Exhibit 99.1
![](https://capedge.com/proxy/8-K/0000828916-15-000005/cover2015a01.jpg)
![](https://capedge.com/proxy/8-K/0000828916-15-000005/wrisupplementallogoq123114a0.jpg)
|
| | |
| | |
Table of Contents | Page |
Quarterly Earnings Press Release | i - v |
Company Information | 1 |
| | |
Financial Summary | |
| Condensed Consolidated Statements of Income | 3 |
| Condensed Consolidated Balance Sheets | 4 |
| Funds From Operations | 5 |
| Supplemental Income Statement Detail | 6 |
| Supplemental Balance Sheet Detail | 7 |
| Capitalization and Debt Coverage Ratios | 8 |
| Guidance | 9 |
| | |
Investment Activity | |
| Capital Expenditures/Redevelopment | 11 |
| New Development Properties | 12 |
| Land Held for Development | 13 |
| Disposition and Acquisition Summary | 14 |
| | |
Summary of Debt | |
| Debt Information | 16 |
| Schedule of Maturities | 17 |
| | |
Joint Ventures | |
| Unconsolidated Joint Venture Financial Statements at 100% | 19 |
| Unconsolidated Joint Venture Financial Statements at Pro rata Share | 20 |
| Investments in Unconsolidated Real Estate Joint Ventures & Partnerships | 21 |
| Unconsolidated Joint Venture Mortgage Debt Information | 22 |
| | |
Portfolio Summary | |
| Tenant Diversification by Percent of Base Minimum Rent | 24 |
| Portfolio Operating Information | 25 - 26 |
| Total Net Operating Income by Geographic Region | 27 |
| | |
Property Listing | |
| Summary Property Listing | 29 |
| Property Listing | 30 - 39 |
| Ground Lease Commitments | 39 |
| | |
Other Topics of Interest | |
| Portfolio Transformation | 41 |
| Ground Lease Summary | 42 |
| | |
Corporate Profile | |
| | |
Weingarten Realty Investors is a real estate investment trust organized under the Texas Business Organizations Code that, through its predecessor entity, began the ownership and development of shopping centers and other commercial real estate in 1948. As of December 31, 2014, we owned or operated under long-term leases, interests in 237 properties which are located in 21 states that span the United States from coast to coast. These properties represent approximately 45.3 million square feet of which our interests in these properties aggregated approximately 27.8 million square feet of leasable area. Our properties were 95.4% leased as of December 31, 2014, and historically our portfolio occupancy rate has never been below 90%. | |
| | |
| www.weingarten.com | |
![](https://capedge.com/proxy/8-K/0000828916-15-000005/wriedgarpressreleaaq1214a02.jpg)
2600 Citadel Plaza Drive
P.O. Box 924133
Houston, Texas 77292-4133
NEWS RELEASE
Information: Michelle Wiggs, Phone: (713) 866-6050
WEINGARTEN REALTY COMPLETES STRATEGIC PORTFOLIO TRANSFORMATION AND INCREASES DIVIDEND BY 6.2%
Houston, February 17, 2015 --- Weingarten Realty (NYSE: WRI) announced today the results of its operations for the fourth quarter and full year ended December 31, 2014.
Operating and Financial Highlights
| |
• | Recurring Funds from Operations (“FFO”) was $0.51 per diluted share for the fourth quarter; |
| |
• | Same Property Net Operating Income (“SPNOI”) increased by 3.6% over the fourth quarter of the prior year and 3.4% over the full year 2013; |
| |
• | Occupancy improved to 95.4% during the fourth quarter, up from 94.8% in the fourth quarter of last year; |
| |
• | Acquisitions totaled $44 million for the year; |
| |
• | Dispositions totaled $166 million for the fourth quarter and $387 million for the year; and |
| |
• | The Board of Trust Managers increased the common dividend per share 6.2% to $0.345 per quarter or $1.38 on an annualized basis. |
Financial Results
The Company reported net income attributable to common shareholders of $87.1 million or $0.70 per diluted share (hereinafter “per share”) for the fourth quarter of 2014, as compared to $47.7 million or $0.38 per share for the same period in 2013. For the full year 2014, the Company reported net income of $279.3 million or $2.25 per share compared to $184.1 million or $1.50 per share for the full year 2013. Included in net income for 2014 were gains on the sale of properties and partnership interests of $1.55 per share compared to $1.25 per share in 2013.
For the current quarter, Reported FFO was $62.5 million or $0.51 per share compared to $51.9 million or $0.42 per share for 2013. Recurring FFO for the fourth quarter of 2014
was $0.51 per share or $63.1 million. For the same quarter last year, Recurring FFO was $0.48 per share or $59.5 million. This increase in Recurring FFO per share over the prior year was primarily due to the Company’s acquisition and new development programs, increased operating income from the existing portfolio and reduced interest expense due to favorable refinancing transactions. These increases were partially offset by the impact of the Company’s disposition program, which reduced Recurring FFO by $0.05 per share for the quarter compared to last year.
For the full year ended December 31, 2014, Reported FFO was $256.7 million or $2.06 per share compared to $224.5 million or $1.81 per share for 2013. Recurring FFO for 2014 was $255.3 million or $2.05 per share compared to $243.1 million or $1.96 per share for 2013. The increase in Recurring FFO was primarily due to the Company’s acquisition and new development programs, improvements in the existing portfolio and reduced interest expense. These increases were offset by the impact of dispositions, which reduced FFO by $0.14 per share compared to the prior year.
A reconciliation of net income to both Reported and Recurring FFO is shown on the attached financial statement page and is also shown on page 5 of the supplemental package.
Strategic Transformation
With a very active fourth quarter of disposition activity, the Company completed the strategic portfolio transformation it announced in April of 2011. From the beginning of 2011 through the end of 2014, the Company sold over $1.5 billion of non-core assets and reinvested over $700 million in quality acquisitions and new development projects. The remaining proceeds were used to reduce debt and redeem high cost preferred equity which greatly increased the strength of its balance sheet. The portfolio today is comprised of high growth, quality shopping centers almost exclusively located in the Company’s target markets with very strong demographics.
The Company sold $166.4 million of assets during the fourth quarter. This consisted of 14 non-core shopping centers and four land parcels. For the full year 2014, the Company sold 31 properties and 11 land parcels for $387.4 million. Subsequent to year-end, the Company sold two additional shopping centers for $25.1 million.
In December, the Company acquired Scottsdale Horizon located in North Scottsdale, Arizona for $43.8 million. This asset is anchored by Safeway and CVS Pharmacy and is located in an exceptional trade area that boasts average household incomes in excess of $120,000 and a highly educated population base with 65% of adult residents having a college degree. The 155,000 square foot shopping center is 94% leased. With this acquisition, Weingarten Realty currently owns 16 shopping centers in the greater Phoenix area totaling 1.5 million square feet.
During the quarter, the Company executed a purchase agreement for the retail portion of The Whittaker, an exciting mixed-use development in West Seattle. This six-story infill project is being co-developed with Lennar with the Company’s 63,000 square foot retail portion anchored by a 41,000 square foot Whole Foods. The Company’s estimated
investment upon completion is $29.1 million. The Company has three additional shopping centers under development that upon completion will represent an investment of $127.5 million with an estimated average return of about 8%. The Company invested $5.0 million in these projects during the quarter and an additional $5.1 million in 13 redevelopment projects currently ongoing.
“The completion of our highly successful portfolio transformation marks an important milestone for our company. The quality and growth potential of our portfolio is outstanding. Combined with a significantly improved balance sheet, we are well positioned to produce consistent growth in Funds from Operations through accretive external growth opportunities and strong operating results, especially since the negative impact of the transformation is behind us ,” said Drew Alexander, President and Chief Executive Officer.
Operating Results
Same Property NOI during the fourth quarter increased by 3.6% versus a year ago. These results are primarily driven by leases that were previously signed and commenced during the quarter. Occupancy increased to 95.4% in the fourth quarter, an increase of 50 basis points over the prior quarter and 60 basis points over the same quarter of 2013. Occupancy of spaces less than 10,000 square feet, often referred to as shop occupancy, increased to 89.8% from 89.0% in the prior year.
The Company produced solid leasing results again during the fourth quarter with 283 new leases and renewals totaling 978,000 square feet and representing $15.9 million of annual revenue. The 283 transactions were comprised of 97 new leases and 186 renewals, representing annual revenues of $5.6 million and $10.3 million, respectively. The average rental rate increase on new leases and renewals signed during the quarter was 11.2% with rental rates on just new leases up a solid 10.4%.
“We are extremely pleased with the Same Property NOI increase of 3.6% for the quarter. With rental rate increases of 11.2%, we are clearly seeing the effect of the ever decreasing inventory of available space and, more importantly, the impact of our portfolio transformation. As further proof of this success, our year-end occupancy of 95.4% is the highest it has been since we took the Company public in 1985,” said Johnny Hendrix, Executive Vice President and Chief Operating Officer.
Balance Sheet
The Company has continued to strengthen its balance sheet this quarter by using disposition proceeds to further reduce debt. Since the beginning of our portfolio transformation in 2011, the Company has reduced Net Debt to EBITDA from 6.67 times to 5.39 times, Net Debt plus Preferreds to EBITDA from 7.96 times to 5.81 times and Debt to Total Market Cap from 43.2% to 30.2% at December 31, 2014.
“In addition to significantly decreasing the leverage on our balance sheet, we have also improved our maturity schedule with maturities in any future year no greater than $305 million and have reduced our average interest rate on nearly $2 billion of debt from 5.75%
on January 1, 2011 to 4.37% at December 31, 2014,” said Steve Richter, Executive Vice President and Chief Financial Officer.
Dividend
On February 16, 2015, the Board of Trust Managers declared an increase in the common dividend to $0.345 per share for the first quarter of 2015. This represents a 6.2% increase, resulting in an annualized dividend of $1.38 per share. The dividend is payable in cash on March 16, 2015 to shareholders of record on March 9, 2015.
The Board of Trust Managers also declared dividends on the Company’s 6.50% Series F Cumulative Redeemable Preferred Shares (NYSE:WRIPrF) of $0.40625 per share for the quarter payable on March 16, 2015 to shareholders of record on March 9, 2015.
FFO Guidance
The Company’s full year Recurring FFO guidance is in the range of $2.12 to $2.17 per share. Including debt extinguishment costs of approximately $0.05 per share the Company expects to incur during 2015, full year guidance for Reported FFO is in the range of $2.07 to $2.12 per share. Acquisitions are expected to be in the range of $200 to $250 million with dispositions in the range of $125 to $175 million. New development spending is estimated at $50 to $100 million. Please refer to the full list of guidance information found on page 9 of the supplemental package.
Conference Call Information
The Company also announced that it will host a live webcast of its quarterly conference call on February 17, 2015 at 10:00 a.m. Central Time. The live webcast can be accessed via the Company’s website at www.weingarten.com. Alternatively, if you are not able to access the call on the web, you can listen live by phone by calling (888)-771-4371 (conference ID # 37563657). A replay will be available through the Company’s web site starting approximately two hours following the live call.
About Weingarten Realty Investors
Weingarten Realty Investors (NYSE: WRI) is a shopping center owner, manager and developer. At December 31, 2014, the Company owned or operated under long-term leases, either directly or through its interest in real estate joint ventures or partnerships, a total of 237 properties which are located in 21 states spanning the country from coast to coast. These properties represent approximately 45.3 million square feet of which our interests in these properties aggregated approximately 27.8 million square feet of leasable area. To learn more about the Company’s operations and growth strategies, please visit www.weingarten.com.
Forward-Looking Statements
Statements included herein that state the Company’s or Management’s intentions, hopes, beliefs, expectations or predictions of the future are “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995 which by their nature, involve known and unknown risks and uncertainties. The Company’s actual results, performance or achievements could differ materially from those expressed or implied by such statements. Reference is made to the Company’s regulatory filings with the Securities and Exchange Commission for information or factors that may impact the Company’s performance.
Weingarten Realty Investors
Company Information
|
| |
Corporate Office | |
| |
2600 Citadel Plaza Drive | |
P. O. Box 924133 | |
Houston, TX 77292-4133 | |
713-866-6000 | |
www.weingarten.com | |
| |
Stock Listings | |
| |
New York Stock Exchange: | |
Common Shares | WRI |
Series F Preferred Shares | WRI-PF |
| |
Forward-Looking Statements
This supplement, together with other statements and information publicly disseminated by us, contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and include this statement for purposes of complying with these safe harbor provisions. These forward-looking statements relate to the company’s intentions, beliefs, expectations or projections of the future. It is important to note that the company’s actual results could differ materially from those projected in such forward-looking statements. Factors which may cause actual results to differ materially from current expectations include, but are not limited to: (i) disruptions in financial markets, (ii) general economic and local real estate conditions, (iii) the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or general downturn in their business, (iv) financing risks, such as the inability to obtain equity, debt, or other sources of financing on favorable terms, (v) changes in governmental laws and regulations, (vi) the level and volatility of interest rates, (vii) the availability of suitable acquisition opportunities, (viii) the ability to dispose properties, (ix) changes in expected development activity, (x) increases in operating costs, (xi) tax matters, including failure to qualify as a real estate investment trust, and (xii) investments through real estate joint ventures and partnerships, which involve risks not present in investments in which we are the sole investor. Accordingly, there is no assurance that our expectations will be realized.
Non-GAAP Disclosures
The National Association of Real Estate Investment Trusts (“NAREIT”) defines funds from operations (“FFO”) as net income (loss) attributable to common shareholders computed in accordance with generally accepted accounting principles (“GAAP”), excluding extraordinary items and gains or losses from sales of operating real estate assets and interests in real estate equity investments, plus depreciation and amortization of operating properties and impairment of depreciable real estate and in substance real estate equity investments, including our share of unconsolidated real estate joint ventures and partnerships. We calculate FFO in a manner consistent with the NAREIT definition. Management uses FFO as a supplemental measure to conduct and evaluate our business because there are certain limitations associated with using GAAP net income by itself as the primary measure of our operating performance. Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, management believes that the presentation of operating results for real estate companies that uses historical cost accounting is insufficient by itself. There can be no assurance that FFO presented by us is comparable to similarly titled measures of other REITs. FFO should not be considered as an alternative to net income or other measurements under GAAP as an indicator of our operating performance or to cash flows from operating, investing or financing activities as a measure of liquidity. FFO does not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness.
Financial Summary
Weingarten Realty Investors
Condensed Consolidated Statements of Income
(in thousands, except per share amounts)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Twelve Months Ended December 31, |
| 2014 | | 2013 | | 2014 | | 2013 | | 2012 | | 2011 | | 2010 |
Revenues: | | | | | | | | | | | | | |
Rentals, net | $ | 122,730 |
| | $ | 123,460 |
| | $ | 503,128 |
| | $ | 477,340 |
| | $ | 439,993 |
| | $ | 414,656 |
| | $ | 408,159 |
|
Other | 3,372 |
| | 2,611 |
| | 11,278 |
| | 11,855 |
| | 11,184 |
| | 13,638 |
| | 10,745 |
|
Total | 126,102 |
| | 126,071 |
| | 514,406 |
| | 489,195 |
| | 451,177 |
| | 428,294 |
| | 418,904 |
|
Expenses: | | | | | | | | | | | | | |
Depreciation and amortization | 36,408 |
| | 39,724 |
| | 150,356 |
| | 146,763 |
| | 127,703 |
| | 118,890 |
| | 113,161 |
|
Operating | 23,329 |
| | 26,137 |
| | 95,318 |
| | 97,099 |
| | 88,924 |
| | 81,178 |
| | 82,137 |
|
Real estate taxes, net | 14,349 |
| | 14,819 |
| | 60,768 |
| | 57,515 |
| | 52,066 |
| | 49,780 |
| | 47,441 |
|
Impairment loss | 1,024 |
| | — |
| | 1,024 |
| | 2,579 |
| | 9,585 |
| | 49,671 |
| | 33,317 |
|
General and administrative | 7,023 |
| | 6,559 |
| | 24,902 |
| | 25,371 |
| | 28,538 |
| | 25,461 |
| | 24,926 |
|
Total | 82,133 |
| | 87,239 |
| | 332,368 |
| | 329,327 |
| | 306,816 |
| | 324,980 |
| | 300,982 |
|
Operating Income | 43,969 |
| | 38,832 |
| | 182,038 |
| | 159,868 |
| | 144,361 |
| | 103,314 |
| | 117,922 |
|
Interest Expense, net | (21,462 | ) | | (27,830 | ) | | (94,725 | ) | | (96,312 | ) | | (106,248 | ) | | (130,298 | ) | | (135,484 | ) |
Interest and Other Income, net | 863 |
| | 1,898 |
| | 3,756 |
| | 7,685 |
| | 6,047 |
| | 5,059 |
| | 9,818 |
|
Gain on Sale and Acquisition of Real Estate Joint Venture and Partnership Interests | — |
| | 22,071 |
| | 1,718 |
| | 33,670 |
| | 14,203 |
| | — |
| | — |
|
Equity in Earnings (Losses) of Real Estate Joint Ventures and Partnerships, net (a) | 5,986 |
| | 20,645 |
