and this is what I'm encouraged by, is that we have a lot more deals in the pipeline and deals are going to lease negotiations that were during COVID and now post-COVID. So that makes me feel very good about our pipeline, and what I look at the diversity of the deals and the properties that we have, specifically on the East Coast. It's fairly limited between our traditional grocery anchors to our lifestyle and to our mixed-use.
Dan, I will echo that. On the West Coast, I am very impressed by how tenants have behaved since getting through April and May, when a lot of them were really trying to figure out where their business was headed. It seemed like a little bit of a corner was turned in June and the volume of serious discussions picked up and activity on LOIs and lease negotiations increased. As Wendy said, we have a pretty robust pipeline of those discussions and negotiations ongoing right now. It is broad-based, not only in our more traditional community centers but also in our mixed-use and lifestyle properties. What we're seeing in the latter really is two things: first, continued interest to expand their fleet within our portfolio from tenants that we've done deals with before, as well as a lot of new conversations from tenants that don't have a lot of legacy issues but understand that if they are going to open a handful of stores, opening them in the best possible locations is critical. Discussions with both groups of tenants have picked up and are progressing well over the last couple of months. It’s too soon to tell, obviously, if all of the deals that are in the pipeline get done, and sure, a few will drop out, but we're pretty impressed with the discussions so far. Hopefully that shows up in the results in a couple of quarters.
I want to add one thing to both of those comments. I don't want you to think we are Pollyannish and don't understand the severity of what's going on in the country. Of course we do. Of course we don't have great predictability of when things turn and really what that means. Obviously, the timing of the vaccine, all this stuff that we don't know, so all we can do is make business decisions today based on what we know. Wendy's conversation just highlights that we see a path. We know what to do to try to be able to execute to get there; there's enough raw material that suggests that there's a good probability that can happen. Again, who knows, but today, which is why you see the results you see in the second quarter. You bookkeep based on what you know today and then you work for tomorrow.
Operator
Our next question comes from the line of Handel St. Juste with Mizuho Securities. Please proceed with your question.
I wanted to follow up on that a little bit, that the last question by Daniel here. I want to get a bit more color on the conversation with the tenants you’re having today. How do they compare pre-pandemic on the demand, willingness to sign deals, and deal terms perspective? And what are you hearing in the conversations with tenants as they make space with this? Are they seeking value, or are they more biased to the location of the first ring that you were talking about, asset type? What are the things that seem to matter most as they think about spaces in a post-COVID world?
I think that what we're hearing a lot of is that some retailers are going to make fewer new openings, right? So they're going to make decisions based on a criteria that has just doubled. So every box is going to have to be checked. When we're thinking about whether they need to be in strong centers that have great landlords that invest in their properties – that have co-tenants that are their customers – and then they can ensure the ability to do stronger sales, that is going to be a must. With that criteria, we feel like we're very well positioned because of our ability to have strong occupancies, strong sales, and a landlord that has a strong balance sheet that's going to continue to invest and look towards the future. So that has been sort of the narrative we are hearing. We’re not having as many discussions as I would like to have, but the ones that we are having, they want to upgrade their real estate.
Are you getting the sense that you're losing any leases due to price to rent, or perhaps there is a search for value that may be making certain tenants more inclined to seek secondary locations as they think about the cost variable?
It's a good question. I think based on what we just talked about, which is that it's so important that these locations come out strong, what we've seen is that tenants are willing to pay more to have that assurance that they need, that the location they either relocate to or they open will hit the gates strong from the beginning. So we found that they will pay more to be in the right location.
Imagine this. Now just think about this for a second, right? If you're looking to do deals right now, you're certainly looking for value, and frankly, that's not much different than it's ever been. But the big thing when you’re talking about that's so critical, is if you don't really know who your co-tenants are going to be. You really don't know today if you're getting a cheap deal who you're going to be doing business next to? What that shopping center is going to feel like? Look, there's a big risk to signing for any mini, for any anchor, even a mini anchor; a 15-year deal when you don't have that visibility. The additional rent to be in the dominant centers seems to pale in comparison to the sales, being able to underwrite what you think you're going to do in business.
