Exhibit 99.2

SUPPLEMENTAL DISCLOSURE
Quarter Ended September 30, 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.
New Plan Excel Realty Trust, Inc.
Supplemental Disclosure – Quarter Ended September 30, 2003
Table of Contents
Third 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 404 properties, including 19 properties held through joint ventures, and total assets of approximately $3.5 billion. Its properties are strategically located across 35 states and include 375 community and neighborhood shopping centers, primarily grocery or name-brand discount chain anchored, with approximately 53.5 million square feet of gross leasable area, and 29 related retail real estate assets, with approximately 2.3 million square feet of gross leasable area.
Third Quarter Review
Financial Review
• On September 29, 2003, the Company entered into a $100 Million Secured Term Loan Facility, refinancing its $155 Million Term Loan Facility. The new facility bears interest at LIBOR plus 125 basis points and matures on September 29, 2006. Fleet National Bank acted as administrative agent.
Activity Review
• On September 11, 2003, the Company acquired Harpers Station, a 240,681 square foot shopping center located in Cincinnati, Ohio and anchored by Bova Furniture, Dillard’s Homestore, HomeGoods, Stein Mart and TJ Maxx, for approximately $23.8 million, including $13.0 million of assumed mortgage indebtedness. On September 30, 2003, the Company acquired Dickson City Crossings, a 301,462 square foot shopping center located in Dickson City (Scranton), Pennsylvania and anchored by Circuit City, Dick’s Sporting Goods, Home Depot, PetsMart and TJ Maxx, for approximately $28.1 million, including $14.8 million of assumed mortgage indebtedness. In total, 12 shopping centers, totaling approximately 1.7 million square feet, were acquired during the first nine months of 2003 for an aggregate of approximately $126.8 million (includes one shopping center, Paradise Pavilion, for which the purchase amount was included in the Equity Investment Group portfolio acquisition on December 12, 2002).
• On September 30, 2003, a U.S. partnership comprised substantially of foreign investors purchased a 70 percent interest in Arapahoe Crossings (valued for sale purposes at $72.0 million), reducing New Plan’s ownership interest to 30 percent from 100 percent. New Plan will continue to manage and lease the property. In connection with the sale, the property was encumbered with a $50.0 million, ten-year mortgage at 5.34 percent with Bank of America.
• During the third quarter, the Company sold three properties and two land parcels for an aggregate of approximately $21.1 million. Properties sold during the quarter include Silver Bridge Plaza, a 145,481 square foot shopping center located in Gallipolis, Ohio; a 36,750 square foot single tenant Gold’s Gym located in Brandon, Florida; a 29,000 square foot single tenant building located in Michigan City, Indiana; 12 acres of land at Columbus Center in Columbus, Indiana to Target; and 21.5 acres of land at The Mall at 163rd Street in Miami, Florida to Wal-Mart. In the first nine months of 2003, the Company generated an aggregate of approximately $101.8 million of capital through the disposition of 18 properties, four land parcels and the sale of 70 percent of its interest in Arapahoe Crossings.
2
Portfolio Review
• At the end of the third quarter, the gross leasable area (GLA) for the Company’s stabilized community and neighborhood shopping centers, including stabilized joint venture projects, was approximately 92 percent leased. The GLA for the Company’s total stabilized portfolio, excluding joint venture projects, was approximately 91 percent leased at September 30, 2003 and when including properties under redevelopment, the GLA for the Company’s total portfolio, excluding joint venture projects (Company Total Portfolio), was approximately 90 percent leased at September 30, 2003. The average annual base rent (ABR) at September 30, 2003 for the Company’s Total Portfolio was $7.99 per leased square foot. During the quarter, 174 new leases, aggregating approximately 962,000 square feet, were signed at an average ABR of $8.20 per square foot. Also during the quarter, 227 renewal leases, aggregating approximately 946,000 square feet, were signed at an average ABR of $8.90 per square foot, an increase of approximately 7.0 percent over the expiring leases. In total, 459 new leases, aggregating approximately 2.4 million square feet, were signed during the first nine months of 2003 at an average ABR of $8.28 per square foot and 663 renewal leases, aggregating approximately 2.7 million square feet, were signed at an average ABR of $9.09 per square foot, an increase of approximately 6.6 percent over the expiring leases.
Joint Venture Projects
• On July 3, 2003, Benbrooke Ventures sold Fredricksburg, an 83,374 square foot building located in Spotsylvania, Virginia, for $2.3 million. The Company has a 50 percent joint venture interest in Benbrooke Ventures.
3
Shareholder Information
Corporate Headquarters |
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 |
|
|
Exchange Listing |
New York Stock Exchange |
Common stock: NXL |
Series E preferred stock: NXLprE |
|
Senior Unsecured Debt Ratings |
Standard & Poor’s: BBB |
Moody’s: Baa2 |
|
Quarterly Results |
The Company expects to announce quarterly results as follows: |
|
Fourth quarter and Year-end 2003: February 26, 2004 |
First quarter 2004: May 6, 2004 |
Second quarter 2004: July 29, 2004 |
Third quarter 2004: October 28, 2004 |
|
Transfer Agent and Registrar |
Questions about dividend payments, shareholder accounts, replacement or lost certificates, stock transfers and name or address changes should be directed to: |
|
EquiServe Trust Company, N.A. |
P.O. Box 43010 |
Providence, RI 02940-3010 |
Phone: 800-730-6001 |
www.equiserve.com |
|
Corporate Communications Department |
Shareholders seeking financial and operating information may contact: |
|
Stacy Lipschitz |
Vice President - Corporate Communications |
Phone: 212-869-3000 |
Fax: 212-869-3989 |
E-mail: | corporatecommunications@newplan.com slipschitz@newplan.com |
The unaudited 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 | |
| | 09/30/03 | | 06/30/03 | | 03/31/03 | | 12/31/02 | |
Assets: | | | | | | | | | |
Land | | $ | 835,884 | | $ | 843,529 | | $ | 837,819 | | $ | 830,376 | |
Buildings and improvements | | 2,805,926 | | 2,805,698 | | 2,803,158 | | 2,735,046 | |
Less: accumulated depreciation and amortization | | (343,482 | ) | (326,771 | ) | (313,677 | ) | (295,946 | ) |
Net real estate | | 3,298,328 | | 3,322,456 | | 3,327,300 | | 3,269,476 | |
Real estate held for sale | | 20,415 | | 17,674 | | 14,602 | | 21,276 | |
Cash and cash equivalents | | 4,037 | | 9,654 | | 9,746 | | 8,528 | |
Restricted cash (1) | | 20,718 | | 17,565 | | 21,016 | | 52,930 | |
Marketable securities | | 2,680 | | 2,420 | | 2,296 | | 2,115 | |
Receivables | | | | | | | | | |
Trade, net of allowance for doubtful accounts of (September 30, 2003- $15,580, June 30, 2003- $15,939, March 31, 2003- $16,405, December 31, 2002- $15,307) | | 60,534 | | 62,445 | | 51,417 | | 46,990 | |
Other | | 18,716 | | 18,342 | | 18,657 | | 43,479 | |
Mortgages and notes receivable (2) | | 13,260 | | 13,961 | | 2,593 | | 2,632 | |
Prepaid expenses and deferred charges | | 42,150 | | 36,925 | | 26,753 | | 21,527 | |
Investments in / advances to unconsolidated ventures (3) | | 34,830 | | 29,721 | | 30,341 | | 31,234 | |
Other assets (4) | | 13,272 | | 14,735 | | 15,366 | | 15,092 | |
TOTAL ASSETS | | $ | 3,528,940 | | $ | 3,545,898 | | $ | 3,520,087 | | $ | 3,515,279 | |
Liabilities: | | | | | | | | | |
Mortgages payable, including unamortized premium of (September 30, 2003- $17,865, June 30, 2003- $18,797, March 31, 2003- $19,581, December 31, 2002- $20,403) | | $ | 565,155 | | $ | 557,015 | | $ | 549,213 | | $ | 671,200 | |
Notes payable, net of unamortized discount of (September 30, 2003- $3,008, June 30, 2003- $3,149, March 31, 2003- $2,120, December 31, 2002- $2,222) | | 898,131 | | 897,967 | | 784,383 | | 783,927 | |
Notes payable, other (5) | | — | | — | | — | | 28,349 | |
Credit facilities | | 236,000 | | 280,000 | | 410,000 | | 230,000 | |
Capital leases | | 28,640 | | 28,716 | | 28,792 | | 28,866 | |
Dividends payable | | 45,537 | | 44,564 | | 44,893 | | 44,836 | |
Other liabilities (6) | | 115,934 | | 92,088 | | 88,853 | | 106,690 | |
Tenant security deposits | | 9,793 | | 9,710 | | 9,417 | | 9,128 | |
TOTAL LIABILITIES | | 1,899,190 | | 1,910,060 | | 1,915,551 | | 1,902,996 | |
Minority interest in consolidated partnership | | 38,377 | | 38,863 | | 39,367 | | 39,434 | |
| | | | | | | | | |
Stockholders’ equity: | | | | | | | | | |
Preferred stock | | 10 | | 10 | | 8 | | 8 | |
Common stock | | 975 | | 972 | | 970 | | 968 | |
Additional paid-in capital | | 1,880,383 | | 1,873,819 | | 1,827,565 | | 1,825,820 | |
Accumulated other comprehensive loss | | 872 | | (976 | ) | (316 | ) | (593 | ) |
Less: accumulated distributions in excess of net income | | (290,867 | ) | (276,850 | ) | (263,058 | ) | (253,354 | ) |
TOTAL STOCKHOLDERS’ EQUITY | | 1,591,373 | | 1,596,975 | | 1,565,169 | | 1,572,849 | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 3,528,940 | | $ | 3,545,898 | | $ | 3,520,087 | | $ | 3,515,279 | |
(1) Consists primarily of cash held in escrow accounts as required by certain loan agreements.
(2) Includes a $12.2 million mortgage loan made to First Westport Properties on June 18, 2003 in connection with its acquisition of New Britain Village Square.
(3) Represents direct equity investments in Arapahoe Crossings, LP, Benbrooke Ventures, CA New Plan Venture Fund, Clearwater Mall, LLC and Preston Ridge, and an outstanding notes receivable related to Preston Ridge.
(4) Other assets include: deposits, real estate tax escrow and furniture and fixtures.
(5) 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.
(6) 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 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 | |
| | 09/30/03 | | 06/30/03 | | 03/31/03 | | 09/30/02 | | 06/30/02 | | 03/31/02 | | 12/31/02 | |
Rental Revenues: | | | | | | | | | | | | | | | |
Rental income | | $ | 94,253 | | $ | 93,080 | | $ | 93,086 | | $ | 79,049 | | $ | 77,059 | | $ | 65,084 | | $ | 300,744 | |
Percentage rents | | 1,361 | | 1,931 | | 1,761 | | 1,205 | | 1,482 | | 2,375 | | 6,688 | |
Expense reimbursements | | 23,666 | | 26,278 | | 26,074 | | 20,405 | | 22,178 | | 16,464 | | 82,226 | |
TOTAL RENTAL REVENUES | | 119,280 | | 121,289 | | 120,921 | | 100,659 | | 100,719 | | 83,923 | | 389,658 | |
| | | | | | | | | | | | | | | |
Rental Operating Expenses: | | | | | | | | | | | | | | | |
Operating costs | | 21,640 | | 23,222 | | 23,046 | | 17,479 | | 16,979 | | 13,289 | | 67,704 | |
Real estate and other taxes | | 14,648 | | 14,716 | | 15,658 | | 12,297 | | 11,828 | | 9,396 | | 46,515 | |
Provision for doubtful accounts | | 2,006 | | 1,980 | | 1,816 | | 2,159 | | 2,020 | | 2,622 | | 8,938 | |
TOTAL RENTAL OPERATING EXPENSES | | 38,294 | | 39,918 | | 40,520 | | 31,935 | | 30,827 | | 25,307 | | 123,157 | |
NET OPERATING INCOME | | 80,986 | | 81,371 | | 80,401 | | 68,724 | | 69,892 | | 58,616 | | 266,501 | |
| | | | | | | | | | | | | | | |
Other Income: | | | | | | | | | | | | | | | |
Interest, dividend and other income | | 2,112 | | 1,932 | | 3,360 | | 3,042 | | 2,736 | | 3,162 | | 11,015 | |
Equity in income of unconsolidated ventures | | 772 | | 1,188 | | 473 | | 1,177 | | 838 | | 1,718 | | 5,245 | |
Foreign currency (loss) gain | | — | | — | | — | | (397 | ) | 403 | | (19 | ) | (13 | ) |
TOTAL OTHER INCOME | | 2,884 | | 3,120 | | 3,833 | | 3,822 | | 3,977 | | 4,861 | | 16,247 | |
| | | | | | | | | | | | | | | |
Other Expenses: | | | | | | | | | | | | | | | |
Interest expense | | 25,764 | | 24,848 | | 26,001 | | 24,617 | | 24,046 | | 19,708 | | 93,259 | |
Depreciation and amortization | | 20,034 | | 18,807 | | 18,884 | | 16,531 | | 16,627 | | 14,807 | | 65,191 | |
General and administrative | | 6,293 | | 4,204 | | 4,230 | | 4,190 | | 5,431 | | 3,692 | | 17,875 | |
TOTAL OTHER EXPENSES | | 52,091 | | 47,859 | | 49,115 | | 45,338 | | 46,104 | | 38,207 | | 176,325 | |
Income before real estate sales, impairment of real estate and minority interest | | 31,779 | | 36,632 | | 35,119 | | 27,208 | | 27,765 | | 25,270 | | 106,423 | |
Gain on sale of real estate | | — | | — | | — | | — | | 10 | | 192 | | 202 | |
Impairment of real estate | | — | | (4,376 | ) | — | | (228 | ) | — | | (4,000 | ) | (88,616 | ) |
Minority interest in income of consolidated partnership | | (394 | ) | (375 | ) | (401 | ) | (74 | ) | (104 | ) | (240 | ) | (642 | ) |
INCOME FROM CONTINUING OPERATIONS | | 31,385 | | 31,881 | | 34,718 | | 26,906 | | 27,671 | | 21,222 | | 17,367 | |
| | | | | | | | | | | | | | | |
Discontinued Operations: | | | | | | | | | | | | | | | |
Results of discontinued operations | | 537 | | 764 | | 442 | | 5,899 | | 5,468 | | 6,201 | | 22,803 | |
(Loss) gain on sale of discontinued operations | | (163 | ) | 83 | | 3,483 | | (284 | ) | 1,797 | | (6 | ) | 100,837 | |
Impairment of real estate held for sale | | (48 | ) | (199 | ) | (3,454 | ) | (2,730 | ) | (4,175 | ) | (5,429 | ) | (18,945 | ) |
INCOME FROM DISCONTINUED OPERATIONS | | 326 | | 648 | | 471 | | 2,885 | | 3,090 | | 766 | | 104,695 | |
NET INCOME | | $ | 31,711 | | $ | 32,529 | | $ | 35,189 | | $ | 29,791 | | $ | 30,761 | | $ | 21,988 | | $ | 122,062 | |
Preferred dividends | | (5,279 | ) | (5,753 | ) | (4,859 | ) | (4,859 | ) | (5,646 | ) | (5,659 | ) | (21,023 | ) |
(Premium) discount on redemption of preferred stock | | — | | (630 | ) | — | | 6,997 | | — | | — | | 6,997 | |
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS - BASIC | | 26,432 | | 26,146 | | 30,330 | | 31,929 | | 25,115 | | 16,329 | | 108,036 | |
Minority interest in income of consolidated partnership | | 394 | | 375 | | 401 | | 74 | | 104 | | 240 | | 642 | |
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS - DILUTED | | $ | 26,826 | | $ | 26,521 | | $ | 30,731 | | $ | 32,003 | | $ | 25,219 | | $ | 16,569 | | $ | 108,678 | |
| | | | | | | | | | | | | | | | | | | | | | |
NET INCOME PER COMMON SHARE - BASIC | | $ | 0.27 | | $ | 0.27 | | $ | 0.31 | | $ | 0.33 | | $ | 0.27 | | $ | 0.18 | | $ | 1.14 | |
NET INCOME PER COMMON SHARE - DILUTED | | 0.27 | | 0.27 | | 0.31 | | 0.33 | | 0.26 | | 0.18 | | 1.13 | |
| | | | | | | | | | | | | | | |
Weighted average common shares outstanding - basic | | 97,455 | | 97,112 | | 96,937 | | 96,617 | | 94,701 | | 92,191 | | 95,119 | |
ERP partnership units | | 2,178 | | 2,178 | | 2,178 | | 798 | | 894 | | 1,116 | | 897 | |
Options | | 872 | | 663 | | 487 | | 519 | | 621 | | 575 | | 536 | |
Weighted average common shares outstanding - diluted | | 100,505 | | 99,953 | | 99,602 | | 97,934 | | 96,216 | | 93,882 | | 96,552 | |
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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
6
Funds from Operations / Capital Expenditures
(In thousands, except per share amounts)
| | Three Months Ended | | Twelve Months Ended | |
| | 09/30/03 | | 06/30/03 | | 03/31/03 | | 09/30/02 | | 06/30/02 | | 03/31/02 | | 12/31/02 | |
Funds from Operations: (1) | | | | | | | | | | | | | | | |
Net income available to common stockholders - basic | | $ | 26,432 | | $ | 26,146 | | $ | 30,330 | | $ | 31,929 | | $ | 25,115 | | $ | 16,329 | | $ | 108,036 | |
Add: | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | | | | | | | | | | | |
Continuing operations real estate assets | | 20,034 | | 18,807 | | 18,884 | | 16,531 | | 16,627 | | 14,807 | | 65,191 | |
Discontinued operations real estate assets | | 57 | | 134 | | 234 | | 1,261 | | 1,933 | | 1,576 | | 5,033 | |
Pro rata share of joint venture real estate assets | | 253 | | 209 | | 254 | | 327 | | 341 | | 308 | | 1,405 | |
Deduct: | | | | | | | | | | | | | | | |
Gain on sale of real estate (2) | | — | | — | | — | | — | | (10 | ) | (192 | ) | (202 | ) |
(Gain) loss on sale of discontinued operations (2) | | (51 | ) | (78 | ) | (1,000 | ) | 284 | | (1,755 | ) | 133 | | (98,876 | ) |
Pro rata share of joint venture gain on sale of real estate (2) | | (39 | ) | (604 | ) | — | | — | | — | | — | | — | |
FUNDS FROM OPERATIONS - BASIC | | 46,686 | | 44,614 | | 48,702 | | 50,332 | | 42,251 | | 32,961 | | 80,587 | |
Add: | | | | | | | | | | | | | | | |
Preferred A dividends (3) | | — | | — | | — | | — | | 787 | | 800 | | 1,587 | |
Minority interest in income of consolidated partnership | | 394 | | 375 | | 401 | | 74 | | 104 | | 240 | | 642 | |
FUNDS FROM OPERATIONS - DILUTED | | $ | 47,080 | | $ | 44,989 | | $ | 49,103 | | $ | 50,406 | | $ | 43,142 | | $ | 34,001 | | $ | 82,816 | |
| | | | | | | | | | | | | | | | | | | | | | |
FUNDS FROM OPERATIONS PER SHARE - BASIC | | $ | 0.48 | | $ | 0.46 | | $ | 0.50 | | $ | 0.52 | | $ | 0.45 | | $ | 0.36 | | $ | 0.85 | |
FUNDS FROM OPERATIONS PER SHARE - DILUTED | | 0.47 | | 0.45 | | 0.49 | | 0.51 | | 0.44 | | 0.36 | | 0.85 | |
| | | | | | | | | | | | | | | |
Funds from operations - diluted | | $ | 47,080 | | $ | 44,989 | | $ | 49,103 | | $ | 50,406 | | $ | 43,142 | | $ | 34,001 | | $ | 82,816 | |
Add: | | | | | | | | | | | | | | | |
Impairment of real estate | | — | | 4,376 | | — | | 228 | | — | | 4,000 | | 88,616 | |
Impairment of real estate held for sale | | 48 | | 199 | | 3,454 | | 2,730 | | 4,175 | | 5,429 | | 18,945 | |
Premium (discount) on redemption of preferred stock | | — | | 630 | | — | | (6,997 | ) | — | | — | | (6,997 | ) |
FUNDS FROM OPERATIONS - DILUTED (prior calculation) | | $ | 47,128 | | $ | 50,194 | | $ | 52,557 | | $ | 46,367 | | $ | 47,317 | | $ | 43,430 | | $ | 183,380 | |
| | | | | | | | | | | | | | | | | | | | | | |
FUNDS FROM OPERATIONS PER SHARE - DILUTED (prior calculation) | | $ | 0.47 | | $ | 0.50 | | $ | 0.53 | | $ | 0.47 | | $ | 0.48 | | $ | 0.45 | | $ | 1.88 | |
| | | | | | | | | | | | | | | |
Weighted average common shares outstanding - basic | | 97,455 | | 97,112 | | 96,937 | | 96,617 | | 94,701 | | 92,191 | | 95,119 | |
ERP partnership units | | 2,178 | | 2,178 | | 2,178 | | 798 | | 894 | | 1,116 | | 897 | |
Options | | 872 | | 663 | | 487 | | 519 | | 621 | | 575 | | 536 | |
Dilutive effect of convertible Preferred A (3) | | — | | — | | — | | — | | 1,856 | | 1,874 | | 937 | |
Weighted average common shares outstanding - diluted | | 100,505 | | 99,953 | | 99,602 | | 97,934 | | 98,072 | | 95,756 | | 97,489 | |
| | | | | | | | | | | | | | | |
Dividend per Common share | | $ | 0.41250 | | $ | 0.41250 | | $ | 0.41250 | | $ | 0.41250 | | $ | 0.41250 | | $ | 0.41250 | | $ | 1.65000 | |
Dividend per Preferred A share (3) | | — | | — | | — | | — | | 0.53125 | | 0.53125 | | 1.06250 | |
Dividend per Preferred B share (4) | | — | | 0.20968 | | 0.53906 | | 0.53906 | | 0.53906 | | 0.53906 | | 0.53906 | |
Dividend per Preferred D share | | 0.97500 | | 0.97500 | | 0.97500 | | 0.97500 | | 0.97500 | | 0.97500 | | 0.97500 | |
Dividend per Preferred E share | | 0.47656 | | 0.37066 | | — | | — | | — | | — | | — | |
| | | | | | | | | | | | | | | |
Common dividends | | $ | 40,258 | | $ | 40,133 | | $ | 40,034 | | $ | 39,968 | | $ | 39,221 | | $ | 38,957 | | $ | 158,124 | |
Preferred A dividends (3) | | — | | — | | — | | — | | 787 | | 800 | | 1,587 | |
Preferred B dividends (4) | | — | | 1,321 | | 3,396 | | 3,396 | | 3,396 | | 3,396 | | 13,584 | |
Preferred D dividends | | 1,463 | | 1,463 | | 1,463 | | 1,463 | | 1,463 | | 1,463 | | 5,852 | |
Preferred E dividends | | 3,816 | | 2,969 | | — | | — | | — | | — | | — | |
TOTAL DISTRIBUTIONS | | $ | 45,537 | | $ | 45,886 | | $ | 44,893 | | $ | 44,827 | | $ | 44,867 | | $ | 44,616 | | $ | 179,147 | |
7
| | Three Months Ended | | Twelve Months Ended | |
| | 09/30/03 | | 06/30/03 | | 03/31/03 | | 09/30/02 | | 06/30/02 | | 03/31/02 | | 12/31/02 | |
Capital Expenditures: | | | | | | | | | | | | | | | |
New development (5) | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
Building additions and expansions (6) | | 15,421 | | 14,421 | | 8,550 | | 8,025 | | 8,317 | | 5,727 | | 35,468 | |
Building improvements capitalized (7) | | 2,631 | | 2,132 | | 1,253 | | 2,994 | | 2,603 | | 1,865 | | 10,788 | |
Tenant improvements | | 4,361 | | 2,644 | | 3,233 | | 3,445 | | 2,845 | | 2,408 | | 11,184 | |
Leasing commissions | | 3,800 | | 1,801 | | 852 | | 873 | | 882 | | 387 | | 3,925 | |
TOTAL CAPITAL EXPENDITURES | | $ | 26,213 | | $ | 20,998 | | $ | 13,888 | | $ | 15,337 | | $ | 14,647 | | $ | 10,387 | | $ | 61,365 | |
| | | | | | | | | | | | | | | |
Straight line rents | | $ | 1,376 | | $ | 1,732 | | $ | 1,512 | | $ | 924 | | $ | 1,414 | | $ | 503 | | $ | 4,075 | |
| | | | | | | | | | | | | | | |
Capitalized interest | | $ | 1,121 | | $ | 957 | | $ | 1,007 | | $ | 1,171 | | $ | 858 | | $ | 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 (computed in accordance with generally accepted accounting principles (“GAAP”)), excluding gains (or losses) from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.