| | 22,317 |
| | 35,112 |
| | (1,558 | ) | | 7,834 |
| | 12,889 |
|
Loss on Redemption of Convertible Senior Unsecured Notes | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (135 | ) |
(Provision) Benefit for Income Taxes | (624 | ) | | (7,302 | ) | | 1,261 |
| | (7,046 | ) | | 75 |
| | 3 |
| | 297 |
|
Income (Loss) from Continuing Operations | 28,732 |
| | 48,314 |
| | 116,365 |
| | 132,977 |
| | 56,880 |
| | (14,088 | ) | | 5,307 |
|
Operating Income from Discontinued Operations | — |
| | 2,289 |
| | 342 |
| | 12,214 |
| | 25,918 |
| | 18,875 |
| | 42,833 |
|
Gain on Sale of Property from Discontinued Operations | — |
| | 2,977 |
| | 44,582 |
| | 119,203 |
| | 68,619 |
| | 10,648 |
| | 1,093 |
|
Income from Discontinued Operations | — |
| | 5,266 |
| | 44,924 |
| | 131,417 |
| | 94,537 |
| | 29,523 |
| | 43,926 |
|
Gain on Sale of Property | 74,883 |
| | 192 |
| | 146,290 |
| | 762 |
| | 1,004 |
| | 1,304 |
| | 2,005 |
|
Net Income | 103,615 |
| | 53,772 |
| | 307,579 |
| | 265,156 |
| | 152,421 |
| | 16,739 |
| | 51,238 |
|
Less: Net Income Attributable to Noncontrolling Interests | (14,635 | ) | | (3,838 | ) | | (19,571 | ) | | (44,894 | ) | | (5,781 | ) | | (1,118 | ) | | (5,032 | ) |
Net Income Adjusted for Noncontrolling Interests | 88,980 |
| | 49,934 |
| | 288,008 |
| | 220,262 |
| | 146,640 |
| | 15,621 |
| | 46,206 |
|
Dividends on Preferred Shares | (2,710 | ) | | (2,710 | ) | | (10,840 | ) | | (18,173 | ) | | (34,930 | ) | | (35,476 | ) | | (35,476 | ) |
Redemption Costs of Preferred Shares | — |
| | — |
| | — |
| | (17,944 | ) | | (2,500 | ) | | — |
| | — |
|
Net Income (Loss) Attributable to Common Shareholders | $ | 86,270 |
| | $ | 47,224 |
| | $ | 277,168 |
| | $ | 184,145 |
| | $ | 109,210 |
| | $ | (19,855 | ) | | $ | 10,730 |
|
Earnings Per Common Share - Basic | $ | 0.71 |
| | $ | 0.39 |
| | $ | 2.28 |
| | $ | 1.52 |
| | $ | 0.90 |
| | $ | (0.17 | ) | | $ | 0.09 |
|
Earnings Per Common Share - Diluted | $ | 0.70 |
| | $ | 0.38 |
| | $ | 2.25 |
| | $ | 1.50 |
| | $ | 0.90 |
| | $ | (0.17 | ) | | $ | 0.09 |
|
| |
(a) | See Page 20 for the Company’s pro rata share of the operating results of its unconsolidated real estate joint ventures and partnerships. |
Weingarten Realty Investors
Condensed Consolidated Balance Sheets
(in thousands, except per share amounts)
|
| | | | | | | |
| December 31, |
| 2014 | | 2013 |
ASSETS | | | |
Property | $ | 4,076,094 |
| | $ | 4,289,276 |
|
Accumulated Depreciation | (1,028,619 | ) | | (1,058,040 | ) |
Property Held for Sale, net | 3,670 |
| | 122,614 |
|
Property, net | 3,051,145 |
| | 3,353,850 |
|
| | | |
Investment in Real Estate Joint Ventures and Partnerships, net (a) | 257,156 |
| | 266,158 |
|
Total | 3,308,301 |
| | 3,620,008 |
|
| | | |
Notes Receivable from Real Estate Joint Ventures and Partnerships | — |
| | 13,330 |
|
Unamortized Debt and Lease Costs, net | 141,122 |
| | 164,828 |
|
Accrued Rent and Accounts Receivable (net of allowance for doubtful accounts of $7,680 in 2014 and $9,386 in 2013) | 77,781 |
| | 82,351 |
|
Cash and Cash Equivalents | 23,189 |
| | 91,576 |
|
Restricted Deposits and Mortgage Escrows | 79,998 |
| | 4,502 |
|
Other, net | 183,703 |
| | 247,334 |
|
Total Assets | $ | 3,814,094 |
| | $ | 4,223,929 |
|
| | | |
LIABILITIES AND EQUITY | | | |
Debt, net | $ | 1,938,188 |
| | $ | 2,299,844 |
|
Accounts Payable and Accrued Expenses | 112,479 |
| | 108,535 |
|
Other, net | 124,484 |
| | 127,572 |
|
Total Liabilities | 2,175,151 |
| | 2,535,951 |
|
| | | |
Commitments and Contingencies | — |
| | — |
|
| | | |
Equity: | | | |
Shareholders' Equity: | | | |
Preferred Shares of Beneficial Interest - par value, $.03 per share; shares authorized: 10,000 | | | |
6.5% Series F cumulative redeemable preferred shares of beneficial interest; 140 shares issued; 60 shares outstanding in 2014 and 2013; liquidation preference $150,000 in 2014 and 2013 | 2 |
| | 2 |
|
Common Shares of Beneficial Interest - par value, $.03 per share; shares authorized: 275,000; shares issued and outstanding: 122,489 in 2014 and 121,949 in 2013 | 3,700 |
| | 3,683 |
|
Additional Paid-In Capital | 1,706,880 |
| | 1,679,229 |
|
Net Income Less Than Accumulated Dividends | (212,960 | ) | | (300,537 | ) |
Accumulated Other Comprehensive Loss | (12,436 | ) | | (4,202 | ) |
Total Shareholders' Equity | 1,485,186 |
| | 1,378,175 |
|
Noncontrolling Interests | 153,757 |
| | 309,803 |
|
Total Equity | 1,638,943 |
| | 1,687,978 |
|
Total Liabilities and Equity | $ | 3,814,094 |
| | $ | 4,223,929 |
|
| |
(a) | This represents the Company’s investment of its unconsolidated real estate joint ventures and partnerships. See page 20 for additional information. |
Weingarten Realty Investors
Funds From Operations
(in thousands, except per share amounts)
|
| | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Twelve Months Ended December 31, |
| 2014 | | 2013 | | 2014 | | 2013 |
Funds from Operations | | | | | | | |
Numerator: | | | | | | | |
Net income attributable to common shareholders | $ | 86,270 |
| | $ | 47,224 |
| | $ | 277,168 |
| | $ | 184,145 |
|
Depreciation and amortization | 35,118 |
| | 39,805 |
| | 145,660 |
| | 152,075 |
|
Depreciation and amortization of unconsolidated real estate joint ventures and partnerships | 3,504 |
| | 4,180 |
| | 14,793 |
| | 17,550 |
|
Impairment of operating properties and real estate equity investments | 895 |
| | — |
| | 895 |
| | 457 |
|
Impairment of operating properties of unconsolidated real estate joint ventures and partnerships | 305 |
| | — |
| | 305 |
| | 366 |
|
(Gain) on acquisition including associated real estate equity investment | — |
| | (20,234 | ) | | — |
| | (20,234 | ) |
(Gain) on sale of property and interests in real estate equity investments | (61,733 | ) | | (3,797 | ) | | (179,376 | ) | | (95,675 | ) |
(Gain) on dispositions of unconsolidated real estate joint ventures and partnerships | (1,895 | ) | | (15,684 | ) | | (4,919 | ) | | (15,951 | ) |
Other | (4 | ) | | (1 | ) | | (8 | ) | | (1 | ) |
Funds from Operations - Basic | 62,460 |
| | 51,493 |
| | 254,518 |
| | 222,732 |
|
Income attributable to operating partnership units | — |
| | 444 |
| | 2,171 |
| | 1,780 |
|
Funds from Operations - Diluted | 62,460 |
| | 51,937 |
| | 256,689 |
| | 224,512 |
|
Adjustments for Recurring FFO: | | | | | | | |
Other impairment loss, net of tax | 129 |
| | — |
| | 129 |
| | 2,387 |
|
Redemption costs of preferred shares | — |
| | — |
| | — |
| | 18,131 |
|
Write-off of debt costs, net | 323 |
| | — |
| | 2,173 |
| | (9,263 | ) |
Acquisition costs | 185 |
| | 128 |
| | 253 |
| | 556 |
|
Deferred tax benefit, net | — |
| | — |
| | (2,097 | ) | | — |
|
Other, net of tax | — |
| | 7,423 |
| | (1,862 | ) | | 6,750 |
|
Recurring Funds from Operations - Diluted | $ | 63,097 |
| | $ | 59,488 |
| | $ | 255,285 |
| | $ | 243,073 |
|
| | | | | | | |
Denominator: | | | | | | | |
Funds from operations weighted average shares outstanding - Basic | 121,706 |
| | 121,370 |
| | 121,542 |
| | 121,269 |
|
Effect of dilutive securities: | | | | | | | |
Share options and awards | 1,412 |
| | 1,149 |
| | 1,331 |
| | 1,191 |
|
Operating partnership units | — |
| | 1,550 |
| | 1,497 |
| | 1,554 |
|
Funds from operations weighted average shares outstanding - Diluted | 123,118 |
| | 124,069 |
| | 124,370 |
| | 124,014 |
|
| | | | | | | |
Funds from Operations per Share - Basic | $ | 0.51 |
| | $ | 0.42 |
| | $ | 2.09 |
| | $ | 1.84 |
|
| | | | | | | |
Funds from Operations Per Share - Diluted | $ | 0.51 |
| | $ | 0.42 |
| | $ | 2.06 |
| | $ | 1.81 |
|
Adjustments for Recurring FFO per share: | | | | | | | |
Other impairment loss, net of tax | — |
| | — |
| | — |
| | 0.02 |
|
Redemption costs of preferred shares | — |
| | — |
| | — |
| | 0.15 |
|
Write-off of debt costs, net | — |
| | — |
| | 0.02 |
| | (0.07 | ) |
Deferred tax benefit, net | — |
| | — |
| | (0.02 | ) | | — |
|
Other, net of tax | — |
| | 0.06 |
| | (0.01 | ) | | 0.05 |
|
Recurring Funds from Operations Per Share - Diluted | $ | 0.51 |
| | $ | 0.48 |
| | $ | 2.05 |
| | $ | 1.96 |
|
| | | | | | | |
Weingarten Realty Investors
Supplemental Income Statement Detail
(in thousands) |
| | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Twelve Months Ended December 31, |
| 2014 | | 2013 | | 2014 | | 2013 |
Rentals, net | | | | | | | |
Base minimum rent, net | $ | 95,843 |
| | $ | 95,625 |
| | $ | 392,274 |
| | $ | 370,935 |
|
Straight line rent | 1,393 |
| | 626 |
| | 3,152 |
| | 2,283 |
|
Over/Under-market rentals, net | (436 | ) | | 125 |
| | (1,725 | ) | | 741 |
|
Percentage rent | 1,363 |
| | 1,330 |
| | 4,722 |
| | 4,707 |
|
Tenant reimbursements | 24,567 |
| | 25,754 |
| | 104,705 |
| | 98,674 |
|
Total | $ | 122,730 |
| | $ | 123,460 |
| | $ | 503,128 |
| | $ | 477,340 |
|
| | | | | | | |
Fee Income Primarily from Real Estate Joint Ventures and Partnerships | | | | | | | |
Recurring | $ | 1,250 |
| | $ | 1,296 |
| | $ | 5,380 |
| | $ | 5,476 |
|
Non-Recurring | 46 |
| | — |
| | 114 |
| | 1,016 |
|
Total | $ | 1,296 |
| | $ | 1,296 |
| | $ | 5,494 |
| | $ | 6,492 |
|
| | | | | | | |
Interest Expense, net | | | | | | | |
Interest paid or accrued | $ | 22,713 |
| | $ | 28,516 |
| | $ | 98,973 |
| | $ | 108,333 |
|
Over-market mortgage adjustment of acquired properties, net | (181 | ) | | (7 | ) | | (946 | ) | | (9,618 | ) |
Gross interest expense | 22,532 |
| | 28,509 |
| | 98,027 |
| | 98,715 |
|
Capitalized interest | (1,070 | ) | | (679 | ) | | (3,302 | ) | | (2,403 | ) |
Total | $ | 21,462 |
| | $ | 27,830 |
| | $ | 94,725 |
| | $ | 96,312 |
|
| | | | | | | |
Interest and Other Income, net | | | | | | | |
Interest income from joint ventures (primarily construction loans) | $ | — |
| | $ | 402 |
| | $ | 122 |
| | $ | 2,225 |
|
Deferred compensation interest income | 746 |
| | 1,315 |
| | 1,726 |
| | 3,708 |
|
Other | 117 |
| | 181 |
| | 1,908 |
| | 1,752 |
|
Total | $ | 863 |
| | $ | 1,898 |
| | $ | 3,756 |
| | $ | 7,685 |
|
| | | | | | | |
Supplemental Analyst Information | | | | | | | |
| | | | | | | |
Net Operating Income including Joint Ventures | | | | | | | |
Revenues | $ | 126,102 |
| | $ | 126,071 |
| | $ | 514,406 |
| | $ | 489,195 |
|
Operating expense | (23,329 | ) | | (26,137 | ) | | (95,318 | ) | | (97,099 | ) |
Real estate taxes | (14,349 | ) | | (14,819 | ) | | (60,768 | ) | | (57,515 | ) |
Total | 88,424 |
| | 85,115 |
| | 358,320 |
| | 334,581 |
|
| | | | | | | |
Net Operating Income from Discontinued Operations | — |
| | 4,989 |
| | 641 |
| | 31,228 |
|
| | | | | | | |
Minority Interests Share of Net Operating Income and Other Adjustments | (2,758 | ) | | (5,150 | ) | | (11,683 | ) | | (20,197 | ) |
Pro rata Income From Consolidated Ventures | 85,666 |
| | 84,954 |
| | 347,278 |
| | 345,612 |
|
| | | | | | | |
Pro rata share of Unconsolidated Joint Ventures | | | | | | | |
Revenues | 13,741 |
| | 15,777 |
| | 55,986 |
| | 62,295 |
|
Operating expense | (2,710 | ) | | (3,079 | ) | | (9,981 | ) | | (10,916 | ) |
Real estate taxes | (1,657 | ) | | (1,758 | ) | | (6,891 | ) | | (7,157 | ) |
Total | 9,374 |
| | 10,940 |
| | 39,114 |
| | 44,222 |
|
Net Operating Income including Joint Ventures | $ | 95,040 |
| | $ | 95,894 |
| | $ | 386,392 |
| | $ | 389,834 |
|
| | | | | | | |
Net Operating Income from Sold Properties not in Discontinued Operations | $ | 1,203 |
| | $ | 5,921 |
| | $ | 18,417 |
| | $ | 23,269 |
|
| | | | | | | |
Equity in Earnings of Real Estate Joint Ventures and Partnerships, net |
Net income from unconsolidated real estate joint ventures and partnerships | $ | 5,369 |
| | $ | 19,703 |
| | $ | 19,669 |
| | $ | 30,558 |
|
Intercompany fee income reclass | 545 |
| | 963 |
| | 2,361 |
| | 4,007 |
|
Other adjustments | 72 |
| | (21 | ) | | 287 |
| | 547 |
|
Equity in earnings of real estate joint ventures and partnerships, net | $ | 5,986 |
| | $ | 20,645 |
| | $ | 22,317 |
| | $ | 35,112 |
|
| | | | | | | |
Dividends | | | | | | | |
Common Dividends per Share | $ | 0.575 |
| | $ | 0.305 |
| | $ | 1.550 |
| | $ | 1.220 |
|
| | | | | | | |
Common Dividends Paid as a % of Reported Funds from Operations - Basic | 112.8 | % | | 72.2 | % | | 74.5 | % | | 66.8 | % |
| | | | | | | |
Common Dividends Paid as a % of Recurring Funds from Operations - Basic | 111.6 | % | | 63.0 | % | | 74.9 | % | | 61.6 | % |
| | | | | | | |
General and Administrative Expenses | | | | | | | |
General and Administrative Expenses/Total Revenue | 5.6 | % | | 5.2 | % | | 4.8 | % | | 5.2 | % |
| | | | | | | |
General and Administrative Expenses/Total Assets before Depreciation | 0.14 | % | | 0.12 | % | | 0.51 | % | | 0.48 | % |
Weingarten Realty Investors
Supplemental Balance Sheet Detail
(in thousands)
|
| | | | | | | |
| December 31, |
| 2014 | | 2013 |
| | | |
Property |
Land | $ | 821,614 |
| | $ | 854,409 |
|
Land held for development | 103,349 |
| | 116,935 |
|
Land under development | 24,297 |
| | 4,262 |
|
Buildings and improvements | 3,061,616 |
| | 3,238,817 |
|
Construction in-progress | 65,218 |
| | 74,853 |
|
Total | $ | 4,076,094 |
| | $ | 4,289,276 |
|
| | | |
Straight Line Rent Receivable |
| $ | 54,261 |
| | $ | 57,818 |
|
| | | |
Other Assets, net |
Notes receivable and mortgage bonds, net | $ | 30,365 |
| | $ | 32,436 |
|
Debt service guaranty asset | 72,105 |
| | 73,740 |
|
Non-qualified benefit plan assets | 19,866 |
| | 19,842 |
|
Out-of-market rentals, net | 26,790 |
| | 29,810 |
|
Investments | 10,196 |
| | 58,443 |
|
Deferred income tax asset | 12,326 |
| | 11,147 |
|
Interest rate derivative | 3,891 |
| | 5,282 |
|
Other | 8,164 |
| | 16,634 |
|
Total | $ | 183,703 |
| | $ | 247,334 |
|
| | | |
Other Liabilities, net |
Deferred revenue | $ | 11,903 |
| | $ | 13,650 |
|
Non-qualified benefit plan liabilities | 51,634 |
| | 48,542 |
|
Deferred income tax payable | 7,970 |
| | 9,240 |
|
Out-of-market rentals, net | 23,218 |
| | 24,901 |
|
Interest rate derivative | 109 |
| | 476 |
|
Other | 29,650 |
| | 30,763 |
|
Total | $ | 124,484 |
| | $ | 127,572 |
|
| | | |
Identified Intangible Assets and Liabilities |
Identified Intangible Assets: | | | |
Above-market leases (included in Other Assets, net) | $ | 38,121 |
| | $ | 38,577 |
|
Above-market leases - Accumulated Amortization | (11,331 | ) | | (8,767 | ) |
Below-market assumed mortgages (included in Debt, net) | 4,713 |
| | 4,713 |
|
Below-market assumed mortgages - Accumulated Amortization | (2,352 | ) | | (1,900 | ) |
Valuation of in place leases (included in Unamortized Debt and Lease Costs, net) | 132,554 |
| | 140,457 |
|
Valuation of in place leases - Accumulated Amortization | (56,571 | ) | | (48,961 | ) |
Total | $ | 105,134 |
| | $ | 124,119 |
|
| | | |
Identified Intangible Liabilities: | | | |
Below-market leases (included in Other Liabilities, net) | $ | 42,830 |
| | $ | 44,086 |
|
Below-market leases - Accumulated Amortization | (19,612 | ) | | (19,185 | ) |
Above-market assumed mortgages (included in Debt, net) | 34,113 |
| | 40,465 |
|
Above-market assumed mortgages - Accumulated Amortization | (27,411 | ) | | (31,114 | ) |
Total | $ | 29,920 |
| | $ | 34,252 |
|
Weingarten Realty Investors
Capitalization and Debt Coverage Ratios
(in thousands, except common share data and percentages)
|
| | | | | | | |
| December 31, |
| 2014 | | 2013 |
| | | |
Common Share Data |
Closing Market Price | $ | 34.92 |
| | $ | 27.42 |
|
| | | |
90-Day, Average Daily Trading Volume | 898,431 |
| | 696,965 |
|
| | | |
Capitalization |
Debt | $ | 1,938,188 |
| | $ | 2,299,844 |
|
Preferred Shares | 150,000 |
| | 150,000 |
|
Sub-total Debt & Preferred Shares | 2,088,188 |
| | 2,449,844 |
|
Common Shares at Market | 4,277,316 |
| | 3,343,842 |
|
Operating Partnership Units at Market | 52,066 |
| | 41,130 |
|
Total Market Capitalization (As reported) | $ | 6,417,570 |
| | $ | 5,834,816 |
|
Debt to Total Market Capitalization (As reported) | 30.2 | % | | 39.4 | % |
Debt to Total Market Capitalization (As reported at a constant share price of $27.42) | 35.3 | % | | 39.4 | % |
Debt to Total Market Capitalization (Pro rata) | 31.0 | % | | 40.2 | % |
| | | |
Capital Availability |
Revolving Credit Facility | $ | 500,000 |
| | $ | 500,000 |
|
Less: | | | |
Balance Outstanding Under Revolving Credit Facility | 189,000 |
| | — |
|
Outstanding Letters of Credit Under Revolving Facility | 4,223 |
| | 2,179 |
|
Unused Portion of Credit Facility | $ | 306,777 |
| | $ | 497,821 |
|
|
| | | | | | | | |
Covenant Ratios |
| | Restrictions | | | | |
Debt to Asset Ratio (Public) | | Less than 60.0% | | 41.7 | % | | 45.2 | % |
Debt + Preferred to Asset Ratio | | None | | 44.9 | % | | 48.1 | % |
Secured Debt to Asset Ratio (Public) | | Less than 40.0% | | 12.8 | % | | 14.3 | % |
Unencumbered Asset Test (Public) | | Greater than 150% | | 253.0 | % | | 228.4 | % |
Fixed Charge Coverage (Pro rata/Revolver) | | Greater than 1.5x | | 2.8x |
| | 2.4x |
|
|
| | | | | | | |
Net Debt to Adjusted EBITDA |
EBITDA (Current Quarter) | $ | 162,109 |
| | $ | 129,607 |
|
Gain on Sale of Real Estate | (74,883 | ) | | (46,054 | ) |
Ground Rent | 295 |
| | 482 |
|
Depreciation Included in Discontinued Operations | — |
| | 1,039 |
|
Other Non-Recurring Items | 1,329 |
| | — |
|
Recurring EBITDA | $ | 88,850 |
| | $ | 85,074 |
|
| | | |
Net Debt (less cash & equivalents) | $ | 1,914,999 |
| | $ | 2,158,268 |
|
Net Debt to Adjusted EBITDA (annualized) | 5.39x |
| | 6.34x |
|
|
| | | |
Credit Ratings | | | |
| S&P | | Moody's |
Senior Debt | BBB | | Baa2 |
Outlook | Stable | | Positive |
Weingarten Realty Investors
Guidance
|
| | | |
2015 Guidance |
| | | |
| | | |
| | | 2015 |
| | | Guidance |
Recurring FFO Per Diluted Share | | | $2.12 - $2.17 |
| | | |
Reported FFO Per Diluted Share | | | $2.07 - $2.12 |
| | | |
| | | |
Portfolio Activity ($ in millions) | | | |
Acquisitions | | | $200 - $250 |
| | | |
New Development | | | $50 - $100 |
| | | |
Dispositions | | | $125 - $175 |
| | | |
| | | |
Operating Information | | | |
Same Property Net Operating Income | | | +2.5% to +3.5% |
| | | |
Investment Activity
Weingarten Realty Investors
Capital Expenditures/Redevelopment
(at pro rata share)
(in thousands)
|
| | | | | | | | | | | | | |
Capital Summary |
| | | | | | | |
| | Three Months Ended December 31, 2014 | | Twelve Months Ended December 31, 2014 | | Twelve Months Ended 12/31/2013 (2) | |
| Acquisitions | $ | 43,832 |
| | $ | 43,832 |
| | $ | 174,633 |
| |
| New Development | 5,017 |
| | 41,635 |
| | 13,169 |
| |
| Building and Site Improvements | 6,875 |
| | 15,784 |
| | 14,220 |
| |
| Tenant Finish | 5,095 |
| | 23,710 |
| | 29,907 |
| |
| Redevelopment (1) | 5,066 |
| | 18,531 |
| | 16,218 |
| |
| External Leasing Commissions | 857 |
| | 3,384 |
| | 3,443 |
| |
| All Other | 686 |
| | 1,842 |
| | 3,792 |
| |
| Capital Expenditures | $ | 67,428 |
| | $ | 148,719 |
| | $ | 255,381 |
| |
| | | | | | | |
| Notes: | | | | | | |
| (1) Includes costs where additional square footage is added through new construction or expansion of an existing space. | |
| (2) 2013 costs have been reclassed to show all costs related to redevelopment as a separate category. | |