And my second question is on the leasing spread. The new leasing spreads have been consistently around the 10% ratio. I'm curious if your view is that would clearly a lagging indicator, but what bottoms first occupancy or new leasing spreads?
I don't know. I think they kind of go together. With us at least, and you were certainly a smaller company than some of the big guys in terms of GLA. A few deals make those leasing spreads be what they are, so you'll see volatility in that. The strength in the second quarter was a couple of deals, and the single biggest one was taking very old Bed Bath and Beyond space at Huntington, which is a great shopping center in terms of location and trading up to Whole Foods at a big rent. So, hopefully every quarter bears a few of those; sometimes there are, sometimes there're not. What we're working hard to do is to maintain occupancy, and that does mean we’ll defer or abate or change contracts more readily, certainly on the restaurant side. The idea of a restaurant where you're going to defer your money and they're going to have to pay it back next year, I mean, that's a fool’s errand in most situations except for a large well-capitalized company, right? If you were running a restaurant, would you take your last few hundred thousand dollars in savings and try to open back up only to know you're going to pay it all to your landlord next year? No. There has to be a realization and honesty about assessing the current situation and then know that you'll make your money with that occupancy and the deals that give you a chance to make it back.
Operator
Thank you. Our next question comes from the line of Christy McElroy with Citi. Please proceed with your question.
Thanks. Good morning. Don, just a follow-up on those comments. You talked about their willingness to defer or be and the potential pressure on rents. If I think about the categories where you’re seeing below 50% collection models that you talked about, fitness, experiential, restaurants, and full-price apparel, these categories comprise a good portion of your write-off. How should we think about sort of rent levels that many of those tenants can now pay given their reduced revenues? It seems like a lot of those problems aren’t going away until we have our vaccine. How do collections rebound for their tenants without some sort of reset to their rental levels currently? Is it a matter of releasing that space? Or are you working with them to get to the right rent level, given that restaurants and experiential are part of what makes your centers what they are today?
No question about it, Christy. It's interesting. I'm going to start with the more obvious ones. Restaurants are not so obvious. Frankly, I’m pretty darn positive about restaurants in terms of not only their importance to our centers but their ability to generate business and pay us rent on a percentage basis will be a number of them going forward. But again, in our places, I think we can make money that way. I do think the harder ones are theaters and fitness centers. I do think that, and the reason I think that is because I’m actually going to take a little tangent, as you would expect me to, Christy. Everybody keeps saying our second quarter was conservative. Even Dan said his remarks were conservative. I got to tell you, I don't see it that way. And let me tell you why. I mean, first of all, the punch in the gut – what have we booked in the period that has been incurred? That's the second quarter. If you sit there and say that today theaters or fitness operators have figured out what their business plan is on the other side of it and what rent they can pay us, I would tell you, really, to your point, I'm not sure what a movie theater's ability to pay the rents that are in place or a fitness center's ability to pay the rents that are in place over the next decade is. I don't think you can. I don't think that's conservative; I think that's realism. Sitting and saying, okay, that piece of our income, which is a few percent, I know theaters and fitness are 4%, and experiential is 2%. So there's 6% there that I agree with you we do not have the visibility on. Restaurants are so different in terms of each one of them – what they are, what their owners' financial position looks like, what they're willing to do, etc. And frankly, they are so critical to how the entire place works that we are absolutely working with those important restaurants. We identified this on March 18th that this was going to be a critical group for us to effectively support. So those are more individual answers to your questions. I'm sorry to tell you; I'm not sure about the theaters and fitness. But I think that's the only honest answer that's possible today.
Thank you. And then, Dan, you talked about the drag associated with the liquidity that you're maintaining right now, given with that raised that you did last quarter. Don, you talked about the $1.3 billion in cash and the importance of having that liquidity. By February, I know that you don't know what will happen, right, the collections and occupancy. But as all that plays out over the next six, twelve, and longer months, how do you think about the balance sheet management aspect of that on a go-forward basis and maintaining that level of liquidity?
