Exhibit 99.2

SUPPLEMENTAL DISCLOSURE
Quarter Ended March 31, 2003
Certain statements in this Supplemental Disclosure that are not historical fact may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results of the Company to differ materially from historical results or from any results expressed or implied by such forward-looking statements, including without limitation: changes in the global political environment; national and local economic conditions; the competitive environment in which the Company operates; financing risks; property management risks; acquisition, disposition, development and joint venture risks, including risks that developments and redevelopments are not completed on time or on budget and strategies, actions and performance of affiliates that the Company may not control; potential environmental and other liabilities; and other factors affecting the real estate industry generally. The Company refers you to the documents filed by the Company from time to time with the Securities and Exchange Commission, specifically the section titled “Business-Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2002, which discuss these and other factors that could adversely affect the Company’s results.
Table of Contents
| page |
| |
First Quarter Review / Shareholder Information | 2 |
| |
Financial Review | |
Balance Sheets | 5 |
Income Statements | 6 |
Funds from Operations / Capital Expenditures | 7 |
Selected Financial Ratios / Data | 9 |
Reconciliation of Selected Non-GAAP Financial Information to Most Directly Comparable | |
GAAP Financial Measure | 10 |
Summary of Outstanding Debt | 11 |
Debt Maturity Schedule / Debt Covenant Compliance Ratios | 13 |
Activity Review | |
2003 Portfolio / Property Acquisitions | 14 |
2003 Portfolio / Property Dispositions | 15 |
2003 Redevelopment / Outparcel Development Activities | 16 |
Portfolio Review | |
Property Type Summary | 18 |
Properties by State / Region | 19 |
Same Property NOI Analysis | 20 |
Top Ten Tenants | 21 |
New Lease Summary | 22 |
Lease Expiration Schedule | 23 |
Property Portfolio | 24 |
Appendix | |
Summary of Joint Venture Projects | 32 |
1
First Quarter Review / Shareholder Information
New Plan Excel Realty Trust, Inc. is one of the nation’s largest real estate companies, focusing on the ownership and management of community and neighborhood shopping centers. The Company operates as a self-administered and self-managed REIT, with a national portfolio of 393 properties and total assets of approximately $3.5 billion. Its properties are strategically located across 35 states and include 354 community and neighborhood shopping centers, primarily grocery or name-brand discount chain anchored, with approximately 49.5 million square feet of gross leasable area, and 39 related retail real estate assets, with approximately 2.9 million square feet of gross leasable area.
First Quarter Review
Financial Review
• On March 3, 2003, the Company repaid $110.5 million outstanding under its variable rate REMIC through a draw under the Company’s senior unsecured revolving credit facility. The variable rate REMIC debt was retired.
Activity Review
• On January 3, 2003, the Company acquired a portfolio of seven grocery-anchored neighborhood shopping centers located in Michigan and aggregating 534,386 square feet for approximately $46 million in cash. Also during the first quarter, the Company acquired the remaining 50 percent interest in Vail Ranch II, located in Temecula, California, for approximately $1.5 million in cash and the satisfaction of $9.0 million of mortgage indebtedness on the property. This community shopping center is in the later stages of development and is expected to total 204,204 square feet when complete, including 99,204 square feet from Phase 1 of the property, which was already 100 percent owned by the Company.
• During the first quarter, the Company sold nine properties and one land parcel for an aggregate of approximately $15.2 million. Properties sold during the quarter include Southwood Plaza, a 81,959 square foot shopping center located in Bowling Green, Ohio; Parkway Plaza, a 140,021 square foot shopping center located in Maumee, Ohio; Eastgate Plaza, a 44,365 square foot shopping center located in Americus, Georgia; a portfolio of six Kindercare single tenant properties located in Indiana and Michigan and aggregating 28,228 square feet; and 13 acres of land in Toledo, Ohio, representing a portion of Central Avenue Marketplace.
Portfolio Review
• At the end of the first quarter, the gross leasable area (GLA) for the Company’s community and neighborhood shopping centers, excluding properties under redevelopment, was approximately 91 percent leased. The GLA for the Company’s overall portfolio, excluding properties under redevelopment, was approximately 91 percent leased at March 31, 2003 and when including properties under redevelopment, the GLA for the overall portfolio was approximately 89 percent leased. The average annual base rent (ABR) per leased square foot at March 31, 2003 for the Company’s overall portfolio was $7.87. During the quarter, 118 new leases, aggregating approximately 417,000 square feet, were signed at an average ABR of $9.91 per square foot. Also during the quarter, 200 renewal leases,
2
aggregating approximately 864,000 square feet, were signed at an average ABR of $9.34 per square foot, an increase of approximately 8.3 percent over the expiring leases.
Subsequent Events
• On April 21, 2003, the Company completed a public offering of 8,000,000 depositary shares, including the partial exercise of the underwriters’ over-allotment option, with each depositary share representing a 1/10 fractional interest of a share of 7.625 percent Series E Cumulative Redeemable Preferred Stock. The net proceeds to the Company from the offering were approximately $193 million, which were used to redeem all of the Company’s outstanding series B depositary shares, each of which represented a 1/10 fractional interest of a share of the Company’s 8-5/8 percent Series B Cumulative Redeemable Preferred Stock, as well as to repay a portion of the amount outstanding under the Company’s senior unsecured revolving credit facility.
• On May 5, 2003, the Company redeemed all of its 6,300,000 series B depositary shares, each of which represented a 1/10 fractional interest of a share of the Company’s 8-5/8 percent Series B Cumulative Redeemable Preferred Stock, at an aggregate cost of $158 million.
Shareholder Information
Corporate Headquarters | | Transfer Agent and Registrar |
New Plan Excel Realty Trust, Inc. 1120 Avenue of the Americas New York, NY 10036 Phone: 212-869-3000 Fax: 212-869-3989 www.newplan.com | | Questions about dividend payments, shareholder accounts, replacement or lost certificates, stock transfers and name or address changes should be directed to: |
| | |
Exchange ListingNew York Stock Exchange Common stock: NXL Series E preferred stock: NXLprE | | EquiServe Trust Company, N.A. P.O. Box 43010 Providence, RI 02940-3010 Phone: 800-730-6001 www.equiserve.com |
| | |
Senior Unsecured Debt Ratings Standard & Poor’s: BBB Moody’s: Baa2 | | Corporate Communications DepartmentShareholders seeking financial and operating information may contact: |
| | |
Quarterly Results The Company expects to announce quarterly results as follows: | | Stacy Lipschitz Vice President - Corporate Communications Phone: 212-1869-3000 Fax: 212-869-3989 Email: corporatecommunications@newplan.com slipschitz@newplan.com |
| | |
Second quarter 2003: August 7, 2003 Third quarter 2003: October 30, 2003 | | |
| |
| |
| |
3
The financial information included in this Supplemental Disclosure is only a summary of more detailed financial information included in the Company’s Quarterly Reports on Form 10-Q and Annual Report on Form 10-K, which documents are filed with the Securities and Exchange Commission. For a more complete presentation and analysis of the Company’s financial information, please read these reports. These reports are available on the SEC’s Internet site at www.sec.gov. In addition, these reports are available on the Company’s website at www.newplan.com, under Investor Information; Financial Reports.
4
Balance Sheets
(Unaudited, in thousands)
| | As Of | |
| | 03/31/03 | | 12/31/02 | |
Assets: | | | | | |
Land | | $ | 837,819 | | $ | 830,376 | |
Buildings and improvements | | 2,803,158 | | 2,735,046 | |
Less: accumulated depreciation and amortization | | (313,677 | ) | (295,946 | ) |
Net real estate | | 3,327,300 | | 3,269,476 | |
Real estate held for sale | | 14,602 | | 21,276 | |
Cash and cash equivalents | | 9,746 | | 8,528 | |
Restricted cash (1) | | 21,016 | | 52,930 | |
Marketable securities | | 2,296 | | 2,115 | |
Receivables | | | | | |
Trade, net of allowance for doubtful accounts of | | 51,417 | | 46,990 | |
(March 31, 2003— $16,405, December 31, 2002— $15,307) | | | | | |
Other | | 18,657 | | 43,479 | |
Mortgages and notes receivable | | 2,593 | | 2,632 | |
Prepaid expenses and deferred charges | | 26,753 | | 21,527 | |
Investments in / advances to unconsolidated ventures (2) | | 30,341 | | 31,234 | |
Other assets (3) | | 15,366 | | 15,092 | |
| | | | | |
TOTAL ASSETS | | $ | 3,520,087 | | $ | 3,515,279 | |
| | | | | |
Liabilities: | | | | | |
Mortgages payable, including unamortized premium of | | $ | 549,213 | | $ | 671,200 | |
(March 31, 2003— $19,581, December 31, 2002— $20,403) | | | | | |
Notes payable, net of unamortized discount of | | 784,383 | | 783,927 | |
(March 31, 2003— $2,120, December 31, 2002— $2,222) | | | | | |
Notes payable, other (4) | | — | | 28,349 | |
Credit facilities | | 410,000 | | 230,000 | |
Capital leases | | 28,792 | | 28,866 | |
Dividends payable | | 44,893 | | 44,836 | |
Other liabilities (5) | | 88,853 | | 106,690 | |
Tenant security deposits | | 9,417 | | 9,128 | |
TOTAL LIABILITIES | | 1,915,551 | | 1,902,996 | |
| | | | | |
Minority interest in consolidated partnership | | 39,367 | | 39,434 | |
| | | | | |
Stockholders’ equity: | | | | | |
Preferred stock | | 8 | | 8 | |
Common stock | | 970 | | 968 | |
Additional paid-in capital | | 1,827,565 | | 1,825,820 | |
Accumulated other comprehensive loss | | (316 | ) | (593 | ) |
Less: accumulated distributions in excess of net income | | (263,058 | ) | (253,354 | ) |
TOTAL STOCKHOLDERS’ EQUITY | | 1,565,169 | | 1,572,849 | |
| | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 3,520,087 | | $ | 3,515,279 | |
(1) Consists primarily of cash held in escrow accounts as required by certain loan agreements.
(2) Represents direct equity investments in Benbrooke Ventures, CA New Plan Venture Fund, Clearwater Mall, LLC and The Centre at Preston Ridge, and an outstanding notes receivable related to The Centre at Preston Ridge.
(3) Other assets include: deposits, real estate tax escrow and furniture and fixtures.
(4) Represents a promissory note issued in connection with the Equity Investment Group portfolio acquisition on December 12, 2002. This note was repaid in full on January 2, 2003.
(5) Other liabilities include: amounts payable for real estate taxes, interest, payroll and normal vendor payables.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
5
Income Statements
(Unaudited, in thousands, except per share amounts)
| | Three Months Ended | | Twelve Months Ended | |
| | 03/31/03 | | 03/31/02 | | 12/31/02 | |
Rental Revenues: | | | | | | | |
Rental income | | $ | 95,676 | | $ | 67,335 | | $ | 310,246 | |
Percentage rents | | 1,761 | | 2,375 | | 6,688 | |
Expense reimbursement | | 24,431 | | 15,131 | | 75,496 | |
TOTAL RENTAL REVENUES | | 121,868 | | 84,841 | | 392,430 | |
Rental Operating Expenses: | | | | | | | |
Operating costs | | 23,277 | | 13,325 | | 68,105 | |
Real estate and other taxes | | 15,808 | | 9,434 | | 46,804 | |
Provision for doubtful account | | 1,813 | | 2,628 | | 8,987 | |
TOTAL RENTAL OPERATING EXPENSES | | 40,898 | | 25,387 | | 123,896 | |
NET OPERATING INCOME | | 80,970 | | 59,454 | | 268,534 | |
Other Income: | | | | | | | |
Interest, dividend and other income | | 3,362 | | 3,127 | | 11,015 | |
Equity in income of unconsolidated venture | | 473 | | 1,718 | | 5,245 | |
Foreign currency (loss) gain | | — | | (19 | ) | (13 | ) |
TOTAL OTHER INCOME | | 3,835 | | 4,826 | | 16,247 | |
Other Expenses: | | | | | | | |
Interest expense | | 26,062 | | 19,708 | | 93,270 | |
Depreciation and amortization | | 19,036 | | 14,901 | | 66,187 | |
General and administrative | | 4,230 | | 3,640 | | 17,877 | |
TOTAL OTHER EXPENSES | | 49,328 | | 38,249 | | 177,334 | |
Income before real estate sales, impairment of real estate and minority interes | | 35,477 | | 26,031 | | 107,447 | |
Gain (loss) on sale of real estate | | — | | 319 | | 371 | |
Impairment of real estate | | — | | (4,000 | ) | (88,833 | ) |
Minority interest in income of consolidated partnership | | (401 | ) | (240 | ) | (642 | ) |
INCOME FROM CONTINUING OPERATIONS | | 35,076 | | 22,110 | | 18,343 | |
Discontinued Operations: | | | | | | | |
Results of discontinued operations | | 84 | | 5,440 | | 21,779 | |
Gain (loss) on sale of discontinued operations (1) | | 3,483 | | (133 | ) | 100,668 | |
Impairment of real estate held for sale | | (3,454 | ) | (5,429 | ) | (18,728 | ) |
INCOME FROM DISCONTINUED OPERATIONS | | 113 | | (122 | ) | 103,719 | |
NET INCOME | | $ | 35,189 | | $ | 21,988 | | $ | 122,062 | |
Preferred dividends | | (4,859 | ) | (5,659 | ) | (21,023 | ) |
Discount on redemption of preferred stock | | — | | — | | 6,997 | |
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS — BASIC | | 30,330 | | 16,329 | | 108,036 | |
Minority interest in income of consolidated partnership | | 401 | | 240 | | 642 | |
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS — DILUTED | | $ | 30,731 | | $ | 16,569 | | $ | 108,678 | |
NET INCOME PER COMMON SHARE — BASIC | | $ | 0.31 | | $ | 0.18 | | $ | 1.14 | |
NET INCOME PER COMMON SHARE — DILUTED | | 0.31 | | 0.18 | | 1.13 | |
Weighted average common shares outstanding — basic | | 96,937 | | 92,191 | | 95,119 | |
ERP partnership units | | 2,178 | | 1,116 | | 897 | |
Options | | 487 | | 575 | | 536 | |
Weighted average common shares outstanding — diluted | | 99,602 | | 93,882 | | 96,552 | |
(1) For the twelve months ended December 31, 2002 balances include approximately $17.0 million of previously deferred gain incurred in connection with the Company’s sale of its garden apartment portfolio in 2001, as well as approximately $1.8 million resulting from the sale of individual land parcel Clearwater Mall in 4Q 2002. The sale of the land parcels occurred prior to the Company’s contribution of the remaining mall property to the joint venture currently redeveloping the property, resulting in the entire gain being recorded by the Company.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
6
Funds from Operations / Capital Expenditures
(In thousands, except per share amounts)
| | | | | | Twelve | |
| | Three Months Ended | | Months Ended | |
| | 03/31/03 | | 03/31/02 | | 12/31/02 | |
Funds from Operations: (1) | | | | | | | |
Net income | | $ | 35,189 | | $ | 21,988 | | $ | 122,062 | |
Add: | | | | | | | |
Depreciation and amortization | | | | | | | |
Continuing operations real estate assets (2) | | 19,290 | | 15,209 | | 67,592 | |
Discontinued operations real estate assets | | 82 | | 1,482 | | 4,037 | |
Impairment of real estate | | | | | | | |
Impairment of real estate | | — | | 4,000 | | 88,229 | |
Impairment of real estate held for sale | | 3,454 | | 5,429 | | 19,332 | |
Deduct: | | | | | | | |
Preferred A dividends (3) | | — | | (800 | ) | (1,587 | ) |
Preferred B dividends | | (3,396 | ) | (3,396 | ) | (13,584 | ) |
Preferred D dividends | | (1,463 | ) | (1,463 | ) | (5,852 | ) |
(Gain) loss on sale of real estate (4) | | — | | (192 | ) | (202 | ) |
(Gain) loss on sale of discontinued operations (4) (5) | | (1,000 | ) | 133 | | (98,876 | ) |
FUNDS FROM OPERATIONS — BASIC | | 52,156 | | 42,390 | | 181,151 | |
Add: | | | | | | | |
Preferred A dividends (3) | | — | | 800 | | 1,587 | |
Minority interest in income of consolidated partnership | | 401 | | 240 | | 642 | |
FUNDS FROM OPERATIONS — DILUTED | | $ | 52,557 | | $ | 43,430 | | $ | 183,380 | |
| | | | | | | |
FUNDS FROM OPERATIONS PER SHARE — BASIC | | $ | 0.54 | | $ | 0.46 | | $ | 1.90 | |
FUNDS FROM OPERATIONS PER SHARE — DILUTED | | 0.53 | | 0.45 | | 1.88 | |
| | | | | | | |
Weighted average common shares outstanding — basic | | 96,937 | | 92,191 | | 95,119 | |
ERP partnership units | | 2,178 | | 1,116 | | 897 | |
Options | | 487 | | 575 | | 536 | |
Dilutive effect of convertible Preferred A (3) | | — | | 1,874 | | 937 | |
Weighted average common shares outstanding — diluted | | 99,602 | | 95,756 | | 97,489 | |
| | | | | | | |
Dividend per Common share | | $ | 0.41250 | | $ | 0.41250 | | $ | 1.65000 | |
Dividend per Preferred A share (3) | | — | | 0.53125 | | 1.06250 | |
Dividend per Preferred B share | | 0.53906 | | 0.53906 | | 0.53906 | |
Dividend per Preferred D share | | 0.97500 | | 0.97500 | | 0.97500 | |
| | | | | | | |
Common dividends | | $ | 39,978 | | $ | 38,957 | | $ | 158,124 | |
Preferred A dividends (3) | | — | | 800 | | 1,587 | |
Preferred B dividends | | 3,396 | | 3,396 | | 13,584 | |
Preferred D dividends | | 1,463 | | 1,463 | | 5,852 | |
TOTAL DISTRIBUTIONS | | $ | 44,837 | | $ | 44,616 | | $ | 179,147 | |
| | | | | | | |
Payout ratio of common dividends/diluted funds from operations | | 76 | % | 90 | % | 86 | % |
7
Funds from Operations / Capital Expenditures
(In thousands, except per share amounts)
| | | | | | Twelve | |
| | Three Months Ended | | Months Ended | |
| | 03/31/03 | | 03/31/02 | | 12/31/02 | |
| | | | | | | |
Capital Expenditures: | | | | | | | |
New development (6) | | $ | — | | $ | — | | $ | — | |
Building additions and expansions (7) | | 8,550 | | 5,727 | | 35,468 | |
Building improvements capitalized (8) | | 1,253 | | 1,865 | | 10,788 | |
Tenant improvements | | 3,233 | | 2,408 | | 11,184 | |
Leasing commissions | | 852 | | 387 | | 3,925 | |
TOTAL CAPITAL EXPENDITURES | | $ | 13,888 | | $ | 10,387 | | $ | 61,365 | |
| | | | | | | |
Straight line rents | | $ | 1,512 | | $ | 503 | | $ | 4,075 | |
| | | | | | | |
Capitalized interest | | $ | 1,007 | | $ | 657 | | $ | 3,733 | |
(1) Funds from Operations (“FFO”) is a widely used performance measure for real estate companies and is provided here as a supplemental measure of operating performance. The Company calculates FFO in accordance with the best practices described in the April 2002 National Policy Bulletin of the National Association of Real Estate Investment Trusts (the “White Paper”). The White Paper defines FFO as net income (loss) (computed in accordance with generally accepted accounting principles (“GAAP”)), excluding gains (or losses) from debt restructuring and sales of property, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. Given the nature of the Company’s business as a real estate owner and operator, the Company believes that FFO is helpful to investors as a measure of its operational performance because it excludes various items included in net income that do not relate to or are not indicative of its operating performance such as various non-recurring items, gains and losses on sales of real estate and real estate related depreciation and amortization, which can make periodic and peer analyses of operating performance more difficult to compare. FFO should not, however, be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of the Company’s financial performance, is not an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, and is not indicative of funds available to fund the Company’s cash needs, including its ability to make distributions. In addition, the Company’s computation of FFO may differ in certain respects from the methodology utilized by other REITs to calculate FFO.