| Costs for Jess Ranch and Sheridan have been grossed up to reflect 100% ownership for all of 2013. | |
| Internal Leasing Fees are approximately $12.1 million and $12.9 million for the twelve months ended December 31, 2014 and 2013, respectively. |
|
| | | | | | | | | | | | | | | | | | | |
Redevelopment |
| | | | | 2014 | | | | |
| | | | | Net Cost | Net Costs | Total Estimated | |
| | 2014 | 2015 | WRI | Year-To- | Inception- | Investment | Project |
| Center Name | SSNOI | SSNOI | Own % | Date | To-Date | WRI Costs | Gross Costs | Description |
| | | | | | | | | |
Active Projects | | | | | | | | |
1 |
| Riverpoint at Sheridan | N | N | 100 | % | $ | 4,398 |
| $ | 6,946 |
| $ | 13,699 |
| $ | 13,699 |
| Construct Sportsmans Warehouse, Conn's and shops totaling 8,600 SF on land previously classified as land held for development |
2 |
| Decatur 215 | N | N | 100 | % | 1,516 |
| 2,753 |
| 12,945 |
| 12,945 |
| Construct Hobby Lobby, two Jr Anchors totaling 35,000 SF and 23,000 SF of shops and restaurants (including Chipotle) on land previously classified as land held for development |
3 |
| Brookwood Square Shopping Center | N | N | 100 | % | 5,267 |
| 5,307 |
| 9,145 |
| 9,145 |
| Redevelopment to include LA Fitness and 14,000 SF of shop space |
4 |
| Westchase | Y | N | 100 | % | 312 |
| 312 |
| 8,751 |
| 8,751 |
| Redevelopment with Whole Foods and Jr Anchor |
5 |
| Humblewood Center | Y | N | 100 | % | 4 |
| 4 |
| 5,636 |
| 5,636 |
| Redevelopment and relocation of Conn's |
6 |
| Prospectors Plaza | Y | Y | 100 | % | 3,393 |
| 4,707 |
| 5,120 |
| 5,120 |
| Expansion of shopping center to create a new 25,000 SF store for Ross |
7 |
| Shoppes at Memorial Villages | N | N | 100 | % | 419 |
| 2,245 |
| 3,195 |
| 3,195 |
| Redevelopment to construct 33,000 SF multi-tenant building |
8 |
| Rock Prairie Marketplace | N | N | 100 | % | 87 |
| 87 |
| 2,241 |
| 2,241 |
| New construction of a 5,000 SF Valero gas station on land previously classified as land held for development |
9 |
| Seminole Town Center | Y | Y | 100 | % | 1,235 |
| 1,424 |
| 2,005 |
| 2,005 |
| New construction of 8,500 SF multi-tenant building including Chipotle |
10 |
| Independence Plaza | N | Y | 100 | % | 1,319 |
| 1,319 |
| 1,731 |
| 1,731 |
| New construction of 12,100 SF building including Rack Room and OshKosh / Carter's |
11 |
| Westhill Village Shopping Center | Y | Y | 100 | % | 64 |
| 64 |
| 1,216 |
| 1,216 |
| New construction of 6,700 SF multi-tenant building |
12 |
| Northbrook Center | Y | Y | 100 | % | 41 |
| 41 |
| 700 |
| 700 |
| New construction of free standing building with Starbucks |
13 |
| Argyle Village Shopping Center | Y | Y | 100 | % | 387 |
| 387 |
| 476 |
| 476 |
| New construction of 3,000 SF shop space |
| Total Redevelopment (1) | | | | $ | 18,442 |
| $ | 25,595 |
| $ | 66,859 |
| $ | 66,859 |
| 70% of total investment estimated to be spent in next 12 months, with balance in next 24 months |
| | | | | | | | | |
Potential Projects | | | | | | 8,000 |
| | 5 near-term potential projects |
| Total Redevelopment Pipeline (2) | | | | | | $ | 74,859 |
| | |
| | | | | | | | | |
Completed Projects | | | | | | | | |
| Atlantic West Shopping Center | | | 50 | % | $ | 89 |
| $ | 593 |
| $ | 606 |
| $ | 1,213 |
| New construction of a 7,200 SF multi-tenant pad building |
| Total Completed 2014 | | | | $ | 89 |
| $ | 593 |
| $ | 606 |
| $ | 1,213 |
| |
| | | | | |
| Notes: | | | | | | | | |
| WRI defines redevelopment as projects in which additional GLA is added either through new construction or expansion of an existing space or incremental investment is over $5 million. |
| (1) Active projects are expected to generate returns of 10-15% upon completion. |
| (2) In addition to the active and potential projects, we have identified 70 long-term projects for potential redevelopment. |
Weingarten Realty Investors
New Development Properties
As of December 31, 2014
(at pro rata share)
(in thousands, except percentages)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Total Square Feet of Building Area | | Percent Leased | | Pro Rata Spent Year-To-Date | Pro Rata Spent Inception-To-Date | | Total Estimated Investment (2) | | | | Completions ($) Year-To-Date |
| Center Name | Location | Anchors | WRI Own % | | | Gross (1) | Net | | Net @ 100% | Gross | | | WRI Costs | Gross Costs | | Est. Final ROI % | |
| | | | | | | | | | | | | | | | | | | | | |
1 | Hilltop Village Center | Alexandria, VA | Wegmans | 100.0 | % | (3) | | 249 |
| 249 |
| | 94.2 | % | 94.2 | % | | $ | 11,772 |
| $ | 52,975 |
| | $ | 65,819 |
| $ | 65,819 |
| | | | |
2 | Nottingham Commons | White Marsh, MD | Meritt Athletic Club (OBO), Petco, TJ Maxx | 100.0 | % | | | 178 |
| 138 |
| | 24.7 | % | 41.6 | % | | 22,661 |
| 22,661 |
| | 45,214 |
| 45,214 |
| | | | |
3 | The Whittaker (4) | Seattle, WA | Whole Foods | 100.0 | % | | | 63 |
| 63 |
| | 65.8 | % | 65.8 | % | | 118 |
| 118 |
| | 29,104 |
| 29,104 |
| | | | |
4 | Wake Forest Crossing II | Wake Forest, NC | Kohl's (OBO), TJ Maxx, Michaels | 100.0 | % | | | 202 |
| 108 |
| | 87.7 | % | 93.4 | % | | 7,084 |
| 7,084 |
| | 16,459 |
| 16,459 |
| | | | |
| Total 4 Properties Under Development | | | 691 |
| 558 |
| | 72.6 | % | 77.9 | % | | $ | 41,635 |
| $ | 82,838 |
| | $ | 156,596 |
| $ | 156,596 |
| | 7.7 | % | | $ | 35,342 |
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Spent Inception to Date (from above) | | | $ | 82,838 |
| $ | 82,838 |
| | | | |
| | | | | | | Additional Capital Needed to Complete | | | 79,246 |
| 79,246 |
| | | | |
| | | | | | | Reimbursement of Future Property Sales | | (5,488 | ) | (5,488 | ) | | | | |
| | | | | | | Total Estimated Investment Under Development | | | $ | 156,596 |
| $ | 156,596 |
| | 7.7 | % | | |
| | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | |
| QTR Completed | YTD Completed | 1Q'15E | 2Q'15E | 3Q'15E | 4Q'15E | 1Q'16E | Remaining Balance | |
| | | | | | | | | |
Completion ($) | $1,439 | $35,342 | $0 | $12,900 - $15,900 | $14,400 - $19,400 | $12,200 - $17,200 | $2,500 - $7,500 | $55,700 - $60,700 | |
Weighted Return (%) | 7.0% | 8.2% | 0.0% | 7.8% - 8.3% | 8.3% - 8.8% | 7.9% - 8.4% | 7.7% - 8.2% | 7.1% - 7.6% | |
Net Operating Income (Annualized) | $101 | $2,891 | $0 | $1,010 - $1,325 | $1,200 - $1,710 | $965 - $1,445 | $200 - $600 | $4,000 - $4,640 | |
| |
(1) | Total gross building area reflects the entire shopping center under development. Includes square footage for any ownership by our partners, buildings owned by others and only the retail area of mixed use projects. |
| |
(2) | Net of anticipated proceeds from land sales. |
| |
(3) | Hilltop Village Center: 50/50 Joint Venture with 100% funding by WRI. |
| |
(4) | WRI has committed to purchase the retail portion of a development project in West Seattle contingent on the satisfaction of the developer's delivery obligations. |
Weingarten Realty Investors
Land Held for Development
As of December 31, 2014
(in thousands, except acres and percentages)
|
| | | | | | | | | | | | | | |
| | Ownership Interest | | Gross Acres | | Investment (1) |
Location | | | | 100% | | Pro Rata |
| | | | | | | | |
New Development Phased Projects | | | | | | | | |
US Hwy. 1 and Caveness Farms Rd., Wake Forest, NC | | 100.0 | % | | 37.5 |
| | | | |
Highway 17 and Highway 210, Surf City, NC | | 100.0 | % | | 46.5 |
| | | | |
FM 2920 and Future 249, Tomball - Houston, TX | | 100.0 | % | | 10.6 |
| | | | |
Decatur at 215, Las Vegas, NV | | 100.0 | % | | 7.6 |
| | | | |
Hwy. 85 & Hwy. 285, Sheridan, CO | | 100.0 | % | | 14.8 |
| | | | |
US 77 & FM 802, Brownsville, TX | | 100.0 | % | | 21.0 |
| | | | |
US Hwy. 17 & US Hwy. 74/76, Leland, NC | | 100.0 | % | | 12.6 |
| | | | |
State Hwy. 95 & Bullhead Pkwy., Bullhead City, AZ | | 100.0 | % | | 7.2 |
| | | | |
Belle Terre Pkwy. & State Rd. 100, Palm Coast, FL | | 100.0 | % | | 6.7 |
| | | | |
SR 207 & Rolling Hills Drive, St. Augustine, FL | | 70.0 | % | | 5.2 |
| | | | |
29th St. at Nolana Loop, McAllen, TX | | 50.0 | % | | 3.8 |
| | | | |
Southern Ave. & Signal Butte Rd., Mesa, AZ | | 100.0 | % | | 1.5 |
| | | | |
SEC Poplar Ave. at I-240, Memphis, TN | | 100.0 | % | | 1.2 |
| | | | |
Total New Development Phased Projects | | | | 176.1 |
| | $ | 39,147 |
| | $ | 37,661 |
|
Other Raw Land | | | | | | | | |
FM 1957 (Potranco Rd.) and FM 211, San Antonio, TX | | 50.0 | % | | 198.7 |
| | | | |
South Fulton Parkway and SH 92, Union City - Atlanta, GA | | 100.0 | % | | 81.6 |
| | | | |
Shary Road and US Hwy. 83, Mission, TX | | 50.0 | % | | 34.9 |
| | | | |
SH 281 & Wilderness Oaks, San Antonio, TX | | 100.0 | % | | 29.2 |
| | | | |
Creedmoor (Hwy. 50) and Crabtree Valley Ave., Raleigh, NC | | 100.0 | % | | 2.7 |
| | | | |
Lon Adams Rd. at Tangerine Farms Rd. - Marana, AZ | | 100.0 | % | | 9.7 |
| | | | |
Rock Prairie Rd. at Hwy. 6, College Station, TX | | 100.0 | % | | 9.0 |
| | | | |
SH 151 & Ingram Rd., San Antonio, TX | | 66.7 | % | | 5.8 |
| | | | |
Young Pines and Curry Ford Rd., Orlando, FL | | 100.0 | % | | 1.9 |
| | | | |
Leslie Rd. at Bandera Rd., Helotes, TX | | 100.0 | % | | 1.7 |
| | | | |
Other | | 100.0 | % | | 29.3 |
| | | | |
Total Raw Land | | | | 404.5 |
| | $ | 70,762 |
| | $ | 50,962 |
|
| | | | | | | | |
Total Land Held For Development Properties | | | | 580.6 |
| | $ | 109,910 |
| | $ | 88,623 |
|
(1) Net of impairment and valuation adjustments.
Notes:
Land costs account for $87.9 million of total investment at 100%, $67.3 million at pro rata share.
Categorization based upon proximity to development property and does not indicate future development pipeline.
Weingarten Realty Investors
Disposition and Acquisition Summary
For the Period Ended December 31, 2014
(at pro rata share)
(in thousands)
|
| | | | | | | | | | | | | | | |
Center | City/State | Sq. Ft. at 100% | Date Sold | | Center | City/State | Sq. Ft. at 100% | Date Acquired |
| | | | | | | | | |
Dispositions | | | | | Acquisitions | | | |
| 1st Quarter | | | | | | 1st Quarter | | | |
| Town & Country Plaza | Hammond, LA | 226 |
| 01/03/14 | | | None |
|
|
|
|
| University Place | Shreveport, LA | 207 |
| 01/31/14 | | | | | | |
| Northwest Freeway - Pad | Houston, TX | — |
| 02/11/14 | | | | | | |
| Harrison Pointe | Cary, NC | 131 |
| 03/11/14 | | | | | | |
| N. Sharyland - Pad * | Mission, TX | — |
| 03/31/14 | | | | | | |
| | | | | | | | | | |
| 2nd Quarter | | | | | | 2nd Quarter | | | |
| Atlantic North * | Jacksonville, FL | 68 |
| 04/17/14 | | | None |
|
|
|
|
| Parliament Square | San Antonio, TX | 65 |
| 04/25/14 | | |
|
|
|
|
|
| Crabtree Commons - Pad | Raleigh, NC | — |
| 06/04/14 | | |
|
|
|
|
|
| Westwood Center - Pad | San Antonio, TX | — |
| 06/16/14 | | | | | | |
| North Triangle Shops | Houston, TX | 16 |
| 06/27/14 | | | | | | |
| Ambassador Plaza - Pad | Lafayette, LA | — |
| 06/27/14 | | | | | | |
| | | | | | | | | | |
| 3rd Quarter | | | | | | 3rd Quarter | | | |
| Publix at Laguna Isles | Pembroke Pines, FL | 69 |
| 07/15/14 | | | None |
|
|
|
|
| Lake Washington Crossing* | Melbourne, FL | 119 |
| 08/15/14 | | |
|
|
|
|
|
| Eastpark Shopping Center - Pad | Houston, TX | — |
| 08/20/14 | | |
|
|
|
|
|
| Phelan West* | Beaumont, TX | 24 |
| 08/25/14 | | | | | | |
| Arcade Square | Sacramento, CA | 76 |
| 08/28/14 | | | | | | |
| Parkway Pointe | Cary, NC | 80 |
| 09/02/14 | | | | | | |
| Tropicana Marketplace - Pad | Las Vegas, NV | — |
| 09/04/14 | | | | | | |
| Crossroads Shopping Center | Vidor, TX | 116 |
| 09/08/14 | | | | | | |
| Shoppes at Paradise Isle* | Destin, FL | 172 |
| 09/12/14 | | | | | | |
| Village Arcade | Houston, TX | 58 |
| 09/16/14 | | | | | | |
| Village Arcade Phase II | Houston, TX | 28 |
| 09/16/14 | | | | | | |
| Village Arcade Phase III | Houston, TX | 107 |
| 09/16/14 | | | | | | |
| Westwood Village | Lafayette, LA | 138 |
| 09/24/14 | | | | | | |
| | | | | | | | | | |
| 4th Quarter | | | | | | 4th Quarter | | | |
| Spring Plaza | Houston, TX | 59 |
| 10/09/14 | | | Scottsdale Horizon | Scottsdale, AZ | 155 |
| 12/18/14 |
| Manhattan Place | Harvey, LA | 137 |
| 10/16/14 | | |
|
|
|
|
|
| Phillips Village | Orlando, FL | 66 |
| 10/17/14 | | | | | | |
| Shoppes of Port Charlotte - Pad * | Port Charlotte, FL | — |
| 10/17/14 | | | | | | |
| Cypress Station | Houston, TX | 144 |
| 10/21/14 | | | | | | |
| Shasta Crossroads * | Redding, CA | 76 |
| 10/22/14 | | | | | | |
| Angelina Village | Lufkin, TX | 253 |
| 10/23/14 | | | | | | |
| Rose-Rich Shopping Center | Rosenberg, TX | 104 |
| 10/28/14 | | | | | | |
| Dashwood - Pad | Houston, TX | — |
| 10/29/14 | | | | | | |
| Park Plaza | Lake Charles, LA | 179 |
| 11/06/14 | | | | | | |
| Westminster Plaza | Westminster, CO | 98 |
| 11/14/14 | | | | | | |
| Ballwin Plaza | Ballwin, MO | 202 |
| 11/20/14 | | | | | | |
| Shasta Crossroads | Redding, CA | 121 |
| 11/25/14 | | | | | | |
| Market at Sharyland - Pad * | Mission, TX | — |
| 11/26/14 | | | | | | |
| Westwood Center | San Antonio, TX | 69 |
| 12/05/14 | | | | | | |
| Colonial Landing | Orlando, FL | 265 |
| 12/18/14 | | | | | | |
| Dacula Market | Dacula, GA | 25 |
| 12/19/14 | | | | | | |
| Roswell Corners - Pad | Roswell, GA | — |
| 12/19/14 | | | | | | |
| | | | | | | | | | |
| | | | Weighed | | | | | | |
| | | Sales | Sales | | | | | Purchase | |
| | | Proceeds | Cap | | | | | Price | Yield (2) |
Total Dispositions | | $ | 387,393 |
| 7.92 | % | | Total Acquisitions | | $ | 43,832 |
|
|
|
| | | | | | | | | | | | | | |
Disposition of Consolidated Joint Venture Interest (1) | | | | | | | Acquisition of Consolidated Joint Venture Interest (1) | | | | |
| | | Interest | WRI Interest | Effective | | | | | Interest | WRI Interest | Effective |
Joint Venture Detail | Center | Location | Disposed | Before | After | Date | | Joint Venture Detail | Center | Location | Acquired | Before | After | Date |
Hines Retail REIT Holdings | Oak Park Village | San Antonio, TX | 30% | 30% | 0% | 01/01/14 | | Hines Retail REIT Holdings | Mendenhall Commons | Memphis, TN | 70% | 30% | 100% | 01/01/14 |
Hines Retail REIT Holdings | Champions Village | Houston, TX | 30% | 30% | 0% | 01/01/14 | | Hines Retail REIT Holdings | Commons at Dexter Lake | Memphis, TN | 70% | 30% | 100% | 01/01/14 |
Hines Retail REIT Holdings | University Palms | Oviedo, FL | 30% | 30% | 0% | 01/01/14 | | Hines Retail REIT Holdings | Commons at Dexter Lake Phase II | Memphis, TN | 70% | 30% | 100% | 01/01/14 |
Hines Retail REIT Holdings | Shoppes at Parkland | Parkland, FL | 30% | 30% | 0% | 01/01/14 | | Hines Retail REIT Holdings | Randall’s/Kings Crossing | Houston, TX | 70% | 30% | 100% | 01/01/14 |
Hines Retail REIT Holdings | Sandy Plains Exchange | Marietta, GA | 30% | 30% | 0% | 01/01/14 | | Hines Retail REIT Holdings | Bellaire Boulevard | Houston, TX | 70% | 30% | 100% | 01/01/14 |
Hines Retail REIT Holdings | Cherokee Plaza | Atlanta, GA | 30% | 30% | 0% | 01/01/14 | | | | | | | | |
Hines Retail REIT Holdings | Thompson Bridge Commons | Gainesville, GA | 30% | 30% | 0% | 01/01/14 | | | | | | | | |
Hines Retail REIT Holdings | Heritage Station | Wake Forest, NC | 30% | 30% | 0% | 01/01/14 | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(1) The Joint Venture was dissolved and assets distributed in a non-cash transaction. | | | | | | | | | | |
(2) Economics reflect WRI's pro rata ownership interest, excluding the incremental return from fee income. | | | | | | | | | | |
* Unconsolidated real estate joint venture activity. | | | | | | | | | | |
Summary of Debt
Weingarten Realty Investors
Debt Information
(in thousands, except percentages)
|
| | | | | | | | | | | | | |
| December 31, 2014 | | 4th Quarter Weighted Average Rate (1) | | December 31, 2013 | | 4th Quarter Weighted Average Rate (1) |
Outstanding Balance Summary | | | | | | | |
Mortgage Debt | $ | 577,862 |
| | 6.03 | % | | $ | 712,169 |
| | 5.70 | % |
3.5% Notes due 2023 | 298,800 |
| | 3.50 | % | | 298,677 |
| | 3.50 | % |
3.375% Notes due 2022 | 299,072 |
| | 3.38 | % | | 298,969 |
| | 3.38 | % |
4.45% Notes due 2024 | 249,059 |
| | 4.45 | % | | 248,982 |
| | 4.45 | % |
8.1% Notes due 2019 | — |
| |
|
| | 100,000 |
| | 8.10 | % |
Unsecured Notes Payable (MTN) | 231,290 |
| | 5.84 | % | | 546,307 |
| | 5.27 | % |
Revolving Credit Agreements (2) | 189,000 |
| | 0.76 | % | | — |
| |
|
|
Obligations under Capital Leases | 21,000 |
| | 7.88 | % | | 21,000 |
| | 7.84 | % |
Subtotal Consolidated Debt | 1,866,083 |
| | 4.38 | % | | 2,226,104 |
| | 4.82 | % |
Debt Service Guarantee Liability (3) | 72,105 |
| | | | 73,740 |
| | |
Total Consolidated Debt - As Reported | 1,938,188 |
| | 4.38 | % | | 2,299,844 |
| | 4.82 | % |
Less: Noncontrolling Interests and Other Adjustments | (79,592 | ) | | | | (100,431 | ) | | |
Plus: WRI Share of Unconsolidated Joint Ventures | 155,517 |
| | | | 173,472 |
| | |
Total Debt - Pro rata Share | $ | 2,014,113 |
| | 4.37 | % | | $ | 2,372,885 |
| | 4.80 | % |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| Debt Balance | | 4th Quarter Weighted Average Rate (1) | | % of Total | | Weighted Average Remaining Life (yrs) |
Fixed vs. Variable Rate Debt (at Pro rata Share) (includes the effect of interest rate swaps) | | | | | | | |
As of December 31, 2014 | | | | | | | |
Fixed-rate debt | $ | 1,700,603 |
| | 4.83 | % | | 84.4 | % | | 6.33 |
|
Variable-rate debt | 313,510 |
| | 1.80 | % | | 15.6 | % | | 1.86 |
|
Total | $ | 2,014,113 |
| | 4.37 | % | | 100.0 | % | | 5.64 |
|
| | | | | | | |
As of December 31, 2013 | | | | | | | |
Fixed-rate debt | $ | 2,201,467 |
| | 4.89 | % | | 92.8 | % | | |
Variable-rate debt | 171,418 |
| | 3.28 | % | | 7.2 | % | | |
Total | $ | 2,372,885 |
| | 4.80 | % | | 100.0 | % | | |
| | | | | | | |
Secured vs. Unsecured Debt (at Pro rata Share) | | | | | | | |
As of December 31, 2014 | | | | | | | |
Secured Debt | $ | 670,896 |
| | 5.90 | % | | 33.3 | % | | 3.35 |
|
Unsecured Debt | 1,343,217 |
| | 3.54 | % | | 66.7 | % | | 6.78 |
|
Total | $ | 2,014,113 |
| | 4.37 | % | | 100.0 | % | | 5.64 |
|
| | | | | | | |
As of December 31, 2013 | | | | | | | |
Secured Debt | $ | 800,828 |
| | 5.62 | % | | 33.7 | % | | |
Unsecured Debt | 1,572,057 |
| | 4.34 | % | | 66.3 | % | | |
Total | $ | 2,372,885 |
| | 4.80 | % | | 100.0 | % | | |
| | | | | | | |
| As Reported | | Pro rata Share | | | | |
Weighted Average Interest Rates (1) | | | | | | | |
Three months ended 12/31/14 | 4.38 | % | | 4.37 | % | | | | |
Twelve months ended 12/31/14 | 4.55 | % | | 4.54 | % | | | | |
Three months ended 12/31/13 | 4.82 | % | | 4.80 | % | | | | |
Twelve months ended 12/31/13 | 4.94 | % | | 4.91 | % | | | | |
| |
(1) | Weighted average interest rates exclude the effects of ASC 805 "Business Combinations", revolver facility fee, and other loan costs related to financing. |
| |
(2) | Weighted average revolving interest rate excludes the effect of the facility fee of 20 basis points on the total commitment in arrears. |
The weighted average revolving interest rate with the facility fee is 1.32% and 10.97% for the fourth quarter 2014 and 2013, respectively.