Look, I think we've spent years and years building the credibility we have. I think it's evident that we were able to, in the midst of all the uncertainty of early May, raise the capital that we did—over a billion dollars from our banks. So our access to capital continues. I think that we will, we've done in the past, show balance. As we think, we are going to be opportunistic with regards to keeping leverage inline with our long-term goals and metrics. Our metrics will be impacted; our net debt to EBITDA will go up, our coverage ratios will go down as we work through the next few quarters. But we will be opportunistic, whether it be through asset sales or joint venture capital, or even issuing equity when we see opportunities in the market. We will keep a diversified source, the spectrum of capital sources available to us. As we work through it, we'll avail ourselves of all of those sources as we move forward. But our intention is to take advantage of the market as it's available while keeping our long-term focus on leverage profile inline with historic levels. I'll say one more thing to you, Christy, on this long-term problem that we always have to deal with is covering the tax gain with asset sales. We have to 1031 everything, and it's hard. The idea of looking at that as a potential source of our capital is on the table for us right now, which I think is an interesting additional tool in the toolbox that we didn't have as easily before.
Operator
Our next question comes from the line of Vince Tibone with Green Street Advisors. Please proceed with your question.
What types of joint venture structures could you see as most probable as a source of capital? I mean, trying to get at how would you weigh selling an interest in an individual component of one of the big three projects where maybe you can get stronger pricing today in retail versus having interests aligned in the entire mixed-use property?
So I don't know; that's a hard one to answer because it depends on a specific deal and the specific circumstance. I mean, you know how much, I think, you know how strongly I believe in the integration of those uses at big mixed-use properties. It's important now, is that different for a standalone office building across the street from Santana Row? Maybe, right? I mean, it's just—it’s not as integrated as the office buildings that have retail under them and are part of it. So we could look at that differently, for example. I'm not saying we will; I'm not saying we are; but I'm trying to give you the level of detail in the considerations that have to be thought through, because there's not a direct answer to your JV questions.
I don’t think there is too much to add. Just to note that we'd be looking at a portfolio of more stable, lower growth, non-mixed-use assets. It doesn’t make sense to bring somebody into that in some sort of way, all things we’re thinking about. Like Don said, not really to talk about this at this juncture and haven’t made any decision or, frankly, any real progress other than kicking it around internally.
And then shifting gears a little bit, I'm curious how dynamic leasing negotiations have shifted in recent months with e-commerce getting another leg up from COVID. How much does the overall occupancy cost ratio matter anymore, given the benefits of having a brick-and-mortar store on online sales?
You’re right on it, man. I’ve been preaching on this for a while; the total occupancy cost matters, of course it matters. Does it matter to the level that it used to in a lot of businesses? So when you sit and think about it, all the stuff that Wendy talked about earlier on this call and Jeff talked about earlier on this call, in terms of the considerations of what makes a business profitable, it’s obviously including the online business, and the ability to pick up goods in the store. I'm telling you man, this notion of what we're doing with respect to the pickup having a landlord coordinated effort here is really big, and it’s big in what you're asking about, and that is what are the tenants asking about in these negotiations? What are the differentiators that matter? We always knew it was the location, obviously. But more and more, it's about the co-tenancy; it's about those other services; it's about that tenants being comfortable that the landlord is working part and parcel with them to make them successful in total for the businesses. It's a more holistic approach.
Operator
Our next question comes from the line of Nick Yulico with Scotiabank.
Hi, this is Greg Mcginniss on with Nick. I just had a few questions on the tenant bankruptcies. Now I understand the expectation is for the majority of those stores to remain open. I'm just curious with total exposure to those 15 bankrupt tenants, if they've all been taken to cash basis, and also I'm curious about how much of an impact those tenants had on Q2 collectability?
Yeah, roughly the exposure is total exposure to all 15 names that we had on that list was roughly a little over 3% of our total revenues, so not a huge number. All of the tenants on that list have been taken to cash basis with the exception of one because this happened right at the end, and that's Men's Warehouse or Taylor Brands.