(2) Includes pro rata share of joint venture projects.
(3) On July 15, 2002, the Company redeemed all Preferred A shares outstanding, resulting in the issuance of approximately 1.9 million shares of common stock at an equivalent of $20.10 per share.
(4) Excludes gain / loss on sale of land.
(5) For the twelve months ended December 31, 2002 balances include approximately $17.0 million of previously deferred gain incurred in connection with the Company’s sale of its garden apartment portfolio in 2001.
(6) Includes ground-up development.
(7) Revenue-enhancing expenditures.
(8) Nonrevenue-enhancing expenditures such as lighting, painting, parking lots, roofing and signage.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
8
Selected Financial Ratios / Data
(In thousands, except per share amounts)
| | Three Months Ended | | Twelve Months Ended | |
| | 03/31/03 | | 03/31/02 | | 12/31/02 | |
Debt coverage ratios: | | | | | | | |
Interest coverage ratio (EBITDA/interest expense) | | 3.10 | x | 3.36 | x | 3.12 | x |
Debt service coverage (EBITDA/(interest expense + | | 2.81 | x | 3.02 | x | 2.85 | x |
scheduled principal payments)) | | | | | | | |
Fixed charge coverage (EBITDA/(interest expense + | | 2.40 | x | 2.41 | x | 2.37 | x |
scheduled principal payments + preferred dividends)) | | | | | | | |
Fixed charge coverage (excluding capitalized interest and | | 2.70 | x | 2.70 | x | 2.64 | x |
scheduled principal payments) | | | | | | | |
| | | | | | | |
Debt/equity ratios: | | | | | | | |
Total debt/total market capitalization | | 45.4 | % | 41.4 | % | 45.5 | % |
Total debt/total equity market capitalization | | 83.0 | % | 70.7 | % | 83.6 | % |
Total debt/total book assets | | 50.4 | % | 46.5 | % | 49.6 | % |
Total debt/undepreciated book value (1) | | 46.2 | % | 42.8 | % | 45.7 | % |
| | | | | | | |
Operating statistics: | | | | | | | |
NOI margin (NOI/total rental revenues) | | 66.44 | % | 70.08 | % | 68.43 | % |
Expense recovery ratio (expense reimbursements/(operating costs + | | 62.51 | % | 66.48 | % | 65.70 | % |
real estate and other taxes) | | | | | | | |
Annualized G&A/total assets | | 0.48 | % | 0.44 | % | 0.51 | % |
G&A/total revenues (excluding currency change) | | 3.37 | % | 4.06 | % | 4.37 | % |
| | | | | | | |
Market capitalization calculations: | | | | | | | |
Common shares outstanding | | 97,053 | | 94,442 | | 96,916 | |
Preferred A shares outstanding (2) | | — | | 1,507 | | — | |
Preferred B shares outstanding | | 6,300 | | 6,300 | | 6,300 | |
Preferred D shares outstanding | | 1,500 | | 1,500 | | 1,500 | |
| | | | | | | |
Common stock price end of period | | $ | 19.59 | | $ | 20.05 | | $ | 19.09 | |
Preferred A price end of period (2) | | — | | 26.00 | | — | |
Preferred B price end of period | | 25.11 | | 24.93 | | 25.20 | |
Preferred D price end of period | | 50.00 | | 50.00 | | 50.00 | |
| | | | | | | |
Common market equity at end of period | | $ | 1,901,268 | | $ | 1,893,562 | | $ | 1,850,126 | |
Preferred market equity at end of period | | 233,193 | | 271,241 | | 233,760 | |
Total equity market capitalization | | 2,134,461 | | 2,164,803 | | 2,083,886 | |
Total debt end of period | | 1,772,388 | | 1,530,475 | | 1,742,342 | |
TOTAL MARKET CAPITALIZATION | | $ | 3,906,849 | | $ | 3,695,278 | | $ | 3,826,228 | |
(1) Excludes accumulated depreciation on operating and held for sale assets.
(2) On July 15, 2002, the Company redeemed all Preferred A shares outstanding, resulting in the issuance of approximately 1.9 million shares of common stock at an equivalent of $20.10 per share.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
9
Reconciliation of Selected Non-GAAP Financial Information to Most
Directly Comparable GAAP Financial Measure
(In thousands, except per share amounts)
| | Three Months Ended | | Twelve Months Ended | |
| | 03/31/03 | | 03/31/02 | | 12/31/02 | |
| | | | | | | |
Net income to EBITDA calculation (includes pro rata share of joint venture projects): (1) | | | | | | | |
Net income | | $ | 35,189 | | $ | 21,988 | | $ | 122,062 | |
Depreciation and amortization | | | | | | | |
Continuing operations real estate assets | | 19,290 | | 15,209 | | 67,592 | |
Discontinued operations real estate assets | | 82 | | 1,482 | | 4,037 | |
Income taxes | | 133 | | 125 | | 663 | |
Interest expense | | | | | | | |
Continuing operations | | 26,062 | | 20,345 | | 94,835 | |
Discontinued operations | | — | | 13 | | 50 | |
(Gain) loss on sale of real estate | | — | | (319 | ) | (371 | ) |
(Gain) loss on sale of discontinued operations (2) | | (3,483 | ) | 133 | | (100,668 | ) |
Impairment of real estate | | | | | | | |
Impairment of real estate | | — | | 4,000 | | 88,229 | |
Impairment of real estate held for sale | | 3,454 | | 5,429 | | 19,332 | |
EBITDA | | $ | 80,727 | | $ | 68,405 | | $ | 295,761 | |
| | | | | | | |
Earnings ratios: | | | | | | | |
Interest coverage ratio (earnings/interest expense) | | 2.36 | x | 2.10 | x | 1.19 | x |
Debt service coverage (earnings/(interest expense + | | 2.14 | x | 1.88 | x | 1.09 | x |
scheduled principal payments)) | | | | | | | |
Fixed charge coverage (earnings/(interest expense + | | 1.83 | x | 1.49 | x | 0.90 | x |
scheduled principal payments + preferred dividends)) | | | | | | | |
Fixed charge coverage (excluding capitalized interest and | | 2.05 | x | 1.67 | x | 1.01 | x |
scheduled principal payments) | | | | | | | |
| | | | | | | |
Net income to earnings calculation: | | | | | | | |
Net income | | $ | 35,189 | | $ | 21,988 | | $ | 122,062 | |
Deduct: | | | | | | | |
Income from discontinued operations | | (113 | ) | 122 | | (103,719 | ) |
Equity in income of unconsolidated ventures | | (473 | ) | (1,718 | ) | (5,245 | ) |
Add: | | | | | | | |
Minority interest in income of consolidated partnership | | 401 | | 240 | | 642 | |
Interest expense | | 26,062 | | 19,721 | | 93,320 | |
Distributed income of investments in unconsolidated joint ventures | | 243 | | 917 | | 3,761 | |
Interest component of rental expense | | 126 | | 78 | | 428 | |
EARNINGS | | $ | 61,435 | | $ | 41,348 | | $ | 111,249 | |
| | | | | | | |
Fixed charge calculation: | | | | | | | |
Interest expense | | $ | 26,062 | | $ | 19,721 | | $ | 93,320 | |
Scheduled principal payments | | 2,677 | | 2,318 | | 9,034 | |
Preferred dividends | | 4,859 | | 5,659 | | 21,023 | |
FIXED CHARGE | | $ | 33,598 | | $ | 27,698 | | $ | 123,377 | |
| | | | | | | |
Capitalized interest | | $ | 1,007 | | $ | 657 | | $ | 3,733 | |
| | | | | | | |
Payout ratio of common dividends/net income available to common stockholders — diluted | | 130 | % | 235 | % | 145 | % |
(1) EBITDA is a widely used performance measure. We compute EBITDA as the sum of net income before extraordinary item, depreciation and amortization, income taxes, interest expenses, gain (loss) on sale of real estate and sale of discontinued operations, and impairment of real estate. Given the nature of the Company’s business as a real estate owner and operator, the Company believes that the use of EBITDA as opposed to Earnings in various financial ratios is helpful to investors as a measure of our operational performance because EBITDA excludes various items included in Earnings that do not relate to or are not indicative of our operating performance, such as gains and losses on sales of real estate and real estate related depreciation and amortization, and includes the results of operations of real estate properties that were sold or classified as real estate held for sale either during or subsequent to the end of a particular reporting period, which are not included within Earnings. Accordingly, we believe that the use of EBITDA as opposed to Earnings in various ratios provides a meaningful performance measure as it relates to our ability to meet various coverage tests for the stated period. EBITDA should not be considered as an alternative to earnings as an indicator of our financial performance, or as an alternative to cash flow from operating activities as a measure of our liquidity. Our computation of EBITDA may differ from the methodology utilized by other companies to calculate EBITDA. Investors are cautioned that items excluded from EBITDA are significant components in understanding and assessing the Company’s financial performance.
(2) For the twelve months ended December 31, 2002 balances include approximately $17.0 million of previously deferred gain incurred in connection with the Company’s sale of its garden apartment portfolio in 2001, as well as approximately $1.8 million resulting from the sale of individual land parcels at Clearwater Mall in 4Q 2002. The sale of the land parcels occurred prior to the Company’s contribution of the remaining mall property to the joint venture currently redeveloping the property, resulting in the entire gain being recorded by the Company.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
10
Summary of Outstanding Debt
(In thousands)
| | | | | | | | | | Percent of | |
| | Lender | | Out- standing Balance | | Actual Interest Rate | | Maturity Date | | Total Indebted- ness | |
Fixed Rate Debt: | | | | | | | | | | | |
Secured Mortgage Indebtedness | | | | | | | | | | | |
Valley Fair Mall | | Lincoln National Life | | $15,389 | | 7.600 | % | 01/01/04 | | 0.88 | % |
Merchants Park / The Crossing at Fry Road | | John Hancock | | 20,950 | | 7.810 | % | 07/01/04 | | 1.20 | % |
Briggsmore Plaza | | AETNA Life Insurance | | 364 | | 8.288 | % | 08/01/04 | | 0.02 | % |
Genesee Valley Shopping Center | | Nationwide Life Insurance | | 7,823 | | 8.850 | % | 02/10/05 | | 0.45 | % |
Roundtree Place | | Nationwide Life Insurance | | 6,391 | | 8.850 | % | 02/10/05 | | 0.36 | % |
Grant Mills Station | | Laureate Realty Services | | 6,880 | | 8.850 | % | 02/10/05 | | 0.39 | % |
Lagniappe Village Shopping Center | | Laureate Realty Services | | 5,761 | | 8.850 | % | 02/10/05 | | 0.33 | % |
Mist Lake Plaza | | Banker Financial | | 8,680 | | 8.850 | % | 02/10/05 | | 0.50 | % |
Parkway Plaza I | | Sun Life Assurance Company | | 8,969 | | 7.630 | % | 04/01/06 | | 0.51 | % |
Parkway Plaza II | | Sun Life Assurance Company | | 2,554 | | 8.020 | % | 04/01/06 | | 0.15 | % |
Alexis Park | | SECORE Financial | | 4,561 | | 9.390 | % | 10/01/06 | | 0.26 | % |
Normandy Plaza | | State Farm | | 2,954 | | 8.200 | % | 02/01/07 | | 0.17 | % |
Montebello Plaza | | Dwyer-Curlett Inc. | | 4,926 | | 9.625 | % | 03/05/07 | | 0.28 | % |
Crown Point | | Capital Market Services | | 7,251 | | 8.120 | % | 05/01/07 | | 0.41 | % |
Skyway Plaza | | LaSalle National Bank | | 3,678 | | 9.250 | % | 05/01/07 | | 0.21 | % |
Westminster City Center | | Wells Fargo Bank, N.A. | | 28,608 | | 6.690 | % | 02/01/08 | | 1.63 | % |
Glengary Shopping Center | | Lehman Brothers Holdings, Inc. | | 3,971 | | 7.320 | % | 03/01/08 | | 0.23 | % |
42 properties (REMIC) | | Norwest Bank/Midland Loan Services | | 154,310 | | 6.670 | % | 06/01/08 | | 8.81 | % |
Tuckernuck Square | | LaSalle National Bank | | 5,431 | | 7.880 | % | 12/01/08 | | 0.31 | % |
Brice Park | | USG Annuity and Life | | 3,451 | | 7.875 | % | 02/01/09 | | 0.20 | % |
London Marketplace | | Aegon USA Realty | | 4,110 | | 8.265 | % | 04/01/09 | | 0.23 | % |
Paradise Plaza | | CIGNA | | 1,879 | | 9.150 | % | 04/15/09 | | 0.11 | % |
Bristol Plaza | | Sun Life Assurance Company | | 6,355 | | 8.090 | % | 11/01/09 | | 0.36 | % |
Festival Center | | KeyBank National Association | | 2,532 | | 8.240 | % | 01/01/10 | | 0.14 | % |
Perry Marketplace | | American Express | | 4,368 | | 9.000 | % | 04/01/10 | | 0.25 | % |
Saddletree Village Shopping Center | | Aegon USA Realty | | 1,706 | | 8.250 | % | 05/22/10 | | 0.10 | % |
Sunshine Square | | Sun Life Assurance Company | | 7,586 | | 8.490 | % | 05/31/10 | | 0.43 | % |
Marwood Plaza | | Sun Life Assurance Company | | 4,406 | | 8.280 | % | 06/01/10 | | 0.25 | % |
Hampton Village Centre | | Orix | | 29,331 | | 8.530 | % | 06/30/10 | | 1.67 | % |
Greentree | | Conning Asset Management | | 5,093 | | 8.240 | % | 10/01/10 | | 0.29 | % |
Merchant’s Central | | Conning Asset Management | | 6,330 | | 8.240 | % | 10/01/10 | | 0.36 | % |
Northside Plaza | | Conning Asset Management | | 2,223 | | 8.240 | % | 10/01/10 | | 0.13 | % |
Habersham Crossing | | Conning Asset Management | | 3,750 | | 8.240 | % | 10/01/10 | | 0.21 | % |
Johnstown Galleria Outparcel | | Holliday Fenoglio Fowler | | 2,677 | | 8.000 | % | 07/11/11 | | 0.15 | % |
Merchants Crossing | | American Equity Investment | | 5,362 | | 7.630 | % | 09/14/11 | | 0.31 | % |
Irving West | | Protective Life | | 2,231 | | 8.500 | % | 10/01/11 | | 0.13 | % |
Hunt River Commons | | Nationwide Life Insurance | | 7,435 | | 7.070 | % | 10/01/11 | | 0.42 | % |
Chapel Square | | American National | | 1,699 | | 9.250 | % | 02/01/13 | | 0.10 | % |
Northgate | | State Farm | | 6,588 | | 8.750 | % | 06/30/13 | | 0.38 | % |
University IV | | IDS Life Insurance Company | | 2,027 | | 8.250 | % | 03/01/15 | | 0.12 | % |
Riverview Plaza | | Protective Life | | 4,710 | | 8.625 | % | 09/01/15 | | 0.27 | % |
Stratford Commons | | Protective Life | | 5,233 | | 8.125 | % | 10/01/15 | | 0.30 | % |
Midway Market Square | | MONY | | 17,525 | | 8.180 | % | 04/15/16 | | 1.00 | % |
Green Acres | | Protective Life | | 11,320 | | 7.500 | % | 07/01/16 | | 0.65 | % |
Lexington Town Square | | American Enterprise | | 1,878 | | 8.500 | % | 10/01/16 | | 0.11 | % |
Elkhart Market Centre | | Protective Life | | 13,406 | | 7.500 | % | 08/01/18 | | 0.76 | % |
Northshore Plaza | | IDS Life Insurance Company | | 3,754 | | 8.050 | % | 02/01/20 | | 0.21 | % |
Covered Bridge | | Protective Life | | 2,780 | | 7.500 | % | 06/01/20 | | 0.16 | % |
11
Summary of Outstanding Debt
(In thousands)
| | | | | | | | | | Percent of | |
| | Lender | | Outstanding Balance | | Actual Interest Rate | | Maturity Date | | Total Indebt- edness | |
Olympia Corners | | Protective Life | | 5,462 | | 7.500 | % | 06/01/20 | | 0.31 | % |
Sun Plaza | | Protective Life | | 10,154 | | 7.500 | % | 06/01/20 | | 0.58 | % |
The Vineyards | | Protective Life | | 8,441 | | 7.500 | % | 06/01/20 | | 0.48 | % |
Arvada Plaza | | American Centurion | | 2,176 | | 7.670 | % | 05/01/21 | | 0.12 | % |
Aurora Plaza | | Protective Life | | 6,554 | | 7.500 | % | 06/01/21 | | 0.37 | % |
Cheyenne Plaza | | SAFECO Life Insurance Co. | | 4,891 | | 7.880 | % | 06/01/21 | | 0.28 | % |
Hilltop Plaza | | IDS Life Insurance Company | | 5,893 | | 7.640 | % | 06/01/21 | | 0.34 | % |
Karl Plaza | | Lehman Brothers Holdings, Inc. | | 3,914 | | 7.320 | % | 03/01/28 | | 0.22 | % |
| | | | | | | | | | | |
TOTAL FIXED RATE SECURED MORTGAGE INDEBTEDNESS | | | | $ | 518,681 | | 6.155 | % | | | 29.60 | % |
Unsecured Notes | | | | | | | | | | | |
7.33%, 4 Year Unsecured Notes | | — | | $ | 49,000 | | 7.330 | % | 11/20/03 | | 2.80 | % |
6.88%, 7 Year Unsecured Notes (1) | | — | | 75,000 | | 6.875 | % | 10/15/04 | | 4.28 | % |
7.75%, 10 Year Unsecured Notes | | — | | 100,000 | | 7.750 | % | 04/06/05 | | 5.71 | % |
7.35%, 10 Year Unsecured Notes | | — | | 30,000 | | 7.350 | % | 06/15/07 | | 1.71 | % |
5.88%, 5 Year Unsecured Notes | | — | | 250,000 | | 5.875 | % | 06/15/07 | | 14.27 | % |
7.40%, 10 Year Unsecured Notes | | — | | 150,000 | | 7.400 | % | 09/15/09 | | 8.56 | % |
7.97%, 30 Year Unsecured Notes | | — | | 10,000 | | 7.970 | % | 08/14/26 | | 0.57 | % |
7.65%, 30 Year Unsecured Notes | | — | | 25,000 | | 7.650 | % | 11/02/26 | | 1.43 | % |
7.68%, 30 Year Unsecured Notes | | — | | 10,000 | | 7.680 | % | 11/02/26 | | 0.57 | % |
7.68%, 30 Year Unsecured Notes | | — | | 10,000 | | 7.680 | % | 11/02/26 | | 0.57 | % |
6.90%, 30 Year Unsecured Notes | | — | | 25,000 | | 6.900 | % | 02/15/28 | | 1.43 | % |
6.90%, 30 Year Unsecured Notes | | — | | 25,000 | | 6.900 | % | 02/15/28 | | 1.43 | % |
7.50%, 30 Year Unsecured Notes | | — | | 25,000 | | 7.500 | % | 07/30/29 | | 1.43 | % |
TOTAL FIXED RATE UNSECURED NOTES | | | | $ | 784,000 | | 6.896 | % | | | 44.74 | % |
CAPITAL LEASES | | | | $ | 28,792 | | 7.500 | % | 06/20/31 | | 1.64 | % |
TOTAL FIXED RATE DEBT | | | | $ | 1,331,473 | | 6.766 | % | | | 75.98 | % |
Variable Rate Debt (2): | | | | | | | | | | | |
Secured Mortgage Indebtedness | | | | | | | | | | | |
Highland Commons | | GE Financial Assurance | | $ | 3,928 | | 8.250 | % | 12/01/09 | | 0.22 | % |
Lexington Road Plaza | | Great Northern Insured Annuity | | 7,023 | | 6.755 | % | 09/01/11 | | 0.40 | % |
TOTAL VARIABLE RATE SECURED MORTGAGE INDEBTEDNESS | | | | $ | 10,951 | | 7.291 | % | | | 0.62 | % |
Unsecured Credit Facilities | | | | | | | | | | | |
$ | 155 Million Term Loan Facility | | Fleet National Bank | | $ | 155,000 | | 2.450 | % | 12/31/03 | | 8.84 | % |
$ | 350 Million Revolving Credit Facility | | Fleet National Bank | | 255,000 | | 2.350 | % | 04/25/05 | | 14.55 | % |
TOTAL CREDIT FACILITIES | | | | $ | 410,000 | | 2.388 | % | | | 23.40 | % |
TOTAL VARIABLE RATE DEBT | | | | $ | 420,951 | | 2.515 | % | | | 24.02 | % |
TOTAL DEBT | | | | $ | 1,752,424 | | 5.728 | % | | | 100.00 | % |
Net Unamortized Premiums on Mortgages | | | | $ | 19,581 | | | | | | | |
Net Unamortized Discount on Notes | | | | (2,120 | ) | | | | | | |
Impact of Reverse Swap Agreement with Fleet National Bank on Notes (1) | | | | 2,503 | | | | | | | |
TOTAL DEBT — NET | | | | $ | 1,772,388 | | | | | | | |
(1) The Company has entered into a two-year reverse swap agreement with Fleet National Bank related to $50.0 million outstanding under its 6.88%, 7 Year Unsecured Notes maturing October 15, 2004. Under the agreement, Fleet National Bank will pay to the Company the difference between the fixed rate of the swap, 4.357%, and the floating rate option, which is the 6-month LIBOR rate, in arrears.