The December 31, 2014 balance does not reflect funds of $77.4 million held by a qualified intermediary for purchase of replacement property.
| |
(3) | Debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado. |
Weingarten Realty Investors
Schedule of Maturities
As of December 31, 2014
(in thousands, except percentages)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As Reported | | Pro rata Share |
| Maturities | | Weighted Average Rate (2) | | Maturities | | Weighted Average Rate (2) | | Floating Rate | | Fixed Rate | | Secured | | Unsecured |
2015 | $ | 225,946 |
| | 6.02% | | $ | 201,993 |
| | 5.75% | | $ | 12,597 |
| | $ | 189,396 |
| | $ | 111,993 |
| | $ | 90,000 |
|
2016 | 233,152 |
| | 6.28% | | 266,878 |
| | 6.05% | | 36,667 |
| | 230,211 |
| | 191,878 |
| | 75,000 |
|
2017 | 139,660 |
| | 6.74% | | 164,969 |
| | 6.38% | | 3,638 |
| | 161,331 |
| | 139,969 |
| | 25,000 |
|
2018 | 59,945 |
| | 6.51% | | 24,071 |
| | 6.12% | |
|
| | 24,071 |
| | 14,501 |
| | 9,570 |
|
2019 | 53,556 |
| | 6.56% | | 57,183 |
| | 5.84% | |
| | 57,183 |
| | 57,183 |
| |
|
|
2020 | 34,990 |
| | 6.31% | | 90,576 |
| | 5.21% | |
| | 90,576 |
| | 90,576 |
| |
|
|
2021 | 1,883 |
| | 6.32% | | 10,041 |
| | 5.83% | |
| | 10,041 |
| | 10,041 |
| |
|
|
2022 | 304,397 |
| | 3.42% | | 305,315 |
| | 3.42% | |
| | 305,315 |
| | 5,315 |
| | 300,000 |
|
2023 | 301,494 |
| | 3.51% | | 302,462 |
| | 3.52% | |
| | 302,462 |
| | 2,462 |
| | 300,000 |
|
2024 | 251,588 |
| | 4.46% | | 252,611 |
| | 4.47% | |
| | 252,611 |
| | 2,611 |
| | 250,000 |
|
Thereafter | 44,309 |
| | 6.45% | | 47,581 |
| | 6.46% | |
| | 47,581 |
| | 15,861 |
| | 31,720 |
|
Subtotal | 1,650,920 |
| | | | 1,723,680 |
| | | | 52,902 |
| | 1,670,778 |
| | 642,390 |
| | 1,081,290 |
|
| | | | | | | | | | | | | | | |
Revolving Credit Agreements | 189,000 |
| | 0.80% | | 189,000 |
| | 0.80% | | 189,000 |
| | | | | | 189,000 |
|
Other (1) | 98,268 |
| | | | 101,433 |
| | | | 6,329 |
| | 95,104 |
| | 28,506 |
| | 72,927 |
|
Swap Maturities: | | | | | | | | | | | | | | | |
2017 | | | | | | | | | 65,279 |
| | (65,279 | ) | | | | |
Total | $ | 1,938,188 |
| | 4.55% | | $ | 2,014,113 |
| | 4.54% | | $ | 313,510 |
| | $ | 1,700,603 |
| | $ | 670,896 |
| | $ | 1,343,217 |
|
| |
(1) | Other includes capital leases, ASC 805 “Business Combinations” adjustment, debt service guarantee liability, market value of swaps and discounts on notes. |
The debt service guarantee liability represents bonds issued in association with a guarantee in connection with a project in Denver, Colorado.
| |
(2) | Weighted average interest rates exclude the effects of ASC 805 “Business Combinations”, revolver facility fee paid quarterly on total commitment |
in arrears, and other loan costs related to financing.
Joint Ventures
Weingarten Realty Investors
Unconsolidated Joint Venture Financial Statements at 100%
(in thousands)
|
| | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Twelve Months Ended December 31, |
Condensed Statements of Income | 2014 | | 2013 | | 2014 | | 2013 |
| | | | | | | |
Revenues: | | | | | | | |
Base minimum rent, net | $ | 27,302 |
| | $ | 29,851 |
| | $ | 112,388 |
| | $ | 124,645 |
|
Straight line rent | 33 |
| | 788 |
| | 404 |
| | 2,111 |
|
Over/Under-market rentals, net | 210 |
| | 213 |
| | 704 |
| | 719 |
|
Percentage rent | 398 |
| | 347 |
| | 966 |
| | 1,035 |
|
Tenant reimbursements | 8,427 |
| | 8,729 |
| | 33,108 |
| | 34,027 |
|
Other income | 501 |
| | 1,373 |
| | 5,731 |
| | 2,828 |
|
Total | 36,871 |
| | 41,301 |
| | 153,301 |
| | 165,365 |
|
| | | | | | | |
Expenses: | | | | | | | |
Depreciation and amortization | 9,399 |
| | 10,779 |
| | 40,235 |
| | 45,701 |
|
Interest, net | 4,965 |
| | 6,696 |
| | 22,657 |
| | 28,787 |
|
Operating | 7,292 |
| | 8,070 |
| | 27,365 |
| | 28,929 |
|
Real estate taxes, net | 4,335 |
| | 4,594 |
| | 18,159 |
| | 18,929 |
|
General and administrative | 195 |
| | 297 |
| | 916 |
| | 934 |
|
Provision for income taxes | 74 |
| | 67 |
| | 417 |
| | 278 |
|
Impairment loss | 1,526 |
| | — |
| | 1,526 |
| | 1,887 |
|
Total | 27,786 |
| | 30,503 |
| | 111,275 |
| | 125,445 |
|
| | | | | | | |
Gain on dispositions | 4,953 |
| | 21,178 |
| | 12,949 |
| | 22,502 |
|
| | | | | | | |
Net income | $ | 14,038 |
| | $ | 31,976 |
| | $ | 54,975 |
| | $ | 62,422 |
|
| | | | | | | |
| | | | | | | |
Condensed Balance Sheets | | | | | | | |
| | | | | December 31, |
| | | | | 2014 | | 2013 |
ASSETS | | | | | | | |
| | | | | | | |
Property | | | | | $ | 1,331,445 |
| | $ | 1,401,982 |
|
Accumulated depreciation | | | | | (279,067 | ) | | (261,454 | ) |
Property, net | | | | | 1,052,378 |
| | 1,140,528 |
|
| | | | | | | |
Other assets, net | | | | | 126,890 |
| | 142,638 |
|
| | | | | | | |
Total | | | | | $ | 1,179,268 |
| | $ | 1,283,166 |
|
LIABILITIES AND EQUITY | | | | | | | |
| | | | | | | |
Debt, net | | | | | $ | 380,816 |
| | $ | 453,390 |
|
Amounts payable to Weingarten Realty Investors and Affiliates | | | | 13,749 |
| | 30,214 |
|
Other liabilities, net | | | | | 26,226 |
| | 29,711 |
|
Total | | | | | 420,791 |
| | 513,315 |
|
| | | | | | | |
Equity | | | | | 758,477 |
| | 769,851 |
|
| | | | | | | |
Total | | | | | $ | 1,179,268 |
| | $ | 1,283,166 |
|
Weingarten Realty Investors
Unconsolidated Joint Venture Financial Statements at Pro rata Share
(in thousands)
|
| | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Twelve Months Ended December 31, |
Condensed Statements of Income | 2014 | | 2013 | | 2014 | | 2013 |
Revenues: | | | | | | | |
Base minimum rent, net | $ | 10,186 |
| | $ | 11,339 |
| | $ | 41,628 |
| | $ | 46,991 |
|
Straight line rent | 31 |
| | 306 |
| | 164 |
| | 1,010 |
|
Over/Under-market rentals, net | 55 |
| | 45 |
| | 120 |
| | (72 | ) |
Percentage rent | 131 |
| | 129 |
| | 329 |
| | 399 |
|
Tenant reimbursements | 3,125 |
| | 3,255 |
| | 12,194 |
| | 12,667 |
|
Other income | 213 |
| | 703 |
| | 1,551 |
| | 1,300 |
|
Total | 13,741 |
| | 15,777 |
| | 55,986 |
| | 62,295 |
|
| | | | | | | |
Expenses: | | | | | | | |
Depreciation and amortization | 3,504 |
| | 4,180 |
| | 14,793 |
| | 17,550 |
|
Interest, net | 1,999 |
| | 2,624 |
| | 8,729 |
| | 11,231 |
|
Operating | 2,710 |
| | 3,079 |
| | 9,981 |
| | 10,916 |
|
Real estate taxes, net | 1,657 |
| | 1,758 |
| | 6,891 |
| | 7,157 |
|
General and administrative | 57 |
| | 85 |
| | 297 |
| | 298 |
|
Provision for income taxes | 35 |
| | 32 |
| | 240 |
| | 141 |
|
Impairment loss | 305 |
| | — |
| | 305 |
| | 395 |
|
Total | 10,267 |
| | 11,758 |
| | 41,236 |
| | 47,688 |
|
| | | | | | | |
Gain on dispositions | 1,895 |
| | 15,684 |
| | 4,919 |
| | 15,951 |
|
| | | | | | | |
Net income | $ | 5,369 |
| | $ | 19,703 |
| | $ | 19,669 |
| | $ | 30,558 |
|
| | | | | | | |
| | | | | | | |
Condensed Balance Sheets | | | | | | | |
| | | | | December 31, |
| | | | | 2014 | | 2013 |
ASSETS | | | | | | | |
| | | | | | | |
Property | | | | | $ | 460,511 |
| | $ | 480,502 |
|
Accumulated depreciation | | | | | (104,338 | ) | | (97,104 | ) |
Property, net | | | | | 356,173 |
| | 383,398 |
|
Notes receivable from real estate joint ventures and partnerships | | | | | 4,900 |
| | 5,060 |
|
Unamortized debt and lease costs, net | | | | | 17,329 |
| | 20,263 |
|
Accrued rent and accounts receivable (net of allowance for doubtful accounts of $270 in 2014 and $429 in 2013) | | | | | 13,376 |
| | 14,775 |
|
Cash and cash equivalents | | | | | 13,937 |
| | 14,315 |
|
Restricted deposits and mortgage escrows | | | | | 329 |
| | 801 |
|
Notes receivable and mortgage bonds, net | | | | | 23 |
| | 21 |
|
Out-of-market rentals, net | | | | | 1,185 |
| | 1,758 |
|
Other assets, net | | | | | 1,837 |
| | 1,846 |
|
Total | | | | | $ | 409,089 |
| | $ | 442,237 |
|
| | | | | | | |
LIABILITIES AND EQUITY | | | | | | | |
| | | | | | | |
Debt, net | | | | | $ | 156,243 |
| | $ | 174,303 |
|
Amounts payable to Weingarten Realty Investors and Affiliates | | | | | 5,893 |
| | 14,575 |
|
Accounts payable and accrued expenses | | | | | 6,234 |
| | 5,914 |
|
Deferred revenue | | | | | 847 |
| | 821 |
|
Out-of-market rentals, net | | | | | 2,627 |
| | 3,145 |
|
Interest rate derivative | | | | | 92 |
| | 413 |
|
Other liabilities, net | | | | | 545 |
| | 689 |
|
Total | | | | | 172,481 |
| | 199,860 |
|
| | | | | | | |
Equity | | | | | 236,608 |
| | 242,377 |
|
| | | | | | | |
Total | | | | | $ | 409,089 |
| | $ | 442,237 |
|
Notes:
The Consolidated Financial Statements at pro rata share include only the real estate operations of joint ventures and partnerships at WRI’s ownership percentages. Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles.
Weingarten Realty Investors
Investments in Unconsolidated Real Estate Joint Ventures & Partnerships
December 31, 2014
(in thousands, except number of properties and percentages)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Weingarten Realty |
Joint Venture Partner | | Number of Operating Properties (1)(2) | | Total GLA | | Total Assets | | Total Debt | | Ownership Interest | | Share of Debt | | Investment Balance | | Equity in Earnings (Losses) of Unconsolidated JVs |
| | | | | | | | | | | | | | | | |
TIAA Florida Retail LLC | | 4 | | 821 |
| | $ | 201,866 |
| | $ | — |
| | 20.0% | | $ | — |
| | $ | 40,156 |
| | $ | 1,542 |
|
Perlmutter SRP, LLC | | 6 | | 523 |
| | 84,952 |
| | 68,566 |
| | 25.0% | | 17,141 |
| | 3,069 |
| | 1,312 |
|
Collins | | 8 | | 1,160 |
| | 133,090 |
| | 23,281 |
| | 50.0% | | 11,640 |
| | 48,653 |
| | 3,569 |
|
AEW - Institutional Client | | 5 | | 434 |
| | 106,150 |
| | 13,797 |
| | 20.0% | | 2,759 |
| | 18,068 |
| | 986 |
|
BIT Retail | | 3 | | 715 |
| | 151,168 |
| | — |
| | 20.0% | | — |
| | 29,345 |
| | 1,154 |
|
Jamestown | | 6 | | 1,337 |
| | 140,439 |
| | 80,215 |
| | 20.0% | | 16,043 |
| | 11,464 |
| | 1,684 |
|
Fidelis Realty Partners | | 1 | | 491 |
| | 138,032 |
| | 81,247 |
| | 57.8% | | 46,920 |
| | 30,838 |
| | 1,827 |
|
Sleiman Enterprises | | 2 | | 170 |
| | 18,880 |
| | 13,826 |
| | 50.0% | | 6,913 |
| | 2,987 |
| | 385 |
|
Bouwinvest | | 1 | | 163 |
| | 42,813 |
| | — |
| | 51.0% | | — |
| | 21,400 |
| | 856 |
|
| | | | | | | | | | | | | | | | |
Other | | 11 | | 2,380 |
| | 161,878 |
| | 99,884 |
| | 54.9% | | 54,826 |
| | 51,176 |
| | 9,001 |
|
| | | | | | | | | | | | | | | | |
Total | | 47 | | 8,192 |
| | $ | 1,179,268 |
| | $ | 380,816 |
| | 37.5% | | $ | 156,243 |
| | $ | 257,156 |
| | $ | 22,317 |
|
|
| | |
| | |
Joint Venture Description | | |
| | |
TIAA Florida Retail LLC | | Joint venture with an institutional partner, TIAA-CREF Global Real Estate |
Perlmutter SRP, LLC | | Retail joint venture with an institutional partner through Perlmutter Investment Company |
Collins | | Primarily a development joint venture in the Texas Rio Grande Valley |
AEW - Institutional Client | | Joint venture with an institutional partner through AEW Capital Management |
BIT Retail | | Retail joint venture with Mercantile Real Estate Advisors and its client, the AFL-CIO Building Investment Trust |
Jamestown | | Retail joint venture in Florida |
Fidelis Realty Partners | | Retail joint venture in Texas |
Sleiman Enterprises | | Retail joint venture in Florida |
Bouwinvest | | Retail joint venture with West Coast focus |
| | |
| | |
(1) Excludes land held for development. |
(2) Excludes additional consolidated joint ventures such as AEW Capital Management. |
Weingarten Realty Investors
Unconsolidated Joint Venture Mortgage Debt Information
As of December 31, 2014
(in thousands, except number of properties, percentages and term)
|
| | | | | | | | | | | |
Balance Summary | | | | | | | | |
| | | | | | | | |
| | | | At 100% | | |
Joint Venture Partner | | # of Mortgaged Properties (2) | | Mortgage Balance (1)(2) | | Average Interest Rate | | Average Remaining Term (yrs) |
| | | | | | | | |
Perlmutter SRP, LLC | | 5 | | $ | 68,566 |
| | 5.7% | | 1.5 |
|
Collins | | 2 | | 23,281 |
| | 6.0% | | 10.2 |
|
AEW - Institutional Client | | 1 | | 13,797 |
| | 5.0% | | 0.4 |
|
Jamestown | | 6 | | 80,215 |
| | 5.5% | | 0.5 |
|
Fidelis Realty Partners | | 1 | | 81,247 |
| | 4.0% | | 5.9 |
|
Sleiman Enterprises | | 2 | | 13,826 |
| | 5.0% | | 6.5 |
|
Other | | 5 | | 98,776 |
| | 5.5% | | 3.3 |
|
| | | | | | | | |
Total | | 22 | | $ | 379,708 |
| | 5.2% | | 3.0 |
|
| | | | | | | | |
|
| | | | | | | | | | | | |
Schedule of Maturities | | | | | | | | |
| | | | | | | | |
| | At 100% | | At WRI Share |
| | Maturities (1)(2) | | Weighted Average Rate | | Maturities (1)(2) | | Weighted Average Rate |
| | | | | | | | |
2015 | | $ | 77,573 |
| | 4.0% | | $ | 17,991 |
| | 4.2% |
2016 | | 110,939 |
| | 4.6% | | 34,449 |
| | 4.5% |
2017 | | 56,810 |
| | 5.0% | | 26,076 |
| | 5.0% |
2018 | | 6,253 |
| | 4.9% | | 3,450 |
| | 4.9% |
2019 | | 6,576 |
| | 4.9% | | 3,628 |
| | 4.9% |
2020 | | 93,148 |
| | 4.8% | | 55,586 |
| | 4.8% |
2021 | | 16,049 |
| | 5.3% | | 8,157 |
| | 5.3% |
2022 | | 1,833 |
| | 5.9% | | 916 |
| | 5.9% |
2023 | | 1,936 |
| | 5.9% | | 968 |
| | 5.9% |
2024 | | 2,046 |
| | 6.1% | | 1,023 |
| | 6.1% |
Thereafter | | 6,545 |
| | 6.3% | | 3,273 |
| | 6.3% |
Total | | $ | 379,708 |
| | | | $ | 155,517 |
| | |
| |
(1) | Excludes non-cash debt related items. |
| |
(2) | Excludes additional consolidated joint ventures such as AEW Capital Management. |
Note:
All mortgages are fixed rate with the exception of four Jamestown mortgages and two Other mortgages, which are variable rate ($57.1 million and $25.1 million, respectively at 100%) and mature in 2015 and 2016, respectively.
