UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended March 31,September 30, 2019

or

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number 1-12298 (Regency Centers Corporation)

Commission File Number 0-24763 (Regency Centers, L.P.)

REGENCY CENTERS CORPORATION

REGENCY CENTERS, L.P.

(Exact name of registrant as specified in its charter)

FLORIDA

florida (REGENCY CENTERS CORPORATION)

regencylogocolora12.jpg

59-3191743

DELAWARE

Delaware (REGENCY CENTERS, L.P)

59-3429602

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

One Independent Drive, Suite 114

Jacksonville, Florida 32202

(904) 598-7000

(Address of principal executive offices) (zip code)

(Registrant's telephone number, including area code)


Securities registered pursuant to Section 12(b) of the Act:

Regency Centers Corporation

Title of each class

Trading Symbol

Name of each exchange on which registered

Common Stock, $.01 par value

REG

The Nasdaq Stock Market LLC

Regency Centers, L.P.

Title of each class

Trading Symbol

Name of each exchange on which registered

None

N/A

N/A




Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Regency Centers Corporation              YES  x    NO  o                     Regency Centers, L.P.              YES  x    NO  o


Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Regency Centers Corporation              YES  x    NO  o                     Regency Centers, L.P.              YES  x    NO  o




Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):

Regency Centers Corporation:

Large accelerated filer

x

Accelerated filer

o

Emerging growth company

o

Non-accelerated filer

o

Smaller reporting company

o

Regency Centers, L.P.:

Large accelerated filer

o

Accelerated filer

x

Emerging growth company

o

Non-accelerated filer

o

Smaller reporting company

o


If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Regency Centers Corporation              YES  o    NO  o                    Regency Centers, L.P.              YES  o    NO  o


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Regency Centers Corporation              YES  o    NO  x                    Regency Centers, L.P.              YES  o    NO  x


The number of shares outstanding of the Regency Centers Corporation’s common stock was 167,518,691167,563,903 as of May 9,November 1, 2019.





EXPLANATORY NOTE

This report combines the quarterly reports on Form 10-Q for the quarter ended March 31,September 30, 2019, of Regency Centers Corporation and Regency Centers, L.P. Unless stated otherwise or the context otherwise requires, references to “Regency Centers Corporation” or the “Parent Company” mean Regency Centers Corporation and its controlled subsidiaries; and references to “Regency Centers, L.P.” or the “Operating Partnership” mean Regency Centers, L.P. and its controlled subsidiaries. The term “the Company”,"Regency "Regency Centers" or “Regency” means the Parent Company and the Operating Partnership, collectively.

The Parent Company is a real estate investment trust (“REIT”) and the general partner of the Operating Partnership. The Operating Partnership's capital includes general and limited common Partnership Units (“Units”). As of March 31,September 30, 2019, the Parent Company owned approximately 99.8%99.6% of the Units in the Operating Partnership. The remaining limited Units are owned by investors. As the sole general partner of the Operating Partnership, the Parent Company has exclusive control of the Operating Partnership's day-to-day management.

The Company believes combining the quarterly reports on Form 10-Q of the Parent Company and the Operating Partnership into this single report provides the following benefits:

Enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;

Enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;

Eliminates duplicative disclosure and provides a more streamlined and readable presentation; and

Eliminates duplicative disclosure and provides a more streamlined and readable presentation;

Creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.

Creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.

Management operates the Parent Company and the Operating Partnership as one business. The management of the Parent Company consists of the same individuals as the management of the Operating Partnership. These individuals are officers of the Parent Company and employees of the Operating Partnership.

The Company believes it is important to understand the key differences between the Parent Company and the Operating Partnership in the context of how the Parent Company and the Operating Partnership operate as a consolidated company. The Parent Company is a REIT, whose only material asset is its ownership of partnership interests of the Operating Partnership. As a result, the Parent Company does not conduct business itself, other than acting as the sole general partner of the Operating Partnership, issuing public equity from time to time and guaranteeing certain debt of the Operating Partnership. Except for $500 million of unsecured public and private placement debt, the Parent Company does not hold any indebtedness, but guarantees all of the unsecured debt of the Operating Partnership. The Operating Partnership is also the co-issuer and guarantees the $500 million of debt of the Parent Company.Company debt. The Operating Partnership holds all the assets of the Company and retains the ownership interests in the Company's joint ventures. Except for net proceeds from public equity issuances by the Parent Company, which are contributed to the Operating Partnership in exchange for partnership units, the Operating Partnership generates all remaining capital required by the Company's business. These sources include the Operating Partnership's operations, its direct or indirect incurrence of indebtedness, and the issuance of partnership units.

Stockholders' equity, partners' capital, and noncontrolling interests are the main areas of difference between the consolidated financial statements of the Parent Company and those of the Operating Partnership. The Operating Partnership's capital includes general and limited common Partnership Units. The limited partners' units in the Operating Partnership owned by third parties are accounted for in partners' capital in the Operating Partnership's financial statements and outside of stockholders' equity in noncontrolling interests in the Parent Company's financial statements.

In order to highlight the differences between the Parent Company and the Operating Partnership, there are sections in this report that separately discuss the Parent Company and the Operating Partnership, including separate financial statements, controls and procedures sections, and separate Exhibit 31 and 32 certifications. In the sections that combine disclosure for the Parent Company and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company.

As general partner with control of the Operating Partnership, the Parent Company consolidates the Operating Partnership for financial reporting purposes, and the Parent Company does not have assets other than its investment in the Operating Partnership. Therefore, while stockholders' equity and partners' capital differ as discussed above, the assets and liabilities of the Parent Company and the Operating Partnership are the same on their respective financial statements.





TABLE OF CONTENTS

Form 10-Q

Report Page

PART I - FINANCIAL INFORMATION

Item 1.

Financial Statements (Unaudited)

Regency Centers Corporation:

Consolidated Balance Sheets as of March 31,September 30, 2019 and December 31, 2018

Consolidated Statements of Operations for the periods ended March 31,September 30, 2019 and 2018

Consolidated Statements of Comprehensive Income for the periods ended March 31,September 30, 2019 and 2018

Consolidated Statements of Equity for the periods ended March 31,September 30, 2019 and 2018

Consolidated Statements of Cash Flows for the periods ended March 31,September 30, 2019 and 2018

6

Regency Centers, L.P.:

Consolidated Balance Sheets as of March 31,September 30, 2019 and December 31, 2018

8

Consolidated Statements of Operations for the periods ended March 31,September 30, 2019 and 2018

9

Consolidated Statements of Comprehensive Income for the periods ended March 31,September 30, 2019 and 2018

10

Consolidated Statements of Capital for the periods ended March 31,September 30, 2019 and 2018

11

Consolidated Statements of Cash Flows for the periods ended March 31,September 30, 2019 and 2018

13

Notes to Consolidated Financial Statements

15

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

57

Item 4.

Controls and Procedures

57

PART II - OTHER INFORMATION

Item 1.

Legal Proceedings

58

Item 1A.

Risk Factors

58

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

58

Item 3.

Defaults Upon Senior Securities

59

Item 4.

Mine Safety Disclosures

59

Item 5.

Other Information

59

Item 6.

Exhibits

59

SIGNATURES

61






PART I - FINANCIAL INFORMATION


Item 1. Financial Statements


REGENCY CENTERS CORPORATION

Consolidated Balance Sheets

March 31,

September 30, 2019andDecember 31, 2018

(in thousands, except share data)

 

 

2019

 

 

2018

 

Assets

 

(unaudited)

 

 

 

 

 

Real estate assets, at cost

 

$

11,142,239

 

 

 

10,863,162

 

Less: accumulated depreciation

 

 

1,723,963

 

 

 

1,535,444

 

Real estate investments, net

 

 

9,418,276

 

 

 

9,327,718

 

Investments in real estate partnerships

 

 

472,863

 

 

 

463,001

 

Properties held for sale

 

 

35,563

 

 

 

60,516

 

Cash, cash equivalents and restricted cash (including $4,178 and $2,658 of restricted cash at September 30, 2019 and December 31, 2018, respectively)

 

 

47,461

 

 

 

45,190

 

Tenant and other receivables

 

 

161,381

 

 

 

172,359

 

Deferred leasing costs, less accumulated amortization of $107,737 and $101,093 at September 30, 2019 and December 31, 2018, respectively

 

 

79,729

 

 

 

84,983

 

Acquired lease intangible assets, less accumulated amortization of $247,639 and $219,689 at September 30, 2019 and December 31, 2018, respectively

 

 

264,681

 

 

 

387,069

 

Right of use assets, net

 

 

294,051

 

 

 

 

Other assets

 

 

398,945

 

 

 

403,827

 

Total assets

 

$

11,172,950

 

 

 

10,944,663

 

Liabilities and Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Notes payable

 

$

3,437,959

 

 

 

3,006,478

 

Unsecured credit facilities

 

 

449,309

 

 

 

708,734

 

Accounts payable and other liabilities

 

 

219,529

 

 

 

224,807

 

Acquired lease intangible liabilities, less accumulated amortization of $119,539 and $92,746 at September 30, 2019 and December 31, 2018, respectively

 

 

449,498

 

 

 

496,726

 

Lease liabilities

 

 

223,581

 

 

 

 

Tenants’ security, escrow deposits and prepaid rent

 

 

53,227

 

 

 

57,750

 

Total liabilities

 

 

4,833,103

 

 

 

4,494,495

 

Commitments and contingencies

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock, $0.01 par value per share, 220,000,000 shares authorized; 167,562,379 and 167,904,593 shares issued at September 30, 2019 and December 31, 2018, respectively

 

 

1,676

 

 

 

1,679

 

Treasury stock at cost, 435,297 and 390,163 shares held at September 30, 2019 and December 31, 2018, respectively

 

 

(22,858

)

 

 

(19,834

)

Additional paid-in-capital

 

 

7,650,056

 

 

 

7,672,517

 

Accumulated other comprehensive loss

 

 

(15,804

)

 

 

(927

)

Distributions in excess of net income

 

 

(1,350,331

)

 

 

(1,255,465

)

Total stockholders’ equity

 

 

6,262,739

 

 

 

6,397,970

 

Noncontrolling interests:

 

 

 

 

 

 

 

 

Exchangeable operating partnership units, aggregate redemption value of $51,870 and $20,532 at September 30, 2019 and December 31, 2018, respectively

 

 

36,341

 

 

 

10,666

 

Limited partners’ interests in consolidated partnerships

 

 

40,767

 

 

 

41,532

 

Total noncontrolling interests

 

 

77,108

 

 

 

52,198

 

Total equity

 

 

6,339,847

 

 

 

6,450,168

 

Total liabilities and equity

 

$

11,172,950

 

 

 

10,944,663

 

  2019 2018
Assets (unaudited)  
Real estate assets, at cost$10,875,058
 10,863,162
Less: accumulated depreciation 1,605,681
 1,535,444
Real estate investments, net 9,269,377
 9,327,718
Investments in real estate partnerships 456,733
 463,001
Properties held for sale 15,275
 60,516
Cash, cash equivalents and restricted cash (including $3,305 and $2,658 of restricted cash at March 31, 2019 and December 31, 2018, respectively) 42,784
 45,190
Tenant and other receivables 160,635
 172,359
Deferred leasing costs, less accumulated amortization of $102,141 and $101,093 at March 31, 2019 and December 31, 2018, respectively 82,477
 84,983
Acquired lease intangible assets, less accumulated amortization of $225,693 and $219,689 at March 31, 2019 and December 31, 2018, respectively 280,613
 387,069
Right of use assets, net 296,859
 
Other assets 412,851
 403,827
Total assets$11,017,604
 10,944,663
Liabilities and Equity    
Liabilities:    
Notes payable$3,009,886
 3,006,478
Unsecured credit facilities 673,852
 708,734
Accounts payable and other liabilities 183,983
 224,807
Acquired lease intangible liabilities, less accumulated amortization of $99,163 and $92,746 at March 31, 2019 and December 31, 2018, respectively 475,065
 496,726
Lease liabilities 225,122
 
Tenants’ security, escrow deposits and prepaid rent 46,923
 57,750
Total liabilities 4,614,831
 4,494,495
Commitments and contingencies 
 
Equity:    
Stockholders’ equity:    
Common stock, $0.01 par value per share, 220,000,000 shares authorized; 167,517,243 and 167,904,593 shares issued at March 31, 2019 and December 31, 2018, respectively 1,675
 1,679
Treasury stock at cost, 410,963 and 390,163 shares held at March 31, 2019 and December 31, 2018, respectively (21,226) (19,834)
Additional paid-in-capital 7,639,353
 7,672,517
Accumulated other comprehensive loss (6,096) (927)
Distributions in excess of net income (1,263,011) (1,255,465)
Total stockholders’ equity 6,350,695
 6,397,970
Noncontrolling interests:    
Exchangeable operating partnership units, aggregate redemption value of $23,615 and $20,532 at March 31, 2019 and December 31, 2018, respectively 10,641
 10,666
Limited partners’ interests in consolidated partnerships 41,437
 41,532
Total noncontrolling interests 52,078
 52,198
Total equity 6,402,773
 6,450,168
Total liabilities and equity$11,017,604
 10,944,663

See accompanying notes to consolidated financial statements.


1





REGENCY CENTERS CORPORATION

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease income

 

$

272,143

 

 

 

268,948

 

 

$

815,682

 

 

 

808,661

 

Other property income

 

 

2,780

 

 

 

2,408

 

 

 

6,956

 

 

 

6,755

 

Management, transaction, and other fees

 

 

7,353

 

 

 

6,954

 

 

 

21,768

 

 

 

20,999

 

Total revenues

 

 

282,276

 

 

 

278,310

 

 

 

844,406

 

 

 

836,415

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

91,856

 

 

 

89,183

 

 

 

282,639

 

 

 

266,812

 

Operating and maintenance

 

 

41,695

 

 

 

40,557

 

 

 

125,092

 

 

 

124,924

 

General and administrative

 

 

16,705

 

 

 

17,564

 

 

 

56,722

 

 

 

51,947

 

Real estate taxes

 

 

33,601

 

 

 

35,129

 

 

 

101,263

 

 

 

97,096

 

Other operating expenses

 

 

1,819

 

 

 

2,045

 

 

 

4,486

 

 

 

6,476

 

Total operating expenses

 

 

185,676

 

 

 

184,478

 

 

 

570,202

 

 

 

547,255

 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

38,253

 

 

 

36,618

 

 

 

113,178

 

 

 

111,477

 

Provision for impairment, net of tax

 

 

(14

)

 

 

855

 

 

 

12,099

 

 

 

29,443

 

Gain on sale of real estate, net of tax

 

 

(887

)

 

 

(3,228

)

 

 

(17,819

)

 

 

(4,448

)

Early extinguishment of debt

 

 

1,391

 

 

 

 

 

 

11,982

 

 

 

11,172

 

Net investment income

 

 

(370

)

 

 

(923

)

 

 

(3,690

)

 

 

(1,524

)

Total other expense (income)

 

 

38,373

 

 

 

33,322

 

 

 

115,750

 

 

 

146,120

 

Income from operations before equity in income of investments in real estate partnerships

 

 

58,227

 

 

 

60,510

 

 

 

158,454

 

 

 

143,040

 

Equity in (loss) income of investments in real estate partnerships

 

 

(283

)

 

 

10,024

 

 

 

43,673

 

 

 

29,548

 

Net income

 

 

57,944

 

 

 

70,534

 

 

 

202,127

 

 

 

172,588

 

Noncontrolling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchangeable operating partnership units

 

 

(157

)

 

 

(147

)

 

 

(456

)

 

 

(358

)

Limited partners’ interests in consolidated partnerships

 

 

(822

)

 

 

(665

)

 

 

(2,532

)

 

 

(2,008

)

Income attributable to noncontrolling interests

 

 

(979

)

 

 

(812

)

 

 

(2,988

)

 

 

(2,366

)

Net income attributable to common stockholders

 

$

56,965

 

 

 

69,722

 

 

$

199,139

 

 

 

170,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share - basic

 

$

0.34

 

 

 

0.41

 

 

$

1.19

 

 

 

1.00

 

Income per common share - diluted

 

$

0.34

 

 

 

0.41

 

 

$

1.19

 

 

 

1.00

 

(unaudited)
  Three months ended March 31,
  2019 2018
Revenues:    
Lease income$277,303
 267,510
Other property income 1,982
 2,025
Management, transaction, and other fees 6,972
 7,158
Total revenues 286,257
 276,693
Operating expenses:    
Depreciation and amortization 97,194
 88,525
Operating and maintenance 40,638
 42,516
General and administrative 21,300
 17,606
Real estate taxes 34,155
 30,425
Other operating expenses 1,134
 1,632
Total operating expenses 194,421
 180,704
Other expense (income):    
Interest expense, net 37,752
 36,785
Provision for impairment, net of tax 1,672
 16,054
Gain on sale of real estate, net of tax (16,490) (96)
Early extinguishment of debt 10,591
 162
Net investment income (2,354) (32)
Total other expense (income) 31,171
 52,873
Income from operations before equity in income of investments in real estate partnerships 60,665
 43,116
Equity in income of investments in real estate partnerships 30,828
 10,349
Net income 91,493
 53,465
Noncontrolling interests:    
Exchangeable operating partnership units (190) (111)
Limited partners’ interests in consolidated partnerships (857) (694)
Income attributable to noncontrolling interests (1,047) (805)
Net income attributable to common stockholders$90,446
 52,660

    
Income per common share - basic$0.54
 0.31
Income per common share - diluted$0.54
 0.31

See accompanying notes to consolidated financial statements.


2




REGENCY CENTERS CORPORATION

Consolidated Statements of Comprehensive Income

(in thousands)

(unaudited)

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net income

 

$

57,944

 

 

 

70,534

 

 

$

202,127

 

 

 

172,588

 

Other comprehensive (loss) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective portion of change in fair value of derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective portion of change in fair value of derivative instruments

 

 

(3,851

)

 

 

2,717

 

 

 

(18,567

)

 

 

16,511

 

Reclassification adjustment of derivative instruments included in net income

 

 

1,677

 

 

 

1,148

 

 

 

2,085

 

 

 

4,701

 

Unrealized gain (loss) on available-for-sale debt securities

 

 

169

 

 

 

24

 

 

 

429

 

 

 

(51

)

Other comprehensive (loss) income

 

 

(2,005

)

 

 

3,889

 

 

 

(16,053

)

 

 

21,161

 

Comprehensive income

 

 

55,939

 

 

 

74,423

 

 

 

186,074

 

 

 

193,749

 

Less: comprehensive income attributable to noncontrolling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

 

979

 

 

 

812

 

 

 

2,988

 

 

 

2,366

 

Other comprehensive (loss) income attributable to noncontrolling interests

 

 

(287

)

 

 

140

 

 

 

(1,176

)

 

 

818

 

Comprehensive income attributable to noncontrolling interests

 

 

692

 

 

 

952

 

 

 

1,812

 

 

 

3,184

 

Comprehensive income attributable to the Company

 

$

55,247

 

 

 

73,471

 

 

$

184,262

 

 

 

190,565

 

(unaudited)
  Three months ended March 31,
  2019 2018
Net income$91,493
 53,465
Other comprehensive (loss) income:    
Effective portion of change in fair value of derivative instruments:    
Effective portion of change in fair value of derivative instruments (5,489) 9,505
Reclassification adjustment of derivative instruments included in net income (176) 2,138
Unrealized gain (loss) on available-for-sale debt securities 137
 (119)
Other comprehensive (loss) income (5,528) 11,524
Comprehensive income 85,965
 64,989
Less: comprehensive income attributable to noncontrolling interests:    
Net income attributable to noncontrolling interests 1,047
 805
Other comprehensive (loss) income attributable to noncontrolling interests (359) 483
Comprehensive income attributable to noncontrolling interests 688
 1,288
Comprehensive income attributable to the Company$85,277
 63,701

See accompanying notes to consolidated financial statements.


REGENCY CENTERS CORPORATION

Consolidated Statements of Equity

For the three months ended September 30, 2019 and 2018

(in thousands, except per share data)

(unaudited)

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling Interests

 

 

 

 

 

 

 

Common

Stock

 

 

Treasury

Stock

 

 

Additional

Paid In

Capital

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

 

Distributions

in Excess of

Net Income

 

 

Total

Stockholders’

Equity

 

 

Exchangeable

Operating

Partnership

Units

 

 

Limited

Partners’

Interest  in

Consolidated

Partnerships

 

 

Total

Noncontrolling

Interests

 

 

Total

Equity

 

Balance at June 30, 2018

 

$

1,694

 

 

 

(19,268

)

 

 

7,751,375

 

 

 

10,317

 

 

 

(1,216,018

)

 

 

6,528,100

 

 

 

10,765

 

 

 

29,923

 

 

 

40,688

 

 

 

6,568,788

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69,722

 

 

 

69,722

 

 

 

147

 

 

 

665

 

 

 

812

 

 

 

70,534

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

3,749

 

 

 

 

 

 

3,749

 

 

 

8

 

 

 

132

 

 

 

140

 

 

 

3,889

 

Deferred compensation plan, net

 

 

 

 

 

(282

)

 

 

272

 

 

 

 

 

 

 

 

 

(10

)

 

 

 

 

 

 

 

 

 

 

 

(10

)

Restricted stock issued, net of amortization

 

 

 

 

 

 

 

 

4,173

 

 

 

 

 

 

 

 

 

4,173

 

 

 

 

 

 

 

 

 

 

 

 

4,173

 

Common stock issued for stock based compensation, net of repurchases

 

 

 

 

 

 

 

 

77

 

 

 

 

 

 

 

 

 

77

 

 

 

 

 

 

 

 

 

 

 

 

77

 

Common stock issued under dividend reinvestment plan

 

 

 

 

 

 

 

 

318

 

 

 

 

 

 

 

 

 

318

 

 

 

 

 

 

 

 

 

 

 

 

318

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,297

)

 

 

(1,297

)

 

 

(1,297

)

Cash dividends declared:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock/unit ($0.555 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(94,035

)

 

 

(94,035

)

 

 

(194

)

 

 

 

 

 

(194

)

 

 

(94,229

)

Balance at September 30, 2018

 

$

1,694

 

 

 

(19,550

)

 

 

7,756,215

 

 

 

14,066

 

 

 

(1,240,331

)

 

 

6,512,094

 

 

 

10,726

 

 

 

29,423

 

 

 

40,149

 

 

 

6,552,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2019

 

$

1,676

 

 

 

(22,536

)

 

 

7,645,065

 

 

 

(14,086

)

 

 

(1,309,278

)

 

 

6,300,841

 

 

 

10,528

 

 

 

41,479

 

 

 

52,007

 

 

 

6,352,848

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56,965

 

 

 

56,965

 

 

 

157

 

 

 

822

 

 

 

979

 

 

 

57,944

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

(1,718

)

 

 

 

 

 

(1,718

)

 

 

(8

)

 

 

(279

)

 

 

(287

)

 

 

(2,005

)

Deferred compensation plan, net

 

 

 

 

 

(322

)

 

 

322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted stock issued, net of amortization

 

 

 

 

 

 

 

 

4,224

 

 

 

 

 

 

 

 

 

4,224

 

 

 

 

 

 

 

 

 

 

 

 

4,224

 

Common stock issued for stock based compensation, net of repurchases

 

 

 

 

 

 

 

 

100

 

 

 

 

 

 

 

 

 

100

 

 

 

 

 

 

 

 

 

 

 

 

100

 

Common stock issued under dividend reinvestment plan

 

 

 

 

 

 

 

 

345

 

 

 

 

 

 

 

 

 

345

 

 

 

 

 

 

 

 

 

 

 

 

345

 

Contributions from partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

103

 

 

 

103

 

 

 

103

 

Issuance of exchangeable operating partnership units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,869

 

 

 

 

 

 

25,869

 

 

 

25,869

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,358

)

 

 

(1,358

)

 

 

(1,358

)

Cash dividends declared:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock/unit ($0.585 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(98,018

)

 

 

(98,018

)

 

 

(205

)

 

 

 

 

 

(205

)

 

 

(98,223

)

Balance at September 30, 2019

 

$

1,676

 

 

 

(22,858

)

 

 

7,650,056

 

 

 

(15,804

)

 

 

(1,350,331

)

 

 

6,262,739

 

 

 

36,341

 

 

 

40,767

 

 

 

77,108

 

 

 

6,339,847

 






REGENCY CENTERS CORPORATION
Consolidated Statements of Equity
For the three months ended March 31, 2019 and 2018
(in thousands, except per share data)
(unaudited)
              Noncontrolling Interests  
  
Common
Stock
 
Treasury
Stock
 
Additional
Paid In
Capital
 
Accumulated
Other
Comprehensive Income (Loss)
 
Distributions
in Excess of
Net Income
 
Total
Stockholders’
Equity
 
Exchangeable
Operating
Partnership
Units
 
Limited
Partners’
Interest  in
Consolidated
Partnerships
 
Total
Noncontrolling
Interests
 
Total
Equity
Balance at December 31, 2017 $1,714
 (18,307) 7,873,104
 (6,289) (1,158,170) 6,692,052
 10,907
 30,095
 41,002
 6,733,054
Adjustment due to change in accounting policy (note 1) 
 
 
 12
 30,889
 30,901
 
 2
 2
 30,903
Adjusted balance at January 1, 2018 1,714
 (18,307) 7,873,104
 (6,277) (1,127,281) 6,722,953
 10,907
 30,097
 41,004
 6,763,957
Net income 
 
 
 
 52,660
 52,660
 111
 694
 805
 53,465
Other comprehensive income (loss) 
 
 
 11,041
 
 11,041
 23
 460
 483
 11,524
Deferred compensation plan, net 
 (449) 446
 
 
 (3) 
 
 
 (3)
Restricted stock issued, net of amortization 1
 
 4,120
 
 
 4,121
 
 
 
 4,121
Common stock redeemed for taxes withheld for stock based compensation, net 
 
 (6,643) 
 
 (6,643) 
 
 
 (6,643)
Common stock repurchased and retired (21) 
 (124,968) 
 
 (124,989) 
 
 
 (124,989)
Common stock issued under dividend reinvestment plan 
 
 358
 
 
 358
 
 
 
 358
Common stock issued, net of issuance costs 
 
 10
 
 
 10
 
 
 
 10
Distributions to partners 
 
 
 
 
 
 
 (1,018) (1,018) (1,018)
Cash dividends declared:                    
Common stock/unit ($0.555 per share) 
 
 
 
 (95,207) (95,207) (194) 
 (194) (95,401)
Balance at March 31, 2018 1,694
 (18,756) 7,746,427
 4,764
 (1,169,828) 6,564,301
 10,847
 30,233
 41,080
 6,605,381
                     
Balance at December 31, 2018 1,679
 (19,834) 7,672,517
 (927) (1,255,465) 6,397,970
 10,666
 41,532
 52,198
 6,450,168
Net income 
 
 
 
 90,446
 90,446
 190
 857
 1,047
 91,493
Other comprehensive income 
 
 
 (5,169) 
 (5,169) (11) (348) (359) (5,528)
Deferred compensation plan, net 
 (1,392) 1,392
 
 
 
 
 
 
 
Restricted stock issued, net of amortization 2
 
 3,950
 
 
 3,952
 
 
 
 3,952
Common stock redeemed for taxes withheld for stock based compensation, net 
 
 (6,051) 
 
 (6,051) 
 
 
 (6,051)
Common stock repurchased and retired (6) 
 (32,772) 
 
 (32,778) 
 
 
 (32,778)
Common stock issued under dividend reinvestment plan 
 
 383
 
 
 383
 
 
 
 383
Contributions from partners 
 
 
 
 
 
 
 895
 895
 895
Distributions to partners 
 
 
 
 
 
 
 (1,565) (1,565) (1,565)
Reallocation of limited partner's interest 
 
 (66) 
 
 (66) 
 66
 66
 
Cash dividends declared:                    
Common stock/unit ($0.585 per share) 
 
 
 
 (97,992) (97,992) (204) 
 (204) (98,196)
Balance at March 31, 2019 1,675
 (21,226) 7,639,353
 (6,096) (1,263,011) 6,350,695
 10,641
 41,437
 52,078
 6,402,773

See accompanying notes to consolidated financial statements.