(2) The Company incurs interest on these obligations using either the 30-day LIBOR rate or Moody’s A Corporate Bond Index which were 1.30% and 5.77%, respectively as of March 31, 2003, plus spreads ranging from 125 to 375 basis points, as determined by the applicable loan agreement.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
12
Debt Maturity Schedule / Debt Covenant Compliance Ratios
(In thousands)
| | Scheduled Amortization | | Scheduled Maturities | | Total Debt Maturing | | Percent of Debt Maturing | |
2003 | | $ | 11,376 | | $ | 204,000 | (1) | $ | 215,376 | | 12.29 | % |
2004 | | 15,230 | | 110,354 | | 125,584 | | 7.17 | % |
2005 | | 15,019 | | 388,694 | (2) | 403,713 | | 23.04 | % |
2006 | | 15,405 | | 13,534 | | 28,939 | | 1.65 | % |
2007 | | 14,719 | | 292,292 | | 307,011 | | 17.52 | % |
2008 | | 13,150 | | 174,324 | | 187,474 | | 10.70 | % |
2009 | | 7,706 | | 168,699 | | 176,405 | | 10.07 | % |
2010+ | | 103,148 | | 204,774 | | 307,922 | | 17.57 | % |
| | $ | 195,753 | | $ | 1,556,671 | | $ | 1,752,424 | | 100.00 | % |
| | | | | | | | | |
Net Unamortized Premiums on Mortgages | | $ | 19,581 | | | |
Net Unamortized Discount on Notes | | (2,120 | ) | | |
Impact of Reverse Swap Agreement with Fleet National Bank on Notes | | 2,503 | | | |
TOTAL DEBT — NET | | $ | 1,772,388 | | | |
Weighted Average Maturity:
| | Fixed Rate Debt | | Variable Rate Debt | | Total Debt | |
Including capital leases and credit facilities | | 7.7 Years | | 1.1 Years | | 6.1 Years | |
Excluding capital leases and credit facilities | | 7.3 Years | | 7.8 Years | | 7.3 Years | |
Debt Covenant Compliance Ratios:
Senior Unsecured Notes Covenant (3) | | Required | | Actual | | Compliance | |
Total consolidated debt to total asset value | | < 60 | % | 50 | % | Yes | |
Total secured debt to total asset value | | < 40 | % | 16 | % | Yes | |
Total unencumbered asset value to total unsecured debt | | > 150 | % | 193 | % | Yes | |
Consolidated income available for debt service to total annual service charges | | > 150 | % | 281 | % | Yes | |
(1) Scheduled maturities include $155.0 million representing the balance of the $155 Million Term Loan Facility drawn as of March 31, 2003 and maturing December 31, 2003.
(2) Scheduled maturities include $255.0 million representing the balance of the $350 Million Revolving Credit Facility drawn as of March 31, 2003 and maturing April 25, 2005, with a one-year extension option.
(3) For a complete listing of Debt Covenants related to the Company’s Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company’s filings with the Securities and Exchange Commission.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
13
2003 Portfolio / Property Acquisitions
| | Property Type (1) | | Location | | Purchase Date | | Purchase Amount | | Cap— Rate | | Net Operating Income (NOI) (2) | | GLA | | Percent Leased (3) | | Anchor Tenants | | Year Built | |
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Portfolio Acquisitions | | | | | | | | | | | | | | | | | | | | | |
1Q 2003 | | | | | | | | | | | | | | | | | | | | | |
7 Shopping Centers | | S | | MI | | 01/03/03 | | $46,000,000 | | 10.0 | % | $4,600,000 | | 534,386 | | 99 | % | Varied | | Varied | |
| | | | | | | | | | | | | | | | | | | | | |
Property Acquisitions | | | | | | | | | | | | | | | | | | | | | |
1Q 2003 | | | | | | | | | | | | | | | | | | | | | |
Paradise Pavilion (4) | | S | | West Bend, WI | | 01/03/03 | | — | | — | | — | | 198,315 | | 85 | % | Hobby Lobby, Kohl’s | | 1978 | |
Vail Ranch II (5) | | S | | Temecula, CA | | 02/25/03 | | $10,510,474 | | 9.5 | % | $1,376,000 | | 105,000 | | 86 | % | Powerhouse Gym, Stein Mart | | 2002 | |
Total | | | | | | | | $10,510,474 | | — | | $1,376,000 | | 303,315 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | 2003 Total Acquisitions | | $56,510,474 | | — | | $5,976,000 | | 837,701 | | | | | | | |
(1) S — Shopping Center
(2) Projected NOI for the twelve-month period following the closing date of acquisition.
(3) As of closing date of acquisition.
(4) Purchase Amount and NOI included in the Equity Investment Group portfolio acquisition on December 12, 2002.
(5) Acquired the remaining 50 percent interest in the property for approximately $1.5 million in cash and the satisfaction of $9.0 million of mortgage indebtedness on the property. Property is in the later stages of development and is expected to total 204,204 square feet when complete, including 99,204 square feet from Phase 1 of the property, which was already 100 percent owned by the Company. Cap-rate and NOI calculated on a stabilized basis.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
14
2003 Portfolio / Property Dispositions
| | Property Type (1) | | Location | | Sale Date | | Sale Amount | | Book Value | | Gain/ (Loss) | | Cap- Rate | | NOI (2) | | GLA/ Acres | | Percent Leased (3) | | Year Built | |
Portfolio Dispositions | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2003 | | | | | | | | | | | | | | | | | | | | | | | |
6 Kindercare Buildings | | T | | IN, MI | | 01/21/03 | | $2,100,000 | | $2,157,600 | | $(57,600 | ) | 11.5 | % | $241,085 | | 28,228 | | 100 | % | Varied | |
| | | | | | | | | | | | | | | | | | | | | | | |
Property Dispositions | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2003 | | | | | | | | | | | | | | | | | | | | | | | |
Land, portion of Central Avenue Marketplace | | L | | Toledo, OH | | 01/03/03 | | $5,555,000 | | $3,071,800 | | $2,483,200 | | — | | — | | 13 acres | | — | | — | |
Southwood Plaza | | S | | Bowling Green, OH | | 01/30/03 | | 4,000,000 | | 2,817,600 | | 1,182,400 | | 9.3 | % | $372,500 | | 81,959 | | 100 | % | 1961 | |
Parkway Plaza | | S | | Maumee, OH | | 01/30/03 | | 2,600,000 | | 2,691,500 | | (91,500 | ) | 7.9 | % | 206,500 | | 140,021 | | 58 | % | 1955 | |
Eastgate Plaza | | S | | Americus, GA | | 03/04/03 | | 920,000 | | 953,100 | | (33,100 | ) | 8.3 | % | 76,000 | | 44,365 | | 100 | % | 1980 | |
Total | | | | | | | | $13,075,000 | | $9,534,000 | | $3,541,000 | | — | | $655,000 | | 266,345 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | 2003 Total Dispositions | | $15,175,000 | | $11,691,600 | | $3,483,400 | | — | | $896,085 | | 294,573 | | | | | |
(1) L - Land, S - Shopping Center, T - Single Tenant Property
(2) Projected recurring property NOI as of closing date of sale.
(3) As of closing date of sale.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
15
2003 Redevelopment / Outparcel Development Activities
| | | | | | | | | | | | | | Construction | | | | | |
| | Location | | Year Built | | Year Acquired | | Project Description | | Adjusted GLA | | Percent Leased (1) | | Expected Start Date | | Expected Completion Date | | Percent Complete | | Expected Total Project Cost | | Expected Stabilized Return on Cost (2) | |
COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Redevelopment Activities | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Paseo del Norte | | Albuquerque, NM | | 2001 | | 2002 | | Develop shopping center and replace anchor tenant | | 48,000 | | 0 | % | Jul-02 | | Sep-03 | | 10 | % | $ 2,613,000 | | 12.0 | % |
Superior Marketplace | | Superior, CO | | 1997 | | 2002 | | Completion of Phase I development and Phase II development | | 295,602 | | 99 | % | Aug-02 | | Jun-04 | | 19 | % | 20,200,000 | | 11.9 | % |
Regency Park | | Jacksonville, FL | | 1985 | | 1997 | | Addition of a 10,867 SF Party City by combining stores and constructing 4,430 SF | | 333,865 | | 80 | % | Aug-02 | | Jun-03 | | 30 | % | 1,200,000 | | 14.0 | % |
J*Town Center | | Jeffersontown, KY | | 1959 | | 1988 | | Phase I of reconfiguration of shopping center with 15,000 SF of new retail shops | | 201,000 | | 32 | % | Aug-02 | | May-03 | | 10 | % | 1,700,000 | | 13.2 | % |
Laurel Square | | Brick, NJ | | 1973 | | 1992 | | Façade renovation with contract rent increases | | 246,235 | | 96 | % | Sep-02 | | Jul-03 | | 20 | % | 610,000 | | 13.2 | % |
Old Egypt | | Magnolia, TX | | 2002 | | 2002 | | Construction of a new 14,580 SF Walgreen store | | 14,580 | | 100 | % | Oct-02 | | Dec-03 | | 25 | % | 3,046,000 | | 11.0 | % |
Sun Plaza | | Ft. Walton Beach, FL | | 1970 | | 2002 | | Construction of a new 44,480 SF Publix and 4,200 SF of retail shops | | 159,101 | | 63 | % | Feb-03 | | Jan-04 | | 10 | % | 4,446,923 | | 12.1 | % |
Tarpon Mall | | Tarpon Springs, FL | | 1950 | | 2002 | | Construction of a new 44,480 SF Publix, façade renovation and construction of a 4,000 SF outparcel building | | 135,491 | | 48 | % | Feb-03 | | Dec-03 | | 20 | % | 7,015,195 | | 10.5 | % |
Westgate | | Dublin, GA | | 1974 | | 1990 | | Partial sale of shopping center to Home Depot for construction of a 95,000 SF store and construction of 19,000 SF of retail shops and outparcel leased to McDonald’s | | 114,665 | | 72 | % | Feb-03 | | Dec-03 | | 10 | % | 1,900,000 | | 11.0 | % |
Tinley Park Plaza (3) | | Tinley Park, IL | | 1973 | | 1995 | | Redevelopment of former Builders Square parcel with a 76,521 SF main retail buidling and 13,200 SF outparcel building | | 255,391 | | 55 | % | Mar-03 | | Mar-04 | | 10 | % | 4,952,500 | | 9.4 | % |
Georgetown Square (3) | | Murfreesboro, TN | | 1986 | | 1993 | | Extension of Kroger lease with store and shopping center remodel | | 104,117 | | 90 | % | Mar-03 | | Dec-03 | | 20 | % | 1,466,690 | | 12.0 | % |
Vail Ranch Center (3) (4) | | Temecula, CA | | 1997 | | 2003 | | Construction of an additional 23,000 SF of retail shops and pad building | | 204,204 | | 93 | % | Apr-03 | | Sep-03 | | 0 | % | — | | — | |
Ivyridge (3) | | Philadelphia, PA | | 1963 | | 1995 | | Construction of a new 47,000 SF Super Fresh, 8,000 SF of retail shops and façade renovation | | 107,316 | | 78 | % | Apr-03 | | Jun-04 | | 10 | % | 7,800,000 | | 10.0 | % |
Columbus Center (3) | | Columbus, IN | | 1964 | | 1988 | | Sale of former Ames to Target for a 126,000 SF store and façade renovation | | 270,500 | | 33 | % | May-03 | | Nov-04 | | 0 | % | 3,900,000 | | 12.8 | % |
Delta Center (3) | | Lansing, MI | | 1985 | | 1995 | | Addition of a 21,500 SF Bed, Bath & Beyond and façade renovation | | 186,246 | | 99 | % | May-03 | | Nov-03 | | 0 | % | 1,397,000 | | 11.5 | % |
Wallkill Plaza (3) | | Middletown, NY | | 1986 | | 1995 | | Replacement of Big V with new Wakefern ShopRite and façade renovation | | 203,234 | | 94 | % | May-03 | | Oct-03 | | 0 | % | 1,225,600 | | 10.3 | % |
Market Place (3) | | Piqua, OH | | 1972 | | 1991 | | Reposition shopping center by adding 12,800 SF of new retail space and reconfiguring | | 183,139 | | 58 | % | May-03 | | Apr-04 | | 0 | % | 2,607,000 | | 10.6 | % |
Cave Spring Corners (3) | | Roanoke, VA | | 1969 | | 1997 | | Construction of a new 58,000 SF Kroger and 3,300 SF of retail shops in former Ames location | | 147,039 | | 51 | % | May-03 | | May-04 | | 0 | % | 1,995,900 | | 13.0 | % |
Sunshine Square | | Medford, NY | | 1989 | | 2002 | | Construction of a new 65,000 SF Stop & Shop and façade renovation | | 230,235 | | 84 | % | Jun-03 | | Jul-04 | | 0 | % | 4,796,792 | | 15.2 | % |
| | | | | | | | | | | | | | | | | | Total | | $72,872,600 | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Outparcel Development Activities | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Colonial Marketplace | | Orlando, FL | | 1986 | | 1998 | | Purchase of adjacent 7,200 SF building to lease and renovate | | 136,023 | | 97 | % | Mar-03 | | Oct-03 | | 20 | % | $ 2,000,000 | | 12.0 | % |
| | | | | | | | | | | | | | | | | | Total | | $ 2,000,000 | | | |
16
ENCLOSED MALLS / SPECIALTY RETAIL PROPERTIES | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Redevelopment Activities (5) | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
The Mall at 163rd Street | | Miami, FL | | 1956 | | 1998 | | Redevelopment of enclosed regional mall; contingent contract entered into with Wal-Mart | | 300,000 | | 66 | % | Jul-03 | | Dec-04 | | 15 | % | $20,000,000 | | 10.5 | % |
| | | | | | | | | | | | | | | | | | Total | | $20,000,000 | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Construction | | | | | |
| | Location | | Year Built | | Year Acquired | | Project Description | | Adjusted GLA | | Percent Leased (1) | | Start Date | | Completion Date | | Percent Complete | | Expected Total Project Cost | | Expected Stabilized Return on Cost (2) | |
| | | | | | | | | | | | | | | | | | | | | | | |
Completed 2003 Redevelopment / Outparcel Development Activities | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Arapahoe Crossings (6) | | Aurora, CO | | 1996 | | 2001 | | Final phase of development | | 466,106 | | 100 | % | Oct-01 | | Jan-03 | | 100 | % | — | | — | |
Island Plaza | | James Island, SC | | 1994 | | 1997 | | Expansion of Food Lion by 9,000 SF | | 171,955 | | 43 | % | Oct-01 | | Feb-03 | | 100 | % | $ 1,120,000 | | 13.5 | % |
Kenworthy Crossing | | El Paso, TX | | 2000 | | 2002 | | Re-tenanting of former grocery space with Albertsons | | 70,969 | | 87 | % | Aug-02 | | Feb-03 | | 100 | % | 5,002,000 | | 11.0 | % |
Braes Heights | | Houston, TX | | 1953 | | 2002 | | Construction of a new 14,471 SF Eckerd on outparcel and re-tenanting of former Eckerd space | | 100,264 | | 86 | % | Jan-02 | | Feb-03 | | 100 | % | 2,000,000 | | 11.0 | % |
Bristol Plaza | | Santa Ana, CA | | 1972 | | 1997 | | Conversion of a former grocer into Trader Joe’s and Petco and façade renovation | | 111,403 | | 100 | % | Jul-02 | | Mar-03 | | 100 | % | 3,917,000 | | 12.5 | % |
Braes Heights | | Houston, TX | | 1953 | | 2002 | | Conversion of second floor space into leasable office space | | 100,264 | | 86 | % | Jan-03 | | Mar-03 | | 100 | % | 611,000 | | 14.0 | % |
| | | | | | | | | | | | | | | | | | Total | | $12,650,000 | | | |
(1) Includes all leases in force at March 31, 2003, including those that are fully executed, but not yet open, and is based on current GLA, not adjusted GLA.
(2) Incremental income (new income less existing income) / incremental cost. Where a space is vacant and generating no current income, the estimated “as is” market rent is deducted from the projected new rent to determine incremental income.
(3) Indicates project added during 1Q 2003.
(4) Final phase of development is expected to cost $3.3 million. Includes Phase 1 and Phase 2 of the property. Phase 1 was acquired on December 31, 1997.
(5) Expected total project cost less land sales.