Portfolio Summary
Weingarten Realty Investors
Tenant Diversification by Percent of Base Minimum Rent
As of December 31, 2014
(at pro rata share)
(in thousands, except percentages and # of units)
|
| | | | | | | | | | | | | |
Rank | | Tenant Name (1)(2) | | Credit Ranking (S&P / Moody's) | | # of Units | | % of Total Base Minimum Rent | | Total SF |
| | | | | | | | | | |
1 | | The Kroger Co. | | BBB/Baa2 | | 29 |
| | 3.20 | % | | 1,590 |
|
2 | | T.J.X. Companies, Inc. | | A+/A3 | | 40 |
| | 2.35 | % | | 970 |
|
3 | | Ross Stores, Inc. | | A-/A3 | | 36 |
| | 2.08 | % | | 767 |
|
4 | | H-E-B | | N/A/N/A | | 8 |
| | 1.62 | % | | 539 |
|
5 | | Petsmart, Inc. | | BB+/N/A | | 20 |
| | 1.52 | % | | 401 |
|
6 | | Home Depot, Inc. | | A/A2 | | 5 |
| | 1.41 | % | | 541 |
|
7 | | Office Depot, Inc. (5) | | B-/B2 | | 26 |
| | 1.35 | % | | 483 |
|
8 | | Safeway, Inc. (3) | | BBB/Baa3 | | 15 |
| | 1.31 | % | | 693 |
|
9 | | Bed Bath & Beyond, Inc. | | A-/Baa1 | | 21 |
| | 1.25 | % | | 474 |
|
10 | | Best Buy, Inc. | | BB/Baa2 | | 10 |
| | 1.16 | % | | 290 |
|
11 | | The Sports Authority | | N/A/N/A | | 8 |
| | 1.11 | % | | 307 |
|
12 | | Whole Foods Market, Inc. | | BBB-/N/A | | 7 |
| | 1.03 | % | | 261 |
|
13 | | Dollar Tree Stores, Inc. | | N/A/N/A | | 39 |
| | 0.89 | % | | 346 |
|
14 | | Petco Animal Supplies, Inc. | | B/B3 | | 20 |
| | 0.87 | % | | 214 |
|
15 | | 24 Hour Fitness Inc. | | B/N/A | | 6 |
| | 0.84 | % | | 157 |
|
16 | | Gap, Inc. | | BBB-/Baa3 | | 12 |
| | 0.72 | % | | 174 |
|
17 | | Walmart Stores, Inc. | | AA/Aa2 | | 5 |
| | 0.70 | % | | 443 |
|
18 | | Hobby Lobby Stores, Inc. | | N/A/N/A | | 5 |
| | 0.61 | % | | 305 |
|
19 | | Raley's | | N/A/N/A | | 6 |
| | 0.61 | % | | 332 |
|
20 | | Starbucks Corporation | | A-/A3 | | 44 |
| | 0.59 | % | | 68 |
|
21 | | Staples, Inc. (5) | | BBB-/Baa2 | | 9 |
| | 0.57 | % | | 191 |
|
22 | | Stein Mart, Inc. | | N/A/N/A | | 11 |
| | 0.57 | % | | 305 |
|
23 | | JPMorgan Chase Bank | | A/A3 | | 26 |
| | 0.55 | % | | 85 |
|
24 | | Subway (4) | | N/A/N/A | | 73 |
| | 0.54 | % | | 80 |
|
25 | | Ascena Retail Group | | N/A/N/A | | 24 |
| | 0.54 | % | | 125 |
|
| | | | | | | | | | |
| | Grand Total | | | | 505 |
| | 27.98 | % | | 10,141 |
|
|
| | | | |
Notes: | | | |
| (1 | ) | Tenant Names: | DBA Names: |
| | The Kroger Co. | Kroger (14), Harris Teeter (7), Smith's Food (1), Ralph's (2), Fry's Food (3), |
| |
| King Soopers (2) |
| | T.J.X. Companies, Inc. | T.J. Maxx (14), Marshalls (19), Home Goods (7) |
| | Ross Stores, Inc. | Ross Dress for Less (34), dd's Discounts (2) |
| | Safeway, Inc. | Safeway (7), Randalls (5), Vons (3) |
| | Office Depot, Inc. | Office Depot (17), Office Max (9) |
| | Bed Bath & Beyond, Inc. | Bed Bath & Beyond (13), Cost Plus (6), buybuy BABY (2) |
| | Dollar Tree Stores, Inc. | Dollar Tree (37), Greenbacks (1), Deal$ (1) |
| | Gap, Inc. | Gap (2), Old Navy (10) |
| | Walmart Stores, Inc. | Walmart (3), Walmart Neighborhood (2) |
| | Raley's | Raley's (5), Bel Air Markets (1) |
|
| Ascena Retail Group | Lane Bryant (9), Dressbarn (8), Justice (4), Catherines (3) |
| (2 | ) | Target owns and occupies 24 units not included above. |
| (3 | ) | Cerberus completed the acquisition of Safeway subsequent to quarter end. WRI has a total of 21 units representing 1.82% of |
|
| Base Rent Revenue and 941,875 square feet. |
| (4 | ) | Includes franchised locations. | |
| (5 | ) | Once Staples completes the acquisition of Office Depot, WRI will have 35 units representing 1.92% of Base Rent Revenue |
| | and 702,904 square feet. | |
Weingarten Realty Investors
Portfolio Operating Information
(at pro rata share)
(in thousands, except percentages and leases)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
|
| |
|
|
Leasing Activity / Rent Growth |
Signed Leases |
| | | | | | | | | | | | |
| Comparable: | | Number of Leases | Square Feet | New Rent $/SF |
| Prior Rent $/SF |
| TI's $/SF |
| Cash Change in Base Rent | Weighted Average Term (Years) | |
| | | | | | | | | | | | |
| All Leases | | | | | | | | | | | |
| Quarter Ended December 31, 2014 | | 240 |
| 816 |
| $ | 15.79 |
| $ | 14.20 |
| $ | 2.07 |
| 11.2 | % | | |
| Quarter Ended September 30, 2014 | | 234 |
| 834 |
| 17.37 |
| 15.38 |
| 10.38 |
| 12.9 | % | | |
| Quarter Ended June 30, 2014 | | 234 |
| 707 |
| 17.33 |
| 15.84 |
| 4.41 |
| 9.4 | % | | |
| Quarter Ended March 31, 2014 | | 265 |
| 1,070 |
| 14.89 |
| 13.85 |
| 1.48 |
| 7.5 | % | | |
| Rolling 12 months | | | 973 |
| 3,427 |
| $ | 16.21 |
| $ | 14.72 |
| $ | 4.39 |
| 10.1 | % | | |
| | | | | | | | | | | | |
| New Leases | | | | | | | | | | |
| Quarter Ended December 31, 2014 | | 54 |
| 134 |
| $ | 19.46 |
| $ | 17.63 |
| $ | 12.33 |
| 10.4 | % | 6.3 |
| |
| Quarter Ended September 30, 2014 | | 67 |
| 276 |
| 17.61 |
| 14.64 |
| 31.27 |
| 20.3 | % | 9.0 |
| |
| Quarter Ended June 30, 2014 | | 54 |
| 163 |
| 18.97 |
| 17.11 |
| 19.07 |
| 10.9 | % | 8.1 |
| |
| Quarter Ended March 31, 2014 | | 61 |
| 117 |
| 21.48 |
| 20.29 |
| 13.51 |
| 5.9 | % | 5.8 |
| |
| Rolling 12 months | | | 236 |
| 690 |
| $ | 18.95 |
| $ | 16.76 |
| $ | 21.70 |
| 13.1 | % | 7.6 |
| |
| | | | | | | | | | | | |
| Renewals | | | | | | | | | | | |
| Quarter Ended December 31, 2014 | | 186 |
| 682 |
| $ | 15.07 |
| $ | 13.53 |
| $ | 0.06 |
| 11.4 | % | | |
| Quarter Ended September 30, 2014 | | 167 |
| 558 |
| 17.25 |
| 15.75 |
| 0.05 |
| 9.5 | % | | |
| Quarter Ended June 30, 2014 | | 180 |
| 544 |
| 16.84 |
| 15.47 |
| 0.02 |
| 8.9 | % | | |
| Quarter Ended March 31, 2014 | | 204 |
| 953 |
| 14.08 |
| 13.06 |
| 0.00 |
| 7.8 | % | | |
| Rolling 12 months | | | 737 |
| 2,737 |
| $ | 15.52 |
| $ | 14.20 |
| $ | 0.03 |
| 9.3 | % | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Comparable & Non-Comparable: | | | | | | | | | |
| Quarter Ended December 31, 2014 | | 283 |
| 978 |
| | | | | | |
| Quarter Ended September 30, 2014 | | 293 |
| 1,073 |
| | | | | | |
| Quarter Ended June 30, 2014 | | 278 |
| 840 |
| | | | | | |
| Quarter Ended March 31, 2014 | | 306 |
| 1,236 |
| | | | | | |
| Rolling 12 months | | | 1,160 |
| 4,127 |
| | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Lease |
Expirations(1) |
| | | | | | | | | | | | |
Assumes No Exercise of Renewal Options | | | | | | | | | |
| | | | | | | | | | | | |
| Anchor Tenants(2) | Non-Anchor Tenants | Total Tenants |
Year | Square Feet | Percent of Total Square Feet | In Place Min Rent PSF | Percent of Total Revenue(3) | Square Feet | Percent of Total Square Feet | In Place Min Rent PSF | Percent of Total Revenue(3) | Square Feet | Percent of Total Square Feet | In Place Min Rent PSF | Percent of Total Revenue(3) |
Other(4) | 74 |
| 0 | % | $ | 12.93 |
| 1 | % | 140 |
| 2 | % | $ | 20.17 |
| 1 | % | 214 |
| 1 | % | $ | 17.65 |
| 1 | % |
2015 | 858 |
| 5 | % | 9.30 |
| 4 | % | 1,324 |
| 15 | % | 22.60 |
| 14 | % | 2,182 |
| 9 | % | 17.37 |
| 10 | % |
2016 | 2,099 |
| 12 | % | 10.61 |
| 12 | % | 1,657 |
| 19 | % | 23.04 |
| 18 | % | 3,756 |
| 15 | % | 16.10 |
| 15 | % |
2017 | 1,938 |
| 12 | % | 12.19 |
| 13 | % | 1,454 |
| 17 | % | 23.87 |
| 16 | % | 3,392 |
| 13 | % | 17.20 |
| 15 | % |
2018 | 2,221 |
| 13 | % | 10.81 |
| 13 | % | 1,251 |
| 14 | % | 24.68 |
| 15 | % | 3,471 |
| 14 | % | 15.81 |
| 14 | % |
2019 | 2,102 |
| 12 | % | 10.38 |
| 12 | % | 1,120 |
| 13 | % | 25.49 |
| 14 | % | 3,222 |
| 13 | % | 15.63 |
| 13 | % |
2020 - 2025 | 5,617 |
| 33 | % | 11.49 |
| 35 | % | 1,655 |
| 19 | % | 24.91 |
| 20 | % | 7,272 |
| 28 | % | 14.54 |
| 27 | % |
| | | | | | | | | | | | |
Assumes Exercise of all Renewal Options(5) | | | | | | | | | |
| | | | | | | | | | | | |
| Anchor Tenants(2) | Non-Anchor Tenants | Total Tenants |
Year | Square Feet | Percent of Total Square Feet | In Place Min Rent PSF | Percent of Total Revenue(3) | Square Feet | Percent of Total Square Feet | In Place Min Rent PSF | Percent of Total Revenue(3) | Square Feet | Percent of Total Square Feet | In Place Min Rent PSF | Percent of Total Revenue(3) |
Other(4) | 60 |
| 0 | % | $ | 13.03 |
| 0 | % | 139 |
| 2 | % | $ | 20.18 |
| 1 | % | 199 |
| 1 | % | $ | 18.01 |
| 1 | % |
2015 | 166 |
| 1 | % | 8.17 |
| 1 | % | 853 |
| 10 | % | 22.15 |
| 8 | % | 1,018 |
| 4 | % | 19.87 |
| 4 | % |
2016 | 527 |
| 3 | % | 12.11 |
| 3 | % | 915 |
| 10 | % | 23.70 |
| 9 | % | 1,442 |
| 6 | % | 19.46 |
| 6 | % |
2017 | 173 |
| 1 | % | 13.59 |
| 1 | % | 824 |
| 9 | % | 23.95 |
| 8 | % | 998 |
| 4 | % | 22.15 |
| 5 | % |
2018 | 378 |
| 2 | % | 12.57 |
| 2 | % | 625 |
| 7 | % | 26.06 |
| 7 | % | 1,003 |
| 4 | % | 20.98 |
| 5 | % |
2019 | 208 |
| 1 | % | 9.83 |
| 1 | % | 658 |
| 8 | % | 25.05 |
| 7 | % | 866 |
| 3 | % | 21.39 |
| 4 | % |
2020 - 2025 | 2,302 |
| 14 | % | 12.41 |
| 13 | % | 2,402 |
| 27 | % | 26.26 |
| 27 | % | 4,704 |
| 19 | % | 19.48 |
| 20 | % |
Notes:
| |
(1) | Reflects in-place leases as of December 31, 2014. |
| |
(2) | Anchor tenants represent any tenant at least 10,000 square feet. |
| |
(3) | Revenue includes minimum base rent only. |
| |
(4) | Leases currently under month-to-month status or in-process of renewal. |
| |
(5) | Revenue for leases with future option rent based on fair market value or CPI is reported as of the last year in the current lease term. |
Weingarten Realty Investors
Portfolio Operating Information (continued)
(at pro rata share)
(in thousands, except percentages)
|
| | | | | | | | | | | | |
Occupancy |
| | | | |
| | Quarter Ended | | |
| | December 31, 2014 | | September 30, 2014 | | June 30, 2014 | | March 31, 2014 | | December 31, 2013 | | |
Signed Basis | | | | | | | | | | | | |
Anchor (1) | | 98.9% | | 98.5% | | 98.6% | | 98.3% | | 98.5% | | |
Non-Anchor | | 89.8% | | 89.1% | | 88.6% | | 88.3% | | 89.0% | | |
Total Retail | | 95.5% | | 95.0% | | 94.9% | | 94.6% | | 94.9% | | |
Other | | 87.1% | | 87.0% | | 86.7% | | 84.8% | | 85.9% | | |
Total Signed | | 95.4% | | 94.9% | | 94.8% | | 94.5% | | 94.8% | | |
| | | | | | | | | | | | |
Commenced Basis | | | | | | | | | | | | |
Anchor (1) | | 97.3% | | 96.3% | | 97.5% | | 97.3% | | 96.6% | | |
Non-Anchor | | 87.6% | | 86.0% | | 85.2% | | 85.6% | | 86.5% | | |
Total Retail | | 93.7% | | 92.5% | | 92.9% | | 92.9% | | 92.8% | | |
Other | | 87.1% | | 85.7% | | 86.2% | | 84.8% | | 85.9% | | |
Total Commenced | | 93.7% | | 92.4% | | 92.8% | | 92.8% | | 92.8% | | |
| | | | | | | | | | | | |
Same Property (2) | | | | | | | | | | | | |
Signed Basis | | 95.9% | | 95.8% | | 95.7% | | 95.4% | | 95.6% | | |
Commenced Basis | | 94.3% | | 93.8% | | 94.0% | | 93.8% | | 93.7% | | |
|
| | | | | | | | | | | | | | | | | | | | | | |
Average Base Rents (3) |
| | | | |
| | Quarter Ended | | |
| | December 31, 2014 | | September 30, 2014 | | June 30, 2014 | | March 31, 2014 | | December 31, 2013 | | |
Commenced Basis | | | | | | | | | | | | |
Anchor (1) | | $ | 11.85 |
| | $ | 11.72 |
| | $ | 11.61 |
| | $ | 11.53 |
| | $ | 11.49 |
| | |
Non-Anchor | | 24.00 |
| | 23.43 |
| | 23.33 |
| | 23.17 |
| | 22.82 |
| | |
Total | | $ | 16.24 |
| | $ | 15.95 |
| | $ | 15.84 |
| | $ | 15.75 |
| | $ | 15.66 |
| | |
|
| | | | | | | | | | | | | | | | | | | | | | |
Same Property Net Operating Income Growth (4) |
| | | | | | | | | | | | |
| | Three Months Ended December 31, | | Twelve Months Ended December 31, |
| | 2014 | | 2013 | | % Change | | 2014 | | 2013 | | % Change |
Revenue | | | | | | | | | | | | |
Minimum Rent | | $ | 92,229 |
| | $ | 89,455 |
| | 3.1 | % | | $ | 364,541 |
| | $ | 353,261 |
| | 3.2 | % |
Bad Debt (net of recoveries) | | 202 |
| | (335 | ) | | 160.3 | % | | 939 |
| | 766 |
| | 22.6 | % |
Percentage Rent | | 1,062 |
| | 960 |
| | 10.6 | % | | 3,232 |
| | 2,894 |
| | 11.7 | % |
Tenant Reimbursements | | 25,030 |
| | 24,926 |
| | 0.4 | % | | 97,936 |
| | 93,217 |
| | 5.1 | % |
Other | | 1,318 |
| | 661 |
| | 99.4 | % | | 3,521 |
| | 2,714 |
| | 29.7 | % |
| | 119,841 |
| | 115,667 |
| | 3.6 | % | | 470,169 |
| | 452,852 |
| | 3.8 | % |
Expenses | | | | | | | | | | | | |
Property Operating Expenses | | 20,612 |
| | 19,727 |
| | 4.5 | % | | 77,088 |
| | 73,981 |
| | 4.2 | % |
Real Estate Taxes | | 13,349 |
| | 13,056 |
| | 2.2 | % | | 53,958 |
| | 50,840 |
| | 6.1 | % |
| | 33,961 |
| | 32,783 |
| | 3.6 | % | | 131,046 |
| | 124,821 |
| | 5.0 | % |
Net Operating Income | | $ | 85,880 |
| | $ | 82,884 |
| | 3.6 | % | | $ | 339,123 |
| | $ | 328,031 |
| | 3.4 | % |
| | | | | | | | | | | | |
Notes: | | | | | | | | | | | | |
(1) Anchor tenants represent any tenant at least 10,000 square feet. | | | | | | |
(2) Same Property Occupancy includes operating centers that have been owned for the same comparable time duration. | | |
Same Property excludes any new development, redevelopment, and any acquired or sold centers during the same time duration. |
(3) Average Base rent per Leased SF excludes ground leases. | | | | | | |
(4) Same Property NOI Growth includes the Company's share of unconsolidated real estate joint ventures and partnerships and |
provisions for uncollectible amounts and related recoveries. It excludes the effect of lease cancellation income and |
straight-line rent adjustments and is reported on a cash basis. |
Weingarten Realty Investors
Total Net Operating Income by Geographic Region (1)
(at pro rata share)
(in thousands, except percentages)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Twelve Months Ended December 31, |
| | 2014 | | % | | 2013 | | % | | 2012 | | % | | 2011 | | % | | 2010 | | % |
West Region | | | | | | | | | | | | | | | | | | | | |
California | | $ | 66,510 |
| | 17.2 | % | | $ | 63,885 |
| | 16.7 | % | | $ | 59,163 |
| | 15.0 | % | | $ | 53,618 |
| | 13.2 | % | | $ | 50,943 |
| | 13.1 | % |
Washington | | 2,925 |
| | 0.8 | % | | 2,547 |
| | 0.7 | % | | 2,048 |
| | 0.5 | % | | 1,978 |
| | 0.5 | % | | 1,171 |
| | 0.3 | % |
Oregon | | 1,513 |
| | 0.4 | % | | 1,565 |
| | 0.4 | % | | 1,528 |
| | 0.4 | % | | 1,349 |
| | 0.3 | % | | 1,345 |
| | 0.3 | % |
Total West Region | | 70,948 |
| | 18.4 | % | | 67,997 |
| | 17.8 | % | | 62,738 |
| | 15.9 | % | | 56,945 |
| | 14.0 | % | | 53,459 |
| | 13.7 | % |
Mountain Region | | | | | | | | | | | | | | | | | | | | |
Nevada | | $ | 30,238 |
| | 7.8 | % | | $ | 28,334 |
| | 7.4 | % | | $ | 30,094 |
| | 7.6 | % | | $ | 30,525 |
| | 7.5 | % | | $ | 30,906 |
| | 8.0 | % |
Arizona | | 28,804 |
| | 7.5 | % | | 27,079 |
| | 7.1 | % | | 26,032 |
| | 6.6 | % | | 25,450 |
| | 6.3 | % | | 24,287 |
| | 6.2 | % |
Colorado | | 12,519 |
| | 3.2 | % | | 11,393 |
| | 3.0 | % | | 13,778 |
| | 3.5 | % | | 12,485 |
| | 3.1 | % | | 10,099 |
| | 2.6 | % |
New Mexico | | 3,033 |
| | 0.8 | % | | 4,500 |
| | 1.2 | % | | 4,622 |
| | 1.2 | % | | 4,993 |
| | 1.2 | % | | 5,250 |
| | 1.4 | % |
Utah | | 2,808 |
| | 0.7 | % | | 3,458 |
| | 0.9 | % | | 3,556 |
| | 0.9 | % | | 3,494 |
| | 0.9 | % | | 3,548 |
| | 0.9 | % |
Total Mountain Region | | 77,401 |
| | 20.0 | % | | 74,764 |
| | 19.6 | % | | 78,082 |
| | 19.8 | % | | 76,947 |
| | 19.0 | % | | 74,090 |
| | 19.1 | % |
Central Region | | | | | | | | | | | | | | | | | | | | |
Texas | | $ | 109,843 |
| | 28.4 | % | | $ | 105,849 |
| | 27.6 | % | | $ | 116,645 |
| | 29.5 | % | | $ | 129,540 |
| | 32.0 | % | | $ | 121,035 |
| | 31.1 | % |
Louisiana | | 5,152 |
| | 1.4 | % | | 10,387 |
| | 2.7 | % | | 9,185 |
| | 2.3 | % | | 8,272 |
| | 2.0 | % | | 7,715 |
| | 2.0 | % |
Arkansas | | 3,132 |
| | 0.8 | % | | 3,266 |
| | 0.9 | % | | 3,089 |
| | 0.8 | % | | 3,106 |
| | 0.8 | % | | 2,732 |
| | 0.7 | % |
Missouri | | 1,071 |
| | 0.3 | % | | 1,123 |
| | 0.3 | % | | 852 |
| | 0.2 | % | | 1,061 |
| | 0.3 | % | | 3,019 |
| | 0.8 | % |
Oklahoma | | 632 |
| | 0.2 | % | | 682 |
| | 0.2 | % | | 921 |
| | 0.2 | % | | 1,083 |
| | 0.3 | % | | 1,034 |
| | 0.3 | % |
Illinois | | — |
| | 0.0 | % | | — |
| | 0.0 | % | | 2,464 |
| | 0.6 | % | | 2,556 |
| | 0.6 | % | | 2,065 |
| | 0.5 | % |
Kansas | | — |
| | 0.0 | % | | — |
| | 0.0 | % | | 474 |
| | 0.1 | % | | 1,181 |
| | 0.3 | % | | 1,214 |
| | 0.3 | % |
Total Central Region | | 119,830 |
| | 31.1 | % | | 121,307 |
| | 31.7 | % | | 133,629 |
| | 33.7 | % | | 146,799 |
| | 36.3 | % | | 138,814 |
| | 35.7 | % |
Mid-Atlantic Region | | | | | | | | | | | | | | | | | | | | |
North Carolina | | $ | 20,602 |
| | 5.3 | % | | $ | 23,123 |
| | 6.0 | % | | $ | 25,074 |
| | 6.3 | % | | $ | 25,656 |
| | 6.3 | % | | $ | 24,869 |
| | 6.4 | % |
Georgia | | 19,080 |
| | 4.9 | % | | 20,340 |
| | 5.3 | % | | 19,767 |
| | 5.0 | % | | 19,845 |
| | 4.9 | % | | 21,798 |
| | 5.6 | % |
Tennessee | | 8,152 |
| | 2.1 | % | | 6,903 |
| | 1.8 | % | | 7,770 |
| | 2.0 | % | | 7,491 |
| | 1.8 | % | | 6,261 |
| | 1.6 | % |
Kentucky | | 7,554 |
| | 2.0 | % | | 7,324 |
| | 1.9 | % | | 7,050 |
| | 1.8 | % | | 6,890 |
| | 1.7 | % | | 7,019 |
| | 1.8 | % |
Maryland | | 4,025 |
| | 1.0 | % | | 2,965 |
| | 0.8 | % | | 1,063 |
| | 0.3 | % | | — |
| | 0.0 | % | | — |
| | 0.0 | % |
Virginia | | 334 |
| | 0.1 | % | | 273 |
| | 0.1 | % | | 1,805 |
| | 0.5 | % | | 3,551 |
| | 0.9 | % | | 3,634 |
| | 0.9 | % |
South Carolina | | 277 |
| | 0.1 | % | | — |
| | 0.0 | % | | 265 |
| | 0.1 | % | | 268 |
| | 0.1 | % | | 285 |
| | 0.1 | % |
Maine | | — |
| | 0.0 | % | | — |
| | 0.0 | % | | 40 |
| | 0.0 | % | | 214 |
| | 0.1 | % | | 321 |
| | 0.1 | % |
Total Mid-Atlantic Region | | 60,023 |
| | 15.5 | % | | 60,927 |
| | 15.9 | % | | 62,833 |
| | 16.0 | % | | 63,915 |
| | 15.8 | % | | 64,186 |
| | 16.5 | % |
Southeast Region | | | | | | | | | | | | | | | | | | | | |
Florida | | $ | 58,029 |
| | 15.0 | % | | $ | 57,443 |
| | 15.0 | % | | $ | 57,620 |
| | 14.6 | % | | $ | 60,361 |
| | 14.9 | % | | $ | 58,135 |
| | 15.0 | % |
Total Southeast Region | | 58,029 |
| | 15.0 | % | | 57,443 |
| | 15.0 | % | | 57,620 |
| | 14.6 | % | | 60,361 |
| | 14.9 | % | | 58,135 |
| | 15.0 | % |
Total Net Operating Income | | $ | 386,231 |
| | 100.0 | % | | $ | 382,438 |
| | 100.0 | % | | $ | 394,902 |
| | 100.0 | % | | $ | 404,967 |
| | 100.0 | % | | $ | 388,684 |
| | 100.0 | % |
(1) The Net Operating Income at pro rata share includes the real estate operations of joint ventures at WRI's ownership percentages ranging from 15% to 75% except for the operations of downreit partnerships, which are included at 100%. Net Operating Income excludes the effect of lease cancellation income, straight-line rent adjustments and impairment charges. Pro rata financial information is not, and is not intended to be, a presentation in accordance with generally accepted accounting principles.