4





REGENCY CENTERS CORPORATION

Consolidated Statements of Cash Flows

Equity

For the threenine months ended March 31,September 30, 2019 and 2018

(in thousands)thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling Interests

 

 

 

 

 

 

 

Common

Stock

 

 

Treasury

Stock

 

 

Additional

Paid In

Capital

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

 

Distributions

in Excess of

Net Income

 

 

Total

Stockholders’

Equity

 

 

Exchangeable

Operating

Partnership

Units

 

 

Limited

Partners’

Interest  in

Consolidated

Partnerships

 

 

Total

Noncontrolling

Interests

 

 

Total

Equity

 

Balance at December 31, 2017

 

$

1,714

 

 

 

(18,307

)

 

 

7,873,104

 

 

 

(6,289

)

 

 

(1,158,170

)

 

 

6,692,052

 

 

 

10,907

 

 

 

30,095

 

 

 

41,002

 

 

 

6,733,054

 

Adjustment due to change in accounting policy (note 1)

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

30,889

 

 

 

30,901

 

 

 

 

 

 

2

 

 

 

2

 

 

 

30,903

 

Adjusted balance at January 1, 2018

 

 

1,714

 

 

 

(18,307

)

 

 

7,873,104

 

 

 

(6,277

)

 

 

(1,127,281

)

 

 

6,722,953

 

 

 

10,907

 

 

 

30,097

 

 

 

41,004

 

 

 

6,763,957

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

170,222

 

 

 

170,222

 

 

 

358

 

 

 

2,008

 

 

 

2,366

 

 

 

172,588

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

20,343

 

 

 

 

 

 

20,343

 

 

 

43

 

 

 

775

 

 

 

818

 

 

 

21,161

 

Deferred compensation plan, net

 

 

 

 

 

(1,243

)

 

 

1,229

 

 

 

 

 

 

 

 

 

(14

)

 

 

 

 

 

 

 

 

 

 

 

(14

)

Restricted stock issued, net of amortization

 

 

1

 

 

 

 

 

 

12,307

 

 

 

 

 

 

 

 

 

12,308

 

 

 

 

 

 

 

 

 

 

 

 

12,308

 

Common stock redeemed for taxes withheld for stock based compensation, net

 

 

 

 

 

 

 

 

(6,463

)

 

 

 

 

 

 

 

 

(6,463

)

 

 

 

 

 

 

 

 

 

 

 

(6,463

)

Common stock repurchased and retired

 

 

(21

)

 

 

 

 

 

(124,968

)

 

 

 

 

 

 

 

 

(124,989

)

 

 

 

 

 

 

 

 

 

 

 

(124,989

)

Common stock issued under dividend reinvestment plan

 

 

 

 

 

 

 

 

996

 

 

 

 

 

 

 

 

 

996

 

 

 

 

 

 

 

 

 

 

 

 

996

 

Common stock issued, net of issuance costs

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

10

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,457

)

 

 

(3,457

)

 

 

(3,457

)

Cash dividends declared:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock/unit ($1.665 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(283,272

)

 

 

(283,272

)

 

 

(582

)

 

 

 

 

 

(582

)

 

 

(283,854

)

Balance at September 30, 2018

 

$

1,694

 

 

 

(19,550

)

 

 

7,756,215

 

 

 

14,066

 

 

 

(1,240,331

)

 

 

6,512,094

 

 

 

10,726

 

 

 

29,423

 

 

 

40,149

 

 

 

6,552,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

$

1,679

 

 

 

(19,834

)

 

 

7,672,517

 

 

 

(927

)

 

 

(1,255,465

)

 

 

6,397,970

 

 

 

10,666

 

 

 

41,532

 

 

 

52,198

 

 

 

6,450,168

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

199,139

 

 

 

199,139

 

 

 

456

 

 

 

2,532

 

 

 

2,988

 

 

 

202,127

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

(14,877

)

 

 

 

 

 

(14,877

)

 

 

(36

)

 

 

(1,140

)

 

 

(1,176

)

 

 

(16,053

)

Deferred compensation plan, net

 

 

 

 

 

(3,024

)

 

 

3,024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted stock issued, net of amortization

 

 

2

 

 

 

 

 

 

12,125

 

 

 

 

 

 

 

 

 

12,127

 

 

 

 

 

 

 

 

 

 

 

 

12,127

 

Common stock redeemed for taxes withheld for stock based compensation, net

 

 

 

 

 

 

 

 

(5,857

)

 

 

 

 

 

 

 

 

(5,857

)

 

 

 

 

 

 

 

 

 

 

 

(5,857

)

Common stock repurchased and retired

 

 

(5

)

 

 

 

 

 

(32,772

)

 

 

 

 

 

 

 

 

(32,777

)

 

 

 

 

 

 

 

 

 

 

 

(32,777

)

Common stock issued under dividend reinvestment plan

 

 

 

 

 

 

 

 

1,085

 

 

 

 

 

 

 

 

 

1,085

 

 

 

 

 

 

 

 

 

 

 

 

1,085

 

Contributions from partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,999

 

 

 

1,999

 

 

 

1,999

 

Issuance of exchangeable operating partnership units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,869

 

 

 

 

 

 

25,869

 

 

 

25,869

 

Distributions to partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,222

)

 

 

(4,222

)

 

 

(4,222

)

Reallocation of limited partner's interest

 

 

 

 

 

 

 

 

(66

)

 

 

 

 

 

 

 

 

(66

)

 

 

 

 

 

66

 

 

 

66

 

 

 

 

Cash dividends declared:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock/unit ($1.755 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(294,005

)

 

 

(294,005

)

 

 

(614

)

 

 

 

 

 

(614

)

 

 

(294,619

)

Balance at September 30, 2019

 

$

1,676

 

 

 

(22,858

)

 

 

7,650,056

 

 

 

(15,804

)

 

 

(1,350,331

)

 

 

6,262,739

 

 

 

36,341

 

 

 

40,767

 

 

 

77,108

 

 

 

6,339,847

 

(unaudited)
  2019 2018
Cash flows from operating activities:    
Net income$91,493
 53,465
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 97,194
 88,525
Amortization of deferred loan costs and debt premiums 2,921
 2,471
(Accretion) and amortization of above and below market lease intangibles, net (13,090) (8,181)
Stock-based compensation, net of capitalization 3,475
 3,397
Equity in income of investments in real estate partnerships (30,828) (10,349)
Gain on sale of real estate, net of tax (16,490) (96)
Provision for impairment, net of tax 1,672
 16,054
Early extinguishment of debt 10,591
 162
Distribution of earnings from operations of investments in real estate partnerships 14,417
 13,319
Settlement of derivative instruments (5,719) 
Deferred compensation expense 2,314
 40
Realized and unrealized gain on investments (2,354) (30)
Changes in assets and liabilities:    
Tenant and other receivables 9,050
 4,296
Deferred leasing costs (2,491) (1,189)
Other assets (11,212) (476)
Accounts payable and other liabilities (8,908) (13,793)
Tenants’ security, escrow deposits and prepaid rent (10,671) 2,253
Net cash provided by operating activities 131,364
 149,868
Cash flows from investing activities:    
Acquisition of operating real estate (15,722) (20,071)
Advance deposits paid on acquisition of operating real estate (1,250) 
Real estate development and capital improvements (39,929) (51,968)
Proceeds from sale of real estate investments 82,533
 3,227
Issuance of notes receivable 
 (462)
Investments in real estate partnerships (19,587) (39,330)
Distributions received from investments in real estate partnerships 41,587
 2,328
Dividends on investment securities 116
 71
Acquisition of investment securities (5,359) (7,543)
Proceeds from sale of investment securities 4,612
 6,542
Net cash provided by (used in) investing activities 47,001
 (107,206)
Cash flows from financing activities:    
Repurchase of common shares in conjunction with equity award plans (6,148) (6,755)
Common shares repurchased through share repurchase program (32,778) (124,989)
Proceeds from sale of treasury stock 8
 99
Distributions to limited partners in consolidated partnerships, net (1,485) (1,018)
Distributions to exchangeable operating partnership unit holders (204) (194)
Dividends paid to common stockholders (97,608) (94,849)
Repayment of fixed rate unsecured notes (250,000) 
Proceeds from issuance of fixed rate unsecured notes, net 298,983
 299,511
Proceeds from unsecured credit facilities 110,000
 185,000
Repayment of unsecured credit facilities (145,000) (245,000)
Proceeds from notes payable 
 1,740
Repayment of notes payable (40,315) 
Scheduled principal payments (2,235) (2,773)
Payment of loan costs (3,342) (9,179)
Early redemption costs (10,647) 
Net cash (used in) provided by financing activities (180,771) 1,593
Net (decrease) increase in cash and cash equivalents and restricted cash (2,406) 44,255
Cash and cash equivalents and restricted cash at beginning of the period 45,190
 49,381
Cash and cash equivalents and restricted cash at end of the period$42,784
 93,636

5





Supplemental disclosure of cash flow information:    
Cash paid for interest (net of capitalized interest of $1,015 and $2,179 in 2019 and 2018, respectively)$42,421
 30,467
Cash paid (received) for income taxes, net$15
 (407)
Supplemental disclosure of non-cash transactions:    
Mortgage loans assumed for the acquisition of real estate$
 9,700
Change in accrued capital expenditures$10,494
 
Common stock issued under dividend reinvestment plan$383
 358
Stock-based compensation capitalized$573
 837
Contributions from limited partners in consolidated partnerships, net$881
 
Common stock issued for dividend reinvestment in trust$238
 205
Contribution of stock awards into trust$1,328
 637
Distribution of stock held in trust$167
 317
Change in fair value of debt securities available-for-sale$174
 (128)

See accompanying notes to consolidated financial statements.


6


5




REGENCY CENTERS L.P.

CORPORATION

Consolidated Balance Sheets

March 31,Statements of Cash Flows

For the nine months ended September 30, 2019 and December 31, 2018

(in thousands, except unit data)thousands)

(unaudited)

 

 

2019

 

 

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

202,127

 

 

 

172,588

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

282,639

 

 

 

266,812

 

Amortization of deferred loan costs and debt premiums

 

 

8,533

 

 

 

7,599

 

(Accretion) and amortization of above and below market lease intangibles, net

 

 

(30,196

)

 

 

(26,031

)

Stock-based compensation, net of capitalization

 

 

10,716

 

 

 

10,012

 

Equity in income of investments in real estate partnerships

 

 

(43,673

)

 

 

(29,548

)

Gain on sale of real estate, net of tax

 

 

(17,819

)

 

 

(4,448

)

Provision for impairment, net of tax

 

 

12,099

 

 

 

29,443

 

Early extinguishment of debt

 

 

11,982

 

 

 

11,172

 

Distribution of earnings from investments in real estate partnerships

 

 

41,427

 

 

 

40,366

 

Settlement of derivative instruments

 

 

(6,870

)

 

 

 

Deferred compensation expense

 

 

3,551

 

 

 

1,475

 

Realized and unrealized gain on investments

 

 

(3,634

)

 

 

(1,524

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Tenant and other receivables

 

 

520

 

 

 

(13,326

)

Deferred leasing costs

 

 

(4,695

)

 

 

(6,259

)

Other assets

 

 

(7,182

)

 

 

(6,565

)

Accounts payable and other liabilities

 

 

14,886

 

 

 

15,100

 

Tenants’ security, escrow deposits and prepaid rent

 

 

(5,055

)

 

 

(2,111

)

Net cash provided by operating activities

 

 

469,356

 

 

 

464,755

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Acquisition of operating real estate

 

 

(222,230

)

 

 

(85,766

)

Advance deposits paid on acquisition of operating real estate

 

 

(600

)

 

 

(150

)

Real estate development and capital improvements

 

 

(128,085

)

 

 

(174,145

)

Proceeds from sale of real estate investments

 

 

98,006

 

 

 

151,142

 

Collection of notes receivable

 

 

 

 

 

15,648

 

Investments in real estate partnerships

 

 

(57,333

)

 

 

(58,372

)

Return of capital from investments in real estate partnerships

 

 

46,740

 

 

 

5,488

 

Dividends on investment securities

 

 

400

 

 

 

281

 

Acquisition of investment securities

 

 

(17,955

)

 

 

(16,946

)

Proceeds from sale of investment securities

 

 

14,748

 

 

 

15,639

 

Net cash used in investing activities

 

 

(266,309

)

 

 

(147,181

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repurchase of common shares in conjunction with equity award plans

 

 

(6,165

)

 

 

(6,772

)

Common shares repurchased through share repurchase program

 

 

(32,777

)

 

 

(124,989

)

Proceeds from sale of treasury stock

 

 

9

 

 

 

99

 

Distributions to limited partners in consolidated partnerships, net

 

 

(2,223

)

 

 

(3,457

)

Distributions to exchangeable operating partnership unit holders

 

 

(614

)

 

 

(582

)

Dividends paid to common stockholders

 

 

(292,921

)

 

 

(282,276

)

Repayment of fixed rate unsecured notes

 

 

(250,000

)

 

 

(150,000

)

Proceeds from issuance of fixed rate unsecured notes, net

 

 

723,571

 

 

 

299,511

 

Proceeds from unsecured credit facilities

 

 

450,000

 

 

 

455,000

 

Repayment of unsecured credit facilities

 

 

(710,000

)

 

 

(370,000

)

Proceeds from notes payable

 

 

 

 

 

1,740

 

Repayment of notes payable

 

 

(55,030

)

 

 

(113,037

)

Scheduled principal payments

 

 

(6,960

)

 

 

(7,767

)

Payment of loan costs

 

 

(7,019

)

 

 

(9,448

)

Early redemption costs

 

 

(10,647

)

 

 

(10,491

)

Net cash used in financing activities

 

 

(200,776

)

 

 

(322,469

)

Net increase (decrease) in cash and cash equivalents and restricted cash

 

 

2,271

 

 

 

(4,895

)

Cash and cash equivalents and restricted cash at beginning of the period

 

 

45,190

 

 

 

49,381

 

Cash and cash equivalents and restricted cash at end of the period

 

$

47,461

 

 

 

44,486

 

  2019 2018
Assets (unaudited)  
Real estate assets, at cost$10,875,058
 10,863,162
Less: accumulated depreciation 1,605,681
 1,535,444
Real estate investments, net 9,269,377
 9,327,718
Investments in real estate partnerships 456,733
 463,001
Properties held for sale 15,275
 60,516
Cash, cash equivalents and restricted cash (including $3,305 and $2,658 of restricted cash at March 31, 2019 and December 31, 2018, respectively) 42,784
 45,190
Tenant and other receivables 160,635
 172,359
Deferred leasing costs, less accumulated amortization of $102,141 and $101,093 at March 31, 2019 and December 31, 2018, respectively 82,477
 84,983
Acquired lease intangible assets, less accumulated amortization of $225,693 and $219,689 at March 31, 2019 and December 31, 2018, respectively 280,613
 387,069
Right of use assets, net 296,859
 
Other assets 412,851
 403,827
Total assets$11,017,604
 10,944,663
Liabilities and Capital    
Liabilities:    
Notes payable$3,009,886
 3,006,478
Unsecured credit facilities 673,852
 708,734
Accounts payable and other liabilities 183,983
 224,807
Acquired lease intangible liabilities, less accumulated amortization of $99,163 and $92,746 at March 31, 2019 and December 31, 2018, respectively 475,065
 496,726
Lease liabilities 225,122
 
Tenants’ security, escrow deposits and prepaid rent 46,923
 57,750
Total liabilities 4,614,831
 4,494,495
Commitments and contingencies 
 
Capital:    
Partners’ capital:    
General partner; 167,517,243 and 167,904,593 units outstanding at March 31, 2019 and December 31, 2018, respectively 6,356,791
 6,398,897
Limited partners; 349,902 units outstanding at March 31, 2019 and December 31, 2018 10,641
 10,666
Accumulated other comprehensive (loss) (6,096) (927)
Total partners’ capital 6,361,336
 6,408,636
Noncontrolling interest: Limited partners’ interests in consolidated partnerships 41,437
 41,532
Total capital 6,402,773
 6,450,168
Total liabilities and capital$11,017,604
 10,944,663

See accompanying notes to consolidated financial statements.


7



6




REGENCY CENTERS L.P.

CORPORATION

Consolidated Statements of Operations

Cash Flows

For the nine months ended September 30, 2019 and 2018

(in thousands, except per unit data)thousands)

(unaudited)

 

 

2019

 

 

2018

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for interest (net of capitalized interest of $3,089 and $5,820 in 2019 and 2018, respectively)

 

$

112,055

 

 

 

104,210

 

Cash paid for income taxes, net of refunds

 

$

778

 

 

 

4,771

 

Supplemental disclosure of non-cash transactions:

 

 

 

 

 

 

 

 

Mortgage loans for the acquisition of real estate

 

$

26,152

 

 

 

9,700

 

Exchangeable operating partnership units issued for acquisition of real estate

 

$

25,869

 

 

 

 

Change in accrued capital expenditures

 

$

3,185

 

 

 

 

Common stock issued under dividend reinvestment plan

 

$

1,085

 

 

 

996

 

Stock-based compensation capitalized

 

$

1,719

 

 

 

2,606

 

Contributions from limited partners in consolidated partnerships, net

 

$

66

 

 

 

 

Common stock issued for dividend reinvestment in trust

 

$

732

 

 

 

627

 

Contribution of stock awards into trust

 

$

2,496

 

 

 

1,244

 

Distribution of stock held in trust

 

$

197

 

 

 

524

 

Change in fair value of securities

 

$

509

 

 

 

5

 

(unaudited)
  Three months ended March 31,
  2019 2018
Revenues:    
Lease income$277,303
 267,510
Other property income 1,982
 2,025
Management, transaction, and other fees 6,972
 7,158
Total revenues 286,257
 276,693
Operating expenses:    
Depreciation and amortization 97,194
 88,525
Operating and maintenance 40,638
 42,516
General and administrative 21,300
 17,606
Real estate taxes 34,155
 30,425
Other operating expenses 1,134
 1,632
Total operating expenses 194,421
 180,704
Other expense (income):    
Interest expense, net 37,752
 36,785
Provision for impairment, net of tax 1,672
 16,054
Gain on sale of real estate, net of tax (16,490) (96)
Early extinguishment of debt 10,591
 162
Net investment income (2,354) (32)
Total other expense (income) 31,171
 52,873
Income from operations before equity in income of investments in real estate partnerships 60,665
 43,116
Equity in income of investments in real estate partnerships 30,828
 10,349
Net income 91,493
 53,465
Limited partners’ interests in consolidated partnerships (857) (694)
Net income attributable to common unit holders$90,636
 52,771

    
Income per common unit - basic$0.54
 0.31
Income per common unit - diluted$0.54
 0.31

See accompanying notes to consolidated financial statements.


8




REGENCY CENTERS, L.P.

Consolidated Statements of Comprehensive Income

Balance Sheets

September 30, 2019andDecember 31, 2018

(in thousands)thousands, except unit data)

 

 

2019

 

 

2018

 

Assets

 

(unaudited)

 

 

 

 

 

Real estate assets, at cost

 

$

11,142,239

 

 

 

10,863,162

 

Less: accumulated depreciation

 

 

1,723,963

 

 

 

1,535,444

 

Real estate investments, net

 

 

9,418,276

 

 

 

9,327,718

 

Investments in real estate partnerships

 

 

472,863

 

 

 

463,001

 

Properties held for sale

 

 

35,563

 

 

 

60,516

 

Cash, cash equivalents and restricted cash (including $4,178 and $2,658 of restricted cash at September 30, 2019 and December 31, 2018, respectively)

 

 

47,461

 

 

 

45,190

 

Tenant and other receivables

 

 

161,381

 

 

 

172,359

 

Deferred leasing costs, less accumulated amortization of $107,737 and $101,093 at September 30, 2019 and December 31, 2018, respectively

 

 

79,729

 

 

 

84,983

 

Acquired lease intangible assets, less accumulated amortization of $247,639 and $219,689 at September 30, 2019 and December 31, 2018, respectively

 

 

264,681

 

 

 

387,069

 

Right of use assets, net

 

 

294,051

 

 

 

 

Other assets

 

 

398,945

 

 

 

403,827

 

Total assets

 

$

11,172,950

 

 

 

10,944,663

 

Liabilities and Capital

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Notes payable

 

$

3,437,959

 

 

 

3,006,478

 

Unsecured credit facilities

 

 

449,309

 

 

 

708,734

 

Accounts payable and other liabilities

 

 

219,529

 

 

 

224,807

 

Acquired lease intangible liabilities, less accumulated amortization of $119,539 and $92,746 at September 30, 2019 and December 31, 2018, respectively

 

 

449,498

 

 

 

496,726

 

Lease liabilities

 

 

223,581

 

 

 

 

Tenants’ security, escrow deposits and prepaid rent

 

 

53,227

 

 

 

57,750

 

Total liabilities

 

 

4,833,103

 

 

 

4,494,495

 

Commitments and contingencies

 

 

 

 

 

 

Capital:

 

 

 

 

 

 

 

 

Partners’ capital:

 

 

 

 

 

 

 

 

General partner; 167,562,379 and 167,904,593 units outstanding at September 30, 2019 and December 31, 2018, respectively

 

 

6,278,543

 

 

 

6,398,897

 

Limited partners; 746,433 and 349,902 units outstanding at September 30, 2019 and December 31, 2018

 

 

36,341

 

 

 

10,666

 

Accumulated other comprehensive (loss)

 

 

(15,804

)

 

 

(927

)

Total partners’ capital

 

 

6,299,080

 

 

 

6,408,636

 

Noncontrolling interest: Limited partners’ interests in consolidated partnerships

 

 

40,767

 

 

 

41,532

 

Total capital

 

 

6,339,847

 

 

 

6,450,168

 

Total liabilities and capital

 

$

11,172,950

 

 

 

10,944,663

 

(unaudited)
  Three months ended March 31,
  2019 2018
Net income$91,493
 53,465
Other comprehensive (loss) income:    
Effective portion of change in fair value of derivative instruments:    
Effective portion of change in fair value of derivative instruments (5,489) 9,505
Reclassification adjustment of derivative instruments included in net income (176) 2,138
Unrealized gain (loss) on available-for-sale debt securities 137
 (119)
Other comprehensive (loss) income (5,528) 11,524
Comprehensive income 85,965
 64,989
Less: comprehensive income (loss) attributable to noncontrolling interests:    
Net income attributable to noncontrolling interests 857
 694
Other comprehensive (loss) income attributable to noncontrolling interests (348) 460
Comprehensive income attributable to noncontrolling interests 509
 1,154
Comprehensive income attributable to the Partnership$85,456
 63,835

See accompanying notes to consolidated financial statements.


REGENCY CENTERS, L.P.

Consolidated Statements of Operations

(in thousands, except per unit data)

(unaudited)

9

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease income

 

$

272,143

 

 

 

268,948

 

 

$

815,682

 

 

 

808,661

 

Other property income

 

 

2,780

 

 

 

2,408

 

 

 

6,956

 

 

 

6,755

 

Management, transaction, and other fees

 

 

7,353

 

 

 

6,954

 

 

 

21,768

 

 

 

20,999

 

Total revenues

 

 

282,276

 

 

 

278,310

 

 

 

844,406

 

 

 

836,415

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

91,856

 

 

 

89,183

 

 

 

282,639

 

 

 

266,812

 

Operating and maintenance

 

 

41,695

 

 

 

40,557

 

 

 

125,092

 

 

 

124,924

 

General and administrative

 

 

16,705

 

 

 

17,564

 

 

 

56,722

 

 

 

51,947

 

Real estate taxes

 

 

33,601

 

 

 

35,129

 

 

 

101,263

 

 

 

97,096

 

Other operating expenses

 

 

1,819

 

 

 

2,045

 

 

 

4,486

 

 

 

6,476

 

Total operating expenses

 

 

185,676

 

 

 

184,478

 

 

 

570,202

 

 

 

547,255

 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

38,253

 

 

 

36,618

 

 

 

113,178

 

 

 

111,477

 

Provision for impairment, net of tax

 

 

(14

)

 

 

855

 

 

 

12,099

 

 

 

29,443

 

Gain on sale of real estate, net of tax

 

 

(887

)

 

 

(3,228

)

 

 

(17,819

)

 

 

(4,448

)

Early extinguishment of debt

 

 

1,391

 

 

 

 

 

 

11,982

 

 

 

11,172

 

Net investment income

 

 

(370

)

 

 

(923

)

 

 

(3,690

)

 

 

(1,524

)

Total other expense (income)

 

 

38,373

 

 

 

33,322

 

 

 

115,750

 

 

 

146,120

 

Income from operations before equity in income of investments in real estate partnerships

 

 

58,227

 

 

 

60,510

 

 

 

158,454

 

 

 

143,040

 

Equity in (loss) income of investments in real estate partnerships

 

 

(283

)

 

 

10,024

 

 

 

43,673

 

 

 

29,548

 

Net income

 

 

57,944

 

 

 

70,534

 

 

 

202,127

 

 

 

172,588

 

Limited partners’ interests in consolidated partnerships

 

 

(822

)

 

 

(665

)

 

 

(2,532

)

 

 

(2,008

)

Net income attributable to common unit holders

 

$

57,122

 

 

 

69,869

 

 

$

199,595

 

 

 

170,580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common unit - basic

 

$

0.34

 

 

 

0.41

 

 

$

1.19

 

 

 

1.00

 

Income per common unit - diluted

 

$

0.34

 

 

 

0.41

 

 

$

1.19

 

 

 

1.00

 






REGENCY CENTERS, L.P.
Consolidated Statements of Capital
For the three months ended March 31, 2019 and 2018
(in thousands)
(unaudited)
  
General Partner
Preferred and
Common Units
 
Limited
Partners
 
Accumulated
Other
Comprehensive Income (Loss)
 
Total
Partners’
Capital
 
Noncontrolling
Interests in
Limited Partners’
Interest in
Consolidated
Partnerships
 
Total
Capital
Balance at December 31, 2017$6,698,341
 10,907
 (6,289) 6,702,959
 30,095
 6,733,054
Adjustment due to change in accounting policy (note 1) 30,889
 
 12
 30,901
 2
 30,903
Adjusted balance at January 1, 2018 6,729,230
 10,907
 (6,277) 6,733,860
 30,097
 6,763,957
Net income 52,660
 111
 
 52,771
 694
 53,465
Other comprehensive loss 
 23
 11,041
 11,064
 460
 11,524
Deferred compensation plan, net (3) 
 
 (3) 
 (3)
Distributions to partners (95,207) (194) 
 (95,401) (1,018) (96,419)
Restricted units issued as a result of amortization of restricted stock issued by Parent Company 4,121
 
 
 4,121
 
 4,121
Common units repurchased and retired as a result of common stock repurchased and retired by Parent Company (124,989) 
 
 (124,989) 
 (124,989)
Common units issued as a result of common stock issued by Parent Company, net of repurchases (6,275) 
 
 (6,275) 
 (6,275)
Balance at March 31, 2018 6,559,537
 10,847
 4,764
 6,575,148
 30,233
 6,605,381
             
Balance at December 31, 2018 6,398,897
 10,666
 (927) 6,408,636
 41,532
 6,450,168
Net income 90,446
 190
 
 90,636
 857
 91,493
Other comprehensive income 
 (11) (5,169) (5,180) (348) (5,528)
Contributions from partners 
 
 
 
 895
 895
Distributions to partners (97,992) (204) 
 (98,196) (1,565) (99,761)
Reallocation of limited partner's interest (66) 
 
 (66) 66
 
Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization 3,952
 
 
 3,952
 
 3,952
Common units repurchased and retired as a result of common stock repurchased and retired by Parent Company (32,778) 
 
 (32,778) 
 (32,778)
Common units redeemed as a result of common stock redeemed by Parent Company, net of issuances (5,668) 
 
 (5,668) 
 (5,668)
Balance at March 31, 2019$6,356,791
 10,641
 (6,096) 6,361,336
 41,437
 6,402,773

See accompanying notes to consolidated financial statements.


10





REGENCY CENTERS, L.P.

Consolidated Statements of Cash Flows

For the three months ended March 31, 2019 and 2018
Comprehensive Income

(in thousands)

(unaudited)

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net income

 

$

57,944

 

 

 

70,534

 

 

$

202,127

 

 

 

172,588

 

Other comprehensive (loss) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective portion of change in fair value of derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective portion of change in fair value of derivative instruments

 

 

(3,851

)

 

 

2,717

 

 

 

(18,567

)

 

 

16,511

 

Reclassification adjustment of derivative instruments included in net income

 

 

1,677

 

 

 

1,148

 

 

 

2,085

 

 

 

4,701

 

Unrealized gain (loss) on available-for-sale debt securities

 

 

169

 

 

 

24

 

 

 

429

 

 

 

(51

)

Other comprehensive (loss) income

 

 

(2,005

)

 

 

3,889

 

 

 

(16,053

)

 

 

21,161

 

Comprehensive income

 

 

55,939

 

 

 

74,423

 

 

 

186,074

 

 

 

193,749

 

Less: comprehensive income attributable to noncontrolling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

 

822

 

 

 

665

 

 

 

2,532

 

 

 

2,008

 

Other comprehensive income attributable to noncontrolling interests

 

 

(279

)

 

 

132

 

 

 

(1,140

)

 

 

775

 

Comprehensive income attributable to noncontrolling interests

 

 

543

 

 

 

797

 

 

 

1,392

 

 

 

2,783

 

Comprehensive income attributable to the Partnership

 

$

55,396

 

 

 

73,626

 

 

$

184,682

 

 

 

190,966

 

(unaudited)
  2019 2018
Cash flows from operating activities:    
Net income$91,493
 53,465
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 97,194
 88,525
Amortization of deferred loan costs and debt premiums 2,921
 2,471
(Accretion) and amortization of above and below market lease intangibles, net (13,090) (8,181)
Stock-based compensation, net of capitalization 3,475
 3,397
Equity in income of investments in real estate partnerships (30,828) (10,349)
Gain on sale of real estate, net of tax (16,490) (96)
Provision for impairment, net of tax 1,672
 16,054
Early extinguishment of debt 10,591
 162
Distribution of earnings from operations of investments in real estate partnerships 14,417
 13,319
Settlement of derivative instruments (5,719) 
Deferred compensation expense 2,314
 40
Realized and unrealized gain on investments (2,354) (30)
Changes in assets and liabilities:    
Tenant and other receivables 9,050
 4,296
Deferred leasing costs (2,491) (1,189)
Other assets (11,212) (476)
Accounts payable and other liabilities (8,908) (13,793)
Tenants’ security, escrow deposits and prepaid rent (10,671) 2,253
Net cash provided by operating activities 131,364
 149,868
Cash flows from investing activities:    
Acquisition of operating real estate (15,722) (20,071)
Advance deposits paid on acquisition of operating real estate (1,250) 
Real estate development and capital improvements (39,929) (51,968)
Proceeds from sale of real estate investments 82,533
 3,227
Issuance of notes receivable 
 (462)
Investments in real estate partnerships (19,587) (39,330)
Distributions received from investments in real estate partnerships 41,587
 2,328
Dividends on investment securities 116
 71
Acquisition of investment securities (5,359) (7,543)
Proceeds from sale of investment securities 4,612
 6,542
Net cash provided by (used in) investing activities 47,001
 (107,206)
Cash flows from financing activities:    
Repurchase of common shares in conjunction with equity award plans (6,148) (6,755)
Common units repurchased through share repurchase program (32,778) (124,989)
Proceeds from sale of treasury stock 8
 99
Distributions to limited partners in consolidated partnerships, net (1,485) (1,018)
Distributions to partners (97,812) (95,043)
Repayment of fixed rate unsecured notes (250,000) 
Proceeds from issuance of fixed rate unsecured notes, net 298,983
 299,511
Proceeds from unsecured credit facilities 110,000
 185,000
Repayment of unsecured credit facilities (145,000) (245,000)
Proceeds from notes payable 
 1,740
Repayment of notes payable (40,315) 
Scheduled principal payments (2,235) (2,773)
Payment of loan costs (3,342) (9,179)
Early redemption costs (10,647) 
Net cash (used in) provided by financing activities (180,771) 1,593
Net (decrease) increase in cash and cash equivalents and restricted cash (2,406) 44,255
Cash and cash equivalents and restricted cash at beginning of the period 45,190
 49,381
Cash and cash equivalents and restricted cash at end of the period$42,784
 93,636

11





REGENCY CENTERS, L.P.
Consolidated Statements of Cash Flows
For the three months ended March 31, 2019, and 2018
(in thousands)
(unaudited)
  2019 2018
Supplemental disclosure of cash flow information:    
Cash paid for interest (net of capitalized interest of $1,015 and $2,179 in 2019 and 2018, respectively)$42,421
 30,467
Cash paid (received) for income taxes, net$15
 (407)
Supplemental disclosure of non-cash transactions:    
Mortgage loans assumed for the acquisition of real estate$
 9,700
Change in accrued capital expenditures$10,494
 
Common stock issued by Parent Company for dividend reinvestment plan$383
 358
Stock-based compensation capitalized$573
 837
Contributions from limited partners in consolidated partnerships, net$881
 
Common stock issued for dividend reinvestment in trust$238
 205
Contribution of stock awards into trust$1,328
 637
Distribution of stock held in trust$167
 317
Change in fair value of debt securities available-for-sale$174
 (128)
     

See accompanying notes to consolidated financial statements.


REGENCY CENTERS, L.P.

Consolidated Statements of Capital

For the three months ended September 30, 2019 and 2018

(in thousands)

(unaudited)

 

 

General Partner Preferred

and Common Units

 

 

Limited

Partners

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

 

Total

Partners’

Capital

 

 

Noncontrolling Interests in

Limited Partners’ Interest in

Consolidated Partnerships

 

 

Total

Capital

 

Balance at June 30, 2018

 

$

6,517,783

 

 

 

10,765

 

 

 

10,317

 

 

 

6,538,865

 

 

 

29,923

 

 

 

6,568,788

 

Net income

 

 

69,722

 

 

 

147

 

 

 

 

 

 

69,869

 

 

 

665

 

 

 

70,534

 

Other comprehensive income

 

 

 

 

 

8

 

 

 

3,749

 

 

 

3,757

 

 

 

132

 

 

 

3,889

 

Deferred compensation plan, net

 

 

(10

)

 

 

 

 

 

 

 

 

(10

)

 

 

 

 

 

(10

)

Distributions to partners

 

 

(94,035

)

 

 

(194

)

 

 

 

 

 

(94,229

)

 

 

(1,297

)

 

 

(95,526

)

Restricted units issued as a result of amortization of restricted stock issued by Parent Company

 

 

4,173

 

 

 

 

 

 

 

 

 

4,173

 

 

 

 

 

 

4,173

 

Common units issued as a result of common stock issued by Parent Company, net of repurchases

 

 

395

 

 

 

 

 

 

 

 

 

395

 

 

 

 

 

 

395

 

Balance at September 30, 2018

 

$

6,498,028

 

 

 

10,726

 

 

 

14,066

 

 

 

6,522,820

 

 

 

29,423

 

 

 

6,552,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2019

 

$

6,314,927

 

 

 

10,528

 

 

 

(14,086

)

 

 

6,311,369

 

 

 

41,479

 

 

 

6,352,848

 

Net income

 

 

56,965

 

 

 

157

 

 

 

 

 

 

57,122

 

 

 

822

 

 

 

57,944

 

Other comprehensive loss

 

 

 

 

 

(8

)

 

 

(1,718

)

 

 

(1,726

)

 

 

(279

)

 

 

(2,005

)

Contributions from partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

103

 

 

 

103

 

Issuance of exchangeable operating partnership units

 

 

 

 

 

25,869

 

 

 

 

 

 

25,869

 

 

 

 

 

 

25,869

 

Distributions to partners

 

 

(98,018

)

 

 

(205

)

 

 

 

 

 

(98,223

)

 

 

(1,358

)

 

 

(99,581

)

Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization

 

 

4,224

 

 

 

 

 

 

 

 

 

4,224

 

 

 

 

 

 

4,224

 

Common units issued as a result of common stock issued by Parent Company, net of repurchases

 

 

445

 

 

 

 

 

 

 

 

 

445

 

 

 

 

 

 

445

 

Balance at September 30, 2019

 

$

6,278,543

 

 

 

36,341

 

 

 

(15,804

)

 

 

6,299,080

 

 

 

40,767

 

 

 

6,339,847

 

See accompanying notes to consolidated financial statements.


REGENCY CENTERS, L.P.