On October 1, 2003, NAREIT, based on discussions with the SEC, provided revised guidance regarding the calculation of FFO. This revised guidance provides that impairments should not be added back to net income in calculating FFO and that original issuance costs associated with preferred stock that has been redeemed should be factored into the calculation of FFO. The Company historically has added back impairments in calculating FFO, in accordance with prior NAREIT guidance, and has not factored in original issuance costs of preferred stock that has been redeemed in the calculation of FFO. The Company has revised its calculation of FFO in accordance with NAREIT’s revised guidance. To assist investors in understanding the impact of these changes, the Company also is presenting FFO in accordance with the methodology historically used by the Company.
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 gains (or losses) from sales of property and depreciation and amortization, which can make periodic and peer analyses of operating performance more difficult to compare. The Company believes that the presentation of FFO consistent with the guidance that was in effect until October 1, 2003 also is helpful to investors because it further assists investors in understanding the impact of the revised guidance adopted by NAREIT on the Company’s historical operational performance. 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) Excludes gain / loss on sale of land.
(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 price of $20.10 per share.
(4) On May 5, 2003, the Company redeemed all Preferred B shares outstanding at a price of $25.00 per depositary share.
(5) Includes ground-up development.
(6) Revenue-enhancing expenditures.
(7) 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 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 | |
| | 09/30/03 | | 06/30/03 | | 03/31/03 | | 09/30/02 | | 06/30/02 | | 03/31/02 | | 12/31/02 | |
Debt coverage ratios: | | | | | | | | | | | | | | | |
Interest coverage ratio (EBITDA/interest expense) | | 3.00 | x | 3.20 | x | 3.06 | x | 3.03 | x | 3.11 | x | 3.36 | x | 3.12 | x |
Debt service coverage (EBITDA/(interest expense + scheduled principal payments)) | | 2.62 | x | 2.76 | x | 2.78 | x | 2.77 | x | 2.85 | x | 3.02 | x | 2.85 | x |
Fixed charge coverage (EBITDA/(interest expense + scheduled principal payments + preferred dividends)) (1) | | 2.23 | x | 2.31 | x | 2.38 | x | 2.36 | x | 2.35 | x | 2.41 | x | 2.37 | x |
Fixed charge coverage (excluding capitalized interest and scheduled principal payments) (1) | | 2.59 | x | 2.69 | x | 2.67 | x | 2.64 | x | 2.61 | x | 2.70 | x | 2.64 | x |
| | | | | | | | | | | | | | | |
Debt/equity ratios: | | | | | | | | | | | | | | | |
Total debt/total market capitalization | | 40.3 | % | 42.7 | % | 45.4 | % | 42.7 | % | 40.4 | % | 41.4 | % | 45.5 | % |
Total debt/total equity market capitalization | | 67.5 | % | 74.6 | % | 83.0 | % | 74.4 | % | 67.7 | % | 70.7 | % | 83.6 | % |
Total debt/total book assets | | 49.0 | % | 49.7 | % | 50.4 | % | 46.2 | % | 43.4 | % | 46.5 | % | 49.6 | % |
Total debt/undepreciated book value (2) | | 44.6 | % | 45.5 | % | 46.2 | % | 42.1 | % | 40.0 | % | 42.8 | % | 45.7 | % |
| | | | | | | | | | | | | | | |
Operating statistics: | | | | | | | | | | | | | | | |
NOI margin (NOI/total rental revenues) | | 67.90 | % | 67.09 | % | 66.49 | % | 68.27 | % | 69.39 | % | 69.84 | % | 68.39 | % |
Expense recovery ratio (expense reimbursements/(operating costs + real estate and other taxes) | | 65.22 | % | 69.27 | % | 67.37 | % | 68.53 | % | 76.99 | % | 72.58 | % | 71.99 | % |
Annualized G&A/total assets | | 0.71 | % | 0.47 | % | 0.48 | % | 0.51 | % | 0.66 | % | 0.45 | % | 0.51 | % |
G&A/total revenues (excluding currency change) | | 5.15 | % | 3.38 | % | 3.39 | % | 4.00 | % | 5.21 | % | 4.16 | % | 4.40 | % |
| | | | | | | | | | | | | | | |
Market capitalization calculations: | | | | | | | | | | | | | | | |
Common shares outstanding | | 97,595 | | 97,292 | | 97,053 | | 96,893 | | 95,067 | | 94,442 | | 96,916 | |
Preferred A shares outstanding (3) | | — | | — | | — | | — | | 1,492 | | 1,507 | | — | |
Preferred B shares outstanding (4) | | — | | — | | 6,300 | | 6,300 | | 6,300 | | 6,300 | | 6,300 | |
Preferred D shares outstanding | | 1,500 | | 1,500 | | 1,500 | | 1,500 | | 1,500 | | 1,500 | | 1,500 | |
Preferred E shares outstanding | | 8,000 | | 8,000 | | — | | — | | — | | — | | — | |
| | | | | | | | | | | | | | | |
Common stock price end of period | | $ | 23.30 | | $ | 21.35 | | $ | 19.59 | | $ | 18.44 | | $ | 20.83 | | $ | 20.05 | | $ | 19.09 | |
Preferred A price end of period (3) | | — | | — | | — | | — | | 25.49 | | 26.00 | | — | |
Preferred B price end of period (4) | | — | | — | | 25.11 | | 25.05 | | 25.00 | | 24.93 | | 25.20 | |
Preferred D price end of period | | 50.00 | | 50.00 | | 50.00 | | 50.00 | | 50.00 | | 50.00 | | 50.00 | |
Preferred E price end of period | | 26.50 | | 26.60 | | — | | — | | — | | — | | — | |
| | | | | | | | | | | | | | | |
Common market equity at end of period | | $ | 2,273,964 | | $ | 2,077,184 | | $ | 1,901,268 | | $ | 1,786,707 | | $ | 1,980,246 | | $ | 1,893,562 | | $ | 1,850,126 | |
Preferred market equity at end of period | | 287,000 | | 287,800 | | 233,193 | | 232,815 | | 270,531 | | 271,241 | | 233,760 | |
Total equity market capitalization | | 2,560,964 | | 2,364,984 | | 2,134,461 | | 2,019,522 | | 2,250,777 | | 2,164,803 | | 2,083,886 | |
Total debt end of period | | 1,727,926 | | 1,763,698 | | 1,772,388 | | 1,502,577 | | 1,524,520 | | 1,530,475 | | 1,742,342 | |
TOTAL MARKET CAPITALIZATION | | $ | 4,288,890 | | $ | 4,128,682 | | $ | 3,906,849 | | $ | 3,522,099 | | $ | 3,775,297 | | $ | 3,695,278 | | $ | 3,826,228 | |
(1) Includes pro rata share of joint venture results.
(2) Excludes accumulated depreciation on operating and held for sale assets.
(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) On May 5, 2003, the Company redeemed all Preferred B shares outstanding at a price of $25.00 per depositary 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 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 | |
| | 09/30/03 | | 06/30/03 | | 03/31/03 | | 09/30/02 | | 06/30/02 | | 03/31/02 | | 12/31/02 | |
Net income to EBITDA calculation: (1) | | | | | | | | | | | | | | | |
Net income | | $ | 31,711 | | $ | 32,529 | | $ | 35,189 | | $ | 29,791 | | $ | 30,761 | | $ | 21,988 | | $ | 122,062 | |
Depreciation and amortization | | | | | | | | | | | | | | | |
Continuing operations real estate assets | | 20,034 | | 18,807 | | 18,884 | | 16,531 | | 16,627 | | 14,807 | | 65,191 | |
Discontinued operations real estate assets | | 57 | | 134 | | 234 | | 1,261 | | 1,933 | | 1,576 | | 5,033 | |
Pro rata share of joint venture real estate assets | | 253 | | 209 | | 254 | | 327 | | 341 | | 308 | | 1,405 | |
Income taxes | | 133 | | 133 | | 133 | | 155 | | 150 | | 125 | | 663 | |
Interest expense | | | | | | | | | | | | | | | |
Continuing operations | | 25,764 | | 24,848 | | 26,001 | | 24,617 | | 24,046 | | 19,708 | | 92,941 | |
Discontinued operations | | 60 | | 60 | | 61 | | — | | 37 | | 13 | | 61 | |
Pro rata share of joint ventures | | 405 | | 432 | | 481 | | 652 | | 593 | | 637 | | 1,883 | |
Gain on sale of real estate | | — | | — | | — | | — | | (10 | ) | (192 | ) | (202 | ) |
Loss (gain) on sale of discontinued operations | | 163 | | (83 | ) | (3,483 | ) | 284 | | (1,797 | ) | 6 | | (100,837 | ) |
Gain on sale of joint venture | | (39 | ) | (604 | ) | — | | — | | — | | — | | — | |
Impairment of real estate | | | | | | | | | | | | | | | |
Impairment of real estate | | — | | 4,376 | | — | | 228 | | — | | 4,000 | | 88,616 | |
Impairment of real estate held for sale | | 48 | | 199 | | 3,454 | | 2,730 | | 4,175 | | 5,429 | | 18,945 | |
EBITDA | | $ | 78,589 | | $ | 81,040 | | $ | 81,208 | | $ | 76,576 | | $ | 76,856 | | $ | 68,405 | | $ | 295,761 | |
| | | | | | | | | | | | | | | |
Earnings ratios: | | | | | | | | | | | | | | | |
Interest coverage ratio (earnings/interest expense) | | 2.22 | x | 2.26 | x | 2.35 | x | 2.09 | x | 2.17 | x | 2.05 | x | 1.18 | x |
Debt service coverage (earnings/(interest expense + scheduled principal payments)) | | 1.94 | x | 1.95 | x | 2.13 | x | 1.91 | x | 1.98 | x | 1.84 | x | 1.08 | x |
Fixed charge coverage (earnings/(interest expense – scheduled principal payments – preferred dividends)) | | 1.64 | x | 1.62 | x | 1.82 | x | 1.62 | x | 1.63 | x | 1.46 | x | 0.89 | x |
Fixed charge coverage (excluding capitalized interest and scheduled principal payments) | | 1.91 | x | 1.90 | x | 2.04 | x | 1.82 | x | 1.81 | x | 1.64 | x | 1.00 | x |
| | | | | | | | | | | | | | | |
Net income to earnings calculation: | | | | | | | | | | | | | | | |
Net income | | $ | 31,711 | | $ | 32,529 | | $ | 35,189 | | $ | 29,791 | | $ | 30,761 | | $ | 21,988 | | $ | 122,062 | |
Deduct: | | | | | | | | | | | | | | | |
Income from discontinued operations | | (326 | ) | (648 | ) | (471 | ) | (2,885 | ) | (3,090 | ) | (766 | ) | (104,695 | ) |
Equity in income of unconsolidated ventures | | (772 | ) | (1,188 | ) | (473 | ) | (1,177 | ) | (838 | ) | (1,718 | ) | (5,245 | ) |
Add: | | | | | | | | | | | | | | | |
Minority interest in income of consolidated partnership | | 394 | | 375 | | 401 | | 74 | | 104 | | 240 | | 642 | |
Interest expense | | 25,764 | | 24,848 | | 26,001 | | 24,617 | | 24,046 | | 19,708 | | 93,259 | |
Distributed income of investments in unconsolidated joint ventures | | 229 | | 243 | | 243 | | 1,041 | | 1,087 | | 917 | | 3,761 | |
Interest component of rental expense | | 113 | | 80 | | 126 | | 107 | | 107 | | 78 | | 428 | |
EARNINGS | | $ | 57,113 | | $ | 56,239 | | $ | 61,016 | | $ | 51,568 | | $ | 52,177 | | $ | 40,447 | | $ | 110,212 | |
| | | | | | | | | | | | | | | |
Fixed charge calculation: | | | | | | | | | | | | | | | |
Interest expense | | $ | 25,764 | | $ | 24,848 | | $ | 26,001 | | $ | 24,617 | | $ | 24,046 | | $ | 19,708 | | $ | 93,259 | |
Scheduled principal payments | | 3,707 | | 4,050 | | 2,677 | | 2,360 | | 2,318 | | 2,318 | | 9,034 | |
Preferred dividends | | 5,279 | | 5,753 | | 4,859 | | 4,859 | | 5,646 | | 5,659 | | 21,023 | |
FIXED CHARGE | | $ | 34,750 | | $ | 34,651 | | $ | 33,537 | | $ | 31,836 | | $ | 32,010 | | $ | 27,685 | | $ | 123,316 | |
Capitalized interest | | $ | 1,121 | | $ | 957 | | $ | 1,007 | | $ | 1,171 | | $ | 858 | | $ | 657 | | $ | 3,733 | |
(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.