Property Listing
Weingarten Realty Investors
Summary Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | |
| | | | Gross Leasable Area |
ALL PROPERTIES BY STATE | | # of Properties | | WRI Owned | | Joint Venture Share | | Owned by Other | | Total |
| | | | | | | | | | |
Arizona | | 23 |
| | 2,361,523 |
| | — |
| | 1,521,314 |
| | 3,882,837 |
|
Arkansas | | 3 |
| | 355,410 |
| | — |
| | — |
| | 355,410 |
|
California | | 26 |
| | 3,903,300 |
| | 52,614 |
| | 977,435 |
| | 4,933,349 |
|
Colorado | | 9 |
| | 999,399 |
| | 536,519 |
| | 1,210,338 |
| | 2,746,258 |
|
Florida | | 35 |
| | 4,062,693 |
| | 2,162,553 |
| | 1,245,682 |
| | 7,470,927 |
|
Georgia | | 14 |
| | 1,639,666 |
| | 137,071 |
| | 897,237 |
| | 2,673,974 |
|
Kentucky | | 4 |
| | 634,305 |
| | — |
| | 127,614 |
| | 761,919 |
|
Louisiana | | 3 |
| | 400,131 |
| | 107,974 |
| | 9,200 |
| | 517,305 |
|
Maryland | | 2 |
| | 83,050 |
| | — |
| | — |
| | 83,050 |
|
Missouri | | 1 |
| | 28,367 |
| | 28,367 |
| | — |
| | 56,734 |
|
Nevada | | 12 |
| | 2,226,845 |
| | — |
| | 1,591,626 |
| | 3,818,471 |
|
New Mexico | | 2 |
| | 231,757 |
| | — |
| | 27,330 |
| | 259,087 |
|
North Carolina | | 16 |
| | 1,787,715 |
| | 72,116 |
| | 790,167 |
| | 2,649,998 |
|
Oklahoma | | 1 |
| | 128,231 |
| | — |
| | — |
| | 128,231 |
|
Oregon | | 3 |
| | 119,871 |
| | 90,777 |
| | 66,276 |
| | 276,924 |
|
South Carolina | | 1 |
| | 21,674 |
| | 65,020 |
| | — |
| | 86,694 |
|
Tennessee | | 5 |
| | 694,005 |
| | — |
| | 154,340 |
| | 848,345 |
|
Texas | | 68 |
| | 7,494,561 |
| | 2,536,226 |
| | 2,545,619 |
| | 12,576,407 |
|
Utah | | 3 |
| | 299,556 |
| | — |
| | 171,650 |
| | 471,206 |
|
Virginia | | 1 |
| | 130,876 |
| | — |
| | — |
| | 130,876 |
|
Washington | | 5 |
| | 202,372 |
| | 295,905 |
| | 65,346 |
| | 563,623 |
|
Total | | 237 |
| | 27,805,307 |
| | 6,085,142 |
| | 11,401,174 |
| | 45,291,625 |
|
| | | | | | | | | | |
| | | | | | | | | | |
|
|
Footnotes for detail property listing |
(1) Denotes partial ownership. The square feet figures represent WRI's proportionate ownership of the property held by the joint venture or partnership. |
(2) Denotes property currently under development. |
(3) Denotes properties that are not consolidated for SEC reporting purposes. |
(4) Denotes single tenant retail property. |
( ) Retailers in parenthesis are not a part of the owned property. |
NOTES: Square feet is reflective of area available to be leased. Average Base Rent per Leased SF excludes ground leases. |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
Operating Properties | | | | | | | | | | | | | | | | |
Arizona | | | | | | | | | | | | | | | | | | |
Mohave Crossroads | | Lake Havasu City-Kingman, AZ | | 100.0 | % | |
| | 182,168 |
| | 395,477 |
| | 13.49 |
| | 79.5 | % | |
| | (Target), (Kohl's), PetSmart, Staples, Bed Bath & Beyond, Ross Dress for Less |
Arcadia Biltmore Plaza | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 21,122 |
| | 21,122 |
| | N/A |
| | 100.0 | % | |
| | Weingarten Realty Regional Office, Endurance Rehab |
Arrowhead Festival S.C. | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 29,834 |
| | 194,309 |
| | 24.39 |
| | 100.0 | % | |
| | (Sports Authority), (Toys “R” Us), (Bed Bath & Beyond) |
Broadway Marketplace | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 82,757 |
| | 87,379 |
| | 13.14 |
| | 89.3 | % | |
| | Office Max, Ace Hardware |
Camelback Village Square | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 132,731 |
| | 240,951 |
| | 13.51 |
| | 96.9 | % | | Fry’s Supermarket | | Office Max |
Desert Village | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 101,685 |
| | 107,071 |
| | 22.16 |
| | 95.8 | % | | AJ Fine Foods | | CVS |
Fountain Plaza | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 113,536 |
| | 305,588 |
| | 9.12 |
| | 94.9 | % | | Fry’s Supermarket | | Dollar Tree, (Lowe's) |
Laveen Village Market | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 39,763 |
| | 318,805 |
| | 27.67 |
| | 100.0 | % | | (Fry’s Supermarket) | | (Home Depot) |
Monte Vista Village Center | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 45,751 |
| | 108,551 |
| | 23.96 |
| | 93.3 | % | | (Safeway) | |
|
Palmilla Center | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 103,568 |
| | 178,219 |
| | 18.29 |
| | 100.0 | % | | (Fry’s Supermarket) | | Office Max, PetSmart, Dollar Tree |
Pueblo Anozira | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 157,607 |
| | 157,607 |
| | 14.84 |
| | 99.3 | % | | Fry’s Supermarket | | Petco, Dollar Tree |
Raintree Ranch | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 129,822 |
| | 133,020 |
| | 25.83 |
| | 96.7 | % | | Whole Foods | |
|
Rancho Encanto | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 66,787 |
| | 72,170 |
| | 17.10 |
| | 83.6 | % | |
| | Smart & Final |
Red Mountain Gateway | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 69,213 |
| | 199,013 |
| | 14.71 |
| | 93.3 | % | |
| | (Target), Bed Bath & Beyond, Famous Footwear |
Scottsdale Horizon | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 155,006 |
| | 155,006 |
| | 16.51 |
| | 93.9 | % | | Safeway | | CVS |
Squaw Peak Plaza | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 60,728 |
| | 60,728 |
| | 17.64 |
| | 96.0 | % | | Sprouts Farmers Market | |
|
The Shoppes at Parkwood Ranch | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 92,626 |
| | 106,738 |
| | 12.28 |
| | 95.4 | % | |
| | Hobby Lobby, Dollar Tree |
Valley Plaza | | Phoenix-Mesa-Scottsdale, AZ | | 100.0 | % | |
| | 146,226 |
| | 154,588 |
| | 11.76 |
| | 94.7 | % | | US Foods | | Ross Dress for Less |
Entrada de Oro | | Tucson, AZ | | 100.0 | % | |
| | 88,665 |
| | 109,075 |
| | 17.67 |
| | 97.7 | % | | Walmart Neighborhood Market | |
|
Madera Village | | Tucson, AZ | | 100.0 | % | |
| | 96,697 |
| | 106,858 |
| | 12.30 |
| | 99.0 | % | | Safeway | | Walgreens, Dollar Tree |
Oracle Crossings | | Tucson, AZ | | 100.0 | % | |
| | 251,194 |
| | 261,194 |
| | 17.87 |
| | 99.2 | % | | Sprouts Farmers Market | | Kohl's, Home Goods |
Oracle Wetmore | | Tucson, AZ | | 100.0 | % | |
| | 150,109 |
| | 343,237 |
| | 24.67 |
| | 94.2 | % | |
| | (Home Depot), (Jo Ann Fabric) Cost Plus, PetSmart, Walgreens, Ulta Beauty |
Shoppes at Bears Path | | Tucson, AZ | | 100.0 | % | |
| | 43,928 |
| | 66,131 |
| | 16.21 |
| | 77.0 | % | |
| | (Osco Drug) |
Arizona Total: | | # of Properties: | 23 |
| | | | | 2,361,523 |
| | 3,882,837 |
| | 16.60 |
| | 94.4 | % | | | | |
Arkansas | | | | | | | | | | | | | | | | | | |
Markham Square | | Little Rock-N. Little Rock, AR | | 100.0 | % | |
| | 124,284 |
| | 124,284 |
| | 8.25 |
| | 93.6 | % | |
| | Burlington Coat Factory, Ross Dress for Less |
Markham West | | Little Rock-N. Little Rock, AR | | 100.0 | % | |
| | 178,500 |
| | 178,500 |
| | 10.42 |
| | 100.0 | % | |
| | Academy, Office Depot, Michaels, Dollar Tree |
Westgate | | Little Rock-N. Little Rock, AR | | 100.0 | % | |
| | 52,626 |
| | 52,626 |
| | 11.01 |
| | 99.5 | % | |
| | Stein Mart |
Arkansas Total: | | # of Properties: | 3 |
| | | | | 355,410 |
| | 355,410 |
| | 9.77 |
| | 97.7 | % | | | | |
California | | | | | | | | | | | | | | | | | | |
8000 Sunset Strip Shopping Center | | Los Angeles-Long Beach et al, CA | | 100.0 | % | |
| | 171,551 |
| | 171,551 |
| | 40.04 |
| | 96.0 | % | | Trader Joe's | | Crunch, Sundance Cinemas, CB2 |
Buena Vista Marketplace | | Los Angeles-Long Beach et al, CA | | 100.0 | % | |
| | 90,805 |
| | 90,805 |
| | 22.99 |
| | 95.6 | % | | Ralph's | | Dollar Tree |
Centerwood Plaza | | Los Angeles-Long Beach et al, CA | | 100.0 | % | |
| | 75,486 |
| | 75,486 |
| | 13.77 |
| | 100.0 | % | | Superior Grocers | | Dollar Tree |
Westminster Center | | Los Angeles-Long Beach et al, CA | | 100.0 | % | |
| | 417,567 |
| | 440,437 |
| | 18.35 |
| | 97.4 | % | | Albertsons | | Home Depot, Ross Dress for Less, Petco, Rite Aid, Dollar Tree, 24 Hour Fitness |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
Hallmark Town Center | | Madera, CA | | 100.0 | % | |
| | 85,066 |
| | 98,359 |
| | 13.22 |
| | 96.4 | % | | Food 4 Less | | Bally Total Fitness |
Marshalls Plaza | | Modesto, CA | | 100.0 | % | |
| | 78,752 |
| | 85,952 |
| | 15.16 |
| | 90.3 | % | |
| | Marshalls, Dress Barn, Guitar Center |
Chino Hills Marketplace | | Riverside et al, CA | | 100.0 | % | |
| | 310,920 |
| | 310,920 |
| | 20.29 |
| | 92.3 | % | | Von’s | | Dollar Tree, 24 Hour Fitness, Rite Aid |
Jess Ranch Marketplace | | Riverside et al, CA | | 100.0 | % | |
| | 208,656 |
| | 307,826 |
| | 19.09 |
| | 97.3 | % | | (Winco Foods) | | Burlington Coat Factory, PetSmart, Rite Aid, Big 5 |
Jess Ranch Phase III | | Riverside et al, CA | | 100.0 | % | |
| | 184,809 |
| | 194,342 |
| | 20.98 |
| | 97.1 | % | | (Winco Foods) | | Best Buy, Cinemark Theatres, Bed Bath & Beyond, 24 Hour Fitness |
Menifee Town Center | | Riverside et al, CA | | 100.0 | % | |
| | 124,431 |
| | 258,734 |
| | 16.44 |
| | 99.2 | % | | Ralph's | | Ross Dress for Less, Dollar Tree |
Stoneridge Town Centre | | Riverside et al, CA | | 67.0 | % | | (1)(3) | | 106,821 |
| | 434,450 |
| | 23.37 |
| | 72.0 | % | | (Super Target) | | (Kohl's) |
Discovery Plaza | | Sacramento-Arden et al, CA | | 100.0 | % | |
| | 93,398 |
| | 93,398 |
| | 17.09 |
| | 96.1 | % | | Bel Air Market | |
|
Prospectors Plaza | | Sacramento-Arden et al, CA | | 100.0 | % | |
| | 243,907 |
| | 252,521 |
| | 19.48 |
| | 97.2 | % | | SaveMart | | Kmart, CVS, Ross |
Summerhill Plaza | | Sacramento-Arden et al, CA | | 100.0 | % | |
| | 128,835 |
| | 128,835 |
| | 11.69 |
| | 93.8 | % | | Raley’s | | Dollar Tree |
Valley | | Sacramento-Arden et al, CA | | 100.0 | % | |
| | 98,240 |
| | 107,005 |
| | 17.85 |
| | 90.0 | % | | Raley's | |
|
El Camino Promenade | | San Diego-Carlsbad et al, CA | | 100.0 | % | |
| | 129,676 |
| | 129,676 |
| | 24.17 |
| | 95.7 | % | |
| | T.J. Maxx, Staples, Dollar Tree |
Rancho San Marcos Village | | San Diego-Carlsbad et al, CA | | 100.0 | % | |
| | 120,368 |
| | 134,628 |
| | 19.15 |
| | 95.9 | % | | Von’s | | 24 Hour Fitness |
San Marcos Plaza | | San Diego-Carlsbad et al, CA | | 100.0 | % | |
| | 35,880 |
| | 81,086 |
| | 32.65 |
| | 90.1 | % | | (Albertsons) | |
|
580 Market Place | | San Francisco-Oakland et al, CA | | 100.0 | % | |
| | 100,097 |
| | 100,097 |
| | 29.65 |
| | 100.0 | % | | Safeway | | 24 Hour Fitness, Petco |
Fremont Gateway Plaza | | San Francisco-Oakland et al, CA | | 100.0 | % | |
| | 194,601 |
| | 368,701 |
| | 22.61 |
| | 99.2 | % | | Raley’s | | 24 Hour Fitness, (Walgreens) |
Greenhouse Marketplace | | San Francisco-Oakland et al, CA | | 100.0 | % | |
| | 146,658 |
| | 236,427 |
| | 19.84 |
| | 94.0 | % | | (Safeway) | | (CVS), Jo-Ann Fabrics, 99 Cents Only, Factory 2 U, Petco |
Silver Creek Plaza | | San Jose-Sunnyvale et al, CA | | 100.0 | % | |
| | 132,925 |
| | 202,820 |
| | 24.04 |
| | 100.0 | % | | Safeway | | Walgreens, (Orchard Supply) |
Freedom Centre | | Santa Cruz-Watsonville, CA | | 100.0 | % | |
| | 150,865 |
| | 150,865 |
| | 14.66 |
| | 100.0 | % | | Safeway | | Rite Aid, Big Lots |
Stony Point Plaza | | Santa Rosa-Petaluma, CA | | 100.0 | % | |
| | 194,569 |
| | 200,011 |
| | 14.25 |
| | 100.0 | % | | Food Maxx | | Ross Dress for Less, Fallas Paredes |
Creekside Center | | Vallejo-Fairfield, CA | | 100.0 | % | |
| | 115,991 |
| | 115,991 |
| | 19.82 |
| | 91.7 | % | | Raley’s | |
|
Southampton Center | | Vallejo-Fairfield, CA | | 100.0 | % | |
| | 162,426 |
| | 162,426 |
| | 19.31 |
| | 99.2 | % | | Raley’s | | Ace Hardware, Dollar Tree |
California Total: | | # of Properties: | 26 |
| | | | | 3,903,300 |
| | 4,933,349 |
| | 20.25 |
| | 95.8 | % | | | | |
Colorado | | | | | | | | | | | | | | | | | | |
Aurora City Place | | Denver-Aurora, CO | | 50.0 | % | | (1)(3) | | 180,478 |
| | 542,956 |
| | 15.86 |
| | 95.8 | % | | (Super Target) | | Sports Authority, Barnes & Noble, Ross Dress For Less, PetSmart |
Cherry Creek | | Denver-Aurora, CO | | 100.0 | % | |
| | 78,148 |
| | 272,658 |
| | 25.95 |
| | 100.0 | % | | (Super Target) | | Sports Authority, PetSmart |
CityCenter Englewood | | Denver-Aurora, CO | | 51.0 | % | | (1)(3) | | 137,242 |
| | 359,103 |
| | 16.49 |
| | 87.1 | % | |
| | (Walmart), Ross Dress for Less, Petco, Office Depot, Bally Total Fitness |
Crossing at Stonegate | | Denver-Aurora, CO | | 51.0 | % | | (1)(3) | | 55,632 |
| | 109,082 |
| | 15.90 |
| | 100.0 | % | | King Sooper’s | |
|
Edgewater Marketplace | | Denver-Aurora, CO | | 100.0 | % | |
| | 144,553 |
| | 270,548 |
| | 10.63 |
| | 96.9 | % | | King Sooper's | | Ace Hardware, (Target) |
Green Valley Ranch Towne Center | | Denver-Aurora, CO | | 50.0 | % | | (1)(3) | | 28,440 |
| | 114,881 |
| | 21.29 |
| | 100.0 | % | | (King Sooper’s) | |
|
Lowry Town Center | | Denver-Aurora, CO | | 50.0 | % | | (1)(3) | | 38,349 |
| | 129,398 |
| | 26.32 |
| | 93.4 | % | | (Albertsons) | |
|
River Point at Sheridan | | Denver-Aurora, CO | | 100.0 | % | |
| | 228,372 |
| | 561,505 |
| | 14.57 |
| | 95.3 | % | |
| | (Target), (Costco), Regal Cinema, Michaels, Conn's |
Thorncreek Crossing | | Denver-Aurora, CO | | 51.0 | % | | (1)(3) | | 108,185 |
| | 386,127 |
| | 16.40 |
| | 99.4 | % | | Sprouts, (Super Target) | | Barnes & Noble, Cost Plus, Michaels, OfficeMax, Dollar Tree |
Colorado Total: | | # of Properties: | 9 |
| | | | | 999,399 |
| | 2,746,258 |
| | 16.52 |
| | 95.6 | % | | | | |
Florida | | | | | | | | | | | | | | | | | | |
Argyle Village | | Jacksonville, FL | | 100.0 | % | |
| | 315,432 |
| | 315,432 |
| | 10.87 |
| | 92.5 | % | | Publix | | Bed Bath & Beyond, T.J. Maxx, Babies “R” Us, Jo-Ann’s Fabrics, Michaels |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
Atlantic West | | Jacksonville, FL | | 50.0 | % | | (1)(3) | | 42,284 |
| | 180,578 |
| | 13.31 |
| | 100.0 | % | |
| | T.J. Maxx, Dollar Tree, Shoe Carnival, (Kohl's) |
Epic Village - St. Augustine | | Jacksonville, FL | | 70.0 | % | | (1) | | 8,542 |
| | 64,180 |
| | 15.99 |
| | 78.5 | % | |
| | (Epic Theaters) |
Kernan Village | | Jacksonville, FL | | 50.0 | % | | (1)(3) | | 42,579 |
| | 288,780 |
| | 16.30 |
| | 100.0 | % | | (Walmart Supercenter) | | Ross Dress for Less, Petco |
Boca Lyons | | Miami-Fort Lauderdale et al, FL | | 100.0 | % | |
| | 117,423 |
| | 117,423 |
| | 22.43 |
| | 96.6 | % | | 4th Generation Market | | Ross Dress for Less |
Embassy Lakes | | Miami-Fort Lauderdale et al, FL | | 100.0 | % | |
| | 131,723 |
| | 179,937 |
| | 13.56 |
| | 95.8 | % | | Winn Dixie | | Tuesday Morning, Dollar Tree |
Flamingo Pines | | Miami-Fort Lauderdale et al, FL | | 100.0 | % | |
| | 139,462 |
| | 266,761 |
| | 20.99 |
| | 95.6 | % | | (Walmart Supercenter) | | U.S. Post Office, Florida Technical College |
Flamingo Pines | | Miami-Fort Lauderdale et al, FL | | 20.0 | % | | (1)(3) | | 25,373 |
| | 148,840 |
| | 17.08 |
| | 99.2 | % | | Publix | |
|
Hollywood Hills Plaza | | Miami-Fort Lauderdale et al, FL | | 20.0 | % | | (1)(3) | | 72,284 |
| | 405,145 |
| | 19.71 |
| | 99.1 | % | | Publix | | Target, CVS |
Northridge | | Miami-Fort Lauderdale et al, FL | | 20.0 | % | | (1)(3) | | 46,720 |
| | 236,628 |
| | 17.53 |
| | 96.5 | % | | Publix | | Petco, Ross Dress for Less, Dollar Tree |
Pembroke Commons | | Miami-Fort Lauderdale et al, FL | | 20.0 | % | | (1)(3) | | 59,201 |
| | 316,262 |
| | 14.72 |
| | 99.6 | % | | Publix | | Marshalls, Office Depot, LA Fitness, Dollar Tree |
Sunrise West Shopping Center | | Miami-Fort Lauderdale et al, FL | | 25.0 | % | | (1)(3) | | 19,080 |
| | 84,597 |
| | 13.93 |
| | 82.4 | % | | Publix | |
|
Tamiami Trail Shops | | Miami-Fort Lauderdale et al, FL | | 20.0 | % | | (1)(3) | | 22,173 |
| | 132,564 |
| | 15.86 |
| | 92.1 | % | | Publix | | CVS |
TJ Maxx Plaza | | Miami-Fort Lauderdale et al, FL | | 100.0 | % | |
| | 161,429 |
| | 161,429 |
| | 16.11 |
| | 96.6 | % | | Winn Dixie | | T.J. Maxx, Dollar Tree |
Vizcaya Square | | Miami-Fort Lauderdale et al, FL | | 100.0 | % | |
| | 110,081 |
| | 110,081 |
| | 15.72 |
| | 96.5 | % | | Winn Dixie | |
|
Sea Ranch Centre | | Miami-Fort Lauderdale-Pompano Beach, FL | 100.0 | % | |
| | 98,950 |
| | 98,950 |
| | 17.03 |
| | 90.1 | % | | Publix | | CVS, Dollar Tree |
Alafaya Square | | Orlando, FL | | 20.0 | % | | (1)(3) | | 35,268 |
| | 176,341 |
| | 12.52 |
| | 82.9 | % | | Publix | |
|
Clermont Landing | | Orlando, FL | | 65.1 | % | | (1)(3) | | 110,396 |
| | 339,294 |
| | 16.56 |
| | 95.8 | % | |
| | (J.C. Penney), (Epic Theater), T.J. Maxx, Ross Dress for Less, Michaels |
Colonial Plaza | | Orlando, FL | | 100.0 | % | |
| | 498,994 |
| | 498,994 |
| | 13.92 |
| | 98.5 | % | |
| | Staples, Ross Dress for Less, Marshalls, Old Navy, Stein Mart, Barnes & Noble, Petco, Big Lots, Hobby Lobby |
International Drive Value Center | | Orlando, FL | | 20.0 | % | | (1)(3) | | 37,073 |
| | 185,365 |
| | 9.17 |
| | 100.0 | % | |
| | Bed Bath & Beyond, Ross Dress for Less, T.J. Maxx |
Marketplace at Seminole Towne Center | | Orlando, FL | | 100.0 | % | |
| | 318,694 |
| | 500,607 |
| | 15.12 |
| | 98.8 | % | | (Super Target) | | Marshalls, Ross Dress for Less, Old Navy, Sports Authority, Petco |
Phillips Crossing | | Orlando, FL | | 100.0 | % | |
| | 145,644 |
| | 145,644 |
| | 27.54 |
| | 100.0 | % | | Whole Foods | | Golf Galaxy, Michaels |
The Marketplace at Dr. Phillips | | Orlando, FL | | 20.0 | % | | (1)(3) | | 65,218 |
| | 326,090 |
| | 22.66 |
| | 98.1 | % | | Publix | | Stein Mart, Home Goods, Morton's of Chicago, Office Depot |
The Shoppes at South Semoran | | Orlando, FL | | 100.0 | % | |
| | 101,611 |
| | 101,611 |
| | 12.09 |
| | 92.1 | % | | Walmart Neighborhood Market | | Dollar Tree |
Winter Park Corners | | Orlando, FL | | 100.0 | % | |
| | 102,382 |
| | 102,382 |
| | 20.13 |
| | 100.0 | % | | Whole Foods Market | | |
Indian Harbour Place | | Palm Bay-Melbourne et al, FL | | 25.0 | % | | (1)(3) | | 40,880 |
| | 177,471 |
| | 11.98 |
| | 94.2 | % | | Publix | | Bealls |
Pineapple Commons | | Port St. Lucie-Fort Pierce, FL | | 20.0 | % | | (1)(3) | | 50,023 |
| | 264,468 |