Consolidated Statements of Capital

For the nine months ended September 30, 2019 and 2018

(in thousands)

(unaudited)

 

 

General

Partner

Preferred

and Common

Units

 

 

Limited

Partners

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

 

Total

Partners’

Capital

 

 

Noncontrolling

Interests in

Limited Partners’

Interest in

Consolidated

Partnerships

 

 

Total

Capital

 

Balance at December 31, 2017

 

$

6,698,341

 

 

 

10,907

 

 

 

(6,289

)

 

 

6,702,959

 

 

 

30,095

 

 

 

6,733,054

 

Adjustment due to change in accounting policy (note 1)

 

 

30,889

 

 

 

 

 

 

12

 

 

 

30,901

 

 

 

2

 

 

 

30,903

 

Adjusted balance at January 1, 2018

 

 

6,729,230

 

 

 

10,907

 

 

 

(6,277

)

 

 

6,733,860

 

 

 

30,097

 

 

 

6,763,957

 

Net income

 

 

170,222

 

 

 

358

 

 

 

 

 

 

170,580

 

 

 

2,008

 

 

 

172,588

 

Other comprehensive income

 

 

 

 

 

43

 

 

 

20,343

 

 

 

20,386

 

 

 

775

 

 

 

21,161

 

Deferred compensation plan, net

 

 

(14

)

 

 

 

 

 

 

 

 

(14

)

 

 

 

 

 

(14

)

Distributions to partners

 

 

(283,272

)

 

 

(582

)

 

 

 

 

 

(283,854

)

 

 

(3,457

)

 

 

(287,311

)

Restricted units issued as a result of amortization of restricted stock issued by Parent Company

 

 

12,308

 

 

 

 

 

 

 

 

 

12,308

 

 

 

 

 

 

12,308

 

Common units repurchased and retired as a result of common stock repurchased and retired by Parent Company

 

 

(124,989

)

 

 

 

 

 

 

 

 

(124,989

)

 

 

 

 

 

(124,989

)

Common units issued as a result of common stock issued by Parent Company, net of repurchases

 

 

(5,457

)

 

 

 

 

 

 

 

 

(5,457

)

 

 

 

 

 

(5,457

)

Balance at September 30, 2018

 

$

6,498,028

 

 

 

10,726

 

 

 

14,066

 

 

 

6,522,820

 

 

 

29,423

 

 

 

6,552,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

$

6,398,897

 

 

 

10,666

 

 

 

(927

)

 

 

6,408,636

 

 

 

41,532

 

 

 

6,450,168

 

Net income

 

 

199,139

 

 

 

456

 

 

 

 

 

 

199,595

 

 

 

2,532

 

 

 

202,127

 

Other comprehensive loss

 

 

 

 

 

(36

)

 

 

(14,877

)

 

 

(14,913

)

 

 

(1,140

)

 

 

(16,053

)

Contributions from partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,999

 

 

 

1,999

 

Issuance of exchangeable operating partnership units

 

 

 

 

 

25,869

 

 

 

 

 

 

25,869

 

 

 

 

 

 

25,869

 

Distributions to partners

 

 

(294,005

)

 

 

(614

)

 

 

 

 

 

(294,619

)

 

 

(4,222

)

 

 

(298,841

)

Reallocation of limited partner's interest

 

 

(66

)

 

 

 

 

 

 

 

 

(66

)

 

 

66

 

 

 

 

Restricted units issued as a result of restricted stock issued by Parent Company, net of amortization

 

 

12,128

 

 

 

 

 

 

 

 

 

12,128

 

 

 

 

 

 

12,128

 

Common units repurchased and retired as a result of common stock repurchased and retired by Parent Company

 

 

(32,778

)

 

 

 

 

 

 

 

 

(32,778

)

 

 

 

 

 

(32,778

)

Common units redeemed as a result of common stock redeemed by Parent Company, net of issuances

 

 

(4,772

)

 

 

 

 

 

 

 

 

(4,772

)

 

 

 

 

 

(4,772

)

Balance at September 30, 2019

 

$

6,278,543

 

 

 

36,341

 

 

 

(15,804

)

 

 

6,299,080

 

 

 

40,767

 

 

 

6,339,847

 

See accompanying notes to consolidated financial statements.

12


REGENCY CENTERS, L.P.

Consolidated Statements of Cash Flows

For thenine months endedSeptember 30, 2019and2018

(in thousands)

(unaudited)

12

 

 

2019

 

 

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

202,127

 

 

 

172,588

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

282,639

 

 

 

266,812

 

Amortization of deferred loan costs and debt premiums

 

 

8,533

 

 

 

7,599

 

(Accretion) and amortization of above and below market lease intangibles, net

 

 

(30,196

)

 

 

(26,031

)

Stock-based compensation, net of capitalization

 

 

10,716

 

 

 

10,012

 

Equity in income of investments in real estate partnerships

 

 

(43,673

)

 

 

(29,548

)

Gain on sale of real estate, net of tax

 

 

(17,819

)

 

 

(4,448

)

Provision for impairment, net of tax

 

 

12,099

 

 

 

29,443

 

Early extinguishment of debt

 

 

11,982

 

 

 

11,172

 

Distribution of earnings from investments in real estate partnerships

 

 

41,427

 

 

 

40,366

 

Settlement of derivative instruments

 

 

(6,870

)

 

 

 

Deferred compensation expense

 

 

3,551

 

 

 

1,475

 

Realized and unrealized gain on investments

 

 

(3,634

)

 

 

(1,524

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Tenant and other receivables

 

 

520

 

 

 

(13,326

)

Deferred leasing costs

 

 

(4,695

)

 

 

(6,259

)

Other assets

 

 

(7,182

)

 

 

(6,565

)

Accounts payable and other liabilities

 

 

14,886

 

 

 

15,100

 

Tenants’ security, escrow deposits and prepaid rent

 

 

(5,055

)

 

 

(2,111

)

Net cash provided by operating activities

 

 

469,356

 

 

 

464,755

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Acquisition of operating real estate

 

 

(222,230

)

 

 

(85,766

)

Advance deposits paid on acquisition of operating real estate

 

 

(600

)

 

 

(150

)

Real estate development and capital improvements

 

 

(128,085

)

 

 

(174,145

)

Proceeds from sale of real estate investments

 

 

98,006

 

 

 

151,142

 

Issuance of notes receivable

 

 

 

 

 

15,648

 

Investments in real estate partnerships

 

 

(57,333

)

 

 

(58,372

)

Return of capital from investments in real estate partnerships

 

 

46,740

 

 

 

5,488

 

Dividends on investment securities

 

 

400

 

 

 

281

 

Acquisition of investment securities

 

 

(17,955

)

 

 

(16,946

)

Proceeds from sale of investment securities

 

 

14,748

 

 

 

15,639

 

Net cash used in investing activities

 

 

(266,309

)

 

 

(147,181

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repurchase of common shares in conjunction with equity award plans

 

 

(6,165

)

 

 

(6,772

)

Common units repurchased through share repurchase program

 

 

(32,777

)

 

 

(124,989

)

Proceeds from sale of treasury stock

 

 

9

 

 

 

99

 

Distributions to limited partners in consolidated partnerships, net

 

 

(2,223

)

 

 

(3,457

)

Distributions to partners

 

 

(293,535

)

 

 

(282,858

)

Repayment of fixed rate unsecured notes

 

 

(250,000

)

 

 

(150,000

)

Proceeds from issuance of fixed rate unsecured notes, net

 

 

723,571

 

 

 

299,511

 

Proceeds from unsecured credit facilities

 

 

450,000

 

 

 

455,000

 

Repayment of unsecured credit facilities

 

 

(710,000

)

 

 

(370,000

)

Proceeds from notes payable

 

 

 

 

 

1,740

 

Repayment of notes payable

 

 

(55,030

)

 

 

(113,037

)

Scheduled principal payments

 

 

(6,960

)

 

 

(7,767

)

Payment of loan costs

 

 

(7,019

)

 

 

(9,448

)

Early redemption costs

 

 

(10,647

)

 

 

(10,491

)

Net cash used in financing activities

 

 

(200,776

)

 

 

(322,469

)

Net increase (decrease) in cash and cash equivalents and restricted cash

 

 

2,271

 

 

 

(4,895

)

Cash and cash equivalents and restricted cash at beginning of the period

 

 

45,190

 

 

 

49,381

 

Cash and cash equivalents and restricted cash at end of the period

 

$

47,461

 

 

 

44,486

 

See accompanying notes to consolidated financial statements.


13


REGENCY CENTERS, L.P.

Consolidated Statements of Cash Flows

For thenine months endedSeptember 30, 2019and2018

(in thousands)

(unaudited)

 

 

2019

 

 

2018

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for interest (net of capitalized interest of $3,089 and $5,820 in 2019 and 2018, respectively)

 

$

112,055

 

 

 

104,210

 

Cash paid for income taxes, net of refunds

 

$

778

 

 

 

4,771

 

Supplemental disclosure of non-cash transactions:

 

 

 

 

 

 

 

 

Mortgage loans for the acquisition of real estate

 

$

26,152

 

 

 

9,700

 

Exchangeable operating partnership units issued for acquisition of real estate

 

$

25,869

 

 

$

 

Change in accrued capital expenditures

 

$

3,185

 

 

 

 

Common stock issued by Parent Company for dividend reinvestment plan

 

$

1,085

 

 

 

996

 

Stock-based compensation capitalized

 

$

1,719

 

 

 

2,606

 

Contributions from limited partners in consolidated partnerships, net

 

$

66

 

 

 

 

Common stock issued for dividend reinvestment in trust

 

$

732

 

 

 

627

 

Contribution of stock awards into trust

 

$

2,496

 

 

 

1,244

 

Distribution of stock held in trust

 

$

197

 

 

 

524

 

Change in fair value of securities

 

$

509

 

 

 

5

 

See accompanying notes to consolidated financial statements.





REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.

Notes to Unaudited Consolidated Financial Statements

September 30, 2019

March 31, 2019

1.

1.

Organization and Significant Accounting Policies

General

Regency Centers Corporation (the “Parent Company”) began its operations as a Real Estate Investment Trust (“REIT”) in 1993 and is the general partner of Regency Centers, L.P. (the “Operating Partnership”). The Parent Company primarily engages in the ownership, management, leasing, acquisition, and development and redevelopment of shopping centers through the Operating Partnership, and has no other assets other than through its investment in the Operating Partnership, and its only liabilities are $500 million of unsecured public and private placement notes, which are co-issued and guaranteed by the Operating Partnership. The Parent Company guarantees all of the unsecured debt of the Operating Partnership.

As of March 31,September 30, 2019, the Parent Company, the Operating Partnership, and their controlled subsidiaries on a consolidated basis owned 302305 properties and held partial interests in an additional 117 properties through unconsolidated investments in real estate partnerships (also referred to as "joint ventures" or "investment partnerships").

The consolidated financial statements reflect all adjustments which are, in the opinion of management, necessary to fairly state the results for the interim periods presented. These adjustments are considered to be of a normal recurring nature.

Consolidation

The Company consolidates properties that are wholly-owned and properties where it owns less than 100%, but which it has control over the activities most important to the overall success of the partnership. Control is determined using an evaluation based on accounting standards related to the consolidation of Variable Interest Entities ("VIEs") and voting interest entities.

Ownership of the Operating Partnership

The Operating Partnership’s capital includes general and limited common Partnership Units. As of March 31,September 30, 2019, the Parent Company owned approximately 99.8%99.6% of the outstanding common Partnership Units of the Operating Partnership with the remaining limited common Partnership Units held by third parties (“Exchangeable operating partnership units” or “EOP units”). The EOP units are exchangeable for cash or one share of common stock of the Parent Company, at the discretion of the Parent Company, and the unit holder cannot require redemption in cash or other assets.  The Parent Company has evaluated the conditions as specified under ASC Topic 480 as it relates to exchangeable operating partnership units outstanding and concluded that it has the right to satisfy the redemption requirements of the units by delivering unregistered common stock.  Accordingly, the Parent Company classifies EOP units as permanent equity in the accompanying Consolidated Balance Sheets and Consolidated Statements of Equity and Comprehensive Income. The Parent Company serves as general partner of the Operating Partnership. The EOP unit holders have limited rights over the Operating Partnership such that they do not have the power to direct the activities of the Operating Partnership. As such, the Operating Partnership is considered a VIE, and the Parent Company, which consolidates it, is the primary beneficiary. The Parent Company’s only investment is the Operating Partnership. Net income and distributions of the Operating Partnership are allocable to the general and limited common Partnership Units in accordance with their ownership percentages.

Real Estate Partnerships

As of March 31,September 30, 2019, Regency had a partial ownership interest in 129128 properties through partnerships, of which 1211 are consolidated. Regency's partners include institutional investors, other real estate developers and/or operators, and individual parties who had a role in Regency sourcing transactions for development and investment (the "Partners" or "limited partners"). Regency has a variable interest in these entities through its equity interests, with Regency the primary beneficiary in certain of these real estate partnerships. As such, Regency consolidates the partnerships for which it is the primary beneficiary and reports the limited partners’ interests as noncontrolling interests. For those partnerships which Regency is not the primary beneficiary and does not control, but has significant influence, Regency recognizes its investment in them using the equity method of accounting.

The assets of these partnerships are restricted to the use of the partnerships and cannot be used by general creditors of the Company. And similarly, the obligations of the partnerships can only be settled by the assets of these partnerships.

partnerships or additional contributions by the partners.


13



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

The major classes of assets, liabilities, and non-controlling equity interests held by the Company's consolidated VIEs, exclusive of the Operating Partnership, as a whole, are as follows:

(in thousands)

 

September 30, 2019

 

 

December 31, 2018

 

Assets

 

 

 

 

 

 

 

 

Net real estate investments

 

$

319,290

 

 

 

112,085

 

Cash, cash equivalents and restricted cash

 

 

18,270

 

 

 

7,309

 

Liabilities

 

 

 

 

 

 

 

 

Notes payable

 

 

18,373

 

 

 

18,432

 

Equity

 

 

 

 

 

 

 

 

Limited partners’ interests in consolidated partnerships

 

 

30,941

 

 

 

30,280

 

(in thousands)March 31, 2019 December 31, 2018
Assets   
Net real estate investments$128,175
 112,085
Cash, cash equivalents and restricted cash22,274
 7,309
Liabilities   
Notes payable17,640
 18,432
Equity   
Limited partners’ interests in consolidated partnerships31,146
 30,280

Leases

Lease Income and Tenant Receivables

The Company leases space to tenants under agreements with varying terms that generally provide for fixed payments of base rent, with designated increases over the term of the lease. Some of the lease agreements contain provisions that provide for additional rents based on tenants' sales volume ("percentage rent"). Percentage rents are recognized when the tenants achieve the specified targets as defined in their lease agreements. Additionally, most all lease agreements contain provisions for reimbursement of the tenants' share of actual real estate taxes, insurance and common area maintenance (“CAM”) costs (collectively "Recoverable Costs") incurred.

Lease terms generally range from three to seven years for tenant space under 10,000 square feet (“Shop Space”) and in excess of five years for spaces greater than 10,000 square feet (“Anchor Tenants”). Many leases also provide the option for the tenants to extend their lease beyond the initial term of the lease. If the tenants doa tenant does not exercise renewal optionsits option or otherwise negotiate to renew, the lease expires and the leases mature,lease contains an obligation for the tenants musttenant to relinquish theirits space so it can be leased to a new tenant, whichtenant.  This generally involves some level of cost to prepare the space for re-leasing. These costs arere-leasing, which is capitalized and depreciated over the shorter of the life of the subsequent lease or the life of the improvement.

On January 1, 2019, the Company adopted the new accounting guidance in Accounting Standards Codification (“ASC”) Topic 842, Leases, including all related Accounting Standard Updates (“ASU”). The Company elected to use the alternative modified retrospective transition method provided in ASU 2018-11 (the "effective date method"). Under this method, the effective date of January 1, 2019 is the date of initial application. In connection with the adoption of Topic 842, the Company elected a package of practical expedients, transition options, and accounting policy elections as follows:

Package of practical expedients - applied to all leases, allowing the Company not to reassess (i) whether expired or existing contracts contain leases under the new definition of a lease, (ii) lease classification for expired or existing leases, and (iii) whether previously capitalized initial direct costs would qualify for capitalization under Topic 842;

Package of practical expedients - applied to all leases, allowing the Company not to reassess (i) whether expired or existing contracts contain leases under the new definition of a lease, (ii) lease classification for expired or existing leases, and (iii) whether previously capitalized initial direct costs would qualify for capitalization under Topic 842;

For land easements, the Company elected not to assess at transition whether any expired or existing land easements are, or contain, leases if they were not previously accounted for as leases under the previous lease accounting standard ("Topic 840");

For land easements, the Company elected not to assess at transition whether any expired or existing land easements are, or contain, leases if they were not previously accounted for as leases under the previous lease accounting standard ("Topic 840");

Lessor separation and allocation practical expedient - Regency elected, as lessor, to aggregate non-lease components with the related lease component if certain conditions are met, and account for the combined component based on its predominant characteristic, which generally results in combining lease and non-lease components of its tenant lease contracts to a single line shown as Lease income in the accompanying Consolidated Statements of Operations; and

Lessor separation and allocation practical expedient - Regency elected, as lessor, to aggregate non-lease components with the related lease component if certain conditions are met, and account for the combined component based on its predominant characteristic, which generally results in combining lease and non-lease components of its tenant lease contracts to a single line shown as Lease income in the accompanying Consolidated Statements of Operations; and

The Company made an accounting policy election to continue to exclude, from contract consideration, sales tax (and similar taxes) collected from lessees.

The Company made an accounting policy election to continue to exclude, from contract consideration, sales tax (and similar taxes) collected from lessees.

The Company's existing leases were not re-evaluated and continue to be classified as operating leases, as per the practical expedient package elected above. New and modified leases will now require evaluation of


14



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

specific classification criteria, which, based on the customary terms of the Company's leases, should continue to be classified as operating leases. However, certain longer-term leases (both lessee and lessor leases) may be classified as direct financing or sales type leases, which may result in selling profit and an accelerated pattern of earnings recognition.  On September 30, 2019, all of the Company’s leases were classified as operating leases.  


CAM is a non-lease component of the lease contract under Topic 842, and therefore would be accounted for under Topic 606, Revenue from Contracts with Customers, and presented separate from Lease income in the Consolidated Statements of Operations, based on an allocation of the overall consideration in the lease contract, price, which is not necessarily the amount that would be billable to the tenants for CAM reimbursements per the terms of the lease contract. As the timing and pattern of providing the CAM service to the tenant is the same as the timing and pattern of the tenants' use of the underlying lease asset, the Company elected, as part of the package ofa practical expedients,expedient referred to above, to combine CAM with the remaining lease components, along with tenants' reimbursement of real estate taxes and insurance, and recognize them together as Lease income in the accompanying Consolidated Statements of Operations.

Lease income for operating leases with fixed payment terms is recognized on a straight-line basis over the expected term of the lease for all leases for which collectibility is considered probable at the commencement date. At lease commencement, the Company generally expects that collectibility is probable for all of its leases due to the Company’s credit checks on tenants and other creditworthiness analysis undertaken before entering into a new lease; therefore, income from allmost operating leases is initially recognized on a straight-line basis. Lease income each period is reduced by amounts considered uncollectible on a lease-by-lease basis, with any changes in collectibility assessments recognized as a current period adjustment to Lease income. For operating leases in which collectibility of Lease income is not considered probable, Lease income is recognized on a cash basis and all previously recognized uncollectible Lease income is reversed in the period in which the Lease income is determined not to be probable of collection.

  In addition to the lease-specific collectability assessment performed under Topic 842, the Company also recognizes a general reserve, as a reduction to Lease income, for its portfolio of operating lease receivables which are not expected to be fully collectible based on the Company’s historical collection experience.  

Topic 842 also changes the treatment of leasing costs, such that non-contingent internal leasing and legal costs associated with leasing activities can no longer be capitalized. The Company, as a lessor, may only defer as initial direct costs the incremental costs of a tenanttenant’s operating lease that would not have been incurred if the lease had not been obtained. These costs generally include third party broker payments, which are capitalized to Deferred leasing costs in the accompanying Consolidated Balance Sheets and amortized over the expected term of the lease to Depreciation and amortization expense in the accompanying Consolidated Statements of Operations.

Lease Obligations

The Company has 22certain properties within its consolidated real estate portfolio that are either partially or completely on land subject to ground leases with third parties, which are all classified as operating leases. Accordingly, the Company owns only a long-term leasehold or similar interest in these properties. The building and improvements constructed on the leased land are capitalized as Real estate assets in the accompanying Consolidated Balance Sheets and depreciated over the shorter of the useful life of the improvements or the lease term. These ground leases expire through the year 2101, and in most cases, provide for renewal options.

In addition, the Company has non-cancelable operating leases pertaining to office space from which it conducts its business. Office leases expire through the year 2029, and in most cases, provide for renewal options. Leasehold improvements are capitalized as tenant improvements, included in Other assets in the Consolidated Balance Sheets, and depreciated over the shorter of the useful life of the improvements or the lease term.

Upon the adoption of Topic 842, the Company has recognized Lease liabilities on its Consolidated Balance Sheets for its ground and office leases of $225.4 million at January 1, 2019, and corresponding Right of use assets of $297.8 million, net of or including the opening balance for straight linestraight-line rent and above / below market ground lease intangibles related to these same ground and office leases. A key input in estimating the Lease liabilities and resulting Right of use assets is establishing the discount rate in the lease, which requires additional inputs for the longer-term ground leases, including interest rates that correspond with the remaining term of the lease, the Company's credit spread, and a securitization adjustment necessary to reflect the collateralized payment terms present in the lease. See Note 7, Leases, for additional disclosures.

The ground and office lease expenses continue to be recognized on a straight linestraight-line basis over the term of the leases, including management's estimate of expected option renewal periods. For ground leases, the


15



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

Company generally assumes it will exercise options through the latest option date of that shopping center's anchor tenant lease.  See Note 7, Leases, for additional disclosures.


Revenues and Other Receivables

Other property income includes incidental income from the properties and is generally recognized at the point in time that the performance obligation is met. All income from contracts with the Company's real estate partnerships is included within Management, transaction and other fees on the Consolidated Statements of Operations. The primary components of these revenue streams, the timing of satisfying the performance obligations, and amounts recognized are as follows:

 

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

(in thousands)

 

Timing of satisfaction of performance obligations

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Other property income

 

Point in time

 

$

2,780

 

 

 

2,408

 

 

$

6,956

 

 

 

6,755

 

Management, transaction and other fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property management services

 

Over time

 

 

3,648

 

 

 

3,588

 

 

 

11,076

 

 

 

11,008

 

Asset management services

 

Over time

 

 

1,803

 

 

 

1,840

 

 

 

5,341

 

 

 

5,347

 

Leasing services

 

Point in time

 

 

1,239

 

 

 

969

 

 

 

2,702

 

 

 

2,726

 

Other transaction fees

 

Point in time

 

 

663

 

 

 

557

 

 

 

2,649

 

 

 

1,918

 

Total management, transaction, and other fees

 

 

 

$

7,353

 

 

 

6,954

 

 

$

21,768

 

 

 

20,999

 

    Three months ended March 31,
(in thousands) Timing of satisfaction of performance obligations 2019 2018
Other property income Point in time $1,982
 2,025
Management, transaction and other fees    
Property management services Over time $3,764
 3,768
Asset management services Over time 1,777
 1,703
Leasing services Point in time 758
 685
Other transaction fees Point in time 673
 1,002
Total management, transaction, and other fees $6,972
 7,158

The accounts receivable for the above Other property income and management services, which are included within Tenant and other receivables in the accompanying Consolidated Balance Sheets, are $11.0$11.1 million and $12.5 million, as of March 31,September 30, 2019 and December 31, 2018, respectively.

Reclassifications

Certain prior year amounts have been reclassified to conform to current year presentation, including amounts in Cash, cash equivalents, and restricted cash in the accompanying Consolidated Balance Sheets, and in Lease income and Other property income in the accompanying Consolidated Statements of Operations.


16



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

Recent Accounting Pronouncements

The following table provides a brief description of recent accounting pronouncements and expected impact on our financial statements:

Standard

Description

Standard

Description

Date of adoption

Effect on the financial statements or other significant matters

Recently adopted:

Leases (Topic 842) and related updates:


ASU 2016-02, February 2016, Leases (Topic 842)


ASU 2018-10, July 2018: Codification Improvements to Topic 842, Leases


ASU 2018-11, July 2018, Leases (Topic 842): Targeted Improvements


ASU 2018-20, December 2018, Leases (Topic 842): Narrow-Scope Improvements for Lessors


ASU 2019-01, March 2019, Leases (Topic 842): Codification Improvements


Topic 842 amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets. It also makes targeted changes to lessor accounting.


The provisions of these ASUs arewere effective as of January 1, 2019, with early adoption permitted. Topic 842 provides a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief or an additional transition method, allowing for initial application at the date of adoption and a cumulative-effect adjustment to opening retained earnings.


See the updated Leases accounting policy disclosed earlier in Note 1 and the added Leases disclosures in Note 7.

January 2019

The Company has completed its evaluation and adoption of this standard, as discussed earlier in Note 1. The Company utilized the alternative modified retrospective transition method provided in ASU 2018-11 (the "effective date method"), under which the effective date of January 1, 2019 is also the date of initial application.

See the updated Leases accounting policy disclosed earlier in Note 1 and the added disclosures in Note 7, Leases.

Beyond the policy, presentation and disclosure changes discussed, the following changes had a direct impact to Net Income from the adoption of Topic 842:

Capitalization of indirect internal non-contingent leasing costs and legal leasing costs are no longer permitted upon the adoption of this standard, which is resulting in an increase to Total operating expenses in the Consolidated Statements of Operations.

Previous capitalization of internal leasing costs was $1.3 million and $6.5 million during the three months ended March 31, 2018 and the year ended December 31, 2018, respectively.


2018.

Previous capitalization of legal costs was $0.4 million and $1.6 million during the three months ended March 31, 2018 and the year ended December 31, 2018, respectively, including our pro rata share recognized through Equity in income of investments in real estate partnerships.


17



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

Standard

Description

Standard

Description

Date of adoption

Effect on the financial statements or other significant matters

Not yet adopted:

ASU 2016-13, June 2016, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments



This ASU replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates.


This ASU also applies to how the Company evaluates impairments of any held to maturityavailable-for-sale debt securities.

securities and any lease receivables arising from leases classified as sales-type or direct finance leases.

January 2020

The Company is currently evaluating the accounting standard, but does not expect the adoption to have a material impact on its financial position, results of operations, or cash flows.statements and related disclosures.

ASU 2018-19, November 2018:  Codification Improvements to Topic 326, Financial Instruments - Credit Losses

This ASU clarifies that receivables arising from operating leases are not within the scope of Subtopic 326-20. Instead, impairment of receivables arising from operating leases should be accounted for in accordance with Topic 842, Leases.

January 2020

The Company currently does not expect the adoption of this ASU to have a material impact on its financial statements and related disclosures.

See Topic 842Leases section of Note 1 for disclosure of collectibility policy over lease receivables from operating leases.

ASU 2018-13, August 2018, Fair Value Measurements (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement

This ASU modifies the disclosure requirements for fair value measurements within the scope of Topic 820, Fair Value Measurements, including the removal and modification of certain existing disclosures, and the addition of new disclosures.

January 2020

The Company is currently evaluating the impact of adopting this new accounting standard, which is expected to only impact fair value measurement disclosures and therefore should have no impact on the Company's financial position, results of operations, or cash flows.statements and related disclosures.

ASU 2018-15, August 2018, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract.

The amendments in this ASU align the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). The ASU provides further clarification of the appropriate presentation of capitalized costs, the period over which to recognize the expense, the presentation within the Statements of Operations and Statements of Cash Flows, and the disclosure requirements.



Early adoption of the standard is permitted.

January 2020

The Company is currently evaluating the accounting standard, but does not expect the adoption to have a material impact on its financial position, results of operations, or cash flows.statements and related disclosures.


18



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

2.

2.

Real Estate Investments

The following table detailstables detail the shopping centers acquired or land acquired or leased for development:development or redevelopment:

(in thousands)

 

Nine months ended September 30, 2019

 

Date Purchased

 

Property Name

 

City/State

 

Property Type

 

Ownership

 

 

Purchase

Price

 

 

Debt

Assumed,

Net of

Premiums

 

 

Intangible

Assets

 

 

Intangible

Liabilities

 

1/8/19

 

Pablo Plaza (1)

 

Jacksonville, FL

 

Operating

 

100%

 

 

$

600

 

 

 

 

 

 

 

 

 

 

2/8/19

 

Melrose Market

 

Seattle, WA

 

Operating

 

100%

 

 

 

15,515

 

 

 

 

 

 

941

 

 

 

358

 

6/18/19

 

The Field at Commonwealth Ph II (2)

 

Chantilly, VA

 

Development

 

100%

 

 

 

4,083

 

 

 

 

 

 

 

 

 

 

6/21/19

 

Culver Public Market

 

Culver City, CA

 

Development

 

100%

 

 

 

1,279

 

 

 

 

 

 

 

 

 

 

6/28/19

 

6401 Roosevelt

 

Seattle, WA

 

Operating

 

100%

 

 

 

3,550

 

 

 

 

 

 

 

 

 

 

7/1/19

 

The Pruneyard Shopping Center

 

Campbell, CA

 

Operating

 

100%

 

 

 

212,500

 

 

 

 

 

 

16,991

 

 

 

5,833

 

9/17/19

 

Circle Marina Center

 

Long Beach, CA

 

Operating

 

100%

 

 

 

50,000

 

 

 

 

 

 

3,717

 

 

 

962

 

Total property acquisitions

 

 

 

 

 

 

 

 

 

$

287,527

 

 

 

 

 

 

21,649

 

 

 

7,153

 

(1) The Company purchased a 0.17 acre land parcel adjacent to the Company's existing operating Pablo Plaza for redevelopment.

(2) The Company purchased The Field at Commonwealth Ph II, which is land adjacent to an existing operating property, for future development.  

(in thousands)

 

Nine months ended September 30, 2018

 

Date Purchased

 

Property Name

 

City/State

 

Property Type

 

Ownership

 

Purchase

Price

 

 

Debt

Assumed,

Net of

Premiums

 

 

Intangible

Assets

 

 

Intangible

Liabilities

 

1/2/18

 

Ballard Blocks I

 

Seattle, WA

 

Operating

 

49.9%

 

$

54,500

 

 

 

 

 

 

3,668

 

 

 

2,350

 

1/2/18

 

Ballard Blocks II

 

Seattle, WA

 

Development

 

49.9%

 

 

4,000

 

 

 

 

 

 

 

 

 

 

1/5/18

 

Metuchen

 

Metuchen, NJ

 

Operating

 

20%

 

 

33,830

 

 

 

 

 

 

3,147

 

 

 

1,905

 

1/10/18

 

Hewlett Crossing I & II

 

Hewlett, NY

 

Operating

 

100%

 

 

30,900

 

 

 

9,700

 

 

 

3,114

 

 

 

1,868

 

4/3/18

 

Rivertowns Square

 

Dobby Ferry, NY

 

Operating

 

100%

 

 

68,933

 

 

 

 

 

 

4,993

 

 

 

5,554

 

5/18/18

 

Crossroads Commons II

 

Boulder, CO

 

Operating

 

20%

 

 

10,500

 

 

 

 

 

 

447

 

 

 

769

 

9/7/18

 

Ridgewood Shopping Center

 

Raleigh, NC

 

Operating

 

20%

 

 

45,800

 

 

 

10,233

 

 

 

3,372

 

 

 

2,278

 

Total property acquisitions

 

 

 

 

 

 

 

$

248,463

 

 

 

19,933

 

 

 

18,741

 

 

 

14,724

 

3.

Property Dispositions

(in thousands) Three months ended March 31, 2019
Date Purchased Property Name City/State Property Type Ownership Purchase Price Debt Assumed, Net of Premiums Intangible Assets Intangible Liabilities
1/8/19 
Pablo Plaza (1)
 Jacksonville, FL Operating 100.0% $600   
2/8/19 Melrose Market Seattle, WA Operating 100.0% 15,515  941 358
Total property acquisitions     $16,115  941 358
(1) The Company purchased a .17 acre land parcel adjacent to the Company's existing operating Pablo Plaza for redevelopment.
 
(in thousands) Three months ended March 31, 2018
Date Purchased Property Name City/State Property Type Ownership Purchase Price Debt Assumed, Net of Premiums Intangible Assets Intangible Liabilities
1/2/18 Ballard in Blocks I Seattle, WA Operating 49.9% $54,500  3,668 2,350
1/2/18 Ballard in Blocks II Seattle, WA Development 49.9% 4,000   
1/5/18 Metuchen Metuchen, NJ Operating 20% 33,830  3,147 1,905
1/10/18 Hewlett Crossing I & II Hewlett, NY Operating 100% 30,900 9,700 3,114 1,868
Total property acquisitions     $123,230 9,700 9,929 6,123
 

3.    Property

Dispositions

Dispositions

The following table provides a summary of consolidated shopping centers and land parcels disposed of during the periods set forth below:

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

(in thousands, except number sold data)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net proceeds from sale of real estate investments

 

$

14,546

 

 

 

108,634

 

 

$

98,006

 

 

 

151,142

 

Gain on sale of real estate, net of tax

 

 

887

 

 

 

3,228

 

 

 

17,819

 

 

 

4,448

 

Provision for impairment of real estate sold

 

 

194

 

 

 

855

 

 

 

1,860

 

 

 

29,443

 

Number of operating properties sold

 

 

1

 

 

 

3

 

 

 

5

 

 

 

7

 

Number of land parcels sold

 

 

2

 

 

 

3

 

 

 

5

 

 

 

6

 

Percent interest sold

 

 

100

%

 

 

100

%

 

 

100

%

 

 

100

%

  Three months ended March 31,
(in thousands, except number sold data) 2019 2018
Net proceeds from sale of real estate investments $82,533
 3,227
Gain on sale of real estate, net of tax $16,490
 96
Provision for impairment of real estate sold $1,672
 374
Number of operating properties sold 4
 1
Number of land parcels sold 2
 
Percent interest sold 100% 100%

At March 31,September 30, 2019, the Company also had one property2 properties classified within Properties held for sale on the Consolidated Balance Sheets.