(6) Final phase of development is expected to cost $7.1 million.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
17
Property Type Summary
| | | | | | | | | | ABR | | Quarterly NOI (1) | |
| | # of Properties | | GLA | | Percent Leased | | Leased GLA | | Amount | | Percent of Company ABR | | Amount | | Percent of Company NOI | |
Stabilized Properties | | | | | | | | | | | | | | | | | |
Community and Neighborhood Shopping Centers | | 335 | | 46,108,309 | | 91 | % | 42,143,362 | | $ | 324,345,480 | | 88.1 | % | $ | 73,766,392 | | 90.9 | % |
Single Tenant Properties | | 26 | | 840,766 | | 84 | % | 705,466 | | 4,279,506 | | 1.2 | % | 912,635 | | 1.1 | % |
Enclosed Malls / Specialty Retail Properties | | 4 | | 1,731,580 | | 75 | % | 1,302,971 | | 18,127,966 | | 4.9 | % | 3,303,348 | | 4.1 | % |
Miscellaneous Properties | | 8 | | 34,760 | | 100 | % | 34,760 | | 326,940 | | 0.1 | % | 128,252 | | 0.2 | % |
| | 373 | | 48,715,415 | | 91 | % | 44,186,559 | | $ | 347,079,892 | | 94.2 | % | $ | 78,110,627 | | 96.3 | % |
Redevelopment Properties | | | | | | | | | | | | | | | | | |
Community and Neighborhood Shopping Centers | | 19 | | 3,417,304 | | 70 | % | 2,395,321 | | $ | 19,573,829 | | 5.3 | % | $ | 2,920,919 | | 3.6 | % |
Enclosed Malls / Specialty Retail Properties | | 1 | | 300,000 | | 66 | % | 197,939 | | 1,618,637 | | 0.4 | % | 104,694 | | 0.1 | % |
| | 20 | | 3,717,304 | | 70 | % | 2,593,260 | | $ | 21,192,465 | | 5.8 | % | $ | 3,025,613 | | 3.7 | % |
| | | | | | | | | | | | | | | | | |
TOTAL PORTFOLIO | | 393 | | 52,432,719 | | 89 | % | 46,779,819 | | $ | 368,272,357 | | 100.0 | % | $ | 81,136,240 | | 100.0 | % |
| | | | | | | | | | | | | | | | | |
Joint Venture Projects (2) (3) (4) | | 19 | | 3,267,717 | | 93 | % | 2,445,209 | | $ | 32,694,990 | | | | | | | |
| | | | | | | | | | | | | | | | | |
TOTAL PORTFOLIO INCLUDING JOINT VENTURE PROJECTS (4) | | 412 | | 55,700,436 | | 89 | % | 49,225,028 | | $ | 400,967,347 | | | | | | | |
| | | | | | | | | | | | | | | | | |
COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS ANCHOR, NON-ANCHOR TENANT MIX: (5) (6) | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | ABR | | | | | | | |
| | Leased GLA | | Percent of Shopping Centers Leased GLA | | Amount | | Per Foot | | Percent of Shopping Centers ABR | | | | | | | |
Anchor Tenants | | 28,651,310 | | 64.3 | % | $ | 169,344,282 | | $ | 5.91 | | 49.2 | % | | | | | | |
Non-anchor Tenants | | 15,887,373 | | 35.7 | % | 174,575,026 | | 10.99 | | 50.8 | % | | | | | | |
| | 44,538,683 | | 100.0 | % | $ | 343,919,308 | | $ | 7.72 | | 100.0 | % | | | | | | |
(1) Data includes $(166,000) of Quarterly NOI from properties classified as discontinued operations under SFAS 144.
(2) All projects are community and neighborhood shopping centers. Includes 100 percent of the property GLA, not pro rata share.
(3) Information contained on pages 19 - 31 of this document excludes these properties.
(4) Percent Leased and Leased GLA excludes CA New Plan Venture Fund In-Process Development Properties and Clearwater Mall.
(5) Anchor tenants include 1) major discount stores, 2) major grocers, 3) tenants with square footage greater than 10,000 square feet if the shopping center GLA is less than 125,000 square feet and tenants with square footage greater than 25,000 square feet if the shopping center GLA is greater than 125,000 square feet and 4) tenants with square footage greater than 10 percent of the shopping center GLA, but not less than 5,000 square feet.
(6) Excludes joint venture projects.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
18
Properties by State / Region
State | | Number of Properties | | Percent Leased | | GLA | | Percent of Scheduled ABR | |
Alabama | | 7 | | 90 | % | 760,014 | | 1.1 | % |
Arizona | | 8 | | 87 | % | 974,747 | | 2.1 | % |
Arkansas | | 2 | | 98 | % | 237,991 | | 0.4 | % |
California | | 15 | | 90 | % | 2,560,132 | | 7.2 | % |
Colorado | | 5 | | 100 | % | 1,210,066 | | 3.7 | % |
Delaware | | 1 | | 100 | % | 30,000 | | 0.0 | % |
Florida | | 30 | | 86 | % | 4,878,931 | | 10.5 | % |
Georgia | | 33 | | 89 | % | 3,628,627 | | 5.7 | % |
Illinois | | 12 | | 87 | % | 1,513,588 | | 3.3 | % |
Indiana | | 12 | | 80 | % | 1,515,802 | | 1.9 | % |
Iowa | | 3 | | 97 | % | 547,493 | | 0.7 | % |
Kentucky | | 11 | | 91 | % | 1,809,630 | | 2.9 | % |
Louisiana | | 6 | | 96 | % | 738,341 | | 0.9 | % |
Maryland | | 2 | | 89 | % | 278,934 | | 0.5 | % |
Massachusetts | | 2 | | 100 | % | 348,917 | | 0.5 | % |
Michigan | | 19 | | 92 | % | 2,924,143 | | 6.2 | % |
Minnesota | | 1 | | 98 | % | 55,715 | | 0.1 | % |
Mississippi | | 1 | | 100 | % | 87,721 | | 0.1 | % |
Nebraska | | 2 | | 100 | % | 9,671 | | 0.0 | % |
Nevada | | 3 | | 60 | % | 589,334 | | 1.0 | % |
New Jersey | | 7 | | 94 | % | 880,817 | | 2.0 | % |
New Mexico | | 2 | | 49 | % | 97,600 | | 0.1 | % |
New York | | 25 | | 82 | % | 3,531,579 | | 6.0 | % |
North Carolina | | 14 | | 95 | % | 1,885,678 | | 3.1 | % |
Ohio | | 23 | | 89 | % | 3,654,048 | | 6.4 | % |
Pennsylvania | | 14 | | 84 | % | 2,161,064 | | 4.3 | % |
Rhode Island | | 1 | | 93 | % | 148,395 | | 0.3 | % |
South Carolina | | 7 | | 69 | % | 792,641 | | 1.1 | % |
Tennessee | | 16 | | 97 | % | 1,926,084 | | 3.4 | % |
Texas | | 86 | | 92 | % | 9,371,218 | | 18.2 | % |
Utah | | 3 | | 98 | % | 602,435 | | 1.1 | % |
Virginia | | 13 | | 93 | % | 1,708,807 | | 3.3 | % |
West Virginia | | 3 | | 92 | % | 354,938 | | 0.6 | % |
Wisconsin | | 3 | | 91 | % | 458,268 | | 0.7 | % |
Wyoming | | 1 | | 96 | % | 159,350 | | 0.2 | % |
| | 393 | | 89 | % | 52,432,719 | | 100 | % |
| | | | | | | | | |
Region (1) | | | | | | | | | |
East | | 100 | | 87 | % | 13,931,400 | | 24.7 | % |
Midwest | | 76 | | 89 | % | 10,838,078 | | 19.7 | % |
South | | 181 | | 91 | % | 21,628,927 | | 40.4 | % |
West | | 36 | | 89 | % | 6,034,314 | | 15.2 | % |
| | 393 | | 89 | % | 52,432,719 | | 100 | % |
(1) NCREIF Regions
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
19
Same Property NOI Analysis
(In thousands, except property statistics)
| | Three Months Ended | | Percent | |
| | 03/31/03 | | 03/31/02 | | Change | |
Analysis Specific Property Statistics: | | | | | | | |
Number of properties included in analysis | | 204 | | 204 | | | |
Gross leasable area | | 27,895,011 | | 27,895,011 | | | |
Percent leased | | 90.0 | % | 91.0 | % | - 1.0 | % |
| | | | | | | |
Termination Fees: (1) | | $ | 38 | | $ | 554 | | | |
| | | | | | | |
Property revenues | | $ | 66,708 | | $ | 64,221 | | 3.9 | % |
Property operating expenses | | 21,710 | | 18,328 | | 18.5 | % |
SAME PROPERTY NOI (GAAP BASIS) | | $ | 44,998 | | $ | 45,893 | | - 2.0 | % |
Operating margin (GAAP basis) | | 67.5 | % | 71.5 | % | - 4.0 | % |
Straight-line rent adjustment | | 644 | | 159 | | 305.0 | % |
SAME PROPERTY NOI | | $ | 44,354 | | $ | 45,734 | | - 3.0 | % |
Operating margin | | 66.5 | % | 71.2 | % | - 4.7 | % |
(1) Excluded from Property revenues.
NOI is defined as Property revenues less Property operating expenses, excluding depreciation and amortization and interest expense. Same store excludes properties that have or are undergoing redevelopment and includes only properties owned for the full quarters.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
20
Top Ten Tenants
| | | | | | | | GLA as a | | | | ABR as a | |
| | | | Number of | | | | Percentage of Total | | | | Percentage of Total | |
| | Tenant | | Leases | | GLA | | Portfolio GLA | | ABR | | Portfolio ABR | |
1 | | The Kroger Co. (1) | | 48 | | 2,463,377 | | 4.7 | % | $16,025,608 | | 4.4 | % |
2 | | Kmart Corporation | | 35 | | 3,241,698 | | 6.2 | % | 13,499,948 | | 3.7 | % |
3 | | Wal-Mart Stores (2) | | 28 | | 3,111,617 | | 5.9 | % | 13,076,283 | | 3.6 | % |
4 | | Ahold USA (3) | | 20 | | 1,058,653 | | 2.0 | % | 7,753,271 | | 2.1 | % |
5 | | Winn-Dixie Stores (4) | | 21 | | 957,261 | | 1.8 | % | 5,995,290 | | 1.6 | % |
6 | | The TJX Companies (5) | | 25 | | 834,578 | | 1.6 | % | 5,518,435 | | 1.5 | % |
7 | | J.C. Penney Company (6) | | 43 | | 778,302 | | 1.5 | % | 5,169,076 | | 1.4 | % |
8 | | Delhaize America (7) | | 21 | | 694,210 | | 1.3 | % | 4,428,278 | | 1.2 | % |
9 | | Publix Super Markets | | 14 | | 669,453 | | 1.3 | % | 4,026,750 | | 1.1 | % |
10 | | Big Lots, Inc. | | 35 | | 973,745 | | 1.9 | % | 3,453,936 | | 0.9 | % |
| | | | | | | | | | | | | |
| | | | 290 | | 14,782,894 | | 28.2 | % | $78,946,875 | | 21.4 | % |
(1) Includes King Soopers, Kroger, Ralphs and Smith’s.
(2) Includes SAM’S CLUBS, Supercenters and Wal-Mart stores.
(3) Includes BI-LO, Food Max, Giant, Martin’s, Stop & Shop and Tops Market.
(4) Includes Save Rite Grocery Warehouse and Winn-Dixie.
(5) Includes A.J. Wright, HomeGoods, Marshalls and T.J. Maxx.
(6) Includes Eckerd and JCPenney.
(7) Includes Food Lion and Kash n’ Karry.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
21
NEW LEASE SUMMARY | | | | | | | | | | | |
| | | | | | | | Tenant | | | | | |
| | | | | | Total New | | Improvements | | Leasing | | | |
| | Number | | GLA | | ABR | | Committed | | Commissions | | | |
1Q 2003 | | 118 | | 417,346 | | $ | 4,133,819 | | $ | 2,453,542 | | $ | 336,287 | | | |
psf | | | | | | 9.91 | | 5.88 | | 0.81 | | | |
| | | | | | | | | | | | | |
RENEWAL LEASE SUMMARY | | | | | | | | | | | |
| | | | | | Total Former | | Total New | | Increase/(Decrease) | |
| | Number | | GLA | | ABR | | ABR | | Total Dollar | | Percent | |
1Q 2003 | | 200 | | 864,333 | | $ | 7,456,691 | | $ | 8,074,431 | | $ | 617,740 | | 8.3 | % |
psf | | | | | | 8.63 | | 9.34 | | 0.71 | | | |
Renewal leases include expiring leases renewed with the same tenant and the exercise of options. All other leases are categorized as new.
Data includes all leases in force at March 31, 2003, including those that are fully executed, but not yet open.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
22
Lease Expiration Schedule
| | Number of Leases Expiring | | Leased GLA | | Percent of GLA | | | ABR Per Foot | | Percent of Total ABR | |
2003 | | 1082 | | 3,459,392 | | 7.40 | % | | $ | 8.71 | | 8.18 | % |
2004 | | 1062 | | 4,386,687 | | 9.38 | % | | 8.52 | | 10.15 | % |
2005 | | 1024 | | 5,322,081 | | 11.38 | % | | 7.87 | | 11.38 | % |
2006 | | 846 | | 4,746,842 | | 10.15 | % | | 8.29 | | 10.68 | % |
2007 | | 779 | | 4,541,593 | | 9.71 | % | | 8.78 | | 10.83 | % |
2008 | | 376 | | 3,122,748 | | 6.68 | % | | 7.32 | | 6.21 | % |
2009 | | 164 | | 2,561,919 | | 5.48 | % | | 6.93 | | 4.82 | % |
2010 | | 151 | | 2,778,003 | | 5.94 | % | | 7.25 | | 5.47 | % |
2011 | | 135 | | 2,253,074 | | 4.82 | % | | 8.22 | | 5.03 | % |
2012 | | 118 | | 1,212,519 | | 2.59 | % | | 9.38 | | 3.09 | % |
2013+ | | 343 | | 12,394,961 | | 26.50 | % | | 7.18 | | 24.17 | % |
| | | | | | | | | | | | |
| | 6,080 | | 46,779,819 | | 100.0 | % | | $ | 7.87 | | 100.0 | % |
Does not assume exercise of renewal options or base rent escalations over lease term.