| | 14.92 |
| | 100.0 | % | |
| | Ross Dress for Less, Best Buy, PetSmart, Marshalls, (CVS) |
Quesada Commons | | Punta Gorda, FL | | 25.0 | % | | (1)(3) | | 14,722 |
| | 58,890 |
| | 13.39 |
| | 95.4 | % | | Publix | | (Walgreens) |
Shoppes of Port Charlotte | | Punta Gorda, FL | | 25.0 | % | | (1)(3) | | 10,253 |
| | 63,108 |
| | 19.05 |
| | 90.2 | % | | (Publix) | | Petco, (Walgreens) |
Countryside Centre | | Tampa-St. Petersburg et al, FL | | 100.0 | % | |
| | 248,253 |
| | 248,253 |
| | 14.43 |
| | 95.2 | % | |
| | T.J. Maxx, Home Goods, Dick's Sporting Goods, Ross Dress for Less |
East Lake Woodlands | | Tampa-St. Petersburg et al, FL | | 20.0 | % | | (1)(3) | | 26,661 |
| | 133,306 |
| | 17.86 |
| | 84.4 | % | | Walmart Neighborhood Market | | Walgreens |
Largo Mall | | Tampa-St. Petersburg et al, FL | | 100.0 | % | |
| | 376,957 |
| | 574,588 |
| | 16.06 |
| | 93.1 | % | | (Albertsons) | | Bealls, Marshalls, PetSmart, Bed Bath & Beyond, Staples, Michaels, (Target) |
Palms of Carrollwood | | Tampa-St. Petersburg et al, FL | | 100.0 | % | |
| | 154,118 |
| | 154,118 |
| | 13.94 |
| | 90.1 | % | | The Fresh Market | | Bed Bath & Beyond |
Sunset 19 | | Tampa-St. Petersburg et al, FL | | 100.0 | % | |
| | 275,910 |
| | 275,910 |
| | 12.06 |
| | 99.6 | % | |
| | Bed Bath & Beyond, Staples, Comp USA, Barnes & Noble, Sports Authority, Old Navy |
Whole Foods @ Carrollwood | | Tampa-St. Petersburg et al, FL | | 100.0 | % | | (4) | | 36,900 |
| | 36,900 |
| | N/A |
| | 100.0 | % | | Whole Foods Market | |
|
Florida Total: | | # of Properties: | 35 |
| | | | | 4,062,693 |
| | 7,470,927 |
| | 15.63 |
| | 96.0 | % | | | | |
Georgia | | | | | | | | | | | | | | | | | | |
Brookwood Marketplace | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 199,594 |
| | 397,295 |
| | 18.03 |
| | 94.5 | % | | (Super Target) | | Home Depot, Bed Bath & Beyond, Office Max |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
Brookwood Square | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 181,333 |
| | 181,333 |
| | 8.98 |
| | 86.5 | % | |
| | Marshalls, LA Fitness |
Brownsville Commons | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 27,747 |
| | 81,886 |
| | 18.98 |
| | 89.9 | % | | (Kroger) | |
|
Camp Creek Marketplace II | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 196,283 |
| | 228,003 |
| | 13.97 |
| | 100.0 | % | |
| | DSW, LA Fitness, Shopper's World, American Signature |
Dallas Commons | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 25,158 |
| | 95,262 |
| | 23.77 |
| | 100.0 | % | | (Kroger) | |
|
Grayson Commons | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 76,611 |
| | 76,611 |
| | 14.50 |
| | 91.0 | % | | Kroger | |
|
Lakeside Marketplace | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 137,693 |
| | 332,889 |
| | 16.22 |
| | 100.0 | % | | (Super Target) | | Ross Dress for Less, Petco |
Mansell Crossing | | Atlanta-Sandy Springs et al, GA | | 20.0 | % | | (1)(3) | | 20,586 |
| | 102,931 |
| | 12.95 |
| | 100.0 | % | |
| | buybuy BABY, Ross Dress for Less, Rooms to Go |
Perimeter Village | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 373,621 |
| | 373,621 |
| | 19.34 |
| | 99.2 | % | | Walmart Supercenter | | Cost Plus World Market, DSW, Hobby Lobby |
Publix at Princeton Lakes | | Atlanta-Sandy Springs et al, GA | | 20.0 | % | | (1)(3) | | 13,681 |
| | 72,207 |
| | 16.83 |
| | 100.0 | % | | Publix | |
|
Reynolds Crossing | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 45,758 |
| | 115,983 |
| | 25.24 |
| | 89.4 | % | | (Kroger) | |
|
Roswell Corners | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 136,622 |
| | 318,387 |
| | 17.02 |
| | 96.1 | % | | (Super Target) | | Staples, T.J. Maxx |
Roswell Crossing | | Atlanta-Sandy Springs et al, GA | | 100.0 | % | |
| | 201,979 |
| | 201,979 |
| | 14.27 |
| | 92.9 | % | | Trader Joe's | | Office Max, PetSmart, Walgreens |
Thompson Bridge Commons | | Gainesville, GA | | 100.0 | % | | (4) | | 3,000 |
| | 95,587 |
| | N/A |
| | 100.0 | % | | (Kroger) | |
|
Georgia Total: | | # of Properties: | 14 |
| | | | | 1,639,666 |
| | 2,673,974 |
| | 16.00 |
| | 95.6 | % | | | | |
Kentucky | | | | | | | | | | | | | | | | | | |
Millpond Center | | Lexington-Fayette, KY | | 100.0 | % | |
| | 124,498 |
| | 151,498 |
| | 10.62 |
| | 91.2 | % | | Kroger | |
|
Regency Shopping Centre | | Lexington-Fayette, KY | | 100.0 | % | |
| | 142,738 |
| | 188,782 |
| | 14.09 |
| | 87.1 | % | | (Kroger) | | T.J. Maxx, Michaels |
Tates Creek | | Lexington-Fayette, KY | | 100.0 | % | |
| | 198,372 |
| | 203,532 |
| | 13.77 |
| | 97.3 | % | | Kroger | | Rite Aid |
Festival at Jefferson Court | | Louisville, KY-IN | | 100.0 | % | |
| | 168,697 |
| | 218,107 |
| | 12.80 |
| | 97.6 | % | | Kroger | | (PetSmart), (TJ Maxx), Staples, Party City |
Kentucky Total: | | # of Properties: | 4 |
| | | | | 634,305 |
| | 761,919 |
| | 12.98 |
| | 93.9 | % | | | | |
Louisiana | | | | | | | | | | | | | | | | | | |
K-Mart Plaza | | Lake Charles, LA | | 50.0 | % | | (1)(3) | | 107,974 |
| | 225,148 |
| | 9.33 |
| | 100.0 | % | | Albertsons | | Kmart, Dollar Tree, Planet Fitness |
Southgate | | Lake Charles, LA | | 100.0 | % | |
| | 155,789 |
| | 155,789 |
| | 10.71 |
| | 83.8 | % | | Market Basket | | Office Depot, Books-A-Million |
Danville Plaza | | Monroe, LA | | 100.0 | % | |
| | 136,368 |
| | 136,368 |
| | 5.85 |
| | 96.3 | % | | County Market | | Citi Trends, Surplus Warehouse |
Louisiana Total: | | # of Properties: | 3 |
| | | | | 400,131 |
| | 517,305 |
| | 8.35 |
| | 92.4 | % | | | | |
Maryland | | | | | | | | | | | | | | | | | | |
Pike Center | | Washington, DC-VA-MD-WV | | 100.0 | % | |
| | 80,841 |
| | 80,841 |
| | 56.52 |
| | 100.0 | % | |
| | T.G.I. Friday's, Ethan Allen, Pier 1 |
Maryland Total: | | # of Properties: | 1 |
| | | | | 80,841 |
| | 80,841 |
| | 56.52 |
| | 100.0 | % | | | | |
Missouri | | | | | | | | | | | | | | | | | | |
Western Plaza | | St. Louis, MO-IL | | 50.0 | % | | (1)(3) | | 28,367 |
| | 56,734 |
| | 7.84 |
| | 96.5 | % | |
| | Value Village |
Missouri Total: | | # of Properties: | 1 |
| | | | | 28,367 |
| | 56,734 |
| | 7.84 |
| | 96.5 | % | | | | |
Nevada | | | | | | | | | | | | | | | | | | |
Best in the West | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 428,066 |
| | 428,066 |
| | 16.72 |
| | 98.6 | % | |
| | Best Buy, T. J. Maxx, Babies "R" Us, Bed Bath & Beyond, Petsmart, Office Depot |
Charleston Commons | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 332,890 |
| | 367,544 |
| | 16.23 |
| | 99.3 | % | | Walmart | | Ross Dress for Less, Office Max, 99 Cents Only, PetSmart |
College Park S.C. | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 167,654 |
| | 195,367 |
| | 12.01 |
| | 93.9 | % | | El Super | | Factory 2 U, CVS |
Decatur 215 | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 14,658 |
| | 241,700 |
| | 26.31 |
| | 100.0 | % | | (WinCo Foods) | | (Target), Hobby Lobby |
Eastern Horizon | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 65,848 |
| | 353,538 |
| | 21.06 |
| | 95.4 | % | | Trader Joe's, (Kmart) | |
|
Francisco Centre | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 116,973 |
| | 148,815 |
| | 11.50 |
| | 87.2 | % | | La Bonita Grocery | | (Ross Dress for Less), Fallas Paredes |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
Paradise Marketplace | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 78,077 |
| | 152,672 |
| | 18.42 |
| | 89.1 | % | | (Smith’s Food) | | Dollar Tree |
Rainbow Plaza | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 273,916 |
| | 273,916 |
| | 13.67 |
| | 97.2 | % | | Albertsons | | Ross Dress for Less, JC Penney, Home Depot, 24 Hour Fitness |
Rainbow Plaza, Phase I | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 136,339 |
| | 136,339 |
| | 13.48 |
| | 96.9 | % | | Albertsons | | Ross Dress for Less, JC Penney, Home Depot, 24 Hour Fitness |
Rancho Towne & Country | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 84,711 |
| | 161,837 |
| | 12.59 |
| | 100.0 | % | | Smith’s Food | |
|
Tropicana Beltway | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 246,483 |
| | 617,821 |
| | 18.70 |
| | 97.6 | % | | (Walmart Supercenter) | | (Lowe’s), Ross Dress for Less, PetSmart, Office Depot, Sports Authority |
Tropicana Marketplace | | Las Vegas-Paradise, NV | | 100.0 | % | | | | 69,475 |
| | 142,643 |
| | 19.81 |
| | 74.9 | % | | (Smith’s Food) | | Family Dollar |
Westland Fair North | | Las Vegas-Paradise, NV | | 100.0 | % | |
| | 211,755 |
| | 598,213 |
| | 17.18 |
| | 90.8 | % | | (Walmart Supercenter) | | (Lowe’s), PetSmart, Office Depot, Michaels, Anna's Linens |
Nevada Total: | | # of Properties: | 12 |
| | | | | 2,226,845 |
| | 3,818,471 |
| | 15.85 |
| | 95.5 | % | | | | |
New Mexico | | | | | | | | | | | | | | | | | | |
Eastdale | | Albuquerque, NM | | 100.0 | % | |
| | 119,091 |
| | 119,091 |
| | 7.48 |
| | 91.3 | % | | Albertsons | | Family Dollar |
North Towne Plaza | | Albuquerque, NM | | 100.0 | % | |
| | 112,666 |
| | 139,996 |
| | 21.51 |
| | 99.9 | % | | Whole Foods Market | | Home Goods |
New Mexico Total: | | # of Properties: | 2 |
| | | | | 231,757 |
| | 259,087 |
| | 14.62 |
| | 95.5 | % | | | | |
North Carolina | | | | | | | | | | | | | | | | | | |
Galleria | | Charlotte-Gastonia et al, NC-SC | | 100.0 | % | |
| | 120,674 |
| | 328,276 |
| | 16.21 |
| | 95.8 | % | | (Walmart Supercenter) | | Off Broadway Shoes |
Whitehall Commons | | Charlotte-Gastonia et al, NC-SC | | 100.0 | % | |
| | 42,183 |
| | 444,803 |
| | 24.78 |
| | 93.2 | % | | (Walmart Supercenter), (Publix) | | (Lowe's) |
Bull City Market | | Durham, NC | | 100.0 | % | |
| | 40,875 |
| | 40,875 |
| | 18.52 |
| | 100.0 | % | | Whole Foods Market | |
|
Chatham Crossing | | Durham, NC | | 25.0 | % | | (1)(3) | | 24,039 |
| | 96,155 |
| | 12.91 |
| | 88.5 | % | | Lowes Foods | | CVS |
Hope Valley Commons | | Durham, NC | | 100.0 | % | |
| | 81,371 |
| | 81,371 |
| | 25.12 |
| | 96.3 | % | | Harris Teeter | |
|
Avent Ferry | | Raleigh-Cary, NC | | 100.0 | % | |
| | 119,652 |
| | 119,652 |
| | 18.73 |
| | 90.4 | % | | Food Lion | | Family Dollar |
Capital Square | | Raleigh-Cary, NC | | 100.0 | % | |
| | 143,063 |
| | 143,063 |
| | 7.56 |
| | 100.0 | % | | Food Lion | |
|
Falls Pointe | | Raleigh-Cary, NC | | 100.0 | % | |
| | 112,199 |
| | 198,549 |
| | 16.86 |
| | 98.9 | % | | Harris Teeter | | (Kohl’s) |
High House Crossing | | Raleigh-Cary, NC | | 100.0 | % | |
| | 90,155 |
| | 90,155 |
| | 15.43 |
| | 100.0 | % | | Harris Teeter | |
|
Leesville Town Centre | | Raleigh-Cary, NC | | 100.0 | % | |
| | 127,106 |
| | 127,106 |
| | 19.50 |
| | 93.8 | % | | Harris Teeter | | Rite Aid |
Northwoods Market | | Raleigh-Cary, NC | | 100.0 | % | |
| | 77,802 |
| | 77,802 |
| | 11.74 |
| | 91.2 | % | | Walmart Neighborhood Market | | Dollar Tree |
Six Forks Station | | Raleigh-Cary, NC | | 100.0 | % | |
| | 467,660 |
| | 467,660 |
| | 10.68 |
| | 99.0 | % | | Food Lion | | Kmart, Home Depot, Bed Bath & Beyond, PetSmart |
Stonehenge Market | | Raleigh-Cary, NC | | 100.0 | % | |
| | 188,437 |
| | 188,437 |
| | 12.74 |
| | 100.0 | % | | Harris Teeter | | Stein Mart, Rite Aid |
Surf City Crossing | | Wilmington, NC | | 100.0 | % | |
| | 63,016 |
| | 63,016 |
| | 19.08 |
| | 91.1 | % | | Harris Teeter | |
|
Waterford Village | | Wilmington, NC | | 100.0 | % | |
| | 89,483 |
| | 89,483 |
| | 19.98 |
| | 98.4 | % | | Harris Teeter | |
|
North Carolina Total: | | # of Properties: | 15 |
| | | | | 1,787,715 |
| | 2,556,403 |
| | 14.54 |
| | 97.1 | % | | | | |
Oklahoma | | | | | | | | | | | | | | | | | | |
Town and Country | | Oklahoma City, OK | | 100.0 | % | |
| | 128,231 |
| | 128,231 |
| | 7.04 |
| | 91.3 | % | |
| | Big Lots, Westlake Hardware, Aaron Rents |
Oklahoma Total: | | # of Properties: | 1 |
| | | | | 128,231 |
| | 128,231 |
| | 7.04 |
| | 91.3 | % | | | | |
Oregon | | | | | | | | | | | | | | | | | | |
Clackamas Square | | Portland-Vancouver et al, OR-WA | | 20.0 | % | | (1)(3) | | 14,790 |
| | 140,227 |
| | 18.54 |
| | 95.9 | % | | (Winco Foods) | | T.J. Maxx |
Oak Grove Market Center | | Portland-Vancouver et al, OR-WA | | 100.0 | % | |
| | 97,177 |
| | 97,177 |
| | 13.56 |
| | 95.2 | % | | Safeway | |
|
Raleigh Hills Plaza | | Portland-Vancouver et al, OR-WA | | 20.0 | % | | (1)(3) | | 7,904 |
| | 39,520 |
| | 24.40 |
| | 100.0 | % | | New Seasons Market | | Walgreens |
Oregon Total: | | # of Properties: | 3 |
| | | | | 119,871 |
| | 276,924 |
| | 14.92 |
| | 95.6 | % | | | | |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
South Carolina | | | | | | | | | | | | | | | | | | |
Fresh Market Shoppes | | Hilton Head Island-Beaufort, SC | | 25.0 | % | | (1)(3) | | 21,674 |
| | 86,694 |
| | 14.99 |
| | 96.8 | % | | The Fresh Market | | Dollar Tree |
South Carolina Total: | | # of Properties: | 1 |
| | | | | 21,674 |
| | 86,694 |
| | 14.99 |
| | 96.8 | % | | | | |
Tennessee | | | | | | | | | | | | | | | | | | |
Bartlett Towne Center | | Memphis, TN-MS-AR | | 100.0 | % | |
| | 192,624 |
| | 192,624 |
| | 11.69 |
| | 100.0 | % | | Kroger | | Petco, Dollar Tree, Shoe Carnival |
Commons at Dexter Lake | | Memphis, TN-MS-AR | | 100.0 | % | |
| | 166,958 |
| | 178,558 |
| | 9.47 |
| | 95.6 | % | | Kroger | | Stein Mart, Marshalls, HomeGoods |
Commons at Dexter Lake Phase II | | Memphis, TN-MS-AR | | 100.0 | % | |
| | 61,838 |
| | 66,838 |
| | 13.56 |
| | 84.6 | % | | Kroger | | Stein Mart, Marshalls, HomeGoods |
Highland Square | | Memphis, TN-MS-AR | | 100.0 | % | | (4) | | 14,490 |
| | 14,490 |
| | N/A |
| | 100.0 | % | |
| | Walgreens |
Mendenhall Commons | | Memphis, TN-MS-AR | | 100.0 | % | |
| | 88,108 |
| | 88,108 |
| | 11.48 |
| | 97.4 | % | | Kroger | |
|
Ridgeway Trace | | Memphis, TN-MS-AR | | 100.0 | % | |
| | 169,987 |
| | 307,727 |
| | 20.92 |
| | 94.8 | % | |
| | (Target), Best Buy, Sports Authority, PetSmart |
Tennessee Total: | | # of Properties: | 5 |
| | | | | 694,005 |
| | 848,345 |
| | 13.48 |
| | 96.0 | % | | | | |
Texas | | | | | | | | | | | | | | | | | | |
Bell Plaza | | Amarillo, TX | | 15.0 | % | | (1) | | 19,595 |
| | 130,631 |
| | 13.75 |
| | 82.5 | % | | United Supermarket | | Dollar Tree |
Mueller Regional Retail Center | | Austin-Round Rock-San Marcos, TX | 100.0 | % | |
| | 351,099 |
| | 351,099 |
| | 16.38 |
| | 98.0 | % | |
| | Marshalls, PetSmart, Bed Bath & Beyond, Home Depot, Best Buy |
North Park Plaza | | Beaumont-Port Arthur, TX | | 50.0 | % | | (1)(3) | | 69,963 |
| | 302,460 |
| | 14.92 |
| | 94.0 | % | |
| | (Target), (Toys “R” Us), Anna's Linens, Spec's, Kirkland's |
North Towne Plaza | | Brownsville-Harlingen, TX | | 100.0 | % | |
| | 36,000 |
| | 153,000 |
| | 21.50 |
| | 32.2 | % | |
| | (Lowe's) |
Moore Plaza | | Corpus Christi, TX | | 100.0 | % | |
| | 371,650 |
| | 599,622 |
| | 14.37 |
| | 96.9 | % | | (H-E-B) | | Office Depot, Marshalls, (Target), Old Navy, Hobby Lobby, Stein Mart |
Boswell Towne Center | | Dallas-Fort Worth-Arlington, TX | | 100.0 | % | |
| | 26,088 |
| | 88,008 |
| | 24.40 |
| | 85.5 | % | | (Albertsons) | |
|
Gateway Station | | Dallas-Fort Worth-Arlington, TX | | 70.0 | % | | (1) | | 47,852 |
| | 68,360 |
| | 11.61 |
| | 74.8 | % | |
| | Conn's |
Lake Pointe Market Center | | Dallas-Fort Worth-Arlington, TX | | 100.0 | % | |
| | 40,513 |
| | 121,689 |
| | 21.75 |
| | 90.0 | % | | (Tom Thumb) | | (Walgreens) |
Overton Park Plaza | | Dallas-Fort Worth-Arlington, TX | | 100.0 | % | |
| | 353,431 |
| | 463,431 |
| | 14.46 |
| | 100.0 | % | | Sprouts Farmers Market | | Sports Authority, PetSmart, T.J. Maxx, (Home Depot), Goody Goody Wines, Anna’s Linens, buybuy BABY |
Preston Shepard Place | | Dallas-Fort Worth-Arlington, TX | | 20.0 | % | | (1)(3) | | 72,366 |
| | 361,832 |
| | 16.23 |
| | 98.5 | % | |
| | Babies "R" Us, Stein Mart, Nordstrom, Marshalls, Office Depot, Petco |
10/Federal | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 19,871 |
| | 132,472 |
| | 8.54 |
| | 99.2 | % | | Sellers Bros. | | Palais Royal, Harbor Freight Tools |
1919 North Loop West | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 138,058 |
| | 138,058 |
| | N/A |
| | 73.8 | % | |
| | State of Texas |
Alabama-Shepherd | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 59,120 |
| | 59,120 |
| | 21.85 |
| | 100.0 | % | | Trader Joe's | | PetSmart |
Bellaire Boulevard | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 35,081 |
| | 41,273 |
| | 28.12 |
| | 100.0 | % | | Randall’s | |
|
Blalock Market at I-10 | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 97,277 |
| | 97,277 |
| | 16.28 |
| | 100.0 | % | | 99 Ranch Market | |
|
Braeswood Square | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 104,778 |
| | 104,778 |
| | 12.96 |
| | 100.0 | % | | Belden’s | | Walgreens |
Broadway | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 11,191 |
| | 74,604 |
| | 7.81 |
| | 92.1 | % | |
| | Big Lots, Family Dollar |
Centre at Post Oak | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 183,940 |
| | 183,940 |
| | 31.17 |
| | 99.1 | % | |
| | Marshalls, Old Navy, Grand Lux Café, Nordstrom Rack, Arhaus |
Citadel Plaza | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 121,000 |
| | 121,000 |
| | N/A |
| | 100.0 | % | |
| | Weingarten Realty Investors Corporate Office |
Cullen Plaza | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 12,678 |
| | 84,517 |
| | 11.29 |
| | 100.0 | % | | Fiesta | | Family Dollar |
Cypress Pointe | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 186,721 |
| | 283,381 |
| | 9.95 |
| | 97.6 | % | | Kroger | | Babies “R” Us |
Fiesta Village | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 4,537 |
| | 30,249 |
| | 8.81 |
| | 100.0 | % | | Fiesta | |
|
Galveston Place | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 210,370 |
| | 210,370 |
| | 10.83 |
| | 98.6 | % | | Randall’s | | Office Depot, Palais Royal, Spec's |
Glenbrook Square | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 11,684 |
| | 77,890 |
| | 9.48 |
| | 93.3 | % | | Kroger | |
|
Griggs Road | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 12,017 |