4.

Other Assets

19



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

4.    Other Assets

The following table represents the components of Other assets in the accompanying Consolidated Balance Sheets:

(in thousands)

 

September 30, 2019

 

 

December 31, 2018

 

Goodwill, net

 

$

311,897

 

 

 

314,143

 

Investments

 

 

48,142

 

 

 

41,287

 

Prepaid and other

 

 

24,605

 

 

 

17,937

 

Derivative assets

 

 

2,642

 

 

 

17,482

 

Furniture, fixtures, and equipment, net

 

 

6,431

 

 

 

6,127

 

Deferred financing costs, net

 

 

5,228

 

 

 

6,851

 

Total other assets

 

$

398,945

 

 

 

403,827

 

(in thousands)March 31, 2019 December 31, 2018
Goodwill, net$314,143
 314,143
Investments44,400
 41,287
Prepaid and other30,099
 17,937
Derivative assets11,909
 17,482
Furniture, fixtures, and equipment, net5,990
 6,127
Deferred financing costs, net6,310
 6,851
Total other assets$412,851
 403,827

The following table presents the goodwill balances and activity during the year to date periods ended:

 

 

September 30, 2019

 

 

December 31, 2018

 

(in thousands)

 

Goodwill

 

 

Accumulated

Impairment

Losses

 

 

Total

 

 

Goodwill

 

 

Accumulated

Impairment

Losses

 

 

Total

 

Beginning of year balance

 

$

316,858

 

 

 

(2,715

)

 

 

314,143

 

 

$

331,884

 

 

 

 

 

 

331,884

 

Goodwill additions

 

 

 

 

 

 

 

 

 

 

 

500

 

 

 

 

 

 

500

 

Goodwill allocated to Provision for impairment

 

 

 

 

 

(963

)

 

 

(963

)

 

 

 

 

 

(12,628

)

 

 

(12,628

)

Goodwill allocated to Properties held for sale

 

 

(1,283

)

 

 

 

 

 

(1,283

)

 

 

(1,159

)

 

 

 

 

 

(1,159

)

Goodwill associated with disposed reporting units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill allocated to Provision for impairment

 

 

(1,779

)

 

 

1,779

 

 

 

 

 

 

(9,913

)

 

 

9,913

 

 

 

 

Goodwill allocated to Gain on sale of real estate

 

 

(936

)

 

 

936

 

 

 

 

 

 

(4,454

)

 

 

 

 

 

(4,454

)

End of period balance

 

$

312,860

 

 

 

(963

)

 

 

311,897

 

 

$

316,858

 

 

 

(2,715

)

 

 

314,143

 

 March 31, 2019 December 31, 2018
(in thousands)GoodwillAccumulated Impairment LossesTotal GoodwillAccumulated Impairment LossesTotal
Beginning of year balance$316,858
(2,715)314,143
 $331,884

331,884
Goodwill resulting from Equity One merger


 500

500
Goodwill allocated to Provision for impairment


 
(12,628)(12,628)
Goodwill allocated to Properties held for sale


 (1,159)
(1,159)
Goodwill associated with disposed reporting units:       
Goodwill allocated to Provision for impairment(1,779)1,779

 (9,913)9,913

Goodwill allocated to Gain on sale of real estate(527)527

 (4,454)
(4,454)
End of period balance$314,552
(409)314,143
 $316,858
(2,715)314,143

As the Company identifies properties ("reporting units") that no longer meet its investment criteria, it will evaluate the property for potential sale. A decision to sell a reporting unit results in the need to evaluate its goodwill for recoverability and may result in impairment. If events occur that trigger an impairment evaluation at multiple reporting units, a goodwill impairment may be significant.

5.

Notes Payable and Unsecured Credit Facilities



20



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

5.    Notes Payable and Unsecured Credit Facilities

The Company’s outstanding debt consisted of the following:

(in thousands)

 

Weighted

Average

Contractual

Rate

 

 

Weighted

Average

Effective

Rate

 

 

September 30, 2019

 

 

December 31, 2018

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate mortgage loans

 

4.4%

 

 

4.0%

 

 

$

344,610

 

 

 

403,306

 

Variable rate mortgage loans (1)

 

3.2%

 

 

3.4%

 

 

 

149,273

 

 

 

127,850

 

Fixed rate unsecured public and private debt

 

3.9%

 

 

4.2%

 

 

 

2,944,076

 

 

 

2,475,322

 

Total notes payable

 

 

 

 

 

 

 

 

 

 

3,437,959

 

 

 

3,006,478

 

Unsecured credit facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of Credit (the "Line") (2)

 

3.1%

 

 

3.3%

 

 

 

185,000

 

 

 

145,000

 

Term loans

 

2.0%

 

 

2.1%

 

 

 

264,309

 

 

 

563,734

 

Total unsecured credit facilities

 

 

 

 

 

 

 

 

 

 

449,309

 

 

 

708,734

 

Total debt outstanding

 

 

 

 

 

 

 

 

 

$

3,887,268

 

 

 

3,715,212

 

(1) Includes six mortgages with interest rates that vary on LIBOR based formulas. Four of these variable rate loans have interest rate swaps in place to fix the interest rates.  The effective fixed rates of the loans range from 2.5% to 4.1%.

(2) Weighted average effective and contractual rate for the Line is calculated based on a fully drawn Line balance.


(in thousands)Weighted Average Contractual RateWeighted Average Effective RateMarch 31, 2019 December 31, 2018
Notes payable:     
Fixed rate mortgage loans4.5%4.1%$360,865
 403,306
Variable rate mortgage loans3.5%3.6%127,081
(1) 
127,850
Fixed rate unsecured public and private debt4.0%4.4%2,521,940
 2,475,322
Total notes payable  3,009,886
 3,006,478
Unsecured credit facilities:     
Line of Credit (the "Line") (2)
3.5%3.7%110,000
 145,000
Term loans2.4%2.5%563,852
 563,734
Total unsecured credit facilities  673,852
 708,734
Total debt outstanding  $3,683,738
 3,715,212
      
(1)  Includes five mortgages whose interest rates vary on LIBOR based formulas. Three of these variable rate loans have interest rate swaps in place to fix the interest rates at a range of 2.8% to 4.1%.
(2)  Weighted average effective and contractual rate for the Line is calculated based on a fully drawn Line balance.

Significant financing activity during 2019 includes:

On March 6, 2019, the Company issued $300 million of 4.65% senior unsecured public notes, which priced at 99.661%, and mature in March 2049. The net proceeds of the offering were used to repay in full its $250 million 4.8% notes due April 15, 2021, including a make-whole premium of approximately $9.6 million and accrued interest, with the remaining proceeds used toward repaying in full two mortgages totaling $52.7 million with interest rates ranging between 6.25% and 7.25%, including a repayment premium of $1.0 million.

On March 6, 2019, the Company issued $300 million of 4.65% senior unsecured public notes, which priced at 99.661%, and mature in March 2049. The net proceeds of the offering were used (i) to repay a $39.5 million mortgage maturing in 2020 with an interest rate of 7.3%, including a prepayment premium of $1 million, (ii) to repay in full its outstanding $250 million 4.8% notes due April 15, 2021, including a make-whole premium of approximately $9.6 million and accrued interest, and (iii) for general corporate purposes.

On August 13, 2019, the Company issued $425 million of 2.95% senior unsecured public notes, which priced at 99.903% and mature in September 2029.  The net proceeds of the offering were used to repay in full its $300 millionterm loan that was due to mature in December 2020, including an interest rate swap breakage fee of approximately $1.1 million, and to reduce the outstanding balance on the Line.  



21



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

As of March 31,September 30, 2019, scheduled principal payments and maturities on notes payable and unsecured credit facilities were as follows:

(in thousands)

 

September 30, 2019

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled

Principal

Payments

 

 

Mortgage

Loan

Maturities

 

 

Unsecured

Maturities (1)

 

 

Total

 

2019 (2)

 

$

2,530

 

 

 

 

 

 

 

 

 

2,530

 

2020

 

 

11,285

 

 

 

39,074

 

 

 

 

 

 

50,359

 

2021

 

 

11,598

 

 

 

74,751

 

 

 

 

 

 

86,349

 

2022

 

 

11,797

 

 

 

5,848

 

 

 

750,000

 

 

 

767,645

 

2023

 

 

10,077

 

 

 

59,374

 

 

 

 

 

 

69,451

 

Beyond 5 Years

 

 

27,013

 

 

 

236,046

 

 

 

2,675,000

 

 

 

2,938,059

 

Unamortized debt premium/(discount) and issuance costs

 

 

 

 

 

4,490

 

 

 

(31,615

)

 

 

(27,125

)

Total

 

$

74,300

 

 

 

419,583

 

 

 

3,393,385

 

 

 

3,887,268

 

(in thousands)March 31, 2019
Scheduled Principal Payments and Maturities by Year:
Scheduled
Principal
Payments
 
Mortgage
Loan
Maturities
 
Unsecured
Maturities (1)
 Total
2019$7,284
 13,216
 
 20,500
202011,287
 39,074
 300,000
 350,361
202111,599
 76,251
 

87,850
202211,798
 5,848
 675,000
 692,646
202310,043
 59,375
 
 69,418
Beyond 5 Years27,013
 209,843
 2,250,000
 2,486,856
Unamortized debt premium/(discount) and issuance costs
 5,315
 (29,208) (23,893)
Total$79,024
 408,922
 3,195,792
 3,683,738
        
(1) Includes unsecured public and private debt and unsecured credit facilities.

(1) Includes unsecured public and private debt and unsecured credit facilities.

(2) Reflects scheduled principal payments for the remainder of the year.

The Company was in compliance as of March 31,September 30, 2019 with the financial and other covenants under its unsecured public and private placement debt and unsecured credit facilities.

6.

Derivative Financial Instruments


6.    Derivative Financial Instruments

The Company may use derivative financial instruments, including interest rate swaps, caps, options, floors, and other interest rate derivative contracts, to hedge all or a portion of the interest rate risk associated with its borrowings. The principal objective of such arrangements is to minimize the risks and/or costs associated with the Company’s operating and financial structure as well as to hedge specific anticipated transactions. The Company does not intend to utilize derivatives for speculative or other purposes other than interest rate risk management. The use of derivative financial instruments carries certain risks, including the risk that the counterparties to these contractual arrangements are not able to perform under the agreements. To mitigate this risk, the Company only enters into derivative financial instruments with counterparties with high credit ratings and with major financial institutions with which the Company and its affiliates may also have other financial relationships. The Company does not anticipate that any of the counterparties will fail to meet their obligations.

The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.


22



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

The following table summarizes the terms and fair values of the Company's derivative financial instruments, as well as their classification on the Consolidated Balance Sheets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets (Liabilities) (1)

 

Effective

Date

 

Maturity

Date

 

Notional

Amount

 

 

Counterparty Pays

Variable Rate of

 

Regency Pays

Fixed Rate of

 

 

 

September 30, 2019

 

 

December 31, 2018

 

12/6/18

 

6/28/19

 

$

250,000

 

 

30 year U.S. Treasury

 

3.147%

 

(2)

 

$

 

 

 

(5,491

)

4/3/17

 

12/2/20

 

 

300,000

 

 

1 Month LIBOR with Floor

 

1.824%

 

(3)

 

 

 

 

 

3,759

 

8/1/16

 

1/5/22

 

 

265,000

 

 

1 Month LIBOR with Floor

 

1.053%

 

 

 

 

2,581

 

 

 

10,838

 

4/7/16

 

4/1/23

 

 

19,855

 

 

1 Month LIBOR

 

1.303%

 

 

 

 

61

 

 

 

880

 

12/1/16

 

11/1/23

 

 

33,000

 

 

1 Month LIBOR

 

1.490%

 

 

 

 

(137

)

 

 

1,376

 

9/17/19

 

3/17/25

 

 

24,000

 

 

1 Month LIBOR

 

1.542%

 

 

 

 

(206

)

 

 

 

6/2/17

 

6/2/27

 

 

37,309

 

 

1 Month LIBOR with Floor

 

2.366%

 

 

 

 

(2,151

)

 

 

629

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

148

 

 

 

11,991

 

          Fair Value
(in thousands)       
Assets (Liabilities)(1)
Effective Date Maturity Date Notional Amount Counterparty Pays Variable Rate of Regency Pays Fixed Rate of March 31, 2019 December 31, 2018
12/6/18 6/28/19 $250,000
 30 year U.S. Treasury 3.147%
(2) 
$
 (5,491)
4/3/17 12/2/20 $300,000
 1 Month LIBOR with Floor 1.824% 2,255
 3,759
8/1/16 1/5/22 265,000
 1 Month LIBOR with Floor 1.053% 8,110
 10,838
4/7/16 4/1/23 20,000
 1 Month LIBOR 1.303% 626
 880
12/1/16 11/1/23 33,000
 1 Month LIBOR 1.490% 918
 1,376
6/2/17 6/2/27 37,500
 1 Month LIBOR with Floor 2.366% (224) 629
  $11,685
 11,991
             
(1) Derivatives in an asset position are included within Other assets in the accompanying Consolidated Balance Sheets, while those in a liability position are included within Accounts payable and other liabilities.
(2) On March 7, 2019, the Company settled its 30 year Treasury rate lock in connection with its issuance of the $300 million 4.65% unsecured notes due March 2049 for $5.7 million, which is included in the balance of AOCI and will be reclassified to earnings over the 30 year term of the hedged transaction.

(1)Derivatives in an asset position are included within Other assets in the accompanying Consolidated Balance Sheets, while those in a liability position are included within Accounts payable and other liabilities.

(2) On March 7, 2019, the Company settled its 30 year Treasury rate lock in connection with its issuance of the $300 million 4.65% unsecured notes due March 2049 for $5.7 million, which is included in the balance of Accumulated other comprehensive income (loss) ("AOCI") and will be reclassified to earnings over the 30 year term of the hedged transaction.

(3) On August 14, 2019, the Company paid an interest rate swap breakage fee of approximately $1.1 million to settle its interest rate swap in connection with the repayment in full of its $300 millionterm loan that was due to mature in December 2020.  This breakage fee is included in Early extinguishment of debt in the accompanying Consolidated Statements of Operations.

These derivative financial instruments are all interest rate swaps, which are designated and qualify as cash flow hedges. The Company does not use derivatives for trading or speculative purposes and, as of March 31,September 30, 2019, does not have any derivatives that are not designated as hedges. The Company has master netting agreements; however, the Company does not have multiple derivatives subject to a single master netting agreement with the same counterparties. Therefore, none are offset in the accompanying Consolidated Balance Sheets.

The changes in the fair value of derivatives designated and qualifying as cash flow hedges is recorded in accumulated other comprehensive income (loss) ("AOCI")AOCI and subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings.

The following table represents the effect of the derivative financial instruments on the accompanying consolidated financial statements:

Location and Amount of Gain (Loss) Recognized in OCI on Derivative

 

 

Location and Amount of Gain (Loss) Reclassified from AOCI into Income

 

 

Total amounts presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded

 

 

 

Three months ended

September 30,

 

 

 

 

Three months ended

September 30,

 

 

 

 

Three months ended

September 30,

 

(in thousands)

 

2019

 

 

2018

 

 

 

 

2019

 

 

2018

 

 

 

 

2019

 

 

2018

 

Interest rate swaps

 

$

(3,851

)

 

 

2,717

 

 

Interest expense

 

$

1,677

 

 

 

1,148

 

 

Interest expense, net

 

$

38,253

 

 

 

36,618

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

September 30,

 

 

 

 

Nine months ended

September 30,

 

 

 

 

Nine months ended

September 30,

 

(in thousands)

 

2019

 

 

2018

 

 

 

 

2019

 

 

2018

 

 

 

 

2019

 

 

2018

 

Interest rate swaps

 

$

(18,567

)

 

 

16,511

 

 

Interest expense

 

$

2,085

 

 

 

4,701

 

 

Interest expense, net

 

$

113,178

 

 

 

111,477

 

Location and Amount of Gain (Loss) Recognized in OCI on Derivative Location and Amount of Gain (Loss) Reclassified from AOCI into Income Total amounts presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded
  Three months ended March 31,   Three months ended March 31,   Three months ended March 31,
(in thousands) 2019 2018   2019 2018   2019 2018
Interest rate swaps $(5,489) 9,505
 Interest expense $(176) 2,138
 Interest expense, net $37,752
 36,785

As of March 31,September 30, 2019, the Company expects approximately $1.6$5.5 million of net deferred losses on derivative instruments in AOCI, including the Company's share from its Investments in real estate partnerships, to be reclassified into earnings during the next 12 months. Included in the reclassification is $7.1$5.9 million related to previously settled swaps on the Company's ten and thirty year fixed rate unsecured debt.


23

7.

Leases




REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019


7.    Leases

Lessor Accounting

The Company's Lease income is comprised of both fixed and variable income, as follows:

Fixed and in-substance fixed lease income includes stated amounts per the lease contract, which are primarily related to base rent, and in some cases stated amounts for CAM, real estate taxes, and insurance. Income for these amounts is recognized on a straightstraight- line basis.

Variable lease income includes the following two main items in the lease contracts:

(i) Recoveries from tenants represents amounts which tenants are contractually obligated to reimburse the Company for the tenants’ portion of actual Recoverable Costs incurred. Generally the Company’s leases provide for the tenants to reimburse the Company based on the tenants’ share of the actual costs incurred in proportion to the tenants’ share of leased space in the property.

(ii) Percentage rent represents amounts billable to tenants based on the tenants' actual sales volume in excess of levels specified in the lease contract.

The following table provides a disaggregation of lease income recognized during the three months ended March 31, 2019, under ASC Topic 842, Leases, as either fixed or variable lease income based on the criteria specified in ASC 842:

(in thousands)

 

Three months ended

September 30, 2019

 

 

 

Nine months ended September 30, 2019

 

Operating lease income

 

 

 

 

 

 

 

 

 

Fixed and in-substance fixed lease income

 

$

203,407

 

 

 

 

602,698

 

Variable lease income

 

 

59,872

 

 

 

 

185,317

 

Other lease related income, net

 

 

 

 

 

 

 

 

 

Above/below market rent amortization

 

 

11,086

 

 

 

 

31,334

 

Uncollectible amounts in lease income

 

 

(2,222

)

 

 

 

(3,667

)

Total lease income

 

$

272,143

 

 

 

 

815,682

 

  Three months ended March 31,
  2019
Operating lease income  
Fixed and in-substance fixed lease income$201,878
Variable lease income 62,835
Other lease related income, net  
Above/below market rent amortization 13,454
Uncollectible amounts in lease income (864)
Total lease income$277,303

Future minimum rents under non-cancelable operating leases, as of March 31, 2019 and December 31, 2018, excluding variable lease payments, are as follows:

(in thousands)

 

Future Minimum Rents as of

 

Year Ending December 31,

 

September 30, 2019

 

 

 

December 31, 2018

 

2019

 

$

198,877

 

(1)

 

 

761,151

 

2020

 

 

765,960

 

 

 

 

693,848

 

2021

 

 

685,457

 

 

 

 

608,587

 

2022

 

 

593,471

 

 

 

 

516,369

 

2023

 

 

489,035

 

 

 

 

414,424

 

Thereafter

 

 

1,925,998

 

 

 

 

1,691,203

 

Total

 

$

4,658,798

 

 

 

 

4,685,582

 

  
Future Minimum Rents as of
(in thousands)
Year Ending December 31, March 31, 2019 December 31, 2018
2019$578,963
(1 
) 
761,151
2020 713,553
 693,848
2021 629,638
 608,587
2022 537,753
 516,369
2023 437,109
 414,424
Thereafter 1,778,839
 1,691,203
Total$4,675,855
 4,685,582
(1)  The future minimum rental income for 2019 as of March 31, 2019 includes amounts due between April 1, 2019 and December 31, 2019.

(1) The future minimum rental income as of September 30, 2019 includes amounts due between October 1, 2019 and December 31, 2019.



24



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

Lessee Accounting

The Company has shopping centers that are subject to non-cancelable, long-term ground leases where a third party owns the underlying land and has leased the land to the Company to construct and/or operate a shopping center.

The Company has 22 properties within its consolidated real estate portfolio that are either partially or completely on land subject to ground leases with third parties. Accordingly, the Company owns only a long-term leasehold or similar interest in these properties. These ground leases expire through the year 2101, and in most cases, provide for renewal options. Buildings and improvements constructed on the leased land are capitalized as Real estate assets in the accompanying Consolidated Balance Sheets and depreciated over the shorter of the useful life of the improvements or the lease term.

In addition, the Company has non-cancelable operating leases pertaining to office space from which it conducts its business. Office leases expire through the year 2029, and in mostmany cases, provide for renewal options. Leasehold improvements are capitalized as tenant improvements, included in Other assets in the Consolidated Balance Sheets, and depreciated over the shorter of the useful life of the improvements or the lease term.

The ground and office lease expense continues to beis recognized on a straight linestraight-line basis over the term of the leases, including management's estimate of expected option renewal periods. Operating lease expense under the Company's ground and office leases was as follows, including straight linedstraight-line rent expense and variable lease expenses such as CPI increases, performance basedpercentage rent and reimbursements of landlord costs:

(in thousands)

 

Three months ended

September 30, 2019

 

 

Nine months ended September 30, 2019

 

Operating lease expense

 

 

 

 

 

 

 

 

Ground leases

 

$

3,514

 

 

 

10,714

 

Office leases

 

 

1,066

 

 

 

3,173

 

Total fixed operating lease expense

 

 

4,580

 

 

 

13,887

 

Variable lease expense

 

 

 

 

 

 

 

 

Ground leases

 

 

364

 

 

 

1,236

 

Office leases

 

 

137

 

 

 

410

 

Total variable lease expense

 

 

501

 

 

 

1,646

 

Total lease expense

 

$

5,081

 

 

 

15,533

 

Cash paid for amounts included in the measurement of operating lease liabilities

 

 

 

 

 

 

 

 

Operating cash flows for operating leases

 

$

3,684

 

 

 

11,096

 

  Three months ended March 31,
  2019
Operating lease expense  
Ground leases$3,673
Office leases 1,042
Total fixed operating lease expense$4,715
Variable lease expense  
Ground leases$428
Office leases 143
Total variable lease expense$571
Total Lease Expense$5,286
Cash paid for amounts included in the measurement of operating lease liabilities  
Operating cash flows from operating leases$3,692

Operating lease expense under the Company's ground and office leases was $5.3$5.1 million and $4.2$5.0 million during the three months ended March 31,September 30, 2019 and 2018, respectively, and $15.5 million and $14.2 million during the nine months ended September 30, 2019 and 2018, respectively, which includes fixed and variable rent expense.


25



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

The following table summarizes the undiscounted future cash flows by year attributable to the operating lease liabilities under ground and office leases as of March 31,September 30, 2019, and provides a reconciliation to the Lease liability included in the accompanying Consolidated Balance Sheets:

(in thousands)

 

Lease liabilities

 

Year Ending December 31,

 

Ground Leases

 

 

Office Leases

 

 

Total

 

2019 (1)

 

$

2,668

 

 

 

1,281

 

 

 

3,949

 

2020

 

 

10,707

 

 

 

5,079

 

 

 

15,786

 

2021

 

 

10,674

 

 

 

3,969

 

 

 

14,643

 

2022

 

 

10,698

 

 

 

3,002

 

 

 

13,700

 

2023

 

 

10,914

 

 

 

2,301

 

 

 

13,215

 

Thereafter

 

 

564,080

 

 

 

6,344

 

 

 

570,424

 

Total undiscounted lease liabilities

 

$

609,741

 

 

 

21,976

 

 

 

631,717

 

Present value discount

 

 

(405,850

)

 

 

(2,286

)

 

 

(408,136

)

Lease liabilities

 

$

203,891

 

 

 

19,690

 

 

 

223,581

 

Weighted average discount rate

 

5.2%

 

 

3.9%

 

 

 

 

 

Weighted average remaining term

 

49.4 years

 

 

5.7 years

 

 

 

 

 

(1) The undiscounted lease liability maturities shown as of September 30, 2019, includes amounts due between October 1, 2019 and December 31, 2019.


  
Lease liabilities
(in thousands)
Year Ending
December 31,
 Ground LeasesOffice LeasesTotal
   2019 (1)
$8,004
3,807
11,811
2020 10,706
4,976
15,682
2021 10,674
3,863
14,537
2022 10,698
2,893
13,591
2023 10,914
2,188
13,102
Thereafter 598,327
5,955
604,282
Total undiscounted lease liabilities$649,323
23,682
673,005
Present value discount (445,324)(2,559)(447,883)
Lease liabilities 203,999
21,123
225,122
Weighted average discount rate 5.2%4.0% 
Weighted average remaining term 49.9 years
5.9 years
 
     
(1)  The undiscounted lease liability maturities shown for 2019 are as of March 31, 2019, and includes amounts due between April 1, 2019 and December 31, 2019.

The following table summarizes the future obligations under non-cancelable operating leases, excluding unexercised renewal options, as of December 31, 2018:

(in thousands)

 

Future Lease Obligations

 

Year Ending December 31,

 

Ground Leases

 

 

 

Office Leases

 

 

Total

 

2019

 

$

10,672

 

 

 

 

4,405

 

 

 

15,077

 

2020

 

 

10,439

 

 

 

 

4,294

 

 

 

14,733

 

2021

 

 

10,344

 

 

 

 

3,549

 

 

 

13,893

 

2022

 

 

10,258

 

 

 

 

2,893

 

 

 

13,151

 

2023

 

 

10,369

 

 

 

 

2,189

 

 

 

12,558

 

Thereafter

 

 

461,762

 

 

 

 

5,944

 

 

 

467,706

 

Total

 

$

513,844

 

 

 

 

23,274

 

 

 

537,118

 

8.

Fair Value Measurements

  
Future Lease Obligations
(in thousands)
Year Ending December 31, Ground LeasesOffice LeasesTotal Future Lease Obligations
2019$10,672
4,405
15,077
2020 10,439
4,294
14,733
2021 10,344
3,549
13,893
2022 10,258
2,893
13,151
2023 10,369
2,189
12,558
Thereafter 461,762
5,944
467,706
Total$513,844
23,274
537,118


26



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

8.    Fair Value Measurements

(a) Disclosure of Fair Value of Financial Instruments

All financial instruments of the Company are reflected in the accompanying Consolidated Balance Sheets at amounts which, in management's estimation, reasonably approximate their fair values, except for the following:

 

 

September 30, 2019

 

 

December 31, 2018

 

(in thousands)

 

Carrying

Amount

 

 

Fair Value

 

 

Carrying

Amount

 

 

Fair Value

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable

 

$

3,437,959

 

 

 

3,710,860

 

 

$

3,006,478

 

 

 

2,961,769

 

Unsecured credit facilities

 

$

449,309

 

 

 

450,521

 

 

$

708,734

 

 

 

710,902

 

 March 31, 2019 December 31, 2018
(in thousands)Carrying Amount Fair Value Carrying Amount Fair Value
Financial liabilities:       
Notes payable$3,009,886
 3,066,580
 $3,006,478
 2,961,769
Unsecured credit facilities$673,852
 675,769
 $708,734
 710,902

The above fair values represent management's estimate of the amounts that would be received from selling those assets or that would be paid to transfer those liabilities in an orderly transaction between market participants as of March 31,September 30, 2019 and December 31, 2018, respectively. These fair value measurements maximize the use of observable inputs. However, in situations where there is little, if any, market activity for the asset or liability at the measurement date, the fair value measurement reflects the Company's own judgments about the assumptions that market participants would use in pricing the asset or liability.

The Company develops its judgments based on the best information available at the measurement date, including expected cash flows, appropriate risk-adjusted discount rates, and available observable and unobservable inputs. Service providers involved in fair value measurements are evaluated for competency and qualifications on an ongoing basis. As considerable judgment is often necessary to estimate the fair value of these financial instruments, the fair values presented above are not necessarily indicative of amounts that will be realized upon disposition of the financial instruments.

(b) Fair Value Measurements

The following financial instruments are measured at fair value on a recurring basis:

Securities

The Company has investments in marketable securities that are included within otherOther assets on the accompanying Consolidated Balance Sheets. The fair value of the securities was determined using quoted prices in active markets, which are considered Level 1 inputs of the fair value hierarchy. Changes in the value of securities are recorded within Net investment (income) lossincome in the accompanying Consolidated Statements of Operations, and include unrealized losses of $15,000 and unrealized gains of $2.2 million and unrealized losses of $384,000,$484,000, during the three months ended March 31,September 30, 2019 and 2018, respectively, and unrealized gains of $2.7 million and $400,000 for the nine months ended September 30, 2019 and 2018, respectively.

Available-for-Sale Debt Securities

Available-for-sale debt securities consist of investments in certificates of deposit and corporate bonds, and are recorded at fair value using matrix pricing methods to estimate fair value, which are considered Level 2 inputs of the fair value hierarchy. Unrealized gains or losses on these debt securities are recognized through other comprehensive income.

Interest Rate Derivatives

The fair value of the Company's interest rate derivatives is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of


the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty's nonperformance risk in the fair value measurements.

Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by the Company and its counterparties. The Company has assessed the significance of the impact of the credit


27



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its interest rate swaps. As a result, the Company determined that its interest rate swaps valuation in its entirety is classified in Level 2 of the fair value hierarchy.

The following tables present the placement in the fair value hierarchy of assets and liabilities that are measured at fair value on a recurring basis:

 

Fair Value Measurements as of September 30, 2019

 

 

 

 

 

 

Quoted Prices in Active Markets for Identical Assets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

(in thousands)

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities

$

37,825

 

 

 

37,825

 

 

 

 

 

 

 

Available-for-sale debt securities

 

10,317

 

 

 

 

 

 

10,317

 

 

 

 

Interest rate derivatives

 

2,642

 

 

 

 

 

 

2,642

 

 

 

 

Total

$

50,784

 

 

 

37,825

 

 

 

12,959

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate derivatives

$

(2,494

)

 

 

 

 

 

(2,494

)

 

 

 

 

Fair Value Measurements as of December 31, 2018

 

 

 

 

 

 

Quoted Prices in Active Markets for Identical Assets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

(in thousands)

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities

$

33,354

 

 

 

33,354

 

 

 

 

 

 

 

Available-for-sale debt securities

 

7,933

 

 

 

 

 

 

7,933

 

 

 

 

Interest rate derivatives

 

17,482

 

 

 

 

 

 

17,482

 

 

 

 

Total

$

58,769

 

 

 

33,354

 

 

 

25,415

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate derivatives

$

(5,491

)

 

 

 

 

 

(5,491

)

 

 

 


 Fair Value Measurements as of March 31, 2019
(in thousands)  Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs Significant Unobservable Inputs
Assets:Balance (Level 1) (Level 2) (Level 3)
Securities$36,318
 36,318
 
 
Available-for-sale debt securities8,082
 
 8,082
 
Interest rate derivatives11,909
 
 11,909
 
Total$56,309
 36,318
 19,991
 
        
Liabilities:       
Interest rate derivatives$(224) 
 (224) 
 Fair Value Measurements as of December 31, 2018
(in thousands)  Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs Significant Unobservable Inputs
Assets:Balance (Level 1) (Level 2) (Level 3)
Securities$33,354
 33,354
 
 
Available-for-sale debt securities7,933
 
 7,933
 
Interest rate derivatives17,482
 
 17,482
 
Total$58,769
 33,354
 25,415
 
        
Liabilities:       
Interest rate derivatives$(5,491) 
 (5,491) 
There were no assets measured at fair value on a nonrecurring basis as of March 31, 2019.

The following tables present the placement in the fair value hierarchy of assets and liabilities that are measured at fair value on a non-recurring basis as of December 31, 2018:basis:

 

Fair Value Measurements as of September 30, 2019

 

 

 

 

 

 

Quoted Prices in Active Markets for Identical Assets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

Total Gains

 

(in thousands)

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Losses)

 

Operating properties

$

28,131

 

 

 

 

 

 

28,131

 

 

 

 

 

$

(10,238

)

 

Fair Value Measurements as of December 31, 2018

 

 

 

 

 

 

Quoted Prices in Active Markets for Identical Assets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

Total Gains

 

(in thousands)

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Losses)

 

Operating properties

$

42,760

 

 

 

 

 

 

42,760

 

 

 

 

 

$

(6,579

)

 Fair Value Measurements as of December 31, 2018  
   Quoted Prices in Active Markets for Identical Assets Significant Other Observable Inputs Significant Unobservable Inputs Total Gains
(in thousands)Balance (Level 1) (Level 2) (Level 3) (Losses)
Properties held for sale42,760
 
 42,760
 
 (6,579)

During the year-endednine months ended September 30, 2019, the Company impaired one property which is classified as held and used based on the expected selling price.

During the year ended December 31, 2018, the Company remeasuredimpaired three properties, classified as held for sale, to fair value based on the expected selling price. Twoprices, all of these three propertieswhich have been sold and the third continues to be classified as held for sale in the accompanying Consolidated Balance Sheets.sold.

9.

Equity and Capital



28



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

9.    Equity and Capital

Common Stock of the Parent Company

At the Market ("ATM") Program

Under the Parent Company's ATM equity offering program, the Parent Company may sell up to $500 million of common stock at prices determined by the market at the time of sale. During September 2019, the Company entered into forward sale agreements under its ATM program through which the Company will issue 1,894,845 shares of its common stock at an average offering price of $67.99.  The shares under the forward sales agreements may be settled at any time before the settlement date, which is September 12, 2020.  NaN shares have been settled at September 30, 2019.  Proceeds from the issuance of shares are expected to be used to fund acquisitions of operating properties, to fund developments and redevelopments, and for general corporate purposes.  There were no0 shares issued under the ATM equity program during the threenine months ended March 31, 2019 orSeptember 30, 2018.  As of March 31,September 30, 2019, all $500$500.0 million of common stock remained available for issuance under this ATM equity program.

program, before settlement of the forward shares described above.

Share Repurchase Program

On February 7, 2018, the Company's Board authorized a common share repurchase program under which the Company may repurchase, from time to time, up to $250 million worth of shares of its outstanding common stock through open market purchases and/or in privately negotiated transactions. Any shares purchased will be retired. In January 2019, the Company settled 563,229 shares, repurchased in December 2018, for $32.8 million at an average price of $58.17 per share, under this repurchase program. The program was scheduled to expire on February 6, 2020; however, the program was closed upon the authorization by the Company's Board of a new share repurchase program, as further discussed below.

On February 5, 2019, the Company's Board authorized a new common share repurchase program under which the Company may purchase, from time to time, up to a maximum of $250 million of shares of its outstanding common stock through open market purchases and/or in privately negotiated transactions. Any shares purchased will be retired. The program is set to expire on February 4, 2020. The timing and actual number of shares purchased under the program depend upon marketplace conditions and other factors. The program remains subject to the discretion of the Board. Through March 31,September 30, 2019, no0 shares have been repurchased under this new program.

The Company settled, in January 2019, 563,229 shares, which were repurchased in December 2018 under a previously active repurchase program, for $32.8 million at an average price of $58.17 per share. The program closed in February 2019.

Common Units of the Operating Partnership

Common units of the operating partnership are issued or redeemed and retired for each of the shares of Parent Company common stock issued or repurchased and retired, as described above.

In September 2019, the Operating Partnership issued 396,531 exchangeable operating partnership units, valued at $25.9 million, as partial purchase price consideration for the acquisition of an operating shopping center.


Accumulated Other Comprehensive Income (Loss) ("AOCI")

The following tables present changes in the balances of each component of AOCI:

 

 

Controlling Interests

 

 

Noncontrolling Interests

 

 

Total

 

(in thousands)

 

Cash Flow

Hedges

 

 

Unrealized gain (loss) on Available-For-Sale Debt Securities

 

 

AOCI

 

 

Cash Flow

Hedges

 

 

AOCI

 

Balance as of December 31, 2018

 

$

(805

)

 

 

(122

)

 

 

(927

)

 

 

189

 

 

 

(738

)

Other comprehensive loss before reclassifications

 

 

(17,448

)

 

 

429

 

 

 

(17,019

)

 

 

(1,119

)

 

 

(18,138

)

Amounts reclassified from AOCI (1)

 

 

2,142

 

 

 

 

 

 

2,142

 

 

 

(57

)

 

 

2,085

 

Current period other comprehensive loss, net

 

 

(15,306

)

 

 

429

 

 

 

(14,877

)

 

 

(1,176

)

 

 

(16,053

)

Balance as of September 30, 2019

 

$

(16,111

)

 

 

307

 

 

 

(15,804

)

 

 

(987

)

 

 

(16,791

)

(1) Amounts reclassified from AOCI into income are presented within Interest expense, net in the Consolidated Statements of Operations.

 

 

Controlling Interests

 

 

Noncontrolling Interests

 

 

Total

 

(in thousands)

 

Cash Flow

Hedges

 

 

Unrealized gain (loss) on Available-For-Sale Debt Securities

 

 

AOCI

 

 

Cash Flow

Hedges

 

 

AOCI

 

Balance as of December 31, 2017

 

$

(6,262

)

 

 

(27

)

 

 

(6,289

)

 

 

(112

)

 

 

(6,401

)

Opening adjustment due to change in accounting policy (2)

 

 

12

 

 

 

 

 

 

12

 

 

 

2

 

 

 

14

 

Adjusted balance as of January 1, 2018

 

 

(6,250

)

 

 

(27

)

 

 

(6,277

)

 

 

(110

)

 

 

(6,387

)

Other comprehensive income before reclassifications

 

 

15,731

 

 

 

(51

)

 

 

15,680

 

 

 

780

 

 

 

16,460

 

Amounts reclassified from AOCI (1)

 

 

4,663

 

 

 

 

 

 

4,663

 

 

 

38

 

 

 

4,701

 

Current period other comprehensive income, net

 

 

20,394

 

 

 

(51

)

 

 

20,343

 

 

 

818

 

 

 

21,161

 

Balance as of September 30, 2018

 

$

14,144

 

 

 

(78

)

 

 

14,066

 

 

 

708

 

 

 

14,774

 

 Controlling Interests Noncontrolling Interests Total
 Cash Flow Hedges Unrealized gain (loss) on Available-For-Sale Debt Securities AOCI Cash Flow Hedges AOCI AOCI
Balance as of December 31, 2018$(805) (122) (927) 189
 189
 (738)
Other comprehensive income before reclassifications(5,154) 137
 (5,017) (335) (335) (5,352)
Amounts reclassified from AOCI (1)
(152) 
 (152) (24) (24) (176)
Current period other comprehensive income, net(5,306) 137
 (5,169) (359) (359) (5,528)
Balance as of March 31, 2019$(6,111) 15
 (6,096) (170) (170) (6,266)
            
(1)  Amounts reclassified from AOCI into income are presented within Interest expense, net in the Consolidated Statements of Operations.

29



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes

(1) Amounts reclassified from AOCI into income are presented within Interest expense, net in the Consolidated Statement of Operations.

(2) Upon adoption of ASU 2017-12, the Company recognized the immaterial adjustment to Unaudited Consolidated Financial Statementsopening retained earnings and AOCI for previously recognized hedge ineffectiveness from off-market hedges, as further discussed in note 1.

10.

Stock-Based Compensation

March 31, 2019

      
 Controlling Interests Noncontrolling Interests Total
(in thousands)Cash Flow Hedges Unrealized gain (loss) on Available-For-Sale Debt Securities AOCI Cash Flow Hedges AOCI AOCI
Balance as of December 31, 2017$(6,262) (27) (6,289) (112) (112) (6,401)
Opening adjustment due to change in accounting policy (2)
12
 
 12
 2
 2
 14
Adjusted balance as of January 1, 2018(6,250) (27) (6,277) (110) (110) (6,387)
Other comprehensive income before reclassifications9,003
 (119) 8,884
 502
 502
 9,386
Amounts reclassified from AOCI (1)
2,157
 
 2,157
 (19) (19) 2,138
Current period other comprehensive income, net11,160
 (119) 11,041
 483
 483
 11,524
Balance as of March 31, 2018$4,910
 (146) 4,764
 373
 373
 5,137
            
(1) Amounts reclassified from AOCI into income are presented within Interest expense, net in the Consolidated Statement of Operations.
(2) Upon adoption of ASU 2017-12, the Company recognized the immaterial adjustment to opening retained earnings and AOCI for previously recognized hedge ineffectiveness from off-market hedges, as further discussed in note 1.


10.    Stock-Based Compensation

During the threenine months ended March 31,September 30, 2019, the Company granted 233,237256,322 shares of restricted stock with a weighted-average grant-date fair value of $65.02$65.11 per share. The Company records stock-based compensation expense within General and administrative expenses in the accompanying Consolidated Statements of Operations.

11.

Non-Qualified Deferred Compensation Plan ("NQDCP")


11.    Non-Qualified Deferred Compensation Plan ("NQDCP")

The Company maintains a NQDCP which allows select employees and directors to defer part or all of their cash bonus, director fees, and vested restricted stock awards. All contributions into the participants' accounts are fully vested upon contribution to the NQDCP and are deposited in a Rabbi trust.

The following table reflects the balances of the assets and deferred compensation liabilities of the Rabbi trust and related participant account obligations in the accompanying Consolidated Balance Sheets, excluding Regency stock:

(in thousands)

 

September 30, 2019

 

 

December 31, 2018

 

 

Location in Consolidated

Balance Sheets

Assets:

 

 

 

 

 

 

 

 

 

 

Securities

 

$

35,254

 

 

 

31,351

 

 

Other assets

Liabilities:

 

 

 

 

 

 

 

 

 

 

Deferred compensation obligation

 

$

35,137

 

 

 

31,166

 

 

Accounts payable and other liabilities

(in thousands)March 31, 2019 December 31, 2018 Location in Consolidated Balance Sheets
Assets:     
Securities$34,278
 31,351
 Other assets
Liabilities:     
Deferred compensation obligation$34,115
 31,166
 Accounts payable and other liabilities



12.

Earnings per Share and Unit

30



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

12.    Earnings per Share and Unit

Parent Company Earnings per Share

The following summarizes the calculation of basic and diluted earnings per share:

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

(in thousands, except per share data)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations attributable to common stockholders - basic

 

$

56,965

 

 

$

69,722

 

 

$

199,139

 

 

$

170,222

 

Income from operations attributable to common stockholders - diluted

 

$

56,965

 

 

 

69,722

 

 

$

199,139

 

 

 

170,222

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding for basic EPS

 

 

167,559

 

 

 

169,438

 

 

 

167,512

 

 

 

169,847

 

Weighted average common shares outstanding for diluted EPS (1)

 

 

167,944

 

 

 

169,839

 

 

 

167,834

 

 

 

170,166

 

Income per common share – basic

 

$

0.34

 

 

 

0.41

 

 

$

1.19

 

 

 

1.00

 

Income per common share – diluted

 

$

0.34

 

 

 

0.41

 

 

$

1.19

 

 

 

1.00

 

  Three months ended March 31,
(in thousands, except per share data) 2019 2018
Numerator:    
Income from operations attributable to common stockholders - basic $90,446
 52,660
Income from operations attributable to common stockholders - diluted $90,446
 52,660
Denominator:    
Weighted average common shares outstanding for basic EPS 167,440
 170,704
Weighted average common shares outstanding for diluted EPS (1)
 167,717
 170,959

    
Income per common share – basic $0.54
 0.31
Income per common share – diluted $0.54
 0.31
(1)  Includes the dilutive impact of unvested restricted stock using the treasury stock method.

(1)Includes the dilutive impact of unvested restricted stock using the treasury stock method.

Income allocated to noncontrolling interests of the Operating Partnership has been excluded from the numerator and exchangeable Operating Partnership units have been omitted from the denominator for the purpose of computing diluted earnings per share since the effect of including these amounts in the numerator and denominator would be anti-dilutive. Weighted average exchangeable Operating Partnership units outstanding for the three and nine months ended September 30, 2019 was 405,934 and 368,854, respectively.  Weighted average exchangeable Operating Partnership units outstanding for both the three and nine months ended March 31,September 30, 2018was 349,902.

The 1.9 million shares issuable under the forward sale agreements are excluded for the three and nine months ended September 30, 2019 and 2018 were 349,902 for both periods.

because they would be anti-dilutive.  

Operating Partnership Earnings per Unit

The following summarizes the calculation of basic and diluted earnings per unit:

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

(in thousands, except per share data)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations attributable to common unit holders - basic

 

$

57,122

 

 

$

69,869

 

 

$

199,595

 

 

$

170,580

 

Income from operations attributable to common unit holders - diluted

 

$

57,122

 

 

 

69,869

 

 

$

199,595

 

 

 

170,580

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common units outstanding for basic EPU

 

 

167,965

 

 

 

169,788

 

 

 

167,881

 

 

 

170,197

 

Weighted average common units outstanding for diluted EPU (1)

 

 

168,350

 

 

 

170,189

 

 

 

168,203

 

 

 

170,516

 

Income per common unit – basic

 

$

0.34

 

 

 

0.41

 

 

$

1.19

 

 

 

1.00

 

Income per common unit – diluted

 

$

0.34

 

 

 

0.41

 

 

$

1.19

 

 

 

1.00

 

(1)

Includes the dilutive impact of unvested restricted stock using the treasury stock method and excludes the 1.9 million shares issuable under the forward sale agreements because they would be anti-dilutive.

  Three months ended March 31,
(in thousands, except per share data) 2019 2018
Numerator:    
Income from operations attributable to common unit holders - basic $90,636
 52,771
Income from operations attributable to common unit holders - diluted $90,636
 52,771
Denominator:    
Weighted average common units outstanding for basic EPU 167,790
 171,054
Weighted average common units outstanding for diluted EPU (1)
 168,067
 171,309

    
Income per common unit – basic $0.54
 0.31
Income per common unit – diluted $0.54
 0.31
(1)  Includes the dilutive impact of unvested restricted stock using the treasury stock method.


13.

Commitments and Contingencies

13.    Commitments and Contingencies

Litigation

The Company is involved in litigation on a number of matters and is subject to certain claims, which arise in the normal course of business, none of which, in the opinion of management, is expected to have a material adverse effect on the Company's consolidated financial position, results of operations, or liquidity. Legal fees are expensed as incurred.


31



REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Unaudited Consolidated Financial Statements
March 31, 2019

Environmental

The Company is also subject to numerous environmental laws and regulations as they apply to real estate pertaining primarily to chemicals used by the dry cleaning industry, the existence of asbestos in older shopping centers, and underground petroleum storage tanks. The Company believes that the ultimate disposition of currently known environmental matters will not have a material effect on its financial position, liquidity, or operations. The Company can give no assurance that existing environmental studies with respect to the shopping centers have revealed all potential environmental contaminants or liabilities, that any previous owner, occupant or tenant did not create any material environmental condition not known to it, that the current environmental condition of the shopping centers will not be affected by tenants and occupants, by the condition of nearby properties, or by unrelated third parties, or that changes in applicable environmental laws and regulations or their interpretation will not result in additional environmental liability to the Company.

Letters of Credit

The Company has the right to issue letters of credit under the Line up to an amount not to exceed $50.0 million, which reduces the credit availability under the Line. These letters of credit are primarily issued as collateral on behalf of its captive insurance program and to facilitate the construction of development projects. As of March 31,September 30, 2019 and December 31, 2018, the Company had $12.6$12.5 million and $9.4 million, respectively in letters of credit outstanding.

Purchase Commitments

The Company enters into purchase and sale agreements to buy or sell real estate assets in the normal course of business, which generally provide limited recourse if either party ends the contract.  At March 31,September 30, 2019, the Company has an agreement related to its Town and Country Center in Los Angeles, CA that provides an option for the seller to require the Company to purchase up to an additional 81.63% ownership interest in an operating shoppingthe center by December 2019 and2019. The Company currently expects to acquirebe required to purchase an additional 16.63% interest by that date for approximately $16.7$17.1 million.

14.

Subsequent Events

On October 20, 2019, a tornado impacted the North Dallas area.  One of the Company’s properties, Preston Oaks, was severely damaged, is currently not operational, and is not expected to be available for occupancy in the near term. At September 30, 2019 the property had a net book value of approximately $28.3 million and generated approximately $1.7million and $2.0 million in NOI during the nine months ended September 30, 2019 and the twelve months ended December 31, 2018, respectively.  The Company currently anticipates that it could take up to 18 months to reconstruct the property.  The Company expects that its property and business interruption claims will substantially cover both the cost to return the property to its original condition and the recovery of lost income.  However, the Company can give no assurances as to the timing of payments and final resolution of the claim. An impairment will be recognized in the fourth quarter to the extent the net book value of the damaged property exceeds the anticipated proceeds from insurance.  The Company expects to record income for covered business interruption insurance recoveries in the period in which the settlement is reached and all contingencies are satisfied, which could result in business interruption recoveries being recorded in a period after which the Company experiences lost revenue from the damaged property.



32





Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations


Forward-Looking Statements

In addition to historical information, the following information contains forward-looking statements as defined under federal securities laws. These forward-looking statements include statements about anticipated changes in our revenues, the size of our development and redevelopment program, earnings per share and unit, returns and portfolio value, and expectations about our liquidity. These statements are based on current expectations, estimates and projections about the real estate industry and markets in which the Company operates, and management's beliefs and assumptions. Forward-looking statements are not guarantees of future performance and involve certain known and unknown risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Such risks and uncertainties include, but are not limited to changes in national and local economic conditions, financial difficulties of tenants, competitive market conditions, including timing and pricing of acquisitions and sales of properties and building pads ("out-parcels"), changes in leasing activity and market rents, timing of development starts, meeting development schedules, natural disasters in geographic areas in which we operate, cost of environmental remediation, our inability to exercise voting control over the co-investment partnerships through which we own many of our properties, and technology disruptions. For additional information, see “Risk Factors” included in our Annual Report on Form 10-K for the year ended December 31, 2018. The following discussion should be read in conjunction with the accompanying Consolidated Financial Statements and Notes thereto of Regency Centers Corporation and Regency Centers, L.P. appearing elsewhere herein. We do not undertake any obligation to release publicly any revisions to such forward-looking statements to reflect events or uncertainties after the date hereof or to reflect the occurrence of uncertain events.


Defined Terms

In addition to the required Generally Accepted Accounting Principles ("GAAP") presentations, we use certain non-GAAP performance measures 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 public, and thus such reported measures could change.

The following terms, as defined, are commonly used by management and the investing public to understand and evaluate our operational results:

Development Completion is a property in development that is deemed complete upon the earliest of: (i) 90% of total estimated net development costs have been incurred and percent leased equals or exceeds 95%, or (ii) the property features at least two years of anchor operations, or (iii) three years have passed since the start of construction. Once deemed complete, the property is termed a Retail Operating Property the following calendar year.

Development Completion is a property in development that is deemed complete upon the earliest of: (i) 90% of total estimated net development costs have been incurred and percent leased equals or exceeds 95%, or (ii) the property features at least two years of anchor operations, or (iii) three years have passed since the start of construction. Once deemed complete, the property is termed a Retail Operating Property the following calendar year.

Fixed Charge Coverage Ratio is defined as Operating EBITDAre divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders.

Fixed Charge Coverage Ratio is defined as Operating EBITDAre divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders plus dividends paid to our preferred stockholders.

NAREIT EBITDAre is a measure of REIT performance, which the National Association of Real Estate Investment Trusts ("NAREIT") defines as net income, computed in accordance with GAAP, excluding (i) interest expense, (ii) income tax expense, (iii) depreciation and amortization, (iv) gains on sales of real estate, (v) impairments of real estate, and (vi) adjustments to reflect the Company's share of unconsolidated partnerships and joint ventures.

NAREIT EBITDAre is a measure of REIT performance, which the National Association of Real Estate Investment Trusts ("NAREIT") defines as net income, computed in accordance with GAAP, excluding (i) interest expense, (ii) income tax expense, (iii) depreciation and amortization, (iv) gains on sales and impairments of real estate, and (v) adjustments to reflect the Company's share of unconsolidated partnerships and joint ventures.

NAREIT Funds from Operations ("NAREIT FFO") is a commonly used measure of REIT performance, which NAREIT defines as net income, computed in accordance with GAAP, excluding gains on sales and impairments of real estate, net of tax, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We compute NAREIT FFO for all periods presented in accordance with NAREIT's definition in effect during that period. Effective January 1, 2019, we prospectively adopted the NAREIT FFO White Paper - 2018 Restatement ("2018 FFO White Paper"), and elected the option of excluding gains on sale and impairments of land, which are considered incidental to our main business. Prior period amounts were not restated to conform to the current year presentation, and therefore are calculated as described above, and also include gains on sale and impairments of land.

NAREIT Funds from Operations ("NAREIT FFO") is a commonly used measure of REIT performance, which NAREIT defines as net income, computed in accordance with GAAP, excluding gains on sales and impairments of real estate, net of tax, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We compute NAREIT FFO for all periods presented in accordance with NAREIT's definition in effect during that period. Effective January 1, 2019, we prospectively adopted the NAREIT FFO White Paper - 2018 Restatement ("2018 FFO White Paper"), and elected the option of excluding gains on sale and impairments of land, which are considered incidental to our main business. Prior period amounts were not restated to conform to the current year presentation, and therefore are calculated as described above, and also include gains on sale and impairments of land.

Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since NAREIT FFO excludes depreciation and amortization and gains on sale and impairments of real estate, it provides a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of our financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, NAREIT FFO is a supplemental non-GAAP financial measure of our operating performance, which does not represent cash generated from operating activities in accordance with GAAP; and,


33





therefore, should not be considered a substitute measure of cash flows from operations. The Company provides a reconciliation of Net Income Attributable to Common Stockholders to NAREIT FFO.


Net Operating Income ("NOI") is the sum of base rent, percentage rent, and recoveries from tenants and other leasing and property income, less operating and maintenance expenses, real estate taxes, ground rent, and uncollectible lease income / provision for doubtful accounts. NOI excludes straight-line rental income and expense, above and below market rent and ground rent amortization, tenant lease inducement amortization, and other fees. The Company also provides disclosure of NOI excluding termination fees, which excludes both termination fee income and expenses.

Net Operating Income ("NOI") is the sum of base rent, percentage rent, recoveries from tenants, other lease income, and other property income, less operating and maintenance expenses, real estate taxes, ground rent, and uncollectible lease income / provision for doubtful accounts. NOI excludes straight-line rental income and expense, above and below market rent and ground rent amortization, tenant lease inducement amortization, and other fees. The Company also provides disclosure of NOI excluding termination fees, which excludes both termination fee income and expenses.

A Non-Same Property is a property acquired, sold, or a Development Completion during either calendar year period being compared. Non-retail properties and corporate activities, including the captive insurance program, are part of Non-Same Property.

A Non-Same Property is a property acquired, sold, or a Development Completion during either calendar year period being compared. Non-retail properties and corporate activities, including the captive insurance program, are part of Non-Same Property.

Operating EBITDAre (previously Adjusted EBITDA) begins with the NAREIT EBITDAre and excludes certain non-cash components of earnings derived from above and below market rent amortization and straight-line rents.

Operating EBITDAre (previously Adjusted EBITDA) begins with NAREIT EBITDAre and excludes certain non-cash components of earnings derived from above and below market rent amortization and straight-line rents.

Pro-Rata information includes 100% of our consolidated properties plus our economic share (based on our ownership interest) in our unconsolidated real estate investment partnerships.

Pro-Rata information includes 100% of our consolidated properties plus our economic share (based on our ownership interest) in our unconsolidated real estate investment partnerships.

We manage our entire real estate portfolio without regard to ownership structure, although certain decisions impacting properties owned through partnerships require partner approval. Therefore, we believe presenting our pro-rata share of certain operating metrics, along with other non-GAAP measures, makes comparisons of other REITs' operating results to the Company's more meaningful.

The pro-rata information is prepared on a basis consistent with the comparable consolidated amounts and is intended to more accurately reflect our proportionate economic interest in the operating results of properties in our portfolio. We do not control the unconsolidated investment partnerships, and the pro-rata presentations of the assets and liabilities, and revenues and expenses do not represent our legal claim to such items. The partners are entitled to profit or loss allocations and distributions of cash flows according to the operating agreements, which provide for such allocations according to their invested capital. Our share of invested capital establishes the ownership interests we use to prepare our pro-rata share.

The presentation of pro-rata information has limitations which include, but are not limited to, the following:

o

The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting or allocating noncontrolling interests, and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and

The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting or allocating noncontrolling interests, and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and

o

Other companies in our industry may calculate their pro-rata interest differently, limiting the comparability of pro-rata information.

Other companies in our industry may calculate their pro-rata interest differently, limiting the comparability of pro-rata information.

Because of these limitations, the pro-rata financial information should not be considered independently or as a substitute for our financial statements as reported under GAAP. We compensate for these limitations by relying primarily on our GAAP financial statements, using the pro-rata information as a supplement.

Property In Development includes properties in various stages of development and redevelopment including active pre-development activities.

Property In Development includes properties in various stages of development and redevelopment including active pre-development activities.

A Retail Operating Property is any retail property not termed a Property in Development. A retail property is any property where the majority of the income is generated from retail uses.

A Retail Operating Property is any retail property not termed a Property in Development. A retail property is any property where the majority of the income is generated from retail uses.
Same Property is a Retail Operating Property that was owned and operated for the entirety of both calendar year periods being compared. This term excludes all developments and Non-Same Properties.

Same Property is a Retail Operating Property that was owned and operated for the entirety of both calendar year periods being compared. This term excludes all developments and Non-Same Properties.




34





Overview of Our Strategy

Regency Centers Corporation began its operations as a publicly-traded REIT in 1993, and, as of March 31,September 30, 2019, had full or partial ownership interests in 419422 retail properties primarily anchored by market leading grocery stores. Our properties are principally located in affluent and infill trade areas of the United States, and contain 52.653.0 million square feet ("SF") of gross leasable area ("GLA"). All of our operating, investing, and financing activities are performed through our Operating Partnership, Regency Centers, L.P., our wholly-owned subsidiaries, and through our co-investment partnerships.

As of March 31,September 30, 2019, the Parent Company owns approximately 99.8%99.6% of the outstanding common partnership units of the Operating Partnership.

Our mission is to be the preeminent national owner, operator, and developer of shopping centers connecting outstanding retailers and service providers with surrounding neighborhoods and communities. Our goals are to:

Own and manage a portfolio of high-quality neighborhood and community shopping centers anchored by market leading grocers and located in affluent suburban and near urban trade areas in the country’s most desirable metro areas. We expect that this combination will produce highly desirable and attractive centers with best-in-class retailers. These centers should command higher rental and occupancy rates resulting in excellent prospects to grow net operating income ("NOI");


Maintain an industry leading and disciplined development and redevelopment platform to deliver exceptional retail centers at higher returns as compared to acquisitions;

Own and manage a portfolio of high-quality neighborhood and community shopping centers anchored by market leading grocers and located in affluent suburban and near urban trade areas in the country’s most desirable metro areas. We expect that this combination will produce highly desirable and attractive centers with best-in-class retailers. These centers should command higher rental and occupancy rates resulting in excellent prospects to grow net operating income ("NOI");

Support our business activities with a strong balance sheet; and


Engage a talented, dedicated team of employees, who are guided by Regency’s strong values and special culture, which are aligned with shareholder interests.

Maintain an industry leading and disciplined development and redevelopment platform to deliver exceptional retail centers at higher returns as compared to acquisitions;

Support our business activities with a strong balance sheet; and

Engage a talented, dedicated team of employees, who are guided by Regency’s strong values and special culture, which are aligned with shareholder interests.

Executing on our Strategy

During the threenine months ended March 31,September 30, 2019:

We had Net income attributable to common stockholders of $90.4$199.1 million as compared to $52.7$170.2 million during the threenine months ended March 31, 2018.

September 30, 2019 and 2018, respectively.

We sustained same property NOI growth:

We achieved pro-rata same property NOI growth, excluding termination fees, of 2.1%.

We achieved pro-rata same property NOI growth, excluding termination fees, of 2.9%.

We executed 1,237 leasing transactions representing 4.4 million pro-rata SF of new and renewal leasing, with trailing twelve month rent spreads of 7.9% on comparable retail operating property spaces.

We executed 289 leasing transactions representing 1.0 million pro-rata SF of new and renewal leasing, with trailing twelve month rent spreads of 8.4% on comparable retail operating property spaces.

At September 30, 2019, our total property portfolio was 94.8% leased, while our same property portfolio was 95.2% leased.

At March 31, 2019, our total property portfolio was 94.6% leased, while our same property portfolio was 95.0% leased.

We continued our development and redevelopment of high quality shopping centers at attractive returns on investment:

We started a new development representing a total pro-rata project investment of $27.3 million upon completion with a projected return on investment of 6.0%.

We started two new redevelopments representing a total pro-rata project investment of $13.5 million upon completion, with a weighted average projected return on investment of 6.4%

We started nine redevelopments representing a total incremental pro-rata project investment of $98.1 million upon completion, with a weighted average projected return on investment of 8.8%.

Including the two new redevelopment projects, a total of 21 properties were in the process of development or redevelopment, representing a pro-rata investment upon completion of $403.3

Including these projects, a total of 24 properties were in the process of development or redevelopment, representing a pro-rata investment upon completion of $470.3 million.

We completed two new developments representing a total pro-rata project investment of $40.2 million, with a weighted average return on investment of 7.9%.

We completed three redevelopments representing a total pro-rata project investment of $7.1 million, with a weighted average return on investment of 6.7%.



We maintained a conservative balance sheet providing financial flexibility to cost effectively fund investment opportunities and debt maturities:

On March 6, 2019, we issued $300 million of 4.65% senior unsecured public notes, which priced at 99.661%, and mature in March 2049. The net proceeds of the offering were used to repay in full our $250 million 4.8% notes due April 15, 2021, including a make-whole premium of approximately $9.6 million and accrued interest, with the remaining proceeds used toward repaying in full two mortgages for $52.7 million with interest rates ranging between 6.25% and 7.25%, including a repayment premium of $1 million.

On March 6, 2019, the Company issued $300 million of 4.65% senior unsecured public notes, which mature in March 2049, using the proceeds to repay $39.5 million of mortgage debt with an interest rate of 7.3% and to repay $250 million of 4.8% senior unsecured notes due April 2021. This offering further enhanced our financial flexibility and increased the duration of our average maturities to over 10 years while maintaining our weighted average interest rate.

On August 13, 2019, we issued $425 million of 2.95% senior unsecured public notes, which priced at 99.903% and mature in September 2029.  The net proceeds of the offering were used to repay in full our $300 million term loan that was due to mature in December 2020, including an interest rate swap breakage fee of approximately $1.1 million, and to reduce the outstanding balance on our Line.  

At March 31, 2019, our annualized net debt-to-operating EBITDAre ratio on a pro-rata basis was 5.3x.

During September 2019, we entered into forward sale agreements under our ATM program through which we will issue 1,894,845 shares of common stock at an average offering price of $67.99.  The shares under the forward sales agreements may be settled at any time before the settlement date, which is September 12, 2020.  Proceeds from the issuance of shares are expected to be used to fund acquisitions of operating properties, to fund developments and redevelopments, and for general corporate purposes.  


At September 30, 2019, our annualized net debt-to-operating EBITDAre ratio on a pro-rata basis was 5.5x.

35






Property Portfolio

The following table summarizes general information related to the Consolidated Properties in our portfolio:

(GLA in thousands)

September 30, 2019

 

 

December 31, 2018

 

Number of Properties

305

 

 

305

 

Properties in Development

6

 

 

6

 

GLA

 

37,765

 

 

37,946

 

% Leased – Operating and Development

94.8%

 

 

95.5%

 

% Leased – Operating

94.9%

 

 

95.9%

 

Weighted average annual effective rent per square foot ("PSF"), net of tenant concessions.

$22.37

 

 

$21.51

 

(GLA in thousands) March 31, 2019 December 31, 2018
Number of Properties 302 305
Properties in Development 6 6
GLA 37,393 37,946
% Leased – Operating and Development 94.4% 95.5%
% Leased – Operating 94.7% 95.9%
Weighted average annual effective rent per square foot ("PSF"), net of tenant concessions. $21.67 $21.51

The following table summarizes general information related to the Unconsolidated Properties owned in co-investment partnerships in our portfolio:

(GLA in thousands)

September 30, 2019

 

 

December 31, 2018

 

Number of Properties

 

117

 

 

 

120

 

Properties in Development

 

1

 

 

 

2

 

GLA

 

15,223

 

 

 

15,622

 

% Leased – Operating and Development

95.0%

 

 

95.4%

 

% Leased –Operating

95.1%

 

 

95.7%

 

Weighted average annual effective rent PSF, net of tenant concessions

$21.57

 

 

$21.46

 

(GLA in thousands) March 31, 2019 December 31, 2018
Number of Properties 117 120
Properties in Development 2 2
GLA 15,211 15,622
% Leased – Operating and Development 95.4% 95.4%
% Leased –Operating 95.7% 95.7%
Weighted average annual effective rent PSF, net of tenant concessions $21.26 $21.46

For the purpose of the following disclosures of occupancy and leasing activity, "anchor space" is considered space greater than or equal to 10,000 SF and "shop space" is less than 10,000 SF. The following table summarizes pro-rata occupancy rates of our combined Consolidated and Unconsolidated shopping center portfolio:

 

September 30, 2019

 

 

December 31, 2018

 

% Leased – All Properties

94.8%

 

 

95.6%

 

Anchor space

97.2%

 

 

98.4%

 

Shop space

90.8%

 

 

90.9%

 

  March 31, 2019 December 31, 2018
% Leased – All Properties 94.6% 95.6%
Anchor space 96.9% 98.4%
Shop space 90.5% 90.9%

The decline in anchor space percent leased is primarily attributable to a 100 basis point decrease from the closure of one Sears and one K-Mart locationtwo anchor spaces as a result of the Sears bankruptcy filing.


36





The following table summarizes leasing activity, including our pro-rata share of activity within the portfolio of our co-investment partnerships:

 

 

Nine months ended September 30, 2019

 

 

 

Leasing

Transactions

 

 

SF (in

thousands)

 

 

Base Rent

PSF

 

 

Tenant

Allowance

and Landlord

Work PSF

 

 

Leasing

Commissions

PSF (1)

 

Anchor Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New

 

 

17

 

 

 

302

 

 

$

20.91

 

 

$

49.89

 

 

$

6.21

 

Renewal

 

 

82

 

 

 

2,125

 

 

 

12.85

 

 

 

0.64

 

 

 

0.11

 

Total Anchor Leases

 

 

99

 

 

 

2,427

 

 

$

13.85

 

 

$

6.77

 

 

$

0.87

 

Shop Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New

 

 

385

 

 

 

692

 

 

$

33.42

 

 

$

30.21

 

 

$

9.77

 

Renewal

 

 

753

 

 

 

1,283

 

 

 

32.66

 

 

 

0.97

 

 

 

0.62

 

Total Shop Space Leases

 

 

1,138

 

 

 

1,975

 

 

$

32.93

 

 

$

11.22

 

 

$

3.83

 

Total Leases

 

 

1,237

 

 

 

4,402

 

 

$

22.41

 

 

$

8.77

 

 

$

2.20

 

(1) On January 1, 2019, the Company adopted ASC Topic 842, Leases, under which non-contingent internal leasing costs can no longer be capitalized.  

 

 

Nine months ended September 30, 2018

 

 

 

Leasing

Transactions

 

 

SF (in

thousands)

 

 

Base Rent

PSF

 

 

Tenant

Allowance

and Landlord

Work PSF

 

 

Leasing

Commissions

PSF

 

Anchor Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New

 

 

20

 

 

 

338

 

 

$

18.84

 

 

$

33.66

 

 

$

6.89

 

Renewal

 

 

64

 

 

 

1,918

 

 

 

13.88

 

 

 

0.40

 

 

 

0.33

 

Total Anchor Leases

 

 

84

 

 

 

2,256

 

 

$

14.62

 

 

$

5.38

 

 

$

1.31

 

Shop Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New

 

 

388

 

 

 

635

 

 

$

32.85

 

 

$

26.41

 

 

$

13.33

 

Renewal

 

 

869

 

 

 

1,425

 

 

 

33.11

 

 

 

0.85

 

 

 

2.15

 

Total Shop Space Leases

 

 

1,257

 

 

 

2,060

 

 

$

33.03

 

 

$

8.73

 

 

$

5.60

 

Total Leases

 

 

1,341

 

 

 

4,316

 

 

$

23.41

 

 

$

6.98

 

 

$

3.36

 

  Three months ended March 31, 2019
  
Leasing
Transactions (1)
 SF (in thousands) 
Base Rent
PSF
 
Tenant Allowance and Landlord Work
PSF
 
Leasing Commissions
PSF
Anchor Leases          
New 3 75 $14.80
 $42.63
 $4.47
Renewal 20 445 $12.80
 $0.26
 $0.08
Total Anchor Leases (1)
 23 520 $13.09
 $6.36
 $0.71
Shop Space          
New 86 147 $33.78
 $27.49
 $7.63
Renewal 180 334 $32.29
 $1.72
 $0.49
Total Shop Space Leases (1)
 266 481 $32.75
 $9.59
 $2.67
Total Leases 289 1,001 $22.54
 $7.91
 $1.65
           
(1) Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share.
  Three months ended March 31, 2018
  
Leasing
Transactions (1,2)
 SF (in thousands) 
Base Rent
PSF
 
Tenant Allowance and Landlord Work
PSF
 
Leasing Commissions
PSF
Anchor Leases          
New 6 78 $24.54
 $26.11
 $9.89
Renewal 15 313 $14.21
 $0.16
 $0.47
Total Anchor Leases (1)
 21 391 $16.27
 $5.32
 $2.34
Shop Space          
New 109 178 $31.40
 $25.11
 $14.06
Renewal 223 397 $32.61
 $0.79
 $2.12
Total Shop Space Leases (1)
 332 575 $32.24
 $8.31
 $5.81
Total Leases 353 966 $25.78
 $7.10
 $4.41
           
(1) Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share.

The weighted average base rent on signed shop space leases during 2019 was $32.75$32.93 and exceeds the average annual base rent of all shop space leases due to expire during the next 12 months of $31.50$31.86 PSF. In the anchor category, base rent PSF on newrenewal leases decreased due to the limitedhigher volume and geographic location of options exercised for anchor deals in 2019 as compared to 2018. On a comparable basis, new and renewal anchor deal rent spreads were positive.


37





Significant Tenants and Concentrations of Risk

We seek to reduce our operating and leasing risks through geographic diversification and by avoiding dependence on any single property, market, or tenant. The following table summarizes our most significant tenants, based on their percentage of annualized base rent:

 

 

September 30, 2019

 

Grocery Anchor

 

Number of

Stores

 

Percentage of

Company-

owned GLA (1)

 

 

Percentage  of

Annualized

Base Rent (1)

 

Publix

 

69

 

6.5%

 

 

3.2%

 

Kroger

 

56

 

6.6%

 

 

3.0%

 

Albertsons Companies

 

46

 

4.2%

 

 

2.8%

 

Whole Foods

 

33

 

2.5%

 

 

2.4%

 

TJX Companies

 

61

 

3.1%

 

 

2.4%

 

(1) Includes Regency's pro-rata share of Unconsolidated Properties and excludes those owned by anchors.



  March 31, 2019
Grocery Anchor 
Number of
Stores
 
Percentage of
Company-
owned GLA (1)
 
Percentage  of
Annualized
Base Rent (1) 
Publix 70 6.6% 3.3%
Kroger 56 6.7% 3.1%
Albertsons Companies 46 4.3% 2.8%
Whole Foods 32 2.5% 2.5%
TJX Companies 59 3.0% 2.4%
       
(1) Includes Regency's pro-rata share of Unconsolidated Properties and excludes those owned by anchors.

Bankruptcies and Credit Concerns

Our management team devotes significant time to researching and monitoring retail trends, consumer preferences, customer shopping behaviors, changes in retail delivery methods, and changing demographics in order to anticipate the challenges and opportunities impacting the retail industry. A greater shift to e-commerce large-scale retail business failures, and tight credit markets could negatively impact consumer spending and, along with large-scale business failures, have an adverse effect on our results offrom operations. We seek to mitigate these potential impacts through tenant diversification, replacing weaker tenants with stronger operators, anchoring our centers with market leading grocery stores that drive foot traffic, and maintaining a presence in affluent suburbs and dense infill trade areas. As a result of our research and findings, we may reduce new leasing, suspend leasing, or curtail allowances for construction of leasehold improvements within a certain retail category or to a specific retailer in order to reduce our risk from bankruptcies and store closings.

We closely monitor the operating performance and rent collections of tenants in our shopping centers as well as those retailers experiencing significant changes to their business models as a result of reduced customer traffic in their stores and increased competition from e-commerce sales.  Retailers who are unable to withstand these and other business pressures, such as significant debt maturities, may file for bankruptcy. Although base rent is supported by long-term lease contracts, tenants who file bankruptcy generally have the legal right to reject any or all of their leases and close related stores. Any unsecured claim we hold against a bankrupt tenant for unpaid rent might be paid only to the extent that funds are available and only in the same percentage as is paid to all other holders of unsecured claims. As a result, it is likely that we would recover substantially less than the full value of any unsecured claims we hold. Additionally, we may incur significant expense to recoveradjudicate our claim and to release the vacated space. In the event that a tenant with a significant number of leases in our shopping centers files bankruptcy and cancels its leases, we could experience a significant reduction in our revenues. Tenants who are currently in bankruptcy and continue to occupy space in our shopping centers at March 31, 2019 represent an aggregate of 0.2%0.9% of our annual base rent on a pro-rata basis.

basis, which includes 50 basis points for the 57,000 SF Barneys space in New York.




38





Results from Operations

Comparison of the three months ended March 31,September 30, 2019 and 2018:

Our revenues increased as summarized in the following table:

 

 

Three months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Lease income (1)

 

$

272,143

 

 

 

268,948

 

 

 

3,195

 

Other property income

 

 

2,780

 

 

 

2,408

 

 

 

372

 

Management, transaction, and other fees

 

 

7,353

 

 

 

6,954

 

 

 

399

 

Total revenues

 

$

282,276

 

 

 

278,310

 

 

 

3,966

 

  Three months ended March 31,  
(in thousands) 2019 2018 Change
Lease income (1)
 $277,303
 267,510
 9,793
Other property income 1,982
 2,025
 (43)
Management, transaction, and other fees 6,972
 7,158
 (186)
Total revenues $286,257
 276,693
 9,564

(1)As discussed in Note 1 to the Consolidated Financial Statements, Regency adopted ASC Topic 842, Leases, using the modified retrospective adoption method as of January 1, 2019, and elected to apply the transition provisions of the standard at the beginning of the period of adoption. As such, the prior period amounts prepared and presented under the former ASC Topic 840, Leases, were not restated, but were reclassified to conform with the current year presentation. Part of the practical expedients in ASC Topic 842 allow management to avoid separating lease and non-lease components of Lease income, therefore all lease income earned pursuant to tenant leases, including recoveries from tenants and percentage rent, in 2019 and as reclassified for 2018, is reflected in Lease income in the accompanying Consolidated Statements of Operations.

Lease income increased $9.8$3.2 million, driven by the following contractually billable components of rent to the tenants per the lease agreements:

$5.04.0 million increase from billable baseBase rent, as follows:

$2.9 million increase from rent commencing at development properties;

$2.4 million increase from acquisitions of operating properties; and

$2.9 million net increase from same properties due to rental rate growth on new and renewal leases and rent steps in existing leases,

reduced by $4.2 million from the sale of operating properties.

$4.62.3 million decrease in Straight-line rent primarily driven by timing of contractual rent steps and early lease terminations.

$4.0 million net increase fromin Above and below market rent commencing at development properties;accretion within our same property portfolio, primarily driven by lease term modifications.

$2.2 million decrease related to uncollectible lease income recorded as a direct charge against Lease income beginning in January 1, 2019, with the adoption of ASC 842, Leases. During the three months ended September 30, 2018, uncollectible lease income of $1.1 million was recorded as Provision for doubtful accounts included in Other operating expenses below.  The net increase in these components is driven by changes in collection expectations within our tenant profile.

Changes in our operating expenses are summarized in the following table:

 

 

Three months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Depreciation and amortization

 

$

91,856

 

 

 

89,183

 

 

 

2,673

 

Operating and maintenance

 

 

41,695

 

 

 

40,557

 

 

 

1,138

 

General and administrative

 

 

16,705

 

 

 

17,564

 

 

 

(859

)

Real estate taxes

 

 

33,601

 

 

 

35,129

 

 

 

(1,528

)

Provision for doubtful accounts (1)

 

 

 

 

 

1,136

 

 

 

(1,136

)

Other operating expenses

 

 

1,819

 

 

 

909

 

 

 

910

 

Total operating expenses

 

$

185,676

 

 

 

184,478

 

 

 

1,198

 

(1)Beginning with the adoption of ASC 842, Leases, on January 1, 2019, uncollectible lease income is a direct charge against Lease income, which totaled $2.2 million during the three months ended September 30, 2019.


Depreciation and amortization costs increased, on a net basis, as follows:

$1.1 million increase as we began depreciating costs at development properties where tenant spaces were completed and became available for occupancy;

$2.5 million increase from acquisitions of operating properties and corporate assets; and

$1.0 million increase from acquisitions of operating properties; and

$5.4 million increase from same properties, primarily attributable to additional depreciation and amortization at redevelopment properties and for early tenant move-outs;

reduced by $2.0 million from the sale of operating properties.

Operating and maintenance costs increased, on a net basis, as follows:

$617,000 increase from operations commencing at development properties;

$684,000 increase from acquisitions of operating properties; and

$619,000 net increase from same properties driven by an increase in recoverable costs;

reduced by $782,000 from the sale of operating properties.

General and administrative costs decreased, on a net basis, as follows:

$2.3 million decrease in compensation costs primarily driven by lower incentive compensation; and

$845,000 decrease due to higher development overhead capitalization based on the status and progress of development and redevelopment projects during the year; offset by

$2.2 million increase due to eliminating capitalization of non-contingent internal leasing costs and legal costs associated with leasing activities upon the adoption of ASC 842, Leases, on January 1, 2019.

Real estate taxes decreased, on a net basis, as follows:

$374,000 increase from development properties where capitalization ceased as tenant spaces became available for occupancy; and

$809,000 increase from acquisitions of operating properties, offset by

$2.2 million decrease within the same property portfolio primarily from successful supplemental tax appeals that resulted in real estate tax refunds received during 2019, as compared to supplemental real estate tax assessments received in 2018 following the Equity One merger; and

$537,000 decrease from the sale of operating properties.

Provision for doubtful accounts was $1.1 million during the three months ended September 30, 2018. Beginning with the adoption of ASC 842, Leases on January 1, 2019, uncollectible lease income is a direct charge against Lease income. The uncollectible lease income was $2.2 million during the three months ended September 30, 2019, reflecting changes in collection expectations.


The following table presents the components of other expense (income):

 

 

Three months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

Interest on notes payable

 

$

32,799

 

 

 

31,619

 

 

 

1,180

 

Interest on unsecured credit facilities

 

 

5,117

 

 

 

5,025

 

 

 

92

 

Capitalized interest

 

 

(1,093

)

 

 

(1,670

)

 

 

577

 

Hedge expense

 

 

1,650

 

 

 

2,102

 

 

 

(452

)

Interest income

 

 

(220

)

 

 

(458

)

 

 

238

 

Interest expense, net

 

$

38,253

 

 

 

36,618

 

 

 

1,635

 

Provision for impairment, net of tax

 

 

(14

)

 

 

855

 

 

 

(869

)

Gain on sale of real estate, net of tax

 

 

(887

)

 

 

(3,228

)

 

 

2,341

 

Early extinguishment of debt

 

 

1,391

 

 

 

-

 

 

 

1,391

 

Net investment income

 

 

(370

)

 

 

(923

)

 

 

553

 

Total other expense (income)

 

$

38,373

 

 

 

33,322

 

 

 

5,051

 

The $1.6 million net increase in total interest expense is driven by $1.2 million net increase in Interest on notes payable due to rental rate growthhigher borrowings to fund investing activities.

During the three months ended September 30, 2018, we recognized $855,000 of impairment losses on newone operating property and renewal leases, rent steps in existing leases,one land parcel, both of which have sold.

During the three months ended September 30, 2019, we recognized gains of $887,000 upon the sale of one land parcel, one operating property, and rent commencements,

reduced by $6.0receipt of property insurance proceeds.  During the three months ended September 30, 2018, we recognized gains of $3.2 million from the sale of three operating properties.

During the three months ended September 30, 2019, we repaid early the $300 million term loan that was due to mature in December 2020, and the related interest rate swap, resulting in $1.4 million of debt extinguishment costs.

Our equity in income of investments in real estate partnerships decreased as follows:

 

 

 

 

 

 

Three months ended September 30,

 

 

 

 

 

(in thousands)

 

Regency's

Ownership

 

 

2019

 

 

2018

 

 

Change

 

GRI - Regency, LLC (GRIR)

 

40.00%

 

 

$

7,931

 

 

 

7,733

 

 

 

198

 

New York Common Retirement Fund (NYC)

 

30.00%

 

 

 

(10,795

)

 

 

207

 

 

 

(11,002

)

Columbia Regency Retail Partners, LLC (Columbia I)

 

20.00%

 

 

 

465

 

 

 

360

 

 

 

105

 

Columbia Regency Partners II, LLC (Columbia II)

 

20.00%

 

 

 

442

 

 

 

449

 

 

 

(7

)

Cameron Village, LLC (Cameron)

 

30.00%

 

 

 

206

 

 

 

218

 

 

 

(12

)

RegCal, LLC (RegCal)

 

25.00%

 

 

 

365

 

 

 

327

 

 

 

38

 

US Regency Retail I, LLC (USAA)

 

20.01%

 

 

 

271

 

 

 

233

 

 

 

38

 

Other investments in real estate partnerships

 

18.38% - 50.00%

 

 

 

832

 

 

 

497

 

 

 

335

 

Total equity in income of investments in real estate partnerships

 

 

 

 

 

$

(283

)

 

 

10,024

 

 

 

(10,307

)


The $10.3 million decrease in our equity in income of investments in real estate partnerships is largely attributed to the $10.9 million decrease at NYC due to provision for impairments of real estate resulting from changes in the expected hold periods of various properties.

The following represents the remaining components that comprised net income attributable to the common stockholders and unit holders:

 

 

Three months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Net income

 

$

57,944

 

 

 

70,534

 

 

 

(12,590

)

Income attributable to noncontrolling interests

 

 

(979

)

 

 

(812

)

 

 

(167

)

Net income attributable to common stockholders

 

$

56,965

 

 

 

69,722

 

 

 

(12,757

)

Net income attributable to exchangeable operating partnership units

 

 

(157

)

 

 

(147

)

 

 

(10

)

Net income attributable to common unit holders

 

$

57,122

 

 

 

69,869

 

 

 

(12,747

)



Comparison of the nine months ended September 30, 2019 and 2018:

Our revenues increased as summarized in the following table:

 

 

Nine months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Lease income (1)

 

$

815,682

 

 

 

808,661

 

 

 

7,021

 

Other property income

 

 

6,956

 

 

 

6,755

 

 

 

201

 

Management, transaction, and other fees

 

 

21,768

 

 

 

20,999

 

 

 

769

 

Total revenues

 

$

844,406

 

 

 

836,415

 

 

 

7,991

 

(1) As discussed in Note 1 to the Consolidated Financial Statements, Regency adopted ASC Topic 842, Leases, using the modified retrospective adoption method as of January 1, 2019, and elected to apply the transition provisions of the standard at the beginning of the period of adoption. As such, the prior period amounts prepared and presented under the former ASC Topic 840, Leases, were not restated, but were reclassified to conform with the current year presentation. Part of the practical expedients in ASC Topic 842 allow management to avoid separating lease and non-lease components of Lease income, therefore all lease income earned pursuant to tenant leases, including recoveries from tenants and percentage rent, in 2019 and as reclassified for 2018, is reflected in Lease income in the accompanying Consolidated Statements of Operations.

Lease income increased $7.0 million, driven by the following contractually billable components of rent from tenants per the lease agreements:

$9.9 million increase from billable Base rent, as follows:

$10.7 million increase from rent commencing at development properties;

$3.6 million increase from acquisitions of operating properties; and

$12.0 million net increase from same properties due to rental rate growth on new and renewal leases and rent steps in existing leases;

reduced by $16.3 million from the sale of operating properties.

$2.34.6 million increase from billable Recoveries from tenants, which represent amounts contractually billable to tenants per the terms of the leases for their reimbursements to us for the tenants' pro-rata share of the operating, maintenance, and real estate tax expenses that we incur to operate our shopping centers. Recoveries from tenants increased, on a net basis, as follows:

$3.4 million increase from rent commencing at development properties;

$1.5 million increase from rent commencing at development

$2.0 million increase from acquisitions of operating properties; and

$362,000 increase from acquisitions of operating properties;

$3.5 million increase from same properties due to a $2.1 million increase in real estate recoveries and a $1.4 million increase in CAM recoveries, both driven by increases in recoverable costs;

reduced by $4.4 million from the sale of operating properties.

$2.1 million increase from same properties due to a $2.5 million increase in real estate recoveries offset by a $0.47.0 million decrease in CAM recoveries;

reduced by $1.7 million from the sale of operating properties.
$632,000 decrease in PercentageStraight-line rent primarily due todriven by timing of tenant sales reporting.
contractual rent steps and expected early lease terminations.

$5.04.1 million increase in Above and below market rent amortizationaccretion within our same property portfolio, primarily driven by accelerated amortization related to 2019 tenant move-outs.

lease term modifications.  

$1.03.7 million decrease in Other lease income from lower termination and assignment fees.

$0.9 million decrease from uncollectible lease income. Beginning with the adoption of ASC 842, Leases, on January 1, 2019,to uncollectible lease income is recorded as a direct charge against Lease income. Theincome beginning in January 1, 2019, with the adoption of SC 842, Leases.  During the nine months ended September 30, 2018, uncollectible lease income of $3.7 million was $0.9 million during the three months ended March 31, 2019,recorded as compared to $1.2 million of Provision for doubtful accounts during the three months ended March 31, 2018, which is included in Other operating expenses below.  

$894,000 decrease in the accompanying Consolidated Statements of Operations.

Percentage rent and Other lease income due primarily to changes in lease related fees.



39





Changes in our operating expenses are summarized in the following table:

 

 

Nine months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Depreciation and amortization

 

$

282,639

 

 

 

266,812

 

 

 

15,827

 

Operating and maintenance

 

 

125,092

 

 

 

124,924

 

 

 

168

 

General and administrative

 

 

56,722

 

 

 

51,947

 

 

 

4,775

 

Real estate taxes

 

 

101,263

 

 

 

97,096

 

 

 

4,167

 

Provision for doubtful accounts (1)

 

 

 

 

 

3,651

 

 

 

(3,651

)

Other operating expenses

 

 

4,486

 

 

 

2,825

 

 

 

1,661

 

Total operating expenses

 

$

570,202

 

 

 

547,255

 

 

 

22,947

 

  Three months ended March 31,  
(in thousands) 2019 2018 Change
Depreciation and amortization $97,194
 88,525
 8,669
Operating and maintenance 40,638
 42,516
 (1,878)
General and administrative 21,300
 17,606
 3,694
Real estate taxes 34,155
 30,425
 3,730
Provision for doubtful accounts (1)
 
 1,195
 (1,195)
Other operating expenses 1,134
 437
 697
Total operating expenses $194,421
 180,704
 13,717
(1) Beginning with the adoption of ASC 842, Leases, on January 1, 2019, uncollectible lease income is a direct charge against Lease income, which totaled $0.9 million during the three months ended March 31, 2019.

(1)Beginning with the adoption of ASC 842, Leases, on January 1, 2019, uncollectible lease income is a direct charge against Lease income, which totaled $1.4 million during the six months ended June 30, 2019.

Depreciation and amortization costs increased, on a net basis, as follows:

$5.1 million increase as we began depreciating costs at development properties where tenant spaces were completed and became available for occupancy;

$2.1 million increase as we began depreciating costs at development properties where tenant spaces were completed and became available for occupancy;

$4.4 million increase from acquisitions of operating properties and corporate assets; and

$763,000 increase from acquisitions of operating properties and corporate assets; and

$15.0 million increase from same properties, primarily attributable to additional depreciation at redevelopment properties;

$8.9 million increase from same properties, primarily attributable to additional depreciation at redevelopment properties;

reduced by $8.7 million from the sale of operating properties.

reduced by $3.1 million decrease from the sale of operating properties.
Operating and maintenance costs decreased, on a net basis, as follows:
$1.7 million increase from operations commencing at development properties; offset by
$775,000 decrease is primarily due to a $1.2 million decrease related to hail storm losses incurred in 2018 offset by $400,000 increase from the acquisition of operating properties;
$1.6 million decrease from same properties primarily attributable to a decrease in snow removal costs; and
$1.2 million decrease from the sale of operating properties.

General and administrative increased, on a net basis, as follows:

$6.1 million increase due to eliminating capitalization of non-contingent internal leasing costs and legal costs associated with leasing activities upon the adoption of ASC 842, Leases, on January 1, 2019; and

$2.0 million net increase in compensation-related costs, primarily due to appreciation in the value of participant obligations within the deferred compensation plan; and

$1.1 million net decrease in compensation-related costs, primarily due to

$1.7 million increase due to eliminating capitalization of non-contingent internal leasing costs and legal costs associated with leasing activities upon the adoption of ASC 842, Leases, on January 1, 2019.

o

$3.1 million decrease in incentive compensation costs, offset by

o

$2.0 million appreciation in the value of participant obligations within the deferred compensation plan.

Real estate taxes increased, on a net basis, as follows:

$2.2 million increase from development properties where capitalization ceased as tenant spaces became available for occupancy;

$1.0 million increase from development properties where capitalization ceased as tenant spaces became available for occupancy;

$1.2 million increase from acquisitions of operating properties; and

$309,000 increase from acquisitions of operating properties; and

$2.8 million increase within the same property portfolio from increased tax assessments;

$3.1 million increase within the same property portfolio from increased tax assessments;

reduced by $2.1 million from the sale of operating properties.

reduced by $719,000 from the sale of operating properties.

Provision for doubtful accounts was $1.2$3.7 million during the threenine months ended MarchSeptember 31, 2018. Beginning with the adoption of ASC 842, Leases, on January 1, 2019, uncollectible lease income is a direct charge against Lease income. The uncollectible lease income was $0.9also $3.7 million during the threenine months ended March 31, 2019, as compared to $1.2 million of Provision for doubtful accounts during the three months ended March 31, 2018.



40





September 30, 2019.

Other operating expenses increased $697,000,$1.7 million, primarily attributable to an increase in taxes, legal, and abandoned pursuitenvironmental costs recognized in 2019.at one of our properties.


The following table presents the components of other expense (income):

 

 

Nine months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

Interest on notes payable

 

$

96,786

 

 

 

97,689

 

 

 

(903

)

Interest on unsecured credit facilities

 

 

14,435

 

 

 

14,314

 

 

 

121

 

Capitalized interest

 

 

(3,089

)

 

 

(5,820

)

 

 

2,731

 

Hedge expense

 

 

5,914

 

 

 

6,306

 

 

 

(392

)

Interest income

 

 

(868

)

 

 

(1,012

)

 

 

144

 

Interest expense, net

 

$

113,178

 

 

 

111,477

 

 

 

1,701

 

Provision for impairment, net of tax

 

 

12,099

 

 

 

29,443

 

 

 

(17,344

)

Gain on sale of real estate, net of tax

 

 

(17,819

)

 

 

(4,448

)

 

 

(13,371

)

Early extinguishment of debt

 

 

11,982

 

 

 

11,172

 

 

 

810

 

Net investment income

 

 

(3,690

)

 

 

(1,524

)

 

 

(2,166

)

Total other expense (income)

 

$

115,750

 

 

 

146,120

 

 

 

(30,370

)

  Three months ended March 31,  
(in thousands) 2019 2018 Change
Interest expense, net      
Interest on notes payable $32,513
 32,968
 (455)
Interest on unsecured credit facilities 4,543
 4,288
 255
Capitalized interest (1,015) (2,179) 1,164
Hedge expense 2,115
 2,102
 13
Interest income (404) (394) (10)
Interest expense, net $37,752
 36,785
 967
Provision for impairment, net of tax 1,672
 16,054
 (14,382)
Gain on sale of real estate, net of tax (16,490) (96) (16,394)
Early extinguishment of debt 10,591
 162
 10,429
Net investment income (2,354) (32) (2,322)
Total other expense (income) $31,171
 52,873
 (21,702)

The $1.0$1.7 million net increase in total interest expense is driven by $1.2a $2.7 million increase due to lower capitalization of interest based on the size and progress of development and redevelopment projects in process.

process, offset by a $903,000 net decrease in Interest on notes payable from several mortgage payoffs and unsecured debt offering transactions.

During the threenine months ended March 31,September 30, 2019, we recognized $1.7$12.1 million of impairment losses on twofour operating properties, three of which werehave been sold. During the threenine months ended March 31,September 30, 2018, we recognized $16.1$29.4 million of impairment losses on twofive operating properties bothand two land parcels, all of which have been sold.

During the threenine months ended March 31,September 30, 2019, we sold 2three operating properties and 2one land parcels for gains totaling $16.5$17.8 million.

During the threenine months ended March 31,September 30, 2018, we sold four operating properties and two land parcel for gains totaling $4.4 million.

During the nine months ended September 30, 2019, we repaid early the $300 million term loan that was due to mature in December 2020, and the related interest rate swap, as well as early redeemed the $250 million 4.8% senior unsecured notes, and prepaid one mortgage resulting in $10.6$12.0 million of debt extinguishment costs.  During the same period innine months ended September 30, 2018, we modifiedearly redeemed the $150 million 6% senior unsecured notes and amended our Line resulting in $162,000$11.2 million of debt extinguishment costs.

Net investment income increased $2.3$2.2 million, primarily driven by changes in unrealized gains ofon plan assets held in the non-qualified deferred compensation plan.

Our equity in income of investments in real estate partnerships increased as follows:

 

 

 

 

 

 

Nine months ended September 30,

 

 

 

 

 

(in thousands)

 

Regency's

Ownership

 

 

2019

 

 

2018

 

 

Change

 

GRI - Regency, LLC (GRIR)

 

40.00%

 

 

$

28,964

 

 

 

22,471

 

 

 

6,493

 

New York Common Retirement Fund (NYC)

 

30.00%

 

 

 

(10,159

)

 

 

213

 

 

 

(10,372

)

Columbia Regency Retail Partners, LLC (Columbia I)

 

20.00%

 

 

 

1,196

 

 

 

944

 

 

 

252

 

Columbia Regency Partners II, LLC (Columbia II)

 

20.00%

 

 

 

1,282

 

 

 

1,298

 

 

 

(16

)

Cameron Village, LLC (Cameron)

 

30.00%

 

 

 

766

 

 

 

703

 

 

 

63

 

RegCal, LLC (RegCal)

 

25.00%

 

 

 

3,329

 

 

 

1,155

 

 

 

2,174

 

US Regency Retail I, LLC (USAA)

 

20.01%

 

 

 

749

 

 

 

688

 

 

 

61

 

Other investments in real estate partnerships

 

18.38% - 50.00%

 

 

 

17,546

 

 

 

2,076

 

 

 

15,470

 

Total equity in income of investments in real estate partnerships

 

 

 

 

 

$

43,673

 

 

 

29,548

 

 

 

14,125

 

   Three months ended March 31,  
(in thousands)Regency's Ownership 2019 2018 Change
GRI - Regency, LLC (GRIR)40.00% $10,736
 7,518
 3,218
New York Common Retirement Fund (NYC)30.00% 271
 (28) 299
Columbia Regency Retail Partners, LLC (Columbia I)20.00% 403
 238
 165
Columbia Regency Partners II, LLC (Columbia II)20.00% 482
 464
 18
Cameron Village, LLC (Cameron)30.00% 256
 244
 12
RegCal, LLC (RegCal)25.00% 2,619
 436
 2,183
US Regency Retail I, LLC (USAA)20.01% 255
 235
 20
Other investments in real estate partnerships18.38% - 50.00% 15,806
 1,242
 14,564
Total equity in income of investments in real estate partnerships $30,828
 10,349
 20,479

The $20.5$14.1 million increase in our equity in income of investments in real estate partnerships is largely attributed to the following changes:

$6.5 million increase in GRIR due to a $4.6 million increase in gains recognized during 2019 on the sale of operating real estate, coupled with reduced depreciation among the portfolio of properties within the partnership;

$10.4 million decrease in NYC due to $10.9 million of provision for impairments of real estate resulting from changes in the expected hold periods of various properties; and


41

$15.5 million increase within Other investments in real estate partnerships due to a $15.0 million gain recognized during 2019 on the sale of our ownership interest in a single operating property partnership, with the remaining increase resulting from a new development property beginning operations.






$3.2 million increase at GRIR due to a $3.0 million gain recognized during 2019 on the sale of an operating property within the partnership;
$2.2 million increase at RegCal due to a $2.5 million gain recognized during 2019 on the sale of an operating property within the partnership; and
$14.6 million increase within Other investments in real estate partnerships due to a $15.1 million gain recognized during 2019 on the sale of our ownership interest in a single operating property partnership.