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
23
Property Portfolio
Property Name | | City | | State | | Year Built | | Date Acquired | | GLA | | Percent Leased (1) | | | ABR | | Anchor Tenant (2) | | Anchor Tenant Not Owned (2) | |
| | | | | | | | | | | | | | | | | | | | | | |
Stabilized Properties | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Community and Neighborhood Shopping Centers | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
1 | | Cloverdale Village | | Florence | | AL | | 1986 | | 10/27/94 | | 59,407 | | 100 | % | | $ | 381,268 | | Big B Drugs,Winn-Dixie | | | |
2 | | Riverview Plaza | | Gadsden | | AL | | 1990 | | 10/12/95 | | 147,621 | | 100 | % | | 936,916 | | Wal-Mart | | | |
3 | | Grants Mill Station | | Irondale | | AL | | 1991 | | 07/01/98 | | 226,837 | | 67 | % | | 921,646 | | Wal-Mart | | | |
4 | | Payton Park | | Sylacauga | | AL | | 1995 | | 07/01/98 | | 231,820 | | 99 | % | | 1,404,636 | | Wal-Mart | | | |
5 | | Conway Towne Center | | Conway | | AR | | 1986 | | 12/12/02 | | 177,149 | | 98 | % | | 1,264,260 | | JC Penney | | Office Depot | |
6 | | Glendale Galleria | | Glendale | | AZ | | 1991 | | 08/01/97 | | 119,461 | | 100 | % | | 1,282,944 | | Food 4 Less, Osco Drugs | | | |
7 | | Kmart Plaza | | Mesa | | AZ | | 1970 | | 12/28/90 | | 182,933 | | 97 | % | | 730,343 | | Kmart | | | |
8 | | Southern Village Mesa | | Mesa | | AZ | | 1987 | | 08/01/97 | | 84,054 | | 98 | % | | 727,430 | | Food City | | | |
9 | | Sun Valley Plaza | | Mesa | | AZ | | 1981 | | 05/31/94 | | 107,405 | | 47 | % | | 407,151 | | Family Dollar | | | |
10 | | Metro Marketplace | | Phoenix | | AZ | | 1988 | | 06/21/91 | | 251,175 | | 85 | % | | 2,137,395 | | Office Max, Toys R Us | | | |
11 | | Northmall Centre | | Tucson | | AZ | | 1996 | | 12/31/96 | | 163,785 | | 86 | % | | 1,409,703 | | CompUSA, JC Penney, Stein Mart | | | |
12 | | Bakersfield Plaza | | Bakersfield | | CA | | 1970 | | 06/20/97 | | 213,164 | | 90 | % | | 1,844,814 | | Circuit City, Longs Drugs | | Mervyn’s | |
13 | | Sony/Kinko | | Burbank | | CA | | 1988 | | 05/01/89 | | 14,176 | | 100 | % | | 404,364 | | — | | | |
14 | | Carmen Plaza | | Camarillo | | CA | | 1971 | | 06/20/97 | | 129,264 | | 94 | % | | 1,437,935 | | 24 Hour Fitness | | Big Lots, Garfields, Kragen, Trader Joe’s | |
15 | | Cudahy Plaza | | Cudahy | | CA | | 1968 | | 06/20/97 | | 138,430 | | 100 | % | | 679,610 | | Big Lots, Kmart | | | |
16 | | Arbor Faire | | Fresno | | CA | | 1993 | | 04/09/97 | | 199,986 | | 92 | % | | 1,857,602 | | Home Depot, PetsMart, Smart & Final | | Mervyn’s | |
17 | | Broadway Faire | | Fresno | | CA | | 1995 | | 04/09/97 | | 60,383 | | 100 | % | | 1,051,758 | | United Artists, Wherehouse | | | |
18 | | Briggsmore Plaza | | Modesto | | CA | | 1974 | | 06/20/97 | | 98,945 | | 94 | % | | 709,615 | | Big Lots, Grocery Outlet, Outdoor World | | Fitness Choice | |
19 | | Montebello Plaza | | Montebello | | CA | | 1974 | | 06/20/97 | | 289,790 | | 96 | % | | 2,767,365 | | 99c Only, Circuit City, Max Foods, Office Depot, Sav-On Drugs | | | |
20 | | Paradise Plaza | | Paradise | | CA | | 1979 | | 06/20/97 | | 198,484 | | 99 | % | | 731,540 | | Albertsons, Kmart, Rite Aid | | | |
21 | | Metro 580 | | Pleasanton | | CA | | 1996 | | 09/15/97 | | 174,584 | | 80 | % | | 2,194,107 | | Borders, Linens ‘N Things | | Wal-Mart | |
22 | | Rose Pavilion | | Pleasanton | | CA | | 1987 | | 02/27/98 | | 277,848 | | 86 | % | | 3,937,127 | | Levitz Furniture, Macy’s Home Store | | Long’s Drugs | |
23 | | San Dimas Plaza | | San Dimas | | CA | | 1986 | | 10/07/97 | | 119,161 | | 98 | % | | 1,663,361 | | T.J. Maxx | | Ralph’s, Rite Aid | |
24 | | Bristol Plaza | | Santa Ana | | CA | | 1972 | | 06/20/97 | | 111,403 | | 100 | % | | 1,615,745 | | Big Lots, Petco, Rite Aid, Trader Joe’s | | Michael’s | |
25 | | Arvada Plaza | | Arvada | | CO | | 1977 | | 12/12/02 | | 98,272 | | 100 | % | | 474,117 | | Arc Thrift Store, King Soopers | | | |
26 | | Arapahoe Crossings | | Aurora | | CO | | 1996 | | 10/10/01 | | 466,106 | | 100 | % | | 6,272,318 | | Borders, Colorado Theaters, King Soopers, Kohl’s, Linens ‘N Things, Marshalls, Old Navy, Ross | | | |
27 | | Aurora Plaza | | Aurora | | CO | | 1965 | | 12/12/02 | | 157,786 | | 100 | % | | 832,579 | | Big Lots, King Soopers, Latino Cinema | | | |
28 | | Westminster City Center | | Westminster | | CO | | 1996 | | 12/16/97 | | 339,600 | | 100 | % | | 4,449,600 | | Babies R Us, Barnes & Noble, Circuit City, CompUSA, Golfsmith | | | |
29 | | Brooksville Square | | Brooksville | | FL | | 1987 | | 03/28/94 | | 192,452 | | 98 | % | | 796,190 | | Publix, Walgreens | | | |
30 | | Coconut Creek | | Coconut Creek | | FL | | 1983 | | 03/01/02 | | 267,246 | | 78 | % | | 2,298,627 | | Big Lots, Lady of America Gym, Publix | | | |
31 | | Northgate S.C. | | DeLand | | FL | | 1993 | | 06/30/93 | | 186,396 | | 100 | % | | 1,286,248 | | Kmart, Publix | | | |
32 | | Morse Shores | | Ft. Myers | | FL | | 1983 | | 03/01/02 | | 169,545 | | 93 | % | | 1,010,274 | | Beall’s Outlet, Big Lots, Publix | | | |
33 | | Holly Hill Shopping Center | | Holly Hill | | FL | | 1984 | | 12/12/02 | | 116,096 | | 91 | % | | 826,906 | | Family Dollar, Winn-Dixie | | | |
34 | | Normandy Square | | Jacksonville | | FL | | 1976 | | 12/12/02 | | 87,235 | | 100 | % | | 623,118 | | Eckerd, Family Dollar, Winn-Dixie | | | |
35 | | Plaza 66 | | Kenneth City | | FL | | 1985 | | 12/12/02 | | 95,320 | | 98 | % | | 737,614 | | Kash n’ Karry | | | |
36 | | Eastgate S.C. | | Lake Wales | | FL | | 1994 | | 05/20/94 | | 102,161 | | 7 | % | | 62,220 | | — | | Winn-Dixie | |
37 | | Leesburg Square | | Leesburg | | FL | | 1986 | | 12/23/92 | | 91,682 | | 97 | % | | 697,516 | | Ryan’s Family Steakhouse | | | |
38 | | Miami Gardens | | Miami | | FL | | 1996 | | 10/06/97 | | 244,719 | | 100 | % | | 2,324,100 | | Kmart, Ross, Winn-Dixie | | | |
39 | | Freedom Square | | Naples | | FL | | 1995 | | 10/06/97 | | 211,839 | | 100 | % | | 1,757,368 | | Kmart, Publix | | | |
40 | | Southgate | | New Port Richey | | FL | | 1966 | | 08/27/97 | | 262,911 | | 97 | % | | 899,013 | | Big Lots, Giant Book Sale, Publix | | | |
41 | | Presidential Plaza | | North Lauderdale | | FL | | 1977 | | 04/18/97 | | 88,306 | | 94 | % | | 664,933 | | Winn-Dixie | | | |
42 | | Colonial Marketplace | | Orlando | | FL | | 1986 | | 04/01/98 | | 128,823 | | 97 | % | | 965,784 | | Office Max | | Target | |
43 | | Silver Hills | | Orlando | | FL | | 1985 | | 03/01/02 | | 108,812 | | 92 | % | | 402,686 | | AutoZone, Buddy’s Home, Winn-Dixie | | | |
44 | | 23rd Street Station | | Panama City | | FL | | 1986 | | 07/01/98 | | 98,827 | | 95 | % | | 958,026 | | Publix | | | |
45 | | Pensacola Square | | Pensacola | | FL | | 1986 | | 12/12/02 | | 134,806 | | 100 | % | | 1,240,699 | | Circuit City, Ethan Allen, Office Max | | Books-A—Million, Hobby Lobby | |
46 | | Riverwood | | Port Orange | | FL | | 1990 | | 09/05/97 | | 93,506 | | 94 | % | | 484,327 | | Walgreens, Winn-Dixie | | | |
47 | | Seminole Plaza | | Seminole | | FL | | 1964 | | 06/11/98 | | 146,720 | | 97 | % | | 824,369 | | Burlington Coat, T.J. Maxx | | | |
48 | | Eagles Park | | St. Petersburg | | FL | | 1986 | | 03/01/02 | | 126,171 | | 91 | % | | 987,096 | | Publix | | | |
49 | | Rutland Plaza | | St. Petersburg | | FL | | 1964 | | 11/01/96 | | 149,562 | | 99 | % | | 1,113,206 | | Big Lots, Winn-Dixie | | | |
50 | | Skyway Plaza | | St. Petersburg | | FL | | 1959 | | 12/12/02 | | 110,799 | | 89 | % | | 725,925 | | Dollar Tree, Kash n’ Karry, Walgreens | | | |
51 | | Downtown Publix | | Stuart | | FL | | 1965 | | 03/01/02 | | 153,196 | | 89 | % | | 1,238,303 | | Publix, Schumacher Music | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
24
52 | | Albany Plaza | | Albany | | GA | | 1968 | | 05/12/94 | | 114,169 | | 89 | % | | 617,213 | | Big Lots, Food Lion | | | |
53 | | Southgate Plaza | | Albany | | GA | | 1969 | | 07/11/90 | | 61,816 | | 97 | % | | 394,995 | | Bargain Town, Cititrends, OK Beauty Supply, Save-A—Lot | | | |
54 | | Perlis Plaza | | Americus | | GA | | 1972 | | 07/11/90 | | 165,315 | | 96 | % | | 937,242 | | Belk’s, Harveys | | | |
55 | | Northeast Plaza | | Atlanta | | GA | | 1952 | | 12/12/02 | | 431,089 | | 70 | % | | 2,669,866 | | Furniture Plus, Publix | | | |
56 | | North Leg Plaza | | Augusta | | GA | | 1987 | | 12/12/02 | | 118,580 | | 100 | % | | 598,740 | | Beall’s Outlet, Big Lots, Food Lion | | | |
57 | | Sweetwater Village | | Austell | | GA | | 1985 | | 10/27/94 | | 66,197 | | 95 | % | | 431,412 | | CVS, Save Rite Grocery Warehouse | | | |
58 | | Cedar Plaza | | Cedartown | | GA | | 1994 | | 10/27/94 | | 83,300 | | 96 | % | | 548,151 | | Badcock Furniture, Kroger | | | |
59 | | Covered Bridge | | Clayton | | GA | | 1986 | | 12/12/02 | | 61,375 | | 100 | % | | 390,298 | | BI-LO, Family Dollar | | | |
60 | | Cordele Square | | Cordele | | GA | | 1968 | | 07/11/90 | | 128,927 | | 93 | % | | 653,860 | | Belk’s, Harvey Foods | | | |
61 | | Southgate Plaza | | Cordele | | GA | | 1969 | | 07/11/90 | | 39,262 | | 51 | % | | 69,113 | | Fred’s Dollar Store | | | |
62 | | Habersham Crossing | | Cornelia | | GA | | 1990 | | 03/01/96 | | 161,278 | | 100 | % | | 793,465 | | B.C. Moore, Wal-Mart | | | |
63 | | Habersham Village | | Cornelia | | GA | | 1985 | | 05/06/92 | | 147,182 | | 98 | % | | 738,863 | | Kmart, Winn-Dixie | | | |
64 | | Covington Gallery | | Covington | | GA | | 1991 | | 12/30/93 | | 174,857 | | 98 | % | | 1,001,025 | | Ingles, Kmart | | | |
65 | | Northside Plaza | | Dalton | | GA | | 1990 | | 10/11/95 | | 73,931 | | 98 | % | | 532,398 | | BI-LO, Family Dollar | | | |
66 | | Midway Village | | Douglasville | | GA | | 1989 | | 05/01/97 | | 73,028 | | 100 | % | | 524,890 | | Save Rite Grocery Warehouse | | | |
67 | | Marshalls at Eastlake | | Marietta | | GA | | 1982 | | 10/26/98 | | 55,193 | | 93 | % | | 382,172 | | Marshalls | | | |
68 | | New Chastain Corners | | Marietta | | GA | | 1990 | | 07/17/97 | | 108,380 | | 97 | % | | 1,060,100 | | Kroger | | | |
69 | | Pavilions at Eastlake | | Marietta | | GA | | 1986 | | 03/01/99 | | 159,088 | | 97 | % | | 1,651,035 | | Kroger | | | |
70 | | Village at Southlake | | Morrow | | GA | | 1983 | | 04/13/98 | | 53,384 | | 100 | % | | 382,048 | | Family Dollar, Marshalls | | | |
71 | | Merchants Crossing | | Newnan | | GA | | 1974 | | 12/12/02 | | 174,059 | | 100 | % | | 808,412 | | Hastings, Kroger | | | |
72 | | Perry Marketplace | | Perry | | GA | | 1992 | | 12/30/92 | | 179,973 | | 70 | % | | 537,569 | | Beall’s Outlet, Fred’s, Kroger | | | |
73 | | Creekwood Shopping Center | | Rex | | GA | | 1990 | | 05/01/97 | | 69,778 | | 98 | % | | 573,902 | | Save Rite Grocery Warehouse | | | |
74 | | Shops of Riverdale | | Riverdale | | GA | | 1995 | | 02/15/96 | | 34,255 | | 36 | % | | 150,852 | | — | | Wal-Mart | |
75 | | Eisenhower Square | | Savannah | | GA | | 1985 | | 07/16/97 | | 125,120 | | 97 | % | | 829,215 | | Eisenhower Cinema, Food Lion | | | |
76 | | Victory Square | | Savannah | | GA | | 1986 | | 07/02/92 | | 168,514 | | 78 | % | | 929,983 | | Food Lion, Scotty’s | | | |
77 | | Wisteria Village Shopping Center | | Snellville | | GA | | 1985 | | 10/11/95 | | 164,646 | | 93 | % | | 988,797 | | Kmart | | | |
78 | | University Commons | | Statesboro | | GA | | 1994 | | 07/24/96 | | 59,814 | | 100 | % | | 557,670 | | — | | | |
79 | | Tift-Town | | Tifton | | GA | | 1965 | | 07/11/90 | | 58,818 | | 68 | % | | 167,508 | | Beall’s Outlet, CVS, Family Dollar | | | |
80 | | Westgate | | Tifton | | GA | | 1980 | | 07/11/90 | | 16,307 | | 100 | % | | 142,100 | | — | | | |
81 | | Haymarket Mall | | Des Moines | | IA | | 1979 | | 05/12/95 | | 240,372 | | 100 | % | | 1,203,268 | | Burlington Coat Factory, Hobby Lobby | | | |
82 | | Haymarket Square | | Des Moines | | IA | | 1979 | | 05/12/95 | | 266,803 | | 94 | % | | 1,290,351 | | Big Lots, Dahl’s Foods, Nova Cinema, Office Depot | | | |
83 | | Village Mart | | Aurora | | IL | | 1978 | | 12/12/02 | | 89,528 | | 100 | % | | 663,415 | | Eagle Country Market, Family Dollar, Village Discount Outlet | | | |
84 | | Festival Center | | Bradley | | IL | | 1989 | | 12/12/02 | | 63,796 | | 100 | % | | 419,703 | | Dollar General, Festival Foods | | | |
85 | | Southfield Plaza | | Bridgeview | | IL | | 1958 | | 12/03/96 | | 198,331 | | 91 | % | | 1,764,566 | | Dominick’s Foods, Hobby Lobby | | | |
86 | | Pershing Plaza | | Decatur | | IL | | 1986 | | 12/12/02 | | 90,109 | | 100 | % | | 417,758 | | Big Lots, Hobby Lobby | | | |
87 | | Freeport Plaza | | Freeport | | IL | | 1968 | | 12/12/02 | | 87,846 | | 100 | % | | 488,251 | | Cub Foods, Stone’s Hallmark | | | |
88 | | Westridge Court | | Naperville | | IL | | 1990 | | 07/18/97 | | 452,183 | | 99 | % | | 5,434,036 | | Borders, CompUSA, Cub Foods, Linens ‘N Things, Marshalls, Nova 8 Theatre, Spiegel | | | |
89 | | Olympia Corners | | Olympia Fields | | IL | | 1988 | | 12/12/02 | | 114,067 | | 93 | % | | 846,857 | | Jewel-Osco | | | |
90 | | Elkhart Plaza West | | Elkhart | | IN | | 1997 | | 12/12/02 | | 81,651 | | 96 | % | | 617,057 | | CVS, Martin’s Super Market | | | |
91 | | Elkhart Market Centre | | Goshen | | IN | | 1990 | | 12/12/02 | | 349,115 | | 99 | % | | 1,871,996 | | Sam’s Wholesale Club, Wal-Mart | | | |
92 | | Marwood Plaza | | Indianapolis | | IN | | 1966 | | 12/12/02 | | 107,080 | | 100 | % | | 752,146 | | CVS, Fashion Bug Plus, Kroger | | | |
93 | | Westlane Shopping Center | | Indianapolis | | IN | | 1968 | | 12/12/02 | | 71,490 | | 100 | % | | 398,189 | | CVS, Family Dollar, Lo Bill Foods | | | |
94 | | Jasper Manor | | Jasper | | IN | | 1990 | | 02/18/92 | | 194,120 | | 76 | % | | 707,918 | | Holiday Foods, Kmart | | | |
95 | | Valley View Plaza | | Marion | | IN | | 1989 | | 03/28/94 | | 29,974 | | 96 | % | | 291,287 | | Webb’s Hallmark | | Wal-Mart | |
96 | | Town Fair | | Princeton | | IN | | 1991 | | 02/09/93 | | 113,939 | | 100 | % | | 481,589 | | Goody’s, Kmart | | | |
97 | | Knox Plaza | | Vincennes | | IN | | 1989 | | 12/12/02 | | 72,914 | | 92 | % | | 306,554 | | Buehler Foods | | Big Lots | |
98 | | Wabash Crossing | | Wabash | | IN | | 1988 | | 12/16/93 | | 166,992 | | 100 | % | | 975,013 | | Scott’s Foods | | | |
99 | | Green River Plaza | | Campbellsville | | KY | | 1989 | | 03/08/96 | | 190,316 | | 97 | % | | 983,468 | | Goody’s, JC Penney, Kroger | | | |
100 | | Kmart Plaza | | Elizabethtown | | KY | | 1992 | | 02/04/93 | | 130,466 | | 99 | % | | 806,367 | | Kmart, Staples | | | |
101 | | Florence Plaza | | Florence | | KY | | 1985 | | 12/12/02 | | 170,404 | | 100 | % | | 1,202,975 | | 99 Center, Dick’s Sporting Goods, Rhodes Furniture | | Toys R’ Us | |
102 | | Highland Commons | | Glasgow | | KY | | 1992 | | 03/31/93 | | 130,466 | | 100 | % | | 755,689 | | Food Lion, Kmart | | | |
103 | | Mist Lake Plaza | | Lexington | | KY | | 1993 | | 07/01/98 | | 217,292 | | 98 | % | | 1,580,957 | | Wal-Mart | | | |
104 | | London Marketplace | | London | | KY | | 1994 | | 03/17/94 | | 169,032 | | 100 | % | | 1,068,179 | | Goody’s, Kmart, Kroger | | | |
25
105 | | Eastgate Shopping Center | | Louisville | | KY | | 1987 | | 11/10/93 | | 162,041 | | 98 | % | | 1,387,022 | | Kroger | | | |
106 | | Picadilly Square | | Louisville | | KY | | 1973 | | 04/25/89 | | 96,370 | | 83 | % | | 339,322 | | Big Lots, Royal Garden Buffet, Save-A—Lot | | | |
107 | | Towne Square North | | Owensboro | | KY | | 1988 | | 12/12/02 | | 163,248 | | 99 | % | | 936,309 | | Books-A—Million, Hobby Lobby, Office Depot | | | |
108 | | Lexington Road Plaza | | Versailles | | KY | | 1994 | | 04/28/94 | | 182,578 | | 100 | % | | 1,254,128 | | Kmart, Kroger | | | |
109 | | Karam Shopping Center | | Lafayette | | LA | | 1970 | | 12/12/02 | | 100,238 | | 100 | % | | 345,574 | | Conn’s Appliance, Super 1 Foods | | | |
110 | | Desiard Plaza | | Monroe | | LA | | 1984 | | 12/12/02 | | 65,439 | | 86 | % | | 293,747 | | Brookshire’s, Family Dollar | | | |
111 | | Iberia Plaza | | New Iberia | | LA | | 1983 | | 03/01/02 | | 132,107 | | 97 | % | | 626,621 | | Stage, Super 1 | | | |
112 | | Lagniappe Village | | New Iberia | | LA | | 1990 | | 07/01/98 | | 220,225 | | 92 | % | | 946,761 | | Big Lots | | | |
113 | | The Pines | | Pineville | | LA | | 1991 | | 03/01/02 | | 179,039 | | 100 | % | | 985,675 | | Kmart, Super 1 | | | |
114 | | Points West | | Brockton | | MA | | 1960 | | 12/12/02 | | 144,042 | | 100 | % | | 859,617 | | HomeGoods, Ocean State Job Lot | | | |
115 | | Holyoke Shopping Center | | Holyoke | | MA | | 1971 | | 12/12/02 | | 204,875 | | 100 | % | | 1,156,214 | | Stop & Shop | | | |
116 | | Liberty Plaza | | Randallstown | | MD | | 1962 | | 05/12/95 | | 215,574 | | 87 | % | | 1,389,108 | | Marshalls | | | |
117 | | Rising Sun Towne Centre | | Rising Sun | | MD | | 1998 | | 06/04/99 | | 63,360 | | 94 | % | | 575,560 | | Family Dollar, Martin’s | | | |
118 | | Maple Village | | Ann Arbor | | MI | | 1965 | | 10/14/94 | | 288,046 | | 98 | % | | 1,569,580 | | Dunham’s, Kmart | | | |
119 | | Grand Crossing | | Brighton | | MI | | 1989 | | 01/03/03 | | 77,956 | | 100 | % | | 722,978 | | ACO Hardware, VG’S Food | | | |
120 | | Farmington Crossroads | | Farmington | | MI | | 1986 | | 12/11/95 | | 84,310 | | 93 | % | | 631,028 | | Farmer Jack | | | |
121 | | Silver Lake | | Fenton | | MI | | 1996 | | 01/03/03 | | 77,302 | | 100 | % | | 1,013,495 | | Glik’s, VG’S Food | | | |
122 | | Fremont | | Fremont | | MI | | 1974 | | 01/03/03 | | 40,800 | | 100 | % | | 227,371 | | D&W Food Center | | | |
123 | | Cascade East | | Grand Rapids | | MI | | 1967 | | 01/03/03 | | 99,542 | | 100 | % | | 927,776 | | D&W Food Center, Powerhouse Gym | | | |
124 | | Kentwood | | Kentwood | | MI | | 1972 | | 01/03/03 | | 78,007 | | 100 | % | | 557,940 | | D&W Food Center, Spartan Stores, Video Master | | | |
125 | | Hampton Village Centre | | Rochester Hills | | MI | | 1990 | | 12/12/95 | | 460,353 | | 99 | % | | 4,692,373 | | Farmer Jack, Kohl’s, Star Theatre, T.J. Maxx | | Target | |
126 | | Fashion Corner | | Saginaw | | MI | | 1986 | | 12/12/95 | | 188,877 | | 63 | % | | 960,538 | | Bed, Bath & Beyond, Best Buy | | | |
127 | | Green Acres | | Saginaw | | MI | | 1960 | | 12/12/02 | | 271,506 | | 91 | % | | 1,482,173 | | A.J. Wright, Big Lots, Farmer Jack | | | |
128 | | Hall Road Crossing | | Shelby Township | | MI | | 1985 | | 12/12/95 | | 175,763 | | 97 | % | | 1,829,303 | | Gander Mountain | | | |
129 | | Southfield Shopping Center | | Southfield | | MI | | 1970 | | 02/12/98 | | 106,948 | | 81 | % | | 963,850 | | Farmer Jack | | Burlington Coats, F&M, Marshalls | |
130 | | 18 & Ryan | | Sterling Heights | | MI | | 1997 | | 01/03/03 | | 98,728 | | 100 | % | | 1,282,253 | | CVS, Sears Hardware, VG’S Food | | | |
131 | | Delco Plaza | | Sterling Heights | | MI | | 1973 | | 11/14/96 | | 154,853 | | 100 | % | | 766,536 | | Babies R Us, Bed, Bath & Beyond, Dunham’s | | | |
132 | | Harvest Place | | Stevensville | | MI | | 1965 | | 01/03/03 | | 61,965 | | 96 | % | | 498,466 | | D&W Food Center | | | |
133 | | Westland Crossing | | Westland | | MI | | 1986 | | 11/16/99 | | 141,738 | | 88 | % | | 1,216,332 | | Grand Prix of America, Michaels | | Toys R Us | |
134 | | Roundtree Place | | Ypsilanti | | MI | | 1992 | | 07/01/98 | | 195,413 | | 93 | % | | 1,246,849 | | Busch Grocery, Wal-Mart | | | |
135 | | Washtenaw Fountain Plaza | | Ypsilanti | | MI | | 1989 | | 10/05/92 | | 135,790 | | 52 | % | | 459,459 | | Dunhams | | | |
136 | | University IV | | Spring Lake Park | | MN | | 1978 | | 12/12/02 | | 55,715 | | 97 | % | | 438,413 | | Northwest Bookstore, Paper Warehouse, The Gym | | | |
137 | | Jacksonian Plaza | | Jackson | | MS | | 1990 | | 03/01/02 | | 87,721 | | 100 | % | | 351,136 | | Books-A—Million, Georgia Carpet Outlet, Office Depot | | | |
138 | | Stanly County Plaza | | Albermarle | | NC | | 1988 | | 03/28/94 | | 63,637 | | 96 | % | | 442,825 | | Ingles | | Wal-Mart | |
139 | | Village Marketplace | | Asheboro | | NC | | 1988 | | 04/13/95 | | 87,869 | | 84 | % | | 554,252 | | — | | | |
140 | | Macon Plaza | | Franklin | | NC | | 1982 | | 12/12/02 | | 92,967 | | 91 | % | | 377,814 | | BI-LO, Peebles | | | |
141 | | Foothills Market | | Jonesville | | NC | | 1988 | | 06/05/95 | | 49,630 | | 94 | % | | 281,109 | | Food Lion | | | |
142 | | Chapel Square | | Kannapolis | | NC | | 1992 | | 12/01/94 | | 45,450 | | 88 | % | | 309,880 | | CVS, Food Lion | | Wal-Mart | |
143 | | Kinston Pointe | | Kinston | | NC | | 1991 | | 07/05/95 | | 248,180 | | 97 | % | | 698,715 | | Dollar Tree, Wal-Mart | | | |
144 | | Roxboro Square | | Roxboro | | NC | | 1989 | | 06/05/95 | | 98,980 | | 93 | % | | 583,179 | | — | | | |
145 | | Siler Crossing | | Siler City | | NC | | 1988 | | 06/05/95 | | 132,639 | | 90 | % | | 655,312 | | Belk-Yates | | | |
146 | | Crossroads Center | | Statesville | | NC | | 1991 | | 02/27/96 | | 340,190 | | 99 | % | | 2,000,411 | | Wal-Mart | | | |
147 | | Thomasville Crossing | | Thomasville | | NC | | 1996 | | 04/18/97 | | 78,509 | | 95 | % | | 637,060 | | Eckerds, Lowe’s Food | | | |
148 | | Anson Station | | Wadesboro | | NC | | 1988 | | 08/23/95 | | 132,353 | | 93 | % | | 695,473 | | B.C. Moore, Food Lion, Wal-Mart | | | |
149 | | Roanoke Landing | | Williamston | | NC | | 1991 | | 01/02/96 | | 156,561 | | 99 | % | | 1,015,552 | | Wal-Mart, Winn-Dixie | | Belk’s | |
150 | | Parkway Plaza | | Winston-Salem | | NC | | 1960 | | 12/12/02 | | 286,405 | | 93 | % | | 2,341,404 | | Comfort Home Furniture, Lowes Foods, Office Depot | | | |
151 | | Stratford Commons | | Winston-Salem | | NC | | 1995 | | 12/30/96 | | 72,308 | | 100 | % | | 925,465 | | Michaels, Office Max, Wherehouse | | | |
152 | | Hamilton Plaza-Kmart Plaza | | Hamilton | | NJ | | 1972 | | 05/12/94 | | 149,060 | | 100 | % | | 840,790 | | Kmart | | | |
153 | | Bennetts Mills Plaza | | Jackson | | NJ | | 1988 | | 09/01/94 | | 127,230 | | 99 | % | | 1,108,070 | | Countyline Hardware, Stop & Shop | | | |
154 | | Middletown Plaza | | Middletown | | NJ | | 1972 | | 01/01/75 | | 198,068 | | 86 | % | | 2,327,674 | | ShopRite | | | |
155 | | Tinton Falls Plaza | | Tinton Falls | | NJ | | 1953 | | 01/30/98 | | 100,582 | | 92 | % | | 898,237 | | Burlington Coat Factory, Lifestyle Fitness | | A&P | |
156 | | Dover Park Plaza | | Yardville | | NJ | | 1966 | | 01/28/00 | | 59,642 | | 85 | % | | 554,481 | | CVS | | | |
157 | | Socorro | | Socorro | | NM | | 1976 | | 03/01/02 | | 48,000 | | 100 | % | | 418,000 | | Smith’s Food | | | |
26
158 | | Galleria Commons | | Henderson | | NV | | 1998 | | 06/09/98 | | 276,460 | | 52 | % | | 1,658,592 | | Babies R Us, Stein Mart, T.J. Maxx | | | |
159 | | Renaissance Center East | | Las Vegas | | NV | | 1981 | | 10/17/96 | | 145,578 | | 84 | % | | 1,347,921 | | Albertsons | | | |
160 | | Kietzke Center | | Reno | | NV | | 1974 | | 06/20/97 | | 167,296 | | 53 | % | | 788,602 | | Ric's Furniture | | | |
161 | | University Mall | | Canton | | NY | | 1967 | | 01/01/76 | | 78,738 | | 34 | % | | 163,092 | | Rexford's Hardware | | | |
162 | | Cortlandville | | Cortland | | NY | | 1984 | | 08/04/87 | | 100,300 | | 28 | % | | 94,050 | | Country Max, Kinney Drugs | | | |
163 | | Kmart Plaza | | De Witt | | NY | | 1970 | | 08/03/93 | | 115,500 | | 100 | % | | 594,175 | | Kmart, Office Max | | | |
164 | | D & F Plaza | | Dunkirk | | NY | | 1967 | | 01/01/86 | | 190,217 | | 90 | % | | 916,082 | | Big Lots, Quality Markets | | | |
165 | | Elmira Plaza | | Elmira | | NY | | 1976 | | 02/13/89 | | 50,803 | | 89 | % | | 135,728 | | Big Lots, Dollar General | | | |
166 | | Genesee Valley Shopping Center | | Geneseo | | NY | | 1993 | | 07/01/98 | | 204,609 | | 100 | % | | 1,510,352 | | Wal-Mart, Wegmans | | | |
167 | | Pyramid Mall | | Geneva | | NY | | 1973 | | 08/03/93 | | 239,500 | | 98 | % | | 1,180,739 | | Big Lots, Tops Market | | | |
168 | | McKinley Plaza | | Hamburg | | NY | | 1991 | | 06/14/92 | | 92,795 | | 96 | % | | 845,355 | | T.J. Maxx | | | |
169 | | Hornell Plaza | | Hornell | | NY | | 1995 | | 07/31/98 | | 253,703 | | 98 | % | | 1,772,982 | | Wal-Mart, Wegmans | | | |
170 | | Cayuga Mall | | Ithaca | | NY | | 1969 | | 05/12/89 | | 205,426 | | 98 | % | | 1,135,666 | | Eckerd, Penn Traffic, T.J. Maxx | | | |
171 | | Shops at Seneca Mall | | Liverpool | | NY | | 1971 | | 08/03/93 | | 237,202 | | 84 | % | | 1,223,226 | | Kmart | | | |
172 | | Transit Road Plaza | | Lockport | | NY | | 1971 | | 08/03/93 | | 138,119 | | 25 | % | | 185,605 | | Save-A-Lot | | | |
173 | | Monroe ShopRite Plaza | | Monroe | | NY | | 1972 | | 08/01/97 | | 122,394 | | 97 | % | | 1,380,541 | | Eckerd, Lifeplex, ShopRite, US Postal | | | |
174 | | Rockland Plaza | | Nanuet | | NY | | 1963 | | 01/01/83 | | 247,957 | | 96 | % | | 4,476,614 | | Marshalls, Rockbottom | | | |
175 | | South Plaza | | Norwich | | NY | | 1967 | | 04/01/83 | | 143,665 | | 52 | % | | 241,566 | | Plaza Lanes, Sav-A-Lot | | | |
176 | | Westgate Plaza | | Oneonta | | NY | | 1967 | | 01/20/84 | | 71,952 | | 34 | % | | 107,977 | | - | | | |
177 | | Oswego Plaza | | Oswego | | NY | | 1966 | | 01/01/77 | | 128,087 | | 98 | % | | 626,481 | | Big Lots, JC Penney | | | |
178 | | Mohawk Acres | | Rome | | NY | | 1965 | | 01/20/84 | | 155,840 | | 83 | % | | 692,241 | | Applebees, P & C Supermarket | | | |
179 | | Price Chopper Plaza | | Rome | | NY | | 1988 | | 08/03/93 | | 78,400 | | 80 | % | | 394,930 | | Price Chopper | | | |
180 | | Westgate Manor | | Rome | | NY | | 1961 | | 01/01/86 | | 65,813 | | 96 | % | | 387,479 | | Big Lots, Rome Cinemas | | | |
181 | | Northland | | Watertown | | NY | | 1962 | | 01/01/73 | | 122,666 | | 28 | % | | 252,914 | | - | | | |
182 | | Whitestown Plaza | | Whitesboro | | NY | | 1953 | | 04/03/02 | | 80,612 | | 76 | % | | 536,553 | | Fleet Bank, Third Price Sportswear, Victory Markets | | | |
183 | | Ashland Square | | Ashland | | OH | | 1990 | | 10/06/93 | | 163,168 | | 99 | % | | 936,203 | | Wal-Mart | | | |
184 | | Harbor Plaza | | Ashtabula | | OH | | 1988 | | 02/20/91 | | 51,794 | | 77 | % | | 277,478 | | - | | | |
185 | | Springbrook Plaza | | Canton | | OH | | 1989 | | 12/12/02 | | 174,353 | | 89 | % | | 1,273,417 | | Circuit City, OfficeMax | | Pat Catan's Craft Centers | |
186 | | Brentwood Plaza | | Cincinnati | | OH | | 1957 | | 05/04/94 | | 232,567 | | 89 | % | | 1,186,131 | | Furniture & Mattress Dist. Center | | | |
187 | | Delhi | | Cincinnati | | OH | | 1973 | | 05/22/96 | | 166,317 | | 97 | % | | 1,475,513 | | Big Lots, Kroger | | | |
188 | | Hillcrest Square | | Cincinnati | | OH | | 1981 | | 12/12/02 | | 150,218 | | 100 | % | | 560,774 | | Furniture & Mattress Dist. Center, Kroger | | | |
189 | | Western Village | | Cincinnati | | OH | | 1960 | | 05/04/94 | | 138,526 | | 76 | % | | 554,165 | | Furniture & Mattress Dist. Center | | | |
190 | | Crown Point | | Columbus | | OH | | 1980 | | 07/23/98 | | 147,427 | | 95 | % | | 1,236,754 | | Kroger, Lombards | | | |
191 | | Greentree Shopping Center | | Columbus | | OH | | 1974 | | 07/23/98 | | 128,501 | | 80 | % | | 937,000 | | Kroger | | | |
192 | | Karl Plaza | | Columbus | | OH | | 1972 | | 12/12/02 | | 100,396 | | 98 | % | | 647,288 | | Staples | | Frank's Nursery & Crafts | |
193 | | South Towne Centre | | Dayton | | OH | | 1972 | | 03/27/92 | | 308,699 | | 99 | % | | 2,480,612 | | Borders, Burlington Coat Factory, Kmart, Value City Furniture | | | |
194 | | Heritage Square | | Dover | | OH | | 1959 | | 08/31/93 | | 231,735 | | 63 | % | | 837,111 | | Bag N Save Foods | | | |
195 | | The Vineyards | | Eastlake | | OH | | 1989 | | 12/12/02 | | 144,820 | | 98 | % | | 1,147,190 | | Goodwill, Tops Market | | | |
196 | | Midway Crossing | | Elyria | | OH | | 1986 | | 12/11/95 | | 138,265 | | 88 | % | | 981,779 | | Dunham's, Jo-Ann Fabrics, TJ Maxx | | Kids R Us, Toys R Us | |
197 | | Midway Market Square | | Elyria | | OH | | 2001 | | 11/20/02 | | 234,670 | | 99 | % | | 2,692,104 | | Circuit City, Dick's Sporting Goods, Giant Eagle, Sofa Express | | Home Depot, Target | |
198 | | Silver Bridge Plaza | | Gallipolis | | OH | | 1972 | | 12/28/86 | | 145,481 | | 80 | % | | 472,469 | | Big Lots, Tractor Supply Company | | | |
199 | | Napoleon Center | | Napoleon | | OH | | 1991 | | 12/12/02 | | 60,795 | | 100 | % | | 454,110 | | Chief Supermarket, Rite Aid | | | |
200 | | New Boston | | New Boston | | OH | | 1991 | | 02/17/93 | | 238,711 | | 96 | % | | 1,402,163 | | Festival Foods, Wal-Mart | | | |
201 | | Brice Park | | Reynoldsburg | | OH | | 1989 | | 03/04/98 | | 168,284 | | 100 | % | | 1,773,592 | | Gregg Appliances, Michaels, Old Navy | | | |
202 | | Alexis Park | | Toledo | | OH | | 1969 | | 12/12/02 | | 258,942 | | 96 | % | | 1,163,891 | | Food Town, Value City | | | |
203 | | Glengary Shopping Center | | Westerville | | OH | | 1976 | | 12/12/02 | | 101,068 | | 71 | % | | 580,963 | | Aldi | | | |
204 | | Bethel Park | | Bethel Park | | PA | | 1965 | | 05/14/97 | | 224,069 | | 98 | % | | 1,336,683 | | Giant Eagle | | | |
205 | | Bristol Plaza | | Bristol | | PA | | 1989 | | 12/12/02 | | 145,356 | | 99 | % | | 1,345,979 | | Big Lots, Pathmark | | | |
206 | | Dillsburg Shopping Center | | Dillsburg | | PA | | 1994 | | 10/16/96 | | 146,193 | | 74 | % | | 999,650 | | Giant Food Stores | | | |
207 | | Market Street Square | | Elizabethtown | | PA | | 1993 | | 10/06/97 | | 169,481 | | 100 | % | | 1,380,657 | | Kmart, Weis Markets | | | |
208 | | Johnstown Galleria Outparcel | | Johnstown | | PA | | 1993 | | 07/31/97 | | 61,968 | | 87 | % | | 339,677 | | Dunham's, Staples | | Toys R Us | |
209 | | New Garden | | Kennett Square | | PA | | 1979 | | 06/20/97 | | 149,270 | | 91 | % | | 642,744 | | Acme Markets, Big Lots | | | |
210 | | Stone Mill Plaza | | Lancaster | | PA | | 1988 | | 01/06/94 | | 94,493 | | 95 | % | | 864,574 | | Giant Food Stores, Rent-To-Own | | | |
211 | | Roosevelt Mall | | Philadelphia | | PA | | 1964 | | 01/01/64 | | 560,439 | | 97 | % | | 6,053,776 | | Strawbridge's | | | |
212 | | Hampton Square | | Southampton | | PA | | 1980 | | 12/29/98 | | 62,933 | | 98 | % | | 658,746 | | Eckerds, McCaffrey's | | | |
213 | | Shops at Prospect | | West Hempfield | | PA | | 1994 | | 07/31/95 | | 63,392 | | 100 | % | | 528,343 | | Hallmark, Redner's Markets | | Kmart | |
27
214 | Hunt River Commons | | North Kingstown | RI | | 1989 | | 12/12/02 | | 148,395 | | 93% | | 1,206,072 | | Marshalls, Ocean State Job Lot, Stop & Shop | | |
215 | South Park | | Aiken | | SC | | 1991 | | 12/12/02 | | 55,580 | | 100% | | 258,025 | | Fred’s, Goodwill Emporium | | |
216 | Circle Center | | Hilton Head | | SC | | 1992 | | 03/24/94 | | 65,313 | | 90% | | 622,289 | | BI-LO | | |
217 | Palmetto Crossroads | | Hilton Head | | SC | | 1990 | | 10/18/95 | | 40,916 | | 94% | | 292,430 | | Food Lion | | |
218 | Island Plaza | | James Island | | SC | | 1994 | | 10/06/97 | | 171,955 | | 43% | | 589,314 | | Food Lion | | |
219 | Lexington Town Square | | Lexington | | SC | | 1978 | | 12/12/02 | | 75,763 | | 95% | | 361,337 | | Carolina Pet Supply, Eckerds, Food Lion | | |
220 | Festival Centre | | North Charleston | SC | | 1987 | | 12/12/02 | | 322,876 | | 59% | | 1,321,609 | | Hamrick’s Apparel, Holiday Inn Worldwide, Piggly Wiggly | | |
221 | Remount Village | | North Charleston | SC | | 1996 | | 11/13/96 | | 60,238 | | 97% | | 557,371 | | BI-LO | | |
222 | Congress Crossing | | Athens | | TN | | 1990 | | 11/10/88 | | 172,305 | | 100% | | 1,151,072 | | BI-LO, Kmart | | |
223 | St. Elmo Central | | Chattanooga | | TN | | 1995 | | 08/06/96 | | 74,978 | | 100% | | 663,435 | | CVS, Winn-Dixie | | |
224 | Saddletree Village | | Columbia | | TN | | 1990 | | 06/15/98 | | 45,800 | | 94% | | 295,354 | | Dollar General, Food Lion | | |
225 | West Towne Square | | Elizabethton | | TN | | 1998 | | 06/09/98 | | 99,224 | | 86% | | 556,828 | | Dollar Tree, Stringer’s Restaurant, Winn-Dixie | | |
226 | Greeneville Commons | | Greeneville | | TN | | 1990 | | 03/10/92 | | 228,618 | | 99% | | 1,519,547 | | Kmart, Proffitt’s | | |
227 | Hazel Path | | Hendersonville | | TN | | 1989 | | 11/27/95 | | 67,965 | | 97% | | 495,044 | | Food Lion | | Wal-Mart |
228 | Kimball Crossing | | Kimball | | TN | | 1987 | | 11/27/95 | | 280,476 | | 99% | | 1,702,370 | | Factory Direct Home Furnishing, Wal-Mart | | |
229 | Chapman-Ford Crossing | | Knoxville | | TN | | 1990 | | 12/30/92 | | 185,604 | | 97% | | 988,946 | | Food Lion, Goody’s, Wal-Mart | | |
230 | Chapman Square | | Knoxville | | TN | | 1986 | | 12/12/02 | | 53,591 | | 84% | | 411,594 | | Dollar Tree | | Kroger |
231 | Farrar Place Shopping Center | | Manchester | | TN | | 1989 | | 12/15/95 | | 43,220 | | 100% | | 356,832 | | Dollar General, Food Lion | | The Crystal Company |
232 | Apison Crossing | | Ooltewah | | TN | | 1997 | | 07/29/97 | | 79,048 | | 98% | | 633,755 | | Dollar Tree, Winn-Dixie | | |
233 | Madison Street Station | | Shelbyville | | TN | | 1985 | | 10/11/95 | | 56,766 | | 100% | | 367,913 | | BI-LO, Dollar Tree | | |
234 | Commerce Central | | Tullahoma | | TN | | 1995 | | 08/09/96 | | 182,401 | | 98% | | 1,184,445 | | Wal-Mart | | |
235 | Merchant’s Central | | Winchester | | TN | | 1997 | | 12/09/97 | | 208,123 | | 99% | | 1,193,760 | | Wal-Mart | | |
236 | Palm Plaza | | Aransas | | TX | | 1979 | | 03/01/02 | | 52,104 | | 74% | | 196,248 | | Beall’s, Family Dollar | | |
237 | Bardin Place Center | | Arlington | | TX | | 1993 | | 10/06/97 | | 303,899 | | 89% | | 2,297,184 | | Oshman’s | | Hobby Lobby |
238 | Windsor Village | | Austin | | TX | | 1959 | | 03/01/02 | | 114,776 | | 56% | | 543,384 | | — | | |
239 | Baytown Shopping Center | | Baytown | | TX | | 1987 | | 03/01/02 | | 95,941 | | 96% | | 943,755 | | — | | |
240 | Cedar Bellaire | | Bellaire | | TX | | 1950 | | 03/01/02 | | 50,967 | | 100% | | 453,974 | | H.E.B. Pantry Foods, ICI Paints | | |
241 | El Camino | | Bellaire | | TX | | 1972 | | 03/01/02 | | 71,575 | | 100% | | 353,497 | | Davis Food City, Family Dollar, Hancock Fabrics | | |
242 | Rice Bellaire | | Bellaire | | TX | | 1961 | | 03/01/02 | | 20,465 | | 100% | | 450,256 | | Walgreens | | |
243 | Brenham Four Corners | | Brenham | | TX | | 1975 | | 03/01/02 | | 114,571 | | 100% | | 758,105 | | Eckerd, H.E.B. Pantry Foods, Palais Royal | | |
244 | Bryan Square | | Bryan | | TX | | 1966 | | 03/01/02 | | 55,115 | | 100% | | 178,616 | | Kroger | | |
245 | Townshire | | Bryan | | TX | | 1957 | | 03/01/02 | | 136,693 | | 86% | | 628,303 | | Albertsons, Tops Printing | | |
246 | Plantation Plaza | | Clute | | TX | | 1973 | | 03/01/02 | | 98,429 | | 99% | | 728,801 | | Kroger, Walgreens | | |
247 | Culpepper Plaza | | College Station | | TX | | 1976 | | 03/01/02 | | 206,398 | | 93% | | 1,457,958 | | Baskins | | |
248 | Rock Prairie Crossing | | College Station | | TX | | 2000 | | 03/01/02 | | 118,254 | | 100% | | 1,105,452 | | Kroger, Eckerd | | |
249 | Carmel Village | | Corpus Christi | | TX | | 1963 | | 03/01/02 | | 86,678 | | 91% | | 588,470 | | Bay Area Dialysis, Beall’s, Tuesday Morning | | |
250 | Five Points | | Corpus Christi | | TX | | 1985 | | 03/01/02 | | 276,593 | | 97% | | 1,915,720 | | Beall’s, Hobby Lobby, Melrose Fashion, Sutherland Lumber | | |
251 | Claremont Village | | Dallas | | TX | | 1976 | | 03/01/02 | | 66,980 | | 100% | | 438,163 | | Family Dollar, Minyards | | |
252 | Jeff Davis | | Dallas | | TX | | 1975 | | 03/01/02 | | 69,563 | | 100% | | 453,264 | | Blockbuster, Carnival, Family Dollar, Pancho’s | | |
253 | Stevens Park Village | | Dallas | | TX | | 1974 | | 03/01/02 | | 45,492 | | 100% | | 416,288 | | O’Reilly’s Auto Parts, Minyard | | |
254 | Webb Royal | | Dallas | | TX | | 1961 | | 03/01/02 | | 108,627 | | 98% | | 724,956 | | Minyard, Nothing Over $1.00 | | |
255 | Westmoreland Heights | | Dallas | | TX | | 1952 | | 03/01/02 | | 108,033 | | 92% | | 556,216 | | Malone’s | | |
256 | Wynnewood Village | | Dallas | | TX | | 1961 | | 03/01/02 | | 462,269 | | 98% | | 3,792,638 | | Colbert’s, Eckerd, Fallas Paredes, Family Dollar, Factory 2-U, Kroger, Macfrugals, Mighty Dollar, Rhoton’s Food for Less |
257 | Parktown | | Deer Park | | TX | | 1985 | | 03/01/02 | | 122,926 | | 95% | | 739,992 | | Burke’s Outlet, Gerland’s, Walgreens | |
258 | Kenworthy Crossing | | El Paso | | TX | | 2000 | | 03/01/02 | | 70,969 | | 87% | | 412,450 | | Albertsons | |
259 | Friendswood Square | | Friendswood | | TX | | 1979 | | 03/01/02 | | 64,038 | | 83% | | 461,556 | | — | |
260 | Forest Hills | | Ft. Worth | | TX | | 1968 | | 03/01/02 | | 69,967 | | 100% | | 242,520 | | Family Dollar, Fiesta | |
261 | Meadowbrook | | Ft. Worth | | TX | | 1966 | | 03/01/02 | | 40,308 | | 100% | | 387,652 | | Dollar General, Eckerd, O’Reilly’s Auto Parts | |
262 | Westcliff | | Ft. Worth | | TX | | 1955 | | 03/01/02 | | 133,705 | | 93% | | 649,020 | | Amaximis Lending, Martin’s Hardware, Minyard | |
263 | Village Plaza | | Garland | | TX | | 1964 | | 03/01/02 | | 89,241 | | 99% | | 793,050 | | Truong Nguyen Grocer | |
28
264 | North Hills Village | | Haltom City | | TX | | 1960 | | 03/01/02 | | 43,299 | | 83% | | 172,812 | | Ace Hardware, Advantage Rental, Save-A-Lot | |
265 | Highland Village Town Center | | Highland Village | TX | | 1996 | | 03/01/02 | | 99,441 | | 93% | | 1,040,895 | | Kroger | |
266 | Antoine Square | | Houston | | TX | | 1974 | | 03/01/02 | | 54,512 | | 96% | | 280,416 | | Kroger | |
267 | Bay Forest | | Houston | | TX | | 1980 | | 03/01/02 | | 71,469 | | 100% | | 679,566 | | Kroger | |
268 | Beltway South | | Houston | | TX | | 1998 | | 03/01/02 | | 107,174 | | 97% | | 794,388 | | Kroger | |
269 | Braes Heights | | Houston | | TX | | 1953 | | 03/01/02 | | 100,264 | | 86% | | 1,292,281 | | Eckerd | |
270 | Braes Link | | Houston | | TX | | 1968 | | 03/01/02 | | 38,997 | | 100% | | 580,928 | | Walgreens | |
271 | Braes Oaks | | Houston | | TX | | 1966 | | 03/01/02 | | 46,720 | | 96% | | 384,164 | | H.E.B. Pantry Foods | |
272 | Braesgate | | Houston | | TX | | 1972 | | 03/01/02 | | 91,670 | | 100% | | 613,375 | | — | |
273 | Broadway | | Houston | | TX | | 1971 | | 03/01/02 | | 74,942 | | 91% | | 438,651 | | Dollar General, The Worksource | |
274 | Clear Lake Camino South | | Houston | | TX | | 1964 | | 03/01/02 | | 101,458 | | 83% | | 750,634 | | Hancock Fabrics, Mr. Gatti’s Pizza | |
275 | Edgebrook Plaza | | Houston | | TX | | 1974 | | 03/01/02 | | 100,170 | | 100% | | 630,017 | | El Rodeo, Office Depot, Value Village | |
276 | Fondren | | Houston | | TX | | 1971 | | 03/01/02 | | 45,873 | | 100% | | 505,337 | | Eckerd, Fiesta Home Furniture | |
277 | Hearthstone Corners | | Houston | | TX | | 1977 | | 03/01/02 | | 209,547 | | 100% | | 1,676,670 | | Big Lots, Kroger, Powerhouse Gym, Stein Mart | |
278 | Huntington Village | | Houston | | TX | | 1980 | | 03/01/02 | | 111,467 | | 97% | | 755,363 | | Family Dollar, Foodtown, Twice Blessed | |
279 | Inwood Forest | | Houston | | TX | | 1985 | | 03/01/02 | | 77,553 | | 100% | | 784,797 | | Randalls | |
280 | Jester Village | | Houston | | TX | | 1961 | | 03/01/02 | | 64,442 | | 96% | | 518,261 | | H.E.B. Pantry Foods, Walgreens | |
281 | Jones Plaza | | Houston | | TX | | 1974 | | 03/01/02 | | 111,255 | | 88% | | 1,299,710 | | 24 Hour Fitness, Hancock Fabrics | |
282 | Jones Square | | Houston | | TX | | 1977 | | 03/01/02 | | 169,003 | | 99% | | 1,085,199 | | D&D Sporting Goods, Hobby Lobby, King Dollar, Macfrugals, Walgreens | |
283 | Lazybrook | | Houston | | TX | | 1962 | | 03/01/02 | | 10,745 | | 81% | | 95,568 | | — | |
284 | Long Point Square | | Houston | | TX | | 1980 | | 03/01/02 | | 74,329 | | 100% | | 398,620 | | Family Dollar, Family Thrift, Hometown Warehouse | |
285 | Maplewood Mall | | Houston | | TX | | 1962 | | 03/01/02 | | 94,148 | | 88% | | 558,672 | | Cox’s Foodrama, Family Dollar | |
286 | Merchants Park | | Houston | | TX | | 1955 | | 03/01/02 | | 241,742 | | 100% | | 2,072,500 | | Fallas Paredes, Family Thrift, Golden Island, Kroger, Macfrugals, Merchants Bank | |
287 | Mount Houston Square | | Houston | | TX | | 1974 | | 03/01/02 | | 173,819 | | 67% | | 772,424 | | Fallas Paredes, Walgreens | |
288 | North 45 Plaza | | Houston | | TX | | 1975 | | 03/01/02 | | 132,239 | | 84% | | 751,892 | | Amco Furniture, Furr’s Cafeteria | |
289 | Northgate | | Houston | | TX | | 1972 | | 03/01/02 | | 43,244 | | 100% | | 346,305 | | Blockbuster, Firestone, OfficeMax | |
290 | Northshore East | | Houston | | TX | | 1956 | | 03/01/02 | | 90,031 | | 95% | | 1,054,410 | | Office Depot | |
291 | Northshore West | | Houston | | TX | | 1956 | | 03/01/02 | | 144,982 | | 94% | | 1,100,420 | | Conn Appliances, Factory 2-U, Petco, Sellers Brothers | |
292 | Northtown Plaza | | Houston | | TX | | 1960 | | 03/01/02 | | 192,009 | | 100% | | 1,576,135 | | China Border, Factory 2-U, Fallas Paredes, Jo-Ann Fabrics, Macfrugals | |
293 | Northwood | | Houston | | TX | | 1972 | | 03/01/02 | | 135,914 | | 93% | | 905,700 | | Eckerd, Food City | |
294 | Orange Grove | | Houston | | TX | | 1970 | | 03/01/02 | | 177,612 | | 45% | | 970,127 | | Office Max, Prince’s Dollar Store | |
295 | Pinemont | | Houston | | TX | | 1969 | | 03/01/02 | | 76,477 | | 85% | | 812,188 | | Family Dollar, Houston Community College | |
296 | Sharpstown Office Building | | Houston | | TX | | 1968 | | 03/01/02 | | 97,558 | | 82% | | 410,100 | | Burlington Coat Factory | |
297 | Stella Link | | Houston | | TX | | 1956 | | 03/01/02 | | 99,727 | | 86% | | 613,728 | | Conn’s Clearance, Davis Food City | |
298 | Tanglewilde | | Houston | | TX | | 1972 | | 03/01/02 | | 87,309 | | 100% | | 821,307 | | Cavender’s Boot City, Eckerd, Firestone, Party City, Salon In The Park | |
299 | Tidwell Place | | Houston | | TX | | 1983 | | 03/01/02 | | 41,630 | | 95% | | 256,584 | | Doctors Hospital, Family Dollar | |
300 | Westheimer Commons | | Houston | | TX | | 1984 | | 03/01/02 | | 249,789 | | 95% | | 2,286,495 | | Coomers, Hancock Fabrics, Kroger, Marshalls, Michaels, Walgreens, Wherehouse | |
301 | Irving West | | Irving | | TX | | 1987 | | 09/14/93 | | 70,056 | | 97% | | 612,563 | | — | |
302 | The Crossing at Fry Road | | Katy | | TX | | 1984 | | 03/01/02 | | 225,403 | | 100% | | 1,938,797 | | Hobby Lobby, Kroger, Palais Royal, Stein Mart | |
303 | Washington Square | | Kaufman | | TX | | 1978 | | 03/01/02 | | 65,050 | | 100% | | 273,043 | | Eckerd, Family Dollar | |
304 | League City | | League City | | TX | | 1980 | | 03/01/02 | | 99,021 | | 90% | | 478,552 | | Bealls (Stage), Family Dollar, H.E.B. Pantry Foods, Jo-Ann Fabrics | |
305 | Jefferson Park | | Mount Pleasant | TX | | 1976 | | 03/01/02 | | 132,441 | | 91% | | 699,847 | | Bealls (Stage), Super 1 | |
306 | Crossroads Center | | Pasadena | | TX | | 1980 | | 03/01/02 | | 135,692 | | 97% | | 1,309,020 | | Kroger, Sears Hardware | |
307 | Parkview East | | Pasadena | | TX | | 1968 | | 03/01/02 | | 38,186 | | 93% | | 307,108 | | Dollar General, Hancock Fabrics | |
308 | Parkview West | | Pasadena | | TX | | 1966 | | 03/01/02 | | 39,939 | | 87% | | 310,523 | | Family Dollar | |
309 | Spencer Square | | Pasadena | | TX | | 1974 | | 03/01/02 | | 194,549 | | 97% | | 2,026,234 | | Eckerd, Kroger, Petco, Rockin Rodeo(Bushwacker’s) | |
310 | Pearland Plaza | | Pearland | | TX | | 1978 | | 03/01/02 | | 156,661 | | 94% | | 1,079,186 | | Kroger, Palais Royal, Petco, Walgreens | |
311 | Northshore Plaza | | Portland | | TX | | 1981 | | 12/12/02 | | 152,144 | | 98% | | 841,422 | | Beall’s, H.E.B. | Kmart |
312 | Lamar Plaza | | Rosenberg | | TX | | 1975 | | 03/01/02 | | 154,855 | | 38% | | 263,781 | | Dollar General | |
313 | Klein Square | | Spring | | TX | | 1977 | | 03/01/02 | | 80,857 | | 98% | | 662,596 | | Family Dollar, Foodtown | |
314 | Keegan’s Meadow | | Stafford | | TX | | 1983 | | 03/01/02 | | 125,298 | | 97% | | 1,159,985 | | 99 Cents Store, Palais Royal, Randalls | |
315 | Texas City Bay | | Texas City | | TX | | 1973 | | 03/01/02 | | 235,784 | | 96% | | 1,228,879 | | China Border, Factory 2-U, Kroger | |
316 | Tomball Parkway Plaza | | Tomball | | TX | | 1984 | | 03/01/02 | | 133,629 | | 96% | | 791,429 | | King Dollar, Palais Royal | Hobby Lobby, TSE Tractor Supply |
29
317 | Village Center | | Victoria | | TX | | 1970 | | 03/01/02 | | 118,827 | | 87% | | 282,254 | | Bealls (Stage), Dollar King, Fabric Warehouse, Megaworld, Victoria Office Equipment | | |
318 | Hanover Square | | Mechanicsville | | VA | | 1991 | | 01/06/93 | | 129,987 | | 95% | | 1,378,832 | | Ukrops Supermarket Kohl’s | | |
319 | Victorian Square | | Midlothian | | VA | | 1991 | | 03/24/94 | | 271,215 | | 95% | | 1,810,516 | | Kmart, Kroger | | |
320 | Jefferson Green | | Newport News | | VA | | 1988 | | 12/12/02 | | 55,045 | | 97% | | 628,622 | | Northern Handyman | | |
321 | VA-KY Regional S.C. | | Norton | | VA | | 1989 | | 12/30/92 | | 193,238 | | 100% | | 1,247,527 | | Goody’s, Ingles, Wal-Mart | | |
322 | Cross Pointe Marketplace | | Richmond | | VA | | 1987 | | 12/12/02 | | 73,788 | | 84% | | 455,769 | | Food Lion | | |
323 | Tuckernuck Square | | Richmond | | VA | | 1981 | | 12/12/02 | | 86,010 | | 99% | | 891,376 | | Babies R Us, Chuck E. Cheese | | |
324 | Hunting Hills | | Roanoke | | VA | | 1989 | | 04/02/98 | | 166,207 | | 100% | | 946,159 | | Wal-Mart | | |
325 | Lakeside Plaza | | Salem | | VA | | 1989 | | 04/15/99 | | 82,033 | | 98% | | 761,573 | | CVS, Kroger | | |
326 | Lake Drive Plaza | | Vinton | | VA | | 1976 | | 02/12/98 | | 148,060 | | 100% | | 1,019,056 | | Big Lots, Kroger | | |
327 | Hilltop Plaza | | Virginia Beach | | VA | | 1972 | | 12/12/02 | | 152,025 | | 97% | | 1,110,427 | | Office Depot, The North Carolina Company | | |
328 | Ridgeview Centre | | Wise | | VA | | 1990 | | 07/02/92 | | 176,690 | | 100% | | 1,192,380 | | Food City, Kmart | Belk’s | |
329 | Packard Plaza | | Cudahy | | WI | | 1968 | | 12/12/02 | | 117,827 | | 94% | | 575,879 | | Aldi, Dunham’s, Jo Ann Fabrics, Merchandise Outlet | | |
330 | Northridge Plaza | | Milwaukee | | WI | | 1974 | | 12/12/02 | | 142,126 | | 84% | | 913,386 | | Big Lots, Circuit City | | |
331 | Paradise Pavilion | | West Bend | | WI | | 1978 | | 12/12/02 | | 198,315 | | 95% | | 1,257,289 | | Hobby Lobby, Kohl’s | ShopKo | |
332 | Moundsville Plaza | | Moundsville | | WV | | 1961 | | 12/27/88 | | 174,663 | | 84% | | 985,771 | | Big Lots, Kroger | | |
333 | Grand Central Plaza | | Parkersburg | | WV | | 1986 | | 06/08/88 | | 74,017 | | 100% | | 662,761 | | Office Depot, T.J. Maxx | | |
334 | Kmart Plaza | | Vienna | | WV | | 1975 | | 02/25/93 | | 106,258 | | 98% | | 531,000 | | Kmart | | |
335 | Cheyenne Plaza | | Cheyenne | | WY | | 1970 | | 12/12/02 | | 159,350 | | 95% | | 915,975 | | Big Lots, Big R Ranch & Home | Econofoods, Hobby Lobby | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | TOTAL | | 46,108,309 | | 91% | | $ | 324,345,480 | | | |
| | | | | | | | | | | | | | | | | | | |
1 | Kroger | | Muscle Shoals | | AL | | 1982 | | 08/10/93 | | 10,069 | | 100% | | $ | 60,414 | | | |
2 | Kroger | | Muscle Shoals | | AL | | 1982 | | 08/10/93 | | 42,130 | | 100% | | 252,780 | | Big Lots | | |
3 | Kroger | | Scottsboro | | AL | | 1982 | | 08/10/93 | | 42,130 | | 100% | | 217,391 | | | | |
4 | Mad Butcher | | Pine Bluff | | AR | | 1981 | | 08/10/93 | | 60,842 | | 100% | | 288,999 | | | | |
5 | 24 Hour Fitness | | Scottsdale | | AZ | | 1994 | | 08/19/94 | | 44,374 | | 100% | | 749,773 | | | | |
6 | Doverama at Rodney | | Dover | | DE | | 1959 | | 01/01/69 | | 30,000 | | 100% | | 70,000 | | | | |
7 | Gold’s Gym | | Brandon | | FL | | 1982 | | 08/10/93 | | 36,750 | | 100% | | 190,875 | | | | |
8 | New Port Richey Center | | New Port Richey | | FL | | 1988 | | 12/12/02 | | 43,441 | | 100% | | 333,844 | | Kash n' Karry | | |
9 | Albany I | | Albany | | GA | | 1981 | | 08/10/93 | | 72,900 | | 100% | | 150,380 | | | | |
10 | Rite Aid | | East Albany | | GA | | 1982 | | 08/10/93 | | 10,069 | | 100% | | 54,567 | | | | |
11 | Kroger | | East Albany | | GA | | 1982 | | 08/10/93 | | 34,019 | | 100% | | 197,612 | | Harvey Foods | | |
12 | Kmart | | Atlantic | | IA | | 1980 | | 01/19/94 | | 40,318 | | 100% | | 160,000 | | | | |
13 | Decatur I | | Decatur | | IL | | 1983 | | 08/10/93 | | 29,000 | | 0% | | — | | | | |
14 | Kroger | | Ottawa | | IL | | 1982 | | 08/10/93 | | 44,088 | | 100% | | 278,866 | | | | |
15 | Lucky stores | | Peoria | | IL | | 1983 | | 08/10/93 | | 30,000 | | 100% | | 208,133 | | Leath Furniture | | |
16 | Kroger | | Waterloo | | IL | | 1982 | | 08/10/93 | | 31,170 | | 100% | | 207,135 | | Schnuck Markets | | |
17 | Hobart I | | Hobart | | IN | | 1983 | | 08/10/93 | | 29,300 | | 0% | | — | | | | |
18 | Michigan City I | | Michigan City | | IN | | 1983 | | 08/10/93 | | 29,000 | | 0% | | — | | | | |
19 | Safeway | | West Monroe | | LA | | 1981 | | 08/10/93 | | 41,293 | | 100% | | 228,671 | | Brookshire’s | | |
20 | Northern Automotive | | Grand Island | | NE | | 1988 | | 12/31/92 | | 5,671 | | 100% | | 79,140 | | Northeast Healthcare | | |
21 | Northern Automotive | | Hastings | | NE | | 1988 | | 12/31/92 | | 4,000 | | 100% | | 56,658 | | Northeast Healthcare | | |
22 | Kroger | | Clearfield | | PA | | 1982 | | 08/10/93 | | 31,170 | | 100% | | 210,000 | | Penn Traffic | | |
23 | Hardees | | Hanover | | PA | | 1971 | | 07/31/97 | | 3,800 | | 100% | | 24,100 | | | | |
24 | Winn-Dixie | | Chattanooga | | TN | | 1995 | | 03/31/97 | | 43,848 | | 100% | | 237,413 | | | | |
25 | Yarbrough | | El Paso | | TX | | 1995 | | 03/01/02 | | 48,000 | | 0% | | — | | | | |
26 | Pizza Hut | | Harrisonburg | | VA | | 1969 | | 07/31/96 | | 3,384 | | 100% | | 22,755 | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | TOTAL | | 840,766 | | 84% | | $ | 4,279,506 | | | | |
| Enclosed Malls / Specialty Retail Properties | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
1 | Factory Merchants Barstow | | Barstow | | CA | | 1989 | | 11/01/93 | | 330,310 | | 68% | | $ | 3,557,572 | | Esprit, Gap, Polo, Timberland | |
2 | Pointe*Orlando | | Orlando | | FL | | 1997 | | 11/30/99 | | 462,613 | | 81% | | | 10,164,973 | | Disney, FAO Schwarz, Foot Locker, Muvico, XS | |
3 | Laurel Mall | | Connellsville | | PA | | 1970 | | 05/15/01 | | 336,222 | | 34% | | | 393,216 | | Shop ‘n Save | |
4 | Valley Fair Mall | | West Valley City | | UT | | 1970 | | 12/31/96 | | 602,435 | | 98% | | | 4,012,205 | | JC Penney, Meier & Frank, Mervyn’s | |
| | | | | | | | | TOTAL | | 1,731,580 | | 75% | | $ | 18,127,966 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
30
| Miscellaneous Properties | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
1 | Genzyme Corp. | | Scottsdale | | AZ | | 1971 | | 12/17/90 | | 21,560 | | 100% | | $293,808 | | |
2 | Roxbury Township | | Roxbury | | NJ | | — | | 12/31/97 | | LAND | | — | | — | | |
3 | North Central Avenue | | Hartsdale | | NY | | — | | 07/31/72 | | LAND | | — | | — | | |
4 | Central Avenue Marketplace | | Toledo | | OH | | 1968 | | 08/14/90 | | LAND | | — | | — | | |
5 | Cavitt Office Building | | Bryan | | TX | | 1957 | | 03/01/02 | | 13,200 | | 100% | | 33,132 | | |
6 | Victoria Crossing | | Victoria | | TX | | — | | 03/01/02 | | LAND | | — | | — | | |
7 | Taylorsville | | Salt Lake City | | UT | | — | | 06/01/99 | | LAND | | — | | — | | |
8 | Valley Fair Apartments | | West Valley City | UT | | 1975 | | 03/01/97 | | APTS | | — | | — | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | TOTAL | | 34,760 | | 100% | | $326,940 | | |
| | | | | | | | | | | | | | | | | |
| | | TOTAL STABILIZED PORTFOLIO | | 48,715,415 | | 91% | | $347,079,892 | | |
Redevelopment Properties
| Community and Neighborhood Shopping Centers | | | | | | | |
| | | | | | | | | | | | | | |
1 | Vail Ranch Center (3) | | Temecula | | CA | | 1997 | | 02/25/03 | | 204,204 | | 93% | | $2,002,206 | | Powerhouse Gym, Rite Aid, Stater Bros., Stein Mart |
2 | Superior Marketplace | | Superior | | CO | | 1997 | | 07/31/02 | | 148,302 | | 99% | | 1,479,666 | | Michaels, Office Max, PetsMart,T.J. Maxx, | Costco, SuperTarget |
3 | Sun Plaza | | Ft. Walton Beach | | FL | | 1970 | | 12/12/02 | | 166,340 | | 63% | | 742,322 | | Circuit City, Office Depot, T.J. Maxx |
4 | Regency Park | | Jacksonville | | FL | | 1985 | | 06/16/97 | | 333,948 | | 80% | | 2,236,368 | | Babies R Us, Marshalls, Rhodes Furniture |
5 | Tarpon Mall | | Tarpon Springs | | FL | | 1950 | | 12/12/02 | | 168,709 | | 48% | | 433,770 | | Publix |
6 | Westgate | | Dublin | | GA | | 1974 | | 07/11/90 | | 184,064 | | 72% | | 602,601 | | Big Lots, Food Max |
7 | Tinley Park Plaza | | Tinley Park | | IL | | 1973 | | 09/20/95 | | 283,470 | | 55% | | 1,314,919 | | T.J. Maxx, Walt’s Finer Foods |
8 | Columbus Center | | Columbus | | IN | | 1964 | | 12/01/88 | | 270,227 | | 33% | | 705,413 | | — |
9 | J*Town Center | | Jeffersontown | | KY | | 1959 | | 10/21/88 | | 197,417 | | 32% | | 463,534 | | Save-A—Lot |
10 | Delta Center | | Lansing | | MI | | 1985 | | 12/12/95 | | 186,246 | | 99% | | 1,899,637 | | Farmer Jack, Pet Food Warehouse, TJ Maxx |
11 | Laurel Square | | Brick | | NJ | | 1973 | | 07/13/92 | | 246,235 | | 96% | | 1,791,131 | | Kmart, Pathmark |
12 | Paseo del Norte | | Albuquerque | | NM | | 2001 | | 03/01/02 | | 49,600 | | 0% | | — | | — |
13 | Sunshine Square | | Medford | | NY | | 1989 | | 12/12/02 | | 204,047 | | 84% | | 1,637,200 | | Stop & Shop, Ultimate Fitness |
14 | Wallkill Plaza | | Middletown | | NY | | 1986 | | 12/12/95 | | 203,234 | | 94% | | 1,443,371 | | ShopRite |
15 | Market Place | | Piqua | | OH | | 1972 | | 11/20/91 | | 169,311 | | 58% | | 527,757 | | — |
16 | Ivyridge | | Philadelphia | | PA | | 1963 | | 08/02/95 | | 112,278 | | 78% | | 944,493 | | Super Fresh |
17 | Georgetown Square | | Murfreesboro | | TN | | 1986 | | 09/29/93 | | 104,117 | | 90% | | 780,676 | | Kroger |
18 | Old Egypt | | Magnolia | | TX | | 2002 | | 03/01/92 | | 14,490 | | 100% | | — | | — |
19 | Cave Spring Corners | | Roanoke | | VA | | 1969 | | 05/05/97 | | 171,125 | | 51% | | 568,764 | | Kroger |
| | | | | | | | | | | | | | | |
| | | | | | | TOTAL | | 3,417,304 | | 70% | | $19,573,829 | | |
| | | | | | | | | | | | | | |
| Enclosed Malls / Specialty Retail Properties | | |
| | | | | | | | | | | | | | | | | |
1 | The Mall at 163rd Street (4) | | Miami | | FL | | 1956 | | 12/31/98 | | 300,000 | | 66% | | $1,618,637 | | Marshalls | Home Depot |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | TOTAL | | 300,000 | | 66% | | $1,618,637 | | |
| | | | | | | | | | | | | | | | | |
| | | TOTAL REDEVELOPMENT PROPERTIES | | 3,717,301 | | 70% | | $21,192,465 | | |
| | | | | | | | | | | | | | | | | |
| | | | | TOTAL PORTFOLIO | | 52,432,719 | | 89% | | $368,272,357 | | |
| | | | | | | | | | | | | | | | | | | | |
(1) Includes all leases in force at March 31, 2003, including those that are fully executed, but not yet open.
(2) Anchor tenants include 1) major discount stores, 2) major grocers, 3) tenants with square footage greater than 10,000 square feet if the shopping center GLA is less than 125,000 square feet and tenants with square footage greater than 25,000 square feet if the shopping center GLA is greater than 125,000 square feet and 4) tenants with square footage greater than 10 percent of the shopping center GLA, but not less than 5,000 square feet.
(3) Includes Phase 1 and Phase 2 of the porperty. Phase 1 was acquired on December 31, 1997.
(4) Expected GLA when redevelopment is complete.
The above does not purport to disclose all items required under GAAP
The Company's Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
31
Summary of Joint Venture Projects
Property Name | | City | | State | | JV Partner | | Equity Investment | | Percent Ownership | | Economic Structure | | Project Bank Debt Outstanding | | GLA | | Percent Leased (1) | | ABR | | Anchor Tenants | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Benbrooke Ventures | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Rodney Village | | Dover | | DE | | Benbrooke Partners | | — | | — | | — | | — | | 213,686 | | 86 | % | $ | 936,060 | | Family Furniture, Farm Fresh | | |
Fruitland Plaza | | Fruitland | | MD | | Benbrooke Partners | | — | | — | | — | | — | | 104,095 | | 71 | % | 522,202 | | Dollar General, Food Lion | | |
Fredricksburg | | Spotsylvania | | VA | | Benbrooke Partners | | — | | — | | — | | — | | 83,374 | | 30 | % | 159,000 | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Total | | $ | 9,554,424 | | 50% | | 8.5 % preferred return | | $ | — | | 401,155 | | 70 | % | $ | 1,617,262 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
CA New Plan Venture Fund (2) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Stabilized Properties | | | | | | | | | | | | | | | | | | | | | | | | |
Ventura Downs | | Kissimmee | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 98,191 | | 100 | % | $ | 989,946 | | Blockbuster, Publix, Walgreens | | |
Flamingo Falls | | Pembroke Pines | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 108,565 | | 100 | % | 2,110,552 | | Eckerd, Fresh Market | | |
Sarasota Village | | Sarasota | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 169,310 | | 95 | % | 1,074,117 | | Gold’s Gym, Publix | | |
Atlantic Plaza | | Satellite Beach | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 133,070 | | 96 | % | 912,834 | | Beall’s, Publix, Starnet Cinemas | | |
Mableton Walk | | Mableton | | GA | | Major U.S. pension fund | | — | | — | | — | | — | | 105,742 | | 100 | % | 1,076,214 | | Piccadilly Cafeteria, Publix | | |
Raymond Road | | Jackson | | MS | | Major U.S. pension fund | | — | | — | | — | | — | | 62,345 | | 100 | % | 382,288 | | Kroger | | |
Mint Hill Festival | | Charlotte | | NC | | Major U.S. pension fund | | — | | — | | — | | — | | 59,047 | | 100 | % | 566,735 | | Eckerd, Harris Teeter | | |
Ladera | | Albuquerque | | NM | | Major U.S. pension fund | | — | | — | | — | | — | | 124,584 | | 94 | % | 1,070,308 | | Greenbacks, John Brooks | | |
Harwood Central Village | | Bedford | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 119,742 | | 94 | % | 1,055,703 | | Kroger, Petco | | |
Odessa-Winwood Town Center | | Odessa | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 309,716 | | 100 | % | 1,838,714 | | HEB, Michael’s, Office Depot, Target | | |
Ridglea Plaza | | Fort Worth | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 197,601 | | 86 | % | 1,621,836 | | Eckerd, Stein Mart, Tom Thumb | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
In-Process Development Properties | | | | | | | | | | | | | | | | | | | | | | | | |
Marketplace at Wycliffe — Phase 1 | | Lake Worth | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 108,729 | | 95 | % | 1,494,575 | | Blockbuster, Walgreens, Winn-Dixie | | |
Marketplace at Wycliffe — Phase 2 | | Lake Worth | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 26,760 | | 32 | % | 240,096 | | — | | |
Spring Valley Crossing | | Dallas | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 105,429 | | 64 | % | 587,876 | | Albertson’s | | |
Windvale | | The Woodlands | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 126,299 | | 71 | % | 1,096,934 | | Randalls | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Total (3) | | $ | 6,757,674 | | 10% | | Increased participation after 12% IRR | | $ | 97,588,414 | | 1,855,130 | | 96 | % | $ | 16,118,728 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Clearwater Mall, LLC | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Clearwater Mall | | Clearwater | | FL | | The Sembler Company | | $ | 4,063,297 | | 50% | | 9.5% preferred return | | $ | 13,987,413 | | 276,984 | | 62 | % | $ | 2,767,000 | | Costco (NAP), Linens 'N Things, Lowe’s (NAP, Michaels, PetsMart, Ross, Target (NAP) | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
The Centre At Preston Ridge | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Phase 1 | | Frisco | | TX | | Foreign Investor / George Allen / Milton Schaffer | | — | | 25% | | Increased participation after 10% return | | $ | 70,000,000 | | 734,448 | | 99 | % | $ | 12,192,000 | | Best Buy, DSW Shoe Warehouse, Linens 'N Things, Marshalls, MJ Design, Old Navy, PetsMart, Ross, Staples, Stein Mart, Target (NAP), T.J. Maxx, Ulta 3 | | |
Phase 2 (4) | | Frisco | | TX | | George Allen / Milton Schaffer | | — | | 50% | | 10% preferred return | | — | | — | | — | | — | | — | | |
Phase 3 (5) | | Frisco | | TX | | George Allen / Milton Schaffer | | — | | 50% | | 10% preferred return | | 1,763,810 | | — | | — | | — | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Total | | $ | 9,965,273 | | | | | | $ | 71,763,810 | | 734,448 | | 99 | % | $ | 12,192,000 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Investments in / Advances to Unconsolidated Ventures | | $ | 30,340,668 | | | | Total New Plan Pro Rata Share (6) | | $ | 35,134,453 | | 708,195 | | 88 | % | $ | 6,852,004 | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) Includes all leases in force at March 31, 2003, including those that are fully executed, but not yet open.
(2) AEW serves as the advisor for the joint venture partner. Equity Investment includes temporary investments.
(3) Percent Leased excludes In-Process Development Properties.
(4) The joint venture is comprised of 38.55 acres of undeveloped land. Included in the Company’s equity investment balance is approximately $3.0 million of outstanding notes receivable.
(5) The joint venture is comprised of 5.4 acres of land, on which a 51,000 square foot shopping center to be anchored by CompUSA is currently under construction at an expected cost of $8.7 million. Construction is 45 percent complete and the shopping center is 60 percent leased.
(6) Percent Leased excludes CA New Plan Venture Fund In-Process Development Properties and Clearwater Mall.
NAP — Anchor tenant not owned
The above does not purport to disclose all items required under GAAP.
The Company’s Form 10-K for the year ended December 31, 2002 and Form 10-Q for the quarter ended March 31, 2003 should be read in conjunction with the above information.
32