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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
10
Summary of Outstanding Debt
(In thousands)
| | Lender | | Outstanding Balance | | Actual Interest Rate | | Maturity Date | | Percent of Total Indebtedness | |
Fixed Rate Debt: | | | | | | | | | | | |
Secured Mortgage Indebtedness | | | | | | | | | | | |
Merchants Park / The Crossing at Fry Road | | John Hancock | | $ | 20,728 | | 7.810 | % | 07/01/04 | | 1.21 | % |
Briggsmore Plaza | | AETNA Life Insurance | | 232 | | 8.288 | % | 08/01/04 | | 0.01 | % |
Genesee Valley Shopping Center | | Nationwide Life Insurance | | 7,720 | | 8.850 | % | 02/10/05 | | 0.45 | % |
Roundtree Place | | Nationwide Life Insurance | | 6,313 | | 8.850 | % | 02/10/05 | | 0.37 | % |
Grant Mills Station | | Laureate Realty Services | | 6,789 | | 8.850 | % | 02/10/05 | | 0.40 | % |
Lagniappe Village Shopping Center | | Laureate Realty Services | | 5,652 | | 8.850 | % | 02/10/05 | | 0.33 | % |
Mist Lake Plaza | | Banker Financial | | 8,565 | | 8.850 | % | 02/10/05 | | 0.50 | % |
Panama City Square | | First Union National Bank | | 12,594 | | 6.750 | % | 10/01/05 | | 0.74 | % |
Harpers Station I | | Columbus Life Insurance Company | | 11,573 | | 8.000 | % | 10/14/05 | | 0.68 | % |
Harpers Station II | | Columbus Life Insurance Company | | 1,380 | | 8.750 | % | 10/14/05 | | 0.08 | % |
Parkway Plaza I | | Sun Life Assurance Company | | 8,703 | | 7.630 | % | 04/01/06 | | 0.51 | % |
Parkway Plaza II | | Sun Life Assurance Company | | 2,481 | | 8.020 | % | 04/01/06 | | 0.15 | % |
Alexis Park | | SECORE Financial | | 4,514 | | 9.390 | % | 10/01/06 | | 0.26 | % |
Normandy Plaza | | State Farm Life Insurance Company | | 2,896 | | 8.200 | % | 02/01/07 | | 0.17 | % |
Montebello Plaza | | Nationwide Life Insurance | | 4,395 | | 9.625 | % | 03/05/07 | | 0.26 | % |
Crown Point | | Jackson National Life Insurance | | 7,170 | | 8.120 | % | 05/01/07 | | 0.42 | % |
Skyway Plaza | | LaSalle National Bank | | 3,642 | | 9.250 | % | 05/01/07 | | 0.21 | % |
Dickson City Crossings I | | General American Life Insurance Co. | | 12,364 | | 8.650 | % | 12/01/07 | | 0.72 | % |
Dickson City Crossings II | | General American Life Insurance Co. | | 2,469 | | 8.870 | % | 12/01/07 | | 0.14 | % |
Westminster City Center | | Wells Fargo Bank, N.A. | | 28,402 | | 6.690 | % | 02/01/08 | | 1.66 | % |
42 properties (REMIC) | | SECORE Financial | | 153,268 | | 6.670 | % | 06/01/08 | | 8.96 | % |
Glengary Shopping Center | | Lehman Brothers Holdings, Inc. | | 3,946 | | 7.320 | % | 12/01/08 | | 0.23 | % |
Brice Park | | USG Annuity and Life | | 3,213 | | 7.875 | % | 02/01/09 | | 0.19 | % |
London Marketplace | | Aegon USA Realty | | 3,804 | | 8.265 | % | 04/01/09 | | 0.22 | % |
Paradise Plaza | | CIGNA | | 1,757 | | 9.150 | % | 04/01/09 | | 0.10 | % |
Tuckernuck Square | | LaSalle National Bank | | 5,404 | | 7.880 | % | 08/01/09 | | 0.32 | % |
Perry Marketplace | | American Express | | 3,910 | | 9.000 | % | 10/01/09 | | 0.23 | % |
Bristol Plaza | | Sun Life Assurance Company | | 6,262 | | 8.090 | % | 11/01/09 | | 0.37 | % |
Festival Center | | KeyBank National Association | | 2,513 | | 8.240 | % | 01/01/10 | | 0.15 | % |
Sunshine Square | | Sun Life Assurance Company | | 7,486 | | 8.490 | % | 05/31/10 | | 0.44 | % |
Marwood Plaza | | Sun Life Assurance Company | | 4,346 | | 8.280 | % | 06/01/10 | | 0.25 | % |
Saddletree Village Shopping Center | | Aegon USA Realty | | 1,658 | | 8.250 | % | 06/01/10 | | 0.10 | % |
Hampton Village Centre | | Deutsche Banc Capital LLC | | 29,330 | | 8.530 | % | 06/30/10 | | 1.71 | % |
Greentree | | SFERS | | 5,053 | | 8.240 | % | 10/01/10 | | 0.30 | % |
Merchant’s Central | | SFERS | | 6,281 | | 8.240 | % | 10/01/10 | | 0.37 | % |
Northside Plaza | | SFERS | | 2,205 | | 8.240 | % | 10/01/10 | | 0.13 | % |
Habersham Crossing | | SFERS | | 3,720 | | 8.240 | % | 10/01/10 | | 0.22 | % |
Johnstown Galleria Outparcel | | Holliday Fenoglio Fowler | | 2,560 | | 8.000 | % | 07/01/11 | | 0.15 | % |
Merchants Crossing | | American Equity Investment | | 5,295 | | 7.630 | % | 09/14/11 | | 0.31 | % |
Irving West | | Protective Life | | 2,139 | | 8.500 | % | 10/01/11 | | 0.13 | % |
Hunt River Commons | | Nationwide Life Insurance | | 7,372 | | 7.070 | % | 10/01/11 | | 0.43 | % |
Chapel Square | | American National | | 1,645 | | 9.250 | % | 02/01/13 | | 0.10 | % |
Northgate | | State Farm Life Insurance Company | | 6,384 | | 8.750 | % | 06/30/13 | | 0.37 | % |
University IV | | IDS Life Insurance Company | | 1,976 | | 8.250 | % | 03/01/15 | | 0.12 | % |
Riverview Plaza | | Protective Life | | 4,601 | | 8.625 | % | 09/01/15 | | 0.27 | % |
Green Acres | | Protective Life | | 11,157 | | 7.500 | % | 07/01/16 | | 0.65 | % |
Lexington Town Square | | American Enterprise | | 1,840 | | 8.500 | % | 10/01/16 | | 0.11 | % |
Midway Market Square | | MONY | | 17,167 | | 8.180 | % | 12/01/16 | | 1.00 | % |
Stratford Commons | | Protective Life | | 5,128 | | 8.125 | % | 01/01/17 | | 0.30 | % |
Elkhart Market Centre | | Protective Life | | 13,212 | | 7.500 | % | 08/01/18 | | 0.77 | % |
Northshore Plaza | | IDS Life Insurance Company | | 3,722 | | 8.050 | % | 02/01/20 | | 0.22 | % |
Covered Bridge | | Protective Life | | 2,740 | | 7.500 | % | 06/01/20 | | 0.16 | % |
Olympia Corners | | Protective Life | | 5,383 | | 7.500 | % | 06/01/20 | | 0.31 | % |
Sun Plaza | | Protective Life | | 10,007 | | 7.500 | % | 06/01/20 | | 0.58 | % |
| | | | | | | | | | | | |
11
| | Lender | | Outstanding Balance | | Actual Interest Rate | | Maturity Date | | Percent of Total Indebtedness | |
The Vineyards | | Protective Life | | 8,318 | | 7.500 | % | 06/01/20 | | 0.49 | % |
Arvada Plaza | | American Centurion | | 2,147 | | 7.670 | % | 05/01/21 | | 0.13 | % |
Aurora Plaza | | Protective Life | | 6,459 | | 7.500 | % | 06/01/21 | | 0.38 | % |
Cheyenne Plaza | | SAFECO Life Insurance Co. | | 4,825 | | 7.880 | % | 06/01/21 | | 0.28 | % |
Hilltop Plaza | | IDS Life Insurance Company | | 5,817 | | 7.640 | % | 06/01/21 | | 0.34 | % |
Karl Plaza | | Lehman Brothers Holdings, Inc. | | 3,889 | | 7.320 | % | 03/01/28 | | 0.23 | % |
TOTAL FIXED RATE SECURED MORTGAGE INDEBTEDNESS | | | | $ | 536,521 | | 7.625 | % | | | 31.36 | % |
| | | | | | | | | | | |
Unsecured Notes | | | | | | | | | | | |
7.33%, 4 Year Unsecured Notes | | — | | $ | 49,000 | | 7.330 | % | 11/20/03 | | 2.86 | % |
6.88%, 7 Year Unsecured Notes (1) | | — | | 75,000 | | 6.875 | % | 10/15/04 | | 4.38 | % |
7.75%, 10 Year Unsecured Notes | | — | | 100,000 | | 7.750 | % | 04/06/05 | | 5.84 | % |
7.35%, 10 Year Unsecured Notes | | — | | 30,000 | | 7.350 | % | 06/15/07 | | 1.75 | % |
5.88%, 5 Year Unsecured Notes | | — | | 250,000 | | 5.875 | % | 06/15/07 | | 14.61 | % |
7.40%, 10 Year Unsecured Notes | | — | | 150,000 | | 7.400 | % | 09/15/09 | | 8.77 | % |
3.75%, 20 Year Unsecured Notes (2) | | — | | 115,000 | | 3.750 | % | 06/01/23 | | 6.72 | % |
7.97%, 30 Year Unsecured Notes | | — | | 10,000 | | 7.970 | % | 08/14/26 | | 0.58 | % |
7.65%, 30 Year Unsecured Notes | | — | | 25,000 | | 7.650 | % | 11/02/26 | | 1.46 | % |
7.68%, 30 Year Unsecured Notes | | — | | 10,000 | | 7.680 | % | 11/02/26 | | 0.58 | % |
7.68%, 30 Year Unsecured Notes | | — | | 10,000 | | 7.680 | % | 11/02/26 | | 0.58 | % |
6.90%, 30 Year Unsecured Notes | | — | | 25,000 | | 6.900 | % | 02/15/28 | | 1.46 | % |
6.90%, 30 Year Unsecured Notes | | — | | 25,000 | | 6.900 | % | 02/15/28 | | 1.46 | % |
7.50%, 30 Year Unsecured Notes | | — | | 25,000 | | 7.500 | % | 07/30/29 | | 1.46 | % |
| | | | | | | | | | | |
TOTAL FIXED RATE UNSECURED NOTES | | | | $ | 899,000 | | 6.493 | % | | | 52.54 | % |
| | | | | | | | | | | |
CAPITAL LEASES | | | | $ | 28,640 | | 7.500 | % | 06/20/31 | | 1.67 | % |
| | | | | | | | | | | |
TOTAL FIXED RATE DEBT | | | | $ | 1,464,161 | | 7.066 | % | | | 85.58 | % |
| | | | | | | | | | | |
Variable Rate Debt (3): | | | | | | | | | | | |
| | | | | | | | | | | |
Secured Mortgage Indebtedness | | | | | | | | | | | |
Highland Commons | | GE Financial Assurance | | $ | 3,858 | | 8.250 | % | 12/01/09 | | 0.23 | % |
Lexington Road Plaza | | Great Northern Insured Annuity | | 6,911 | | 7.375 | % | 09/01/11 | | 0.40 | % |
| | | | | | | | | | | |
TOTAL VARIABLE RATE SECURED MORTGAGE INDEBTEDNESS | | | | $ | 10,769 | | 7.688 | % | | | 0.63 | % |
| | | | | | | | | | | |
Credit Facilities | | | | | | | | | | | |
$ | 350 Million Revolving Credit Facility | | Fleet National Bank | | $ | 136,000 | | 2.170 | % | 04/25/05 | | 7.95 | % |
$ | 100 Million Secured Term Loan Facility | | Fleet National Bank | | 100,000 | | 2.370 | % | 09/29/06 | | 5.84 | % |
| | | | | | | | | | | |
TOTAL CREDIT FACILITIES | | | | $ | 236,000 | | 2.255 | % | | | 13.79 | % |
| | | | | | | | | | | |
TOTAL VARIABLE RATE DEBT | | | | $ | 246,769 | | 2.492 | % | | | 14.42 | % |
| | | | | | | | | | | |
TOTAL DEBT | | | | $ | 1,710,930 | | 6.395 | % | | | 100.00 | % |
| | | | | | | | | | | |
Net Unamortized Premiums on Mortgages | | | | $ | 17,865 | | | | | | | |
Net Unamortized Discount on Notes | | | | (3,008 | ) | | | | | | |
Impact of Reverse Swap Agreement with Fleet National Bank on Notes (1) | | | | 2,139 | | | | | | | |
TOTAL DEBT - NET | | | | $ | 1,727,926 | | | | | | | |
(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) On May 19, 2003, the Company completed a public offering of $100 million of 3.75% Convertible Senior Notes notes due 2023. On June 10, 2003, the underwriters exercised their over-allotment option in full and purchased an additional $15 million of the notes. The notes are convertible into New Plan common stock, upon the occurrence of certain events, at an initial conversion price of $25.00 per share. The notes may not be redeemed by New Plan until June 9, 2008, but are redeemable for cash, in whole or in part, any time thereafter.
(3) The Company incurs interest on these obligations using either the 30-day LIBOR rate or Moody’s A Corporate Bond Index which were 1.12% and 5.49%, respectively, as of September 30, 2003, plus spreads ranging from 105 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 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 | | $ | 10,231 | | $ | 49,000 | | $ | 59,231 | | 3.46 | % |
2004 | | 10,301 | | 95,312 | | 105,613 | | 6.17 | % |
2005 | | 28,293 | | 292,851 | (1) | 321,144 | | 18.77 | % |
2006 | | 4,444 | | 113,534 | (2) | 117,978 | | 6.90 | % |
2007 | | 15,099 | | 305,573 | | 320,672 | | 18.74 | % |
2008 | | 13,141 | | 174,325 | | 187,466 | | 10.96 | % |
2009 | | 7,537 | | 170,563 | | 178,100 | | 10.41 | % |
2010+ | | 103,114 | | 317,612 | | 420,726 | | 24.59 | % |
| | $ | 192,160 | | $ | 1,518,770 | | $ | 1,710,930 | | 100.00 | % |
| | | | | | | | | |
Net Unamortized Premiums on Mortgages | | $ | 17,865 | | | |
Net Unamortized Discount on Notes | | (3,008 | ) | | |
Impact of Reverse Swap Agreement with Fleet National Bank on Notes | | 2,139 | | | |
TOTAL DEBT - NET | | $ | 1,727,926 | | | |
Weighted Average Maturity:
| | Fixed Rate Debt | | Variable Rate Debt | | Total Debt | |
Including capital leases and credit facilities | | 6.6 Years | | 2.8 Years | | 6.1 Years | |
Excluding capital leases and credit facilities | | 6.2 Years | | 7.3 Years | | 6.2 Years | |
Debt Covenant Compliance Ratios:
Senior Unsecured Notes Covenant (3) | | Required | | Actual | | Compliance | |
Total consolidated debt to total asset value | | < 60 | % | 49 | % | Yes | |
Total secured debt to total asset value | | < 40 | % | 19 | % | Yes | |
Total unencumbered asset value to total unsecured debt | | > 150 | % | 222 | % | Yes | |
Consolidated income available for debt service to total annual service charges | | > 150 | % | 258 | % | Yes | |
(1) Scheduled maturities include $136.0 million representing the balance of the $350 Million Revolving Credit Facility drawn as of September 30, 2003 and maturing April 25, 2005, with a one-year extension option.
(2) Scheduled maturities include $100.0 million representing the balance of the $100 Million Secured Term Loan Facility drawn as of September 30, 2003 and maturing September 29, 2006.
(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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
13
2003 Acquisitions
| | Property Type (1) | | Location | | Purchase Date | | Purchase Amount | | Cap- Rate | | Net Operating Income (NOI) (2) | | GLA | | Percent Leased (3) | | Anchor Tenants | | Year Built (4) | |
| | | | | | | | | | | | | | | | | | | | | |
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 (5) | | S | | West Bend, WI | | 01/03/03 | | — | | — | | — | | 198,315 | | 85 | % | Hobby Lobby, Kohl’s | | 2000 | |
Vail Ranch II (6) | | S | | Temecula, CA | | 02/25/03 | | $ | 10,510,474 | | 9.5 | % | $ | 1,376,000 | | 105,000 | | 86 | % | Powerhouse Gym, Stein Mart | | 2003 | |
Total | | | | | | | | $ | 10,510,474 | | — | | $ | 1,376,000 | | 303,315 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
2Q 2003 | | | | | | | | | | | | | | | | | | | | | |
Panama City Square | | S | | Panama City, FL | | 06/25/03 | | $ | 18,325,000 | | 9.0 | % | $ | 1,648,500 | | 289,119 | | 97 | % | Goody’s, Michaels, Sports Authority, T.J. Maxx, Wal-Mart | | 1992 | |
| | | | | | | | | | | | | | | | | | | | | |
3Q 2003 | | | | | | | | | | | | | | | | | | | | | |
Harpers Station | | S | | Cincinnati, OH | | 09/11/03 | | $ | 23,800,000 | | 9.5 | % | $ | 2,249,395 | | 240,681 | | 98 | % | Bova Furniture, Dillard’s Homestore, HomeGoods, Stein Mart, TJ Maxx | | 1994 | |
Dickson City Crossings | | S | | Dickson City, PA | | 09/30/03 | | 28,125,000 | | 9.0 | % | 2,530,605 | | 301,462 | | 100 | % | Circuit City, Dick’s Sporting Goods, Home Depot, PetsMart, TJ Maxx | | 1997 | |
Total | | | | | | | | $ | 51,925,000 | | 9.2 | % | $ | 4,780,000 | | 542,143 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | 2003 Total Acquisitions | | $ | 126,760,474 | | — | | $ | 12,404,500 | | 1,668,963 | | | | | | | |
(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) Year of most recent redevelopment or year built if no redevelopment has occurred.
(5) Purchase Amount and NOI included in the Equity Investment Group portfolio acquisition on December 12, 2002.
(6) 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. 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
14
2003 Transfers To Joint Ventures and Dispositions
| | Property Type (1) | | Location | | Sale Date | | Amount | | Book Value | | Gain / (Loss) | | Cap- Rate | | NOI (2) | | GLA / Acres | | Percent Leased (3) | | Year Built (4) | |
| | | | | | | | | | | | | | | | | | | | | | | |
Transfers to Joint Ventures | | | | | | | | | | | | | | | | | | | | | | | |
Arapahoe Crossings (5) | | O | | Aurora, CO | | 09/30/03 | | $ | 50,400,000 | | $ | 50,400,000 | | $ | — | | — | | — | | 466,363 | | 100 | % | 2003 | |
| | | | | | | | | | | | | | | | | | | | | | | |
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 at 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 | % | 2002 | |
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 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
2Q 2003 | | | | | | | | | | | | | | | | | | | | | | | |
Kroger | | T | | Waterloo, IL | | 04/11/03 | | $ | 1,800,000 | | $ | 1,776,900 | | $ | 23,100 | | 10.4 | % | $ | 186,500 | | 31,170 | | 100 | % | 1982 | |
Roxbury Township | | L | | Roxbury, NJ | | 04/15/03 | | 225,000 | | 219,900 | | 5,100 | | — | | — | | 6 acres | | — | | — | |
24 Hour Fitness | | T | | Scottsdale, AZ | | 05/29/03 | | 7,800,000 | | 7,753,100 | | 46,900 | | 9.6 | % | 745,000 | | 44,374 | | 100 | % | 1994 | |
Lucky stores | | T | | Peoria, IL | | 06/16/03 | | 1,600,000 | | 1,689,600 | | (89,600 | ) | 11.1 | % | 177,500 | | 30,000 | | 100 | % | 1983 | |
Kroger | | T | | Ottawa, IL | | 06/20/03 | | 2,550,000 | | 2,241,400 | | 308,600 | | 9.8 | % | 249,500 | | 44,088 | | 100 | % | 1982 | |
Albany 1 | | T | | Albany, GA | | 06/24/03 | | 900,000 | | 860,100 | | 39,900 | | 9.6 | % | 86,500 | | 72,900 | | 100 | % | 1981 | |
Decatur I | | T | | Decatur, IL | | 06/26/03 | | 325,000 | | 575,700 | | (250,700 | ) | — | | (20,000 | ) | 29,000 | | 0 | % | 1983 | |
Total | | | | | | | | $ | 15,200,000 | | $ | 15,116,700 | | $ | 83,300 | | — | | $ | 1,425,000 | | 251,532 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
3Q 2003 | | | | | | | | | | | | | | | | | | | | | | | |
Land at Columbus Center | | L | | Columbus, IN | | 07/21/03 | | $ | 2,700,000 | | $ | 2,914,400 | | $ | (214,400 | ) | — | | — | | 12 acres | | — | | — | |
Gold’s Gym | | T | | Brandon, FL | | 07/25/03 | | 1,700,000 | | 1,823,600 | | (123,600 | ) | 10.6 | % | $ | 180,164 | | 36,750 | | 100 | % | 1982 | |
Silver Bridge Plaza | | S | | Gallipolis, OH | | 07/31/03 | | 3,250,000 | | 3,064,100 | | 185,900 | | 9.8 | % | 318,641 | | 145,481 | | 80 | % | 1972 | |
Michigan City I | | T | | Michigan City, IN | | 08/01/03 | | 365,000 | | 376,300 | | (11,300 | ) | — | | (20,000 | ) | 29,000 | | 0 | % | 1983 | |
Land at The Mall at 163rd Street (6) | | L | | Miami, FL | | 09/23/03 | | 13,036,726 | | — | | — | | — | | — | | 21.5 acres | | — | | — | |
Total | | | | | | | | $ | 21,051,726 | | $ | 8,178,400 | | $ | (163,400 | ) | — | | $ | 478,805 | | 211,231 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | 2003 Total Dispositions | | $ | 101,826,726 | | $ | 85,386,700 | | $ | 3,403,300 | | — | | $ | 2,799,890 | | 1,223,699 | | | | | |
(1) L - Land, O - Ownership Interest, 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.
(4) Year of most recent redevelopment or year built if no redevelopment has occurred.
(5) The gross value of the property is $72.0 million, representing an 8.0% cap-rate. The total gain on sale is approximately $1.4 million and is currently included in the book value of the asset. In accordance with SFAS 66, the Company has deferred the recognition of the gain.
(6) In accordance with SFAS 66, the Company has deferred the recognition of the gain.
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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
15
2003 Redevelopment / Outparcel Development Activities
| | | | | | | | | | Construction | | | | | |
| | Location | | 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) | |
| | | | | | | | | | | | | | | | | | | |
Redevelopment Activities | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Paseo del Norte | | Albuquerque, NM | | Develop shopping center and replace anchor tenant | | 58,000 | | 0 | % | Jul-02 | | Jul-04 | | 90 | % | $ | 2,838,707 | | 11.0 | % |
Superior Marketplace | | Superior, CO | | Completion of Phase I development and Phase II development | | 295,602 | | 99 | % | Aug-02 | | Jun-04 | | 31 | % | 20,200,000 | | 11.9 | % |
Sun Plaza | | Ft. Walton Beach, FL | | Construction of a new 44,480 SF Publix and 4,200 SF of retail shops | | 159,101 | | 63 | % | Feb-03 | | Jan-04 | | 75 | % | 4,446,923 | | 12.1 | % |
Tarpon Mall | | Tarpon Springs, FL | | 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 | | 40 | % | 7,015,195 | | 10.5 | % |
Westgate | | Dublin, GA | | Sale of land 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 | | 69 | % | Feb-03 | | Dec-03 | | 80 | % | 2,040,807 | | 10.8 | % |
Tinley Park Plaza | | Tinley Park, IL | | Redevelopment of former Builders Square parcel with a 76,521 SF main retail building and 13,200 SF outparcel building | | 255,391 | | 72 | % | Mar-03 | | Mar-04 | | 25 | % | 4,952,500 | | 9.4 | % |
Georgetown Square | | Murfreesboro, TN | | Extension of Kroger lease with store and shopping center remodel | | 104,117 | | 91 | % | Mar-03 | | Dec-03 | | 70 | % | 1,466,690 | | 12.0 | % |
Perry Marketplace | | Perry, GA | | Redevelopment of former Kmart into a multi-tenant building | | 179,973 | | 71 | % | Apr-03 | | Jan-04 | | 65 | % | 1,228,157 | | 11.5 | % |
Ivyridge | | Philadelphia, PA | | 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 | | 20 | % | 7,800,000 | | 10.0 | % |
Columbus Center | | Columbus, IN | | Sale of 12 acres of land to Target for a 126,000 SF store and façade renovation | | 147,602 | | 64 | % | May-03 | | Nov-04 | | 40 | % | 4,107,345 | | 12.4 | % |
Market Place | | Piqua, OH | | Construction of a new 69,133 SF Kroger and addition of 12,800 SF of new retail space | | 183,139 | | 51 | % | May-03 | | Jul-04 | | 20 | % | 2,990,205 | | 10.3 | % |
Cave Spring Corners | | Roanoke, VA | | Construction of a new 58,000 SF Kroger and 3,300 SF of retail shops in former Ames location | | 147,039 | | 51 | % | May-03 | | Jul-04 | | 20 | % | 2,092,753 | | 13.0 | % |
Sunshine Square | | Medford, NY | | Construction of a new 65,000 SF Stop & Shop and façade renovation | | 230,235 | | 79 | % | Jun-03 | | Nov-04 | | 20 | % | 4,796,792 | | 15.2 | % |
Clear Lake Camino South | | Houston, TX | | Construction of a new 14,471 SF freestanding Eckerd, re-leasing of former grocer space and re-tenanting | | 101,030 | | 83 | % | Jun-03 | | Jun-04 | | 20 | % | 4,918,640 | | 12.1 | % |
The Mall at 163rd Street (3) | | Miami, FL | | Sale of 21.5 acres of land to Wal-Mart for construction of Wal-Mart Supercenter and redevelopment of remaining enclosed regional mall into shopping center | | 299,798 | | 70 | % | Jul-03 | | Dec-04 | | 17 | % | 20,000,000 | | 10.5 | % |
Galleria Commons | | Henderson, NV | | Redevelopment of former House To Home with a new 85,000 SF Burlington Coat Factory and additional retail shops | | 111,819 | | 83 | % | Jul-03 | | Mar-04 | | 40 | % | 2,013,110 | | 10.5 | % |
Cortlandville | | Cortland, NY | | Redevelopment of former Ames with a 31,000 SF Big Lots and retail shops | | 100,300 | | 60 | % | Jul-03 | | Dec-03 | | 40 | % | 1,145,403 | | 10.0 | % |
Harbor Plaza | | Ashtabula, OH | | Replacement of former Fleming grocer with a new grocery store and creation of retail shops | | 51,794 | | 77 | % | Jul-03 | | Dec-03 | | 50 | % | 520,724 | | 13.0 | % |
Metro 580 | | Pleasanton, CA | | Construction of a new 88,000 SF Kohl’s and reconfigure the remaining anchor space | | 156,123 | | 80 | % | Sep-03 | | Dec-04 | | 10 | % | 4,592,467 | | 11.9 | % |
J*Town Center | | Jeffersontown, KY | | Phase II of reconfiguration of shopping center with façade renovation of the main building and reposition of shopping center into multi-use retail / office | | 192,985 | | 41 | % | Sep-03 | | Sep-05 | | 10 | % | 4,193,100 | | 14.0 | % |
Fashion Corner (4) | | Saginaw, MI | | Phase III re-tenanting of former Kids R Us and combining of adjacent spaces to create two new anchor stores and façade renovation of that area | | 175,182 | | 70 | % | Sep-03 | | Apr-04 | | 10 | % | 1,069,000 | | 11.5 | % |
New Chastain Corners (4) | | Marietta, GA | | Increased lease commitment and renovation of existing Kroger store, development of outparcel with Bank Of America and shopping center renovation | | 108,380 | | 95 | % | Oct-03 | | May-04 | | 0 | % | 488,245 | | 12.9 | % |
Westgate Manor (4) | | Rome, NY | | Expansion of shopping center by 10,000 SF to accommodate Big Lots expansion | | 75,813 | | 96 | % | Oct-03 | | Feb-04 | | 0 | % | 605,038 | | 10.3 | % |
Chapman Square (4) | | Knoxville, TN | | Renovation and expansion of existing Kroger store and shopping center redevelopment | | 53,591 | | 80 | % | Oct-03 | | Jun-04 | | 0 | % | 726,286 | | 13.5 | % |
Maplewood Mall (4) | | Houston, TX | | Eliminate enclosed mall area to increase parking and tenant visibility and re-tenant space | | 95,638 | | 90 | % | Oct-03 | | May-04 | | 0 | % | 1,845,737 | | 11.0 | % |
Irving West (4) | | Irving, TX | | Re-tenant former Winn-Dixie with new specialty grocer and renovate existing small shop space | | 70,056 | | 95 | % | Oct-03 | | Apr-04 | | 0 | % | 1,650,859 | | 14.4 | % |
| | | | | | | | | | | | | | Total | | $ | 109,744,683 | | | |
16
| | | | | | | | | | Construction | | | | | |
| | Location | | 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) | |
Outparcel Development Activities | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Colonial Marketplace | | Orlando, FL | | Purchase adjacent 7,200 SF building to lease and renovate | | 136,023 | | 93 | % | Mar-03 | | Feb-04 | | 60 | % | $ | 1,539,000 | | 12.1 | % |
Northland | | Watertown, NY | | Construction of a 11,500 SF Kinney Drug | | 134,166 | | 28 | % | Jul-03 | | May-04 | | 20 | % | 1,328,026 | | 12.3 | % |
Moundsville Plaza | | Moundsville, WV | | Construction of a 5,400 SF Blockbuster | | 181,846 | | 88 | % | Jul-03 | | Apr-04 | | 10 | % | 761,984 | | 11.3 | % |
| | | | | | | | | | | | | | Total | | $ | 3,629,010 | | | |
| | | | | | | | | | Construction | | Expected Total Project Cost | | Expected Stabilized Return on Cost (2) | |
| | Location | | Project Description | | GLA | | Percent Leased (1) | | Start Date | | Completion Date | | Percent Complete | | |
| | | | | | | | | | | | | | | | | | | |
Completed 2003 Redevelopment / Outparcel Development Activities | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Arapahoe Crossings (5) | | Aurora, CO | | Final phase of development | | 466,363 | | 100 | % | Oct-01 | | Jan-03 | | 100 | % | — | | — | |
Island Plaza | | James Island, SC | | Expansion of Food Lion by 9,000 SF | | 171,955 | | 69 | % | Oct-01 | | Feb-03 | | 100 | % | $ | 1,120,000 | | 13.5 | % |
Kenworthy Crossing | | El Paso, TX | | Re-tenanting of former grocery space with Albertsons | | 70,969 | | 87 | % | Aug-02 | | Feb-03 | | 100 | % | 5,028,729 | | 11.0 | % |
Braes Heights | | Houston, TX | | 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 | | Conversion of a former grocer into Trader Joe’s and Petco and façade renovation | | 111,403 | | 98 | % | Jul-02 | | Mar-03 | | 100 | % | 3,917,000 | | 12.5 | % |
Braes Heights | | Houston, TX | | Conversion of second floor space into leasable office space | | 100,264 | | 86 | % | Jan-03 | | Mar-03 | | 100 | % | 611,000 | | 14.0 | % |
Regency Park | | Jacksonville, FL | | Addition of a 10,867 SF Party City by combining stores and constructing 4,430 SF | | 333,948 | | 81 | % | Aug-02 | | Jun-03 | | 100 | % | 1,086,100 | | 15.0 | % |
Laurel Square | | Brick, NJ | | Façade renovation with contract rent increases | | 246,235 | | 96 | % | Sep-02 | | Jun-03 | | 100 | % | 624,000 | | 12.5 | % |
Vail Ranch Center | | Temecula, CA | | Construction of an additional 23,000 SF of retail shops and pad building | | 204,204 | | 92 | % | Apr-03 | | Sep-03 | | 100 | % | 3,277,963 | | 12.0 | % |
J*Town Center | | Jeffersontown, KY | | Phase I of reconfiguration of shopping center with 15,000 SF of new retail shops | | 192,985 | | 41 | % | Aug-02 | | Sep-03 | | 100 | % | 1,503,334 | | 13.8 | % |
Delta Center | | Lansing, MI | | Addition of a 21,500 SF Bed, Bath & Beyond and façade renovation | | 186,246 | | 99 | % | May-03 | | Sep-03 | | 100 | % | 1,231,871 | | 13.0 | % |
Wallkill Plaza | | Middletown, NY | | Replacement of Big V with new Wakefern ShopRite and façade renovation | | 203,234 | | 95 | % | May-03 | | Sep-03 | | 100 | % | 1,225,600 | | 10.3 | % |
Old Egypt | | Magnolia, TX | | Construction of a new 14,580 SF Walgreen store | | 14,490 | | 100 | % | Oct-02 | | Sep-03 | | 100 | % | 3,153,189 | | 10.6 | % |
| | | | | | | | | | | | | | Total | | $ | 24,778,786 | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | TOTAL 2003 REDEVELOPMENT / OUTPARCEL DEVELOPMENT ACTIVITIES | | $ | 138,152,479 | | | |
(1) Includes all leases in force at September 30, 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) Expected total project cost less land sales.
(4) Indicates project added during 3Q 2003.
(5) Completed final phase of development at a cost of $7.1 million. Property transferred to a joint venture on September 30, 2003.
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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 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 | |
| | | | | | | | | | | | | | | | | |
COMPANY TOTAL PORTFOLIO | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Stabilized Properties | | | | | | | | | | | | | | | | | |
Community and Neighborhood Shopping Centers | | 330 | | 46,075,261 | | 92 | % | 42,276,249 | | $ | 324,712,598 | | 86.8 | % | $ | 73,900,755 | | 90.5 | % |
Single Tenant Properties | | 18 | | 523,484 | | 85 | % | 446,184 | | 2,476,844 | | 0.7 | % | 459,687 | | 0.6 | % |
Enclosed Malls / Specialty Retail Properties | | 4 | | 1,733,930 | | 74 | % | 1,287,317 | | 16,368,611 | | 4.4 | % | 3,421,732 | | 4.2 | % |
Miscellaneous Properties | | 7 | | 34,760 | | 100 | % | 34,760 | | 362,910 | | 0.1 | % | 56,889 | | 0.1 | % |
| | 359 | | 48,367,435 | | 91 | % | 44,044,510 | | $ | 343,920,963 | | 92.0 | % | $ | 77,839,063 | | 95.3 | % |
| | | | | | | | | | | | | | | | | |
Redevelopment Properties | | | | | | | | | | | | | | | | | |
Community and Neighborhood Shopping Centers | | 26 | | 3,879,235 | | 71 | % | 2,741,113 | | $ | 29,962,952 | | 8.0 | % | $ | 3,801,501 | | 4.7 | % |
| | | | | | | | | | | | | | | | | |
COMPANY TOTAL PORTFOLIO | | 385 | | 52,246,670 | | 90 | % | 46,785,623 | | $ | 373,883,915 | | 100.0 | % | $ | 81,640,564 | | 100.0 | % |
| | | | | | | | | | | | | | | | | |
Joint Venture Projects (2) (3) | | | | | | | | | | | | | | | | | |
Stabilized Properties | | 17 | | 3,187,886 | | 95 | % | 3,020,957 | | $ | 33,525,137 | | | | | | | |
Redevelopment / In-Process Development Properties (4) | | 2 | | 383,601 | | 84 | % | 322,764 | | 4,701,076 | | | | | | | |
| | 19 | | 3,571,487 | | 94 | % | 3,343,722 | | $ | 38,226,213 | | | | | | | |
| | | | | | | | | | | | | | | | | |
TOTAL STABILIZED COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS, INCLUDING JOINT VENTURE PROJECTS | | 347 | | 49,263,147 | | 92 | % | 45,297,206 | | $ | 358,237,735 | | | | | | | |
TOTAL REDEVELOPMENT / IN-PROCESS DEVELOPMENT COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS, INCLUDING JOINT VENTURE PROJECTS | | 28 | | 4,262,836 | | 72 | % | 3,063,877 | | 34,664,028 | | | | | | | |
TOTAL COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS, INCLUDING JOINT VENTURE PROJECTS | | 375 | | 53,525,983 | | 90 | % | 48,361,084 | | 392,901,763 | | | | | | | |
| | | | | | | | | | | | | | | | | |
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 | | 28,273,154 | | 62.8 | % | $ | 166,133,382 | | $ | 5.88 | | 46.8 | % | | | | | | |
Non-anchor Tenants | | 16,744,208 | | 37.2 | % | 188,542,168 | | 11.26 | | 53.2 | % | | | | | | |
| | 45,017,362 | | 100.0 | % | $ | 354,675,550 | | $ | 7.88 | | 100.0 | % | | | | | | |
(1) Data includes approximately $655,000 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 and ABR, not pro rata share.
(3) Information contained on pages 19 - 31 of this document excludes these properties.
(4) Includes 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
18
Properties by State / Region
State | | Number of Properties | | Percent Leased | | GLA | | Percent of GLA | | Percent of Scheduled ABR | |
Alabama | | 7 | | 91 | % | 760,014 | | 1.5 | % | 1.1 | % |
Arizona | | 7 | | 88 | % | 935,173 | | 1.8 | % | 1.9 | % |
Arkansas | | 2 | | 92 | % | 237,991 | | 0.5 | % | 0.4 | % |
California | | 15 | | 89 | % | 2,573,632 | | 4.9 | % | 7.3 | % |
Colorado | | 4 | | 100 | % | 751,267 | | 1.4 | % | 2.1 | % |
Delaware | | 1 | | 100 | % | 30,000 | | 0.1 | % | 0.0 | % |
Florida | | 30 | | 86 | % | 5,131,354 | | 9.8 | % | 12.3 | % |
Georgia | | 32 | | 87 | % | 3,552,320 | | 6.8 | % | 5.7 | % |
Illinois | | 8 | | 89 | % | 1,380,333 | | 2.6 | % | 2.8 | % |
Indiana | | 11 | | 82 | % | 1,362,787 | | 2.6 | % | 1.8 | % |
Iowa | | 3 | | 97 | % | 547,493 | | 1.0 | % | 0.8 | % |
Kentucky | | 11 | | 91 | % | 1,805,198 | | 3.5 | % | 2.9 | % |
Louisiana | | 6 | | 97 | % | 738,341 | | 1.4 | % | 0.9 | % |
Maryland | | 2 | | 84 | % | 278,888 | | 0.5 | % | 0.5 | % |
Massachusetts | | 2 | | 100 | % | 348,917 | | 0.7 | % | 0.6 | % |
Michigan | | 19 | | 94 | % | 2,924,526 | | 5.6 | % | 6.1 | % |
Minnesota | | 1 | | 100 | % | 55,715 | | 0.1 | % | 0.1 | % |
Mississippi | | 1 | | 100 | % | 87,721 | | 0.2 | % | 0.1 | % |
Nebraska | | 2 | | 100 | % | 9,671 | | 0.0 | % | 0.0 | % |
Nevada | | 3 | | 84 | % | 587,363 | | 1.1 | % | 1.0 | % |
New Jersey | | 6 | | 92 | % | 880,817 | | 1.7 | % | 2.0 | % |
New Mexico | | 2 | | 45 | % | 106,000 | | 0.2 | % | 0.1 | % |
New York | | 25 | | 81 | % | 3,530,671 | | 6.8 | % | 6.0 | % |
North Carolina | | 14 | | 95 | % | 1,888,078 | | 3.6 | % | 3.1 | % |
Ohio | | 23 | | 91 | % | 3,749,245 | | 7.2 | % | 6.8 | % |
Pennsylvania | | 15 | | 88 | % | 2,462,526 | | 4.7 | % | 5.1 | % |
Rhode Island | | 1 | | 84 | % | 148,395 | | 0.3 | % | 0.3 | % |
South Carolina | | 7 | | 89 | % | 790,817 | | 1.5 | % | 1.1 | % |
Tennessee | | 16 | | 97 | % | 1,926,084 | | 3.7 | % | 3.4 | % |
Texas | | 86 | | 90 | % | 9,374,505 | | 17.9 | % | 17.8 | % |
Utah | | 3 | | 99 | % | 606,883 | | 1.2 | % | 1.1 | % |
Virginia | | 13 | | 92 | % | 1,708,807 | | 3.3 | % | 3.2 | % |
West Virginia | | 3 | | 93 | % | 356,721 | | 0.7 | % | 0.6 | % |
Wisconsin | | 3 | | 92 | % | 458,267 | | 0.9 | % | 0.8 | % |
Wyoming | | 1 | | 96 | % | 160,150 | | 0.3 | % | 0.3 | % |
| | 385 | | 90 | % | 52,246,670 | | 100 | % | 100 | % |
Region (1) | | | | | | | | | | | |
East | | 100 | | 89 | % | 14,229,835 | | 27.2 | % | 25.3 | % |
Midwest | | 71 | | 91 | % | 10,648,187 | | 20.4 | % | 19.5 | % |
South | | 180 | | 89 | % | 21,808,330 | | 41.7 | % | 41.7 | % |
West | | 34 | | 90 | % | 5,560,318 | | 10.6 | % | 13.4 | % |
| | 385 | | 90 | % | 52,246,670 | | 100 | % | 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
19
Same Property NOI Analysis
(In thousands, except property statistics)
| | Three Months Ended (1) | | Percent | | Three Months Ended (1) | | Percent | | Three Months Ended | | Percent | |
| | 09/30/03 | | 09/30/02 | | Change | | 06/30/03 | | 06/30/02 | | Change | | 03/31/03 | | 03/31/02 | | Change | |
Analysis Specific Property Statistics: | | | | | | | | | | | | | | | | | | | |
Number of properties included in analysis | | 247 | | 247 | | | | 256 | | 256 | | | | 204 | | 204 | | | |
Gross leasable area | | 33,697,594 | | 33,697,594 | | | | 34,997,808 | | 34,997,808 | | | | 27,895,011 | | 27,895,011 | | | |
Percent leased | | 91.3 | % | 92.8 | % | -1.5 | % | 90.5 | % | 91.4 | % | -0.9 | % | 90.0 | % | 91.0 | % | -1.0 | % |
| | | | | | | | | | | | | | | | | | | |
Termination Fees: (2) | | $ | 1,353 | | $ | — | | | | $ | 110 | | $ | 29 | | | | $ | 38 | | $ | 554 | | | |
| | | | | | | | | | | | | | | | | | | |
Property revenues | | $ | 76,013 | | $ | 76,327 | | -0.4 | % | $ | 81,084 | | $ | 79,823 | | 1.6 | % | $ | 66,708 | | $ | 64,221 | | 3.9 | % |
Property operating expenses | | 22,822 | | 22,353 | | 2.1 | % | 24,742 | | 23,487 | | 5.3 | % | 21,710 | | 18,328 | | 18.5 | % |
SAME PROPERTY NOI (GAAP BASIS) | | $ | 53,191 | | $ | 53,974 | | -1.5 | % | $ | 56,342 | | $ | 56,336 | | 0.0 | % | $ | 44,998 | | $ | 45,893 | | -2.0 | % |
Operating margin (GAAP basis) | | 70.0 | % | 70.7 | % | -0.7 | % | 69.5 | % | 70.6 | % | -1.1 | % | 67.5 | % | 71.5 | % | -4.0 | % |
Straight-line rent adjustment | | 656 | | 538 | | 21.9 | % | 1,051 | | 823 | | 27.7 | % | 644 | | 159 | | 305.0 | % |
SAME PROPERTY NOI | | $ | 52,535 | | $ | 53,436 | | -1.7 | % | $ | 55,291 | | $ | 55,513 | | -0.4 | % | $ | 44,354 | | $ | 45,734 | | -3.0 | % |
Operating margin | | 69.1 | % | 70.0 | % | -0.9 | % | 68.2 | % | 69.5 | % | -1.4 | % | 66.5 | % | 71.2 | % | -4.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) Includes community and neighborhood shopping centers only.
(2) 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
20
Top Ten Tenants
| | Tenant | | Number of Leases | | GLA | | GLA as a Percentage of Total Portfolio GLA | | ABR | | ABR as a Percentage of Total Portfolio ABR | |
1 | | The Kroger Co. (1) | | 45 | | 2,322,271 | | 4.4 | % | $ | 14,982,709 | | 4.0 | % |
2 | | Wal-Mart Stores (2) | | 28 | | 3,138,692 | | 6.0 | % | 13,104,637 | | 3.5 | % |
3 | | Kmart Corporation | | 29 | | 2,659,362 | | 5.1 | % | 10,617,645 | | 2.8 | % |
4 | | Ahold USA (3) | | 20 | | 1,058,653 | | 2.0 | % | 8,184,816 | | 2.2 | % |
5 | | The TJX Companies (4) | | 28 | | 925,672 | | 1.8 | % | 6,213,091 | | 1.7 | % |
6 | | Winn-Dixie Stores (5) | | 21 | | 957,261 | | 1.8 | % | 5,995,290 | | 1.6 | % |
7 | | J.C. Penney Company (6) | | 42 | | 768,702 | | 1.5 | % | 5,037,220 | | 1.3 | % |
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. | | 36 | | 1,005,883 | | 1.9 | % | 3,608,510 | | 1.0 | % |
| | | | | | | | | | | | | |
| | | | 284 | | 14,200,159 | | 27.2 | % | $ | 76,198,946 | | 20.4 | % |
(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 A.J. Wright, HomeGoods, Marshalls and T.J. Maxx.
(5) Includes Save Rite Grocery Warehouse and Winn-Dixie.
(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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
21
New Lease Summary
NEW LEASE SUMMARY
| | Number | | GLA | | Total New ABR | | Tenant Improvements Committed | | Leasing Commissions | |
1Q 2003 | | 118 | | 417,346 | | $ | 4,133,819 | | $ | 2,453,542 | | $ | 336,287 | |
psf | | | | | | 9.91 | | 5.88 | | 0.81 | |
2Q 2003 | | 167 | | 973,688 | | 7,459,767 | | 4,454,548 | | 1,197,690 | |
psf | | | | | | 7.66 | | 4.57 | | 1.23 | |
3Q 2003 | | 174 | | 962,321 | | 7,893,858 | | 2,610,519 | | 444,721 | |
psf | | | | | | 8.20 | | 2.71 | | 0.46 | |
| | | | | | | | | | | |
2003 Total | | 459 | | 2,353,355 | | $ | 19,487,444 | | $ | 9,518,609 | | $ | 1,978,698 | |
psf | | | | | | 8.28 | | 4.04 | | 0.84 | |
RENEWAL LEASE SUMMARY
| | Number | | GLA | | Total Former ABR | | Total New ABR | | Increase/(Decrease) | |
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 | | | |
2Q 2003 | | 236 | | 889,389 | | 7,690,305 | | 8,037,784 | | 347,479 | | 4.5 | % |
psf | | | | | | 8.65 | | 9.04 | | 0.39 | | | |
3Q 2003 | | 227 | | 945,843 | | 7,866,514 | | 8,413,891 | | 547,377 | | 7.0 | % |
psf | | | | | | 8.32 | | 8.90 | | 0.58 | | | |
| | | | | | | | | | | | | |
2003 Total | | 663 | | 2,699,565 | | $ | 23,013,510 | | $ | 24,526,106 | | $ | 1,512,596 | | 6.6 | % |
psf | | | | | | 8.52 | | 9.09 | | 0.56 | | | |
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 September 30, 2003, June 30, 2003 and 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 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 | | 492 | | 1,782,165 | | 3.81 | % | $ | 7.84 | | 3.74 | % |
2004 | | 1085 | | 4,347,989 | | 9.29 | % | 8.77 | | 10.20 | % |
2005 | | 1077 | | 5,329,178 | | 11.39 | % | 8.03 | | 11.45 | % |
2006 | | 1039 | | 5,036,648 | | 10.77 | % | 8.47 | | 11.40 | % |
2007 | | 783 | | 4,569,661 | | 9.77 | % | 8.58 | | 10.49 | % |
2008 | | 675 | | 4,446,544 | | 9.50 | % | 8.03 | | 9.55 | % |
2009 | | 223 | | 2,988,965 | | 6.39 | % | 7.08 | | 5.66 | % |
2010 | | 167 | | 2,876,966 | | 6.15 | % | 7.05 | | 5.43 | % |
2011 | | 130 | | 2,261,637 | | 4.83 | % | 7.86 | | 4.75 | % |
2012 | | 114 | | 1,189,258 | | 2.54 | % | 9.23 | | 2.93 | % |
2013+ | | 399 | | 11,956,612 | | 25.56 | % | 7.63 | | 24.40 | % |
| | 6,184 | | 46,785,623 | | 100.0 | % | $ | 7.99 | | 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
23
Property Portfolio
| | Property Name | | City | | State | | Year Built (1) | | Date Acquired | | GLA | | Percent Leased (2) | | ABR | | Anchor Tenant (3) | | Anchor Tenant Not Owned (3) | |
Stabilized Properties | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | Community and Neighborhood Shopping Centers | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
1 | | Cloverdale Village | | Florence | | AL | | 1986 | | 10/27/94 | | 59,407 | | 100 | % | $ | 380,318 | | Big B Drugs,Winn-Dixie | | | |
2 | | Riverview Plaza | | Gadsden | | AL | | 1990 | | 10/12/95 | | 147,621 | | 100 | % | 967,160 | | Wal-Mart | | | |
3 | | Grants Mill Station | | Irondale | | AL | | 1991 | | 07/01/98 | | 226,837 | | 68 | % | 941,026 | | Wal-Mart | | | |
4 | | Payton Park | | Sylacauga | | AL | | 1995 | | 07/01/98 | | 231,820 | | 100 | % | 1,422,619 | | Wal-Mart | | | |
5 | | Conway Towne Center | | Conway | | AR | | 1986 | | 12/12/02 | | 177,149 | | 90 | % | 1,161,410 | | JC Penney | | Office Depot | |
6 | | Glendale Galleria | | Glendale | | AZ | | 1991 | | 08/01/97 | | 119,461 | | 95 | % | 1,209,905 | | Osco Drugs | | | |
7 | | Kmart Plaza | | Mesa | | AZ | | 1985 | | 12/28/90 | | 182,933 | | 97 | % | 734,912 | | Kmart | | | |
8 | | Southern Village Mesa | | Mesa | | AZ | | 1987 | | 08/01/97 | | 84,054 | | 98 | % | 681,587 | | Food City | | | |
9 | | Sun Valley Plaza | | Mesa | | AZ | | 1981 | | 05/31/94 | | 107,405 | | 62 | % | 412,863 | | Family Dollar | | | |
10 | | Metro Marketplace | | Phoenix | | AZ | | 2001 | | 06/21/91 | | 251,175 | | 83 | % | 2,179,313 | | Office Max, Toys R Us | | | |
11 | | Northmall Centre | | Tucson | | AZ | | 1996 | | 12/31/96 | | 168,585 | | 91 | % | 1,439,416 | | CompUSA, JC Penney Home Store, Stein Mart | | | |
12 | | Bakersfield Plaza | | Bakersfield | | CA | | 1990 | | 06/20/97 | | 213,164 | | 86 | % | 1,831,638 | | 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 | | 2000 | | 06/20/97 | | 129,264 | | 100 | % | 1,441,202 | | 24 Hour Fitness Sport, Michael’s, Sav-on Drug | | Big Lots, Garfields, Kragen, Trader Joe’s | |
15 | | Cudahy Plaza | | Cudahy | | CA | | 1994 | | 06/20/97 | | 138,430 | | 100 | % | 692,856 | | Big Lots, Kmart | | | |
16 | | Arbor Faire | | Fresno | | CA | | 1993 | | 04/09/97 | | 199,986 | | 90 | % | 1,828,407 | | Home Depot, PetsMart, Smart & Final | | Mervyn’s | |
17 | | Broadway Faire | | Fresno | | CA | | 1995 | | 04/09/97 | | 60,383 | | 100 | % | 848,417 | | United Artists | | | |
18 | | Briggsmore Plaza | | Modesto | | CA | | 1998 | | 06/20/97 | | 98,945 | | 91 | % | 729,981 | | Big Lots, Grocery Outlet, Outdoor World | | Fitness Choice | |
19 | | Montebello Plaza | | Montebello | | CA | | 1996 | | 06/20/97 | | 288,290 | | 96 | % | 2,814,306 | | 99c Only, Circuit City, Max Foods, Office Depot, Sav-On Drugs | | | |
20 | | Paradise Plaza | | Paradise | | CA | | 1997 | | 06/20/97 | | 198,484 | | 100 | % | 751,934 | | Albertsons, Kmart, Rite Aid | | | |
21 | | Rose Pavilion | | Pleasanton | | CA | | 1994 | | 02/27/98 | | 292,848 | | 90 | % | 4,372,377 | | Levitz Furniture, Macy’s Home Store | | Long’s Drugs | |
22 | | San Dimas Plaza | | San Dimas | | CA | | 1986 | | 10/07/97 | | 119,161 | | 100 | % | 1,786,949 | | T.J. Maxx | | Ralph’s, Rite Aid | |
23 | | Bristol Plaza | | Santa Ana | | CA | | 2003 | | 06/20/97 | | 111,403 | | 98 | % | 1,637,967 | | Big Lots, Petco, Rite Aid, Trader Joe’s | | Michaels | |
24 | | Vail Ranch Center | | Temecula | | CA | | 2003 | | 02/25/03 | | 204,204 | | 92 | % | 2,094,792 | | Powerhouse Gym, Rite Aid, Stater Bros., Stein Mart | | | |
25 | | Arvada Plaza | | Arvada | | CO | | 1994 | | 12/12/02 | | 98,272 | | 100 | % | 474,117 | | Arc Thrift Store, King Soopers | | | |
26 | | Aurora Plaza | | Aurora | | CO | | 1996 | | 12/12/02 | | 157,786 | | 100 | % | 914,421 | | Big Lots, King Soopers, Latino Cinema | | | |
27 | | Westminster City Center | | Westminster | | CO | | 1996 | | 12/16/97 | | 341,600 | | 100 | % | 4,454,981 | | Babies R Us, Barnes & Noble, Circuit City, CompUSA, Golfsmith, Gordman’s | | | |
28 | | Brooksville Square | | Brooksville | | FL | | 1987 | | 03/28/94 | | 191,202 | | 49 | % | 780,254 | | Publix, Walgreens | | | |
29 | | Coconut Creek | | Coconut Creek | | FL | | 2002 | | 03/01/02 | | 264,846 | | 93 | % | 2,507,768 | | Big Lots, Lady of America Gym, Publix | | | |
30 | | Northgate S.C. | | DeLand | | FL | | 1993 | | 06/30/93 | | 186,396 | | 100 | % | 1,297,257 | | Kmart, Publix | | | |
31 | | Morse Shores | | Ft. Myers | | FL | | 2001 | | 03/01/02 | | 169,545 | | 94 | % | 957,618 | | Beall’s Outlet, Big Lots, Publix | | | |
32 | | Holly Hill Shopping Center | | Holly Hill | | FL | | 1998 | | 12/12/02 | | 116,096 | | 91 | % | 832,745 | | Family Dollar, Winn-Dixie | | | |
33 | | Normandy Square | | Jacksonville | | FL | | 1996 | | 12/12/02 | | 87,240 | | 100 | % | 600,097 | | Eckerd, Family Dollar, Winn-Dixie | | | |
34 | | Regency Park | | Jacksonville | | FL | | 2003 | | 06/16/97 | | 333,948 | | 81 | % | 2,330,106 | | Babies R Us, Marshalls, Rhodes Furniture | | | |
35 | | Plaza 66 | | Kenneth City | | FL | | 1995 | | 12/12/02 | | 95,320 | | 94 | % | 703,993 | | 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 | % | 698,032 | | International Super Buffet | | | |
38 | | Miami Gardens | | Miami | | FL | | 1996 | | 10/06/97 | | 244,719 | | 100 | % | 2,332,100 | | Kmart, Ross, Winn-Dixie | | | |
39 | | Freedom Square | | Naples | | FL | | 1995 | | 10/06/97 | | 211,839 | | 100 | % | 1,748,633 | | Kmart, Publix | | | |
40 | | Southgate | | New Port Richey | | FL | | 1992 | | 08/27/97 | | 262,911 | | 97 | % | 856,087 | | Big Lots, Publix | | | |
41 | | Presidential Plaza | | North Lauderdale | | FL | | 1995 | | 04/18/97 | | 88,306 | | 94 | % | 670,061 | | Winn-Dixie | | | |
42 | | Colonial Marketplace | | Orlando | | FL | | 1999 | | 04/01/98 | | 136,023 | | 93 | % | 568,584 | | Office Max | | Target | |
43 | | Silver Hills | | Orlando | | FL | | 1985 | | 03/01/02 | | 108,811 | | 99 | % | 489,858 | | AutoZone, Buddy’s Home, Winn-Dixie | | | |
44 | | 23rd Street Station | | Panama City | | FL | | 1995 | | 07/01/98 | | 98,827 | | 95 | % | 979,740 | | Publix | | | |
45 | | Panama City Square | | Panama City | | FL | | 1992 | | 06/25/03 | | 289,119 | | 96 | % | 1,713,853 | | Goody’s, Michaels, Sports Authority, T.J. Maxx, Wal-Mart | | | |
46 | | Pensacola Square | | Pensacola | | FL | | 1995 | | 12/12/02 | | 134,806 | | 93 | % | 1,150,417 | | Circuit City, Ethan Allen, Office Max | | Books-A-Million, Hobby Lobby | |
47 | | Riverwood | | Port Orange | | FL | | 1996 | | 09/05/97 | | 93,506 | | 95 | % | 487,031 | | Walgreens, Winn-Dixie | | | |
48 | | Seminole Plaza | | Seminole | | FL | | 1995 | | 06/11/98 | | 146,720 | | 97 | % | 850,241 | | Burlington Coat Factory, T.J. Maxx | | | |
49 | | Eagles Park | | St. Petersburg | | FL | | 1986 | | 03/01/02 | | 124,971 | | 79 | % | 1,037,598 | | Publix | | | |
50 | | Rutland Plaza | | St. Petersburg | | FL | | 2002 | | 11/01/96 | | 149,562 | | 100 | % | 1,121,511 | | Big Lots, Winn-Dixie | | | |
51 | | Skyway Plaza | | St. Petersburg | | FL | | 2002 | | 12/12/02 | | 110,799 | | 89 | % | 733,372 | | Dollar Tree, Kash n’ Karry, Walgreens | | | |
52 | | Downtown Publix | | Stuart | | FL | | 2000 | | 03/01/02 | | 153,196 | | 90 | % | 1,217,848 | | Publix, Schumacher Music | | | |
| | | | | | | | | | | | | | | | | | | | | | |
24
| | Property Name | | City | | State | | Year Built (1) | | Date Acquired | | GLA | | Percent Leased (2) | | ABR | | Anchor Tenant (3) | | Anchor Tenant Not Owned (3) | |
53 | | Albany Plaza | | Albany | | GA | | 1995 | | 05/12/94 | | 114,169 | | 91 | % | 630,504 | | Big Lots, Food Lion | | | |
54 | | Southgate Plaza | | Albany | | GA | | 1969 | | 07/11/90 | | 59,816 | | 96 | % | 380,070 | | Bargain Town, Cititrends, OK Beauty Supply, Save-A-Lot | | | |
55 | | Perlis Plaza | | Americus | | GA | | 1972 | | 07/11/90 | | 165,315 | | 93 | % | 931,358 | | Belk’s, Harveys | | | |
56 | | Northeast Plaza | | Atlanta | | GA | | 1994 | | 12/12/02 | | 431,082 | | 70 | % | 2,797,338 | | Furniture Plus, Publix | | | |
57 | | North Leg Plaza | | Augusta | | GA | | 1997 | | 12/12/02 | | 118,580 | | 100 | % | 608,640 | | Beall’s Outlet, Big Lots, Food Lion | | | |
58 | | Sweetwater Village | | Austell | | GA | | 1985 | | 10/27/94 | | 66,197 | | 98 | % | 422,688 | | CVS, Save Rite Grocery Warehouse | | | |
59 | | Cedar Plaza | | Cedartown | | GA | | 1994 | | 10/27/94 | | 83,300 | | 100 | % | 573,360 | | Badcock Furniture, Kroger | | | |
60 | | Covered Bridge | | Clayton | | GA | | 2001 | | 12/12/02 | | 61,375 | | 100 | % | 413,562 | | BI-LO, Family Dollar | | | |
61 | | Cordele Square | | Cordele | | GA | | 2002 | | 07/11/90 | | 128,927 | | 95 | % | 587,460 | | Belk’s, Harvey Foods | | | |
62 | | Southgate Plaza | | Cordele | | GA | | 1969 | | 07/11/90 | | 39,262 | | 51 | % | 69,113 | | Fred’s Dollar Store | | | |
63 | | Habersham Crossing | | Cornelia | | GA | | 1990 | | 03/01/96 | | 161,278 | | 100 | % | 818,979 | | B.C. Moore, Wal-Mart | | | |
64 | | Habersham Village | | Cornelia | | GA | | 1985 | | 05/06/92 | | 147,182 | | 99 | % | 759,498 | | Kmart, Winn-Dixie | | | |
65 | | Covington Gallery | | Covington | | GA | | 1991 | | 12/30/93 | | 174,857 | | 100 | % | 1,066,600 | | Ingles, Kmart | | | |
66 | | Northside Plaza | | Dalton | | GA | | 2001 | | 10/11/95 | | 73,931 | | 99 | % | 537,057 | | BI-LO, Family Dollar | | | |
67 | | Midway Village | | Douglasville | | GA | | 1989 | | 05/01/97 | | 73,028 | | 94 | % | 510,832 | | Save Rite Grocery Warehouse | | | |
68 | | Marshalls at Eastlake | | Marietta | | GA | | 1982 | | 10/26/98 | | 55,193 | | 100 | % | 397,516 | | Marshalls | | | |
69 | | Pavilions at Eastlake | | Marietta | | GA | | 1996 | | 03/01/99 | | 159,088 | | 95 | % | 1,710,509 | | Kroger | | | |
70 | | Village at Southlake | | Morrow | | GA | | 1983 | | 04/13/98 | | 53,384 | | 100 | % | 448,414 | | Family Dollar, Marshalls | | | |
71 | | Merchants Crossing | | Newnan | | GA | | 1988 | | 12/12/02 | | 174,059 | | 52 | % | 681,492 | | Hastings, Kroger | | | |
72 | | Creekwood Shopping Center | | Rex | | GA | | 1990 | | 05/01/97 | | 69,778 | | 100 | % | 626,584 | | Save Rite Grocery Warehouse | | | |
73 | | Shops of Riverdale | | Riverdale | | GA | | 1995 | | 02/15/96 | | 34,255 | | 28 | % | 131,080 | | - | | Wal-Mart | |
74 | | Eisenhower Square | | Savannah | | GA | | 1997 | | 07/16/97 | | 125,120 | | 96 | % | 809,481 | | Eisenhower Cinema, Food Lion | | | |
75 | | Victory Square | | Savannah | | GA | | 1998 | | 07/02/92 | | 168,514 | | 78 | % | 996,548 | | Food Lion, Scotty’s | | | |
76 | | Wisteria Village Shopping Center | | Snellville | | GA | | 1997 | | 10/11/95 | | 164,646 | | 97 | % | 1,000,305 | | Kmart | | | |
77 | | University Commons | | Statesboro | | GA | | 1994 | | 07/24/96 | | 59,814 | | 100 | % | 561,389 | | - | | | |
78 | | Tift-Town | | Tifton | | GA | | 1965 | | 07/11/90 | | 58,818 | | 87 | % | 201,204 | | Beall’s Outlet, CVS, Family Dollar, Salvation Army | | | |
79 | | Westgate | | Tifton | | GA | | 1980 | | 07/11/90 | | 16,307 | | 100 | % | 142,100 | | - | | | |
80 | | Haymarket Mall | | Des Moines | | IA | | 2002 | | 05/12/95 | | 240,372 | | 99 | % | 1,203,906 | | Burlington Coat Factory, Hobby Lobby | | | |
81 | | Haymarket Square | | Des Moines | | IA | | 2002 | | 05/12/95 | | 266,803 | | 94 | % | 1,537,016 | | Big Lots, Dahl’s Foods, Nova Cinema, Office Depot | | | |
82 | | Village Mart | | Aurora | | IL | | 1990 | | 12/12/02 | | 89,528 | | 100 | % | 664,774 | | Family Dollar, Supermercado El Guero de Aurora, Village Discount Outlet | | | |
83 | | Festival Center | | Bradley | | IL | | 2000 | | 12/12/02 | | 63,796 | | 93 | % | 126,057 | | Dollar General | | | |
84 | | Southfield Plaza | | Bridgeview | | IL | | 2000 | | 12/03/96 | | 198,331 | | 100 | % | 1,767,131 | | Dominick’s Foods, Hobby Lobby | | | |
85 | | Pershing Plaza | | Decatur | | IL | | 1986 | | 12/12/02 | | 90,109 | | 100 | % | 388,058 | | Big Lots, Hobby Lobby | | | |
86 | | Freeport Plaza | | Freeport | | IL | | 2000 | | 12/12/02 | | 87,846 | | 100 | % | 488,251 | | Cub Foods, Stone’s Hallmark | | | |
87 | | Westridge Court | | Naperville | | IL | | 2002 | | 07/18/97 | | 454,183 | | 88 | % | 4,949,319 | | Borders, CompUSA, Cub Foods, Linens ‘N Things, Marshalls, Nova 8 Theatre | | | |
88 | | Olympia Corners | | Olympia Fields | | IL | | 1988 | | 12/12/02 | | 113,070 | | 89 | % | 930,958 | | Jewel-Osco | | | |
89 | | Elkhart Plaza West | | Elkhart | | IN | | 1997 | | 12/12/02 | | 81,651 | | 96 | % | 617,057 | | CVS, Martin’s Super Market | | | |
90 | | Elkhart Market Centre | | Goshen | | IN | | 1994 | | 12/12/02 | | 349,115 | | 99 | % | 1,873,662 | | Sam’s Wholesale Club, Wal-Mart | | | |
91 | | Marwood Plaza | | Indianapolis | | IN | | 1992 | | 12/12/02 | | 107,080 | | 100 | % | 753,196 | | CVS, Fashion Bug Plus, Kroger | | | |
92 | | Westlane Shopping Center | | Indianapolis | | IN | | 1982 | | 12/12/02 | | 71,490 | | 100 | % | 399,467 | | CVS, Family Dollar, Lo Bill Foods | | | |
93 | | Jasper Manor | | Jasper | | IN | | 1990 | | 02/18/92 | | 194,120 | | 76 | % | 707,918 | | Holiday Foods, Kmart | | | |
94 | | Valley View Plaza | | Marion | | IN | | 1997 | | 03/28/94 | | 29,974 | | 74 | % | 229,347 | | - | | Wal-Mart | |
95 | | Town Fair | | Princeton | | IN | | 1991 | | 02/09/93 | | 113,939 | | 100 | % | 488,089 | | Goody’s, Kmart | | | |
96 | | Knox Plaza | | Vincennes | | IN | | 1989 | | 12/12/02 | | 72,914 | | 95 | % | 315,543 | | Buehler Foods | | Big Lots | |
97 | | Wabash Crossing | | Wabash | | IN | | 1988 | | 12/16/93 | | 166,992 | | 43 | % | 523,933 | | - | | | |
98 | | Green River Plaza | | Campbellsville | | KY | | 1989 | | 03/08/96 | | 190,316 | | 95 | % | 949,690 | | Goody’s, JC Penney, Kroger | | | |
99 | | Kmart Plaza | | Elizabethtown | | KY | | 1992 | | 02/04/93 | | 130,466 | | 100 | % | 806,367 | | Kmart, Staples | | | |
100 | | Florence Plaza | | Florence | | KY | | 1985 | | 12/12/02 | | 170,404 | | 99 | % | 1,223,645 | | 99 Center, Dick’s Sporting Goods, Rhodes Furniture | | Toys R Us | |
101 | | Highland Commons | | Glasgow | | KY | | 1992 | | 03/31/93 | | 130,466 | | 100 | % | 756,889 | | Food Lion, Kmart | | | |
102 | | Mist Lake Plaza | | Lexington | | KY | | 1993 | | 07/01/98 | | 217,292 | | 98 | % | 1,637,949 | | Wal-Mart | | | |
103 | | London Marketplace | | London | | KY | | 1994 | | 03/17/94 | | 169,032 | | 100 | % | 968,179 | | Goody’s, Kmart, Kroger | | | |
104 | | Eastgate Shopping Center | | Louisville | | KY | | 2002 | | 11/10/93 | | 162,041 | | 94 | % | 1,396,418 | | Kroger | | | |
105 | | Picadilly Square | | Louisville | | KY | | 1973 | | 04/25/89 | | 96,370 | | 83 | % | 326,882 | | Big Lots, Royal Garden Buffet | | | |
106 | | Towne Square North | | Owensboro | | KY | | 1988 | | 12/12/02 | | 163,248 | | 95 | % | 902,584 | | Books-AMillion, Hobby Lobby, Office Depot | | | |
107 | | Lexington Road Plaza | | Versailles | | KY | | 1994 | | 04/28/94 | | 182,578 | | 100 | % | 1,256,368 | | Kmart, Kroger | | | |
25
| | Property Name | | City | | State | | Year Built (1) | | Date Acquired | | GLA | | Percent Leased (2) | | ABR | | Anchor Tenant (3) | | Anchor Tenant Not Owned (3) | |
108 | | Karam Shopping Center | | Lafayette | | LA | | 1998 | | 12/12/02 | | 100,238 | | 100 | % | 345,574 | | Conn’s Appliance, Super 1 Foods | | | |
109 | | Desiard Plaza | | Monroe | | LA | | 1995 | | 12/12/02 | | 65,439 | | 88 | % | 297,452 | | Brookshire’s, Family Dollar | | | |
110 | | Iberia Plaza | | New Iberia | | LA | | 1992 | | 03/01/02 | | 132,107 | | 97 | % | 638,328 | | Stage, Super 1 Foods | | | |
111 | | Lagniappe Village | | New Iberia | | LA | | 1990 | | 07/01/98 | | 220,225 | | 94 | % | 999,356 | | Big Lots | | | |
112 | | The Pines | | Pineville | | LA | | 1991 | | 03/01/02 | | 179,039 | | 100 | % | 860,391 | | Kmart, Super 1 Foods | | | |
113 | | Points West | | Brockton | | MA | | 1984 | | 12/12/02 | | 144,042 | | 100 | % | 864,913 | | HomeGoods, Ocean State Job Lot | | | |
114 | | Holyoke Shopping Center | | Holyoke | | MA | | 2000 | | 12/12/02 | | 204,875 | | 100 | % | 1,226,776 | | Stop & Shop | | | |
115 | | Liberty Plaza | | Randallstown | | MD | | 1983 | | 05/12/95 | | 215,574 | | 80 | % | 1,400,916 | | Marshalls | | | |
116 | | Rising Sun Towne Centre | | Rising Sun | | MD | | 1998 | | 06/04/99 | | 63,314 | | 98 | % | 605,940 | | Family Dollar, Martin’s | | | |
117 | | Maple Village | | Ann Arbor | | MI | | 2000 | | 10/14/94 | | 288,046 | | 100 | % | 1,632,815 | | Dunham’s, Kmart | | | |
118 | | Grand Crossing | | Brighton | | MI | | 1994 | | 01/03/03 | | 77,956 | | 100 | % | 717,994 | | ACO Hardware, VG’S Food | | | |
119 | | Farmington Crossroads | | Farmington | | MI | | 1986 | | 12/11/95 | | 84,310 | | 100 | % | 635,108 | | Farmer Jack | | | |
120 | | Silver Lake | | Fenton | | MI | | 1996 | | 01/03/03 | | 77,302 | | 100 | % | 1,013,495 | | Glik’s, VG’S Food | | | |
121 | | Fremont | | Fremont | | MI | | 1995 | | 01/03/03 | | 40,800 | | 100 | % | 227,371 | | D&W Food Center | | | |
122 | | Cascade East | | Grand Rapids | | MI | | 1983 | | 01/03/03 | | 99,542 | | 100 | % | 820,174 | | D&W Food Center, Powerhouse Gym | | | |
123 | | Kentwood | | Kentwood | | MI | | 1987 | | 01/03/03 | | 78,007 | | 100 | % | 566,321 | | D&W Food Center, Spartan Stores, Video Master | | | |
124 | | Delta Center | | Lansing | | MI | | 2003 | | 12/12/95 | | 186,246 | | 99 | % | 1,707,013 | | Farmer Jack, Pet Food Warehouse, T.J. Maxx | | | |
125 | | Hampton Village Centre | | Rochester Hills | | MI | | 1990 | | 12/12/95 | | 460,353 | | 98 | % | 4,719,755 | | Farmer Jack, Kohl’s, Star Theatre, T.J. Maxx | | Target | |
126 | | Green Acres | | Saginaw | | MI | | 1995 | | 12/12/02 | | 271,506 | | 90 | % | 1,479,307 | | A.J. Wright, Big Lots, Farmer Jack | | | |
127 | | Hall Road Crossing | | Shelby Township | | MI | | 1999 | | 12/12/95 | | 175,763 | | 98 | % | 1,893,160 | | Gander Mountain | | | |
128 | | Southfield Shopping Center | | Southfield | | MI | | 2002 | | 02/12/98 | | 106,948 | | 88 | % | 989,937 | | Farmer Jack | | Burlington Coats, F&M, Marshalls | |
129 | | 18 & Ryan | | Sterling Heights | | MI | | 1997 | | 01/03/03 | | 98,728 | | 100 | % | 1,321,125 | | CVS, Sears Hardware, VG’S Food | | | |
130 | | Delco Plaza | | Sterling Heights | | MI | | 1996 | | 11/14/96 | | 154,853 | | 100 | % | 766,536 | | Babies R Us, Bed, Bath & Beyond, Dunham’s | | | |
131 | | Harvest Place | | Stevensville | | MI | | 1994 | | 01/03/03 | | 61,965 | | 96 | % | 503,810 | | Martin’s Supermarket | | | |
132 | | Westland Crossing | | Westland | | MI | | 1999 | | 11/16/99 | | 141,738 | | 94 | % | 1,219,792 | | Grand Prix of America, Michaels | | Toys R Us | |
133 | | Roundtree Place | | Ypsilanti | | MI | | 1992 | | 07/01/98 | | 195,413 | | 99 | % | 1,216,849 | | Busch Grocery, Wal-Mart | | | |
134 | | Washtenaw Fountain Plaza | | Ypsilanti | | MI | | 1989 | | 10/05/92 | | 135,790 | | 67 | % | 488,259 | | Dunhams, Sav-A-Lot | | | |
135 | | University IV | | Spring Lake Park | | MN | | 1988 | | 12/12/02 | | 55,715 | | 100 | % | 488,248 | | Northwest Bookstore, Paper Warehouse, The Gym | | | |
136 | | Jacksonian Plaza | | Jackson | | MS | | 1990 | | 03/01/02 | | 87,721 | | 100 | % | 351,136 | | Books-A-Million, Georgia Carpet Outlet, Office Depot | | | |
137 | | Stanly County Plaza | | Albermarle | | NC | | 1988 | | 03/28/94 | | 63,637 | | 100 | % | 469,379 | | Ingles | | Wal-Mart | |
138 | | Village Marketplace | | Asheboro | | NC | | 1991 | | 04/13/95 | | 87,869 | | 72 | % | 534,110 | | - | | | |
139 | | Macon Plaza | | Franklin | | NC | | 2001 | | 12/12/02 | | 92,967 | | 91 | % | 364,614 | | BI-LO, Peebles | | | |
140 | | Foothills Market | | Jonesville | | NC | | 1996 | | 06/05/95 | | 49,630 | | 82 | % | 225,652 | | Food Lion | | | |
141 | | Chapel Square | | Kannapolis | | NC | | 1992 | | 12/01/94 | | 45,450 | | 88 | % | 312,280 | | CVS, Food Lion | | Wal-Mart | |
142 | | Kinston Pointe | | Kinston | | NC | | 2001 | | 07/05/95 | | 250,580 | | 96 | % | 689,955 | | Dollar Tree, Wal-Mart | | | |
143 | | Roxboro Square | | Roxboro | | NC | | 1989 | | 06/05/95 | | 98,980 | | 92 | % | 579,672 | | - | | | |
144 | | Siler Crossing | | Siler City | | NC | | 1988 | | 06/05/95 | | 132,639 | | 93 | % | 650,319 | | Belk-Yates, Variety Flea Mall | | | |
145 | | Crossroads Center | | Statesville | | NC | | 1997 | | 02/27/96 | | 340,190 | | 100 | % | 2,016,380 | | Wal-Mart | | | |
146 | | Thomasville Crossing | | Thomasville | | NC | | 1996 | | 04/18/97 | | 78,509 | | 95 | % | 637,842 | | Eckerds, Lowe’s Food | | | |
147 | | Anson Station | | Wadesboro | | NC | | 1988 | | 08/23/95 | | 132,353 | | 93 | % | 700,393 | | B.C. Moore, Food Lion, Wal-Mart | | | |
148 | | Roanoke Landing | | Williamston | | NC | | 1991 | | 01/02/96 | | 156,561 | | 100 | % | 1,032,046 | | Wal-Mart, Winn-Dixie | | Belk’s | |
149 | | Parkway Plaza | | Winston-Salem | | NC | | 1990 | | 12/12/02 | | 286,405 | | 95 | % | 2,389,219 | | Comfort Home Furniture, Lowes Foods, Office Depot | | | |
150 | | Stratford Commons | | Winston-Salem | | NC | | 1995 | | 12/30/96 | | 72,308 | | 100 | % | 927,628 | | Michaels, Office Max | | | |
151 | | Laurel Square | | Brick | | NJ | | 2003 | | 07/13/92 | | 246,235 | | 96 | % | 1,808,877 | | Kmart, Pathmark | | | |
152 | | Hamilton Plaza-Kmart Plaza | | Hamilton | | NJ | | 1972 | | 05/12/94 | | 149,060 | | 99 | % | 808,486 | | Kmart | | | |
153 | | Bennetts Mills Plaza | | Jackson | | NJ | | 2002 | | 09/01/94 | | 127,230 | | 99 | % | 1,193,325 | | Countyline Hardware, Stop & Shop | | | |
154 | | Middletown Plaza | | Middletown | | NJ | | 2002 | | 01/01/75 | | 198,068 | | 85 | % | 2,094,319 | | ShopRite | | | |
155 | | Tinton Falls Plaza | | Tinton Falls | | NJ | | 1998 | | 01/30/98 | | 100,582 | | 92 | % | 915,397 | | Burlington Coat Factory, Lifestyle Fitness | | A&P | |
156 | | Dover Park Plaza | | Yardville | | NJ | | 2002 | | 01/28/00 | | 59,642 | | 69 | % | 509,614 | | CVS | | | |
157 | | Socorro | | Socorro | | NM | | 2001 | | 03/01/02 | | 48,000 | | 100 | % | 418,000 | | Smith’s Food | | | |
158 | | Renaissance Center East | | Las Vegas | | NV | | 1981 | | 10/17/96 | | 143,607 | | 82 | % | 1,302,184 | | Albertsons | | | |
159 | | Kietzke Center | | Reno | | NV | | 1986 | | 06/20/97 | | 167,296 | | 87 | % | 631,278 | | Ric’s Furniture | | | |
160 | | University Mall | | Canton | | NY | | 1967 | | 01/01/76 | | 77,472 | | 100 | % | 308,723 | | Rexford’s Hardware, Wisebuys | | | |
161 | | Kmart Plaza | | De Witt | | NY | | 1970 | | 08/03/93 | | 115,500 | | 100 | % | 596,895 | | Kmart, Office Max | | | |
162 | | D & F Plaza | | Dunkirk | | NY | | 1967 | | 01/01/86 | | 190,217 | | 90 | % | 883,231 | | Big Lots, Quality Markets | | | |
26
| | Property Name | | City | | State | | Year Built (1) | | Date Acquired | | GLA | | Percent Leased (2) | | ABR | | Anchor Tenant (3) | | Anchor Tenant Not Owned (3) | |
163 | | Elmira Plaza | | Elmira | | NY | | 2001 | | 02/13/89 | | 50,803 | | 89 | % | 135,728 | | Big Lots, Dollar General | | | |
164 | | Genesee Valley Shopping Center | | Geneseo | | NY | | 1993 | | 07/01/98 | | 204,609 | | 100 | % | 1,509,945 | | Wal-Mart, Wegmans | | | |
165 | | Pyramid Mall | | Geneva | | NY | | 1990 | | 08/03/93 | | 239,500 | | 57 | % | 1,046,339 | | Big Lots, Tops Market | | | |
166 | | McKinley Plaza | | Hamburg | | NY | | 1991 | | 06/14/92 | | 93,211 | | 100 | % | 974,834 | | A.C. Moore, T.J. Maxx | | | |
167 | | Hornell Plaza | | Hornell | | NY | | 1995 | | 07/31/98 | | 253,703 | | 98 | % | 1,783,182 | | Wal-Mart, Wegmans | | | |
168 | | Cayuga Mall | | Ithaca | | NY | | 1969 | | 05/12/89 | | 205,426 | | 98 | % | 1,137,018 | | Eckerd, P&C Foods, T.J. Maxx | | | |
169 | | Shops at Seneca Mall | | Liverpool | | NY | | 1989 | | 08/03/93 | | 237,202 | | 84 | % | 1,140,755 | | Kmart | | | |
170 | | Transit Road Plaza | | Lockport | | NY | | 1971 | | 08/03/93 | | 138,119 | | 25 | % | 185,605 | | Save-A-Lot | | | |
171 | | Wallkill Plaza | | Middletown | | NY | | 2003 | | 12/12/95 | | 203,234 | | 95 | % | 1,502,371 | | ShopRite | | | |
172 | | Monroe ShopRite Plaza | | Monroe | | NY | | 1985 | | 08/01/97 | | 122,394 | | 100 | % | 1,453,206 | | Eckerd, Lifeplex, ShopRite, US Postal | | | |
173 | | Rockland Plaza | | Nanuet | | NY | | 1993 | | 01/01/83 | | 247,899 | | 95 | % | 4,625,742 | | Marshalls, Rockbottom | | | |
174 | | South Plaza | | Norwich | | NY | | 1989 | | 04/01/83 | | 143,665 | | 52 | % | 296,219 | | Plaza Lanes, Sav-A-Lot | | | |
175 | | Westgate Plaza | | Oneonta | | NY | | 1967 | | 01/20/84 | | 71,952 | | 9 | % | 34,713 | | - | | | |
176 | | Oswego Plaza | | Oswego | | NY | | 1996 | | 01/01/77 | | 128,087 | | 97 | % | 605,501 | | Big Lots, JC Penney | | | |
177 | | Mohawk Acres | | Rome | | NY | | 1987 | | 01/20/84 | | 155,840 | | 83 | % | 753,290 | | Applebees, P & C Supermarket | | | |
178 | | Price Chopper Plaza | | Rome | | NY | | 1988 | | 08/03/93 | | 78,400 | | 80 | % | 394,930 | | Price Chopper | | | |
179 | | Northland | | Watertown | | NY | | 1995 | | 01/01/73 | | 122,666 | | 28 | % | 300,572 | | - | | | |
180 | | Whitestown Plaza | | Whitesboro | | NY | | 1986 | | 04/03/02 | | 80,612 | | 73 | % | 537,153 | | Fleet Bank, Third Price Sportswear, Victory Markets | | | |
181 | | Ashland Square | | Ashland | | OH | | 1991 | | 10/06/93 | | 163,168 | | 100 | % | 945,090 | | Wal-Mart | | | |
182 | | Springbrook Plaza | | Canton | | OH | | 1989 | | 12/12/02 | | 174,353 | | 97 | % | 1,345,738 | | Circuit City, OfficeMax | | Pat Catan’s Craft Centers | |
183 | | Brentwood Plaza | | Cincinnati | | OH | | 1990 | | 05/04/94 | | 232,567 | | 92 | % | 1,213,036 | | Furniture & Mattress Dist. Center | | | |
184 | | Delhi | | Cincinnati | | OH | | 2002 | | 05/22/96 | | 166,317 | | 97 | % | 1,468,833 | | Big Lots, Kroger | | | |
185 | | Harpers Station | | Cincinatti | | OH | | 1994 | | 09/11/03 | | 240,681 | | 98 | % | 2,556,556 | | Bova Furniture, Dillard’s Homestore, HomeGoods, Stein Mart, TJ Maxx | | | |
186 | | Hillcrest Square | | Cincinnati | | OH | | 1996 | | 12/12/02 | | 150,218 | | 100 | % | 574,413 | | Furniture & Mattress Dist. Center, Kroger | | | |
187 | | Western Village | | Cincinnati | | OH | | 1960 | | 05/04/94 | | 138,526 | | 93 | % | 578,300 | | Furniture & Mattress Dist. Center | | | |
188 | | Crown Point | | Columbus | | OH | | 1998 | | 07/23/98 | | 147,427 | | 96 | % | 1,256,359 | | Kroger, Lombards | | | |
189 | | Greentree Shopping Center | | Columbus | | OH | | 1998 | | 07/23/98 | | 128,501 | | 80 | % | 946,956 | | Kroger | | | |
190 | | Karl Plaza | | Columbus | | OH | | 1992 | | 12/12/02 | | 100,396 | | 98 | % | 730,865 | | Staples | | Frank’s Nursery & Crafts | |
191 | | South Towne Centre | | Dayton | | OH | | 1994 | | 03/27/92 | | 308,699 | | 99 | % | 2,485,076 | | Borders, Burlington Coat Factory, Kmart, Value City Furniture | | | |
192 | | Heritage Square | | Dover | | OH | | 1992 | | 08/31/93 | | 231,732 | | 71 | % | 809,011 | | Bag N Save Foods | | | |
193 | | The Vineyards | | Eastlake | | OH | | 1989 | | 12/12/02 | | 144,820 | | 96 | % | 1,137,879 | | Goodwill, Tops Market | | Wal-Mart | |
194 | | Midway Crossing | | Elyria | | OH | | 1986 | | 12/11/95 | | 138,265 | | 91 | % | 1,020,108 | | Dunham’s, Jo-Ann Fabrics, TJ Maxx | | Kids R Us, Toys R Us | |
195 | | 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 | |
196 | | Napoleon Center | | Napoleon | | OH | | 1991 | | 12/12/02 | | 60,795 | | 100 | % | 467,230 | | Chief Supermarket, Rite Aid | | | |
197 | | New Boston | | New Boston | | OH | | 2000 | | 02/17/93 | | 238,711 | | 78 | % | 1,084,969 | | Wal-Mart | | | |
198 | | Brice Park | | Reynoldsburg | | OH | | 1989 | | 03/04/98 | | 168,284 | | 100 | % | 1,764,692 | | Gregg Appliances, Michaels, Old Navy | | | |
199 | | Alexis Park | | Toledo | | OH | | 1988 | | 12/12/02 | | 258,942 | | 96 | % | 1,170,361 | | Value City | | | |
200 | | Glengary Shopping Center | | Westerville | | OH | | 1998 | | 12/12/02 | | 101,068 | | 72 | % | 596,509 | | Aldi | | | |
201 | | Bethel Park | | Bethel Park | | PA | | 1998 | | 05/14/97 | | 224,069 | | 98 | % | 1,341,603 | | Giant Eagle | | | |
202 | | Bristol Plaza | | Bristol | | PA | | 1989 | | 12/12/02 | | 145,356 | | 99 | % | 1,352,275 | | Big Lots, Pathmark | | | |
203 | | Dickson City Crossings | | Dickson City | | PA | | 1997 | | 09/30/03 | | 301,462 | | 100 | % | 2,753,578 | | Circuit City, Dick’s Sporting Goods, Home Depot, PetsMart, TJ Maxx | | | |
204 | | Dillsburg Shopping Center | | Dillsburg | | PA | | 2002 | | 10/16/96 | | 146,193 | | 100 | % | 1,521,445 | | Giant Food Stores, Furniture & Mattress Dist. Center | | | |
205 | | Market Street Square | | Elizabethtown | | PA | | 1993 | | 10/06/97 | | 169,481 | | 100 | % | 1,384,539 | | Kmart, Weis Markets | | | |
206 | | Johnstown Galleria Outparcel | | Johnstown | | PA | | 1993 | | 07/31/97 | | 61,968 | | 100 | % | 339,677 | | Dunham’s, Staples | | Toys R Us, Wal-Mart | |
207 | | New Garden | | Kennett Square | | PA | | 2001 | | 06/20/97 | | 149,270 | | 91 | % | 644,762 | | Acme Markets, Big Lots | | | |
208 | | Stone Mill Plaza | | Lancaster | | PA | | 1993 | | 01/06/94 | | 94,493 | | 92 | % | 864,991 | | Giant Food Stores, Rent-To-Own | | | |
209 | | Roosevelt Mall | | Philadelphia | | PA | | 1988 | | 01/01/64 | | 560,439 | | 97 | % | 6,216,103 | | Strawbridge’s | | | |
210 | | Hampton Square | | Southampton | | PA | | 2002 | | 12/29/98 | | 62,933 | | 98 | % | 661,251 | | Eckerds | | | |
211 | | Shops at Prospect | | West Hempfield | | PA | | 1994 | | 07/31/95 | | 63,392 | | 100 | % | 432,774 | | Hallmark, Redner’s Markets | | Kmart | |
212 | | Hunt River Commons | | North Kingstown | | RI | | 1989 | | 12/12/02 | | 148,395 | | 84 | % | 1,184,699 | | Marshalls, Ocean State Job Lot, Stop & Shop | | | |
213 | | South Park | | Aiken | | SC | | 1991 | | 12/12/02 | | 55,580 | | 100 | % | 260,450 | | Fred’s, Goodwill Emporium | | | |
214 | | Circle Center | | Hilton Head | | SC | | 2000 | | 03/24/94 | | 65,313 | | 94 | % | 651,888 | | BI-LO | | | |
215 | | Palmetto Crossroads | | Hilton Head | | SC | | 2000 | | 10/18/95 | | 40,910 | | 100 | % | 292,430 | | Food Lion | | | |
216 | | Island Plaza | | James Island | | SC | | 2003 | | 10/06/97 | | 171,955 | | 69 | % | 613,080 | | Food Lion | | | |
217 | | Lexington Town Square | | Lexington | | SC | | 1995 | | 12/12/02 | | 75,763 | | 97 | % | 381,747 | | Carolina Pet Supply, Eckerds, Food Lion | | | |
27
| | Property Name | | City | | State | | Year Built (1) | | Date Acquired | | GLA | | Percent Leased (2) | | ABR | | Anchor Tenant (3) | | Anchor Tenant Not Owned (3) | |
218 | | Festival Centre | | North Charleston | | SC | | 1987 | | 12/12/02 | | 321,058 | | 93 | % | 1,480,153 | | Fred’s, Hamrick’s Apparel, Holiday Inn Worldwide, Home Décor Outlet, Piggly Wiggly | | | |
219 | | Remount Village | | North Charleston | | SC | | 1996 | | 11/13/96 | | 60,238 | | 93 | % | 530,471 | | BI-LO | | | |
220 | | Congress Crossing | | Athens | | TN | | 1990 | | 11/10/88 | | 172,305 | | 100 | % | 1,093,455 | | BI-LO, Kmart | | | |
221 | | St. Elmo Central | | Chattanooga | | TN | | 1995 | | 08/06/96 | | 74,978 | | 100 | % | 664,635 | | CVS, Winn-Dixie | | | |
222 | | Saddletree Village | | Columbia | | TN | | 1990 | | 06/15/98 | | 45,800 | | 94 | % | 287,364 | | Dollar General, Food Lion | | | |
223 | | West Towne Square | | Elizabethton | | TN | | 1998 | | 06/09/98 | | 99,224 | | 86 | % | 560,868 | | Dollar Tree, Stringer’s Restaurant, Winn-Dixie | | | |
224 | | Greeneville Commons | | Greeneville | | TN | | 2002 | | 03/10/92 | | 228,618 | | 99 | % | 1,542,397 | | Kmart, Proffitt’s | | | |
225 | | Hazel Path | | Hendersonville | | TN | | 1989 | | 11/27/95 | | 67,965 | | 97 | % | 503,444 | | Food Lion | | Wal-Mart | |
226 | | Kimball Crossing | | Kimball | | TN | | 1997 | | 11/27/95 | | 280,476 | | 100 | % | 1,764,065 | | Factory Direct Home Furnishing, Wal-Mart | | | |
227 | | Chapman-Ford Crossing | | Knoxville | | TN | | 1990 | | 12/30/92 | | 185,604 | | 95 | % | 1,015,246 | | Goody’s, Wal-Mart | | | |
228 | | Farrar Place Shopping Center | | Manchester | | TN | | 1989 | | 12/15/95 | | 43,220 | | 95 | % | 336,357 | | Dollar General, Food Lion | | The Crystal Company | |
229 | | Apison Crossing | | Ooltewah | | TN | | 1997 | | 07/29/97 | | 79,048 | | 95 | % | 595,605 | | Dollar Tree, Winn-Dixie | | | |
230 | | Madison Street Station | | Shelbyville | | TN | | 1999 | | 10/11/95 | | 56,766 | | 100 | % | 367,913 | | BI-LO, Dollar Tree | | | |
231 | | Commerce Central | | Tullahoma | | TN | | 1995 | | 08/09/96 | | 182,401 | | 98 | % | 1,208,445 | | Wal-Mart | | | |
232 | | Merchant’s Central | | Winchester | | TN | | 1997 | | 12/09/97 | | 208,123 | | 98 | % | 1,173,223 | | Wal-Mart | | | |
233 | | Palm Plaza | | Aransas | | TX | | 1979 | | 03/01/02 | | 52,100 | | 83 | % | 235,848 | | Beall’s, Family Dollar | | | |
234 | | Bardin Place Center | | Arlington | | TX | | 1993 | | 10/06/97 | | 303,899 | | 93 | % | 1,680,168 | | Oshman’s | | Hobby Lobby | |
235 | | Windsor Village | | Austin | | TX | | 1997 | | 03/01/02 | | 114,776 | | 89 | % | 560,845 | | - | | | |
236 | | Baytown Shopping Center | | Baytown | | TX | | 1987 | | 03/01/02 | | 95,921 | | 91 | % | 857,227 | | - | | | |
237 | | Cedar Bellaire | | Bellaire | | TX | | 1994 | | 03/01/02 | | 50,967 | | 100 | % | 460,550 | | H.E.B. Pantry Foods, ICI Paints | | | |
238 | | El Camino | | Bellaire | | TX | | 1972 | | 03/01/02 | | 71,575 | | 100 | % | 380,497 | | Davis Food City, Family Dollar, Hancock Fabrics | | | |
239 | | Rice Bellaire | | Bellaire | | TX | | 2000 | | 03/01/02 | | 20,465 | | 100 | % | 450,256 | | Walgreens | | | |
240 | | Brenham Four Corners | | Brenham | | TX | | 1997 | | 03/01/02 | | 114,571 | | 100 | % | 766,978 | | Eckerd, H.E.B. Pantry Foods, Palais Royal | | | |
241 | | Bryan Square | | Bryan | | TX | | 2001 | | 03/01/02 | | 55,115 | | 100 | % | 178,616 | | Kroger | | | |
242 | | Townshire | | Bryan | | TX | | 2002 | | 03/01/02 | | 136,693 | | 83 | % | 638,019 | | Albertsons, Tops Printing | | | |
243 | | Plantation Plaza | | Clute | | TX | | 1997 | | 03/01/02 | | 98,457 | | 91 | % | 767,939 | | Kroger, Walgreens | | | |
244 | | Culpepper Plaza | | College Station | | TX | | 1996 | | 03/01/02 | | 206,398 | | 95 | % | 1,522,688 | | Baskins | | | |
245 | | Rock Prairie Crossing | | College Station | | TX | | 2002 | | 03/01/02 | | 119,041 | | 100 | % | 1,107,960 | | Eckerd, Kroger | | | |
246 | | Carmel Village | | Corpus Christi | | TX | | 1993 | | 03/01/02 | | 86,678 | | 91 | % | 581,858 | | Bay Area Dialysis, Beall’s, Tuesday Morning | | | |
247 | | Five Points | | Corpus Christi | | TX | | 1993 | | 03/01/02 | | 276,593 | | 96 | % | 1,993,940 | | Beall’s, Hobby Lobby, Melrose Fashion, Sutherland Lumber | | | |
248 | | Claremont Village | | Dallas | | TX | | 1976 | | 03/01/02 | | 66,980 | | 100 | % | 441,199 | | Family Dollar, Minyard’s | | | |
249 | | Jeff Davis | | Dallas | | TX | | 1975 | | 03/01/02 | | 69,563 | | 100 | % | 426,897 | | Blockbuster, Carnival, Family Dollar | | | |
250 | | Stevens Park Village | | Dallas | | TX | | 1974 | | 03/01/02 | | 45,492 | | 100 | % | 417,884 | | Minyard, O’Reilly’s Auto Parts | | | |
251 | | Webb Royal | | Dallas | | TX | | 1992 | | 03/01/02 | | 108,627 | | 98 | % | 741,732 | | Minyard, Nothing Over $1.00 | | | |
252 | | Westmoreland Heights | | Dallas | | TX | | 1952 | | 03/01/02 | | 108,033 | | 95 | % | 583,576 | | Malone’s | | | |
253 | | Wynnewood Village | | Dallas | | TX | | 1996 | | 03/01/02 | | 460,149 | | 97 | % | 3,743,678 | | Colbert’s, Eckerd, Fallas Paredes, Family Dollar, Factory 2-U, Kroger, Macfrugals, Mighty Dollar, Rhoton’s Food for Less | | | |
254 | | Parktown | | Deer Park | | TX | | 1999 | | 03/01/02 | | 122,693 | | 94 | % | 752,196 | | Burke’s Outlet, Gerland’s, Walgreens | | | |
255 | | Kenworthy Crossing | | El Paso | | TX | | 2003 | | 03/01/02 | | 70,969 | | 87 | % | 412,450 | | Albertsons | | | |
256 | | Friendswood Square | | Friendswood | | TX | | 1979 | | 03/01/02 | | 64,038 | | 83 | % | 472,215 | | — | | | |
257 | | Forest Hills | | Ft. Worth | | TX | | 1968 | | 03/01/02 | | 69,967 | | 100 | % | 295,824 | | Family Dollar, Fiesta, Hi Style Fashion | | | |
258 | | Meadowbrook | | Ft. Worth | | TX | | 1999 | | 03/01/02 | | 40,308 | | 100 | % | 404,632 | | Dollar General, Eckerd, O’Reilly ‘s Auto Parts | | | |
259 | | Westcliff | | Ft. Worth | | TX | | 1999 | | 03/01/02 | | 133,705 | | 90 | % | 658,860 | | Amaximis Lending, Martin’s Hardware, Minyard | | | |
260 | | Village Plaza | | Garland | | TX | | 2002 | | 03/01/02 | | 89,241 | | 100 | % | 836,964 | | Truong Nguyen Grocer | | | |
261 | | North Hills Village | | Haltom City | | TX | | 1998 | | 03/01/02 | | 43,299 | | 86 | % | 189,264 | | Ace Hardware, Advantage Rental, Save-A-Lot | | | |
262 | | Highland Village Town Center | | Highland Village | | TX | | 1996 | | 03/01/02 | | 99,341 | | 94 | % | 1,021,215 | | Kroger | | | |
263 | | Antoine Square | | Houston | | TX | | 1974 | | 03/01/02 | | 54,512 | | 96 | % | 280,644 | | — | | | |
264 | | Bay Forest | | Houston | | TX | | 1999 | | 03/01/02 | | 71,469 | | 86 | % | 614,065 | | Kroger | | | |
265 | | Beltway South | | Houston | | TX | | 1998 | | 03/01/02 | | 107,174 | | 100 | % | 846,048 | | Kroger | | | |
266 | | Braes Heights | | Houston | | TX | | 2003 | | 03/01/02 | | 100,264 | | 86 | % | 1,414,513 | | Eckerd | | | |
267 | | Braes Link | | Houston | | TX | | 1999 | | 03/01/02 | | 38,997 | | 100 | % | 582,128 | | Walgreens | | | |
268 | | Braes Oaks | | Houston | | TX | | 1992 | | 03/01/02 | | 46,720 | | 96 | % | 390,025 | | H.E.B. Pantry Foods | | | |
269 | | Braesgate | | Houston | | TX | | 1997 | | 03/01/02 | | 91,670 | | 96 | % | 560,173 | | — | | | |
270 | | Broadway | | Houston | | TX | | 1996 | | 03/01/02 | | 74,942 | | 91 | % | 438,651 | | Dollar General, The Worksource | | | |
271 | | Edgebrook Plaza | | Houston | | TX | | 1987 | | 03/01/02 | | 100,170 | | 96 | % | 652,357 | | El Rodeo, Mr. 99 Cents, Office Depot, Value Village | | | |
272 | | Fondren | | Houston | | TX | | 1999 | | 03/01/02 | | 45,873 | | 100 | % | 517,265 | | Eckerd, Fiesta Home Furniture | | | |
28
| | Property Name | | City | | State | | Year Built (1) | | Date Acquired | | GLA | | Percent Leased (2) | | ABR | | Anchor Tenant (3) | | Anchor Tenant Not Owned (3) | |
273 | | Hearthstone Corners | | Houston | | TX | | 1998 | | 03/01/02 | | 208,147 | | 100 | % | 1,698,018 | | Big Lots, Kroger, Powerhouse Gym, Stein Mart | | | |
274 | | Huntington Village | | Houston | | TX | | 1987 | | 03/01/02 | | 112,287 | | 95 | % | 800,942 | | Family Dollar, Foodtown, Twice Blessed | | | |
275 | | Inwood Forest | | Houston | | TX | | 1997 | | 03/01/02 | | 77,553 | | 99 | % | 774,429 | | Randalls | | | |
276 | | Jester Village | | Houston | | TX | | 1988 | | 03/01/02 | | 64,442 | | 95 | % | 532,289 | | H.E.B. Pantry Foods | | | |
277 | | Jones Plaza | | Houston | | TX | | 2000 | | 03/01/02 | | 111,255 | | 95 | % | 1,022,804 | | 24 Hour Fitness, Hancock Fabrics | | | |
278 | | Jones Square | | Houston | | TX | | 1999 | | 03/01/02 | | 169,003 | | 99 | % | 1,086,687 | | D&D Sporting Goods, Hobby Lobby, King Dollar, Macfrugals, Walgreens | | | |
279 | | Lazybrook | | Houston | | TX | | 1988 | | 03/01/02 | | 10,745 | | 81 | % | 95,568 | | - | | | |
280 | | Long Point Square | | Houston | | TX | | 2002 | | 03/01/02 | | 74,329 | | 100 | % | 405,844 | | Family Dollar, Family Thrift, Hometown Warehouse | | | |
281 | | Merchants Park | | Houston | | TX | | 1997 | | 03/01/02 | | 241,742 | | 99 | % | 2,049,389 | | Fallas Paredes, Family Thrift, Golden Island, Kroger, Macfrugals, Merchants Bank | | | |
282 | | Mount Houston Square | | Houston | | TX | | 1996 | | 03/01/02 | | 173,819 | | 67 | % | 813,920 | | Fallas Paredes, Walgreens | | | |
283 | | North 45 Plaza | | Houston | | TX | | 1975 | | 03/01/02 | | 132,239 | | 83 | % | 727,640 | | Amco Furniture, Furr’s Cafeteria | | | |
284 | | Northgate | | Houston | | TX | | 1972 | | 03/01/02 | | 43,244 | | 100 | % | 354,069 | | Blockbuster, Firestone, OfficeMax | | | |
285 | | Northshore East | | Houston | | TX | | 2001 | | 03/01/02 | | 90,841 | | 95 | % | 1,196,943 | | Office Depot, River Oaks Imaging & Diagnostic | | | |
286 | | Northshore West | | Houston | | TX | | 1997 | | 03/01/02 | | 144,982 | | 94 | % | 1,105,232 | | Conn Appliances, Factory 2-U, Petco, Sellers Brothers | | | |
287 | | Northtown Plaza | | Houston | | TX | | 1990 | | 03/01/02 | | 192,009 | | 95 | % | 1,501,867 | | China Border, Factory 2-U, Fallas Paredes, Jo-Ann Fabrics, Macfrugals | | | |
288 | | Northwood | | Houston | | TX | | 1972 | | 03/01/02 | | 140,148 | | 93 | % | 907,200 | | Eckerd, Food City | | | |
289 | | Orange Grove | | Houston | | TX | | 1999 | | 03/01/02 | | 177,612 | | 40 | % | 852,956 | | Office Max, Prince’s Dollar Store | | | |
290 | | Pinemont | | Houston | | TX | | 1999 | | 03/01/02 | | 76,477 | | 90 | % | 824,423 | | Family Dollar, Houston Community College | | | |
291 | | Sharpstown Office Building | | Houston | | TX | | 1992 | | 03/01/02 | | 97,558 | | 82 | % | 410,100 | | - | | | |
292 | | Stella Link | | Houston | | TX | | 1998 | | 03/01/02 | | 99,727 | | 86 | % | 606,144 | | Conn’s Clearance, Davis Food City | | | |
293 | | Tanglewilde | | Houston | | TX | | 1998 | | 03/01/02 | | 87,309 | | 100 | % | 839,127 | | Cavender’s Boot City, Firestone, Party City, Salon In The Park | | | |
294 | | Tidwell Place | | Houston | | TX | | 1991 | | 03/01/02 | | 41,630 | | 100 | % | 368,664 | | Doctors Hospital, Family Dollar, Hometown Warehouse | | | |
295 | | Westheimer Commons | | Houston | | TX | | 1995 | | 03/01/02 | | 251,029 | | 90 | % | 2,208,324 | | Coomers, Hancock Fabrics, Kroger, Marshalls, Michaels, Walgreens | | | |
296 | | The Crossing at Fry Road | | Katy | | TX | | 1996 | | 03/01/02 | | 225,403 | | 100 | % | 1,943,369 | | Hobby Lobby, Kroger, Palais Royal, Stein Mart | | | |
297 | | Washington Square | | Kaufman | | TX | | 1978 | | 03/01/02 | | 65,050 | | 78 | % | 167,008 | | Eckerd, Family Dollar | | | |
298 | �� | League City | | League City | | TX | | 1992 | | 03/01/02 | | 99,021 | | 90 | % | 478,552 | | Bealls (Stage), Family Dollar, H.E.B. Pantry Foods, Jo-Ann Fabrics | | | |
299 | | Old Egypt | | Magnolia | | TX | | 2003 | | 03/01/02 | | 14,490 | | 100 | % | — | | - | | | |
300 | | Jefferson Park | | Mount Pleasant | | TX | | 2001 | | 03/01/02 | | 132,441 | | 91 | % | 702,511 | | Bealls (Stage), Super 1 Foods | | | |
301 | | Crossroads Center | | Pasadena | | TX | | 1997 | | 03/01/02 | | 134,124 | | 98 | % | 1,333,468 | | Kroger, Sears Hardware | | | |
302 | | Parkview East | | Pasadena | | TX | | 2002 | | 03/01/02 | | 38,186 | | 93 | % | 308,188 | | Dollar General, Hancock Fabrics | | | |
303 | | Parkview West | | Pasadena | | TX | | 1991 | | 03/01/02 | | 39,939 | | 87 | % | 333,819 | | Family Dollar | | | |
304 | | Spencer Square | | Pasadena | | TX | | 1998 | | 03/01/02 | | 194,549 | | 95 | % | 2,091,239 | | Eckerd, Kroger, Petco, Rockin Rodeo(Bushwacker’s) | | | |
305 | | Pearland Plaza | | Pearland | | TX | | 1995 | | 03/01/02 | | 156,661 | | 99 | % | 1,091,186 | | Kroger, Palais Royal, Petco, Walgreens | | | |
306 | | Northshore Plaza | | Portland | | TX | | 2000 | | 12/12/02 | | 152,144 | | 98 | % | 841,955 | | Beall’s, H.E.B. | | Kmart | |
307 | | Lamar Plaza | | Rosenberg | | TX | | 1975 | | 03/01/02 | | 154,855 | | 37 | % | 293,868 | | Dollar General | | | |
308 | | Klein Square | | Spring | | TX | | 1999 | | 03/01/02 | | 80,857 | | 92 | % | 621,456 | | Family Dollar, Foodtown | | | |
309 | | Keegan’s Meadow | | Stafford | | TX | | 1999 | | 03/01/02 | | 125,298 | | 99 | % | 1,162,889 | | 99 Cents Store, Palais Royal, Randalls | | | |
310 | | Texas City Bay | | Texas City | | TX | | 1997 | | 03/01/02 | | 235,784 | | 53 | % | 958,955 | | China Border, Kroger | | | |
311 | | Tomball Parkway Plaza | | Tomball | | TX | | 1990 | | 03/01/02 | | 133,629 | | 100 | % | 973,811 | | King Dollar, Palais Royal | | Hobby Lobby, TSE Tractor Supply | |
312 | | Village Center | | Victoria | | TX | | 1982 | | 03/01/02 | | 118,827 | | 87 | % | 350,215 | | Bealls (Stage), Dollar King, Fabric Warehouse, Megaworld, Victoria Office Equipment | | | |
313 | | Hanover Square | | Mechanicsville | | VA | | 1991 | | 01/06/93 | | 129,987 | | 95 | % | 1,425,084 | | Ukrops Supermarket | | Kohl’s | |
314 | | Victorian Square | | Midlothian | | VA | | 1991 | | 03/24/94 | | 271,215 | | 93 | % | 1,556,754 | | Kmart, Kroger | | | |
315 | | Jefferson Green | | Newport News | | VA | | 1988 | | 12/12/02 | | 55,045 | | 97 | % | 647,633 | | Northern Handyman | | | |
316 | | VA-KY Regional S.C. | | Norton | | VA | | 1996 | | 12/30/92 | | 193,238 | | 100 | % | 1,252,627 | | Goody’s, Ingles, Wal-Mart | | | |
317 | | Cross Pointe Marketplace | | Richmond | | VA | | 1987 | | 12/12/02 | | 73,788 | | 83 | % | 463,132 | | Food Lion | | | |
318 | | Tuckernuck Square | | Richmond | | VA | | 1994 | | 12/12/02 | | 86,010 | | 100 | % | 932,746 | | Babies R Us, Chuck E. Cheese | | | |
319 | | Hunting Hills | | Roanoke | | VA | | 1989 | | 04/02/98 | | 166,207 | | 100 | % | 987,816 | | Wal-Mart | | | |
320 | | Lakeside Plaza | | Salem | | VA | | 1989 | | 04/15/99 | | 82,033 | | 96 | % | 714,478 | | CVS, Kroger | | | |
321 | | Lake Drive Plaza | | Vinton | | VA | | 2001 | | 02/12/98 | | 148,060 | | 100 | % | 1,027,148 | | Big Lots, Kroger | | | |
322 | | Hilltop Plaza | | Virginia Beach | | VA | | 1998 | | 12/12/02 | | 152,025 | | 97 | % | 1,119,919 | | Office Depot, The North Carolina Company | | | |
323 | | Ridgeview Centre | | Wise | | VA | | 1990 | | 07/02/92 | | 176,690 | | 98 | % | 1,208,780 | | Food City, Kmart | | Belk’s | |
324 | | Packard Plaza | | Cudahy | | WI | | 1992 | | 12/12/02 | | 117,827 | | 93 | % | 573,601 | | Aldi, Dunham’s, Jo Ann Fabrics, Merchandise Outlet | | | |
325 | | Northridge Plaza | | Milwaukee | | WI | | 1996 | | 12/12/02 | | 142,126 | | 86 | % | 978,542 | | Big Lots, Circuit City | | | |
326 | | Paradise Pavilion | | West Bend | | WI | | 2000 | | 12/12/02 | | 198,314 | | 95 | % | 1,257,289 | | Hobby Lobby, Kohl’s | | ShopKo | |
327 | | Moundsville Plaza | | Moundsville | | WV | | 1994 | | 12/27/88 | | 176,446 | | 88 | % | 1,008,482 | | Big Lots, Kroger | | | |
29
| | Property Name | | City | | State | | Year Built (1) | | Date Acquired | | GLA | | Percent Leased (2) | | ABR | | Anchor Tenant (3) | | Anchor Tenant Not Owned (3) | |
328 | | Grand Central Plaza | | Parkersburg | | WV | | 1986 | | 06/08/88 | | 74,017 | | 100 | % | 662,761 | | Office Depot, T.J. Maxx | | | |
329 | | Kmart Plaza | | Vienna | | WV | | 1975 | | 02/25/93 | | 106,258 | | 98 | % | 567,752 | | Kmart | | | |
330 | | Cheyenne Plaza | | Cheyenne | | WY | | 1995 | | 12/12/02 | | 160,150 | | 96 | % | 996,756 | | Big Lots, Big R Ranch & Home | | Econofoods, Hobby Lobby | |
| | | | | | | | | | TOTAL | | 46,075,261 | | 92 | % | $ | 324,712,598 | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | Single Tenant Properties | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
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 | | Doverama at Rodney | | Dover | | DE | | 1959 | | 01/01/69 | | 30,000 | | 100 | % | 52,500 | | | | | |
6 | | New Port Richey Center | | New Port Richey | | FL | | 1988 | | 12/12/02 | | 43,441 | | 100 | % | 333,844 | | Kash n’ Karry | | | |
7 | | Rite Aid | | East Albany | | GA | | 1982 | | 08/10/93 | | 10,069 | | 100 | % | 54,567 | | | | | |
8 | | Kroger | | East Albany | | GA | | 1982 | | 08/10/93 | | 34,019 | | 100 | % | 197,612 | | Harvey Foods | | | |
9 | | Kmart | | Atlantic | | IA | | 1980 | | 01/19/94 | | 40,318 | | 100 | % | 160,000 | | | | | |
10 | | Hobart I | | Hobart | | IN | | 1983 | | 08/10/93 | | 29,300 | | 0 | % | — | | | | | |
11 | | Safeway | | West Monroe | | LA | | 1981 | | 08/10/93 | | 41,293 | | 100 | % | 228,671 | | Brookshire’s | | | |
12 | | Northern Automotive | | Grand Island | | NE | | 1988 | | 12/31/92 | | 5,671 | | 100 | % | 79,140 | | Northeast Healthcare | | | |
13 | | Northern Automotive | | Hastings | | NE | | 1988 | | 12/31/92 | | 4,000 | | 100 | % | 56,658 | | Northeast Healthcare | | | |
14 | | Kroger | | Clearfield | | PA | | 1982 | | 08/10/93 | | 31,170 | | 100 | % | 210,000 | | Penn Traffic | | | |
15 | | Hardees | | Hanover | | PA | | 1971 | | 07/31/97 | | 3,800 | | 100 | % | 24,100 | | | | | |
16 | | Winn-Dixie | | Chattanooga | | TN | | 1995 | | 03/31/97 | | 43,848 | | 100 | % | 237,413 | | | | | |
17 | | Yarbrough | | El Paso | | TX | | 1995 | | 03/01/02 | | 48,000 | | 0 | % | — | | | | | |
18 | | Pizza Hut | | Harrisonburg | | VA | | 1969 | | 07/31/96 | | 3,384 | | 100 | % | 22,755 | | | | | |
| | | | | | | | | | TOTAL | | 523,484 | | 85 | % | $ | 2,476,844 | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | Enclosed Malls / Specialty Retail Properties | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
1 | | Factory Merchants Barstow | | Barstow | | CA | | 1994 | | 11/01/93 | | 330,310 | | 63 | % | $ | 3,116,562 | | Gap, Pacific Sunwear, Timberland | | | |
2 | | Pointe*Orlando | | Orlando | | FL | | 1997 | | 11/30/99 | | 460,515 | | 81 | % | 8,885,720 | | Disney, FAO Schwarz, Foot Locker, Muvico, XS | | | |
3 | | Laurel Mall | | Connellsville | | PA | | 1970 | | 05/15/01 | | 336,222 | | 32 | % | 371,901 | | Shop ‘n Save | | | |
4 | | Valley Fair Mall | | West Valley City | | UT | | 1987 | | 12/31/96 | | 606,883 | | 99 | % | 3,994,428 | | JC Penney, Meier & Frank, Mervyn’s | | | |
| | | | | | | | | | TOTAL | | 1,733,930 | | 74 | % | $ | 16,368,611 | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | Miscellaneous Properties | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
1 | | Genzyme Corp. | | Scottsdale | | AZ | | 1971 | | 12/17/90 | | 21,560 | | 100 | % | $ | 329,778 | | | | | |
2 | | North Central Avenue | | Hartsdale | | NY | | — | | 07/31/72 | | LAND | | — | | — | | | | | |
3 | | Central Avenue Marketplace | | Toledo | | OH | | 2002 | | 08/14/90 | | LAND | | — | | — | | | | | |
4 | | Cavitt Office Building | | Bryan | | TX | | 2001 | | 03/01/02 | | 13,200 | | 100 | % | 33,132 | | | | | |
5 | | Victoria Crossing | | Victoria | | TX | | — | | 03/01/02 | | LAND | | — | | — | | | | | |
6 | | Taylorsville | | Salt Lake City | | UT | | — | | 06/01/99 | | LAND | | — | | — | | | | | |
7 | | Valley Fair Apartments | | West Valley City | | UT | | 1975 | | 03/01/97 | | APTS | | — | | — | | | | | |
| | | | | | | | | | TOTAL | | 34,760 | | 100 | % | $ | 362,910 | | | | | |
| | | | | | | | | | | | | |
| | TOTAL STABILIZED PORTFOLIO | | 48,367,435 | | 91 | % | $ | 343,920,963 | | | | | |
30
| | Property Name | | City | | State | | Year Built (1) | | Date Acquired | | GLA | | Percent Leased (2) | | ABR | | Anchor Tenant (3) | | Anchor Tenant Not Owned (3) | | |
Redevelopment Properties | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | Community and Neighborhood Shopping Centers | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
1 | | Metro 580 | | Pleasanton | | CA | | 1996 | | 09/15/97 | | 174,584 | | 80 | % | $ | 2,998,088 | | Borders | | Wal-Mart | | |
2 | | Superior Marketplace | | Superior | | CO | | 2003 | | 07/31/02 | | 153,609 | | 99 | % | 1,991,326 | | Michaels, Office Max, PetsMart,T.J. Maxx | | Costco, SuperTarget | | |
3 | | Sun Plaza | | Ft. Walton Beach | | FL | | 2003 | | 12/12/02 | | 166,340 | | 63 | % | 763,932 | | Circuit City, Office Depot, T.J. Maxx | | | | |
4 | | The Mall at 163rd Street (4) | | Miami | | FL | | 2004 | | 12/31/98 | | 299,798 | | 70 | % | 8,885,720 | | Marshalls | | Home Depot, Wal-Mart | | |
5 | | Tarpon Mall | | Tarpon Springs | | FL | | 2003 | | 12/12/02 | | 168,709 | | 48 | % | 438,119 | | Publix | | | | |
6 | | Westgate | | Dublin | | GA | | 2003 | | 07/11/90 | | 184,004 | | 69 | % | 620,072 | | Big Lots, Food Max | | | | |
7 | | New Chastain Corners | | Marietta | | GA | | 1990 | | 07/17/97 | | 108,380 | | 95 | % | 1,062,486 | | Kroger | | | | |
8 | | Perry Marketplace | | Perry | | GA | | 1992 | | 12/30/92 | | 178,573 | | 71 | % | 739,089 | | Beall’s Outlet, Fred’s, Kroger | | | | |
9 | | Tinley Park Plaza | | Tinley Park | | IL | | 1973 | | 09/20/95 | | 283,470 | | 72 | % | 1,321,413 | | T.J. Maxx, Walt’s Finer Foods | | | | |
10 | | Columbus Center | | Columbus | | IN | | 1964 | | 12/01/88 | | 146,212 | | 64 | % | 681,275 | | - | | | | |
11 | | J*Town Center | | Jeffersontown | | KY | | 2003 | | 10/21/88 | | 192,985 | | 41 | % | 531,027 | | Save-A-Lot | | | | |
12 | | Fashion Corner | | Saginaw | | MI | | 2002 | | 12/12/95 | | 189,260 | | 70 | % | 940,413 | | Bed, Bath & Beyond, Best Buy | | | | |
13 | | Paseo del Norte | | Albuquerque | | NM | | 2003 | | 03/01/02 | | 58,000 | | 0 | % | — | | - | | | | |
14 | | Galleria Commons | | Henderson | | NV | | 1998 | | 06/09/98 | | 276,460 | | 83 | % | 1,706,786 | | Babies R Us, Stein Mart, T.J. Maxx | | | | |
15 | | Cortlandville | | Cortland | | NY | | 2003 | | 08/04/87 | | 100,300 | | 60 | % | 94,050 | | Country Max, Kinney Drugs | | | | |
16 | | Sunshine Square | | Medford | | NY | | 1989 | | 12/12/02 | | 204,047 | | 79 | % | 1,576,494 | | Stop & Shop, Ultimate Fitness | | | | |
17 | | Westgate Manor | | Rome | | NY | | 1997 | | 01/01/86 | | 65,813 | | 96 | % | 408,505 | | Big Lots, Rome Cinemas | | | | |
18 | | Harbor Plaza | | Ashtabula | | OH | | 2003 | | 02/20/91 | | 51,794 | | 77 | % | 245,580 | | Harbor Market | | | | |
19 | | Market Place | | Piqua | | OH | | 1972 | | 11/20/91 | | 169,311 | | 51 | % | 432,835 | | - | | | | |
20 | | Ivyridge | | Philadelphia | | PA | | 1963 | | 08/02/95 | | 112,278 | | 78 | % | 944,493 | | Super Fresh | | | | |
21 | | Chapman Square | | Knoxville | | TN | | 1986 | | 12/12/02 | | 53,591 | | 80 | % | 401,183 | | Dollar Tree | | Kroger | | |
22 | | Georgetown Square | | Murfreesboro | | TN | | 2003 | | 09/29/93 | | 104,117 | | 91 | % | 850,504 | | Kroger | | | | |
23 | | Clear Lake Camino South | | Houston | | TX | | 1992 | | 03/01/02 | | 101,509 | | 83 | % | 588,894 | | Hancock Fabrics, Mr. Gatti’s Pizza | | | | |
24 | | Maplewood Mall | | Houston | | TX | | 1962 | | 03/01/02 | | 94,910 | | 90 | % | 574,068 | | Burke’s Outlet,Cox’s Foodrama, Family Dollar | | | | |
25 | | Irving West | | Irving | | TX | | 1987 | | 09/14/93 | | 70,056 | | 95 | % | 593,227 | | - | | | | |
26 | | Cave Spring Corners | | Roanoke | | VA | | 1969 | | 06/05/97 | | 171,125 | | 51 | % | 573,373 | | Kroger | | | | |
| | | | | | TOTAL REDEVELOPMENT PROPERTIES | | 3,879,235 | | 71 | % | $ | 29,962,952 | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | TOTAL PORTFOLIO | | 52,246,670 | | 90 | % | $ | 373,883,915 | | | | | | |
(1) Year of most recent redevelopment or year built if no redevelopment has occurred.
(2) Includes all leases in force at September 30, 2003, including those that are fully executed, but not yet open.
(3) 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.
(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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 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 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Arapahoe Crossings, LP | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Arapahoe Crossings | | Aurora | | CO | | Foreign investor | | $ | 6,938,476 | | 30 | % | Increased participation after 10% IRR | | $ | 50,000,000 | | 466,363 | | 100 | % | $ | 6,266,117 | | Borders, Colorado Theaters, King Soopers, Kohl’s, Linens ‘N Things, Marshalls, Old Navy, Ross | |
| | | | | | | | | | | | | | | | | | | | | | | |
Benbrooke Ventures | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Rodney Village | | Dover | | DE | | Benbrooke Partners | | — | | — | | — | | — | | 213,686 | | 86 | % | $ | 945,109 | | Family Furniture, Farm Fresh | |
Fruitland Plaza | | Fruitland | | MD | | Benbrooke Partners | | — | | — | | — | | — | | 104,095 | | 71 | % | 522,828 | | Dollar General, Food Lion | |
| | | | | | Total | | $ | 8,075,150 | | 50 | % | 8.5% preferred return | | $ | — | | 317,781 | | 81 | % | $ | 1,467,937 | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
CA New Plan Venture Fund (2) | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Stabilized Properties | | | | | | | | | | | | | | | | | | | | | | | |
Ventura Downs | | Kissimmee | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 98,191 | | 100 | % | $ | 997,598 | | Blockbuster, Publix, Walgreens | |
Marketplace at Wycliffe | | Lake Worth | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 133,520 | | 90 | % | 1,735,437 | | Blockbuster, Walgreens, Winn-Dixie | |
Sarasota Village | | Sarasota | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 169,310 | | 95 | % | 979,882 | | Gold’s Gym, Publix | |
Atlantic Plaza | | Satellite Beach | | FL | | Major U.S. pension fund | | — | | — | | — | | — | | 133,070 | | 95 | % | 928,352 | | Beall’s, Publix, Starnet Cinemas | |
Mableton Walk | | Mableton | | GA | | Major U.S. pension fund | | — | | — | | — | | — | | 105,742 | | 100 | % | 1,061,785 | | 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 | % | 573,845 | | Eckerd, Harris Teeter | |
Ladera | | Albuquerque | | NM | | Major U.S. pension fund | | — | | — | | — | | — | | 126,012 | | 95 | % | 1,000,569 | | Great Wall Buffet, Greenbacks, John Brooks | |
Harwood Central Village | | Bedford | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 119,742 | | 94 | % | 997,443 | | Kroger, Petco | |
Odessa-Winwood Town Center | | Odessa | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 343,903 | | 97 | % | 2,051,057 | | HEB, Office Depot, Ross, Target | |
Ridglea Plaza | | Fort Worth | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 171,787 | | 99 | % | 1,632,375 | | Eckerd, Stein Mart, Tom Thumb | |
Windvale | | The Woodlands | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 96,088 | | 99 | % | 932,130 | | Randalls | |
| | | | | | | | | | | | | | | | | | | | | | | |
In-Process Development Properties | | | | | | | | | | | | | | | | | | | | | | | |
Spring Valley Crossing | | Dallas | | TX | | Major U.S. pension fund | | — | | — | | — | | — | | 99,417 | | 70 | % | $ | 407,076 | | Albertson’s | |
| | | | | | Total (3) | | $ | 6,071,026 | | 10 | % | Increased participation after 12% IRR | | $ | 89,921,547 | | 1,718,174 | | 97 | % | $ | 13,679,837 | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Clearwater Mall, LLC | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Clearwater Mall | | Clearwater | | FL | | The Sembler Company | | $ | 4,162,079 | | 50 | % | 9.5% preferred return | | $ | 26,135,000 | | 284,184 | | 89 | % | $ | 4,294,000 | | Costco (NAP, Linens ‘N Things, Lowe’s (NAP), Michaels, PetsMart, Ross, Target (NAP) | |
| | | | | | | | | | | | | | | | | | | | | | | |
Preston Ridge | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
The Centre At Preston Ridge | | Frisco | | TX | | Foreign investor / George Allen / Milton Schaffer | | — | | 25 | % | Increased participation after 10% return | | $ | 70,000,000 | | 734,448 | | 93 | % | $ | 11,666,426 | | 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 | |
The Market at Preston Ridge | | Frisco | | TX | | George Allen / Milton Schaffer | | — | | 50 | % | 10% preferred return | | 3,761,326 | | 50,537 | | 95 | % | 851,896 | | CompUSA | |
Undeveloped land parcels (4) | | Frisco | | TX | | George Allen / Milton Schaffer | | — | | 50 | % | 10% preferred return | | — | | — | | — | | — | | — | |
| | | | | | Total | | $ | 9,582,731 | | | | | | $ | 73,761,326 | | 784,985 | | 93 | % | $ | 12,518,322 | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | Investments in / Advances to Unconsolidated Ventures | | $ | 34,829,462 | | | | Total New Plan Pro Rata Share (5) | | $ | 56,440,318 | | 821,589 | | 93 | % | $ | 9,471,342 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) Includes all leases in force at September 30, 2003, including those that are fullyexecuted, but not yet open.
(2) AEW serves as the advisor for the joint venture partner. Equity Investment includes emporary investments.
(3) Percent Leased excludes In-Process Development Properties.
(4) Comprised of 38.55 acres. Included in the Company's equity investment balance is approximately $3.0 million of outstanding notes receivable.
(5) 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
32
Joint Venture Projects - Disposition Activity
Property Name | | Type (1) | | Location | | Transaction Description | | Sale Date | | Proceeds Amount | | Book Value | | Gain / (Loss) | | Cap- Rate | | NOI (2) | |
| | | | | | | | | | | | | | | | | | | |
2Q 2003 | | | | | | | | | | | | | | | | | | | |
Flamingo Falls / CA New Plan Venture Fund | | S | | Pembroke Pines, FL | | Sale of property | | 04/15/03 | | $ | 23,850,000 | | $ | 17,809,710 | | $ | 6,040,290 | | 8.3 | % | $ | 1,984,320 | |
| | | | | | | | | | | | | | | | | | | |
3Q 2003 | | | | | | | | | | | | | | | | | | | |
Fredricksburg / Benbrooke Ventures | | S | | Spotsylvania, VA | | Sale of property | | 07/03/03 | | $ | 2,340,000 | | $ | 2,261,640 | | $ | 78,360 | | 6.8 | % | $ | 159,000 | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | 2003 Total Dispositions | | | | $ | 26,190,000 | | $ | 20,071,350 | | $ | 6,118,650 | | | | | |
| | | | | | | | | | | | | | | | | | | |
(1) S - Shopping Center
(2) Projected recurring property NOI 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 Forms 10-Q for the quarters ended March 31, 2003, June 30, 2003 and September 30, 2003 should be read in conjunction with the above information.
33