The following represents the remaining components that comprised net income attributable to the common stockholders and unit holders:

 

 

Nine months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Net income

 

$

202,127

 

 

 

172,588

 

 

 

29,539

 

Income attributable to noncontrolling interests

 

 

(2,988

)

 

 

(2,366

)

 

 

(622

)

Net income attributable to common stockholders

 

$

199,139

 

 

 

170,222

 

 

 

28,917

 

Net income attributable to exchangeable operating partnership units

 

 

(456

)

 

 

(358

)

 

 

(98

)

Net income attributable to common unit holders

 

$

199,595

 

 

 

170,580

 

 

 

29,015

 

  Three months ended March 31,  
(in thousands) 2019 2018 Change
Net income $91,493
 53,465
 38,028
Income attributable to noncontrolling interests (1,047) (805) (242)
Net income attributable to common stockholders $90,446
 52,660
 37,786
Net income attributable to exchangeable operating partnership units 190
 111
 79
Net income attributable to common unit holders $90,636
 52,771
 37,865



42






Supplemental Earnings Information

We use certain non-GAAP performance measures, in addition to certain performance metrics determined under GAAP, as we believe these measures improve the understanding of the Company's operating results. We manage our entire real estate portfolio without regard to ownership structure, although certain decisions impacting properties owned through partnerships require partner approval. Therefore, we believe presenting our pro-rata share of operating results regardless of ownership structure, along with other non-GAAP measures, may assist in comparing the Company's operating results to other REITs. 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 public, and thus such reported measures could change. See "Defined Terms" at the beginning of this Management's Discussion and Analysis.

Pro-Rata Same Property NOI:

Our pro-rata same property NOI, excluding termination fees, changed from the following major components:

 

 

Three months ended

September 30,

 

 

 

 

 

 

Nine months ended

September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

 

2019

 

 

2018

 

 

Change

 

Base rent (1)

 

$

211,271

 

 

 

207,850

 

 

 

3,421

 

 

$

632,520

 

 

 

619,232

 

 

 

13,288

 

Recoveries from tenants (1)

 

 

65,014

 

 

 

65,700

 

 

 

(686

)

 

 

199,823

 

 

 

195,830

 

 

 

3,993

 

Percentage rent (1)

 

 

1,392

 

 

 

1,362

 

 

 

30

 

 

 

6,843

 

 

 

7,104

 

 

 

(261

)

Termination fees (1)

 

 

406

 

 

 

865

 

 

 

(459

)

 

 

2,390

 

 

 

2,483

 

 

 

(93

)

Uncollectible lease income (2)

 

 

(2,089

)

 

 

 

 

 

(2,089

)

 

 

(3,369

)

 

 

 

 

 

(3,369

)

Other lease income (1)

 

 

2,768

 

 

 

2,792

 

 

 

(24

)

 

 

7,457

 

 

 

7,721

 

 

 

(264

)

Other property income

 

 

2,510

 

 

 

1,927

 

 

 

583

 

 

 

5,870

 

 

 

5,543

 

 

 

327

 

Total real estate revenue

 

 

281,272

 

 

 

280,496

 

 

 

776

 

 

 

851,534

 

 

 

837,913

 

 

 

13,621

 

Operating and maintenance

 

 

40,540

 

 

 

39,859

 

 

 

681

 

 

 

123,330

 

 

 

121,646

 

 

 

1,684

 

Termination expense

 

 

20

 

 

 

-

 

 

 

20

 

 

 

520

 

 

 

1,700

 

 

 

(1,180

)

Real estate taxes

 

 

35,423

 

 

 

37,590

 

 

 

(2,167

)

 

 

108,690

 

 

 

105,511

 

 

 

3,179

 

Ground rent

 

 

2,149

 

 

 

2,384

 

 

 

(235

)

 

 

6,754

 

 

 

7,097

 

 

 

(343

)

Provision for doubtful accounts (2)

 

 

 

 

 

1,236

 

 

 

(1,236

)

 

 

 

 

 

3,578

 

 

 

(3,578

)

Total real estate operating expenses

 

 

78,132

 

 

 

81,069

 

 

 

(2,937

)

 

 

239,294

 

 

 

239,532

 

 

 

(238

)

Pro-rata same property NOI

 

$

203,140

 

 

 

199,427

 

 

 

3,713

 

 

$

612,240

 

 

 

598,381

 

 

 

13,859

 

Less: Termination fees

 

 

386

 

 

 

865

 

 

 

(479

)

 

 

1,870

 

 

 

783

 

 

 

1,087

 

Pro-rata same property NOI, excluding termination fees

 

$

202,754

 

 

 

198,562

 

 

 

4,192

 

 

$

610,370

 

 

 

597,598

 

 

 

12,772

 

Pro-rata same property NOI growth, excluding termination fees

 

 

 

 

 

 

 

 

 

 

2.1

%

 

 

 

 

 

 

 

 

 

 

2.1

%

  Three months ended March 31,
(in thousands) 2019 2018 Change
Base rent (1)
 $211,025
 205,282
 5,743
Recoveries from tenants (1)
 67,167
 65,007
 2,160
Percentage rent (1)
 3,764
 4,263
 (499)
Termination fees (1)
 486
 1,180
 (694)
Uncollectible lease income (2)
 (657) 
 (657)
Other lease income (1)
 2,178
 2,552
 (374)
Other property income 1,567
 1,686
 (119)
Total real estate revenue 285,530
 279,970
 5,560
Operating and maintenance 40,749
 42,342
 (1,593)
Real estate taxes 36,844
 33,495
 3,349
Ground rent 2,315
 2,481
 (166)
Provision for doubtful accounts (2)
 
 1,141
 (1,141)
Total real estate operating expenses 79,908
 79,459
 449
Pro-rata same property NOI $205,622
 200,511
 5,111
Less: Termination fees 486
 1,180
 (694)
Pro-rata same property NOI, excluding termination fees $205,136
 199,331
 5,805
Pro-rata same property NOI growth, excluding termination fees     2.9%
       
(1)  Represents amounts included within Lease income, in the accompanying Consolidated Statements of Operations and further discussed in Note 1, that are contractually billable to the tenants per the terms of the lease agreements
(2) Beginning with the adoption of ASC 842, Leases, on January 1, 2019, uncollectible lease income is a direct charge against Lease income. Provision for doubtful accounts was included in Total real estate operating expenses during the three months ended March 31, 2018.

(1) Represents amounts included within Lease income, in the accompanying Consolidated Statements of Operations and further discussed in Note 1, that are contractually billable to the tenants per the terms of the lease agreements.

(2) Beginning with the adoption of ASC 842, Leases, on January 1, 2019, uncollectible lease income is a direct charge against Lease income. Provision for doubtful accounts was included in Total real estate operating expenses during the three and nine months ended September 30, 2018.

Billable Base rent increased $5.7$3.4 million and $13.3 million during the three and nine months ended March 31,September 30, 2019, driven by increases in rental rate growth on new and renewal leases and contractual rent steps from leases, offset by fewer rent commencements.

in existing leases.

Billable Recoveries from tenants decreased $686,000 and increased $4.0 million during the three and nine months ended September 30, 2019, as a result of changes in recoverable costs and real estate taxes, as noted below.

Operating and maintenance expenses increased $681,000 and $1.7 million during the three and nine months ended September 30, 2019, primarily due to increases in insurance, security, landscaping and general maintenance costs offset by decreases in snow removal costs.

Termination expense decreased $1.2 million during the nine months ended September 30, 2019, due to costs to terminate specific tenant leases.  

Real estate taxes decreased $2.2 million during the three months ended March 31,September 30, 2019, as a result of increases in recoverable real estate taxes, as noted below.

Operatingdue to successful supplemental tax appeal receipts and maintenance expenses decreased $1.6increased $3.2 million during the threenine months ended March 31, 2019, primarily due to lower snow removal costs.
Real estate taxes increased $3.3 million during the three months ended March 31,September 30, 2019, due to higher real estate tax assessments.


43





Same Property Rollforward:

Our same property pool includes the following property count, pro-rata GLA, and changes therein:

 

 

Three months ended September 30,

 

 

 

2019

 

 

2018

 

(GLA in thousands)

 

Property

Count

 

 

GLA

 

 

Property

Count

 

 

GLA

 

Beginning same property count

 

 

401

 

 

 

40,966

 

 

 

406

 

 

 

41,758

 

Disposed properties

 

 

(1

)

 

 

(102

)

 

 

(3

)

 

 

(499

)

SF adjustments (1)

 

 

 

 

 

10

 

 

 

 

 

 

(41

)

Ending same property count

 

 

400

 

 

 

40,874

 

 

 

403

 

 

 

41,218

 

(1) SF adjustments arise from remeasurements or redevelopments.

 

 

Nine months ended September 30,

 

 

 

2019

 

 

2018

 

(GLA in thousands)

 

Property

Count

 

 

GLA

 

 

Property

Count

 

 

GLA

 

Beginning same property count

 

 

399

 

 

 

40,866

 

 

 

395

 

 

 

40,601

 

Acquired properties owned for entirety of comparable periods

 

 

6

 

 

 

415

 

 

 

7

 

 

 

917

 

Developments that reached completion by beginning of earliest comparable period presented

 

 

3

 

 

 

358

 

 

 

8

 

 

 

512

 

Disposed properties

 

 

(8

)

 

 

(868

)

 

 

(7

)

 

 

(804

)

SF adjustments (1)

 

 

 

 

 

103

 

 

 

 

 

 

(8

)

Ending same property count

 

 

400

 

 

 

40,874

 

 

 

403

 

 

 

41,218

 

 Three months ended March 31,
 2019 2018
(GLA in thousands)Property CountGLA Property CountGLA
Beginning same property count399
40,866
 395
40,600
Acquired properties owned for entirety of comparable periods6
415
 7
917
Developments that reached completion by beginning of earliest comparable period presented3
358
 8
512
Disposed properties(7)(766) (1)(77)
SF adjustments (1)

32
 
9
Ending same property count401
40,905
 409
41,961
      
(1) SF adjustments arise from remeasurements or redevelopments.

(1) SF adjustments arise from remeasurements or redevelopments.

NAREIT FFO:

Our reconciliation of net income attributable to common stock and unit holders to NAREIT FFO is as follows:

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

(in thousands, except share information)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Reconciliation of Net income to NAREIT FFO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

56,965

 

 

 

69,722

 

 

$

199,139

 

 

 

170,222

 

Adjustments to reconcile to NAREIT FFO: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization (excluding FF&E)

 

 

98,951

 

 

 

96,795

 

 

 

303,617

 

 

 

290,182

 

Provision for impairment to operating properties

 

 

10,886

 

 

 

407

 

 

 

22,999

 

 

 

28,901

 

Gain on sale of operating properties, net of tax

 

 

(408

)

 

 

(3,610

)

 

 

(39,871

)

 

 

(3,958

)

Gain (loss) on sale of land

 

 

(461

)

 

 

 

 

 

(460

)

 

 

 

Exchangeable operating partnership units

 

 

157

 

 

 

147

 

 

 

456

 

 

 

358

 

NAREIT FFO attributable to common stock and unit holders

 

$

166,090

 

 

 

163,461

 

 

$

485,880

 

 

 

485,705

 

  Three months ended March 31,
(in thousands, except share information) 2019 2018
Reconciliation of Net income to NAREIT FFO    
Net income attributable to common stockholders $90,446
 52,660
Adjustments to reconcile to NAREIT FFO:(1)
    
Depreciation and amortization (excluding FF&E) 104,498
 96,197
Provision for impairment to operating properties 1,672
 16,054
Gain on sale of operating properties, net of tax (37,070) (102)
Provision for impairment to land 18
 
Exchangeable operating partnership units 190
 111
NAREIT FFO attributable to common stock and unit holders $159,754
 164,920
     
(1) Includes Regency's pro-rate share of unconsolidated investment partnerships, net of pro-rata share attributable to noncontrolling interest.

(1)  Includes Regency's pro-rata share of unconsolidated investment partnerships, net of pro-rata share attributable to noncontrolling interest.


44





Same Property NOI Reconciliation:

Our reconciliation of property revenues and property expenses to Same Property NOI, on a pro-rata basis, is as follows:

 

 

Three months ended September 30,

 

 

 

2019

 

 

2018

 

(in thousands)

 

Same

Property

 

 

Other (1)

 

 

Total

 

 

Same

Property

 

 

Other (1)

 

 

Total

 

Net income attributable to common stockholders

 

$

101,863

 

 

 

(44,898

)

 

 

56,965

 

 

$

132,054

 

 

 

(62,332

)

 

 

69,722

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management, transaction, and other fees

 

 

 

 

 

7,353

 

 

 

7,353

 

 

 

 

 

 

6,954

 

 

 

6,954

 

Other (2)

 

 

11,962

 

 

 

2,807

 

 

 

14,769

 

 

 

10,766

 

 

 

2,250

 

 

 

13,016

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

85,124

 

 

 

6,732

 

 

 

91,856

 

 

 

75,020

 

 

 

14,163

 

 

 

89,183

 

General and administrative

 

 

304

 

 

 

16,401

 

 

 

16,705

 

 

 

 

 

 

17,564

 

 

 

17,564

 

Other operating expense, excluding provision for doubtful accounts (3)

 

 

235

 

 

 

1,584

 

 

 

1,819

 

 

 

238

 

 

 

671

 

 

 

909

 

Other expense (income)

 

 

2,949

 

 

 

35,424

 

 

 

38,373

 

 

 

(10,324

)

 

 

43,646

 

 

 

33,322

 

Equity in income (loss) of investments in real estate excluded from NOI (4)

 

 

24,627

 

 

 

727

 

 

 

25,354

 

 

 

13,205

 

 

 

1,118

 

 

 

14,323

 

Net income attributable to noncontrolling interests

 

 

 

 

 

979

 

 

 

979

 

 

 

 

 

 

812

 

 

 

812

 

Pro-rata NOI

 

$

203,140

 

 

 

6,789

 

 

 

209,929

 

 

$

199,427

 

 

 

6,438

 

 

 

205,865

 

(1) Includes revenues and expenses attributable to non-same property, sold property, development property, and corporate activities.

(2) Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interest.

(3) Provision for doubtful accounts is applicable only to 2018 amounts. Beginning January 1, 2019, with the adoption of Topic 842, Leases, uncollectible amounts are presented net within Lease income.

(4) Includes non-NOI income earned and expenses incurred at our unconsolidated real estate partnerships, including those separated out above for our consolidated properties.

 

 

Nine months ended September 30,

 

 

 

2019

 

 

2018

 

(in thousands)

 

Same

Property

 

 

Other (1)

 

 

Total

 

 

Same

Property

 

 

Other (1)

 

 

Total

 

Net income attributable to common stockholders

 

$

322,783

 

 

 

(123,644

)

 

 

199,139

 

 

$

344,681

 

 

 

(174,459

)

 

 

170,222

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management, transaction, and other fees

 

 

 

 

 

21,768

 

 

 

21,768

 

 

 

 

 

 

20,999

 

 

 

20,999

 

Other (2)

 

 

34,006

 

 

 

8,091

 

 

 

42,097

 

 

 

52,718

 

 

 

(7,895

)

 

 

44,823

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

266,557

 

 

 

16,082

 

 

 

282,639

 

 

 

243,876

 

 

 

22,936

 

 

 

266,812

 

General and administrative

 

 

854

 

 

 

55,868

 

 

 

56,722

 

 

 

 

 

 

51,947

 

 

 

51,947

 

Other operating expense, excluding provision for doubtful accounts (3)

 

 

1,578

 

 

 

2,908

 

 

 

4,486

 

 

 

552

 

 

 

2,273

 

 

 

2,825

 

Other expense (income)

 

 

25,669

 

 

 

90,081

 

 

 

115,750

 

 

 

20,268

 

 

 

125,852

 

 

 

146,120

 

Equity in income (loss) of investments in real estate excluded from NOI (4)

 

 

28,805

 

 

 

2,894

 

 

 

31,699

 

 

 

41,722

 

 

 

3,361

 

 

 

45,083

 

Net income attributable to noncontrolling interests

 

 

 

 

 

2,988

 

 

 

2,988

 

 

 

 

 

 

2,366

 

 

 

2,366

 

Pro-rata NOI

 

$

612,240

 

 

 

17,318

 

 

 

629,558

 

 

$

598,381

 

 

 

21,172

 

 

 

619,553

 

  Three months ended March 31,
  2019 2018
(in thousands) Same Property 
Other (1)
 Total Same Property 
Other (1)
 Total
Net income attributable to common stockholders $128,398
 (37,952) 90,446
 $129,221
 (76,561) 52,660
Less:            
Management, transaction, and other fees 
 6,972
 6,972
 
 7,158
 7,158
Other (2)
 16,187
 2,780
 18,967
 27,193
 (13,020) 14,173
Plus:            
Depreciation and amortization 92,891
 4,303
 97,194
 77,211
 11,314
 88,525
General and administrative 250
 21,050
 21,300
 
 17,606
 17,606
Other operating expense, excluding provision for doubtful accounts (3)
 253
 881
 1,134
 72
 365
 437
Other expense (income) 6,021
 25,150
 31,171
 7,371
 45,502
 52,873
Equity in income (loss) of investments in real estate excluded from NOI (4)
 (6,004) 374
 (5,630) 13,829
 1,264
 15,093
Net income attributable to noncontrolling interests 
 1,047
 1,047
 
 805
 805
Pro-rata NOI, as adjusted $205,622
 5,101
 210,723
 $200,511
 6,157
 206,668
             
(1)  Includes revenues and expenses attributable to non-same property, sold property, development property, and corporate activities.
(2)  Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interest.
(3) Provision for doubtful accounts is applicable only to 2018 amounts. Beginning January 1, 2019, with the adoption of Topic 842, Leases, uncollectible amounts are presented net within Lease income.
(4)  Includes non-NOI income earned and expenses incurred at our unconsolidated real estate partnerships, including those separated out above for our consolidated properties.

(1) Includes revenues and expenses attributable to non-same property, sold property, development property, and corporate activities.

(2) Includes straight-line rental income and expense, net of reserves, above and below market rent amortization, other fees, and noncontrolling interest.

(3) Provision for doubtful accounts is applicable only to 2018 amounts. Beginning January 1, 2019, with the adoption of Topic 842, Leases, uncollectible amounts are presented net within Lease income.

(4) Includes non-NOI income earned and expenses incurred at our unconsolidated real estate partnerships, including those separated out above for our consolidated properties.





45





Liquidity and Capital Resources

General

We use cash flows generated from operating, investing, and financing activities to strengthen our balance sheet, finance our development and redevelopment projects, fund our investment activities, and maintain financial flexibility. We continuously monitor the capital markets and evaluate our ability to issue new debt or equity, to repay maturing debt, or fund our capital commitments.

Except for $500 million of unsecured public and private placement debt, our Parent Company has no capital commitments other than its guarantees of the commitments of our Operating Partnership. All remaining debt is held by our Operating Partnership or by our co-investment partnerships. The Operating Partnership is a co-issuer and a guarantor of the $500 million of outstanding debt of our Parent Company. The Parent Company will from time to time access the capital markets for the purpose of issuing new equity and will simultaneously contribute all of the offering proceeds to the Operating Partnership in exchange for additional partnership units. Based upon our available sources of capital, our current credit ratings, and the number of high quality, unencumbered properties we own, we believe our available capital resources are sufficient to meet our expected capital needs.

In addition to our $39.5$43.3 million of unrestricted cash, we have the following additional sources of capital available:

(in thousands)

September 30, 2019

 

ATM equity program

 

 

 

Original offering amount

$

500,000

 

Available capacity (1)

$

500,000

 

Line of Credit

 

 

 

Total commitment amount

$

1,250,000

 

Available capacity (2)

$

1,052,510

 

Maturity (3)

March 23, 2022

 

(in thousands) March 31, 2019
ATM equity program  
Original offering amount $500,000
Available capacity $500,000
   
Line of Credit  
Total commitment amount $1,250,000
Available capacity (1)
 $1,127,400
Maturity (2)
 March 23, 2022
   
(1) Net of letters of credit.
(2) The Company has the option to extend the maturity for two additional six-month periods.

(1) We have 1,894,845 shares pledged under a Forward Equity Offering that must settle prior to September 12, 2020 at an average offering price of $67.99 per share before any underwriting discount and offering expenses, which will reduce capacity once settled.

(2) Net of letters of credit.

(3) The Company has the option to extend the maturity for two additional six-month periods.

Our dividend distribution policy is set by our Board of Directors, who monitors our financial position. Our Board of Directors recently declared a common stock dividend of $0.585 per share, payable on May 23,November 22, 2019, to shareholders of record as of May 13,November 12, 2019. Future dividends will be declared at the discretion of our Board of Directors and will be subject to capital requirements and availability. We plan to continue paying an aggregate amount of distributions to our stock and unit holders that, at a minimum, meet the requirements to continue qualifying as a REIT for federal income tax purposes.

We expect to generate sufficient cash flow from operations to fund our dividend distributions. WeDuring the nine months ended September 30, 2019 and 2018, we generated cash flow from operations of approximately $131.4$469.4 million and $149.9$464.8 million, for the three months ended March 31, 2019respectively, and 2018, respectively. We paid $97.8$293.5 million and $95.0$282.9 million in dividends to our common stock and unit holders, for the three months ended March 31, 2019 and 2018, respectively.

To meet our additional cash requirements beyond our dividend,

We estimate that we will utilizerequire capital during the following:

remainingnext twelve months of approximately $383.4 million to fund construction and related costs for in-process development and redevelopment, to repay maturing debt, and to make capital contributions to our co-investment partnerships.  We expect to generate the necessary cash generatedto fund our capital needs from future cash flow from operations after dividends paid,
borrowings from our Line, proceeds from the sale of real estate,
available borrowings from our Line, and
when the capital markets are favorable, proceeds from the sale of equity or the issuance of new long-term debt.

46





We also expect to generate sufficient cash flow from operations, after dividends paid, to fund our cash requirements during the next twelve months, which we estimate will total approximately $182.0 million to fund the following:
$163.8 million to complete in-process developments and redevelopments,
$13.2 million to repay maturing debt, and
$5.0 million to fund our pro-rata share of estimated capital contributions to our co-investment partnerships for repayment of maturing debt.

If we start new developments redevelop additional shopping centers,or redevelopments, commit to new acquisitions, prepay debt prior to maturity, or repurchase shares of our common stock, our cash requirements will increase. If we refinance maturing debt, our cash requirements will decrease. In addition, we have an agreement related to our Town and Country Center in Los Angeles, CA that provides an option for the seller to require us to purchase through December 2019, up to an additional 81.63% ownership interest in an operating shopping center. Wethe center by December 2019 and we currently expect the seller to require us to purchase an additional 16.63% ownership interest in the property by December 2019that date for approximately $16.7$17.1 million.

We endeavor to maintain a high percentage of unencumbered assets. As of December 31, 2018, 87.7%September 30, 2019, 88.7% of our wholly-owned real estate assets were unencumbered. Such assets allow us to access the secured and unsecured debt markets and to maintain availability on the Line. Our annualized Fixed charge coverage ratio, including our pro-rata share of our partnerships, was 4.3 and 4.2 times for each of the periods ended March 31,September 30, 2019 and December 31, 2018.

2018, respectively.

Our Line, Term Loans, and unsecured loans require that we remain in compliance with various covenants, which are described in the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2018. We are in compliance with these covenants at March 31,September 30, 2019 and expect to remain in compliance.


Summary of Cash Flow Activity

The following table summarizes net cash flows related to operating, investing, and financing activities of the Company:

 

 

Nine months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Net cash provided by operating activities

 

$

469,356

 

 

 

464,755

 

 

 

4,601

 

Net cash used in investing activities

 

 

(266,309

)

 

 

(147,181

)

 

 

(119,128

)

Net cash used in financing activities

 

 

(200,776

)

 

 

(322,469

)

 

 

121,693

 

Net increase (decrease) in cash and cash equivalents and restricted cash

 

$

2,271

 

 

 

(4,895

)

 

 

7,166

 

Total cash and cash equivalents and restricted cash

 

$

47,461

 

 

 

44,486

 

 

 

2,975

 

  Three months ended March 31,  
(in thousands) 2019 2018 Change
Net cash provided by operating activities $131,364
 149,868
 (18,504)
Net cash provided by (used in) investing activities 47,001
 (107,206) 154,207
Net cash (used in) provided by financing activities (180,771) 1,593
 (182,364)
Net (decrease) increase in cash and cash equivalents and restricted cash $(2,406) 44,255
 (46,661)
Total cash and cash equivalents and restricted cash $42,784
 93,636
 (50,852)

Net cash provided by operating activities:

Net cash provided by operating activities decreased $18.5increased $4.6 million due to:

$11.6 million net increase in cash due to timing of cash receipts and payments,

$15.3 million net decrease in cash due to timing of cash receipts and payments, and

$1.1 million increase in operating cash flow distributions from our unconsolidated real estate partnerships, offset by

$5.7 million decrease from cash paid to settle treasury rate locks put in place in 2018 to hedge changes in interest rates on a 30 year fixed rate debt offering completed during 2019; offset by,

$6.9 million decrease from cash paid to settle treasury rate locks put in place in 2018 to hedge changes in interest rates on a 30 year fixed rate debt offering completed during 2019 and to settle an interest rate swap breakage on the repayment of our $300 million term loan during 2019, and

$1.1 million increase in operating cash flow distributions from our unconsolidated real estate partnerships, and

$1.2 million decrease in cash from operating income.

$1.4 million increase in cash from operating income.

47





Net cash used in investing activities:

Net cash provided by (used in)used in investing activities changed by $154.2$119.1 million as follows:

 

 

Nine months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of operating real estate

 

$

(222,230

)

 

 

(85,766

)

 

 

(136,464

)

Advance deposits paid on acquisition of operating real estate

 

 

(600

)

 

 

(150

)

 

 

(450

)

Real estate development and capital improvements

 

 

(128,085

)

 

 

(174,145

)

 

 

46,060

 

Proceeds from sale of real estate investments

 

 

98,006

 

 

 

151,142

 

 

 

(53,136

)

Collection of notes receivable

 

 

 

 

 

15,648

 

 

 

(15,648

)

Investments in real estate partnerships

 

 

(57,333

)

 

 

(58,372

)

 

 

1,039

 

Distributions received from investments in real estate partnerships

 

 

46,740

 

 

 

5,488

 

 

 

41,252

 

Dividends on investment securities

 

 

400

 

 

 

281

 

 

 

119

 

Acquisition of investment securities

 

 

(17,955

)

 

 

(16,946

)

 

 

(1,009

)

Proceeds from sale of investment securities

 

 

14,748

 

 

 

15,639

 

 

 

(891

)

Net cash used in investing activities

 

$

(266,309

)

 

 

(147,181

)

 

 

(119,128

)

  Three months ended March 31,  
(in thousands) 2019 2018 Change
Cash flows from investing activities:      
Acquisition of operating real estate $(15,722) (20,071) 4,349
Advance deposits paid on acquisition of operating real estate (1,250) 
 (1,250)
Real estate development and capital improvements (39,929) (51,968) 12,039
Proceeds from sale of real estate investments 82,533
 3,227
 79,306
Issuance of notes receivable 
 (462) 462
Investments in real estate partnerships (19,587) (39,330) 19,743
Distributions received from investments in real estate partnerships 41,587
 2,328
 39,259
Dividends on investment securities 116
 71
 45
Acquisition of investment securities (5,359) (7,543) 2,184
Proceeds from sale of investment securities 4,612
 6,542
 (1,930)
Net cash provided by (used in) investing activities $47,001
 (107,206) 154,207

Significant changes in investing activities include:

We acquired two operating properties for $15.7 million during 2019 and one operating property for $20.1 million during the same period in 2018.
We invested $12.0 million less in 2019 than the same period in 2018 on real estate development, redevelopment, and capital improvements, as further detailed in a table below.
We sold four operating properties and two land parcels in 2019 and received proceeds of $82.5 million, compared to one operating property in 2018 for proceeds of $3.2 million.
We invested $19.6 million in our real estate partnerships during 2019, including:

We acquired four operating properties for $222.2 million during 2019 and two operating properties for $85.8 million during the same period in 2018.

We invested $46.1 million less in 2019 than the same period in 2018 on real estate development, redevelopment, and capital improvements, as further detailed in a table below.


We sold five operating properties and five land parcels in 2019 and received proceeds of $98.0 million, compared to seven operating properties and six land parcels in 2018 for proceeds of $151.1 million.

We received $15.6 million upon the collection of two notes in 2018.

We invested $57.3 million in our real estate partnerships during 2019, including:

o

$9.234.7 million to fund our share of development and redevelopment activities,

o

$9.7 million to fund our share of acquiring an additional equity interest in one partnership,

o

$8.2 million to fund our share of acquiring land under one shopping center that was previously under a ground lease, and

o

$8.14.7 million to fund our share of debt refinancing and maturing debt.

During the same period in 2018, we invested $58.4 million, including:

o

$39.3 million to fund our share of acquiring four operating properties,

o

$15.4 million to fund our share of development and redevelopment activities, and

o

$2.32.2 million to fund our share of maturing debt, refinancing.and

During the same period in 2018, we invested $39.3 million,including:

o

$32.7 million to fund our share of acquiring four operating properties,

$3.41.5 million to acquire an interest in one land parcel for development,development.

$3.2

Distributions from our unconsolidated real estate partnerships include return of capital from sales or financing proceeds. The $46.7 million to fundreceived in 2019 is driven by the sale of two operating properties, the sale of our ownership interest in a single operating property partnership, and our share of developmentproceeds from debt refinancing activities. During the same period in 2018, we received $5.5 million from the sale of one land parcel plus our share of financing proceeds from encumbering one property within a partnership.

Acquisition of securities and redevelopment activities.proceeds from sale of securities pertain to investment activities held in our captive insurance company and our deferred compensation plan.

Distributions from our unconsolidated real estate partnerships include return of capital from sales or financing proceeds. The $41.6 million received in 2019 is driven by the sale of two operating properties, the sale of our ownership interest in a single operating property partnership, and our share of proceeds from debt refinancing activities. During the same period in 2018, we received $2.3 million from the sale of one land parcel.
Acquisition of securities and proceeds from sale of securities pertain to investment activities held in our captive insurance company and our deferred compensation plan.

48





We plan to continue developing and redeveloping shopping centers for long-term investment. During 2019, we deployed capital of $39.9$128.1 million for the development, redevelopment, and improvement of our real estate properties, comprised of the following:

 

 

Nine months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Capital expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

Land acquisitions for development

 

$

5,206

 

 

 

 

 

 

5,206

 

Building and tenant improvements

 

 

40,947

 

 

 

50,052

 

 

 

(9,105

)

Redevelopment costs

 

 

36,081

 

 

 

39,129

 

 

 

(3,048

)

Development costs

 

 

35,421

 

 

 

71,617

 

 

 

(36,196

)

Capitalized interest

 

 

2,121

 

 

 

5,338

 

 

 

(3,217

)

Capitalized direct compensation

 

 

8,309

 

 

 

8,009

 

 

 

300

 

Real estate development and capital improvements

 

$

128,085

 

 

 

174,145

 

 

 

(46,060

)

During 2019, we acquired two land parcels for new development projects.  

Building and tenant improvements decreased $9.1 million in 2019, primarily related to the timing of capital projects.

  Three months ended March 31,  
(in thousands) 2019 2018 Change
Capital expenditures:      
Building and tenant improvements 10,141
 11,922
 (1,781)
Redevelopment costs 8,570
 15,551
 (6,981)
Development costs 15,863
 18,447
 (2,584)
Capitalized interest 739
 2,062
 (1,323)
Capitalized direct compensation 4,616
 3,986
 630
Real estate development and capital improvements $39,929
 51,968
 (12,039)

Redevelopment expenditures are slightly lower in 2019 due to the timing, magnitude, and number of projects currently in process. We intend to continuously improve our portfolio of shopping centers through redevelopment which can include adjacent land acquisition, existing building expansion, facade renovation, new out-parcel building construction, and redevelopment related tenant improvement costs.  The size and magnitude of each redevelopment project varies with each redevelopment plan.  The timing and duration of these projects could also result in volatility in NOI. 

Building and tenant improvements decreased $1.8 million in 2019, primarily related to the timing of capital projects.
Redevelopment expenditures are lower in 2019 due to the timing, magnitude, and number of projects currently in process. We intend to continuously improve our portfolio of shopping centers through redevelopment which can include adjacent land acquisition, existing building expansion, facade renovation, new out-parcel building construction, and redevelopment related tenant improvement costs.  The size and magnitude of each redevelopment project varies with each redevelopment plan.
Development expenditures are lower in 2019 due to the progress during 2018 towards completion of our development projects currently in process. At March 31, 2019 and December 31, 2018, we had six and eight consolidated development projects that were either under construction or in lease up. See the tables below for more details about our development projects.
Interest is capitalized on our development and redevelopment projects and is based on cumulative actual costs expended. We cease interest capitalization when the property is no longer being developed or is available for occupancy upon substantial completion of tenant improvements, but in no event would we capitalize interest on the project beyond 12 months after the anchor opens for business.
We have a staff of employees who directly support our development program, which includes redevelopment of our existing properties. We currently expect that our development activity will approximate our recent historical averages, although the amount of activity by type will vary and likely shift towards more redevelopment in the near future. Internal compensation costs directly attributable to these activities are capitalized as part of each project. Changes in the level of future development activity could adversely impact results of operations by reducing the amount of internal costs for development projects that may be capitalized. A 10% reduction in development activity without a corresponding reduction in development related compensation costs could result in an additional charge to net income of $1.5 million per year.

Development expenditures are lower in 2019 due to the progress during 2018 towards completion of our development projects currently in process. At September 30, 2019 and December 31, 2018, we had six consolidated development projects that were either under construction or in lease up. See the tables below for more details about our development projects.


49

Interest is capitalized on our development and redevelopment projects and is based on cumulative actual costs expended. We cease interest capitalization when the property is no longer being developed or is available for occupancy upon substantial completion of tenant improvements, but in no event would we capitalize interest on the project beyond 12 months after the anchor opens for business.


We have a staff of employees who directly support our development program, which includes redevelopment of our existing properties. We currently expect that our development activity will approximate our recent historical averages, although the amount of activity by type will vary. Internal compensation costs directly attributable to these activities are capitalized as part of each project. Changes in the level of future development activity could adversely impact results of operations by reducing the amount of internal costs for development projects that may be capitalized. A 10% reduction in development activity without a corresponding reduction in development related compensation costs could result in an additional charge to net income of $1.5 million per year.





The following table summarizes our in-process consolidated development projects:

(in thousands, except cost PSF)

 

 

 

 

 

 

 

September 30, 2019

 

Property Name

 

Market

 

Start

Date

 

Estimated / Actual

Project

Completion

 

Estimated / Actual Net

Development

Costs (1)

 

 

GLA

 

 

Cost PSF

of GLA (1)

 

 

% of Costs Incurred (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Developments In-Process

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carytown Exchange (2)

 

Richmond, VA

 

Q4-18

 

2021

 

$

26,082

 

 

 

107

 

 

$

244

 

 

10%

 

Culver Public Market

 

Los Angeles, CA

 

Q2-19

 

2021

 

 

27,313

 

 

 

27

 

 

 

1,012

 

 

16%

 

Mellody Farm

 

Chicago, IL

 

Q2-17

 

2019

 

 

104,163

 

 

 

259

 

 

 

402

 

 

91%

 

Pinecrest Place (3)

 

Miami, FL

 

Q1-17

 

2019

 

 

16,367

 

 

 

70

 

 

 

234

 

 

93%

 

The Village at Hunter's Lake

 

Tampa, FL

 

Q4-18

 

2020

 

 

22,056

 

 

 

72

 

 

 

306

 

 

40%

 

The Village at Riverstone

 

Houston, TX

 

Q4-16

 

2019

 

 

30,495

 

 

 

167

 

 

 

183

 

 

94%

 

Total Consolidated Developments In-Process

 

 

 

 

 

$

226,476

 

 

 

702

 

 

$

323

 

 

71%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated Developments In-Process (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ballard Blocks II

 

Seattle, WA

 

Q1-18

 

2019

 

$

33,054

 

 

 

57

 

 

$

580

 

 

87%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Developments Projects In-Process

 

 

 

 

 

$

259,530

 

 

 

759

 

 

$

342

 

 

71%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Developments Completed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indigo Square

 

Charleston, SC

 

 

 

Q2-19

 

$

17,111

 

 

 

51

 

 

$

336

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated Developments Completed (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midtown East

 

Raleigh, NC

 

 

 

Q3-19

 

$

23,115

 

 

 

80

 

 

$

291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Development Projects Completed

 

 

 

 

 

$

40,226

 

 

 

131

 

 

$

308

 

 

 

 

 

(in thousands, except cost PSF)     March 31, 2019
Property Name Market Start Date Estimated Project Completion 
Estimated Net Development Costs (1)
 
% of Costs Incurred (1)
 GLA 
Cost PSF of GLA (1)
Carytown Exchange (3)
 Richmond, VA Q4-18 2021 $25,580
 2% 68 $376
Indigo Square Charleston, SC Q4-17 2019 16,931
 89% 51 332
Mellody Farm Chicago, IL Q2-17 2019 103,939
 86% 259 401
Pinecrest Place (2)
 Miami, FL Q1-17 2019 16,375
 91% 70 234
The Village at Hunter's Lake Tampa, FL Q4-18 2020 22,067
 10% 72 306
The Village at Riverstone Houston, TX Q4-16 2019 30,638
 91% 167 183
Total       $215,530
 72% 687 $314
               
(1)  Includes leasing costs and is net of tenant reimbursements.
(2)  Estimated Net Development Costs for Pinecrest Place excludes the cost of land, which the Company has leased long term.
(3)  Estimated Net Development Costs and GLA reported based on Regency's ownership interest in the partnership at project completion, which is currently estimated to be 64%.
The following table summarizes

(1) Includes leasing costs and is net of tenant reimbursements.

(2) Estimated Net Development Costs and GLA reported based on Regency's ownership interest in the partnership at project completion, which is currently estimated to be 64%.

(3) Estimated Net Development Costs for Pinecrest Place exclude the cost of land, which the Company has leased long term.

(4) Represents our pro-rata share of in-process unconsolidated development projects:share.


(in thousands, except cost PSF)     March 31, 2019
Property Name Market Start Date Estimated Project Completion 
Estimated Net Development Costs (1)
 
% of Costs Incurred (1)
 GLA 
Cost PSF of GLA (1)
Ballard Blocks II Seattle, WA Q1-18 2019 $32,524
 55% 56 $581
Midtown East Raleigh, NC Q4-17 2019 22,682
 75% 87 261
Total       $55,206
 64% 143 $386
               
(1)  Includes leasing costs and is net of tenant reimbursements.

Net cash (used in) provided byused in financing activities:

Net cash flows generated from financing activities changed by $182.4$121.7 million during 2019, as follows:

 

 

Nine months ended September 30,

 

 

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

Change

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase of common shares in conjunction with equity award plans

 

$

(6,165

)

 

 

(6,772

)

 

 

607

 

Common shares repurchased through share repurchase program

 

 

(32,777

)

 

 

(124,989

)

 

 

92,212

 

Distributions to limited partners in consolidated partnerships, net

 

 

(2,223

)

 

 

(3,457

)

 

 

1,234

 

Dividend payments and operating partnership distributions

 

 

(293,535

)

 

 

(282,858

)

 

 

(10,677

)

Proceeds from unsecured credit facilities, net

 

 

40,000

 

 

 

85,000

 

 

 

(45,000

)

Proceeds from debt issuance

 

 

723,571

 

 

 

301,251

 

 

 

422,320

 

Debt repayment, including early redemption costs

 

 

(622,637

)

 

 

(281,295

)

 

 

(341,342

)

Payment of loan costs

 

 

(7,019

)

 

 

(9,448

)

 

 

2,429

 

Proceeds from sale of treasury stock, net

 

 

9

 

 

 

99

 

 

 

(90

)

Net cash used in financing activities

 

$

(200,776

)

 

$

(322,469

)

 

$

121,693

 

  Three months ended March 31,  
(in thousands) 2019 2018 Change
Cash flows from financing activities:      
Repurchase of common shares in conjunction with equity award plans $(6,148) (6,755) 607
Common shares repurchased through share repurchase program (32,778) (124,989) 92,211
Distributions to limited partners in consolidated partnerships, net (1,485) (1,018) (467)
Dividend payments and operating partnership distributions (97,812) (95,043) (2,769)
Repayments of unsecured credit facilities, net (35,000) (60,000) 25,000
Proceeds from debt issuance 298,983
 301,251
 (2,268)
Debt repayment, including early redemption costs (303,197) (2,773) (300,424)
Payment of loan costs (3,342) (9,179) 5,837
Proceeds from sale of treasury stock, net 8
 99
 (91)
Net cash (used in) provided by financing activities $(180,771) 1,593
 (182,364)


50





Significant financing activities during the threenine months ended March 31,September 30, 2019 and 2018 include the following:

We repurchased for cash a portion of the common stock granted to employees for stock based compensation to satisfy employee tax withholding requirements.
We paid $32.8 million to repurchase 563,229 common shares through our share repurchase program that were executed in December 2018 but not settled until January 2019. During the three months ended March 31, 2018, we paid $125 million to repurchase 2,145,209 common shares through the same share repurchase program.
We paid $2.8 million more in dividends as a result of an increase in our dividend rate from $0.555 per share, during the three months ended March 31, 2018, to $0.585 per share, during the three months ended March 31, 2019, partially offset by the reduced shares outstanding in 2019.
We had the following debt related activity during 2019:

We repurchased for cash a portion of the common stock granted to employees for stock based compensation to satisfy employee tax withholding requirements, which totaled $6.2 million and $6.8 million during the nine months ended September 30, 2019, and 2018, respectively.

We repaid,paid $32.8 million to repurchase 563,229 common shares through our share repurchase program that were executed in December 2018 but not settled until January 2019. During the nine months ended September 30, 2018, we paid $125 million to repurchase 2,145,209 common shares through the same share repurchase program.

Distributions to limited partners, net of draws, $35contributions, decreased $1.2 million in 2019 due to contributions made by a new limited partner during 2019.

We paid $10.7 million more in dividends as a result of an increase in our dividend rate from $1.665 per share, during the nine months ended September 30, 2018, to $1.755 per share, during the nine months ended September 30, 2019, partially offset by the reduced shares outstanding in 2019.

We had the following debt related activity during 2019:

o

We borrowed, net of repayments, an additional $40 million on our Line.

o

We received total proceeds of $299$723.6 million upon the issuance in March, of $300 million oftwo senior unsecured public notes.note offerings during 2019.

o

We paid $259.6$622.6 million including a make-whole premium,for other debt repayments, including:

$259.6 million to early redeem our senior unsecured public notes originally due April 2021, $40.52021;

$300 million including prepayment penalty,from repayment of a term loan originally due December 2020;

$53.7 million to repay a 2020two mortgage maturity with an interest rate of 7.3%,maturities; and $3.0

$9.3 million in principal mortgage payments.

o

We paid $3.3$7.0 million of loan costs in connection with our two public note offeringofferings above.

We had the following debt related activity during 2018:

We had the following debt related activity during 2018:

o

We repaid,borrowed, net of draws, $60payments, an additional $85 million on our Line.


o

We issued $300received proceeds of $301.3 million offrom debt issuances, including $299.5 million senior unsecured public notes and received proceeds of $299.5 million.

We received proceeds of $1.7 million from construction loan draws used to fund an in-process development project.

o

We paid $2.8$281.3 million for other debt repayments, including $160.5 million to payearly redeem our senior unsecured public notes originally due June 2020, $113 million to repay four mortgages and $7.8 million in scheduled principal mortgage payments and $9.2payments.  

o

We paid $9.4 million of loan costs in connection with our $300 million public note offering noted above and upon expanding our Line commitment.



51





Investments in Real Estate Partnerships

The following table is a summary of the unconsolidated combined assets and liabilities of these co-investment partnerships and our pro-rata share:

 

 

Combined

 

 

Regency's Share (1)

 

(dollars in thousands)

 

September 30, 2019

 

 

December 31, 2018

 

 

September 30, 2019

 

 

December 31, 2018

 

Number of Co-investment Partnerships

 

 

16

 

 

 

16

 

 

 

 

 

 

 

 

 

Regency’s Ownership

 

18.38%-50%

 

 

9.38%-50%

 

 

 

 

 

 

 

 

 

Number of Properties

 

 

117

 

 

 

120

 

 

 

 

 

 

 

 

 

Assets

 

$

3,188,850

 

 

 

3,227,831

 

 

$

1,088,720

 

 

 

1,079,072

 

Liabilities

 

 

1,730,341

 

 

 

1,749,725

 

 

 

574,723

 

 

 

580,220

 

Equity

 

 

1,458,509

 

 

 

1,478,106

 

 

 

513,997

 

 

 

498,852

 

Negative investment in US Regency Retail I, LLC (2)

 

 

 

 

 

 

 

3,843

 

 

 

3,513

 

Basis difference

 

 

 

 

 

 

 

(43,677

)

 

 

(38,064

)

Impairment of investment in real estate partnerships

 

 

 

 

 

 

 

(1,300

)

 

 

(1,300

)

Investments in real estate partnerships

 

 

 

 

 

 

$

472,863

 

 

 

463,001

 

  Combined 
Regency's Share (1)
(dollars in thousands) March 31, 2019 December 31, 2018 March 31, 2019 December 31, 2018
Number of Co-investment Partnerships 15
 16
    
Regency’s Ownership 18.38%-50%
 9.38%-50%
    
Number of Properties 117
 120
    
Assets $3,158,911
 3,227,831
 $1,069,854
 1,079,071
Liabilities 1,743,717
 1,749,725
 578,671
 580,219
Equity 1,415,194
 1,478,106
 491,183
 498,852
Negative investment in US Regency Retail I, LLC   3,619
 3,513
Basis difference   (36,769) (38,064)
Impairment of investment in real estate partnerships   (1,300) (1,300)
Investments in real estate partnerships   $456,733
 463,001
         
(1)  Pro-rata financial information is not, and is not intended to be, a presentation in accordance with GAAP. However, management believes that providing such information is useful to investors in assessing the impact of its investments in real estate partnership activities on our operations, which includes such items on a single line presentation under the equity method in our consolidated financial statements.

(1) Pro-rata financial information is not, and is not intended to be, a presentation in accordance with GAAP. However, management believes that providing such information is useful to investors in assessing the impact of its investments in real estate partnership activities on our operations, which includes such items on a single line presentation under the equity method in our consolidated financial statements.

(2) The USAA partnership has distributed proceeds from debt financing and real estate sales in excess of Regency's carrying value of its investment, resulting in a negative investment balance, which is classified within Accounts payable and other liabilities in the Consolidated Balance Sheets.

Our equity method investments in real estate partnerships consist of the following:

(in thousands)

 

Regency's

Ownership

 

 

September 30,

2019

 

 

December 31,

2018

 

GRI - Regency, LLC (GRIR)

 

40.00%

 

 

$

193,409

 

 

 

189,381

 

New York Common Retirement Fund (NYC)(1)

 

30.00%

 

 

 

42,096

 

 

 

54,250

 

Columbia Regency Retail Partners, LLC

   (Columbia I)

 

20.00%

 

 

 

9,153

 

 

 

13,625

 

Columbia Regency Partners II, LLC (Columbia II)

 

20.00%

 

 

 

39,375

 

 

 

38,110

 

Cameron Village, LLC (Cameron)

 

30.00%

 

 

 

10,766

 

 

 

11,169

 

RegCal, LLC (RegCal)

 

25.00%

 

 

 

26,398

 

 

 

31,235

 

Other investments in real estate partnerships

 

18.38% - 50.00%

 

 

 

151,666

 

 

 

125,231

 

Total Investment in real estate partnerships

 

 

 

 

 

$

472,863

 

 

 

463,001

 

US Regency Retail I, LLC (USAA) (2)

 

20.01%

 

 

 

(3,843

)

 

 

(3,513

)

Net Investment in real estate partnerships

 

 

 

 

 

$

469,020

 

 

 

459,488

 

(in thousands)Regency's Ownership March 31, 2019 December 31, 2018
GRI - Regency, LLC (GRIR)40.00% $182,221
 189,381
New York Common Retirement Fund (NYC)30.00% 53,846
 54,250
Columbia Regency Retail Partners, LLC (Columbia I)20.00% 9,279
 13,625
Columbia Regency Partners II, LLC (Columbia II)20.00% 40,020
 38,110
Cameron Village, LLC (Cameron)30.00% 11,035
 11,169
RegCal, LLC (RegCal)25.00% 23,858
 31,235
Other investments in real estate partnerships18.38% - 50.00% 136,474
 125,231
Total Investment in real estate partnerships  $456,733
 463,001
US Regency Retail I, LLC (USAA) (1)
20.01% (3,619) (3,513)
Net Investment in real estate partnerships  $453,114
 459,488
(1) The USAA partnership has distributed proceeds from debt financing and real estate sales in excess of Regency's carrying value of its investment, resulting in a negative investment balance, which is classified within Accounts payable and other liabilities in the Consolidated Balance Sheets.

(1) During the third quarter of 2019, a $10.9 million impairment of real estate was recognized within the NYC partnership from changes in the expected hold periods of various properties.

(2) The USAA partnership has distributed proceeds from debt financing and real estate sales in excess of Regency's carrying value of its investment, resulting in a negative investment balance, which is classified within Accounts payable and other liabilities in the Consolidated Balance Sheets.



52





Notes Payable - Investments in Real Estate Partnerships

Scheduled principal repayments on notes payable held by our investments in real estate partnerships were as follows:

(in thousands)

 

September 30, 2019

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled

Principal

Payments

 

 

Mortgage

Loan

Maturities

 

 

Unsecured

Maturities

 

 

Total

 

 

Regency’s

Pro-Rata

Share

 

2019

 

$

4,782

 

 

 

 

 

 

 

 

 

4,782

 

 

 

1,806

 

2020

 

 

17,043

 

 

 

338,608

 

 

 

 

 

 

355,651

 

 

 

115,953

 

2021

 

 

11,048

 

 

 

269,942

 

 

 

19,635

 

 

 

300,625

 

 

 

104,375

 

2022

 

 

7,811

 

 

 

170,702

 

 

 

 

 

 

178,513

 

 

 

68,417

 

2023

 

 

2,989

 

 

 

171,608

 

 

 

 

 

 

174,597

 

 

 

65,096

 

Beyond 5 Years

 

 

8,068

 

 

 

567,923

 

 

 

 

 

 

575,991

 

 

 

174,632

 

Net unamortized loan costs, debt premium / (discount)

 

 

 

 

 

(8,735

)

 

 

 

 

 

(8,735

)

 

 

(2,660

)

Total

 

$

51,741

 

 

 

1,510,048

 

 

 

19,635

 

 

 

1,581,424

 

 

 

527,619

 

(in thousands) March 31, 2019
Scheduled Principal Payments and Maturities by Year: 
Scheduled
Principal
Payments
 
Mortgage  Loan
Maturities
 
Unsecured
Maturities
 Total 
Regency’s
Pro-Rata
Share
2019 $14,382
 16,186
 
 30,568
 10,340
2020 17,043
 330,615
 
 347,658
 111,957
2021 11,048
 269,942
 19,635
 300,625
 104,375
2022 7,811
 170,702
 
 178,513
 68,417
2023 2,989
 171,608
 
 174,597
 65,095
Beyond 5 Years 7,353
 549,637
 
 556,990
 167,032
Net unamortized loan costs, debt premium / (discount) 
 (9,960) 
 (9,960) (2,962)
Total $60,626
 1,498,730
 19,635
 1,578,991
 524,254

At March 31,September 30, 2019, our investments in real estate partnerships had notes payable of $1.6 billion maturing through 2034, of which 92.0%91.4% had a weighted average fixed interest rate of 4.5%. The remaining notes payable float overwith LIBOR and had a weighted average variable interest rate of 4.7%4.3%. These fixed and variable rate notes payable are all non-recourse, and our pro-rata share was $524.3$527.6 million as of March 31,September 30, 2019. As notes payable mature, we expect they will be repaid from proceeds from new borrowings and/or partner capital contributions.

We believe that our partners are financially sound and have sufficient capital or access thereto to fund future capital requirements. In the event that a co-investment partner was unable to fund its share of the capital requirements of the co-investment partnership, we would have the right, but not the obligation, to loan the defaulting partner the amount of its capital call.

Management fee income

In addition to earning our pro-rata share of net income or loss in each of these co-investment partnerships, we receive fees, as shown below:

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

(in thousands)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Asset management, property management, leasing, and other transaction fees

 

$

7,318

 

 

 

6,744

 

 

$

21,366

 

 

 

20,465

 

  Three months ended March 31,
(in thousands) 2019 2018
Asset management, property management, leasing, and other transaction fees $6,658
 7,056

Recent Accounting Pronouncements

See Note 1 to Consolidated Financial Statements.


Environmental Matters

We are subject to numerous environmental laws and regulations as they apply to our shopping centers pertaining primarily to chemicals used by the dry cleaning industry, the existence of asbestos in older shopping centers, and underground petroleum storage tanks. We believe that the tenants who currently operate dry cleaning plants or gas stations do so in accordance with current laws and regulations. Generally, we use all legal means to cause tenants to remove dry cleaning plants from our shopping centers or convert them to more environmentally friendly systems. Where available, we have applied and been accepted into state-sponsored environmental programs. We have a blanket environmental insurance policy for third-party liabilities and remediation costs on shopping centers that currently have no known environmental contamination. We have also placed environmental insurance, where possible, on specific properties with known contamination, in order to mitigate our environmental risk. We monitor the shopping centers containing environmental issues and in certain cases voluntarily remediate the sites. We also have legal obligations to remediate certain sites and we are in the process of doing so.


53





As of March 31,September 30, 2019 we and our Investments in real estate partnerships had accrued liabilities of $9.0$9.7 million for our pro-rata share of environmental remediation. We believe that the ultimate disposition of currently known environmental matters will not have a material effect on our financial position, liquidity, or results of operations; however, we can give no assurance that existing environmental studies on our shopping centers have revealed all potential environmental liabilities; that any previous owner, occupant or tenant did not create any material environmental condition not known to us; that the current environmental condition of the shopping centers will not be affected by tenants and occupants, by the condition of nearby properties, or by unrelated third parties; or


that changes in applicable environmental laws and regulations or their interpretation will not result in additional environmental liability to us.


Inflation/Deflation

Inflation has been historically low and has had a minimal impact on the operating performance of our shopping centers; however, inflation may become a greater concern in the near future. Substantially all of our long-term leases contain provisions designed to mitigate the adverse impact of inflation, which require tenants to pay their pro-rata share of operating expenses, including common-area maintenance, real estate taxes, insurance and utilities, thereby reducing our exposure to increases in costs and operating expenses resulting from inflation. In addition, many of our leases are for terms of less than ten years, which permits us to seek increased rents upon re-rental at market rates. However, during deflationary periods or periods of economic weakness, minimum rents and percentage rents will decline as the supply of available retail space exceeds demand and consumer spending declines. Occupancy declines will result in lower recovery rates of our operating expenses.


Item 3. Quantitative and Qualitative Disclosures about Market Risk

There have been no material changes from the quantitative and qualitative disclosures about market risk disclosed in item 7A of Part II of our Form 10-K for the year ended December 31, 2018.


LIBOR Transition

In July 2017, the Financial Conduct Authority (“FCA”) that regulates LIBOR announced it intends to stop compelling banks to submit rates for the calculation of LIBOR after 2021. As a result, the Federal Reserve Board and the Federal Reserve Bank of New York organized the Alternative Reference Rates Committee ("ARRC") which identified the Secured Overnight Financing Rate ("SOFR") as its preferred alternative to USD-LIBOR in derivatives and other financial contracts. The Company is not able to predict when LIBOR will cease to be available or when there will be sufficient liquidity in the SOFR markets. Any changes adopted by FCA or other governing bodies in the method used for determining LIBOR may result in a sudden or prolonged increase or decrease in reported LIBOR. If that were to occur, our interest payments could change. In addition, uncertainty about the extent and manner of future changes may result in interest rates and/or payments that are higher or lower than if LIBOR were to remain available in its current form.

At September 30, 2019, the Company has contracts that are indexed to LIBOR, such as its $1.25 billion unsecured revolving credit facility, $265 million term loan, as well as a select number of mortgages and related interest rate derivatives within its consolidated and unconsolidated properties. The Company is monitoring and evaluating the related risks, which include interest on loans or amounts received and paid on derivative instruments. These risks arise in connection with transitioning contracts to a new alternative rate, including any resulting value transfer that may occur. The value of loans, securities, or derivative instruments tied to LIBOR could also be impacted if LIBOR is limited or discontinued. For some instruments, the method of transitioning to an alternative rate may be challenging, as they may require negotiation with the respective counterparty.

If a contract is not transitioned to an alternative rate and LIBOR is discontinued, the impact on our contracts is likely to vary by contract. If LIBOR is discontinued or if the methods of calculating LIBOR change from their current form, interest rates on our current or future indebtedness may be adversely affected.

While we expect LIBOR to be available in substantially its current form until the end of 2021, it is possible that LIBOR will become unavailable prior to that point. This could result, for example, if sufficient banks decline to make submissions to the LIBOR administrator. In that case, the risks associated with the transition to an alternative reference rate will be accelerated and magnified.

Item 4. Controls and Procedures

Controls and Procedures (Regency Centers Corporation)

Under the supervision and with the participation of the Parent Company's management, including its chief executive officer and chief financial officer, the Parent Company conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Based on this evaluation, the Parent Company's chief executive officer and chief financial officer concluded that its disclosure controls and procedures were effective as of the end of the period covered by this quarterly report on Form 10-Q to ensure information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Parent Company in the reports it files or submits is accumulated and communicated to management, including its chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.


Other than the implementation of ASC Topic 842, Leases, there

There have been no changes in the Parent Company's internal controls over financial reporting identified in connection with this evaluation that occurred during the firstthird quarter of 2019 which have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

Controls and Procedures (Regency Centers, L.P.)

Under the supervision and with the participation of the Operating Partnership's management, including the chief executive officer and chief financial officer of its general partner, the Operating Partnership conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Exchange Act. Based on this evaluation, the chief executive officer and chief financial officer of its general partner concluded that its disclosure controls and procedures were effective as of the end of the period covered by this quarterly report on Form 10-Q to ensure information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Operating Partnership in the reports it files or submits is accumulated and communicated to management, including the chief executive officer and chief financial officer of its general partner, as appropriate, to allow timely decisions regarding required disclosure.


54





Other than the implementation of ASC Topic 842, Leases, there

There have been no changes in the Operating Partnership's internal controls over financial reporting identified in connection with this evaluation that occurred during the firstthird quarter of 2019 which have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.


PART II - OTHER INFORMATION


We are a party to various legal proceedings that arise in the ordinary course of our business. We are not currently involved in any litigation nor to our knowledge, is any litigation threatened against us, the outcome of which would, in our judgment based on information currently available to us, have a material adverse effect on our financial position or results of operations.


Item 1A. Risk Factors

There have been no material changes from the risk factors disclosed in item 1A. of Part I of our Form 10-K for the year ended December 31, 2018.


Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

There were no unregistered sales of equity securities during the quarter ended March 31,September 30, 2019.

The following table represents information with respect to purchases by the Parent Company of its common stock, by month, during the three months ended March 31,September 30, 2019.

Period

 

Total number of shares purchased (1)

 

 

Average price paid per share

 

 

Total number of shares purchased as part of publicly announced plans or programs (2)

 

 

Maximum number or approximate dollar value of shares that may yet be purchased under the plans or programs (2)

 

July 1 through July 31, 2019

 

 

-

 

 

$

-

 

 

 

 

 

$

250,000,000

 

August 1 through August 31, 2019

 

 

266

 

 

$

65.36

 

 

 

 

 

$

250,000,000

 

September 1 through September 30, 2019

 

 

-

 

 

$

-

 

 

 

 

 

$

250,000,000

 

Period
Total number of shares purchased (1)
Average price paid per shareTotal number of shares purchased as part of publicly announced plans or programs
Maximum number or approximate dollar value of shares that may yet be purchased under the plans or programs (2)
January 1 through January 31, 2019563,229
$58.20
563,229
$3,371,220
February 1 through February 28, 201995,191
$64.52

$250,000,000
March 1 through March 31, 2019108
$66.11

$250,000,000
     
(1) Includes 95,299 shares repurchased at an average price of $64.52 to cover payment of withholding taxes in connection with restricted stock vesting by participants under Regency's Long-Term Omnibus Plan.
(2) On February 7, 2018, the Company's Board authorized a common share repurchase program under which the Company may purchase, from time to time, up to a maximum of $250 million of its outstanding common stock through open market purchases and/or in privately negotiated transactions. Any shares purchased will be retired. Through January 2019, the Company has repurchased 4,252,333 shares for $246.6 million under this existing repurchase program. The program was scheduled to expire on February 6, 2020; however, the program was closed upon the authorization by the Company's Board of a new share repurchase program, as further discussed below.

On February 5, 2019, the Company's Board authorized a new common share repurchase program under which the Company, may purchase, from time to time, up to a maximum of $250 million of shares of its outstanding common stock through open market purchases and/or in privately negotiated transactions. Any shares purchased will be retired. The program is set to expire on February 4, 2020. The timing and actual number of shares purchased under the program depend upon marketplace conditions and other factors. The program remains subject to the discretion of the Board. Through March 31, 2019, no shares have been repurchased under this new program.

(1) Includes 266 shares repurchased at an average price of $65.36 to cover payment of withholding taxes in connection with restricted stock vesting by participants under Regency’s Long-Term Omnibus Plan.

(2) On February 5, 2019, the Company's Board authorized a new common share repurchase program under which the Company, may purchase, from time to time, up to a maximum of $250 million of shares of its outstanding common stock through open market purchases and/or in privately negotiated transactions. Any shares purchased will be retired. The program is set to expire on February 4, 2020. The timing and actual number of shares purchased under the program depend upon marketplace conditions and other factors. The program remains subject to the discretion of the Board. Through September 30, 2019, no shares have been repurchased under this new program.


Item 3. Defaults Upon Senior Securities

None.



55






Item 4. Mine Safety Disclosures

None.


Item 5. Other Information

None.


Item 6. Exhibits

In reviewing any agreements included as exhibits to this report, please remember they are included to provide you with information regarding their terms and are not intended to provide any other factual or disclosure information about the Company, its subsidiaries or other parties to the agreements. Each agreement contains representations and warranties by each of the parties to the applicable agreement. These representations and warranties have been made solely for the benefit of the other parties to the applicable agreement and:

should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate;

should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate;

have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;

have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;

may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and

may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors;

were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.

were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.

Accordingly, these representations and warranties may not describe the actual state of affairs as of the date they were made or at any other time. We acknowledge that, notwithstanding the inclusion of the foregoing cautionary statements, we are responsible for considering whether additional specific disclosures of material information regarding material contractual provisions are required to make the statements in this report not misleading. Additional information about the Company may be found elsewhere in this report and the Company's other public files, which are available without charge through the SEC's website at http://www.sec.gov. Unless otherwise indicated below, the Commission file number to the exhibit is No. 001-12298.

Ex #    Description

31.1Rule 13a-14 Certification of Chief Executive Officer for Regency Centers Corporation.

Corporation.

31.2Rule 13a-14 Certification of Chief Financial Officer for Regency Centers Corporation.

31.3Rule 13a-14 Certification of Chief Executive Officer for Regency Centers, L.P.

31.4Rule 13a-14 Certification of Chief Financial Officer for Regency Centers, L.P.

32.    Section 1350 Certifications.

32.1*    18 U.S.C. § 1350 Certification of Chief Executive Officer for Regency Centers Corporation.

32.2*    18 U.S.C. § 1350 Certification of Chief Financial Officer for Regency Centers Corporation.


32.3*    18 U.S.C. § 1350 Certification of Chief Executive Officer for Regency Centers, L.P.

32.4*    18 U.S.C. § 1350 Certification of Chief Financial Officer for Regency Centers, L.P.

101.    Interactive Data Files

101.INSInline XBRL Instance Document


56





- the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

101.SCHInline XBRL Taxonomy Extension Schema Document

101.CALInline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEFInline XBRL Taxonomy Definition Linkbase Document

101.LABInline XBRL Taxonomy Extension Label Linkbase Document

101.PREInline XBRL Taxonomy Extension Presentation Linkbase Document

*Furnished, not filed.

104.    Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

*         Furnished, not filed.


57





SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


November 4, 2019

May 10, 2019

REGENCY CENTERS CORPORATION

By:


/s/ Lisa Palmer

Lisa Palmer,Michael J. Mas

Michael J. Mas, Executive Vice President and Chief Financial Officer (Principal Financial Officer)

By:


/s/ J. Christian Leavitt

J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer)


November 4, 2019

May 10, 2019

REGENCY CENTERS, L.P.

By:

Regency Centers Corporation, General Partner

By:


By:

/s/ Lisa Palmer

Lisa Palmer,Michael J. Mas

Michael J. Mas, Executive Vice President and Chief Financial Officer (Principal Financial Officer)

By:


/s/ J. Christian Leavitt

J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer)


58


61