And then what was the impact on the collectability from those tenants?
We don't know right here; we’ll get back.
Okay. And then I guess just a follow-up question on restaurants. Don, I appreciate the comments you gave; I can't really predict the percent rent trends. But I believe that you previously mentioned abating rents for your best restaurants—what's the state of that program?
No, certainly not all those tenants are on a percentage rent basis; that still remains an exception rather than the rule, Greg. I don't have a number for you all the way through here. As you correctly point out, the 60 tenants—those 60 restaurants that we had identified initially as critical to the property—we worked with them early, and that has continued and grown through the portfolio. In certain other situations, it's simply holding the line and trying to get paid contractually with whatever they've got left because they're not going to make it. So it really gets down to a one-by-one basis, and next time you can travel and we can be around, let me walk you through a Pike and Rose or Befesa Row or Santana Row, and try to show you the broader issue in terms of how this stuff works. I know you're trying to put numbers in a modeling context to make percentages work, and somehow tie it to something in the second quarter. Quite frankly, I could care less about any longer, but nonetheless, the real key is understanding how those deals are going to financially work going forward. More importantly, what they're going to do for other tenants in that shopping center going forward. I don't know if Dan's done anything specific for this question.
I think you answered that. Just to get back to your previous question, roughly of the $55 million adjustment, about 10%—you know, $5 or $6 million was associated with the bankrupt tenants.
Operator
Next question comes from the line of Michael Mueller with JPMorgan. Please proceed with your question.
I guess where tenants haven’t paid rents and we don't have deferral agreements in place, which portion are you backing for discussions with versus really having no clarity on a resolution?
I think about 30% of our unpaid rent, we have deferral agreements with. We probably have another 20% kind of in conversations and handshake agreements on even more with that. So, yeah, we're making progress. Negotiations are ongoing. We're trying to be really tactical and strategic with regards to those conversations. It's a bit of a moving target, but we feel good about the progress we're making and kind of resolving some of the unpaid rent and coming up with solutions. In some situations, we're viewing it as, hey look, you have a contract; you need to pay it. So we'll find that out. But that's I think what’s in process at the moment, Mike.
How is parking and hotel income trending in the third quarter compared to the second?
Yeah, that's a good question. I don't know the answer to that; the hotels—the two hotels were closed for most of the second quarter—obviously have opened up now and are still trending something like 20% to 30% occupancy, so they're certainly not making any money, that's for sure. And parking revenue, interestingly, is coming back, and I'm using that based on what I know and visually see at Pike and Rose, Santana Row, etc., because the traffic is up. So, back to where it was, of course not—but we’re trending in the right direction.
Operator
Thank you. Our next question comes from the line of Ki Bin Kim with Truist. Please proceed with your question.
Good morning. Refers to the 21% of the reserves that you took; I’m sure there is quite a bit of a different range of that 75% threshold on that. What percentage do you think roughly were tenants that were already living on the ledge or kind of the substantial decline pre-COVID that no matter how many accruals have woken up? And then I guess what the remaining bucket of tenants that were probably pretty good but not paying rent for a few months, really helped some and they can come out of okay?
Well, I don't think we have specific answers where we bifurcated kind of into those kinds of buckets. There's a bunch that won’t make it; there's a bunch that we think we can work with to get them through it. But I don't have a specific percentage of what falls into each of those buckets.
But Ki Bin you know, I mean, the bottom line is that this was from the beginning. We are not negotiating with tenants that we don't believe will make it, right? If we don't think, we're looking at our best chance for success, and sometimes the best chance is to simply default the tenants pay very quickly, try to evict. Sometimes those are the best answers. Generally, when you're talking about a tenant, the 15 tenants that filed bankruptcy, there wasn’t one surprise of those 15 tenants that filed for bankruptcy. So we didn't sit there and abate or defer rent with those tenants in any meaningful way. The same applies to smaller tenants. So I obviously don't know that percentage difference, but I can tell you philosophically how we approach each of those guys, so I don't know if that's helpful or not.
And how would you describe how private operators are behaving around your market? You can be very disciplined, you have great assets, and you have a great operating platform. But if the surrounding private operators aren't behaving rationally and undercutting rents or getting more KIs, getting something out of your control, how do you think about that?
Are you talking about the small shop tenants and how they're behaving?
Around that private owners?
Oh, I'm sorry. Yeah. I think as we get post-COVID, we've always been, we were over-retail before, and we are definitely going to be more over-retail now. So there's going to be a lot of low-cost options out there. But again, as to my prior point, I think you'll have a very small subset of tenants that just go for a low-cost option. The majority of the tenants who really need to be opening stores that are productive and robust in terms of sales are going to have the critical factors of creating that successful operation. It's going to be what we have to offer in terms of occupancy, in terms of co-tenancies, in terms of convenience, in terms of the locations, and the investing in the property. So, I think that there will be, there's always been lower-cost options, but I don't see that as a determinant in our going forward.
The one thing I would say to you, I'm sorry, man. The one thing I would say to you, Ki Bin is you know, it's hard to imagine from my perspective that that was not priced into the stock. We're up 40% right from six months ago. If you look going forward, will there be rent pressures? Of course there will be rent pressures. We're up 40%. Do you think these properties are worth 40% less than they were six months ago? Where would the billion-dollar Assembly Row be sold for $600 million today because of those concerns? Not at all. It's been overpriced. I get it. I understand the uncertainty and why, but I got to think that's priced in even if there is—and there will be pricing pressure from lower-cost operators going forward.
Operator
Our next question comes in the line of Linda Tsai with Jefferies.
The 3% revenue impact from the 15 bankruptcies, what would be occupancy impact from that?
We don't think that we're going to lose that many of them candidly. So it's probably about 1% from the closures that we expect. But most of that haven’t happened yet.
And to the comment on the first half of 2020 may reach high 80% occupancy, you know, the merchandising categories that end up going away. Would you look to backfill with retail uses or look to pivot and diversify away in kind of some of the spaces that are flexible enough to do so?
Linda, one of the things I think that’s one of our strengths is that we really look at sell from a real estate perspective. Having the expertise to be able to convert, redevelop, and repurpose is something that I think is a real benefit to us. So we don't look at it; we look at it economically and try to figure out what the highest and best uses of that piece of real estate is. Whether it's a second floor of the fitness center or the amount of fitness and second floor space that we’ve already taken out and created high-value office space is pretty interesting, certainly at Santana, and the ability to have properties that now with more vacancy can be turned into residential and retail and more mixed-use properties. We look at that stuff that way. It very much depends on the property, but we can do all those things.
Operator
Our next question comes from the line of Floris Van Dijkum with Compass Point.
Good morning, guys, actually Compass Point. But I just wanted one question, I guess, some of the opportunities that you're going to get as a result of bankruptcy. So you mentioned this, Don, I think early in your comments about Lord and Taylor at Balkin Wood. How will you balance incremental capital spend that that will require with the potential to create value and to grow NOI going forward? Do you think about that differently today than you would six months ago?
Yes. That's a very good question, Floris. I mean, look, the uncertainty of capital means that the bar is higher. You happen to pick one in Lord and Taylor at Balakin, where I mean, I've been dying to do something on that piece of land for the better part of 15 years. There it’s just an underutilized great piece of land. Now, what COVID did was make lower Merion township more important than lower Merion township was pre-COVID. So the answer is always going to start with the real estate, and it's always going to start with the ability to create value on that real estate. That's an easier one. For some of them that are less easier, they have a higher hurdle that they've got to fight for, but for us, it's not only about that initial ability to redevelop; it’s what we see from the long-term growth, and I think I know you're familiar with Gary, and I think you'll see what we're doing at Gary has been enhanced by COVID, not hurt by COVID, because of where we are. So I think we start with a leg up on that stuff.
Operator
Our final question comes from the line of Alexander Goldfarb with Piper Sandler.
On the restaurant front, certainly Lebanese Taverna is one of the restaurants that survives, that place is great. So, Don, just a question on the dividend: how do you think about it? You've answered a bunch of the questions. There's obviously a lot of unknowns, and you guys have a lot of capital that you want to spend on projects—like Merion or like various places that you think will really reward investors. So the decision to increase the dividend was that based more on just the strength of Federal’s balance sheet or the real-time improvements that you're seeing? Or is it just your general belief that, there will be a vaccine that 2021 will be a much better year? Therefore, don't look at this year and what's happening, but look forward. With all that said, do you guys feel comfortable that you can maintain that above taxable income payout?
Well, first of all, Alex, I’m so glad you got a question in as the last question because I was worried that before this call, I was missing you greatly, so it's good to talk to you. With respect to—and I don’t have an answer on Lebanese Taverna exactly expect we’ve gotten to the concepts from them that had just opened, so that's good. Getting past that, I spent a lot of time on the dividend because it’s not just one or two or three things. It really is a myriad of everything. When the question came down about capital raising a little bit, I mean, or as Dan was answering, how we look at the balance sheet going forward and how we're going to effectively finance. There’s—I’d be lying to you if I didn’t say to you that we have a level of confidence in our ability to raise money from a wide variety of sources, whether that's equity, debt, or joint ventures, selling assets, or whatever because they all come not only from our history of being able to do that, but they’re rooted in the condition that this real estate is the best real estate out there, that’s just real. So we're going to have, in our view, more opportunities than most to be able to raise capital. That’s an important component of what happened here. Also, there’s no doubt as I talked about at the property level, if you were with us and you were working at Federal and we were meaning as I do with Wendy every day or every other day, at least, and with Jeff and with Don, you would have a good hands-on sense for the desirability of that real estate and the deals that are coming through and can come through on a long-term basis to be able to get that done. And that would give you another level of confidence. So there will be equity raises on the other side of this. This company has effectively been built to be able to provide an equity investor or return that comes from appreciation, as well as dividends. It's a critical component for the type of investors that we want because those are long-term investors. The combination of those five, six, or seven other things suggests to us that at this point in time, we should continue the dividend. Now, the raise, the $3 million incremental costs that it costs us by going up a penny; that’s everything—it sets the record! We're going to pay $80 million; the notion of ruining the record, we shouldn’t do that. So the incremental three, that's based on our history. It’s just three in terms of the raise, the natural payments, so it’s all about everything I was talking about previously.
Okay, and then the second question. Don, next year, the point in El Segundo VXP announced a JV for that triangle. Was that something that you had considered? Was it something that you guys ever looked at? Or given everything else that was on your plate, you're like, look, it's across the train tracks? It's separated, whatever. And it just, we have more that we don't need to get involved in that.
Yeah. It's a real complicated one, and Jeff is on the phone; he can certainly answer, but we’ve talked about that. I don’t know, at least I half a dozen times with Berkes. We’d sit there he said, how are we going to figure out what to do on that? Every time we looked at it, the costs of moving tracks and time and all that are just more.
Actually, just to weigh in quickly, Don and Alex had saw me product site, which is just east of the point on Rose Crowns, where all the tanks used to be when we originally opened the point. We talked a lot to Continental Development about doing stuff with them, that project when it's built—and they're not ready to build it yet given what's going on in the market—but when it's built, it will integrate very nicely with the point. Actually, we think it will drive a lot of daytime demand for our restaurants, shops, and services at the point. So, we're happy to see them do it, but it is 100% office. I think there is a longer-term bigger view from both of those parties on how they work together that we just didn't fit into. So, great relationship with them—a great developer; really happy to see what they're doing—just not a fit for Federal.
Operator
Thank you. We have reached the end of our question and answer session. I'd like to turn the call back over to Mike Ennes for any closing remarks.
Thank you for joining us today.
Operator
Thank you. This concludes today's teleconference. You may disconnect your lines at this time. Thank you for your participation and have a wonderful day.