| | 80,116 |
| | 12.60 |
| | 48.1 | % | |
| | Family Dollar, Citi Trends |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
Harrisburg Plaza | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 14,016 |
| | 93,438 |
| | 18.55 |
| | 91.3 | % | |
| | Fallas Paredes |
HEB - Dairy Ashford & Memorial | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | | (4) | | 36,874 |
| | 36,874 |
| | N/A |
| | 100.0 | % | | H-E-B | |
|
Heights Plaza | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 71,277 |
| | 71,277 |
| | 8.89 |
| | 100.0 | % | | Kroger | |
|
Humblewood Shopping Plaza | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 180,226 |
| | 279,226 |
| | 14.79 |
| | 100.0 | % | |
| | Conn’s, Walgreens, (Michaels), (DSW) |
I-45/Telephone Rd. Center | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 25,740 |
| | 171,599 |
| | 11.39 |
| | 100.0 | % | | Sellers Bros. | | Famsa, Dollar Tree, Fallas Paredes |
Lawndale | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 7,819 |
| | 52,127 |
| | 10.67 |
| | 97.0 | % | |
| | LaMichoacana Meat Market, Family Dollar, 99 Cents Only |
League City Plaza | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 19,048 |
| | 126,990 |
| | 12.87 |
| | 94.4 | % | | Kroger | |
|
Little York Plaza | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 17,082 |
| | 113,878 |
| | 9.58 |
| | 85.1 | % | | Sellers Bros. | | Fallas Paredes |
Lyons Avenue | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 10,144 |
| | 67,629 |
| | 7.93 |
| | 100.0 | % | | Fiesta | | Fallas Paredes |
Market at Town Center | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 388,865 |
| | 388,865 |
| | 19.51 |
| | 97.9 | % | |
| | Old Navy, Home Goods, Marshalls, Ross Dress for Less, Nordstrom Rack, Saks Fifth Avenue OFF 5TH |
Market at Westchase | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 84,084 |
| | 84,084 |
| | 19.32 |
| | 90.5 | % | | Whole Foods Market | |
|
Northbrook Center | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 173,288 |
| | 173,288 |
| | 14.24 |
| | 97.4 | % | | Randall’s | | Office Depot, Citi Trends, Anna’s Linens, Dollar Tree |
Oak Forest | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 151,324 |
| | 151,324 |
| | 13.55 |
| | 98.0 | % | | Kroger | | Ross Dress for Less, Dollar Tree, Petsmart |
Palmer Plaza | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 95,251 |
| | 195,231 |
| | 9.62 |
| | 91.2 | % | |
| | Dollar Tree |
Randall's/Kings Crossing | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 126,397 |
| | 126,397 |
| | 16.71 |
| | 100.0 | % | | Randall’s | | CVS |
Richmond Square | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 92,356 |
| | 92,356 |
| | 21.54 |
| | 100.0 | % | |
| | Best Buy, Cost Plus |
River Oaks East | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 71,265 |
| | 71,265 |
| | 29.83 |
| | 100.0 | % | | Kroger | |
|
River Oaks West | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 247,673 |
| | 247,673 |
| | 29.83 |
| | 94.8 | % | | Kroger | | Barnes & Noble, Talbots, Ann Taylor, Gap, JoS. A. Bank |
Shoppes at Memorial Villages | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 184,354 |
| | 184,354 |
| | 9.46 |
| | 93.7 | % | |
| | Rexel |
Shops at Kirby Drive | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 10,000 |
| | 10,000 |
| | 30.08 |
| | 100.0 | % | |
| | Freebirds Burrito |
Shops at Three Corners | | Houston-Baytown-Sugar Land, TX | | 70.0 | % | | (1) | | 173,060 |
| | 277,871 |
| | 13.55 |
| | 100.0 | % | | Fiesta | | Ross Dress for Less, PetSmart, Office Depot, Big Lots |
Southgate | | Houston-Baytown-Sugar Land, TX | | 15.0 | % | | (1) | | 18,789 |
| | 125,260 |
| | 10.31 |
| | 94.6 | % | | Food-A-Rama | | CVS, Family Dollar, Palais Royal |
Stella Link | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 70,087 |
| | 70,087 |
| | 9.41 |
| | 70.7 | % | | Sellers Bros. | | Spec’s |
Tomball Marketplace | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 141,036 |
| | 298,857 |
| | 16.41 |
| | 89.2 | % | |
| | (Academy), (Kohl's), Ross Dress For Less, Marshalls |
Village Plaza at Bunker Hill | | Houston-Baytown-Sugar Land, TX | | 57.8 | % | | (1)(3) | | 283,399 |
| | 490,734 |
| | 23.79 |
| | 99.8 | % | | H-E-B | | PetSmart, Babies "R" Us, Academy, Nordstrom Rack |
Westchase Center | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 232,074 |
| | 360,793 |
| | 15.46 |
| | 87.0 | % | | Whole Foods Market | | (Target), Ross Dress for Less, Golfsmith, Palais Royal, Petco |
Westhill Village | | Houston-Baytown-Sugar Land, TX | | 100.0 | % | |
| | 128,791 |
| | 128,791 |
| | 15.26 |
| | 92.0 | % | |
| | Ross Dress for Less, Office Depot, 99 Cents Only, Anna’s Linens |
Independence Plaza | | Laredo, TX | | 100.0 | % | |
| | 347,302 |
| | 347,302 |
| | 12.88 |
| | 97.5 | % | | H-E-B | | TJ Maxx, Ross, Hobby Lobby, Petco, Ulta Beauty |
North Creek Plaza | | Laredo, TX | | 100.0 | % | |
| | 243,596 |
| | 485,463 |
| | 14.34 |
| | 97.8 | % | | (H-E-B) | | (Target), Marshalls, Old Navy, Best Buy, Bed Bath & Beyond |
Plantation Centre | | Laredo, TX | | 100.0 | % | |
| | 135,373 |
| | 143,015 |
| | 15.90 |
| | 100.0 | % | | H-E-B | |
|
Las Tiendas Plaza | | McAllen-Edinburg-Pharr, TX | | 50.0 | % | | (1)(3) | | 143,968 |
| | 500,067 |
| | 10.69 |
| | 98.9 | % | |
| | (Target), Academy, Conn’s, Ross Dress for Less, Marshalls, Office Depot |
Market at Nolana | | McAllen-Edinburg-Pharr, TX | | 50.0 | % | | (1)(3) | | 20,315 |
| | 243,821 |
| | 22.63 |
| | 81.3 | % | | (Walmart Supercenter) | |
|
Market at Sharyland Place | | McAllen-Edinburg-Pharr, TX | | 50.0 | % | | (1)(3) | | 53,956 |
| | 301,174 |
| | 19.67 |
| | 95.4 | % | | (Walmart Supercenter) | | Kohl's, Dollar Tree |
Northcross | | McAllen-Edinburg-Pharr, TX | | 50.0 | % | | (1)(3) | | 37,432 |
| | 74,865 |
| | 17.18 |
| | 93.5 | % | |
| | Barnes & Noble |
Old Navy Building | | McAllen-Edinburg-Pharr, TX | | 50.0 | % | | (1)(3)(4) | | 7,500 |
| | 15,000 |
| | N/A |
| | 100.0 | % | |
| | Old Navy |
Sharyland Towne Crossing | | McAllen-Edinburg-Pharr, TX | | 50.0 | % | | (1)(3) | | 176,520 |
| | 484,949 |
| | 15.01 |
| | 97.6 | % | | H-E-B | | (Target), T.J. Maxx, Petco, Office Depot, Ross Dress for Less |
South 10th St. HEB | | McAllen-Edinburg-Pharr, TX | | 50.0 | % | | (1)(3) | | 51,851 |
| | 103,702 |
| | 12.49 |
| | 100.0 | % | | H-E-B | |
|
Starr Plaza | | Rio Grande City, TX | | 50.0 | % | | (1)(3) | | 88,346 |
| | 176,693 |
| | 11.95 |
| | 99.0 | % | | H-E-B | | Bealls |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
Fiesta Trails | | San Antonio, TX | | 100.0 | % | |
| | 306,370 |
| | 482,370 |
| | 15.23 |
| | 95.6 | % | | (H-E-B) | | (Target), Act III Theatres, Marshalls, Office Max, Stein Mart, Petco, Anna’s Linens |
Parliament Square II | | San Antonio, TX | | 100.0 | % | | (4) | | 54,541 |
| | 54,541 |
| | 8.71 |
| | 100.0 | % | |
| | Incredible Pizza |
Thousand Oaks | | San Antonio, TX | | 15.0 | % | | (1) | | 24,301 |
| | 162,009 |
| | 11.04 |
| | 96.5 | % | | H-E-B | | Bealls, Tuesday Morning |
Valley View | | San Antonio, TX | | 100.0 | % | |
| | 91,544 |
| | 91,544 |
| | 11.47 |
| | 90.1 | % | |
| | Marshalls, Dollar Tree |
Broadway | | Tyler, TX | | 100.0 | % | |
| | 60,447 |
| | 60,447 |
| | 7.94 |
| | 85.4 | % | |
| | Stein Mart |
Texas Total: | | # of Properties: | 68 |
| | | | | 7,494,561 |
| | 12,576,407 |
| | 16.33 |
| | 95.7 | % | | | | |
Utah | | | | | | | | | | | | | | | | | | |
DDS Office Building | | Salt Lake City, UT | | 100.0 | % | |
| | 27,300 |
| | 27,300 |
| | N/A |
| | 100.0 | % | |
| |
|
Taylorsville Town Center | | Salt Lake City, UT | | 100.0 | % | |
| | 90,157 |
| | 139,007 |
| | 17.52 |
| | 97.5 | % | | The Fresh Market | | Rite Aid |
West Jordan Town Center | | Salt Lake City, UT | | 100.0 | % | |
| | 182,099 |
| | 304,899 |
| | 12.12 |
| | 64.7 | % | |
| | (Target), Petco |
Utah Total: | | # of Properties: | 3 |
| | | | | 299,556 |
| | 471,206 |
| | 15.38 |
| | 77.8 | % | | | | |
Washington | | | | | | | | | | | | | | | | | | |
Meridian Town Center | | Seattle-Tacoma-Bellevue, WA | | 20.0 | % | | (1)(3) | | 15,533 |
| | 143,012 |
| | 16.91 |
| | 98.7 | % | | (Safeway) | | Jo-Ann Fabric & Craft Store, Tuesday Morning |
Promenade 23 | | Seattle-Tacoma-Bellevue, WA | | 100.0 | % | |
| | 96,860 |
| | 96,860 |
| | 16.39 |
| | 91.4 | % | | Red Apple Grocers | | Walgreens |
Queen Anne Marketplace | | Seattle-Tacoma-Bellevue, WA | | 51.0 | % | | (1)(3) | | 41,506 |
| | 81,385 |
| | 25.53 |
| | 98.4 | % | | Metropolitan Market | | Bartell's Drug |
Rainer Square Plaza | | Seattle-Tacoma-Bellevue, WA | | 20.0 | % | | (1)(3) | | 21,671 |
| | 108,356 |
| | 19.85 |
| | 100.0 | % | | Safeway | | Ross Dress for Less |
South Hill Center | | Seattle-Tacoma-Bellevue, WA | | 20.0 | % | | (1)(3) | | 26,802 |
| | 134,010 |
| | 16.60 |
| | 96.3 | % | |
| | Bed Bath & Beyond, Ross Dress for Less, Best Buy |
Washington Total: | | # of Properties: | 5 |
| | | | | 202,372 |
| | 563,623 |
| | 18.79 |
| | 95.0 | % | | | | |
Total Operating Properties | | # of Properties: | 234 |
| | | | | 27,672,222 |
| | 45,064,945 |
| | | | | | | | |
New Development | | | | | | | | | | | | | | | | |
Maryland | | | | | | | | | | | | | | | | | | |
Nottingham Commons | | Baltimore-Towson, MD | | 100.0 | % | | (2) | | 2,209 |
| | 2,209 |
| | | | | | | | |
Maryland Total: | | # of Properties: | 1 |
| | | | | 2,209 |
| | 2,209 |
| | | | | | | | |
North Carolina | | | | | | | | | | | | | | | | | | |
Wake Forest Crossing II | | Raleigh-Cary, NC | | 100.0 | % | | (2) | | — |
| | 93,595 |
| | | | | | | | |
North Carolina Total: | | # of Properties: | 1 |
| | | | | — |
| | 93,595 |
| | | | | | | | |
Virginia | | | | | | | | | | | | | | | | | | |
Hilltop Village | | Washington, DC-VA-MD-WV | | 100.0 | % | | (1)(2) | | 130,876 |
| | 130,876 |
| | | | | | | | |
Virginia Total: | | # of Properties: | 1 |
| | | | | 130,876 |
| | 130,876 |
| | | | | | | | |
Total New Developments | | # of Properties: | 3 |
| | | | | 133,085 |
| | 226,680 |
| | | | | | | | |
Unimproved Land | | | | | | | | | | | | | | | | |
Arizona | | | | | | | | | | | | | | | | | | |
Bullhead Parkway at State Route 95, Bullhead City | | | | | | | | 312,761 |
| | | | | | | | |
Lon Adams Rd. at Tangerine Farms Rd., Marana | | | | | | | | 422,532 |
| | | | | | | | |
Southern Avenue and Signal Butte Road, Mesa | | | | | | | | 63,162 |
| | | | | | | | |
Arizona Total: | | | | | | | | 798,455 |
| | | | | | | | |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
Colorado | | | | | | | | | | | | | | | | |
Highway 85 and Highway 285, Sheridan | | | | | | | | 642,946 |
| | | | | | | | |
Colorado Total: | | | | | | | | 642,946 |
| | | | | | | | |
Florida | | | | | | | | | | | | | | | | |
Young Pines and Curry Ford Rd., Orange County | | | | | | 82,764 |
| | | | | | | | |
State Road 100 & Belle Terre Parkway, Palm Coast | | | | | | | | 292,288 |
| | | | | | | | |
SR 207 at Rolling Hills Dr., St. Augustine | | | | | | | | 228,254 |
| | | | | | | | |
Florida Total: | | | | | | | | 603,306 |
| | | | | | | | |
Georgia | | | | | | | | | | | | | | | | |
NWC South Fulton Pkwy. @ Hwy. 92, Union City | | | | | | | | 3,554,496 |
| | | | | | | | |
Georgia Total: | | | | | | | | 3,554,496 |
| | | | | | | | |
Nevada | | | | | | | | | | | | | | | | |
SWC Highway 215 at Decatur, Las Vegas | | | | | | | | 328,340 |
| | | | | | | | |
Nevada Total: | | | | | | | | 328,340 |
| | | | | | | | |
North Carolina | | | | | | | | | | | | | | | | |
U.S. Hwy. 17 & U.S. Hwy. 74/76, Leland | | | | | | | | 549,727 |
| | | | | | | | |
Creedmoor (Highway 50) and Crabtree Valley Avenue, Raleigh | | | | | | | | 118,483 |
| | | | | | | | |
Highway 17 and Highway 210, Surf City | | | | | | | | 2,024,233 |
| | | | | | | | |
U.S. Highway 1 at Caveness Farms Rd., Wake Forest | | | | | | | | 1,637,420 |
| | | | | | | | |
North Carolina Total: | | | | | | | | 4,329,863 |
| | | | | | | | |
Tennessee | | | | | | | | | | | | | | | | |
Poplar Avenue and Ridgeway Road, Memphis | | | | | | | | 53,579 |
| | | | | | | | |
Tennessee Total: | | | | | | | | 53,579 |
| | | | | | | | |
Texas | | | | | | | | | | | | | | | | |
Culebra Road and Westwood Loop, San Antonio | | | | | | | | 60,984 |
| | | | | | | | |
U.S. 77 and 83 at SHFM 802, Brownsville | | | | | | | | 914,723 |
| | | | | | | | |
Rock Prairie Rd. at Hwy. 6, College Station | | | | | | | | 388,120 |
| | | | | | | | |
I-30 & Horne Street, Ft Worth | | | | | | | | 58,370 |
| | | | | | | | |
Leslie Rd. at Bandera Rd., Helotes | | | | | | | | 74,052 |
| | | | | | | | |
Bissonnet at Wilcrest, Houston | | | | | | | | 40,946 |
| | �� | | | | | | |
Citadel Plaza at 610 North Loop, Houston | | | | | | | | 137,214 |
| | | | | | | | |
East Orem, Houston | | | | | | | | 121,968 |
| | | | | | | | |
Mesa Road at Tidwell, Houston | | | | | | | | 75,009 |
| | | | | | | | |
Northwest Freeway at Gessner, Houston | | | | | | | | 179,903 |
| | | | | | | | |
West Little York at Interstate 45, Houston | | | | | | | | 161,172 |
| | | | | | | | |
Nolana Ave. and 29th St., McAllen | | | | | | | | 163,350 |
| | | | | | | | |
Shary Rd. at North Hwy. 83, Mission | | | | | | | | 1,521,986 |
| | | | | | | | |
9th Ave. at 25th St., Port Arthur | | | | | | | | 243,065 |
| | | | | | | | |
Weingarten Realty Investors
Property Listing
As of December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Center | | CBSA | | Owned % |
| | Foot Notes | | Owned GLA | | Total GLA | | Average Base Rent (ABR) | | Occupancy % | | Grocer Anchor | | Other Anchors ( ) indicates owned by others |
Gattis School Rd. at A.W. Grimes Blvd., Round Rock | | | | | | | | 57,499 |
| | | | | | | | |
FM 1957 (Potranco Road) and FM 211, San Antonio | | | | | | | | 8,655,372 |
| | | | | | | | |
SH 151 and Ingram Rd., San Antonio | | | | | | | | 252,692 |
| | | | | | | | |
US Hwy. 281 at Wilderness Oaks, San Antonio | | | | | | | | 1,269,774 |
| | | | | | | | |
Highway 3 at Highway 1765, Texas City | | | | | | | | 200,812 |
| | | | | | | | |
FM 2920 and Highway 249, Tomball | | | | | | | | 459,776 |
| | | | | | | | |
Texas Total: | | | | | | | | 15,036,787 |
| | | | | | | | |
Total Unimproved Land | | | | | | | | 25,347,772 |
| | | | | | | | |
|
| | | | |
Center | | Property Covered | | Note |
Ground Lease Commitments | | |
Blalock Market at I-10 | | Entire Center | | Ground Lessor has option to terminate with one year's notice at market price |
Braeswood Square | | Entire Center | | Project subject to a ground lease with economic term through 2026 |
Parliament Square II | | Entire Center | | Project subject to a ground lease with economic term greater than 2030 |
Danville Plaza | | Entire Center | | Project subject to a ground lease with economic term greater than 2030 |
Shoppes at Memorial Villages | | Part of Center | | Project subject to a ground lease with economic term greater than 2030 |
Highland Square | | Entire Center | | Project subject to a ground lease with economic term greater than 2030 |
Discovery Plaza | | Entire Center | | Project subject to a ground lease with economic term greater than 2030 |
Six Forks Station | | Entire Center | | Project subject to a ground lease with economic term greater than 2030 |
Taylorsville Town Center | | Part of Center | | Project subject to a ground lease with economic term greater than 2030 |
Town and Country | | Entire Center | | Project subject to a ground lease with economic term greater than 2030 |
Phillips Crossing | | Entire Center | | Project subject to a ground lease with economic term greater than 2030 |
Camelback Village Square | | Entire Center | | Project subject to a ground lease with economic term greater than 2030 |
River Point at Sheridan | | Part of Center | | Project subject to a ground lease with economic term greater than 2030 |
Pike Center | | Entire Center | | Project subject to a ground lease with WRI option to purchase |
| |
| |
|
| |
| |
|
| |
| |
|
| |
| |
|
| |
| |
|
| |
| |
|
Other Topics of Interest
Weingarten Realty Investors
Portfolio Transformation
As of December 31, 2014
(at pro rata share)
(in thousands, except percentages and # of units)
|
| | | | | | |
| | | | | % Increase | % Increase |
| 1/1/2011 | Acquisitions (2) | Dispositions (2) | 12/31/2014 | 2011 - 4Q'14 | Acq vs Disp |
# of Properties | 312 | 19 | 97 | 234 | | |
GLA SF | 32,800 | 3,300 | 8,600 | 27,500 | | |
Average Base Rent PSF | $13.60 | $19.80 | $11.62 | $16.24 | 19% | 70% |
Average HH Income (1) | $80 | $96 | $76 | $83 | 4% | 26% |
Households (1) | 39 | 59 | 36 | 43 | 10% | 64% |
Population (1) | 103 | 132 | 91 | 109 | 6% | 45% |
College Graduates (1) | 37.0% | 58.5% | 38.8% | 43.0% | 16% | 51% |
Grocer Sales PSF | $460 | $700 | $417 | $564 | 22% | 68% |
Volume | | $522,000 | $1,498,000 | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Notes: | | | | | | |
Excludes non-retail properties except in volume | | | | |
(1) Weighted by ABR | | | | | | |
(2) As of 12/31/14 | | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Weingarten Realty Investors
Ground Lease Summary
December 31, 2014
(at pro rata share)
(in thousands, except number of leases)
|
| | | | | | | | | | | | | |
| | | | | | | | |
Use Description | | Number of Leases | | GLA | | ABR | | ABR $/SF |
| | | | | | | | |
Home Improvement | | 2 | | 220 |
| | $ | 799 |
| | $ | 3.64 |
|
Discount Department Store | | 9 | | 756 |
| | 3,505 |
| | 4.64 |
|
Full-Service Restaurant | | 50 | | 228 |
| | 4,429 |
| | 19.38 |
|
Fast Food | | 57 | | 161 |
| | 4,320 |
| | 26.90 |
|
Bank | | 35 | | 103 |
| | 3,155 |
| | 30.54 |
|
Supermarket | | 18 | | 903 |
| | 6,931 |
| | 7.67 |
|
Pharmacy | | 6 | | 105 |
| | 838 |
| | 7.97 |
|
Theater | | 1 | | 56 |
| | 377 |
| | 6.74 |
|
Gas Station | | 8 | | 17 |
| | 916 |
| | 54.42 |
|
Other Hardline Retailers | | 2 | | 59 |
| | 330 |
| | 5.60 |
|
Other | | 15 | | 152 |
| | 1,598 |
| | 10.54 |
|
| | | | | | | | |
| | | | | | | | |
Total | | 203 | | 2,760 |
| | $ | 27,199 |
| | $ | 9.86 |
|
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |