- SITC Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
8-K Filing
SITE Centers (SITC) 8-KDevelopers Diversified Realty Corporation
Filed: 5 May 03, 12:00am
Exhibit 99.2
Quarterly Financial Supplement
For the three months ended
March 31, 2003
Investor Relations Department
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Developers Diversified Realty Corporation considers portions of this information to be forward-looking statements within the meaning of Section 27A of the Securities Exchange Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to the Company’s expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be deemed to be forward-looking statements. There are a number of important factors that could cause the results of the Company to differ materially from those indicated by such forward-looking statements, including among other factors, local conditions such as oversupply of space or a reduction in demand for real estate in the area, competition from other available space, dependence on rental income from real property or the loss of a major tenant and other matters described in the Management’s Discussion and Analysis section of the Company’s Form 10-K for the year ended December 31, 2002.
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
TABLE OF CONTENTS
Section | Page | |||||
Earnings Release & Financial Statements | 1 | |||||
Financial Summary | 12 | |||||
• Financial Highlights | 13 | |||||
• Market Capitalization and Financial Ratios | 14 | |||||
• Market Capitalization Summary | 17 | |||||
• Significant Accounting Policies | 18 | |||||
Consolidated and Wholly Owned Financial Operations | 20 | |||||
• Summary of Capital Transactions | 21 | |||||
• Acquisitions, Dispositions, Expansions and Developments | 24 | |||||
• Summary of Consolidated Debt | 27 | |||||
• Summary of Consolidated Mortgage Principal Payments | 29 | |||||
& Corporate Debt Maturities | ||||||
Joint Venture Summaries | 32 | |||||
• Joint Venture Financials | 33 | |||||
• Joint Venture Partnership Summaries | 34 | |||||
Joint Venture Financial Operations | 58 | |||||
• Summary of Capital Transactions | 59 | |||||
• Acquisitions, Dispositions, Expansions and Developments | 60 | |||||
• Summary of Joint Venture Debt | 64 | |||||
• Summary of Pro Rata Joint Venture Debt | 66 | |||||
• Summary of Joint Venture Mortgage Principal Payments | 67 | |||||
Portfolio Statistics | 68 | |||||
Appendix | 79 | |||||
• Property Listing | 80 | |||||
• Investor Information | 101 |
Earnings Release & Financial Statements
1
DEVELOPERS DIVERSIFIED REALTY CORPORATION
For Immediate Release:
Contact: | Scott A. Wolstein | Michelle A. Mahue | |||||||
Chairman | Director of Investor Relations | ||||||||
Chief Executive Officer | 216-755-5455 | ||||||||
216-755-5500 |
DEVELOPERS DIVERSIFIED REALTY REPORTS A 6.3%
INCREASE IN FFO PER SHARE FOR THE THREE MONTH PERIOD ENDED MARCH 31, 2003
CLEVELAND, OHIO, May 1, 2003- Developers Diversified Realty Corporation (NYSE: DDR), a real estate investment trust (“REIT”), today announced that first quarter 2003 Funds From Operations (“FFO”), a widely accepted measure of REIT performance, on a per share basis was $0.68 (diluted) and $0.69 (basic) compared to $0.64 (diluted) and $0.65 (basic) per share for the same period in the previous year, an increase of 6.3% diluted and 6.2% basic. FFO reached $49.3 million for the quarter ended March 31, 2003, as compared to $40.1 million for 2002. Net income for the three month period ended March 31, 2003 was $38.4 million, or $0.37 per share (diluted), compared to first quarter 2002 net income of $23.9 million, or $0.27 per share (diluted), an increase of 37.0%.
Scott A. Wolstein, DDR’s chairman and chief executive officer stated, “I am pleased to report continued strong earnings growth driven by positive fundamentals in our portfolio. We are particularly pleased to achieve this growth while reducing the contribution of lease termination fees, merchant building gains and other non-traditional income sources by approximately $0.06 per share of FFO as compared to the first quarter of 2002. In addition, our balance sheet continues to reflect consistent improvement and enhanced financial flexibility, which positions the Company for additional growth through 2003 and beyond.”
Management believes that Funds From Operations (“FFO”) provides an additional indicator of the financial performance of a REIT. The Company also believes that FFO appropriately measures the core operations of the Company and provides a benchmark to its peer group. FFO does not represent cash generated from operating activities in accordance with generally accepted accounting principles and is not necessarily indicative of cash available to fund cash needs and should not be considered as an alternative to net income as an indicator of the Company’s operating performance or as an alternative to cash flow as a measure of liquidity. FFO is defined generally and calculated by the Company as net income, adjusted to exclude: (i) preferred dividends, (ii) gains (or losses) from sales of depreciable real estate property, except for those sold through the Company’s merchant building program, which are presented net of taxes, (iii) sales of securities, (iv) extraordinary items and (v) certain non-cash items. These non-cash items principally include real property depreciation, equity income from joint ventures and equity income from minority equity investments and adding the Company’s proportionate share of FFO from its unconsolidated joint ventures and minority equity investments, determined on a consistent basis. Other real estate companies may calculate FFO in a different manner. A reconciliation of net income to FFO is presented in the financial highlights section.
Leasing:
Leasing activity continues to be strong throughout the portfolio. During the first quarter of 2003, the Company executed 58 new leases aggregating approximately 305,000 square feet and 99 renewals aggregating approximately 430,000 square feet. Rental rates on new leases increased by 26.6% to $13.90 per square foot and rental rates on renewals increased by 8.6% to $11.34 per square foot. On a blended basis, rental rates for new leases and renewals increased by 11.6% to $12.28 per square foot.
2
At March 31, 2003, the average annualized base rent per occupied square foot, including those properties owned through joint ventures, was $10.39. Excluding the impact of the properties acquired through the JDN Realty (“JDN”) merger, the average annualized base rent per occupied square foot for the portfolio was $10.79, as compared to $10.34 at March 31, 2002.
As of March 31, 2003, the portfolio was 95.4% leased. Excluding the impact of the properties acquired through the JDN merger, the portfolio was 95.6% leased, as compared to 95.5% at March 31, 2002. These percentages include tenants for which signed leases have been executed and occupancy has not occurred. Based on tenants in place and responsible for paying rent as of March 31, 2003, the portfolio was 94.7% occupied. Excluding the impact of the properties acquired through the JDN merger, the portfolio was 94.8% occupied, as compared to 94.5% at March 31, 2002.
Same store tenant sales performance over the trailing 12 month period within the Company’s portfolio remained strong at approximately $240 per square foot for those tenants required to report. Aggregate base and percentage rental revenues relating to Core Portfolio Properties (i.e., shopping center properties owned since January 1, 2002, excluding properties under redevelopment) increased approximately $1.4 million (or 1.7%) for the three month period ended March 31, 2003, compared to the same period in 2002.
Strategic Transactions:
During the first quarter of 2003, the Company and JDN’s shareholders approved a definitive merger agreement pursuant to which JDN shareholders received 0.518 shares of DDR in exchange for each share of JDN stock on March 13, 2003. The transaction valued JDN at approximately $1.1 billion, which included approximately $576 million of assumed debt at the carrying amount and $50 million of preferred voting stock.
DDR acquired 102 retail assets aggregating 23 million square feet including 16 development properties comprising approximately 6 million square feet of total GLA. Additionally, DDR acquired a development pipeline of nine properties representing 1.9 million square feet of total GLA with a total estimated cost of approximately $120 million. As a result of the transaction, as of March 31, 2002, DDR’s total market capitalization is approximately $5.2 billion (including its pro rata portion of unconsolidated joint venture debt).
In March 2002, the Company announced its participation in a joint venture with Lubert-Adler Funds and Klaff Realty, L.P., which was awarded asset designation rights for all of the retail real estate interests of the bankrupt estate of Service Merchandise Corporation. The Company has a 25% interest in the joint venture. In addition, the Company earns fees for the management, leasing, development and disposition of the real estate portfolio. The designation rights enable the joint venture to determine the ultimate use and disposition of the real estate interests held by the bankrupt estate. At March 31, 2003, the portfolio consisted of approximately 88 Service Merchandise retail sites totaling approximately 5.0 million square feet. The transaction was approved by the U.S. Bankruptcy Court in Nashville, Tennessee and subsequently the designation rights were transferred to the joint venture.
During the first quarter of 2003, the joint venture sold nine sites and received gross proceeds of approximately $16.4 million at an aggregate gain of $1.6 million. However, the joint venture recognized a pre tax loss of approximately $3.3 million of which the Company’s proportionate share was approximately $0.8 million. This loss was primarily attributed to the rejection of one lease initially valued at approximately $2.3 million and related party interest costs aggregating approximately $1.8 million. The Company also earned disposition, management, and leasing fees aggregating $0.6 million and interest income of $0.4 million in 2003 relating to this investment.
3
Expansions:
For the three month period ended March 31, 2003, the Company completed an expansion/redevelopment of a shopping center located in North Canton, Ohio at an aggregate cost of approximately $2.4 million. The Company is currently expanding/redeveloping ten shopping centers located in Birmingham, Alabama; North Little Rock, Arkansas; Bayonet Point, Florida; Brandon, Florida; Tucker, Georgia; Fayetteville, North Carolina; Aurora, Ohio; Tiffin, Ohio; Riverdale, Utah and Taylorsville, Utah at a projected incremental cost of approximately $40.2 million. The Company is also scheduled to commence three additional expansion projects at the shopping centers located in Princeton, New Jersey; Erie, Pennsylvania and Monaca, Pennsylvania.
For the three month period ended March 31, 2003, one of the Company’s joint ventures completed an expansion/redevelopment of a shopping center located in North Olmsted, Ohio at an aggregate cost of approximately $1.9 million. The Company’s joint ventures are currently expanding/redeveloping two shopping centers located in San Ysidro, California and Shawnee, Kansas at a projected incremental cost of approximately $7.5 million. The Company’s joint ventures are scheduled to commence one additional expansion project at the shopping center located in Deer Park, Illinois in 2003.
Development (Consolidated):
During the three month period ended March 31, 2003, the Company completed construction of a 137,000 square foot shopping center located in Fayetteville, Arkansas and a 101,000 square foot shopping center located in Parker, Colorado.
The Company currently has 18 shopping center projects under construction, 16 of which resulted from the merger with JDN. These projects are located in Meridian, Idaho (Phase II of the existing shopping center); Long Beach, California; Sacramento, California; Aurora, Colorado; Parker South, Colorado; Lithonia, Georgia; McDonough, Georgia; Overland Park, Kansas; Chesterfield, Michigan; Grandville, Michigan; Lansing, Michigan; Coon Rapids, Minnesota; St. John’s, Missouri; Hamilton, New Jersey; Erie, Pennsylvania; Frisco, Texas; Irving, Texas and Mesquite, Texas. These projects are scheduled for completion during 2003 and 2004 and will create an additional 3.2 million square feet of retail space.
The Company anticipates commencing construction on four additional shopping centers located in Fort Collins, Colorado; Norwood, Massachusetts; St. Louis, Missouri and McKinney, Texas.
Development (Joint Ventures):
The Company has joint venture development agreements for three shopping center projects. These three projects have an aggregate projected cost of approximately $96.7 million and are currently scheduled for completion during 2003 and 2004. The projects located in Long Beach, California (City Place) and Austin, Texas are being financed through the Prudential/DDR Retail Value Fund. The other project is located in St. Louis, Missouri.
4
Acquisitions:
In January 2003, the Company acquired a 67% interest in a 296,000 square foot shopping center in Phoenix, Arizona for an aggregate purchase price of approximately $43.0 million of which the Company’s proportionate share is approximately $28.8 million and a 25% interest in a 560,000 square foot shopping center in Pasadena, California for a purchase price of $113.5 million of which the Company’s proportionate share is approximately $28.4 million. The Company’s equity interest in these properties is approximately $17.4 million and $7.1 million, respectively, net of assumed debt. The Company also acquired a 540,000 square foot property in Gulfport, Mississippi for approximately $45.0 million.
Dispositions:
In March 2003, the Company’s Community Center Joint Venture in which the Company owns a 20% equity interest sold a 440,000 square foot shopping center located in San Diego, California for approximately $95.0 million, recognizing a gain of $35.7 million of which the Company’s portion was $7.1 million.
Subsequent to the merger date, in March and April 2003, the Company sold three shopping center assets aggregating 0.4 million square feet of GLA previously owned by JDN for approximately $7.8 million. The Company also sold three business center properties in April 2003 aggregating 0.4 million square feet of GLA for approximately $14.0 million. In addition, since announcing the merger with JDN, JDN sold eight shopping center assets for approximately $81.1 million through the merger date.
Financings:
In January 2003, the Company entered into a $150 million secured financing for five years with interest at a coupon rate of 4.41%. In addition, the Company entered into two interest rate swaps aggregating $100 million, effectively converting floating rate debt into fixed rate debt with an effective weighted average coupon rate of 2.875% and a life of 1.75 years.
In March 2003, the Company issued $180 million, 8.0% Preferred G depository shares each representing 1/10 of a preferred share. The proceeds from this offering were used to repay $75 million, 8.875% and $105 million, 9.0% Preferred Operating Partnership Units.
In March 2003, in conjunction with the JDN merger, the Company entered into a $300 million bridge facility with Bank of America. This facility bears interest at LIBOR plus 1.0% and has a one-year term with two six month extension options.
Developers Diversified Realty Corporation currently owns and manages approximately 400 retail properties in 44 states comprising over 85 million square feet of real estate under management. DDR is a self-administered and self-managed real estate investment trust (REIT) operating as a fully integrated real estate company which acquires, develops, leases and manages shopping centers.
A copy of the Company’s Quarterly Supplemental Financial/Operational package is available to all interested parties upon written request at our corporate office to Michelle A. Mahue, Vice President of Investor Relations, Developers Diversified Realty Corporation, 3300 Enterprise Parkway, Beachwood, OH 44122 or on our Website which is located at http:/www.ddr.com.
5
Developers Diversified Realty Corporation considers portions of this information to be forward-looking statements within the meaning of Section 27A of the Securities Exchange Act of 1933 and Section 21 E of the Securities Exchange Act of 1934, both as amended, with respect to the Company’s expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be deemed to be forward looking statements. There are a number of important factors that could cause the results of the Company to differ materially from those indicated by such forward-looking statements, including, among other factors, local conditions such as oversupply of space or a reduction in demand for real estate in the area, competition from other available space, dependence on rental income from real property or the loss of a major tenant. For more details on the risk factors, please refer to the Company’s Form on 10-K as of December 31, 2002.
6
DEVELOPERS DIVERSIFIED REALTY CORPORATION
Financial Highlights
(In thousands – except per share data)
Three Month Period | |||||||||||
Ended March 31, | |||||||||||
2003 | 2002 | ||||||||||
Revenues: | |||||||||||
Minimum rent (A) | $ | 74,371 | $ | 60,701 | |||||||
Percentage and overage rents | 1,185 | 907 | |||||||||
Recoveries from tenants | 19,773 | 15,554 | |||||||||
Ancillary income | 358 | 354 | |||||||||
Other property related income | 74 | 225 | |||||||||
Management fee income | 2,604 | 2,762 | |||||||||
Development fees | 329 | 505 | |||||||||
Interest income | 1,634 | 677 | |||||||||
Other (B) | 3,063 | 3,736 | |||||||||
103,391 | 85,421 | ||||||||||
Expenses: | |||||||||||
Operating and maintenance | 13,190 | 9,275 | |||||||||
Real estate taxes | 12,206 | 10,008 | |||||||||
General and administrative (C) | 7,724 | 6,488 | |||||||||
Interest | 19,083 | 18,939 | |||||||||
Depreciation and amortization | 20,038 | 21,004 | |||||||||
72,241 | 65,714 | ||||||||||
Income before equity in net income of joint ventures, minority equity interests, discontinued operations and gain on sales of real estate and real estate investments | 31,150 | 19,707 | |||||||||
Equity in net income of joint ventures (D) | 10,099 | 6,726 | |||||||||
Minority equity interests (E) | (3,064 | ) | (5,604 | ) | |||||||
Income from continuing operations | 38,185 | 20,829 | |||||||||
Income from discontinued operations (F) | — | 348 | |||||||||
Income before gain on sales of real estate and real estate investments | 38,185 | 21,177 | |||||||||
Gain on sales of real estate and real estate investments | 200 | 2,754 | |||||||||
Net income | $ | 38,385 | $ | 23,931 | |||||||
Net income, applicable to common shareholders | $ | 26,510 | $ | 16,936 | |||||||
Funds From Operations (“FFO”): | |||||||||||
Net income applicable to common shareholders | $ | 26,510 | $ | 16,936 | |||||||
Depreciation and amortization of real estate investments | 19,721 | 20,931 | |||||||||
Equity in net income of joint ventures | (10,099 | ) | (6,726 | ) | |||||||
Joint ventures’ FFO (D) | 7,794 | 8,596 | |||||||||
Minority equity interests (OP Units) | 377 | 384 | |||||||||
Original issuance costs associated with the Preferred OP Units redeemed (G) | 4,990 | — | |||||||||
FFO | $ | 49,293 | $ | 40,121 | |||||||
Per share data: | |||||||||||
Earnings per common share | |||||||||||
Basic | $ | 0.38 | $ | 0.28 | |||||||
Diluted | $ | 0.37 | $ | 0.27 | |||||||
Dividends Declared | $ | 0.41 | $ | 0.38 | |||||||
Funds From Operations – Basic (H) | $ | 0.69 | $ | 0.65 | |||||||
Funds From Operations – Diluted (H) | $ | 0.68 | $ | 0.64 | |||||||
Basic – average shares outstanding (thousands) | 70,087 | 60,992 | |||||||||
Diluted – average shares outstanding (thousands) | 71,218 | 61,963 | |||||||||
7
(A) | Increases in base and percentage rental revenues for the three month period ended March 31, 2003 as compared to 2002, aggregated $13.8 million consisting of $0.6 million related to leasing of core portfolio properties (an increase of 1.3% from 2002), $8.3 million from the acquisition of twelve shopping centers in 2002 and 2003, $4.7 million is attributed to the JDN merger and $0.6 million relating to developments and redevelopments. Additionally, an increase of $0.1 million relates to the business center properties. These amounts were offset by $0.5 million due to the transfer of one property to a joint venture in 2002. Included in the rental revenues for the three month period ended March 31, 2003 and 2002 is approximately $1.4 million and $1.1 million, respectively, of revenue resulting from the recognition of straight line rents. | |
(B) | Other income for the three month period ended March 31, 2003 and 2002 included approximately $0.3 million and $1.6 million, respectively, in lease termination revenue. Other income for the three month period ended March 31, 2003 includes approximately $2.4 million of income from the settlement of a call option relating to the MOPPRS debt assumed from JDN. Included in other income for the period ended March 31, 2003 and 2002 was approximately $0.4 million and $2.3 million, respectively, relating to the sale of certain option rights (2003) and the sale of development rights to the Wilshire project in Los Angeles, California in 2002. | |
(C) | General and administrative expenses include internal leasing salaries, legal salaries and related expenses associated with the releasing of space, which are charged to operations as incurred. For the three month periods ended March 31, 2003 and 2002, general and administrative expenses were approximately 4.6% and 4.2%, respectively, of total revenues, including joint venture revenues, for each period. | |
(D) | The following is a summary of the Company’s share of the combined operating results relating to its joint ventures (in thousands): |
Three month period | |||||||||
ended March 31, | |||||||||
2003 (b) | 2002 (b) | ||||||||
Revenues from operations (a) | $ | 64,107 | $ | 55,072 | |||||
Operating expense | 23,204 | 18,620 | |||||||
Depreciation and amortization of real estate investments | 11,076 | 7,801 | |||||||
Interest expense | 19,750 | 16,742 | |||||||
54,030 | 43,163 | ||||||||
Income from operations before gain on sale of real estate and real estate investments and tax expense | 10,077 | 11,909 | |||||||
(Loss) gain on sale of real estate and real estate investments | (758 | ) | 5,452 | ||||||
Income from discontinued operations | 130 | 2,539 | |||||||
Gain on sale of discontinued operations | 35,690 | 10,641 | |||||||
Net income | $ | 45,139 | $ | 30,541 | |||||
DDR Ownership interests (b) | $ | 10,437 | $ | 7,987 | |||||
Funds From Operations from joint ventures are summarized as follows: | |||||||||
Net income | $ | 45,139 | $ | 30,541 | |||||
(Gain) on sale of real estate and real estate investments, including discontinued operations | (35,690 | ) | (15,348 | ) | |||||
Depreciation and amortization of real estate investments | 11,411 | 9,115 | |||||||
$ | 20,860 | $ | 24,308 | ||||||
DDRC Ownership interests (b) | $ | 7,794 | $ | 8,596 | |||||
DDRC Partnership distributions received, net | $ | 20,641 | $ | 23,644 | |||||
8
DEVELOPERS DIVERSIFIED REALTY CORPORATION
Financial Highlights
(In thousands – except per share data)
(a) | Revenues for the three month periods ended March 31, 2003 and 2002 included approximately $0.9 million and $1.0 million, respectively, resulting from the recognition of straight line rents of which the Company’s proportionate share is $0.3 million and $0.4 million, respectively. | ||
(b) | At March 31, 2003 and 2002, the Company owned joint venture interests relating to 51 and 55 shopping center properties, respectively. In addition, at March 31, 2003 and 2002, respectively, the Company owned through its 25% owned joint venture, 88 and approximately 200 shopping center sites formerly owned by Service Merchandise. | ||
The Company’s share of joint venture net income has been reduced by $0.4 million and $1.3 million for the three month periods ended March 31, 2003 and 2002, respectively, to reflect additional basis depreciation and the elimination of gain on sale in relation to a property acquired by the Company from a joint venture. |
(E) | Minority Equity Interests are comprised of the following: |
Three Month Period | ||||||||
Ended March 31, | ||||||||
2003 | 2002 | |||||||
Minority interests | $ | 451 | $ | 450 | ||||
Preferred Operating Partnership Units | 2,236 | 4,770 | ||||||
Operating Partnership Units | 377 | 384 | ||||||
$ | 3,064 | $ | 5,604 | |||||
(F) | The operating results relating to assets classified as discontinued operations are summarized as follows (in thousands): |
Three Month Period | |||||
Ended March 31, | |||||
2002 | |||||
Revenues | $ | 1,106 | |||
Expenses: | |||||
Operating | 312 | ||||
Depreciation | 298 | ||||
Interest | 148 | ||||
758 | |||||
$ | 348 | ||||
(G) | Represents original issuance costs from the $180 million of preferred operating partnership units issued in 1999 and 2000. These preferred units were redeemed in March 2003 with the proceeds from the issuance of the Preferred Class G shares. This represents a non-cash charge to net income available to common shareholders and is not an adjustment to net income. Moreover, this treatment is consistent with the Company’s redemption of previously redeemed preferred securities which did not reflect an adjustment to net income available to common shareholders. | |
(H) | For purposes of computing FFO per share (basic), the weighted average shares outstanding were adjusted to reflect the conversion, on a weighted average basis, of Operating Partnership Units (OP Units) outstanding at March 31, 2003 and 2002 into 0.9 million and 1.0 million common shares of the Company for the three month periods ended March 31, 2003 and 2002, respectively. The weighted average diluted shares and OP Units outstanding were 72.3 million and 63.0 million for the three month periods ended March 31, 2003 and 2002, respectively. |
9
DEVELOPERS DIVERSIFIED REALTY CORPORATION
Financial Highlights
(In thousands)
Selected Balance Sheet Data:
March 31, 2003 | December 31, 2002 | |||||||||
Assets: | ||||||||||
Real estate and rental property: | ||||||||||
Land | $ | 800,712 | $ | 488,292 | ||||||
Buildings | 2,641,600 | 2,109,675 | ||||||||
Fixtures and tenant improvements | 75,520 | 72,674 | ||||||||
Land under development | 17,059 | 20,028 | ||||||||
Construction in progress | 365,228 | 113,387 | ||||||||
3,900,119 | 2,804,056 | |||||||||
Less accumulated depreciation | (428,702 | ) | (408,792 | ) | ||||||
Real estate, net | 3,471,417 | 2,395,264 | ||||||||
Cash | 26,356 | 16,371 | ||||||||
Advances to and investments in joint ventures | 301,998 | 258,610 | ||||||||
Notes receivable | 11,855 | 11,662 | ||||||||
Receivables, including straight line rent | 69,596 | 60,074 | ||||||||
Other assets | 38,537 | 34,871 | ||||||||
$ | 3,919,759 | $ | 2,776,852 | |||||||
Liabilities: | ||||||||||
Indebtedness: | ||||||||||
Revolving credit facilities | $ | 488,000 | $ | 446,000 | ||||||
Variable rate unsecured term debt | 300,000 | 22,120 | ||||||||
Unsecured debt | 540,215 | 404,900 | ||||||||
Mortgage and other secured debt | 839,194 | 625,778 | ||||||||
2,167,409 | 1,498,798 | |||||||||
Dividends payable | 34,859 | 25,378 | ||||||||
Other liabilities | 128,144 | 92,070 | ||||||||
2,330,412 | 1,616,246 | |||||||||
Minority interests | 40,972 | 215,045 | ||||||||
Shareholders’ equity | 1,548,375 | 945,561 | ||||||||
$ | 3,919,759 | $ | 2,776,852 | |||||||
10
DEVELOPERS DIVERSIFIED REALTY CORPORATION
Financial Highlights
(in thousands)
Selected Balance Sheet Data (Continued):
Combined condensed balance sheets relating to the Company’s joint ventures are as follows:
March 31, | December 31, | ||||||||
2003 | 2002 | ||||||||
Land | $ | 406,579 | $ | 368,520 | |||||
Buildings | 1,267,881 | 1,219,947 | |||||||
Fixtures and tenant improvements | 23,915 | 24,356 | |||||||
Construction in progress | 108,080 | 91,787 | |||||||
1,806,455 | 1,704,610 | ||||||||
Accumulated depreciation | (150,178 | ) | (153,537 | ) | |||||
Real estate, net | 1,656,277 | 1,551,073 | |||||||
Receivables, including straight line rent, net | 51,171 | 64,642 | |||||||
Investment in joint ventures | 13,855 | 12,147 | |||||||
Leasehold interests | 26,376 | 26,677 | |||||||
Other assets | 84,346 | 80,285 | |||||||
$ | 1,832,025 | $ | 1,734,824 | ||||||
Mortgage debt (a) | $ | 1,176,196 | $ | 1,129,310 | |||||
Notes and accrued interest payable to DDRC | 94,375 | 106,485 | |||||||
Amounts payable to other partners | 71,907 | 71,153 | |||||||
Other liabilities | 77,007 | 61,898 | |||||||
1,419,485 | 1,368,846 | ||||||||
Accumulated equity | 412,540 | 365,978 | |||||||
$ | 1,832,025 | $ | 1,734,824 | ||||||
(a) | The Company’s proportionate share of joint venture debt aggregated approximately $413.3 million and $387.1 million at March 31, 2003 and December 31, 2002, respectively. |
11
Financial Summary
12
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
FINANCIAL HIGHLIGHTS | Three Month | Three Month | ||||||||||||||||||||||||
(In Thousands Except Per Share Information) | Period Ended | Period Ended | Year Ended December 31 | |||||||||||||||||||||||
March 31 | March 31 | |||||||||||||||||||||||||
2003 | 2002 | 2002 | 2001 | 2000 | 1999 | |||||||||||||||||||||
FUNDS FROM OPERATIONS: | ||||||||||||||||||||||||||
Net Income Applicable to Common Shareholders | $ | 26,510 | $ | 16,936 | $ | 74,912 | $ | 65,111 | $ | 73,571 | $ | 60,135 | ||||||||||||||
Depreciation and Amortization of Real Estate Investments | $ | 19,721 | $ | 20,931 | $ | 76,462 | $ | 63,200 | $ | 52,975 | $ | 51,497 | ||||||||||||||
Equity in Net Income From Joint Ventures | ($10,099 | ) | ($6,727 | ) | ($32,769 | ) | ($17,010 | ) | ($17,072 | ) | ($20,621 | ) | ||||||||||||||
Equity in Net Income From Minority Equity Investment | $ | 0 | $ | 0 | $ | 0 | ($1,550 | ) | ($6,224 | ) | ($6,453 | ) | ||||||||||||||
Joint Venture Funds From Operations | $ | 7,794 | $ | 8,596 | $ | 44,473 | $ | 31,546 | $ | 30,512 | $ | 32,317 | ||||||||||||||
Minority Equity Investment Funds From Operations | $ | 0 | $ | 0 | $ | 0 | $ | 6,448 | $ | 14,856 | $ | 12,965 | ||||||||||||||
Operating Partnership Minority Interest Expense | $ | 377 | $ | 384 | $ | 1,450 | $ | 1,531 | $ | 4,126 | $ | 6,541 | ||||||||||||||
Non-Recurring & Extraordinary Charges | $ | 4,990 | (7) | $ | 0 | $ | 0 | $ | 2,895 | $ | 0 | $ | 0 | |||||||||||||
Loss (Gain) on Sales of Real Estate | $ | 0 | $ | 0 | $ | 454 | ($16,688 | ) | ($23,440 | ) | $ | 1,664 | ||||||||||||||
FUNDS FROM OPERATIONS | $ | 49,293 | $ | 40,121 | $ | 164,983 | $ | 135,482 | $ | 129,303 | $ | 138,044 | ||||||||||||||
PER SHARE INFORMATION: | ||||||||||||||||||||||||||
Funds From Operations – Diluted | $ | 0.68 | $ | 0.64 | $ | 2.50 | $ | 2.38 | $ | 2.19 | $ | 2.05 | ||||||||||||||
Net Income – Diluted | $ | 0.37 | $ | 0.27 | $ | 1.16 | $ | 1.17 | $ | 1.31 | $ | 0.95 | ||||||||||||||
Cash Dividends | $ | 0.41 | $ | 0.38 | $ | 1.52 | $ | 1.48 | $ | 1.44 | $ | 1.40 | ||||||||||||||
WEIGHTED AVERAGE SHARES AND OPERATING PARTNERSHIP UNITS, FFO | 72,287 | 63,004 | 65,910 | 56,957 | 59,037 | 68,412 | ||||||||||||||||||||
TOTAL MARKET CAPITALIZATION (1) | $ | 4,770,307 | $ | 3,230,565 | $ | 3,460,243 | $ | 2,982,461 | $ | 2,490,917 | $ | 2,392,455 | ||||||||||||||
DEBT TO TOTAL MARKET CAPITALIZATION (1) | 45.28 | % | 36.83 | % | 43.10 | % | 43.87 | % | 49.28 | % | 48.15 | % | ||||||||||||||
DEBT TO TOTAL UNDEPRECIATED ASSETS, INVESTMENTS, CASH & NOTES REC | 50.95 | % | 41.07 | % | 48.26 | % | 47.18 | % | 47.82 | % | 45.78 | % | ||||||||||||||
DIVIDEND PAYOUT RATIO (1) | 71.35 | %(8) | 61.92 | % | 60.93 | % | 62.53 | % | 65.19 | % | 66.45 | % | ||||||||||||||
GEN. & ADMIN. EXPENSES AS A PERCENTAGE OF TOTAL REVENUES (2) | 4.55 | % | 4.24 | % | 4.80 | % | 4.25 | % | 4.27 | % | 4.09 | % | ||||||||||||||
GENERAL AND ADMINISTRATIVE EXPENSES | $ | 7,724 | $ | 6,480 | $ | 29,392 | $ | 24,175 | $ | 20,449 | $ | 17,774 | ||||||||||||||
REVENUES: | ||||||||||||||||||||||||||
DDR Revenues | $ | 103,391 | $ | 88,459 | $ | 360,778 | $ | 324,148 | $ | 285,416 | $ | 263,932 | ||||||||||||||
Joint Venture Revenues | $ | 66,286 | $ | 64,481 | $ | 251,905 | $ | 244,663 | $ | 193,275 | $ | 170,714 | ||||||||||||||
TOTAL REVENUES (3) | $ | 169,678 | $ | 152,940 | $ | 612,683 | $ | 568,811 | $ | 478,691 | $ | 434,646 | ||||||||||||||
NET OPERATING INCOME: | ||||||||||||||||||||||||||
DDR Net Operating Income | $ | 70,272 | $ | 63,198 | $ | 243,372 | $ | 224,889 | $ | 204,922 | $ | 194,263 | ||||||||||||||
Joint Venture Net Operating Income | $ | 42,472 | $ | 42,913 | $ | 167,573 | $ | 166,545 | $ | 136,440 | $ | 119,544 | ||||||||||||||
TOTAL NET OPERATING INCOME (4) | $ | 112,744 | $ | 106,111 | $ | 410,945 | $ | 391,433 | $ | 341,362 | $ | 313,807 | ||||||||||||||
REAL ESTATE AT COST: | ||||||||||||||||||||||||||
DDR Real Estate at Cost | $ | 3,899,181 | $ | 2,580,967 | $ | 2,804,056 | $ | 2,493,665 | $ | 2,161,810 | $ | 2,068,274 | ||||||||||||||
Joint Venture Real Estate at Cost (5) | $ | 1,892,548 | $ | 1,874,139 | $ | 1,785,165 | $ | 1,862,515 | $ | 1,522,493 | $ | 1,441,322 | ||||||||||||||
TOTAL REAL ESTATE AT COST (6) | $ | 5,791,729 | $ | 4,455,106 | $ | 4,589,221 | $ | 4,356,179 | $ | 3,684,302 | $ | 3,509,596 | ||||||||||||||
(1) | See Market Capitalization and Financial Ratio section for detail calculation. | |
(2) | The calculation includes joint venture revenues. | |
(3) | Includes revenues from discontinued operations. | |
(4) | Includes NOI associated with acquisitions, expansions and developments from completion date of said capital transactions. | |
(5) | Includes gross up of assets shown as equity investment in joint ventures. | |
(6) | Includes construction in progress (CIP) at Matrch 31, 2003 of $506.8 million (includes $124.5 million of CIP included in joint ventures, of which $68.6 million represents the Company’s proportionate share), and at December 31, 2002, 2001, 2000, 1999 CIP aggregated $237.8 million, $287.7 million, $305.4 million and $308.2 million, respectively. | |
(7) | Original issuance costs associated with redemption of Preferred Operating Partnership Units. | |
(8) | Includes the full dividend for shares issued in conjunction with the JDN merger, however, JDN operating results are only included in FFO subsequent to the merger date of 3/13/03. The recurring quarterly payout ratio is expected to approximate 60% for the remainder of 2003. |
Financial Highlights 2.1
13
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
MARKET CAPITALIZATION & FINANCIAL RATIOS | Three Month | ||||||||||||||||||||
Period Ended | Year Ended December 31 | ||||||||||||||||||||
March 31 | |||||||||||||||||||||
2003 | 2002 | 2001 | 2000 | 1999 | |||||||||||||||||
DDR RATIO OF DEBT TO TOTAL MARKET CAP: | |||||||||||||||||||||
Total Debt | $ | 2,160,098 | $ | 1,491,481 | $ | 1,308,301 | $ | 1,227,575 | $ | 1,152,051 | |||||||||||
Total Market Capitalization * | $ | 4,770,307 | $ | 3,460,243 | $ | 2,982,461 | $ | 2,490,917 | $ | 2,392,455 | |||||||||||
45.28 | % | 43.10 | % | 43.87 | % | 49.28 | % | 48.15 | % | ||||||||||||
DDR DEBT TO UNDEPRECIATED REAL ESTATE ASSETS, INVESTMENTS AND NOTES RECEIVABLE | 50.95 | % | 48.26 | % | 47.18 | % | 47.82 | % | 45.78 | % | |||||||||||
DDR, INCLUDING PROPORTIONATE SHARE OF JV DEBT, TOTAL MARKET CAPITALIZATION: | |||||||||||||||||||||
Total Debt * | $ | 2,573,442 | $ | 1,878,575 | $ | 1,688,904 | $ | 1,550,398 | $ | 1,618,685 | |||||||||||
Total Market Capitalization * | $ | 5,183,652 | $ | 3,847,336 | $ | 3,363,064 | $ | 2,813,740 | $ | 2,859,088 | |||||||||||
49.65 | % | 48.83 | % | 50.22 | % | 55.10 | % | 56.62 | % | ||||||||||||
DDR & JV DEBT TO UNDEPRECIATED REAL ESTATE ASSETS, INVESTMENTS & NOTES RECEIVABLE | 55.95 | % | 54.20 | % | 53.85 | % | 54.54 | % | 54.12 | % | |||||||||||
INTEREST COVERAGE RATIO: | |||||||||||||||||||||
Interest Expense | $ | 19,082 | $ | 77,208 | $ | 81,770 | $ | 77,030 | $ | 68,023 | |||||||||||
FFO Before Interest and Preferred Dividends * | $ | 77,505 | $ | 287,586 | $ | 263,595 | $ | 248,896 | $ | 238,486 | |||||||||||
4.06 | 3.72 | 3.22 | 3.23 | 3.51 | |||||||||||||||||
DEBT SERVICE COVERAGE RATIO: | |||||||||||||||||||||
Debt Service * | $ | 21,112 | $ | 83,958 | $ | 88,764 | $ | 82,103 | $ | 73,022 | |||||||||||
FFO Before Interest and Preferred Dividends * | $ | 77,505 | $ | 287,586 | $ | 263,595 | $ | 248,896 | $ | 238,486 | |||||||||||
3.67 | 3.43 | 2.97 | 3.03 | 3.27 | |||||||||||||||||
FIXED CHARGES (INCLUDING PREFERRED DIVIDENDS) COVERAGE RATIO | |||||||||||||||||||||
Fixed Charges | $ | 30,242 | $ | 129,353 | $ | 135,107 | $ | 124,666 | $ | 105,440 | |||||||||||
FFO Before Interest and Preferred Dividends * | $ | 77,505 | $ | 287,586 | $ | 263,595 | $ | 248,896 | $ | 238,486 | |||||||||||
2.56 | 2.22 | 1.95 | 2.00 | 2.26 | |||||||||||||||||
DIVIDEND PAYOUT RATIO | |||||||||||||||||||||
Common Share Dividends and Operating Partnership Interest | $ | 35,170 | $ | 100,531 | $ | 84,721 | $ | 84,297 | $ | 91,736 | |||||||||||
Funds From Operations | $ | 49,293 | $ | 164,983 | $ | 135,482 | $ | 129,303 | $ | 138,044 | |||||||||||
0.71 | (1) | 0.61 | 0.63 | 0.65 | 0.66 |
* | See Attached for Detail Calculation | |
(1) | Includes the full dividend for shares issued in conjunction with the JDN merger, however, JDN operating results are only included in FFO subsequent to the merger date of 3/13/03. The recurring quarterly payout ratio is expected to approximate 60% for the remainder of 2003. |
Market Capitalization and Financial Ratios 2.2
14
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Three Month | |||||||||||||||||||||||
Period Ended | Year Ended December 31 | ||||||||||||||||||||||
March 31 | |||||||||||||||||||||||
2003 | 2002 | 2001 | 2000 | 1999 | |||||||||||||||||||
DDR TOTAL MARKET CAPITALIZATION | |||||||||||||||||||||||
Common Shares Outstanding | 84,988 | 66,609 | 59,455 | 54,880 | 59,504 | ||||||||||||||||||
Operating Partnership Units Outstanding | 984 | 911 | 1,038 | 1,051 | 4,702 | ||||||||||||||||||
Total | 85,971 | 67,520 | 60,493 | 55,932 | 64,206 | ||||||||||||||||||
Share Price | $ | 24.1500 | $ | 21.9900 | $ | 19.1000 | $ | 13.3125 | $ | 12.8750 | |||||||||||||
Market Value of Common Shares | $ | 2,076,210 | $ | 1,484,762 | $ | 1,155,410 | $ | 744,592 | $ | 826,654 | |||||||||||||
Preferred Shares at Book Value | $ | 534,000 | $ | 304,000 | $ | 303,750 | $ | 303,750 | $ | 303,750 | |||||||||||||
Preferred Units and Warrant | $ | 0 | $ | 180,000 | $ | 215,000 | $ | 215,000 | $ | 110,000 | |||||||||||||
Total Debt | $ | 2,160,098 | $ | 1,491,481 | $ | 1,308,301 | $ | 1,227,575 | $ | 1,152,051 | |||||||||||||
TOTAL MARKET CAPITALIZATION | $ | 4,770,307 | $ | 3,460,243 | $ | 2,982,461 | $ | 2,490,917 | $ | 2,392,455 | |||||||||||||
DDR TOTAL MARKET CAPITALIZATION – INCLUDING PROPORTIONATE SHARE OF JV DEBT | |||||||||||||||||||||||
Common Shares Outstanding | 84,988 | 66,609 | 59,455 | 54,880 | 59,504 | ||||||||||||||||||
Operating Partnership Units Outstanding | 984 | 911 | 1,038 | 1,051 | 4,702 | ||||||||||||||||||
Total | 85,971 | 67,520 | 60,493 | 55,932 | 64,206 | ||||||||||||||||||
Share Price | $ | 24.1500 | $ | 21.9900 | $ | 19.1000 | $ | 13.3125 | $ | 12.8750 | |||||||||||||
Market Value of Common Shares | $ | 2,076,210 | $ | 1,484,762 | $ | 1,155,410 | $ | 744,592 | $ | 826,654 | |||||||||||||
Preferred Shares at Book Value | $ | 534,000 | $ | 304,000 | $ | 303,750 | $ | 303,750 | $ | 303,750 | |||||||||||||
Preferred Units and Warrant | $ | 0 | $ | 180,000 | $ | 215,000 | $ | 215,000 | $ | 110,000 | |||||||||||||
Total Debt | $ | 2,160,098 | $ | 1,491,481 | $ | 1,308,301 | $ | 1,227,575 | $ | 1,152,051 | |||||||||||||
Proportionate Share of JV Debt | $ | 413,345 | $ | 387,094 | $ | 380,604 | $ | 322,823 | $ | 466,633 | |||||||||||||
TOTAL MARKET CAPITALIZATION | $ | 5,183,652 | $ | 3,847,336 | $ | 3,363,064 | $ | 2,813,740 | $ | 2,859,088 | |||||||||||||
Market Capitalization and Financial Ratios 2.2
15
Quarterly Financial Supplement
For the three months ended March 31, 2003
Three Month | |||||||||||||||||||||
Period Ended | Year Ended December 31 | ||||||||||||||||||||
March 31 | |||||||||||||||||||||
2003 | 2002 | 2001 | 2000 | 1999 | |||||||||||||||||
UNDEPRECIATED REAL ESTATE ASSETS, CASH, INVESTMENTS & NOTES RECEIVABLE | |||||||||||||||||||||
Undepreciated Real Estate Assets | $ | 3,899,181 | $ | 2,804,056 | $ | 2,493,665 | $ | 2,161,810 | $ | 2,068,274 | |||||||||||
Cash and Cash Equivalents | $ | 26,357 | $ | 16,371 | $ | 19,070 | $ | 4,243 | $ | 5,992 | |||||||||||
Notes Receivable | $ | 11,855 | $ | 11,662 | $ | 5,221 | $ | 4,824 | $ | 5,590 | |||||||||||
Advances and Investments in Joint Ventures | $ | 301,999 | $ | 258,611 | $ | 255,327 | $ | 260,927 | $ | 299,176 | |||||||||||
Minority Equity Investment | $ | 0 | $ | 0 | $ | 0 | $ | 135,028 | $ | 137,234 | |||||||||||
$ | 4,239,391 | $ | 3,090,699 | $ | 2,773,281 | $ | 2,566,831 | $ | 2,516,266 | ||||||||||||
DDR & JV UNDEPRECIATED REAL ESTATE ASSETS, INVESTMENTS & NOTES RECEIVABLE | |||||||||||||||||||||
Undepreciated Real Estate Assets | $ | 3,899,181 | $ | 2,804,056 | $ | 2,493,665 | $ | 2,161,810 | $ | 2,068,274 | |||||||||||
Notes Receivable or Proportionate Share Thereof | $ | 40,477 | $ | 50,521 | $ | 22,000 | $ | 42,187 | $ | 70,025 | |||||||||||
Minority Equity Investment | $ | 0 | $ | 0 | $ | 0 | $ | 135,028 | $ | 137,234 | |||||||||||
Proportionate Share of JV Undepreciated Real Estate Assets | $ | 659,685 | $ | 611,224 | $ | 620,688 | $ | 503,902 | $ | 715,118 | |||||||||||
$ | 4,599,344 | $ | 3,465,801 | $ | 3,136,353 | $ | 2,842,926 | $ | 2,990,652 | ||||||||||||
FUNDS FROM OPERATIONS BEFORE INTEREST AND PREFERRED DIVIDENDS | |||||||||||||||||||||
FFO | $ | 49,293 | $ | 164,983 | $ | 135,482 | $ | 129,303 | $ | 138,044 | |||||||||||
Interest Expense | $ | 19,082 | $ | 77,208 | $ | 81,770 | $ | 77,030 | $ | 68,023 | |||||||||||
Preferred Dividends, Including Preferred Operating Minority Interest | $ | 9,130 | $ | 45,395 | $ | 46,343 | $ | 42,563 | $ | 32,419 | |||||||||||
$ | 77,505 | $ | 287,586 | $ | 263,595 | $ | 248,896 | $ | 238,486 | ||||||||||||
DEBT SERVICE | |||||||||||||||||||||
Interest Expense | $ | 19,082 | $ | 77,208 | $ | 81,770 | $ | 77,030 | $ | 68,023 | |||||||||||
Recurring Principal Amortization | $ | 2,030 | $ | 6,750 | $ | 6,994 | $ | 5,073 | $ | 4,999 | |||||||||||
$ | 21,112 | $ | 83,958 | $ | 88,764 | $ | 82,103 | $ | 73,022 | ||||||||||||
FIXED CHARGES | |||||||||||||||||||||
Debt Service | $ | 21,112 | $ | 83,958 | $ | 88,764 | $ | 82,103 | $ | 73,022 | |||||||||||
Preferred Dividends, Including Preferred Operating Minority Interest | $ | 9,130 | $ | 45,395 | $ | 46,343 | $ | 42,563 | $ | 32,419 | |||||||||||
$ | 30,242 | $ | 129,353 | $ | 135,107 | $ | 124,666 | $ | 105,440 | ||||||||||||
Market Capitalization and Financial Ratios 2.2
16
$4.8 Billion Total Capitalization
as of March 31, 2003(1),(2),(3)
17
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Significant Accounting Policies
Revenues
• | Percentage and overage rents are recognized after the tenants reported sales have exceeded the applicable sales breakpoint. | |
• | Revenues associated with tenant reimbursements are recognized in the period in which the expenses are incurred based upon the provision of tenants’ leases. | |
• | Lease termination fees are included in other income and recognized upon termination of a tenant’s lease, which generally coincides with the receipt of cash. |
General and Administrative Expenses
• | General and administrative expenses include internal leasing salaries, legal salaries and related expenses associated with the leasing of space which are charged to operations as incurred. All indirect internal costs associated with acquisitions are expensed as incurred. |
Deferred Financing Costs
• | Costs incurred in obtaining long-term financing are included in deferred charges and are amortized over the terms of the related debt agreements; such amortization is reflected as interest expense in the consolidated statements of operations. |
Real Estate
• | Real estate assets are stated at cost less accumulated depreciation, which, in the opinion of management, is not in excess of the individual property’s estimated undiscounted future cash flows, including estimated proceeds from disposition. | |
• | Depreciation and amortization are provided on a straight-line basis over the estimated useful lives of the assets as follows: |
Buildings Furniture/Fixtures and Tenant Improvements | 18 to 31 years Useful lives, which approximate lease terms, where applicable |
Significant Accounting Policies 2.4
18
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Significant Accounting Policies (Continued)
• | Expenditures for maintenance and repairs are charged to operations as incurred. Renovations that improve or extend the life of the asset are capitalized. | |
• | Included in land is undeveloped real estate, generally outlots or expansion pads adjacent to the shopping centers and enclosed malls owned by the Company. | |
• | Construction in progress includes shopping center developments and significant expansions and re-developments. |
Capitalization
• | The Company capitalizes interest on funds used for the construction or expansion of shopping centers. Capitalization of interest ceases when construction activities are completed and the property is available for occupancy by tenants. | |
• | For the three month period ended March 31, 2003 and the years ended December 31, 2002, 2001, 2000 and 1999, the Company capitalized interest of $2.0, $9.5 million, $12.9 million, $18.2 million and $13.4 million, respectively. | |
• | In addition, the Company capitalized certain construction administration costs of $1.4 million for the three month period ended March 31, 2003 and $4.5 million, $3.3 million, $3.2 million, $2.4 million for the years ended December 31, 2002, 2001, 2000 and 1999, respectively. | |
• | Interest and real estate taxes incurred during the construction period are capitalized and depreciated over the building life. |
Gain on Sales of Real Estate
• | Gain on sales of real estate generally related to the sale of outlots and land adjacent to existing shopping centers is recognized at closing when the earnings process is deemed to be complete. |
Significant Accounting Policies 2.4
19
Consolidated and Wholly Owned Financial Operations
20
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Wholly Owned and Consolidated Capital Transactions
Acquisitions, Dispositions, Developments & Expansions
for the Three Month Period Ended March 31, 2003
Three Months | ||||||||||||||||||||
Ended | Year Ended | Year Ended | Year Ended | Year Ended | ||||||||||||||||
March 31, | December 31, | December 31, | December 31, | December 31, | ||||||||||||||||
2003 | 2002 | 2001 | 2000 | 1999 | ||||||||||||||||
Acquisitions/Transfers | $ | 1,084.5 | $ | 298.6 | (3) | $ | 289.3 | (5) | $ | 81.1 | (6) | $ | 78.3 | (7) | ||||||
Completed Expansions | 2.4 | 8.0 | 13.7 | 13.6 | 43.3 | |||||||||||||||
Developments & Construction in Progress | 11.3 | 66.4 | 72.9 | 81.2 | 75.6 | |||||||||||||||
Tenant Improvements & Building Renovations (1) | 1.5 | 7.3 | 6.1 | 6.3 | 6.6 | |||||||||||||||
Furniture Fixtures & Equipment | 0.8 | 2.3 | 2.5 | 0.4 | 5.3 | |||||||||||||||
1,100.5 | $ | 382.6 | $ | 384.5 | $ | 182.6 | $ | 209.1 | ||||||||||||
Less: Real Estate Sales & Joint Venture Transfers | (4.4 | )(2) | ($72.2 | )(4) | ($52.7 | ) | ($89.1 | ) | ($37.6 | ) | ||||||||||
Total DDR Additions (Millions) | 1,096.1 | $ | 310.4 | $ | 331.8 | $ | 93.5 | $ | 171.5 | |||||||||||
(1) | The Company anticipates recurring capital expenditures, including tenant improvements, of approx. $6.5 million associated with its wholly owned and consolidated portfolio during 2003. | |
(2) | Includes the sale of Eckerd’s Drug Store at the Fayetteville, GA shopping center and the sale of three outparcels. | |
(3) | Includes transfers from joint ventures of the Independence, MO shopping center, Phase IV of the Salisbury, MD shopping center, Canton, OH shopping center, Plainville, CT shopping center, and San Antonio, TX shopping center to DDR. | |
(4) | Includes a transfer to joint ventures for the newly developed shopping center in Kildeer, Illinois, the sales of shopping centers located in Cape Coral, Florida, Huntsville, Alabama, Ocala, Florida, Orlando, Florida and St. Louis, Missouri, the sale of three outlots, and a write-off of $5.0 million relating to the former K-mart space at North Little Rock, Arkansas which is being redeveloped. | |
(5) | The balance reflects the consolidation of the assets formerly owned by American Industrial Properties (AIP) which was merged during 2nd quarter 2001. | |
(6) | Includes transfers to DDR in the aggregate amount of $76.7 million relating to the Nassau Pavilion development project, two former DDR/Oliver McMillan projects, and Phase II of the Salisbury, MD development project. All of which were previously accounted for through joint ventures. | |
(7) | Includes a transfer of the Everett development project to DDR and the Salem development project to DD Development Co. |
Summary of Wholly Owned Capital Transactions 3.1
21
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Wholly Owned and Consolidated Acquisitions
for the Three Month Period Ended March 31, 2003
Cost | Acquisition | |||||||||||||||
Property Location | GLA (1) | (Millions) | Date | Major Tenants | ||||||||||||
Gulfport, Mississippi | 539,433 | $ | 44.9 | 01/31/03 | TJ Maxx, Old Navy, Cinemark, Barnes & Noble, Office Depot, Circuit | |||||||||||
City, Goody’s, Academy Sports, Kirschman’s Furniture | ||||||||||||||||
and PetSmart. | ||||||||||||||||
JDN Realty Corporation | 23,036,437 | $ | 1,039.6 | 03/13/03 | Portfolio of 102 operating and development properties located | |||||||||||
in 15 states. | ||||||||||||||||
Total | 23,575,870 | $ | 1,084.5 | |||||||||||||
(1) | GLA may include property managed, but not owned. |
Wholly Owned and Consolidated Dispositions
for the Three Month Period Ended March 31, 2003
Gross Sale | ||||||||||||
Proceeds | ||||||||||||
Property Location | GLA | (Millions) | Sale Date | |||||||||
Fayetteville, GA | 27,053 | $ | 3.1 | 3/27/2003 | ||||||||
Total | 27,053 | $ | 3.1 | |||||||||
Wholly Owned Acquisitions and Dispositions 3.2
22
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Wholly Owned and Consolidated
Expansion and Redevelopment Projects
for the Three Month Period Ended March 31, 2003
Projects Completed | |||
N. Canton, OH | Expansion of existing Kohl’s space by approximately 20,000 sf and the addition of 7,000 sf of retail space. | ||
Total Net Cost (Millions) | $2.4 | ||
Projects in Progress | |||
Birmingham, AL | Retenanting the former Wal-Mart space with Lowe’s Home Improvement and adding a 45,600 sf expansion, which will include a Ross Dress for Less and Petco, both of which are currently under construction. | ||
N. Little Rock, AR | Demolished the former Kmart space to rebuild for Bed, Bath & Beyond (opened 9/02), Sports Authority, and up to 35,200 sf of additional retail space. | ||
Brandon, FL | Retenanting the former Scotty’s with 66,000 sf two story Kanes Furniture store. | ||
Bayonet Point, FL | Relocation of three small shops for the expansion of existing Beall’s space by approximately 15,700 sf. Beall’s is currently under construction. | ||
Tucker, GA | Expansion of existing center to include Washington Mutual Bank, EB Gameworks and an additional 5,600 sf of retail space | ||
Fayetteville, NC | Expansion of existing center to include a Bed, Bath & Beyond and the creation of an additional 19,672 sf of retail space. | ||
Aurora, OH | Expansion of the existing center to create a 38,000 sf Marquee Theatre. | ||
Tiffin, OH | Retenanting the former Kmart with Marquee Theatre and 15,000 sf of additional retail space. | ||
Riverdale, UT (North) | Retenanting the former Wal-Mart space with a Meier and Frank Department Store. | ||
Taylorsville, UT | Redevelopment of the center, including the demolition of the former theater to rebuild a 35,000 sf 24 Hour Fitness (opened 12/02), and the relocation of several small retailers to accommodate a 30,200 sf Ross Dress for Less, which is under construction. | ||
Total Net Cost (Millions) | $40.2 | ||
Projects to Commence Construction | |||
Princeton, NJ | Expansion of the existing center to create an additional 76,800 sf of retail space. | ||
Erie, PA | Expansion of the existing Kohl’s store to create an additional 20,250 sf. | ||
Monaca, PA | Expansion of the existing center to create 38,000 sf Cinemark Theater and 6,160 sf of retail space |
Wholly Owned Expansions and Redevelopments 3.2
23
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Wholly Owned and Consolidated Development Projects
for the Three Month Period Ended March 31, 2003
Substantial | ||||||||||||||||||
Net Cost | Completion | |||||||||||||||||
GLA | (Millions) | Date | Major Tenants | |||||||||||||||
Projects Substantially Completed | ||||||||||||||||||
Fayetteville, AR | 137,033 | $ | 10.2 | 1st Half | PetsMart, Kohl’s, Radio Shack, EB Game World, | |||||||||||||
2003 | Cingular Wireless. | |||||||||||||||||
Parker, CO | 100,536 | $ | 17.3 | 1st Half | Office Depot, PetsMart, Hollywood Video, Starbucks, Noodles, | |||||||||||||
2003 | Wal-Mart, Home Depot, Panda Express, Fantastic Sam’s | |||||||||||||||||
Meridian (Boise), ID | 733,051 | (1)(2) | $ | 64.3 | (1) | 2000 | Phase I: Wal*Mart Supercenter, Shopko, Shepler’s, Bed Bath & | |||||||||||
Phase I & II | (Phase I) | Beyond, Office Depot, Old Navy, Sportsman’s Warehouse, Ross | ||||||||||||||||
Dress for Less, Marshalls, additional small | ||||||||||||||||||
retailers and restaurants. | ||||||||||||||||||
2nd Half | Phase II: 95,000 square feet of additional retail space. | |||||||||||||||||
2003 | ||||||||||||||||||
(Phase II) | ||||||||||||||||||
Projects in Progress | ||||||||||||||||||
Long Beach, CA (The Pike at | 343,651 | $ | 113.4 | 2nd Half | CinemarkTheater, Gameworks, Carnival Club, Gladstones, | |||||||||||||
Rainbow Harbor) Phase I | 2003 | Outback Steakhouse, Island Burgers, Bubba Gump Shrimp, | ||||||||||||||||
and 2004 | California Pizza Kitchen. | |||||||||||||||||
Sacramento, CA | 6,728 | $ | 1.4 | 2nd Half | Mattress Discounters and 3,200 sq. ft. of retail space | |||||||||||||
2003 | ||||||||||||||||||
Aurora, CO | 147,465 | $ | 27.0 | 1st Half | Wal-Mart, Home Depot, Bed, Bath & Beyond, Office Depot, | |||||||||||||
2003 | PetSmart, and 73,000 sq. ft of retail space | |||||||||||||||||
Parker South, CO | 133,927 | $ | 14.4 | 2nd Half | Bed, Bath & Beyond, Gart Sports, Michael’s, Famous Footwear, | |||||||||||||
2003 | Lane Bryant, Kohl’s | |||||||||||||||||
Lithonia, GA | 160,675 | $ | 15.8 | 2nd Half | Best Buy, Toys ’R Us, Bed, Bath & Beyond, Sam’s Club | |||||||||||||
2003 | ||||||||||||||||||
McDonough, GA | 61,000 | $ | 6.7 | 2nd Half | Deal$, Cracker Barrel, Lowe’s, Wal-Mart and 41,500 sf | |||||||||||||
2003 | of retail space | |||||||||||||||||
Overland Park, KS | 91,845 | $ | 12.6 | 2004 | Babies ’R Us, Home Depot, Sam’s Club, Aldi’s Grocery, | |||||||||||||
Party City, Goodyear Tire, Bank of America | ||||||||||||||||||
Chesterfield, MI | 130,245 | $ | 15.0 | 2004 | Petco and additional retail to be announced | |||||||||||||
Grandville, MI | 212,891 | $ | 25.7 | 2nd Half | PetsMart, Shoe Carnival, Gander Mountain, Circuit City, | |||||||||||||
2003 | Linens ’N Things, Party City, Cost Plus, Lowe’s | |||||||||||||||||
Lansing, MI | 165,869 | $ | 13.9 | 2004 | Michael’s, Gander Mountain, Subway, Hallmark, Mattress Mall, | |||||||||||||
Wal-Mart, Lowe’s |
Wholly Owned Developments 3.2
24
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Wholly Owned and Consolidated Development Projects
for the Three Month Period Ended March 31, 2003
Substantial | |||||||||||||||||
Net Cost | Completion | ||||||||||||||||
GLA | (Millions) | Date | Major Tenants | ||||||||||||||
Projects in Progress – cont’d | |||||||||||||||||
Coon Rapids (Minneapolis), MN | 295,290 | $ | 38.2 | 1st Half | Phase I: Ulta 3 Cosmetics, Border’s, Maurice’s, Lane Bryant, | ||||||||||||
(Central Quadrant, adjacent to | 2003 | Sprint, PetsMart, additional small retailers and restaurants. | |||||||||||||||
DDR’s existing property) | (Phase I) | ||||||||||||||||
2004 | Phase II: Casual Corner, Pier One, J.C. Penney | ||||||||||||||||
(Phase II) | |||||||||||||||||
St. John’s, MO | 92,019 | $ | 11.7 | 2nd Half | Shop ’N Save | ||||||||||||
2003 | |||||||||||||||||
Hamilton, NJ | 487,647 | $ | 82.9 | 2nd Half | Wal-Mart, Lowe’s, BJ’s Wholesale, Kohl’s, Michaels, PetSmart, | ||||||||||||
2003 | Famous Footwear, Ross Dress for Less, Pier One, | ||||||||||||||||
Linens ’N Things, Shop-Rite | |||||||||||||||||
Erie, PA | 113,363 | $ | 8.7 | 2nd Half | Marshall’s, Bed, Bath & Beyond, Babies ’R Us, | ||||||||||||
2003 | H&R Block, Target | ||||||||||||||||
Frisco, TX | 120,884 | $ | 9.0 | 2nd Half | Kohl’s, Great Clips | ||||||||||||
2003 | |||||||||||||||||
Irving, TX | 319,976 | $ | 29.6 | 2004 | Kohl’s, PetsMart, United Artist Theater, Wal-Mart, Sam’s Club | ||||||||||||
Mesquite, TX | 197,460 | $ | 26.6 | 2nd Half | Michael’s, Linens ’N Things, Ross Dress for Less, Ultimate | ||||||||||||
2003 | Electronics, Dress Barn, Famous Footwear | ||||||||||||||||
Projects to Commence Construction | |||||||||||||||||
Fort Collins, CO | 18,540 | $ | 8.1 | 2004 | Wal-Mart and additional small shops | ||||||||||||
Norwood, MA | 115,147 | $ | 7.2 | 2004 | Lowe’s | ||||||||||||
St. Louis, MO | 99,927 | $ | 13.1 | 2004 | To be announced. | ||||||||||||
McKinney, TX (Phase II) | 98,000 | $ | 6.4 | 2004 | To be announced | ||||||||||||
Wholly Owned Development Totals | 4,383,169 | $ | 579.4 | ||||||||||||||
Notes:
(1) | Meridian project costs and square footage are aggregated for Phase I and Phase II. | |
(2) | Includes square footage which will not be Company owned. |
Wholly Owned Developments 3.2
25
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Wholly Owned and Consolidated Development
Assets Placed in Service as of March 31, 2003
Assets Placed in Service | ||||
Date | (Millions) | |||
As of December 31, 2002 | $ | 200.5 | ||
1st Quarter 2003 | $ | 14.7 | ||
2nd Quarter 2003 | $ | 43.5 | ||
3rd Quarter 2003 | $ | 50.0 | ||
4th Quarter 2003 | $ | 113.4 | ||
Thereafter | $ | 157.3 | ||
Total | $ | 579.4 | ||
Wholly Owned and Consolidated Development
Funding Schedule as of March 31, 2003
Funded as of March 31, 2003 | $ | 415.4 | ||
Projected Net Funding During 2003 | $ | 125.2 | (1) | |
Projected Net Funding Thereafter | $ | 38.8 | (1) | |
Total | $ | 579.4 | ||
(1) | Amount will be reduced by the additional proceeds to be obtained through the construction loans relating to the Aurora, Hamiton, Mesquite projects and proceeds from land sales. |
Wholly Owned Development Delivery and Funding Schedules 3.2
26
Developers Diversified Realty Corporation
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Consolidated Debt
as of March 31, 2003
Mortgage | Maturity | Interest | ||||||||||||||
Balance | Date | Rate (1) | ||||||||||||||
SENIOR DEBT: | ||||||||||||||||
Unsecured Credit Facility: | ||||||||||||||||
$650 Million Revolving Credit Facility | 473,000,000 | (2) | 05/05 | 2.399 | ||||||||||||
$300 Million Revolving Credit Facility | 300,000,000 | 03/04 | 2.270 | |||||||||||||
Secured Credit Facility: | ||||||||||||||||
$30 Million Revolving Credit Facility | 15,000,000 | 06/05 | 2.380 | |||||||||||||
Total Credit Facility Debt | 788,000,000 | |||||||||||||||
Public Debt: | ||||||||||||||||
Medium Term Notes | F | 10,000,000 | 07/04 | 6.900 | ||||||||||||
Medium Term Notes | F | 5,000,000 | 07/04 | 6.940 | ||||||||||||
Medium Term Notes | F | 50,000,000 | (3) | 12/04 | 6.840 | |||||||||||
Medium Term Notes | F | 1,000,000 | 11/05 | 7.280 | ||||||||||||
Medium Term Notes | F | 95,027,668 | (4) | 03/07 | 6.840 | |||||||||||
Medium Term Notes | F | 10,000,000 | 07/07 | 6.950 | ||||||||||||
Medium Term Notes | F | 2,000,000 | 12/07 | 7.050 | ||||||||||||
Medium Term Notes | F | 99,876,267 | 01/08 | 6.625 | ||||||||||||
Medium Term Notes | F | 100,000,000 | 07/18 | 7.500 | ||||||||||||
Unsecured Notes | F | 75,000,000 | 08/04 | 6.800 | ||||||||||||
Unsecured Notes | F | 85,000,000 | 08/07 | 6.950 | ||||||||||||
Total Public Debt | 532,903,935 | |||||||||||||||
MORTGAGE DEBT: | ||||||||||||||||
Plainville, CT (TIF) | F | 7,300,000 | 04/21 | 7.125 | ||||||||||||
Bayonet Point, FL | F | 5,327,208 | 08/06 | 9.750 | ||||||||||||
Tupelo, MS | F | 12,200,000 | 03/08 | 4.410 | ||||||||||||
Jacksonville, FL | F | 7,000,000 | 03/08 | 4.410 | ||||||||||||
Lilburn, GA (Lowes) | F | 11,482,069 | 02/18 | 6.700 | ||||||||||||
Denver, CO (Univ Hills) | F | 29,711,437 | 06/12 | 7.300 | ||||||||||||
Henderson, TN | F | 9,911,105 | 01/19 | 7.660 | ||||||||||||
Brown Deer, WI | F | 3,580,940 | 08/09 | 7.750 | ||||||||||||
Richmond, KY (Carriage Gate) | F | 5,611,317 | 12/03 | 7.630 | ||||||||||||
Allentown, PA | F | 19,653,734 | 06/21 | 6.950 | ||||||||||||
Erie, PA | F | 26,000,000 | 04/11 | 6.880 | ||||||||||||
Erie, PA | F | 3,000,000 | 04/11 | 6.880 | ||||||||||||
Boardman, OH | F | 27,000,000 | 04/11 | 6.880 | ||||||||||||
Solon, OH | F | 16,900,000 | 03/08 | 4.410 | ||||||||||||
St. Louis, MO (Sunset) | F | 35,000,000 | 04/11 | 6.880 | ||||||||||||
St. Louis, MO (Brentwood) | F | 26,000,000 | 04/11 | 6.880 | ||||||||||||
Denver, CO (Centennial) | F | 39,000,000 | 04/11 | 6.880 | ||||||||||||
Cedar Rapids, IA | F | 10,552,320 | 01/20 | 9.375 | ||||||||||||
St. Louis, MO (Olympic) | F | 4,046,505 | 08/07 | 9.150 | ||||||||||||
St. Louis, MO (Gravois) | F | 2,287,126 | 07/12 | 8.625 | ||||||||||||
St. Louis, MO (Keller) | F | 2,031,115 | 01/10 | 8.625 | ||||||||||||
St. Louis, MO (Home Qtrs) | F | 3,021,761 | 01/15 | 8.800 | ||||||||||||
N. Charleston, SC | F | 12,100,000 | 03/08 | 4.410 | ||||||||||||
Mt. Pleasant, SC | F | 5,840,998 | 04/03 | 8.250 | ||||||||||||
Sault St. Marie, MI | F | 4,032,771 | 05/07 | 8.375 | ||||||||||||
Walker, MI | F | 8,900,000 | 03/08 | 4.410 | ||||||||||||
Detroit, MI | F | 7,397,962 | 09/05 | 7.375 | ||||||||||||
Mt. Pleasant, SC (GS II) | F | 8,200,000 | 03/08 | 4.410 | ||||||||||||
Meridian, ID (GS II) | F | 26,500,000 | 03/08 | 4.410 | ||||||||||||
Logan, UT | F | 796,978 | 06/12 | 8.750 | ||||||||||||
Riverdale, UT (North) | F | 9,382,940 | 10/20 | 9.300 | ||||||||||||
Salt Lake City, UT (Hermes) | F | 536,192 | 08/04 | 5.900 | ||||||||||||
Birmingham, AL (GS II) | F | 28,700,000 | 03/08 | 4.410 | ||||||||||||
Developers Diversified Realty Corporation |
Summary of Consolidated Debt 3.3
27
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Consolidated Debt
as of March 31, 2003
Mortgage | Maturity | Interest | ||||||||||||
Balance | Date | Rate (1) | ||||||||||||
Brentwood, TN | F | 15,714,332 | 04/03 | 3.040 | ||||||||||
Wilmington, NC | F | 22,000,000 | 03/08 | 4.410 | ||||||||||
Berlin, VT | F | 4,940,000 | 08/07 | 9.750 | ||||||||||
Brainerd, MN | F | 280,000 | 02/05 | 6.800 | ||||||||||
Spring Hill, FL | F | 4,847,843 | 09/19 | 9.750 | ||||||||||
West Pasco, FL | F | 4,783,894 | 02/12 | 9.625 | ||||||||||
Princeton, NJ | F | 26,603,210 | 03/27 | 8.262 | ||||||||||
Woodmont — Riverchase | F | 8,180,763 | 01/13 | 5.500 | ||||||||||
Durham, NC | F | 7,500,000 | 03/08 | 4.410 | ||||||||||
Bellefontaine, OH | F | 2,690,619 | 12/16 | 7.500 | ||||||||||
Dublin, OH | F | 9,877,200 | 09/06 | 8.375 | ||||||||||
Pickerington, OH | F | 4,640,823 | 12/06 | 8.250 | ||||||||||
Dallas, TX (Beltline) | F | 1,441,670 | 12/03 | 8.610 | ||||||||||
Houston, TX (Commerce Park) | F | 1,834,050 | 12/03 | 8.610 | ||||||||||
Irving, TX (Gateway) | F | 2,489,069 | 12/03 | 8.610 | ||||||||||
Arlington, TX (Meridian) | F | 1,015,294 | 12/03 | 8.610 | ||||||||||
Dallas, TX (Northgate) | F | 4,519,625 | 12/03 | 8.610 | ||||||||||
Houston, TX (Plaza Southwest) | F | 2,947,582 | 12/03 | 8.610 | ||||||||||
Houston, TX (Westchase) | F | 1,159,382 | 12/03 | 8.610 | ||||||||||
Dallas, TX (Carpenter) | F | 28,759,890 | 01/08 | 7.250 | ||||||||||
Silver Springs, MD (Tech 29-1) | F | 7,126,480 | 02/09 | 7.330 | ||||||||||
Silver Springs, MD (Tech 29-2) | F | 3,612,450 | 09/06 | 9.050 | ||||||||||
Silver Springs, MD (Tech 29-3) | F | 4,155,749 | 11/06 | 8.580 | ||||||||||
Everett, MA | V | 29,000,000 | 12/03 | 3.150 | ||||||||||
Toledo, OH | V | 23,000,000 | 06/03 | 2.500 | ||||||||||
Princeton, NJ | V | 25,000,000 | 09/25 | 2.800 | ||||||||||
Independence, MO | V | 27,500,000 | 03/06 | 2.800 | ||||||||||
N Canton, OH | V | 15,280,658 | 09/08 | 2.800 | ||||||||||
Coon Rapids, MN | V | 12,650,000 | 06/04 | 2.800 | ||||||||||
Mt. Laurel, NJ | V | 12,350,000 | 06/04 | 2.800 | ||||||||||
San Antonio, TX | V | 27,699,995 | 07/06 | 2.800 | ||||||||||
Fort Worth, TX; Lewisville, TX; Wichita, KS; Columbia, SC | V | 54,800,000 | 01/04 | 2.550 | ||||||||||
Aurora, CO | V | 3,860,966 | 09/04 | 2.650 | ||||||||||
St. John, MO | V | 4,443,565 | 07/04 | 2.650 | ||||||||||
Mesquite, TX | V | 13,484,061 | 04/04 | 2.650 | ||||||||||
Total Mortgage Debt | 839,193,650 | |||||||||||||
Total Debt | $ | 2,160,097,585 | ||||||||||||
Adjustment for Reverse Swap | $ | 7,310,934 | (5) | |||||||||||
$ | 2,167,408,519 | |||||||||||||
Weighted Average — Total | 4.59 years | 4.5 | % | |||||||||||
Weighted Average — Fixed | 6.64 years | 6.4 | % | |||||||||||
Weighted Average — Floating | 2.37 years | 2.5 | % | |||||||||||
Notes:
F – Fixed Rate Debt
V – Variable Rate Debt
1. | Interest rate figures reflect coupon rates of interest and do not include discounts or premiums. Annualized deferred finance cost amortization is approximately $1.2 million, net. | |
2. | Senior debt of $100 million has been converted to a fixed rate of 6.24%. The remaining balance of $373 million is at the stated variable rate. | |
3. | Public debt of $40 million has been converted to a variable rate of 3.655%. The remaining balance of $10 million is at the stated fixed rate. | |
4. | Public debt of $60 million has been converted to a variable rate of 3.196%. The remaining balance of $34.7 million is at the stated fixed rate. | |
5. | Offset included in other assets. |
28
Developers Diversified Realty Corporation
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Consolidated Mortgage Principal Payments
and Corporate Debt Maturities
as of March 31, 2003
2003 Payments | 2004 Payments | 2005 Payments | 2006 Payments | 2007 Payments | ||||||
PROPERTY MORTGAGES | ||||||||||
Plainville, CT (TIF) | ||||||||||
Bayonet Point, FL | 5,327,208 | |||||||||
Tupelo, MS | 568,903 | 806,278 | 806,278 | 806,278 | 806,278 | |||||
Jacksonville, FL | 326,419 | 462,618 | 462,618 | 462,618 | 462,618 | |||||
Lilburn, GA (Lowes) | 914,553 | 1,219,404 | 1,219,404 | 1,219,404 | 1,219,404 | |||||
Denver, CO (Univ Hills) | 1,960,284 | 2,613,712 | 2,613,712 | 2,613,712 | 2,613,712 | |||||
Henderson, TN | 801,225 | 1,068,300 | 1,068,300 | 1,068,300 | 1,068,300 | |||||
Brown Deer, WI | 332,901 | 474,960 | 513,105 | 554,315 | 598,834 | |||||
Richmond, KY (Carriage Gate) | 5,611,317 | |||||||||
Allentown, PA | 1,424,220 | 1,898,961 | 1,898,961 | 1,898,961 | 1,898,961 | |||||
Erie, PA | ||||||||||
Erie, PA | ||||||||||
Boardman, OH | ||||||||||
Solon, OH | 788,070 | 1,116,893 | 1,116,893 | 1,116,893 | 1,116,893 | |||||
St. Louis, MO (Sunset) | ||||||||||
St. Louis, MO (Brentwood) | ||||||||||
Denver, CO (Centennial) | ||||||||||
Cedar Rapids, IA | 261,484 | 287,080 | 315,180 | 346,032 | 379,903 | |||||
St. Louis, MO (Olympic) | 278,781 | 306,037 | 335,244 | 367,239 | 2,826,678 | |||||
St. Louis, MO (Gravois) | 242,822 | 282,102 | 309,630 | 355,259 | 389,043 | |||||
St. Louis, MO (Keller) | 223,265 | 243,301 | 265,136 | 288,930 | 314,858 | |||||
St. Louis, MO (Home Quarters) | 148,087 | 162,287 | 177,159 | 193,393 | 211,116 | |||||
N. Charleston, SC | 564,240 | 799,669 | 799,669 | 799,669 | 799,669 | |||||
Mt. Pleasant, SC | 5,901,871 | |||||||||
Sault St Marie, MI | 837,837 | 910,763 | 989,529 | 1,079,405 | 418,186 | |||||
Walker, MI | 415,019 | 588,186 | 588,186 | 588,186 | 588,186 | |||||
Detroit, MI | 2,854,894 | 2,800,107 | 2,910,804 | |||||||
Mt. Pleasant, SC | 382,377 | 541,924 | 541,924 | 541,924 | 541,924 | |||||
Merridian, ID | 1,190,284 | 1,751,341 | 1,751,341 | 1,751,341 | 1,751,341 | |||||
Logan, UT | 57,291 | 62,510 | 68,204 | 74,418 | 81,196 | |||||
Riverdale, UT (North) | 217,120 | 238,196 | 261,317 | 286,683 | 314,511 | |||||
Salt Lake City, UT | 428,333 | 206,663 | ||||||||
Birmingham, AL | 1,338,321 | 1,896,736 | 1,896,736 | 1,896,736 | 1,896,736 | |||||
Brentwood, TN | 15,882,559 | |||||||||
Wilmington, NC | 1,025,891 | 1,453,944 | 1,453,944 | 1,453,944 | 1,453,944 | |||||
Berlin, VT | 4,940,000 | |||||||||
Brainerd, MN ( K-Mart) | 135,000 | 140,000 | 75,000 | |||||||
Spring Hill, FL | 139,964 | 154,238 | 169,966 | 187,299 | 206,399 | |||||
West Pasco, FL | ||||||||||
Princeton, NJ | 303,278 | 323,399 | 357,990 | 389,156 | 423,036 | |||||
Hoover, AL (Riverchase) | 19,237 | |||||||||
Durham, NC | 349,735 | 495,662 | 495,662 | 495,662 | 495,662 | |||||
Bellefontaine, OH | 114,176 | 123,039 | 132,591 | 142,885 | 153,977 |
[Additional columns below]
[Continued from above table, first column(s) repeated]
2008 Payments | 2009 Payments | 2010 Payments | 2011 Payments | Thereafter | Total | |||||||
PROPERTY MORTGAGES | ||||||||||||
Plainville, CT (TIF) | 7,300,000 | 7,300,000 | ||||||||||
Bayonet Point, FL | 5,327,208 | |||||||||||
Tupelo, MS | 8,405,985 | 12,200,000 | ||||||||||
Jacksonville, FL | 4,823,109 | 7,000,000 | ||||||||||
Lilburn, GA (Lowes) | 1,219,404 | 1,219,404 | 1,219,404 | 1,219,404 | 812,284 | 11,482,069 | ||||||
Denver, CO (Univ Hills) | 2,613,712 | 2,613,712 | 2,613,712 | 2,613,712 | 6,841,457 | 29,711,437 | ||||||
Henderson, TN | 1,068,300 | 1,068,300 | 1,068,300 | 1,068,300 | 563,480 | 9,911,105 | ||||||
Brown Deer, WI | 646,927 | 459,898 | 3,580,940 | |||||||||
Richmond, KY (Carriage Gate) | 5,611,317 | |||||||||||
Allentown, PA | 1,898,961 | 1,898,961 | 1,898,961 | 1,898,961 | 3,037,826 | 19,653,734 | ||||||
Erie, PA | 26,000,000 | 26,000,000 | ||||||||||
Erie, PA | 3,000,000 | 3,000,000 | ||||||||||
Boardman, OH | 27,000,000 | 27,000,000 | ||||||||||
Solon, OH | 11,644,358 | 16,900,000 | ||||||||||
St. Louis, MO (Sunset) | 35,000,000 | 35,000,000 | ||||||||||
St. Louis, MO (Brentwood) | 26,000,000 | 26,000,000 | ||||||||||
Denver, CO (Centennial) | 39,000,000 | 39,000,000 | ||||||||||
Cedar Rapids, IA | 417,090 | 457,917 | 502,740 | 551,951 | 7,096,042 | 10,615,419 | ||||||
St. Louis, MO (Olympic) | 4,113,979 | |||||||||||
St. Louis, MO (Gravois) | 291,874 | 114,649 | 124,938 | 136,150 | 72,226 | 2,318,693 | ||||||
St. Louis, MO (Keller) | 343,115 | 373,701 | 32,840 | 2,085,146 | ||||||||
St. Louis, MO (Home Quarters) | 230,462 | 251,581 | 274,635 | 299,802 | 1,109,192 | 3,057,714 | ||||||
N. Charleston, SC | 8,337,084 | 12,100,000 | ||||||||||
Mt. Pleasant, SC | 5,901,871 | |||||||||||
Sault St Marie, MI | 4,235,721 | |||||||||||
Walker, MI | 6,132,237 | 8,900,000 | ||||||||||
Detroit, MI | 8,565,805 | |||||||||||
Mt. Pleasant, SC | 5,649,927 | 8,200,000 | ||||||||||
Merridian, ID | 18,304,352 | 26,500,000 | ||||||||||
Logan, UT | 88,593 | 96,664 | 105,470 | 115,077 | 61,413 | 810,836 | ||||||
Riverdale, UT (North) | 345,040 | 378,532 | 415,276 | 455,586 | 6,523,088 | 9,435,349 | ||||||
Salt Lake City, UT | 634,996 | |||||||||||
Birmingham, AL | 19,774,735 | 28,700,000 | ||||||||||
Brentwood, TN | 15,882,559 | |||||||||||
Wilmington, NC | 15,158,333 | 22,000,000 | ||||||||||
Berlin, VT | 4,940,000 | |||||||||||
Brainerd, MN ( K-Mart) | 350,000 | |||||||||||
Spring Hill, FL | 227,447 | 250,642 | 276,201 | 304,368 | 3,690,046 | 5,606,570 | ||||||
West Pasco, FL | 4,783,894 | 4,783,894 | ||||||||||
Princeton, NJ | 453,799 | 499,373 | 542,848 | 590,108 | 22,801,248 | 26,684,235 | ||||||
Hoover, AL (Riverchase) | 8,180,763 | 8,200,000 | ||||||||||
Durham, NC | 5,167,617 | 7,500,000 | ||||||||||
Bellefontaine, OH | 165,931 | 178,812 | 192,694 | 207,653 | 1,306,609 | 2,718,367 |
29
Developers Diversified Realty Corporation
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Consolidated Mortgage Principal Payments
and Corporate Debt Maturities
as of March 31, 2003 (con’t)
2003 Payments | 2004 Payments | 2005 Payments | 2006 Payments | 2007 Payments | |||||||||
Dublin, OH | 228,593 | 248,490 | 270,119 | 9,185,371 | |||||||||
Pickerington, OH | 185,769 | 201,688 | 218,971 | 4,079,415 | |||||||||
Dallas, TX (Beltline) | 1,482,794 | ||||||||||||
Houston, TX (Commerce Park) | 1,847,648 | ||||||||||||
Irving, TX (Gateway) | 2,507,523 | ||||||||||||
Arlington, TX (Meridian) | 1,022,805 | ||||||||||||
Dallas, TX (Northgate) | 4,553,134 | ||||||||||||
Houston, TX (Plaza Southwest) | 2,969,435 | ||||||||||||
Houston, TX (Westchase) | 1,167,977 | ||||||||||||
Dallas, TX (Carpenter) | 423,026 | 454,735 | 488,821 | 525,462 | 564,850 | ||||||||
Silver Springs, MD (Tech 29-1) | 136,295 | 145,270 | 157,949 | 170,095 | 183,176 | ||||||||
Silver Springs, MD (Tech 29-2) | 77,485 | 84,795 | 92,796 | 3,376,141 | |||||||||
Silver Springs, MD (Tech 29-3) | 442,601 | 442,601 | 442,601 | 2,482,177 | |||||||||
Toledo, OH | 23,000,000 | ||||||||||||
Princeton, NJ (Nassau Pav) | |||||||||||||
Independence, MO | 27,500,000 | ||||||||||||
N. Canton, OH | |||||||||||||
San Antonio, TX | 27,699,995 | ||||||||||||
Fort Worth, TX; Lewisville, TX; Wichita, KS; Columbia, SC | 54,800,000 | ||||||||||||
Payments Made Through 03/31/03 | -3,029,693 | ||||||||||||
Total — Property Mortgages | 83,055,151 | 79,805,890 | 25,265,740 | 101,324,506 | 28,719,391 | ||||||||
CONSTRUCTION LOANS | |||||||||||||
$35.5 Million Construction Loan (National City Bank) | 29,000,000 | (1) | |||||||||||
$25 Million Construction Loan (National City Bank) | 25,000,000 | ||||||||||||
Aurora, CO | 3,860,966 | ||||||||||||
St. John, MO | 4,443,565 | ||||||||||||
Mesquite, TX | 13,484,061 | ||||||||||||
Total — Construction Loans | 29,000,000 | 46,788,592 | 0 | 0 | 0 |
[Additional columns below]
[Continued from above table, first column(s) repeated]
2008 Payments | 2009 Payments | 2010 Payments | 2011 Payments | Thereafter | Total | |||||||||
Dublin, OH | 9,932,573 | |||||||||||||
Pickerington, OH | 4,685,843 | |||||||||||||
Dallas, TX (Beltline) | 1,482,794 | |||||||||||||
Houston, TX (Commerce Park) | 1,847,648 | |||||||||||||
Irving, TX (Gateway) | 2,507,523 | |||||||||||||
Arlington, TX (Meridian) | 1,022,805 | |||||||||||||
Dallas, TX (Northgate) | 4,553,134 | |||||||||||||
Houston, TX (Plaza Southwest) | 2,969,435 | |||||||||||||
Houston, TX (Westchase) | 1,167,977 | |||||||||||||
Dallas, TX (Carpenter) | 26,405,905 | 28,862,799 | ||||||||||||
Silver Springs, MD (Tech 29-1) | 195,898 | 6,172,722 | 7,161,405 | |||||||||||
Silver Springs, MD (Tech 29-2) | 3,631,217 | |||||||||||||
Silver Springs, MD (Tech 29-3) | 3,809,981 | |||||||||||||
Toledo, OH | 23,000,000 | |||||||||||||
Princeton, NJ (Nassau Pav) | 25,000,000 | 25,000,000 | ||||||||||||
Independence, MO | 27,500,000 | |||||||||||||
N. Canton, OH | 15,280,658 | 15,280,658 | ||||||||||||
San Antonio, TX | 27,699,995 | |||||||||||||
Fort Worth, TX; Lewisville, TX; Wichita, KS; Columbia, SC | 54,800,000 | |||||||||||||
Payments Made Through 03/31/03 | -3,029,693 | |||||||||||||
Total — Property Mortgages | 155,290,853 | 16,034,868 | 9,268,019 | 165,461,072 | 91,879,568 | 763,405,059 | ||||||||
CONSTRUCTION LOANS | ||||||||||||||
$35.5 Million Construction Loan (National City Bank) | 29,000,000 | |||||||||||||
$25 Million Construction Loan (National City Bank) | 25,000,000 | |||||||||||||
Aurora, CO | 3,860,966 | |||||||||||||
St. John, MO | 4,443,565 | |||||||||||||
Mesquite, TX | 13,484,061 | |||||||||||||
Total — Construction Loans | 0 | 0 | 0 | 0 | 0 | 75,788,592 |
30
Developers Diversified Realty Corporation
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Consolidated Mortgage Principal Payments
and Corporate Debt Maturities
as of March 31, 2003 (con’t)
2003 Payments | 2004 Payments | 2005 Payments | 2006 Payments | 2007 Payments | ||||||||||||||||
DEBT OFFERINGS | ||||||||||||||||||||
Senior Notes | 65,000,000 | 1,000,000 | 107,027,668 | |||||||||||||||||
Unsecured Notes | 75,000,000 | 85,000,000 | ||||||||||||||||||
Total — Debt Offerings | 0 | 140,000,000 | 1,000,000 | 0 | 192,027,668 | |||||||||||||||
Total — Property Mortgages, Construction Loans & Debt Offerings | 112,055,151 | 266,594,482 | 26,265,740 | 101,324,506 | 220,747,059 | |||||||||||||||
REVOLVING CREDIT FACILITIES | ||||||||||||||||||||
$650 Million Unsecured Credit (Bank One) | 473,000,000 | (2) | ||||||||||||||||||
$300 Million Unsecured Credit (Bank of America) | 300,000,000 | (3) | ||||||||||||||||||
$30 Million Revolving Credit (National City Bank) | 15,000,000 | (4) | ||||||||||||||||||
Total — Debt | 112,055,151 | 566,594,482 | 514,265,740 | 101,324,506 | 220,747,059 |
[Additional columns below]
[Continued from above table, first column(s) repeated]
2008 Payments | 2009 Payments | 2010 Payments | 2011 Payments | Thereafter | Total | ||||||||||||||||
DEBT OFFERINGS | |||||||||||||||||||||
Senior Notes | 99,876,267 | 100,000,000 | 372,903,935 | ||||||||||||||||||
Unsecured Notes | 160,000,000 | ||||||||||||||||||||
Total — Debt Offerings | 99,876,267 | 0 | 0 | 0 | 100,000,000 | 532,903,935 | |||||||||||||||
Total — Property Mortgages, Construction Loans & Debt Offerings | 255,167,120 | 16,034,868 | 9,268,019 | 165,461,072 | 191,879,568 | 1,372,097,586 | |||||||||||||||
REVOLVING CREDIT FACILITIES | |||||||||||||||||||||
$650 Million Unsecured Credit (Bank One) | 473,000,000 | ||||||||||||||||||||
$300 Million Unsecured Credit (Bank of America) | 300,000,000 | ||||||||||||||||||||
$30 Million Revolving Credit (National City Bank) | 15,000,000 | ||||||||||||||||||||
Total — Debt | 255,167,120 | 16,034,868 | 9,268,019 | 165,461,072 | 191,879,568 | 2,160,097,585 |
Notes:
(1) | Balance at March 31, 2002 on revolving construction credit facilities. | ||
(2) | Balance at March 31, 2002 on $650 million revolving credit facility. | ||
(3) | Balance at March 31, 2002 on $300 million revolving credit facility. | ||
(4) | Balance at March 31, 2002 on $30 million revolving credit facility. |
31
Joint Venture Summaries
32
Developers Diversified Realty
Quarterly Financial Supplement
For the quarter ended March 31, 2003
Joint Ventures (Combining Financial Information) (1)
(in millions)
Combining Balance Sheets
as of March 31, 2003
RVIP III B | Community | Community Centers | Community Centers | ||||||||||||||||||
Deer Park, IL | RVIP VII | Centers | Four | Five | |||||||||||||||||
Real Estate Assets | $ | 64.7 | $ | 285.5 | $ | 337.5 | $ | 41.8 | $ | 249.4 | |||||||||||
Accumulated Depreciation | (3.8 | ) | (13.4 | ) | (45.6 | ) | (5.1 | ) | (23.4 | ) | |||||||||||
Real Estate, net | 60.9 | 272.1 | 291.9 | 36.7 | 226.0 | ||||||||||||||||
Receivables, Net | 1.3 | 5.5 | 14.7 | 1.3 | 8.2 | ||||||||||||||||
Other assets | 1.7 | 14.9 | 18.7 | 2.3 | 5.2 | ||||||||||||||||
$ | 63.9 | $ | 292.5 | $ | 325.3 | $ | 40.3 | $ | 239.4 | ||||||||||||
Mortgage Debt | $ | 47.7 | $ | 139.5 | $ | 261.2 | $ | 30.0 | $ | 156.0 | |||||||||||
Amounts payable to DDRC | 0.0 | 0.0 | 7.3 | 0.0 | 0.1 | ||||||||||||||||
Other liabilities | 0.8 | 23.1 | 4.5 | 0.1 | 3.7 | ||||||||||||||||
48.5 | 162.6 | 273.0 | 30.1 | 159.8 | |||||||||||||||||
Accumulated equity (deficit) | 15.4 | 129.9 | 52.3 | 10.2 | 79.6 | ||||||||||||||||
$ | 63.9 | $ | 292.5 | $ | 325.3 | $ | 40.3 | $ | 239.4 | ||||||||||||
[Additional columns below]
[Continued from above table, first column(s) repeated]
Community Centers | Community Centers | Community Centers | |||||||||||||||||||
Six | Seven | Eight | Merriam | Kildeer, IL | |||||||||||||||||
Real Estate Assets | $ | 17.0 | $ | 15.6 | $ | 26.7 | $ | 48.9 | $ | 28.0 | |||||||||||
Accumulated Depreciation | (1.1 | ) | (0.8 | ) | (1.5 | ) | (4.2 | ) | (0.6 | ) | |||||||||||
Real Estate, net | 15.9 | 14.8 | 25.2 | 44.7 | 27.4 | ||||||||||||||||
Receivables, Net | 0.2 | 0.4 | 1.0 | 2.2 | 0.5 | ||||||||||||||||
Other assets | 1.2 | 0.1 | 0.6 | 1.5 | 0.5 | ||||||||||||||||
$ | 17.3 | $ | 15.3 | $ | 26.8 | $ | 48.4 | $ | 28.4 | ||||||||||||
Mortgage Debt | $ | 12.7 | $ | 10.0 | $ | 17.8 | $ | 33.5 | $ | 19.5 | |||||||||||
Amounts payable to DDRC | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||
Other liabilities | 0.3 | 0.2 | 0.7 | 1.1 | 0.6 | ||||||||||||||||
13.0 | 10.2 | 18.5 | 34.6 | 20.1 | |||||||||||||||||
Accumulated equity (deficit) | 4.3 | 5.1 | 8.3 | 13.8 | 8.3 | ||||||||||||||||
$ | 17.3 | $ | 15.3 | $ | 26.8 | $ | 48.4 | $ | 28.4 | ||||||||||||
Combining Statements of Operations
for the quarter ended March 31, 2003
RVIP III B | Community | Community Centers | Community Centers | |||||||||||||||||
Deer Park, IL | RVIP VII | Centers | Four | Five | ||||||||||||||||
Revenues from operations | $ | 2.6 | $ | 8.6 | $ | 13.5 | $ | 1.4 | $ | 8.9 | ||||||||||
Rental operation expenses | 0.8 | 2.9 | 3.7 | 0.5 | 2.7 | |||||||||||||||
Depreciation and amortization expense | 0.4 | 1.5 | 2.0 | 0.2 | 1.5 | |||||||||||||||
Interest expense | 0.9 | 2.3 | 4.0 | 0.3 | 2.6 | |||||||||||||||
2.1 | 6.7 | 9.7 | 1.0 | 6.8 | ||||||||||||||||
Income (loss) before gain on sale | 0.5 | 1.9 | 3.8 | 0.4 | 2.1 | |||||||||||||||
Gain (loss) on sale of real estate | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
Discontinued operations | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | |||||||||||||||
Gain on sale of discontinued operations | 0.0 | 0.0 | 35.7 | 0.0 | 0.0 | |||||||||||||||
Net income (loss) | $ | 0.5 | $ | 1.9 | $ | 39.6 | $ | 0.4 | $ | 2.1 | ||||||||||
DDR Ownership interest | 24.75 | % | 20 | % | 20 | % | 35 | % | 50 | % | ||||||||||
$ | 0.1 | $ | 0.4 | $ | 7.9 | $ | 0.1 | $ | 1.1 | |||||||||||
Amortization of basis differential | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | |||||||||||||||
$ | 0.1 | $ | 0.4 | $ | 7.9 | $ | 0.1 | $ | 1.2 | |||||||||||
Funds From Operations (“FFO”): | ||||||||||||||||||||
Net income (loss) | $ | 0.5 | $ | 1.9 | $ | 39.6 | $ | 0.4 | $ | 2.1 | ||||||||||
Depreciation of real property | 0.4 | 1.5 | 2.3 | 0.2 | 1.5 | |||||||||||||||
Less gain on sale | 0.0 | 0.0 | (35.7 | ) | 0.0 | 0.0 | ||||||||||||||
$ | 0.9 | $ | 3.4 | $ | 6.2 | $ | 0.6 | $ | 3.6 | |||||||||||
DDR ownership interest | *** | *** | 20 | % | 35 | % | 50 | % | ||||||||||||
DDR FFO | $ | 0.2 | $ | 0.8 | $ | 1.2 | $ | 0.2 | $ | 1.8 | ||||||||||
[Additional columns below]
[Continued from above table, first column(s) repeated]
Community Centers | Community Centers | Community Centers | ||||||||||||||||||
Six | Seven | Eight | Merriam | Kildeer, IL | ||||||||||||||||
Revenues from operations | $ | 0.8 | $ | 0.5 | $ | 1.1 | $ | 1.6 | $ | 1.0 | ||||||||||
Rental operation expenses | 0.3 | 0.1 | 0.4 | 0.4 | 0.3 | |||||||||||||||
Depreciation and amortization expense | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | |||||||||||||||
Interest expense | 0.3 | 0.2 | 0.4 | 0.4 | 0.3 | |||||||||||||||
0.7 | 0.4 | 0.9 | 1.1 | 0.6 | ||||||||||||||||
Income (loss) before gain on sale | 0.1 | 0.1 | 0.2 | 0.5 | 0.4 | |||||||||||||||
Gain (loss) on sale of real estate | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
Gain on sale of discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
Net income (loss) | $ | 0.1 | $ | 0.1 | $ | 0.2 | $ | 0.5 | $ | 0.4 | ||||||||||
DDR Ownership interest | 50 | % | 50 | % | 50 | % | 50 | % | 10 | % | ||||||||||
$ | 0.1 | $ | 0.1 | $ | 0.1 | $ | 0.2 | $ | 0.0 | |||||||||||
Amortization of basis differential | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
$ | 0.1 | $ | 0.1 | $ | 0.1 | $ | 0.2 | $ | 0.0 | |||||||||||
Net income (loss) | $ | 0.1 | $ | 0.1 | $ | 0.2 | $ | 0.5 | $ | 0.4 | ||||||||||
Depreciation of real property | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | |||||||||||||||
Less gain on sale | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
$ | 0.2 | $ | 0.2 | $ | 0.3 | $ | 0.8 | $ | 0.4 | |||||||||||
DDR ownership interest | 50 | % | 50 | % | 50 | % | 50 | % | 10 | % | ||||||||||
DDR FFO | $ | 0.1 | $ | 0.1 | $ | 0.2 | $ | 0.4 | $ | 0.0 | ||||||||||
1
Developers Diversified Realty
Quarterly Financial Supplement
For the quarter ended March 31, 2003
Joint Ventures (Combining Financial Information) (1)
(in millions)
Combining Balance Sheets
as of March 31, 2003
Lennox Town | Sun Center | Dublin Village | Washington Park | ||||||||||||||||||
Center (2) | Limited (2) | (2) | (3) | Liberty Fair | |||||||||||||||||
Real Estate Assets | $ | 21.1 | $ | 25.4 | $ | 29.7 | $ | 0.6 | $ | 31.9 | |||||||||||
Accumulated Depreciation | (2.8 | ) | (4.6 | ) | (11.8 | ) | — | (11.1 | ) | ||||||||||||
Real Estate, net | 18.3 | 20.8 | 17.9 | 0.6 | 20.8 | ||||||||||||||||
Receivables, Net | 1.2 | 0.9 | 0.6 | 0.0 | 0.4 | ||||||||||||||||
Other assets | 1.0 | 0.5 | 0.5 | 0.0 | 1.3 | ||||||||||||||||
$ | 20.5 | $ | 22.2 | $ | 19.0 | $ | 0.6 | $ | 22.5 | ||||||||||||
Mortgage Debt | $ | 19.3 | $ | 21.5 | $ | 19.0 | $ | 0.0 | $ | 20.2 | |||||||||||
Amounts payable to DDRC | 0.0 | 0.0 | 0.0 | 0.0 | 8.9 | ||||||||||||||||
Other liabilities | 1.0 | 0.9 | 1.2 | 0.0 | 0.4 | ||||||||||||||||
20.3 | 22.4 | 20.2 | 0.0 | 29.5 | |||||||||||||||||
Accumulated equity (deficit) | 0.2 | (0.2 | ) | (1.2 | ) | 0.6 | (7.0 | ) | |||||||||||||
$ | 20.5 | $ | 22.2 | $ | 19.0 | $ | 0.6 | $ | 22.5 | ||||||||||||
[Additional columns below]
[Continued from above table, first column(s) repeated]
Leawood, KS | Salisbury, | Coon Rapids, | |||||||||||||||||||||||
DOTRS | (2) | Littleton, CO | MD | MN | Phoenix, AZ (2) | ||||||||||||||||||||
Real Estate Assets | $ | 24.9 | $ | 61.3 | $ | 55.1 | $ | 2.1 | $ | 40.1 | $ | 27.5 | |||||||||||||
Accumulated Depreciation | (3.1 | ) | (8.7 | ) | (1.2 | ) | (0.1 | ) | (1.7 | ) | (3.6 | ) | |||||||||||||
Real Estate, net | 21.8 | 52.6 | 53.9 | 2.0 | 38.4 | 23.9 | |||||||||||||||||||
Receivables, Net | 1.0 | 1.7 | 0.4 | 0.2 | 0.5 | 0.4 | |||||||||||||||||||
Other assets | (0.1 | ) | 2.5 | (0.1 | ) | 0.2 | 7.4 | 1.7 | |||||||||||||||||
$ | 22.7 | $ | 56.8 | $ | 54.2 | $ | 2.4 | $ | 46.3 | $ | 26.0 | ||||||||||||||
Mortgage Debt | $ | 11.5 | $ | 53.2 | $ | 43.9 | $ | 1.9 | $ | 42.0 | $ | 17.8 | |||||||||||||
Amounts payable to DDRC | 0.0 | 0.0 | 6.6 | 0.2 | 0.0 | 0.0 | |||||||||||||||||||
Other liabilities | (0.4 | ) | 2.4 | 1.1 | 0.0 | 0.8 | 0.9 | ||||||||||||||||||
11.1 | 55.6 | 51.6 | 2.1 | 42.8 | 18.7 | ||||||||||||||||||||
Accumulated equity (deficit) | 11.6 | 1.2 | 2.6 | 0.3 | 3.5 | 7.3 | |||||||||||||||||||
$ | 22.7 | $ | 56.8 | $ | 54.2 | $ | 2.4 | $ | 46.3 | $ | 26.0 | ||||||||||||||
Combining Statements of Operations
for the quarter ended March 31, 2003
Lennox Town | Sun Center | Dublin Village | Washington Park | |||||||||||||||||
Center (2) | Limited (2) | (2) | (3) | Liberty Fair | ||||||||||||||||
Revenues from operations | $ | 1.1 | $ | 1.0 | $ | 0.7 | $ | 0.0 | $ | 0.9 | ||||||||||
Rental operation expenses | 0.3 | 0.3 | 0.3 | 0.0 | 0.3 | |||||||||||||||
Depreciation and amortization expense | 0.1 | 0.2 | 0.2 | 0.0 | 0.2 | |||||||||||||||
Interest expense | 0.4 | 0.4 | 0.4 | 0.0 | 0.5 | |||||||||||||||
0.8 | 0.9 | 0.9 | 0.0 | 1.0 | ||||||||||||||||
Income (loss) before gain on sale | 0.3 | 0.1 | (0.2 | ) | 0.0 | (0.1 | ) | |||||||||||||
Gain (loss) on sale of real estate | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
Gain on sale of discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
Net income (loss) | $ | 0.3 | $ | 0.1 | ($0.2 | ) | $ | 0.0 | ($0.1 | ) | ||||||||||
DDR Ownership interest | 50 | % | 79 | % | 80 | % | 50 | % | *** | |||||||||||
$ | 0.2 | $ | 0.1 | ($0.2 | ) | $ | 0.0 | ($0.1 | ) | |||||||||||
Amortization of basis differential | 0.0 | (0.1 | ) | (0.1 | ) | 0.0 | 0.0 | |||||||||||||
$ | 0.2 | ($0.0 | ) | ($0.3 | ) | $ | 0.0 | ($0.1 | ) | |||||||||||
Funds From Operations (“FFO”): | ||||||||||||||||||||
Net income (loss) | $ | 0.3 | $ | 0.1 | ($0.2 | ) | $ | 0.0 | ($0.1 | ) | ||||||||||
Depreciation of real property | 0.1 | 0.2 | 0.2 | 0.0 | 0.2 | |||||||||||||||
Less gain on sale | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
$ | 0.4 | $ | 0.3 | $ | 0.0 | $ | 0.0 | $ | 0.1 | |||||||||||
DDR ownership interest | 50 | % | 79 | % | 80 | % | 50 | % | *** | |||||||||||
DDR FFO | $ | 0.2 | $ | 0.2 | $ | 0.0 | $ | 0.0 | $ | 0.1 | ||||||||||
[Additional columns below]
[Continued from above table, first column(s) repeated]
Leawood, KS | Salisbury, | Coon Rapids, | ||||||||||||||||||||||
DOTRS | (2) | Littleton, CO | MD | MN | Phoenix, AZ (2) | |||||||||||||||||||
Revenues from operations | $ | 0.9 | $ | 2.9 | $ | 2.3 | $ | 0.1 | $ | 1.6 | $ | 1.4 | ||||||||||||
Rental operation expenses | 0.3 | 1.0 | 0.6 | 0.1 | 0.5 | 0.3 | ||||||||||||||||||
Depreciation and amortization expense | 0.1 | 1.7 | 0.3 | 0.0 | 0.3 | 0.2 | ||||||||||||||||||
Interest expense | 0.1 | 1.1 | 0.6 | 0.0 | 0.7 | 0.3 | ||||||||||||||||||
0.5 | 3.8 | 1.5 | 0.1 | 1.5 | 0.8 | |||||||||||||||||||
Income (loss) before gain on sale | 0.4 | (0.9 | ) | 0.8 | 0.0 | 0.1 | 0.6 | |||||||||||||||||
Gain (loss) on sale of real estate | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
Gain on sale of discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
Net income (loss) | $ | 0.4 | ($0.9 | ) | $ | 0.8 | $ | 0.0 | $ | 0.1 | $ | 0.6 | ||||||||||||
DDR Ownership interest | 50 | % | 50 | % | 50 | % | 50 | % | 25 | % | 67 | % | ||||||||||||
$ | 0.2 | ($0.5 | ) | $ | 0.4 | $ | 0.0 | $ | 0.0 | $ | 0.4 | |||||||||||||
Amortization of basis differential | 0.0 | (0.1 | ) | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||
$ | 0.2 | ($0.6 | ) | $ | 0.4 | $ | 0.0 | $ | 0.0 | $ | 0.4 | |||||||||||||
Net income (loss) | $ | 0.4 | ($0.9 | ) | $ | 0.8 | $ | 0.0 | $ | 0.1 | $ | 0.6 | ||||||||||||
Depreciation of real property | 0.1 | 1.7 | 0.3 | 0.0 | 0.3 | 0.2 | ||||||||||||||||||
Less gain on sale | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
$ | 0.5 | $ | 0.8 | $ | 1.1 | $ | 0.0 | $ | 0.4 | $ | 0.8 | |||||||||||||
DDR ownership interest | 50 | % | 50 | % | 50 | % | 50 | % | 25 | % | 67 | % | ||||||||||||
DDR FFO | $ | 0.3 | $ | 0.4 | $ | 0.6 | $ | 0.0 | $ | 0.1 | $ | 0.5 | ||||||||||||
2
Developers Diversified Realty
Quarterly Financial Supplement
For the quarter ended March 31, 2003
Joint Ventures (Combining Financial Information) (1)
(in millions)
Combining Balance Sheets
as of March 31, 2003
Service | Jefferson County, | Round Rock, | Sansone Group / | ||||||||||||||||||||||
Pasadena, CA | Merchandise (4) | MO | TX - Land (3) | DDRC LLC | DD Dev Co (5) | ||||||||||||||||||||
Real Estate Assets | $ | 114.3 | $ | 153.4 | $ | 5.1 | $ | 1.6 | $ | 0.7 | $ | 9.4 | |||||||||||||
Accumulated Depreciation | (0.6 | ) | (0.6 | ) | (0.1 | ) | 0.0 | 0.0 | (0.7 | ) | |||||||||||||||
Real Estate, net | 113.7 | 152.8 | 5.0 | 1.6 | 0.7 | 8.7 | |||||||||||||||||||
Receivables, Net | 0.7 | 1.6 | 0.1 | 0.3 | 1.1 | 4.8 | |||||||||||||||||||
Other assets | 5.6 | 33.6 | 0.1 | 1.3 | 4.6 | 13.2 | |||||||||||||||||||
$ | 120.0 | $ | 188.0 | $ | 5.2 | $ | 3.2 | $ | 6.4 | $ | 26.7 | ||||||||||||||
Mortgage Debt | $ | 85.0 | $ | 78.6 | $ | 2.3 | $ | 0.0 | $ | 0.0 | $ | 2.3 | |||||||||||||
Amounts payable to DDRC | 0.0 | 0.9 | 2.9 | 1.1 | 0.0 | 14.1 | |||||||||||||||||||
Other liabilities | 3.1 | 91.2 | 0.1 | 0.0 | 0.7 | 8.3 | |||||||||||||||||||
88.1 | 170.7 | 5.3 | 1.1 | 0.7 | 24.7 | ||||||||||||||||||||
Accumulated equity (deficit) | 31.9 | 17.3 | (0.1 | ) | 2.1 | 5.7 | 2.0 | ||||||||||||||||||
$ | 120.0 | $ | 188.0 | $ | 5.2 | $ | 3.2 | $ | 6.4 | $ | 26.7 | ||||||||||||||
[Additional columns below]
[Continued from above table, first column(s) repeated]
Suwanee, GA | |||||||||||||||||||||||||
DD Dev Co II (6) | Opelika, AL (3) | Jackson, MS (3) | Monroe, LA (3) | (7) | Total | ||||||||||||||||||||
Real Estate Assets | $ | 47.8 | $ | 0.5 | $ | 5.2 | $ | 1.7 | $ | 32.0 | $ | 1,806.5 | |||||||||||||
Accumulated Depreciation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (150.2 | ) | ||||||||||||||||||
Real Estate, net | 47.8 | 0.5 | 5.2 | 1.7 | 32.0 | 1,656.3 | |||||||||||||||||||
Receivables, Net | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 51.2 | |||||||||||||||||||
Other assets | 4.2 | 0.0 | 0.0 | 0.0 | 0.3 | 124.5 | |||||||||||||||||||
$ | 52.0 | $ | 0.5 | $ | 5.2 | $ | 1.7 | $ | 32.3 | $ | 1,832.0 | ||||||||||||||
Mortgage Debt | $ | 0.0 | $ | 0.0 | $ | 1.2 | $ | 0.0 | $ | 28.7 | $ | 1,176.3 | |||||||||||||
Amounts payable to DDRC | 52.1 | 0.0 | 0.0 | 0.0 | 0.0 | 94.2 | |||||||||||||||||||
Other liabilities | 1.9 | 0.0 | 0.1 | 0.0 | 0.2 | 149.0 | |||||||||||||||||||
54.0 | 0.0 | 1.3 | 0.0 | 28.9 | 1,419.5 | ||||||||||||||||||||
Accumulated equity (deficit) | ($2.0 | ) | 0.5 | 3.9 | 1.7 | 3.4 | 412.5 | ||||||||||||||||||
$ | 52.0 | $ | 0.5 | $ | 5.2 | $ | 1.7 | $ | 32.3 | $ | 1,832.0 | ||||||||||||||
Combining Statements of Operations
for the quarter ended March 31, 2003
Service | Jefferson County, | Round Rock, | Sansone Group / | |||||||||||||||||||||
Pasadena, CA | Merchandise (4) | MO | TX - Land (3) | DDRC LLC | DD Dev Co (5) | |||||||||||||||||||
Revenues from operations | $ | 3.6 | $ | 3.4 | $ | 0.1 | $ | 0.0 | $ | 3.1 | $ | 0.9 | ||||||||||||
Rental operation expenses | 1.2 | 2.9 | 0.1 | 0.0 | 2.6 | 0.3 | ||||||||||||||||||
Depreciation and amortization expense | 0.6 | 0.6 | 0.1 | 0.0 | 0.0 | 0.2 | ||||||||||||||||||
Interest expense | 0.9 | 2.4 | 0.0 | 0.0 | 0.0 | 0.2 | ||||||||||||||||||
2.7 | 5.9 | 0.2 | 0.0 | 2.6 | 0.7 | |||||||||||||||||||
Income (loss) before gain on sale | 0.9 | (2.5 | ) | (0.1 | ) | 0.0 | 0.5 | 0.2 | ||||||||||||||||
Gain (loss) on sale of real estate | 0.0 | (0.8 | ) | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||
Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
Gain on sale of discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
Net income (loss) | $ | 0.9 | ($3.3 | ) | (0.1 | ) | $ | 0.0 | $ | 0.5 | $ | 0.2 | ||||||||||||
DDR Ownership interest | 25 | % | 25 | % | 50 | % | 50 | % | *** | ***** | ||||||||||||||
$ | 0.2 | ($0.8 | ) | $ | 0.0 | $ | 0.0 | $ | 0.2 | $ | 0.2 | |||||||||||||
Amortization of basis differential | 0.0 | 0.0 | 0.0 | 0.0 | (0.2 | ) | 0.0 | |||||||||||||||||
$ | 0.2 | ($0.8 | ) | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.2 | |||||||||||||
Funds From Operations (“FFO”): | ||||||||||||||||||||||||
Net income (loss) | $ | 0.9 | ($3.3 | ) | (0.1 | ) | $ | 0.0 | $ | 0.5 | $ | 0.2 | ||||||||||||
Depreciation of real property | 0.6 | 0.6 | 0.1 | 0.0 | 0.0 | 0.2 | ||||||||||||||||||
Less gain on sale | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
$ | 1.5 | ($2.7 | ) | $ | 0.0 | $ | 0.0 | $ | 0.5 | $ | 0.4 | |||||||||||||
DDR ownership interest | 25 | % | 25 | % | 50 | % | 50 | % | *** | ***** | ||||||||||||||
DDR FFO | $ | 0.4 | ($0.7 | ) | $ | 0.0 | $ | 0.0 | $ | 0.2 | $ | 0.4 | ||||||||||||
[Additional columns below]
[Continued from above table, first column(s) repeated]
Suwanee, GA | ||||||||||||||||||||||||
DD Dev Co II (6) | Opelika, AL (3) | Jackson, MS (3) | Monroe, LA (3) | (7) | Total | |||||||||||||||||||
Revenues from operations | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.2 | $ | 64.2 | ||||||||||||
Rental operation expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.2 | ||||||||||||||||||
Depreciation and amortization expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.0 | ||||||||||||||||||
Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 19.8 | ||||||||||||||||||
0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 54.0 | |||||||||||||||||||
Income (loss) before gain on sale | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 10.2 | ||||||||||||||||||
Gain (loss) on sale of real estate | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.8 | ) | |||||||||||||||||
Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | ||||||||||||||||||
Gain on sale of discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 35.7 | ||||||||||||||||||
Net income (loss) | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.1 | $ | 45.2 | ||||||||||||
DDR Ownership interest | ***** | 11 | % | 50 | % | 50 | % | 49 | % | |||||||||||||||
$ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.1 | $ | 10.5 | |||||||||||||
Amortization of basis differential | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4 | ) | |||||||||||||||||
$ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.1 | $ | 10.1 | |||||||||||||
Net income (loss) | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.1 | $ | 45.2 | ||||||||||||
Depreciation of real property | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.3 | ||||||||||||||||||
Less gain on sale | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (35.7 | ) | |||||||||||||||||
$ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.1 | $ | 20.8 | |||||||||||||
DDR ownership interest | ***** | 11 | % | 50 | % | 50 | % | 49 | % | |||||||||||||||
DDR FFO | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | 0.1 | $ | 7.8 | ||||||||||||
33
Developers Diversified Realty
Quarterly Financial Supplement
For the quarter ended March 31, 2003
_______________________________________________________________________________________________________
(1) Amounts may differ slightly from actual results, due to rounding.
(2) Asset values reflect historical cost basis due to acquisition of partnership interest (i.e. does not reflect step up in basis).
(3) Represents undeveloped land.
(4) The Company owns a 25% economic interest in a joint venture that acquired the designation rights to real estate assets owned and controlled by Service Merchandise. Tax expense, if applicable, is reflected at DD Development Co. II.
(5) The Company owns a 95% economic interest in DD Development Co. (a C-Corp.). This entity holds various LLC interests in the following projects owned through the Prudential Retail Value Fund: three retail sites formerly occupied by Best Products acquired from Metropolitan Life, an equity investment in a portfolio of six retail properties in Kansas City, KS (balance sheet and income statement shown below) and an equity investment in a 440,000 square foot redevelopment project in Long Beach, CA (balance sheet and income statement shown below).
Combining Balance Sheets
as of March 31, 2003
RVIP VI | RVIP III | ||||||||||||
Kansas City | Long Beach | Total | |||||||||||
Real Estate Assets | $ | 32.8 | $ | 53.3 | $ | 86.1 | |||||||
Accumulated Depreciation | (2.5 | ) | (0.4 | ) | (2.9 | ) | |||||||
Real Estate, net | 30.3 | 52.9 | 83.2 | ||||||||||
Receivables, Net | 0.8 | 1.2 | 2.0 | ||||||||||
Other assets | 1.5 | 0.8 | 2.3 | ||||||||||
$ | 32.6 | $ | 54.9 | $ | 87.5 | ||||||||
Mortgage Debt | $ | 20.1 | $ | 29.4 | $ | 49.5 | |||||||
Amounts payable to DDRC | 0.0 | 0.0 | 0.0 | ||||||||||
Other liabilities | 0.6 | 0.4 | 1.0 | ||||||||||
20.7 | 29.8 | 50.5 | |||||||||||
Accumulated equity (deficit) | 11.9 | 25.1 | 37.0 | ||||||||||
$ | 32.6 | $ | 54.9 | $ | 87.5 | ||||||||
Combining Statements of Operations
for the quarter ended March 31, 2003
RVIP VI | RVIP III | |||||||||||
Kansas City | Long Beach | Total | ||||||||||
Revenues from operations | $ | 1.1 | $ | 1.3 | $ | 2.4 | ||||||
Rental operation expenses | 0.5 | 0.5 | 1.0 | |||||||||
Depreciation and amortization expense | 0.1 | 0.2 | 0.3 | |||||||||
Interest expense | 0.4 | 0.2 | 0.6 | |||||||||
1.0 | 0.9 | 1.9 | ||||||||||
Income (loss) before gain on sale | 0.1 | 0.4 | 0.5 | |||||||||
Gain (loss) on sale of real estate | 0.0 | 0.0 | 0.0 | |||||||||
Discontinued operations | 0.0 | 0.0 | 0.0 | |||||||||
Gain on sale of discontinued operations | 0.0 | 0.0 | 0.0 | |||||||||
Net income (loss) | $ | 0.1 | $ | 0.4 | $ | 0.5 | ||||||
DDR Ownership interest | 24.75 | % | 24.75 | % | ||||||||
$ | 0.0 | $ | 0.1 | $ | 0.1 | |||||||
Funds From Operations (“FFO”):
Net income (loss) | $ | 0.1 | $ | 0.4 | $ | 0.5 | ||||||
Depreciation of real property | 0.1 | 0.2 | 0.3 | |||||||||
Less gain on sale | 0.0 | 0.0 | 0.0 | |||||||||
$ | 0.2 | $ | 0.6 | $ | 0.8 | |||||||
DDR ownership interest | 24.75 | % | 24.75 | % | ||||||||
DDR FFO | $ | 0.0 | $ | 0.1 | $ | 0.1 | ||||||
(6) The Company owns a 95% economic interest in DD Development Co. II (a C-Corp.). This entity has an interest in a retail site under development in Long Beach, CA and a note receivable secured by certain real estate, which were received in settlement of advances made to DDR OliverMcMillan.
(7) The Company purchased the remaining interests in this property on April 1, 2003.
***See Section 4.2, Joint Venture Summaries, discussing respective ownership percentage, as ownership percentage may have changed during the year, or the promoted interest is in effect.
*****See footnote (5) and (6) discussing respective ownership percentage.
Developers Diversified Realty
Quarterly Financial Supplemental
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | RVIP IIIB/DDRC P&M Deer Park Town Center, LLC | |||
Date Formed: | September 2000 | |||
Property Name/Location: | Deer Park, IL | |||
Major Tenants: | Eddie Bauer | Pottery Barn | ||
Talbots | Coldwater Creek | |||
Restoration Hardware | J. Crew | |||
Abercrombie & Fitch | Pier One Imports | |||
GAP | Banana Republic | |||
Barnes & Noble | Chico’s | |||
Partnership Structure DDRC P&M Deer Park Town Center, LLC | ||||
Ownership Percentage: | 50% — RVIP IIIB | |||
50% — Poag & McEwen Lifestyle Centers, LLC (Development Partner) | ||||
(No equity contributions at this partnership level) | ||||
Cash Flow Distribution: | 50% — RVIP IIIB | |||
50% — Poag & McEwen Lifestyle Centers, LLC | ||||
RVIP IIIB | ||||
Equity Contribution: | 1% — Coventry Real Estate Partners | |||
24.75% — DDR | ||||
74.25% — Prudential Real Estate Investors (PREI) | ||||
Cash Flow Distribution: | 1% — Coventry Real Estate Partners | |||
24.75% — DDR | ||||
74.25% — Prudential Real Estate Investors | ||||
Up to a leveraged 10% preferred return on equity | ||||
Promote (current): | 33% Coventry Real Estate Partners (79% owned by DDR) once limited partners have received a 10% preferred return and return of equity | |||
Fees to DDR | ||||
Management Fee: | 2% | |||
Development Fee: | 1% of hard costs for all improvements | |||
Asset Management Fee: | ..4% of gross asset cost (DDR’s pro-rata share of Coventry’s .5% fee) | |||
Leasing Fees: | N/A |
Capital Structure (in millions) | |||||
DDRC | $ | 3.8 | |||
Prudential | 11.3 | ||||
Coventry | 0.3 | ||||
Total Capital | $ | 15.4 | |||
Debt | $ | 47.7 | |||
Total Debt & Equity | $ | 63.1 | |||
34
Developers Diversified Realty
Quarterly Financial Supplemental
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Retail Value Investment Program VII LLC | |||||||
Date Formed: | November 2000 | |||||||
Property Name/Location: | The joint venture consists of the following ten properties: | |||||||
Meridian Village — Bellingham, WA | Valley Central Shopping Center — Lancaster, CA | |||||||
San Diego Factory Outlet — San Ysidro, CA | Cameron Park Place — Cameron Park, CA | |||||||
La Manchu Shopping Center — Fullerton, CA | Downtown Pleasant Hill — Pleasant Hill, CA | |||||||
Olympiad Plaza — Mission Viejo, CA | Richmond City Center — Richmond, CA | |||||||
Plaza at Puente Hills — City of Industry, CA | Puget Park Shopping Center — Everett, WA | |||||||
Major Tenants: | Office Depot | Michael’s | ||||||
Home Depot | Staples | |||||||
IKEA | Albertson’s | |||||||
Circuit City | Bed, Bath & Beyond | |||||||
Wal-Mart | K-Mart | |||||||
Toys “R” Us | Payless Drug | |||||||
Cinemark | Marshalls | |||||||
Partnership Structure | ||||||||
Equity Contribution: | 1% — Coventry Real Estate Partners | |||||||
20% — DDR | ||||||||
79% — Prudential Real Estate Investors (PREI) | ||||||||
Cash Flow Distribution: | 1% — Coventry Real Estate Partners | |||||||
20% — DDR | ||||||||
79% — Prudential Real Estate Investors | ||||||||
Up to a leveraged 11% return on equity (10% year one, 10.5% year two, 11% thereafter) | ||||||||
Promote (current): | (i) Pro rata in proportion to the member’s invested capital until the members have received, on a cumulative basis, an amount equal to the preferred return, (ii) 75% to all members in proportion to their invested capital and 25% to Coventry Real Estate Partners (79% owned by DDR) until DDR and PREI have been allocated, on a cumulative basis, an amount equal to a 15% return, (iii) 70% to all members in proportion to their invested capital and 30% to Coventry until DDR and PREI have been allocated, on a cumulative basis, an amount equal to a 20% return, and (iv) 65% to all members pro rata in proportion to their ownership percentages and 35% to Coventry. | |||||||
Fees to DDR | ||||||||
Management Fee: | 3.20% | |||||||
Development Fee: | N/A | |||||||
Asset Management Fee: | ..63% (DDR’s pro-rata share of Coventry’s .8% fee) | |||||||
Leasing Fees (without co-broker): | 5% on new leases on years 1-5; 2.5% on years 6-10 (spaces < 15,000 square feet) | |||||||
4% on new leases on years 1-5; 2% on years 6-10 (spaces > 15,000 square feet) | ||||||||
3% on new leases on years 1-5; 1.5% on years 6-10 (ground leases) | ||||||||
Renewals earn 50% of fees on new leases |
Capital Structure (in millions) | |||||
DDR | $ | 26.4 | |||
PREI | 102.4 | ||||
Coventry | 1.1 | ||||
Total Capital | $ | 129.9 | |||
Debt | $ | 139.5 | |||
Total Debt & Equity | $ | 269.4 | |||
35
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Community Centers, L.L.C. (One, Two, Three, Shoppers World and Community I) | |||||||
Date Formed: | November, 1995 | |||||||
Property Name/Location: | The joint ventures consist of the following six properties: | |||||||
Carillon Place — Naples, FL | Perimeter Pointe — Atlanta, GA | |||||||
Town Center Prado — Marietta, GA | Woodfield Village Green — Schaumburg, IL | |||||||
Shopper’s World — Framingham, MA | Fairfax Towne Center — Fairfax, VA | |||||||
Major Tenants: | A.C. Moore Babies ‘R Us Barnes & Noble Bed Bath & Beyond Best Buy Bobs Borders Books Circuit City Container Store Costco (not owned) Crunch Fitness DSW Shoe Warehouse | Expo Design Center General Cinema Jordan Marsh/Federated Kohl’s L.A. Fitness Sports Clubs Linens ‘N Things Marshalls Michael’s Nordstrom Rack Off 5th Office Depot OfficeMax | Publix Ross Dress for Less Safeway Service Merchandise Sports Authority St. Joseph’s Hospital Stein Mart TJ Maxx Tower Records Toys ‘R Us United Artists Theatre Winn Dixie | |||||
Partnership Structure | ||||||||
Equity Contribution: | 20% — DDR | |||||||
80% — DRA Advisors | ||||||||
Cash Flow Distribution: | 20% — DDR | |||||||
80% — DRA Advisors | ||||||||
Fees to DDR | ||||||||
Management Fee: | 3.5% of gross retail income | |||||||
Development Fee: | 5% of hard costs for all improvements | |||||||
Leasing Fees: | 5% on new leases, 3% on renewals | |||||||
Commission on Outparcel Sales: | 10% of net sales price |
Capital Structure (in millions) | |||||
DDR | $ | 10.4 | |||
DRA Advisors | 41.8 | ||||
Total Capital | $ | 52.2 | |||
Debt | $ | 261.2 | |||
Total Debt & Equity | $ | 313.4 | |||
(1) Carmel Mountain Plaza located in San Diego, CA was sold on March 28, 2003.
36
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DDRA Community Centers Four, L.P. | |
Date Formed: | January, 1997 | |
Property Name/Location: | La Plaza Del Norte — San Antonio, TX | |
Major Tenants: | Beall’s | |
Best Buy | ||
DSW Shoe Warehouse | ||
OfficeMax | ||
Oshman’s Sporting Goods | ||
Ross Stores | ||
Partnership Structure | ||
Equity Contribution: | 35% — DDR | |
65% — DRA Advisors | ||
Cash Flow Distribution: | 35% — DDR | |
65% — DRA Advisors | ||
Fees to DDR | ||
Management Fee: | 3.5% of gross retail income excluding recoveries | |
Development Fee: | 5% of hard costs for all improvements | |
Leasing Fees: | 5% on new leases, 3% on renewals | |
Commission on Outparcel Sales: | 10% of net sales price |
Capital Structure (in millions) | |||||
DDR | $ | 3.5 | |||
DRA Advisors | 6.6 | ||||
Total Capital | $ | 10.1 | |||
Debt | $ | 30.0 | |||
Total Debt & Equity | $ | 40.1 | |||
37
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DDRA Community Centers Five, L.P. | |||
Date Formed: | September, 1998 | |||
Property Name/Location: | The joint venture consists of the following six properties: | |||
Foothills Towne Center — Ahwatukee, AZ | Maple Grove Crossing — Maple Grove, MN | |||
Arrowhead Crossing — Phoenix, AZ | Tanasbourne Town Center — Portland, OR | |||
Eagan Promenade — Eagan, MN | Eastchase Market — Fort Worth, TX |
Major Tenants: | AMC Theatre Ashley Homestores Babies ‘R Us Barnes & Noble Bassett Furniture Bed Bath & Beyond Byerly’s Circuit City Comp USA Cub Foods (not owned) Ethan Allen (not owned) Famous Footwear | Gander Mountain Haggan’s Kohl’s Department Linens ‘N Things Mac Frugal’s Mervyn’s (not owned) Michael’s MJ Designs Nordstrom Rack (not owned) Office Depot Office Depot (not owned) OfficeMax | Old Navy Oshman’s Sporting Goods Petco Petsmart Pier One Ross Dress for Less Staples Stein Mart Target (not owned) TJ Maxx Toys ‘R Us (not owned) United Artists Theatre |
Partnership Structure | ||||
Equity Contribution: | 50% — DDR | |||
50% — DRA Advisors | ||||
Cash Flow Distribution: | 50% — DDR | |||
50% — DRA Advisors | ||||
Fees to DDR | ||||
Management Fee: | 3.5% of gross retail income | |||
Development Fee: | 5% of hard costs for all improvements | |||
Leasing Fees: | 5% on new leases, 3% on renewals | |||
Commission on Outparcel Sales: | 10% of net sales price |
Capital Structure (in millions) | |||||
DDR | $ | 39.8 | |||
DRA Advisors | 39.8 | ||||
Total Capital | $ | 79.6 | |||
Debt | $ | 156.0 | |||
Total Debt & Equity | $ | 235.6 | |||
38
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DDRA Community Centers Six, L.P. | |
Date Formed: | March, 1999 | |
Property Name/Location: | Clocktower Place — St. Louis, MO | |
Major Tenants: | Dierberg’s Marketplace | |
Office Depot | ||
TJ Maxx | ||
Partnership Structure | ||
Equity Contribution: | 50% — DDR | |
50% — DRA Advisors | ||
Cash Flow Distribution: | 50% — DDR | |
50% — DRA Advisors | ||
Fees to DDR | ||
Management Fee: | 50% of 3.5% of gross retail income | |
Development Fee: | 5% of hard costs for all improvements | |
Leasing Fees: | 5% on new leases, 3% on renewals | |
Commission on Outparcel Sales: | 10% of net sales price |
Capital Structure (in millions) | |||||
DDR | $ | 2.2 | |||
DRA Advisors | 2.2 | ||||
Total Capital | $ | 4.4 | |||
Debt | $ | 12.7 | |||
Total Debt & Equity | $ | 17.1 | |||
39
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DDRA Community Centers Seven, L.P. | |
Date Formed: | October, 1999 | |
Property Name/Location: | Ahwatukee Foothills Towne Center (Phase IV) — Phoenix, AZ | |
Major Tenants: | Best Buy | |
JoAnn, Etc. | ||
Partnership Structure | ||
Equity Contribution: | 50% — DDR | |
50% — DRA Advisors | ||
Cash Flow Distribution: | 50% — DDR | |
50% — DRA Advisors | ||
Fees to DDR | ||
Management Fee: | 3.5% of gross retail income | |
Development Fee: | 5% of hard costs for all improvements | |
Leasing Fees: | 5% on new leases, 3% on renewals | |
Commission on Outparcel Sales: | 10% of net sales price |
Capital Structure (in millions) | |||||
DDR | $ | 2.6 | |||
DRA Advisors | 2.6 | ||||
Total Capital | $ | 5.2 | |||
Debt | $ | 10.0 | |||
Total Debt & Equity | $ | 15.2 | |||
40
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DDRA Community Centers Eight, L.P. | |
Date Formed: | February, 2000 | |
Property Name/Location: | Deer Valley Towne Center — Phoenix, AZ | |
Major Tenants: | Michael’s | |
OfficeMax | ||
Petsmart | ||
Ross Stores | ||
AMC Theatres (not owned) | ||
Target (not owned) | ||
Partnership Structure | ||
Equity Contribution: | 50% — DDR | |
50% — DRA Advisors | ||
Cash Flow Distribution: | 50% — DDR | |
50% — DRA Advisors | ||
Fees to DDR | ||
Management Fee: | 3.5% of gross retail income | |
Development Fee: | 5% of hard costs for all improvements | |
Leasing Fees: | 5% on new leases, 3% on renewals | |
Commission on Outparcel Sales: | 10% of net sales price |
Capital Structure (in millions) | |||||
DDR | $ | 4.1 | |||
DRA Advisors | 4.1 | ||||
Total Capital | $ | 8.2 | |||
Debt | $ | 17.8 | |||
Total Debt & Equity | $ | 26.0 | |||
41
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Merriam Town Center Ltd. | |
Date Formed: | October, 1996 | |
Property Name/Location: | Merriam Town Center — Merriam, KS | |
Major Tenants: | Cinemark | OfficeMax |
Dick’s Sporting Goods | Petsmart | |
Hen House | Home Depot (not owned) | |
Marshalls | ||
Partnership Structure | ||
Equity Contribution: | 50% — DDR | |
50% — DRA Advisors | ||
Cash Flow Distribution: | 50% — DDR | |
50% — DRA Advisors | ||
Fees to DDR | ||
Management Fee: | 3.5% of gross retail income | |
Development Fee: | 5% of hard costs for all improvements | |
Leasing Fees: | 5% on new leases, 3% on renewals | |
Commission on Outparcel Sales: | 10% of net sales price |
Capital Structure (in millions) | |||||
DDR | $ | 6.9 | |||
DRA Advisors | 6.9 | ||||
Total Capital | $ | 13.8 | |||
Debt | $ | 33.5 | |||
Total Debt & Equity | $ | 47.3 | |||
42
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DDRA Kildeer LLC | |
Date Formed: | March 28, 2002 | |
Property Name/Location: | The Shops at Kildeer — Kildeer, IL | |
Major Tenants: | Bed, Bath & Beyond | |
Circuit City | ||
Cost Plus | ||
Old Navy | ||
Partnership Structure | ||
Equity Contribution: | 10% — DDR | |
90% — DRA Advisors | ||
Cash Flow Distribution: | 10% — DDR | |
90% — DRA Advisors | ||
Promote: | After the partners have received distributions | |
equal to their capital contributed, plus a | ||
preferred return of 15%, then the Company will | ||
receive 35% up to a preferred return of 20%, | ||
then 50% of remaining cash after a 20% preferred | ||
return has been achieved. | ||
Fees to DDR | ||
Management Fee: | 3.5% of gross income | |
Development Fee: | 5% of hard costs for all improvements | |
Leasing Fees: | 5% on new leases, 3% on renewals | |
Commission on Outparcel Sales: | 10% of net sales price |
Capital Structure (in millions) | |||||
DDR | $ | 0.8 | |||
DRA Advisors | 7.4 | ||||
Total Capital | $ | 8.2 | |||
Debt | $ | 19.5 | |||
Total Debt & Equity | $ | 27.7 | |||
43
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Lennox Town Center Limited | |
Date Formed: | February, 1998 | |
Property Name/Location: | Lennox Town Center Shopping Center — Columbus, OH | |
Major Tenants: | AMC Theatres Lennox 24 | |
Barnes & Noble | ||
Staples | ||
Target | ||
Partnership Structure | ||
Equity Contribution: | 50% — DDR | |
50% — Casto Properties | ||
Cash Flow Distribution: | 50% — DDR | |
50% — Casto Properties | ||
Fees to DDR | ||
Management Fee: | 1.312% of all rent | |
Development Fee: | N/A | |
Leasing Fees: | N/A | |
Commission on Outparcel Sales: | N/A |
Capital Structure (in millions) | |||||
DDR | $ | 0.1 | |||
Casto Properties | 0.1 | ||||
Total Capital | $ | 0.2 | |||
Debt | $ | 19.3 | |||
Total Debt & Equity | $ | 19.5 | |||
44
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Sun Center Limited | |
Date Formed: | February, 1998 | |
Property Name/Location: | Sun Center — Columbus, OH | |
Major Tenants: | Babies ‘R Us | |
Big Bear | ||
Michael’s | ||
Rhodes Furniture | ||
Staples | ||
Stein Mart | ||
Partnership Structure | ||
Equity Contribution: | 79.45% — DDR | |
20.55% — Casto Properties | ||
Cash Flow Distribution: | 79.45% — DDR | |
20.55% — Casto Properties | ||
Fees to DDR | ||
Management Fee: | 1.312% of all rent | |
Development Fee: | N/A | |
Leasing Fees: | N/A | |
Commission on Outparcel Sales: | N/A |
Capital Structure (in millions) | |||||
DDR | $ | (0.2 | ) | ||
Casto Properties | — | ||||
Total Capital (1) | $ | (0.2 | ) | ||
Debt | $ | 21.5 | |||
Total Debt & Equity | $ | 21.3 | |||
(1) Basis differentials occur primarily when the Company has purchased an interest in existing joint ventures at fair market values which differ from their proportionate share of the historical net assets of the joint ventures.
45
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Continental Sawmill Limited Partnership | |
Date Formed: | February, 1998 | |
Property Name/Location: | Dublin Village Center — Columbus, OH | |
Major Tenant: | AMC Theatre | |
Partnership Structure | ||
Equity Contribution: | 80.012% — DDR | |
19.988% — Casto Properties | ||
Cash Flow Distribution: | 80.012% — DDR | |
19.988% — Casto Properties | ||
Fees to DDR | ||
Management Fee: | 1.312% of all rent | |
Development Fee: | N/A | |
Leasing Fees: | N/A | |
Commission on Outparcel Sales: | N/A |
Capital Structure (in millions) | |||||
DDR | $ | (0.6 | ) | ||
Casto Properties | (0.1 | ) | |||
Total Capital (1) | $ | (0.7 | ) | ||
Debt | $ | 19.0 | |||
Total Debt & Equity | $ | 18.3 | |||
(1) Basis differentials occur primarily when the Company has purchased an interest in existing joint ventures at fair market values which differ from their proportionate share of the historical net assets of the joint ventures.
46
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Liberty Fair Mall Associates | |
Date Formed: | January, 1993 | |
Property Name/Location: | Liberty Fair Mall — Martinsville, VA | |
Major Tenants: | Belk/Leggetts | Kroger |
Goody’s | OfficeMax | |
J.C. Penney | Sears | |
Partnership Structure | ||
Equity Contribution: | 50% — DDR | |
50% — The Lester Group | ||
Cash Flow Distribution: | 50% — DDR | |
50% — The Lester Group | ||
Fees to DDR | ||
Management Fee: | 3% major tenants/5% retail tenants | |
Development Fee: | N/A | |
Leasing Fees: | 5% on new leases/3% on renewals | |
Commission on Outparcel Sales: | N/A |
Capital Structure (in millions) | |||||
DDR | $ | (3.5 | ) | ||
The Lester Group | (3.5 | ) | |||
Total Capital (1) | $ | (7.0 | ) | ||
Debt | $ | 20.2 | |||
Total Debt & Equity | $ | 13.2 | |||
(1) Basis differentials occur primarily when the Company has purchased an interest in existing joint ventures at fair market values which differ from their proportionate share of the historical net assets of the joint ventures.
47
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DOTRS LLC | |
Date Formed: | September, 1996 | |
Property Name/Location: | Macedonia Commons — Macedonia, Ohio | |
Major Tenants: | First National Supermarkets | |
Kohl’s Department Store | ||
Wal-Mart (not owned) | ||
Partnership Structure | ||
Equity Contribution: | 50% — DDR | |
50% — The State Teachers Retirement Board of Ohio | ||
Cash Flow Distribution: | 50% — DDR | |
50% — The State Teachers Retirement Board of Ohio | ||
Fees to DDR | ||
Management Fee: | 5% of gross retail income | |
Development Fee: | 5% of hard costs for all improvements | |
Leasing Fees: | 5% on new leases, 3.5% on renewals | |
Commission on Outparcel Sales: | N/A |
Capital Structure (in millions) | |||||
DDR | $ | 5.8 | |||
The State Teachers Retirement Board | 5.8 | ||||
Total Capital | $ | 11.6 | |||
Debt | $ | 11.5 | |||
Total Debt & Equity | $ | 23.1 | |||
48
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Town Center Plaza, L.L.C. | |
Date Formed: | December, 1998 | |
Property Name/Location: | Town Center Plaza — Leawood, KS | |
Major Tenant: | Barnes & Noble | |
Partnership Structure | ||
Equity Contribution: | 50% — DDR | |
50% — Poag & McEwen | ||
Cash Flow Distribution: | 50% — DDR | |
50% — Poag & McEwen | ||
Fees to DDR | ||
Management Fee: | 5% of 40% of gross retail income | |
Development Fee: | N/A | |
Leasing Fees: | N/A |
Capital Structure (in millions) | |||||
DDR | $ | 0.6 | |||
Poag & McEwen | 0.6 | ||||
Total Capital | $ | 1.2 | |||
Debt | $ | 53.2 | |||
Total Debt & Equity | $ | 54.4 | |||
(1) DDR acquired Poag & McEwen’s 50% interest in Town Center Plaza on April 4, 2003.
49
Developers Diversified Realty
Quarterly Financial Supplemental
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DDR P&M Aspen Grove Lifestyle Center Properties LLC | |||
Date Formed: | April 2001 | |||
Property Name/Location: | Littleton, CO | |||
Major Tenants: | Ann Taylor | William Sonoma | ||
The Bombay Company | Coldwater Creek | |||
Chico’s | Eddie Bauer | |||
Casual Corner | Talbots | |||
GAP | Victoria’s Secret | |||
Banana Republic | Pottery Barn | |||
Partnership Structure | ||||
Equity Contribution: | 50% — DDR | |||
50% — Poag & McEwen Lifestyle Center — Littleton LLC | ||||
Cash Flow Distribution: | 50% — DDR | |||
50% — Poag & McEwen Lifestyle Center — Littleton LLC | ||||
Fees to DDR | ||||
Management Fee: | 1.40% | |||
Financing Fee: | 1% of construction loan balance | |||
Development Fee: | 1% of hard costs and architectural & engineering | |||
Leasing Fees: | N/A |
Capital Structure (in millions) | |||||
DDRC | $ | 1.3 | |||
Poag & McEwen | 1.2 | ||||
Total Capital | $ | 2.6 | |||
Payable to DDR | $ | 6.6 | |||
Debt | $ | 43.9 | |||
Total Debt & Equity | $ | 53.1 | |||
50
Developers Diversified Realty
Quarterly Financial Supplemental
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DDRC PDK Salisbury Phase III LLC | |
Date Formed: | March 2001 | |
Property Name/Location: | Salisbury, MD | |
Major Tenants: | Rugged Warehouse | |
Famous Footwear | ||
Dress Barn | ||
Partnership Structure | ||
Ownership Percentage: | 50% — DDR | |
50% — PDK Commons Phase III L.C. | ||
Cash Flow Distribution: | 50% — DDR | |
50% — PDK Commons Phase III L.C. | ||
Fees to DDR | ||
Management Fee: | 4% | |
Development Fee: | $.75 psf of leasehold improvements | |
Leasing Fees: | N/A |
Capital Structure (in millions)
Capital Structure (in millions) | |||||
DDR | $ | 0.15 | |||
PDK Salisbury LLC | 0.15 | ||||
Total Capital | $ | 0.3 | |||
Payable to DDR | $ | 0.2 | |||
Debt | $ | 1.9 | |||
Total Debt & Equity | $ | 2.4 | |||
51
Developers Diversified Realty
Quarterly Financial Supplemental
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | DLA Ventures LLC | |
Date Formed: | September 1999 | |
Property Name/Location: | Coon Rapids, MN (Phase I — Outer Ring) | |
Major Tenants: | Costco (not owned) | |
Sears | ||
Kohl’s | ||
JoAnn Etc. | ||
Linens ‘N Things | ||
Best Buy | ||
Old Navy | ||
Sportman’s Warehouse | ||
Partnership Structure | ||
Equity Contribution: | 75% — Lubert-Adler Real Estate Fund (DLA) | |
25% — DDR | ||
Cash Flow Distribution: | 75% — Lubert-Adler Real Estate Fund | |
25% — DDR | ||
Fees to DDR | ||
Management Fee: | 4% | |
Development Fee: | $1,699,336 (40% at 09/30/99 and remainder payable ratably) | |
Leasing Fees: | N/A |
Capital Structure (in millions) | ||||
DLA | $ | 2.6 | ||
DDR | 0.9 | |||
Total Capital | $ | 3.5 | ||
Debt | $ | 42.0 | ||
Total Debt & Equity | $ | 45.5 | ||
52
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Shea and Tatum Associates Limited Partnership | |
Date Formed: | January 1, 1995 (acquired January 2, 2003) | |
Property Name/Location: | Paradise Village Gateway — Phoenix, AZ | |
Major Tenants: | Albertson’s | |
Bed Bath & Beyond | ||
Petsmart | ||
Ross | ||
Staples | ||
Partnership Structure | ||
Equity Contribution: | 67% — DDR | |
33% — Churchill Family Trust | ||
Cash Flow Distribution: | 67% — DDR | |
33% — Churchill Family Trust | ||
Fees to DDR | ||
Management Fee: | 5% of gross income | |
Development Fee: | 5% of total costs for all improvements (excluding land) | |
Leasing Fees (without co-broker): | $3.50 per square foot for spaces < 5,000 square feet | |
$3.00 per square foot for spaces 5,000 — 10,000 square feet | ||
$2.50 per square foot for spaces 10,000 — 25,000 square feet | ||
$2.00 per square foot for spaces 25,000 — 50,000 square feet | ||
$1.50 per square foot for spaces over 50,000 square feet | ||
Renewals earn 50% of fees on new leases | ||
5.0% on new ground leases on years 1-5 | ||
Commission on Outparcel Sales: | 5% of gross sales price |
Capital Structure (in millions) | |||||
DDR | $ | 4.9 | |||
Churchill Family Trust | 2.4 | ||||
Total Capital | $ | 7.3 | |||
Debt | $ | 17.8 | |||
Total Debt & Equity | $ | 25.1 | |||
53
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Paseo Colorado Holdings LLC | |
Date Formed: | January 14, 2003 | |
Property Name/Location: | Paseo Colorado — Pasadena, CA | |
Major Tenants: | DSW Shoe Warehouse | |
Equinox Health & Fitness | ||
Gelson’s Market | ||
Macy’s | ||
Pacific Theaters | ||
Partnership Structure | ||
Equity Contribution: | 25% — DDR | |
75% — Lehman Brothers | ||
Cash Flow Distribution: | 25% — DDR | |
75% — Lehman Brothers | ||
Promote: | After DDR and Lehman Brothers receive a return of equity and both partners have been allocated an amount equal to a 19% annual return, DDR will receive 50% of available proceeds. | |
Fees to DDR | ||
Management Fee: | 3.5% of gross income | |
Development Fee: | 3.5% of total costs for all improvements (excluding land) | |
Leasing Fees: | 6.0% on new leases on years 1-5; 3.0% on remainder of term (spaces < 5,000 square feet) | |
4.5% on new leases on years 1-5; 2.25% on remainder of term (spaces 5,000 — 10,000 square feet) | ||
3.5% on new leases on years 1-5; 1.75% on remainder of term (spaces 10,000 — 20,000 square feet) | ||
3.0% on renewals on years 1-5; 1.5% on remainder of term (spaces < 5,000 square feet) | ||
2.25% on renewals on years 1-5; 1.125% on remainder of term (spaces 5,000 — 10,000 square feet) | ||
1.75% on renewals on years 1-5; 1.0% on remainder of term (spaces 10,000 — 20,000 square feet) | ||
$2.00 per square foot (spaces > 20,000 square feet) on new leases and renewals | ||
Commission on Outparcel Sales: | 6.0% of gross sales price up to $500,000 | |
5.0% of gross sales price over $500,000 but less than $1,000,000 | ||
4.0% of gross sales price over $1,000,000 |
Capital Structure (in millions) | |||||
DDR | $ | 8.0 | |||
Lehman Brothers | 23.9 | ||||
Total Capital | $ | 31.9 | |||
Debt | $ | 85.0 | |||
Total Debt & Equity | $ | 116.9 | |||
54
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | KLA/SM L.L.C. | |
Date Formed: | March 2002 | |
Property Name/Location: | The Joint Venture consists of the designation rights to approximately 205 properties and leasehold interests owned by the Service Merchandise Company, Inc. These properties are located in 33 states across the United States. The Joint Venture holds the designation rights to these assets until approximately April 30, 2003. During the designation period the Joint Venture is responsible for all applicable carrying costs and may assign, sell or reject these assets at any time. At the end of the designation period, a new company to be formed between Service Merchandise and the Joint Venture will obtain title to all assets not rejected, sold or assigned and assume the debt relating to those assets. | |
Partnership Structure | ||
Equity Contribution: | 24.63% — DDR | |
12.32% — Klaff Realty, L.P. | ||
61.58% — Lubert-Adler Funds | ||
1.47% — Random Properties Acquisition Corp I | ||
Cash Flow Distribution: | 24.63% — DDR | |
12.32% — Klaff Realty, L.P. | ||
61.58% — Lubert-Adler Funds | ||
1.47% — Random Properties Acquisition Corp I | ||
Once all partners receive a return of all equity, plus a 12% preferred return thereon, plus $43 million, Service Merchandise will be entitled to share 20% of the excess. The remaining proceeds will be distributed in accordance with the percentages noted. | ||
Promote: | Once all partners have received a return of all equity, plus a 10% preferred return thereon, DDR will receive 35% of available proceeds. | |
Fees to DDR | ||
Management Fees: | 3.0% of gross revenues | |
Development Fees: | 4.5% of hard costs for all improvements for all retail tenant leases | |
1.5% of hard costs for all non-retail or furniture leases | ||
Leasing Fees: | $0.94 per square foot for all retail tenant leases | |
$0.31 per square foot for all non-retail or furniture leases | ||
Disposition Fees: | ..75% of gross sales price for all sales to retail purchasers | |
..25% of gross sales price for all sales to non-retail or furniture purchasers |
Capital Structure (in millions) | |||||
DDR | $ | 19.8 | |||
Klaff | 9.8 | ||||
Lubert-Adler | 49.1 | ||||
Random Properties Acquisition Corp. I | 1.4 | ||||
Total Capital | $ | 80.1 | |||
Payable to DDR | $ | 0.9 | |||
Existing Debt | $ | 78.6 | |||
Maximum Debt Assumption | $ | 9.0 | (1) | ||
Total Debt & Equity | $ | 168.6 | |||
(1) Represents the maximum amount of debt that could be assumed by the Joint Venture at the end of the designation period.
55
Developers Diversified Realty
Quarterly Financial Supplemental
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: | Jefferson County Plaza LLC | |
Date Formed: | July 1999 | |
Property Name/Location: | Arnold, MO | |
Major Tenants: | Target (not owned) | |
Home Depot (not owned) | ||
Shoe Carnival | ||
Sally Beauty Supply | ||
Deal$ | ||
Partnership Structure | ||
Equity Contribution: | 50% — DDR | |
50% — The Sansone Group (50% owned by DDR) | ||
Cash Flow Distribution: | 50% — DDR | |
50% — The Sansone Group | ||
Fees to DDR | ||
Management Fee: | 1.50% | |
Development Fee: | NA | |
Leasing Fees: | 2.5% of gross base rent plus reimbursables on new leases; 1.75% on renewals |
Capital Structure (in millions) | ||||
DDRC | $ | (0.05 | ) | |
The Sansone Group | (0.05 | ) | ||
Total Capital | $ | (0.1 | ) | |
Payable to DDR | $ | 2.9 | ||
Debt | $ | 2.3 | ||
Total Debt & Equity | $ | 5.1 | ||
56
Developers Diversified Realty
Quarterly Financial Supplemental
For the three months ended March 31, 2003
Joint Venture Investment Summary
Joint Venture Name: Date Formed: Property Name/Location: | DDR Markaz LLC (Kuwaiti Financial Centre) May 2003 The joint venture consists of the following seven properties: | |||
Hilltop Plaza — Richmond, CA | Highland Grove Shopping Center — Highland, IN | |||
Derby Square — Grove City, OH | Springfield Commons Shopping Center — Toledo, OH | |||
Oviedo Park — Oviedo, FL | Apple Blossom Corners — Winchester, VA | |||
North Pointe Plaza — Tampa, FL | ||||
Major Tenants: | Babies R Us (not owned) | Lowe’s (not owned) | ||
Barnes & Noble | Marshalls | |||
Bed Bath & Beyond | Martin’s Food Store | |||
Big Bear | Michael’s | |||
Books-A-Million | OfficeMax | |||
Borders Books (not owned) | Old Navy | |||
Century Theatre | Petsmart | |||
Circuit City | Publix | |||
Gander Mountain | Ross Dress for Less | |||
Jewel (not owned) | Target (not owned) | |||
Kohl’s | T.J. Maxx | |||
Linens ’N Things | Wal-mart (not owned) | |||
Partnership Structure | ||||
Equity Contribution: | 80% — Kuwait Financial Centre S.A.K. and Bank of Bahrain and Kuwait B.S.C. (dba as “Markaz”) | |||
20% — DDR | ||||
Cash Flow Distribution: | 80% — Markaz | |||
20% — DDR | ||||
Promote (current): | (i) Pro rata in proportion to DDR and Markaz equity interest until both have been allocated an amount equal to a 12% annual return, and (ii) 20% to DDR and 80% to DDR and Markaz in proportion to their equity interest. | |||
Fees to DDR | ||||
Property Management Fee: | 4.0% of revenues | |||
Development Fee: | 5.0% of total costs for all improvements | |||
Asset Management Fee: | 5.5% of net operating income | |||
Leasing Fees (without co-broker): | 6.0% on new leases on years 1-5; 3.0% on remainder of term (spaces < 5,000 square feet) | |||
5.0% on new leases on years 1-5; 2.5% on remainder of term (spaces 5,000 — 10,000 square feet) | ||||
4.0% on new leases on years 1-5; 2.0% on remainder of term (spaces 10,000 — 20,000 square feet) | ||||
$2.00 per square foot (spaces > 20,000 square feet) | ||||
4.0% on new leases on years 1-5; 2.0% on years 6-10 (ground leases) | ||||
Renewals earn 50% of fees on new leases | ||||
Commission on Outparcel Sales: | 6.0% of gross sales price up to $500,000 | |||
5.0% of gross sales price $500,000 — $1,000,000 | ||||
4.0% of gross sales price over $1,000,000 |
Capital Structure (in millions) | |||||
DDR | $ | 11.9 | |||
Markaz | 47.4 | ||||
Total Capital | $ | 59.3 | |||
Debt | $ | 110.0 | |||
Total Debt & Equity | $ | 169.3 | |||
57
Joint Venture Financial Operations
58
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Joint Venture Capital Transactions
Acquisitions, Dispositions, Developments & Expansions
for the Three Month Period Ended March 31, 2003
Three | ||||||||||||||||||||
Months Ended | Year Ended | Year Ended | Year Ended | Year Ended | ||||||||||||||||
March 31, | December 31, | December 31, | December 31, | December 31, | ||||||||||||||||
2003 | 2002 | 2001 | 2000 | 1999 | ||||||||||||||||
Acquisitions/Transfers | $ | 181.2 | $ | 53.0 | $ | 213.1 | $ | 91.2 | (6) | $ | 96.5 | (8) | ||||||||
Completed Expansions | 1.9 | 9.0 | 2.3 | 6.2 | 3.3 | |||||||||||||||
Developments & Construction in Progress | 16.3 | 48.6 | 103.7 | 114.7 | 169.0 | |||||||||||||||
Tenant Improvements & Building Renovations(1 ) | 0.2 | 1.6 | 4.9 | 1.9 | 1.5 | |||||||||||||||
Other Real Estate Investments | 0.0 | 161.8 | (3) | 0.0 | 0.0 | 0.0 | ||||||||||||||
Minority Equity Investment in AIP | 0.0 | 0.0 | (135.0 | )(5) | (2.2 | ) | 42.2 | |||||||||||||
$ | 199.6 | $ | 274.0 | $ | 189.0 | $ | 211.8 | $ | 312.5 | |||||||||||
Less: Real Estate Sales and Dispositions | ($97.8 | )(2) | ($361.4 | )(4) | ($16.9 | ) | ($115.9 | )(7) | ($26.5 | )(9) | ||||||||||
Joint Venture Totals (Millions) | $ | 101.8 | ($87.4 | ) | $ | 172.1 | $ | 95.9 | $ | 286.0 | ||||||||||
(1) The Company estimates recurring capital expenditures, including tenant improvements, of $1.6 million associated with its joint venture portfolio during 2003.
(2) Includes the sale of a shopping center located San Diego, CA, sales of nine Service Merchandise locations, the disposition of a shopping center in Dayton, OH and the rejection of a e of the Service Merchandise locations.
(3) Amount represents the net cost of assets acquired from Service Merchandise pursuant to the designation rights agreement.
(4) Includes transfers to DDR in the aggregate amounts of $58.7 million, $38.7 million, $25.6 million and $30.6 million relating to shopping centers in Plainville, CT, Independence, MO, Canton, OH and San Antonio, TX, respectively. This amount also includes sales of shopping centers in Denver, CO; Hagerstown, MD; Salem, NH, Eatontown, NJ, Durham, NC and Round Rock, TX and the sales of outlot parcels in Round Rock, TX and San Antonio, TX.
(5) The balance reflects the consolidation of the assets formerly owned by American Industrial Properties (AIP) during 2nd quarter 2001.
(6) Includes transfers from DDR to joint ventures in the aggregate amount of $39.6 million relating to a development project in San Antonio, TX, a transfer of a Phoenix, AZ property, and the outparcel land at Round Rock, TX.
(7) Includes transfers to DDR in the aggregate amount of $76.7 million relating to the Nassau Pavillion development project, two former DDR/Oliver McMillan projects, and Phase II of the Salisbury, MD development project. All of which were previously accounted for through joint ventures.
(8) Includes a transfer of $20.4 million from DDR relating to the development project in Coon Rapids, MN and the transfer of the 13 remaining Best Products sites from the Retail Value Fund, which had an aggregate cost basis of $43.9 million at December 31, 1999.
(9) Includes a transfer of the Everett development project to DDR and the Salem development project to DD Development Co.
Summary of Joint Venture Capital Transactions 5.1
59
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Development
Assets Placed in Service as of March 31, 2003
Assets Placed | DDR's Current | |||||||
in Service | Proportionate Share | |||||||
Date | (Millions) | (Millions) | ||||||
As of December 31, 2002 | $ | 38.3 | $ | 10.1 | ||||
1st Quarter 2003 | $ | 1.9 | $ | 0.5 | ||||
2nd Quarter 2003 | $ | 6.3 | $ | 1.6 | ||||
3rd Quarter 2003 | $ | 7.2 | $ | 1.9 | ||||
4th Quarter 2003 | $ | 24.3 | $ | 3.8 | ||||
During 2004 and Thereafter | $ | 18.7 | $ | 4.7 | ||||
Total | $ | 96.7 | $ | 22.6 | ||||
Joint Venture Development
Funding Schedule as of March 31, 2003
DDR's | JV Partners' | Proceeds from | ||||||||||||||
Proportionate | Proportionate | Construction | ||||||||||||||
Share | Share | Loans | Total | |||||||||||||
(Millions) | (Millions) | (Millions) | (Millions) | |||||||||||||
Funded as of March 31, 2003 | $ | 8.4 | $ | 18.3 | $ | 52.2 | $ | 78.9 | ||||||||
Projected Net Funding During 2003 | 0.3 | 0.8 | 9.7 | 10.8 | ||||||||||||
Projected Net Funding Thereafter | 1.7 | 0.0 | 5.3 | 7.0 | ||||||||||||
Total | $ | 10.4 | $ | 19.1 | $ | 67.2 | $ | 96.7 | ||||||||
Joint Venture Development Delivery and Funding Schedules 5.2
60
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Joint Venture Development Projects
for the Three Month Period Ended March 31, 2003
DDR's | ||||||||||||||||||||||
DDR's | Joint | Total | Proportionate | Substantial | ||||||||||||||||||
Total | Ownership | Venture | Cost | Cost | Completion | |||||||||||||||||
Projects Substantially Completed | GLA | Percentage | Partner | (Millions) | (Millions) | Date | Major Tenants | |||||||||||||||
Long Beach, CA (CityPlace) (Phase I & II) | 436,440 | 24.75 | % | RVIP | $ | 56.0 | $ | 13.9 | 2002 (Phase I) | Phase I: Wal*Mart, Nordstrom Rack, Old Navy, Ross Dress for Less, Albertson’s Anna’s Linens and Sav-On. | ||||||||||||
2nd Half 2003 | Phase II: 71,000 square feet of additional small shop retail. | |||||||||||||||||||||
(Phase II) | ||||||||||||||||||||||
Projects in Progress | ||||||||||||||||||||||
Jefferson County (St. Louis), MO | 330,051 | (1) | 50.0 | % | Sansone | $ | 9.7 | $ | 4.9 | 2004 | Target, Home Depot, Shoe Carnival, Deal$, Sally Beauty | |||||||||||
Austin, TX | 496,604 | (1) | (2 | ) | David Berndt Interests/RVIP | $ | 31.0 | $ | 3.8 | Second Half 2003 | Target, Toys ‘R Us, Hobby Lobby, Ultimate Electronics, Ross Dress for Less, Linens ‘N Things, PetsMart | |||||||||||
Joint Venture Development Totals | 1,263,095 | $ | 96.7 | $ | 22.6 | |||||||||||||||||
Notes:
(1) Includes square footage which will not be Company owned.
(2) This project is currently being funded through a construction loan. DDR, Prudential, and Coventry will enter into a joint venture partnership when the project’s shell construction is complete, at which time DDR will have a 12.375% ownership interest, until the buyout of David Berndt Interests occurs, at which time DDR will have a 24.75% ownership interest. The cash flow distributions for the RVIP partnership will be made at the following percentages (1% Coventry; 24.75% DDR; and 74.25% Prudential) up to a leveraged 10% preferred return on equity. Once the limited partners (DDR and Prudential) have received a 10% preferred return and return of equity, the promote structure with 33% distributed to Coventry (79% owned by DDR) goes into effect.
Joint Venture Developments 5.2
61
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Expansion and Redevelopment Projects
for the Three Month Period Ended March 31, 2003
DDR's | Joint | |||||||
Ownership | Venture | |||||||
Projects Completed | Percentage | Partner | Description | |||||
N. Olmsted, OH | 79.57 | % | Hendon Properties | Expansion of existing center to create an additional 16,607 sf of small retail shops, including a Dollar Tree, and the addition of a 4,500 sf outparcel for the Vitamin Shoppe. | ||||
Total Cost (Millions) | $1.9 | |||||||
Projects in Progress | Percentage | |||||||
San Ysidro, CA | 20 | % | Prudential Real Estate Investors | Relocation of several small shop tenants in the shopping center to accommodate a 30,000 sf Ross Dress for Less and a 31,000 sf Marshall’s. | ||||
Shawnee, KS | 23.51 | % | Prudential Real Estate Investors | Relocating tenant to accommodate a 25,000 sf expansion creating a 65,000 sf Price Chopper. | ||||
Total Cost (Millions) | $7.5 | |||||||
Projects to Commence Construction | ||||||||
Deer Park, IL | 24.75 | % | Poag & McEwen/Prudential Real Estate Investors | Expansion of the existing center to create a 50,000 sf Century Theater and to create an additional 23,800 sf of small retail specialty shops and two outparcels. |
Joint Venture Expansions and Redevelopment 5.2
62
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Joint Venture Acquistions
for the Three Month Period Ended March 31, 2003
DDR's | Joint | |||||||||||||||||||
Cost | Acquistion | Ownership | Venture | |||||||||||||||||
Property Location | GLA | (Millions) | Date | Percentage | Partner | |||||||||||||||
Phoenix, AZ | 296,153 | $ | 27.5 | 1/2/2003 | 67.00 | % | Church Family Trust | |||||||||||||
Pasadena, CA | 556,163 | $ | 114.3 | 1/16/2003 | 25.00 | % | Lehman Brothers | |||||||||||||
Suwanee, GA(1) | 306,206 | $ | 32.0 | 3/13/2003 | 49.00 | % | Hendon Properties | |||||||||||||
JDN Realty Corporation(2) | 0 | $ | 7.4 | 3/13/2003 | Various | Various | ||||||||||||||
Total | 1,158,522 | $ | 181.2 | |||||||||||||||||
(1) This joint venture interest was acquired as part of the JDN acquisition.
(2) Included in the JDN acquisition was the interest in three joint ventures that own vacant parcels of land held for development or sale.
Joint Venture Dispositions
for the Three Month Period Ended March 31, 2003
Gross Sale | DDR's | Joint | ||||||||||||||||||
Proceeds | Ownership | Venture | ||||||||||||||||||
Property Location | GLA | (Millions) | Sale Date | Percentage | Partner | |||||||||||||||
San Diego, CA | 440,228 | $ | 95.0 | 3/27/2003 | 80.00 | % | DRA Advisors | |||||||||||||
Service Merchandise locations | 574,436 | $ | 16.4 | Various | 25.00 | % | Various | |||||||||||||
Total | 1,014,664 | $ | 111.4 | |||||||||||||||||
Joint Venture Acquisition & Dispositions 5.2
63
Developers Diversified Realty Corporation
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Joint Venture Debt
as of March 31, 2003
Mortgage | |||||||||||||||||
Property/Entity | Balance | Maturity Date | Interest Rate | ||||||||||||||
RVIP III | |||||||||||||||||
Long Beach, CA | V | 29,393,156 | 01/04 | Libor + 170 | |||||||||||||
RVIP III B | |||||||||||||||||
Deer Park, IL | V | 40,000,000 | 07/03 | Libor + 175 | |||||||||||||
V | 7,659,479 | 07/03 | Libor + 175 | ||||||||||||||
RVIP VI | |||||||||||||||||
Kansas City, MO | 20,102,968 | (1) | |||||||||||||||
RVIP VII | F | 105,508,074 | (2) | ||||||||||||||
V | 34,000,000 | (2) | |||||||||||||||
Community Centers | |||||||||||||||||
F | 119,000,000.00 | (3) | 02/05 | 6.00 | |||||||||||||
F | 17,300,000.00 | (3) | 02/05 | 5.95 | |||||||||||||
V | 16,000,000.00 | (3) | 02/05 | Libor + 250 | |||||||||||||
V | 4,000,000.00 | (3) | 02/05 | Libor + 250 | |||||||||||||
V | 66,654,774.00 | (3) | 03/04 | Libor + 150 | |||||||||||||
V | 14,354,660.00 | (3) | 03/04 | Libor + 400 | |||||||||||||
V | 23,924,445.00 | (3) | 03/04 | Libor + 700 | |||||||||||||
DDRA Community Centers Four | |||||||||||||||||
San Antonio, TX | V | 30,000,000 | 10/05 | Libor + 210 | |||||||||||||
DDRA Community Centers Five | F | 156,000,000 | (4) | 10/05 | 6.64 | ||||||||||||
DDRA Community Centers Six | |||||||||||||||||
St. Louis, MO | F | 12,741,207 | 04/10 | 8.56 | |||||||||||||
DDRA Community Centers Seven | |||||||||||||||||
Ahwatukee, AZ (Phase IV) | F | 9,986,725 | 01/05 | 8.07 | |||||||||||||
DDRA Community Centers Eight | |||||||||||||||||
Deer Valley, AZ | F | 17,845,739 | 09/10 | 8.01 | |||||||||||||
Merriam Town Center | |||||||||||||||||
Merriam, KS | V | 24,455,000 | 04/03 | Libor +175 | |||||||||||||
Tax Incremental Financing Obligation | F | 9,075,450 | 02/16 | 6.90 | |||||||||||||
DDRA Kildeer LLC | V | 4,500,000 | 08/07 | Libor + 180 | |||||||||||||
Kildeer, IL | F | 15,000,000 | 08/07 | 5.64 | |||||||||||||
Lennox Town Center Limited | |||||||||||||||||
Columbus, OH | F | 19,363,379 | 07/22 | 8.11 | |||||||||||||
Sun Center Limited | |||||||||||||||||
Columbus, OH | F | 5,947,477 | 05/07 | 8.29 | |||||||||||||
F | 15,588,426 | 04/11 | 8.48 | ||||||||||||||
Continental Sawmill Ltd. | |||||||||||||||||
Columbus, OH | F | 18,991,719 | 05/06 | 7.55 | |||||||||||||
Liberty Fair Mall Associates | |||||||||||||||||
Martinsville,VA | F | 20,165,229 | 12/09 | 8.46 | |||||||||||||
DOTRS LLC | |||||||||||||||||
Macedonia, OH | V | 11,454,100 | 09/06 | Libor +100 |
Summary of Joint Venture Debt 5.3
64
Developers Diversified Realty Corporation
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Joint Venture Debt
as of March 31, 2003 (continued)
Mortgage | ||||||||||||||||
Property/Entity | Balance | Maturity Date | Interest Rate | |||||||||||||
Town Center Plaza LLC Leawood, KS | F | 53,203,410 | 07/09 | 7.31 | ||||||||||||
DDR P&M Aspen Grove Littleton, CO | V | 43,863,193 | 05/03 | Libor + 185 | ||||||||||||
DDRC PDK Salisbury Phase III LLC Salisbury, MD | F | 1,869,453 | 04/06 | 7.61 | ||||||||||||
DLA Ventures, LP CRRV Perimeter One & Two | V | 42,000,000 | 02/06 | Libor + 245 | ||||||||||||
KLA/SM LLC | V | 78,556,691 | 07/04 | Libor + 350 | ||||||||||||
Jefferson County Plaza, LLC Arnold, MO | V | 2,288,371 | 05/05 | Libor + 175 | ||||||||||||
Paradise Village Gateway Phoenix, AZ | F | 17,823,960 | 05/07 | 7.78 | ||||||||||||
Paseo Colorado Holdings Pasadena, CA | V | 85,000,000 | 02/06 | Libor + 245 | ||||||||||||
JDN Metro Station | V | 1,196,224 | 06/03 | Libor + 225 | ||||||||||||
JDN Suwanee, GA | V | 28,625,199 | 06/03 | Libor + 295 | ||||||||||||
RVIP I Best Products | V | 2,253,905 | 08/04 | Libor + 175 | ||||||||||||
$ | 1,225,692,414 | |||||||||||||||
Notes: | ||
(1) | Encumbers six shopping center properties located in Kansas City, MO with mortgage interest rates ranging from 7.79% to 8.625% and maturity dates ranging from September, 2005 to November, 2007. | |
(2) | Encumbers ten shopping center properties located in California and Washington with mortgage interest rates ranging from 6.60% to 9.50% and maturity dates ranging from March, 2004 to March, 2022. | |
(3) | Encumbers seven shopping center properties as follows: |
San Diego, CA
Denver, CO
Atlanta, GA
Marietta, GA
Schaumburg, IL
Framingham, MA
Fairfax, VA
Naples, FL
(4) | Encumbers six shopping center properties as follows: |
Ahwatukee, AZ
Phoenix, AZ
Eagan, MN
Maple Grove, MN
Portland, OR
Fort Worth, TX
Summary of Joint Venture Debt 5.3
65
Developers Diversified Realty Corporation
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Pro Rata Joint Venture Debt
as of March 31, 2003
DDR's | DDR's | |||||||
Pro Rata | Pro Rata | |||||||
Joint Venture | Interest | Debt | ||||||
RVIP III Long Beach | 23.5125 | % | 6,911,066 | |||||
RVIP III B | 12.375 | % | 5,897,861 | |||||
RVIP VI | 23.5125 | % | 4,726,710 | |||||
RVIP VII | 20.00 | % | 27,901,615 | |||||
Community Centers | 20.00 | % | 52,246,776 | |||||
DDRA Comm Ctr Four | 35.00 | % | 10,500,000 | |||||
DDRA Comm Ctr Five | 50.00 | % | 78,000,000 | |||||
DDRA Comm Ctr Six | 50.00 | % | 6,370,603 | |||||
DDRA Comm Ctr Seven | 50.00 | % | 4,993,363 | |||||
DDRA Comm Ctr Eight | 50.00 | % | 8,922,869 | |||||
Merriam Town Center | 50.00 | % | 16,765,225 | |||||
DDRA Kildeer, LLC | 10.00 | % | 1,950,000 | |||||
Lennox Town Center | 50.00 | % | 9,681,690 | |||||
Sun Center | 79.45 | % | 17,110,274 | |||||
Continental Sawmill | 80.012 | % | 15,195,654 | |||||
Liberty Fair | 50.00 | % | 10,082,615 | |||||
DOTRS LLC | 50.00 | % | 5,727,050 | |||||
Town Center Plaza | 50.00 | % | 26,601,705 | |||||
DDR P&M Aspen Grove | 50.00 | % | 21,931,597 | |||||
DDRC PDK Salisbury | 50.00 | % | 934,727 | |||||
CRRV Perimeter One & Two | 25.00 | % | 10,500,000 | |||||
KLA/SM LLC | 25.00 | % | 19,639,173 | |||||
Jefferson County Plaza | 50.00 | % | 1,144,186 | |||||
Paradise Village Gateway | 67.00 | % | 11,942,053 | |||||
Paseo Colorado Holdings | 25.00 | % | 21,250,000 | |||||
Metro Station | 50.00 | % | 598,112 | |||||
Suwanee, GA | 49.00 | % | 14,026,348 | |||||
RVIP I | 79.57 | % | 1,793,432 | |||||
Total | $ | 413,344,702 | ||||||
Summary of Pro Rata Joint Venture Debt 5.4
66
Developers Diversified Realty Corporation
Quarterly Financial Supplement
For the three months ended March 31, 2003
Summary of Joint Venture Mortgage Principal Payments
as of March 31, 2003
JOINT VENTURE | 2003 Payments | 2004 Payments | 2005 Payments | 2006 Payments | 2007 Payments | 2008 Payments | ||||||||||||||||||||
RVIP III (Long Beach, CA) | 29,393,156 | |||||||||||||||||||||||||
RVIP III B (Deer Park) | 47,659,479 | |||||||||||||||||||||||||
RVIP VI (Kansas City) | 1,311,414 | 18,859,746 | ||||||||||||||||||||||||
RVIP VII | 1,463,192 | 73,602,633 | 1,748,770 | 1,898,412 | 8,761,556 | 1,916,490 | ||||||||||||||||||||
Community Centers | 104,933,879 | 156,300,000 | ||||||||||||||||||||||||
DDRA Community Centers Four | 30,000,000 | |||||||||||||||||||||||||
DDRA Community Centers Five | 156,000,000 | |||||||||||||||||||||||||
DDRA Community Centers Six | 101,939 | 107,936 | 120,896 | 131,816 | 143,722 | 153,623 | ||||||||||||||||||||
DDRA Community Centers Seven | 75,262 | 88,687 | 9,836,051 | |||||||||||||||||||||||
DDRA Community Centers Eight | 157,116 | 166,174 | 184,371 | 199,915 | 216,768 | 231,039 | ||||||||||||||||||||
Merriam Town Center | 24,455,000 | |||||||||||||||||||||||||
Merriam TIF | ||||||||||||||||||||||||||
DDRA Kildeer, LLC (Kildeer, IL) | 19,500,000 | |||||||||||||||||||||||||
Lennox Town Center Limited | 423,564 | 459,221 | 497,880 | 539,794 | 585,235 | 634,502 | ||||||||||||||||||||
Sun Center Limited | ||||||||||||||||||||||||||
Principal Mutual Life Ins Co | 372,864 | 405,741 | 441,517 | 480,448 | 522,811 | 568,910 | ||||||||||||||||||||
W. Lyman Case & Co | 143,955 | 156,352 | 169,818 | 184,445 | 5,327,788 | |||||||||||||||||||||
Continental Sawmill Ltd. | 860,113 | 927,347 | 999,836 | 16,413,421 | ||||||||||||||||||||||
Liberty Fair Mall Associates | 171,700 | 181,849 | 203,092 | 221,213 | 240,952 | 257,650 | ||||||||||||||||||||
DOTRS LLC | ||||||||||||||||||||||||||
National City Bank | 414,280 | 427,660 | 453,000 | 10,251,560 | ||||||||||||||||||||||
Town Center Plaza LLC | 965,253 | 1,038,225 | 1,116,715 | 1,201,138 | 1,291,944 | 1,389,614 | ||||||||||||||||||||
DDR P&M Aspen Grove (Littleton) | 43,617,893 | |||||||||||||||||||||||||
DDRC PDK Salisbury Phase III | 1,874,097 | |||||||||||||||||||||||||
CRRV Perimeter One & Two | 42,000,000 | |||||||||||||||||||||||||
KLA/SM LLC | 78,556,691 | |||||||||||||||||||||||||
Jefferson County Plaza LLC | 2,288,371 | |||||||||||||||||||||||||
Paradise Village Gateway | 234,053 | 276,245 | 298,487 | 322,556 | 16,692,619 | |||||||||||||||||||||
Paseo Colorado Holdings | 4,655,250 | 6,207,000 | 6,207,000 | 67,930,750 | ||||||||||||||||||||||
JDN Metro Station | 1,196,224 | |||||||||||||||||||||||||
JDN Suwanee, GA | 28,625,199 | |||||||||||||||||||||||||
RVIP I (Best Products) | 2,253,905 | |||||||||||||||||||||||||
Payments through 03/31/03 | -1,096,886 | |||||||||||||||||||||||||
Total — Debt | 154,495,450 | 299,182,701 | 368,177,219 | 143,649,565 | 72,143,141 | 5,151,828 | ||||||||||||||||||||
JOINT VENTURE | 2009 Payments | 2010 Payments | 2011 Payments | Thereafter | Total | |||||||||||||||||
RVIP III (Long Beach, CA) | 29,393,156 | |||||||||||||||||||||
RVIP III B (Deer Park) | 47,659,479 | |||||||||||||||||||||
RVIP VI (Kansas City) | 20,171,161 | |||||||||||||||||||||
RVIP VII | 2,092,301 | 2,272,271 | 2,467,775 | 43,657,964 | 139,881,364 | |||||||||||||||||
Community Centers | 261,233,879 | |||||||||||||||||||||
DDRA Community Centers Four | 30,000,000 | |||||||||||||||||||||
DDRA Community Centers Five | 156,000,000 | |||||||||||||||||||||
DDRA Community Centers Six | 170,580 | 11,839,094 | 12,769,606 | |||||||||||||||||||
DDRA Community Centers Seven | 10,000,000 | |||||||||||||||||||||
DDRA Community Centers Eight | 254,521 | 16,478,828 | 17,888,732 | |||||||||||||||||||
Merriam Town Center | 24,455,000 | |||||||||||||||||||||
Merriam TIF | 9,075,450 | 9,075,450 | ||||||||||||||||||||
DDRA Kildeer, LLC (Kildeer, IL) | 19,500,000 | |||||||||||||||||||||
Lennox Town Center Limited | 687,917 | 745,828 | 808,615 | 14,083,527 | 19,466,083 | |||||||||||||||||
Sun Center Limited | ||||||||||||||||||||||
Principal Mutual Life Ins Co | 619,074 | 673,660 | 11,593,684 | 15,678,709 | ||||||||||||||||||
W. Lyman Case & Co | 5,982,358 | |||||||||||||||||||||
Continental Sawmill Ltd. | 19,200,717 | |||||||||||||||||||||
Liberty Fair Mall Associates | 18,936,140 | 20,212,596 | ||||||||||||||||||||
DOTRS LLC | ||||||||||||||||||||||
National City Bank | 11,546,500 | |||||||||||||||||||||
Town Center Plaza LLC | 46,435,280 | 53,438,169 | ||||||||||||||||||||
DDR P&M Aspen Grove (Littleton) | 43,617,893 | |||||||||||||||||||||
DDRC PDK Salisbury Phase III | 1,874,097 | |||||||||||||||||||||
CRRV Perimeter One & Two | 42,000,000 | |||||||||||||||||||||
KLA/SM LLC | 78,556,691 | |||||||||||||||||||||
Jefferson County Plaza LLC | 2,288,371 | |||||||||||||||||||||
Paradise Village Gateway | 17,823,960 | |||||||||||||||||||||
Paseo Colorado Holdings | 85,000,000 | |||||||||||||||||||||
JDN Metro Station | 1,196,224 | |||||||||||||||||||||
JDN Suwanee, GA | 28,625,199 | |||||||||||||||||||||
RVIP I (Best Products) | 2,253,905 | |||||||||||||||||||||
Payments through 03/31/03 | -1,096,886 | |||||||||||||||||||||
Total — Debt | 69,195,813 | 32,009,681 | 14,870,074 | 66,816,941 | 1,225,692,414 | |||||||||||||||||
Summary of Joint Venture Mortgage Principal Payments 5.5
67
Portfolio Statistics
68
Company Features(1)
391 | Shopping Centers (and interests in Retail Assets)(2) | |
4 | Managed Shopping Centers | |
44 | States (including managed properties)(2) | |
54.7 | Million Sq. Ft. Owned | |
85.1 | Million Sq. Ft. Owned and Managed(2)(3) | |
95.4%/94.7% | % Leased / % Occupied(4) | |
421 | Total Employees |
(1) | Includes Service Merchandise portfolio. Does not include 35 Industrial and office properties. | |
(2) | Includes development projects. | |
(3) | Includes unowned anchors at company owned operating and development retail properties. | |
(4) | Core retail portfolio. |
69
70
71
72
Average Annualized
Base Rental Rates
Annualized Base Rent/S.F. | ||||||||||||
NUMBER OF | SHOP | |||||||||||
PERIOD ENDING | PROPERTIES | TOTAL | SPACE | |||||||||
Mar. 31, 2003 | 287 | $ | 10.39 | $ | 15.02 | |||||||
Dec. 31, 2002 | 189 | $ | 10.58 | $ | 15.18 | |||||||
Dec. 31, 2001 | 192 | $ | 10.03 | $ | 14.02 | |||||||
Dec. 31, 2000 | 190 | $ | 9.66 | $ | 13.66 | |||||||
Dec. 31, 1999 | 186 | $ | 9.20 | $ | 12.69 | |||||||
Dec. 31, 1998 | 159 | $ | 8.99 | $ | 12.39 | |||||||
Dec. 31, 1997 | 123 | $ | 8.49 | $ | 11.69 | |||||||
Dec. 31, 1996 | 112 | $ | 7.85 | $ | 10.87 | |||||||
Dec. 31, 1995 | 106 | $ | 7.60 | $ | 10.54 | |||||||
Dec. 31, 1994 | 84 | $ | 5.89 | $ | 9.02 | |||||||
Dec. 31, 1993 | 69 | $ | 5.60 | $ | 8.56 | |||||||
Dec. 31, 1992 | 53 | $ | 5.37 | $ | 8.37 | |||||||
Dec. 31, 1991 | 53 | $ | 5.35 | $ | 8.29 | |||||||
Dec. 31, 1990 | 52 | $ | 5.27 | $ | 8.25 | |||||||
Dec. 31, 1989 | 45 | $ | 4.93 | $ | 7.87 | |||||||
Dec. 31, 1988 | 40 | $ | 4.81 | $ | 7.41 | |||||||
Dec. 31, 1987 | 37 | $ | 4.38 | $ | 7.09 |
(1) | Excluding the impact of properties acquired through the merger with JDN Realty, total rents per square foot were $10.79 and shop rents were $15.51. |
73
74
Lease Expirations by Year(1)
Anchor Base Rent | Shop Space Base Rent | ||||||||||||||||||||||||
Year | Leases | Revenue (millions) | Average/S.F. | Leases | Revenue (millions) | Average/S.F. | |||||||||||||||||||
2003 | 12 | $ | 1.5 | $ | 3.51 | 585 | $ | 18.9 | $ | 12.41 | |||||||||||||||
2004 | 28 | $ | 6.3 | $ | 6.25 | 698 | $ | 25.1 | $ | 13.30 | |||||||||||||||
2005 | 36 | $ | 7.7 | $ | 5.79 | 708 | $ | 27.3 | $ | 13.67 | |||||||||||||||
2006 | 27 | $ | 6.3 | $ | 6.29 | 567 | $ | 27.5 | $ | 14.96 | |||||||||||||||
2007 | 48 | $ | 13.8 | $ | 6.65 | 519 | $ | 26.4 | $ | 15.00 | |||||||||||||||
2008 | 39 | $ | 10.1 | $ | 6.56 | 268 | $ | 16.4 | $ | 13.78 | |||||||||||||||
2009 | 41 | $ | 13.3 | $ | 7.39 | 114 | $ | 10.4 | $ | 15.96 | |||||||||||||||
2010 | 52 | $ | 17.4 | $ | 7.93 | 125 | $ | 12.1 | $ | 16.92 | |||||||||||||||
2011 | 86 | $ | 33.0 | $ | 9.66 | 177 | $ | 19.9 | $ | 20.41 | |||||||||||||||
2012 | 75 | $ | 28.0 | $ | 8.98 | 130 | $ | 15.7 | $ | 21.53 | |||||||||||||||
2003-2012 Subtotal | 444 | $ | 137.4 | $ | 7.67 | 3,891 | $ | 199.7 | $ | 15.05 | |||||||||||||||
Total Rent Roll at March 31, 2003 | 784 | $ | 283.0 | $ | 8.31 | 4,078 | $ | 219.5 | $ | 15.02 |
(1) | Does not include Service Merchandise portfolio. |
75
1Q03 Largest Tenants
by SF — Owned & Unowned(1)(2)
Total | Owned | Unowned | ||||||||||||
Rank | Tenant | Units | GLA | Units | GLA | Units | GLA | |||||||
1 | Wal-Mart/Sam’s | 83 | 12,078,062 | 28 | 3,195,248 | 55 | 8,882,814 | |||||||
2 | Lowe’s Home Improvement | 27 | 3,362,660 | 13 | 1,579,209 | 14 | 1,783,451 | |||||||
3 | Target/Mervyn’s | 25 | 2,907,809 | 5 | 590,765 | 20 | 2,317,044 | |||||||
4 | Home Depot | 23 | 2,323,345 | 6 | 550,150 | 17 | 1,773,195 | |||||||
5 | Kohl’s | 25 | 2,085,693 | 24 | 2,003,643 | 1 | 82,050 | |||||||
6 | T.J.Maxx/Marshall’s | 51 | 1,702,721 | 51 | 1,702,721 | 0 | 0 | |||||||
7 | PETsMART | 41 | 1,496,100 | 41 | 1,496,100 | 0 | 0 | |||||||
8 | K-Mart | 15 | 1,319,976 | 14 | 1,236,678 | 1 | 83,298 | |||||||
9 | Bed Bath & Beyond | 31 | 1,019,896 | 31 | 1,019,896 | 0 | 0 | |||||||
10 | Best Buy/Musicland | 29 | 1,000,445 | 28 | 905,516 | 1 | 94,929 |
(1) | Includes Service Merchandise portfolio. | |
(2) | Assumes 100% ownership of joint ventures. |
76
Reliance on Major Tenants(1) (2)
(Owned shopping center GLA only)
Total Base Rent | Percent | Credit | |||||||
Tenant | Units | (millions) | of Totals | Ratings | |||||
Wal-Mart/Sam’s Club | 28 | $15.90 | 4.08% | AA/Aa2 | |||||
Kohl’s | 24 | $12.31 | 3.16% | A-/A3 | |||||
Lowe’s Home Improvement | 13 | $11.59 | 3.07% | A/A3 | |||||
T.J. Maxx/Marshalls | 51 | $9.57 | 2.46% | A/A3 | |||||
PETsMART | 41 | $8.51 | 2.18% | B+/Ba3 | |||||
Bed Bath & Beyond | 31 | $8.39 | 2.15% | BBB-/NR | |||||
Best Buy / Musicland Group | 29 | $7.94 | 2.04% | BBB-/Baa3 | |||||
Officemax | 37 | $7.51 | 1.93% | NR/NR | |||||
AMC Theater | 5 | $5.90 | 1.51% | NR/B2 | |||||
Gap/Old Navy/Banana Republic | 33 | $5.24 | 1.34% | BB+/Ba3 | |||||
Michael’s | 30 | $5.23 | 1.34% | BB/Ba1 | |||||
Barnes & Noble | 39 | $5.02 | 1.29% | BB/Ba3 | |||||
Kroger | 15 | $5.00 | 1.28% | BBB-/Baa3 | |||||
Cinemark Theatre | 8 | $4.53 | 1.16% | BB-/B2 | |||||
Toys “R” Us | 21 | $4.29 | 1.10% | BBB-/Baa3 | |||||
Linens 'N Things | 13 | $4.19 | 1.08% | NR/NR | |||||
Subtotal | 418 | $121.48 | 31.17% | ||||||
Portfolio Total | 4,862 | $389.72 | 100.0% |
(1) Includes Service Merchandise portfolio.
77
Reliance on Major Tenants(1) (2)
by GLA and by Base Rental Revenue
Base | ||||||||||||||
Owned | % Total | Rental | % Total | |||||||||||
Rank | Major Tenant (units) | GLA | GLA | Rank | Major Tenant (units) | Revenue | Base Rent | |||||||
($ Millions) | ||||||||||||||
1 | Wal-Mart / Sam’s Club (28) | 3.00 | 6.86% | 1 | Wal-Mart/Sam’s Club (28) | $15.90 | 4.08% | |||||||
2 | Kohl’s (24) | 1.72 | 3.94% | 2 | Kohl’s (24) | $12.31 | 3.16% | |||||||
3 | Lowe’s Home Improvement (13) | 1.58 | 3.61% | 3 | Lowe’s Home Improvement (13) | $11.95 | 3.07% | |||||||
4 | T.J. Maxx / Marshalls (51) | 1.26 | 2.88% | 4 | T.J. Maxx / Marshalls (51) | $9.57 | 2.46% | |||||||
5 | K-mart (14) | 1.16 | 2.65% | 5 | PetsMart (41) | $8.51 | 2.18% | |||||||
6 | Petsmart (41) | 0.89 | 2.03% | 6 | Bed Bath & Beyond (31) | $8.39 | 2.15% | |||||||
7 | Best Buy/ Musicland Group (29) | 0.78 | 1.79% | 7 | Best Buy / Musicland Group (29) | $7.94 | 2.04% | |||||||
8 | OfficeMax (37) | 0.77 | 1.75% | 8 | OfficeMax (37) | $7.51 | 1.93% | |||||||
9 | Bed Bath & Beyond (31) | 0.75 | 1.71% | 9 | AMC Theater (5) | $5.90 | 1.51% | |||||||
10 | Kroger (15) | 0.73 | 1.66% | 10 | Gap/Old Navy/Banana Republic (33) | $5.24 | 1.34% | |||||||
11 | JC Penney/Eckards (26) | 0.68 | 1.55% | 11 | Michael’s (30) | $5.23 | 1.34% | |||||||
12 | Toys “R” Us (21) | 0.56 | 1.27% | 12 | Barnes & Noble (39) | $5.02 | 1.29% | |||||||
13 | Target (5) | 0.52 | 1.20% | 13 | Kroger (15) | $5.00 | 1.28% | |||||||
14 | Goody’s Family Clothing (19) | 0.52 | 1.18% | 14 | Cinemark Theatre (8) | $4.53 | 1.16% | |||||||
15 | Michael’s (30) | 0.49 | 1.11% | 15 | Toys “R” Us (21) | $4.29 | 1.10% | |||||||
16 | Winn Dixie (11) | 0.45 | 1.02% | 16 | Linens `N Things (13) | $4.19 | 1.08% | |||||||
17 | Gap/Old Navy/Banana Republic (33) | 0.40 | 0.91% | 17 | Goody’s (19) | $3.96 | 1.02% | |||||||
18 | Beall’s (13) | 0.39 | 0.89% | 18 | Circuit City (17) | $3.85 | 0.99% | |||||||
19 | Joann Stores (21) | 0.38 | 0.88% | 19 | Staples (19) | $3.61 | 0.93% | |||||||
20 | Home Depot (6) | 0.38 | 0.87% | 20 | Ross Stores (18) | $3.55 | 0.91% | |||||||
Subtotal: 1-20 | 17.39 | 39.76% | Subtotal: 1-20 | $136.45 | 35.01% | |||||||||
Total Portfolio: | 43.73 | 100.0% | Total Portfolio: | $389.72 | 100.00% |
(1) | Includes Service Merchandise portfolio. | |
(2) | Based on actual pro rata ownership of real estate assets. |
78
Appendix
79
![]() | Run Date: 04/23/2003 Page 1 of 21 Time: 2:12:04PM |
Property List *
DDR | Owned | Total | ||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||
Alabama | ||||||||||||||||||||||||
1 | BIRMINGHAM, AL (BROOK) | BROOK HIGHLAND PLAZA 5291 HWY 280 SOUTH | 35242 | SC | 1994 | 1994 | 100.00 % | 406,393 | $3,611,786 | $8.99 | 98.8% | WINN DIXIE STORES #417(2014), RHODES#3029/MARKS FITZGERALD(2004), GOODY’S #165(2004), REGAL CINEMAS, INC.(2014), STEIN MART#67(2011), OFFICEMAX #588(2011), MICHAEL’S #9986(2009), BOOKS-A-MILLION-4(2005), ROSS STORES, INC.(2014), LOWES HOME CENTERS(NOT OWNED) | ||||||||||||
2 | BIRMINGHAM, AL (EASTWOOD) | EASTWOOD FESTIVAL CENTER 7001 CRESTWOOD BLVD | 35210 | SC | 1989 | 1995 | 100.00 % | 301,074 | $1,679,630 | $8.05 | 69.3% | OFFICE DEPOT #43(2004), BURLINGTON COAT FACTORY #297(2008), REGAL CINEMAS, INC.(2006), HOME DEPOT(NOT OWNED), WESTERN SUPERMARKETS(NOT OWNED) | ||||||||||||
3 | BIRMINGHAM, AL (RIVERCHASE) | RIVERCHASE PROMENADE MONTGOMERY HIGHWAY | 35244 | SC | 1989 | 2002 | 100.00 % | 98,016 | $1,217,292 | $14.66 | 84.7% | MARSHALL’S #411(2006), GOODY’S(NOT OWNED), TOY’S R US(NOT OWNED), KID’S R US(NOT OWNED) | ||||||||||||
4 | DECATUR, AL | SOUTHLAND PLAZA 2019 US HWY. 31 SOUTH | 35601 | SC | 1996 | 2003 | 100.00 % | 122,956 | $676,183 | $6.17 | 89.1% | Food World #233(2021) | ||||||||||||
5 | GADSDEN, AL | EAST SIDE PLAZA 3010-3036 E. MEIGHAN BOULEVARD | 35903 | SC | 1979 | 2003 | 100.00 % | 85,340 | $214,024 | $2.59 | 97.0% | Public Wholesale(2050), FOOD WORLD(NOT OWNED) | ||||||||||||
6 | OPELIKA, AL | PEPPERELL CORNERS 2300-2600 PEPPERELL PARKWAY OP | 36801 | SC | 1995 | 2003 | 100.00 % | 306,224 | $1,744,419 | $5.95 | 95.7% | Lowe’s (Dark) #0398(2012), Winn-Dixie #409(2013), Wal-Mart (Dark) #355(2013), Goody’s 20921 - #121(2010) | ||||||||||||
7 | SCOTTSBORO, AL | SCOTTSBORO MARKETPLACE 24833 JOHN P REID PARKWAY | 35766 | SC | 1999 | 2003 | 100.00 % | 40,560 | $421,596 | $10.39 | 100.0% | Goody’s #55(2011), WAL-MART(NOT OWNED) | ||||||||||||
Arizona | ||||||||||||||||||||||||
8 | AHWATUKEE, AZ | FOOTHILLS TOWNE CTR (II) 4711 EAST RAY ROAD | 85044 | SC | 1996 | 1997 | 50.00 % | 647,904 | $9,318,435 | $14.46 | 99.5% | BASSETT FURNITURE(2010), ASHLEY HOMESTORES(2011), STEIN MART #106(2011), AMC THEATRE(2021), BARNES & NOBLE #2781(2012), BABIES ‘R US #5670(2007), ROSS STORES, INC. #369(2007), OFFICEMAX #743(2012), JOANN, ETC. #1917(2010), BEST BUY #177(2014) | ||||||||||||
9 | PHOENIX, AZ | PARADISE VILLAGE GATEWAY TATUM & SHEA BLVDS | 85028 | SC | 1997 | 2003 | 67.00 % | 223,243 | $3,571,351 | $16.59 | 96.4% | BED BATH & BEYOND(2011), ROSS(2007), PETSMART(2015), STAPLES #0395(2005), ALBERTSONS-OSCO DRUG(NOT OWNED) | ||||||||||||
10 | PHOENIX, AZ (DEER VALLEY) | DEER VALLEY TOWNE CENTER 2805 WEST AGUA FRIA FREEWAY | 85027 | SC | 1996 | 1999 | 50.00 % | 197,009 | $2,789,251 | $14.16 | 100.0% | ROSS STORES #412(2009), OFFICEMAX #739(2013), PETSMART #1333(2014), MICHAELS #9922(2009), TARGET(NOT OWNED), AMC THEATRES(NOT OWNED) | ||||||||||||
11 | PHOENIX, AZ (PEORIA) | ARROWHEAD CROSSING 7553 WEST BELL ROAD | 85382 | SC | 1995 | 1996 | 50.00 % | 346,430 | $4,046,156 | $11.97 | 97.6% | STAPLES #289(2009), COMP USA#318(2013), MAC FRUGAL’S #333 -1(2010), BARNES & NOBLE #2746-1(2011), T.J. MAXX #162 -1(2005), CIRCUIT CITY — #3362-1(2016), OSHMAN’S SPORTING GOODS, #690(2017), BASSETT FURNITURE(2009), LINENS ‘N THINGS #427-1(2011), FRY’S(NOT OWNED) | ||||||||||||
Arkansas | ||||||||||||||||||||||||
12 | FAYETTEVILLE, AR | SPRING CREEK CENTRE 464 E. JOYCE BOULEVARD | 72703 | SC | 1997 | 1997 | 100.00 % | 262,827 | $2,938,445 | $11.18 | 100.0% | T.J. MAXX #159(2005), BEST BUY(2017), GOODY’S #231(2013), OLD NAVY #6169(2005), BED, BATH & BEYOND #278(2009), WAL-MART SUPER CENTER(NOT OWNED), HOME DEPOT(NOT OWNED) |
* 1. Property Developed by the Company * 2. Original IPO Property * Does Not Include Service Merchandise Interests | * SC — Shopping Center * MM — Mini-Mall * BC — Business Center * LC — Lifestyle Center | Property Listing 7.1 |
80
![]() | Run Date: 04/23/2003 Time: 2:12:04PM Page 2 of 21 |
Property List *
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
13 | FAYETTEVILLE, AR (STEELE) | STEELE CROSSING 3533-3595 N. SHILOH DR | 72703 | SC | 2001 | 2003 | 100.00 % | 34,349 | $ | 433,006 | $ | 12.61 | 100.0 | % | KOHL’S(NOT OWNED), TARGET(NOT OWNED) | |||||||||||||||||||||||
14 | N. LITTLE ROCK, AR | MCCAIN PLAZA 4124 EAST MCCAIN BOULEVARD | 72117 | SC | 1991 | 1994 | 100.00 % | 233,378 | $ | 1,281,411 | $ | 5.97 | 91.9 | % | BED BATH & BEYOND #517(2013), T.J. MAXX #721(2007), CINEMARK THEATRE-TANDY 10(2011), BURLINGTON COAT FACTORY WHSE(2014) | |||||||||||||||||||||||
15 | RUSSELLVILLE, AR | VALLEY PARK CENTRE 3093 EAST MAIN STREET | 72801 | SC | 1992 | 1994 | 100.00 % | 272,245 | $ | 1,625,434 | $ | 6.41 | 93.1 | % | WAL-MART STORES #58(2011), STAGE #301(2005), J.C. PENNEY #351(2012) | |||||||||||||||||||||||
California | ||||||||||||||||||||||||||||||||||||||
16 | CAMERON PARK, CA | CAMERON PARK 4082-4092 CAMERON PARK DRIVE | 95682 | SC | 1999 | 2001 | 20.00 % | 103,414 | $ | 1,443,444 | $ | 14.93 | 93.5 | % | SAFEWAY #1618(2020) | |||||||||||||||||||||||
17 | CITY OF INDUSTRY, CA | PLAZA AT PUENTE HILLS 17647-18271 GALE AVENUE | 91748 | SC | 1987 | 2001 | 20.00 % | 518,938 | $ | 6,297,595 | $ | 13.86 | 87.5 | % | MILLER’S OUTPOST/HUB DIST#334(2008), OFFICE DEPOT, INC.(2012), IKEA(2007), CIRCUIT CITY #3301(2009) | |||||||||||||||||||||||
18 | FULLERTON, CA | LA MANCHA NORTH HARBOR BLVD | 92632 | SC | 1973 | 2001 | 20.00 % | 109,358 | $ | 970,834 | $ | 9.43 | 94.1 | % | RALPHS GROCERY STORE(2020), BALLARD WIMER BROCKETT&EDWARDS(2004) | |||||||||||||||||||||||
19 | LANCASTER, CA | VALLEY CENTRAL — DISCOUNT 44707-44765 VALLEY CENTRAL WAY | 93536 | SC | 1990 | 2001 | 20.00 % | 459,529 | $ | 3,731,934 | $ | 11.15 | 72.8 | % | WAL-MART #1563(2010), MOVIES 12/CINEMARK(2017), WAL-MART #1563(STORAGE)(2000), MICHAEL’S #3541(2004), MARSHALLS #375(2007), CIRCUIT CITY #411(2011), STAPLES #88(2008), COSTCO(NOT OWNED) | |||||||||||||||||||||||
20 | LONG BEACH, CA | CITY PLACE 451 LONG BEACH BLVD | 90802 | SC | 2002 | 1 * | 24.75 % | 222,846 | $ | 2,646,499 | $ | 11.88 | 100.0 | % | NORDSTROM, INC.(2012), ROSS STORES, INC(2013), WAL-MART #2949(2022), ALBERTSON’S(NOT OWNED) | |||||||||||||||||||||||
21 | MISSION VIEJO, CA | OLYMPIAD PLAZA 23002-23072 ALICIA PARKWAY | 92691 | SC | 1989 | 2001 | 20.00 % | 45,600 | $ | 1,253,700 | $ | 27.95 | 98.4 | % | ||||||||||||||||||||||||
22 | OCEANSIDE, CA | OCEAN PLACE CINEMAS 401-409 MISSION AVENUE | 92054 | SC | 2000 | 1 * | 100.00 % | 75,345 | $ | 1,037,611 | $ | 15.39 | 89.5 | % | REGAL CINEMAS(2014) | |||||||||||||||||||||||
23 | PASADENA, CA | PASEO COLORADO EAST COLORADO BOULEVARD | 91101 | LC | 2001 | 2003 | 25.00 % | 556,163 | $ | 11,747,689 | $ | 22.27 | 94.9 | % | GELSON’S MARKET(2021), EQUINOX(2017), MACY’S(2010), PACIFIC THEATRES EXHIB. CORP(2016), DSW SHOE WAREHOUSE(2011) | |||||||||||||||||||||||
24 | PLEASANT HILL, CA | DOWNTOWN PLEASANT HILL TRELAHY AND CRESCENT ROADS | 94523 | SC | 1999 | 20.00 % | 348,291 | $ | 6,057,410 | $ | 18.99 | 91.6 | % | ALBERTSON’S(2020), MICHAEL’S #2109(2010), BORDERS BOOK & MUSIC(2015), CENTURY THEATRES, INC(2016), BED,BATH & BEYOND(2010), ROSS STORES, INC(2010) | ||||||||||||||||||||||||
25 | RICHMOND, CA (HILLTOP) | HILLTOP PLAZA 3401 BLUME DRIVE | 94806 | SC | 1997 | 2002 | 100.00 % | 248,474 | $ | 3,649,574 | $ | 14.85 | 98.9 | % | OFFICEMAX #558(2011), PETSMART #062(2012), ROSS DRESS FOR LESS(2008), BARNES & NOBLE BOOKSELLERS(2011), CIRCUIT | |||||||||||||||||||||||
CITY#3374(2017), CENTURY THEATRE(2016) | ||||||||||||||||||||||||||||||||||||||
26 | RICHMOND, CA | RICHMOND CITY CENTER MACDONALD AVENUE | 94801 | SC | 1993 | 2001 | 20.00 % | 76,692 | $ | 1,124,353 | $ | 14.66 | 100.0 | % | WALGREENS#2506(2033), FOOD 4 LESS/FOODSCO(2013) |
* 1. Property Developed by the Company * 2. Original IPO Property * Does Not Include Service Merchandise Interests | * SC — Shopping Center * MM — Mini-Mall * BC — Business Center * LC — Lifestyle Center | Property Listing 7.1 |
81
![]() | Run Date: 04/23/2003 Time: 2:12:04PM Page 3 of 21 |
Property List *
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
27 | SAN FRANCISCO, CA (RETAIL) | VAN NESS PLAZA 215 1000 VAN NESS AVENUE | 94109 | SC | 1998 | 2002 | 100.00 % | 123,755 | $ | 4,352,531 | $ | 35.17 | 100.0 | % | CRUNCH FITNESS INT’L, INC.(2008), AMC VAN NESS 14 THEATRES(2018) | |||||||||||||||||||||||
28 | SAN YSIDRO, CA | SAN YSIDRO VILLAGE CAMINO DE LA PLAZA | 92173 | SC | 1988 | 2000 | 20.00 % | 258,003 | $ | 1,371,148 | $ | 8.73 | 60.9 | % | K-MART #7418(2006) | |||||||||||||||||||||||
Colorado | ||||||||||||||||||||||||||||||||||||||
29 | ALAMOSA, CO | ALAMOSA PLAZA 145 CRAFT DRIVE | 81101 | SC | 1986 | 2 * | 100.00 % | 19,875 | $ | 110,320 | $ | 9.23 | 60.1 | % | CITY MARKET, INC.(NOT OWNED), BIG “R”(NOT OWNED) | |||||||||||||||||||||||
30 | AURORA, CO | PIONEER HILLS 5400-5820 SOUTH PARKER | 80012 | SC | 2002 | 2003 | 100.00 % | 83,905 | $ | 1,044,606 | $ | 12.45 | 100.0 | % | BED BATH & BEYOND(2012), OFFICE DEPOT #2184(2017) | |||||||||||||||||||||||
31 | DENVER, CO | TAMARAC SQUARE 7777 E. HAMPDEN | 80231 | SC | 1976 | 2001 | 100.00 % | 165,768 | $ | 1,595,544 | $ | 12.60 | 76.4 | % | MADSTONE THEATRES(2007), The Gap, Inc.(2003) | |||||||||||||||||||||||
32 | DENVER, CO (CENTENNIAL) | CENTENNIAL PROMENADE 9555 E. COUNTY LINE ROAD | 80223 | SC | 1997 | 1997 | 100.00 % | 408,515 | $ | 6,430,928 | $ | 15.74 | 100.0 | % | GOLFSMITH GOLF CENTER(2007), SOUNDTRACK(2017), ROSS DRESS FOR LESS #388(2008), OFFICEMAX #686(2012), MICHAEL’S #9710(2007), TOYS R US#9540(2011), BORDERS #163(2017), LOEHMANN’S R.E. HOLDINGS, INC.(2012), AMERICAN FURNITURE WARHOUSE(NOT OWNED), RECREATIONAL EQUIPMENT(NOT OWNED) | |||||||||||||||||||||||
33 | DENVER, CO (UNIVERSITY) | UNIVERSITY HILLS 2730 SOUTH COLORADO BOULEVARD | 80222 | SC | 1997 | 2003 | 100.00 % | 244,383 | $ | 3,984,492 | $ | 16.30 | 100.0 | % | Linens N Things(2013), Pier One Imports(2014), Officemax(2012), King Soopers(2017) | |||||||||||||||||||||||
34 | LITTLETON, CO (DEV) | ASPEN GROVE 7301 SOUTH SANTAFE | 80120 | LC | 2002 | 2001 | 50.00 % | 229,830 | $ | 6,261,340 | $ | 27.24 | 100.0 | % | ||||||||||||||||||||||||
35 | PARKER, CO | PARKER PAVILIONS 11153-11183 SOUTH PARKER ROAD | 80134 | SC | 2001 | 2003 | 100.00 % | 75,956 | $ | 1,252,056 | $ | 16.48 | 100.0 | % | Office Depot #2165(2016), Ihop(2022), HOME DEPOT(NOT OWNED), WAL-MART(NOT OWNED) | |||||||||||||||||||||||
36 | TRINIDAD, CO | TRINIDAD PLAZA HWY 239 @ 125 FRONTAGE ROAD | 81082 | SC | 1986 | 2 * | 100.00 % | 63,836 | $ | 133,494 | $ | 5.17 | 40.4 | % | BIG “R”(NOT OWNED) | |||||||||||||||||||||||
Connecticut | ||||||||||||||||||||||||||||||||||||||
37 | PLAINVILLE, CT | CONNECTICUT COMMONS I-84 & RTE 9 | 06062 | SC | 1999 | 1 * | 100.00 % | 465,453 | $ | 5,144,686 | $ | 11.05 | 100.0 | % | LOWE’S OF PLAINVILLE #650(2019), KOHL’S #461(2022), K MART CORPORATION #7790(2019), A.C. MOORE(2014), OLD NAVY #6187(2011), LEVITZ FURNITURE(2015), LINENS ‘N THINGS(2017), LOEW’S THEATRE(NOT OWNED) | |||||||||||||||||||||||
38 | WATERBURY, CT | KMART PLAZA 899 WOLCOTT STREET | 06705 | SC | 1973 | 2 * | 100.00 % | 124,310 | $ | 417,500 | $ | 3.36 | 100.0 | % | K MART #3152(2003), JO-ANN STORES #0254(2010) | |||||||||||||||||||||||
Florida | ||||||||||||||||||||||||||||||||||||||
39 | BAYONET POINT, FL | POINT PLAZA US 19 & SR 52 | 34667 | SC | 1985 | 2 * | 100.00 % | 193,948 | $ | 1,129,620 | $ | 5.82 | 100.0 | % | PUBLIX SUPER MARKETS #295(2005), BEALL’S #11(2002), T.J. MAXX #794(2010) |
* 1. Property Developed by the Company * 2. Original IPO Property * Does Not Include Service Merchandise Interests | * SC — Shopping Center * MM — Mini-Mall * BC — Business Center * LC — Lifestyle Center | Property Listing 7.1 |
82
![]() | Run Date: 04/23/2003 Time: 2:12:04PM Page 4 of 21 |
Property List *
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | ||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | Anchor Tenants(Lease Expiration) | |||||||||||||||||||||||||
40 | BRANDON, FL | KMART SHOPPING CENTER 1602 BRANDON BL | 33511 | SC | 1972 | 2 * | 100.00 % | 161,900 | $ | 513,665 | $ | 3.23 | 98.4 | % | K MART #4311(2007), SCOTTY’S(NOT OWNED) | |||||||||||||||||||||
41 | BRANDON, FL (PLAZA) | LAKE BRANDON PLAZA CAUSEWAY BOULEVARD | 33511 | SC | 1999 | 2003 | 100.00 % | 148,267 | $ | 1,670,488 | $ | 11.27 | 100.0 | % | Compusa #603(2017), Jo-Ann Fabrics #1959(2017), Publix(2019), BABIES R US(NOT OWNED) | |||||||||||||||||||||
42 | BRANDON, FL (VILLAGE) | LAKE BRANDON VILLAGE CAUSEWAY BOULEVARD | 33511 | SC | 1997 | 2003 | 100.00 % | 113,548 | $ | 1,387,510 | $ | 12.22 | 100.0 | % | Linens ‘N Things #496(2014), The Sports Authority #213(2018), LOWE’S(NOT OWNED) | |||||||||||||||||||||
43 | CRYSTAL RIVER, FL | CRYSTAL RIVER PLAZA 420 SUN COAST HWY | 33523 | SC | 1986 | 2 * | 100.00 % | 160,359 | $ | 813,141 | $ | 5.26 | 96.4 | % | BEALL’S #38 -4(2012), BEALL’S OUTLET(2006), SCOTTY’S #130(2008) | |||||||||||||||||||||
44 | DAYTONA BEACH, FL | VOLUSIA 1808 W. INTERNATIONAL SPEEDWAY | 32114 | SC | 1984 | 2001 | 100.00 % | 75,366 | $ | 924,762 | $ | 12.27 | 100.0 | % | TJMF, Inc.(2004), Marshalls of MA, Inc.(2005) | |||||||||||||||||||||
45 | FERN PARK, FL | FERN PARK SHOPPING CENTER 6735 US #17-92 SOUTH | 32720 | SC | 1970 | 2 * | 100.00 % | 16,000 | $ | 131,000 | $ | 8.19 | 100.0 | % | ||||||||||||||||||||||
46 | GULF BREEZE, FL | GULF BREEZE MARKETPLACE 3749-3767 GULF BREEZE PARKWAY | 32561 | SC | 1998 | 2003 | 100.00 % | 44,317 | $ | 744,954 | $ | 16.81 | 100.0 | % | LOWE’S(NOT OWNED), WAL-MART(NOT OWNED) | |||||||||||||||||||||
47 | JACKSONVILLE, FL | JACKSONVILLE REGIONAL 3000 DUNN AVENUE | 32218 | SC | 1988 | 1995 | 100.00 % | 219,735 | $ | 1,290,602 | $ | 6.42 | 91.5 | % | J.C. PENNEY #1033-4(2007), WINN DIXIE STORES #167(2009) | |||||||||||||||||||||
48 | MARIANNA, FL | THE CROSSROADS 2814-2822 HIGHWAY 71 | 32446 | SC | 1990 | 2 * | 100.00 % | 63,894 | $ | 417,344 | $ | 7.11 | 91.9 | % | BEALL’S #54 -4(2005), WAL-MART(NOT OWNED) | |||||||||||||||||||||
49 | MELBOURNE, FL | MELBOURNE SHOPPING CENTER 750-850 APOLLO BOULEVARD | 32935 | SC | 1978 | 2 * | 100.00 % | 121,913 | $ | 150,253 | $ | 4.16 | 29.6 | % | ||||||||||||||||||||||
50 | NAPLES, FL | CARILLON PLACE 5010 AIRPORT ROAD NORTH | 33942 | SC | 1994 | 1995 | 20.00 % | 267,808 | $ | 2,967,231 | $ | 11.23 | 98.7 | % | WINN DIXIE #739(2014), T.J. MAXX #084(2009), CIRCUIT CITY(2015), ROSS DRESS FOR LESS #305(2005), CIRCUIT CITY #3205(2015), OFFICEMAX #159(2010) | |||||||||||||||||||||
51 | OCALA, FL | OCALA WEST 2400 SW COLLEGE ROAD | 32674 | SC | 1991 | 2003 | 100.00 % | 101,438 | $ | 667,423 | $ | 7.05 | 93.4 | % | The Sports Authority(2012), Winn-Dixie #2284(2004) | |||||||||||||||||||||
52 | ORMOND BEACH, FL | ORMOND TOWNE SQUARE 1458 WEST GRANADA BLVD | 32174 | SC | 1993 | 1994 | 100.00 % | 234,045 | $ | 1,957,170 | $ | 8.36 | 100.0 | % | K MART #3783-2(2018), BEALL’S #60 -4(2004), PUBLIX SUPER MARKETS #446(2013) | |||||||||||||||||||||
53 | OVIEDO, FL | OVIEDO PARK CROSSING RTE 417 & RED BUG LAKE ROAD | 32765 | SC | 1999 | 1 * | 100.00 % | 186,212 | $ | 1,908,262 | $ | 10.25 | 100.0 | % | OFFICEMAX #531(2014), ROSS DRESS FOR LESS(2010), MICHAEL’S #9941(2009), T.J. MAXX #802(2010), LINENS ‘N THINGS(2011), LOWE’S(NOT OWNED) | |||||||||||||||||||||
54 | PALM HARBOR, FL | THE SHOPPES OF BOOT RANCH 300 EAST LAKEROAD | 34685 | SC | 1990 | 1995 | 100.00 % | 52,395 | $ | 835,258 | $ | 16.72 | 95.4 | % | TARGET(NOT OWNED), ALBERTSON’S(NOT OWNED) |
* 1. Property Developed by the Company * 2. Original IPO Property * Does Not Include Service Merchandise Interests | * SC — Shopping Center * MM — Mini-Mall * BC — Business Center * LC — Lifestyle Center | Property Listing 7.1 |
83
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 5 of 21 | ||||
Property List * |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | ||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | Anchor Tenants (Lease Expiration) | |||||||||||||||||||||||||
55 | PENSACOLA, FL | PALAFOX SQUARE | 32534 | SC | 1988 | 1 * | 100.00 % | 17,150 | $ | 219,957 | $ | 12.83 | 100.0 | % | ||||||||||||||||||||||
8934 PENSACOLA BLVD | ||||||||||||||||||||||||||||||||||||
56 | PENSACOLA, FL (MARKET) | PENSACOLA MARKETPLACE | 32505 | SC | 2000 | 2003 | 100.00 % | 55,795 | $ | 0 | $ | 0.00 | 0.0 | % | ||||||||||||||||||||||
W. FAIRFIELD DRIVE | ||||||||||||||||||||||||||||||||||||
57 | SPRING HILL, FL | MARINER SQUARE 13050 CORTEZ BLVD. | 34613 | SC | 1988 | 2 * | 100.00 % | 146,856 | $ | 1,041,811 | $ | 7.55 | 93.9 | % | BEALL’S #28(2006), WAL-MART (NOT OWNED) | |||||||||||||||||||||
58 | TALLAHASSEE, FL | CAPITAL WEST 4330 WEST TENNESSEE STREET | 32312 | SC | 1994 | 2003 | 100.00 % | 109,050 | $ | 742,650 | $ | 7.21 | 94.5 | % | Lowe’s (Dark) #076(2010), WAL-MART (NOT OWNED) | |||||||||||||||||||||
59 | TAMPA, FL (DALE) | NORTH POINTE PLAZA 15001-15233 NORTH DALE MABRY | 33618 | SC | 1990 | 2 * | 100.00 % | 104,473 | $ | 1,210,798 | $ | 11.77 | 98.5 | % | PUBLIX SUPER MARKETS #398(2010), WAL-MART(NOT OWNED) | |||||||||||||||||||||
60 | TAMPA, FL (WATERS) | TOWN N’ COUNTRY 7021-7091 WEST WATERS AVENUE | 33634 | SC | 1990 | 2 * | 100.00 % | 134,366 | $ | 1,048,392 | $ | 8.40 | 92.8 | % | BEALL’S #56 -4(2005), KASH ‘N KARRY-2 STORE #1745(2010), WAL-MART(NOT OWNED) | |||||||||||||||||||||
61 | TARPON SPRINGS, FL | TARPON SQUARE 41232 U.S. 19, NORTH | 34689 | SC | 1974 | 2 * | 100.00 % | 198,797 | $ | 1,360,097 | $ | 6.84 | 100.0 | % | K MART #3257-2(2009), BIG LOTS #564(2007), STAPLES #882 SUPERSTORE(2013) | |||||||||||||||||||||
62 | WEST PASCO, FL | PASCO SQUARE 7201 COUNTY ROAD 54 | 34653 | SC | 1986 | 2 * | 100.00 % | 135,421 | $ | 1,037,051 | $ | 7.86 | 97.5 | % | BEALL’S OUTLET#430(2013), PUBLIX SUPER MARKETS #307(2006), PLYMOUTH BLIMPIE, INC.-4(2006), BEALL’S(NOT OWNED) | |||||||||||||||||||||
Georgia | ||||||||||||||||||||||||||||||||||||
63 | ATHENS, GA | ATHENS EAST 4375 LEXINGTON ROAD | 30605 | SC | 2000 | 2003 | 100.00 % | 24,000 | $ | 340,416 | $ | 14.18 | 100.0 | % | WAL MART(NOT OWNED) | |||||||||||||||||||||
64 | ATLANTA, GA (DULUTH) | PLEASANT HILL PLAZA 1630 PLEASANT HILL ROAD | 30136 | SC | 1990 | 1994 | 100.00 % | 99,025 | $ | 1,364,387 | $ | 14.36 | 96.0 | % | OFFICE DEPOT #076-2(2005), WAL-MART(NOT OWNED) | |||||||||||||||||||||
65 | ATLANTA, GA (PERIMETER) | PERIMETER POINTE 1155 MT. VERNON HIGHWAY | 30136 | SC | 1995 | 1995 | 20.00 % | 343,155 | $ | 4,768,830 | $ | 14.59 | 95.3 | % | MICHAEL’S #1004(2010), STEIN MART #092(2010), BABIES R US, #8892(2007), THE SPORTS AUTHORITY(2012), L.A. FITNESS SPORTS CLUBS(2016), OFFICE DEPOT #434(2012), ST. | |||||||||||||||||||||
JOSEPH’S HOSPITAL/ATLANTA(2006), UNITED ARTISTS THEATRE #33272(2015) | ||||||||||||||||||||||||||||||||||||
66 | BUFORD, GA | MILLCREEK CROSSING 1935-1950 BUFORD MILL DRIVE | 30519 | SC | 1998 | 2003 | 100.00 % | 27,806 | $ | 266,496 | $ | 9.58 | 100.0 | % | ||||||||||||||||||||||
67 | CANTON, GA (RIVERPLACE) | RIVERPLACE 104-150 RIVERSTONE PARKWAY | 30114 | SC | 1983 | 2003 | 100.00 % | 127,853 | $ | 992,473 | $ | 7.76 | 100.0 | % | Staples #796(2014), Ingles(2019) | |||||||||||||||||||||
68 | CANTON, GA (RIVERPOINTE) | RIVER POINTE 1550-1558 RIVERSTONE PARKWAY | 30114 | SC | 1996 | 2003 | 100.00 % | 39,000 | $ | 537,642 | $ | 14.30 | 96.4 | % | WALMART(NOT OWNED) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
84
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 6 of 21 | ||||
Property List* |
�� | ||||||||||||||||||||||||||||||||||||||
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
69 | CARTERSVILLE, GA | FELTON’S CROSSING 877 JOE FRANK HARRIS PARKWAY S | 30120 | SC | 1984 | 2003 | 100.00 % | 112,240 | $ | 844,180 | $ | 7.62 | 98.8 | % | Ross Dress For Less(2013), Ingles #76(2019) | |||||||||||||||||||||||
70 | CHAMBLEE, GA | CHAMBLEE PLAZA PEACHTREE INDUSTRIAL BOULEVARD | 30341 | SC | 1976 | 2003 | 100.00 % | 175,969 | $ | 1,352,909 | $ | 8.90 | 86.4 | % | Save Rite #1845(2006) | |||||||||||||||||||||||
71 | COLUMBUS, GA | BRADLEY PARK CROSSING 1591 BRADLEY PARK DRIVE COLUMB | 31904 | SC | 1999 | 2003 | 100.00 % | 119,786 | $ | 1,284,687 | $ | 10.72 | 100.0 | % | Goody’s #296(2011), Petsmart #0294(2015), Michael’s # 9929(2009), TARGET(NOT OWNED) | |||||||||||||||||||||||
72 | CUMMING, GA | CUMMING MARKETPLACE MARKETPLACE BOULEVARD | 30041 | SC | 1997 | 2003 | 100.00 % | 317,195 | $ | 3,421,651 | $ | 10.79 | 100.0 | % | Goody’s #219(2012), Lowe’s(2019), Michael’s(2010), Officemax #928(2012), HOME DEPOT(NOT OWNED), WAL MART(NOT OWNED) | |||||||||||||||||||||||
73 | CUMMING, GA (PINETREE) | PINETREE VILLAGE 2350 ATLANTA HIGHWAY | 30040 | SC | 1999 | 2003 | 100.00 % | 27,600 | $ | 490,289 | $ | 17.76 | 100.0 | % | ||||||||||||||||||||||||
74 | DOUGLASVILLE, GA | DOUGLASVILLE MARKETPLACE 6875 DOUGLAS BOULEVARD | 30135 | SC | 1999 | 2003 | 100.00 % | 128,506 | $ | 1,370,317 | $ | 10.66 | 100.0 | % | Best Buy(2015), Babies ‘R Us(2006), LOWES(NOT OWNED) | |||||||||||||||||||||||
75 | FAYETTEVILLE, GA | FAYETTEVILLE RETAIL CENTER-LOW 1030 GLYNN STREET NORTH | 30214 | SC | 2000 | 2003 | 100.00 % | 15,335 | $ | 241,992 | $ | 15.78 | 100.0 | % | ||||||||||||||||||||||||
76 | FT. OGLETHORPE, GA | FORT OGLETHORPE MARKETPLACE 101 BATTLEFIELD PARKWAY FORT | 30742 | SC | 1992 | 2003 | 100.00 % | 176,903 | $ | 463,425 | $ | 3.71 | 70.6 | % | Kmart #3083(2007) | |||||||||||||||||||||||
77 | GRIFFIN, GA | ELLIS CROSSING 649-687 NORTH EXPRESSWAY | 30223 | SC | 1986 | 2003 | 100.00 % | 64,770 | $ | 393,896 | $ | 6.53 | 93.2 | % | Winn-Dixie (Dark) #1811(2006), WALMART(NOT OWNED) | |||||||||||||||||||||||
78 | LAFAYETTE, GA | LAFAYETTE CENTER 1109 NORTH MAIN STREET | 30728 | SC | 1990 | 2003 | 100.00 % | 78,422 | $ | 449,429 | $ | 8.26 | 69.4 | % | Food Lion #890(2019) | |||||||||||||||||||||||
79 | LAGRANGE, GA | LAGRANGE — GA 299 COMMERCE AVENUE | 30240 | SC | 2001 | 2003 | 100.00 % | 62,990 | $ | 76,848 | $ | 1.22 | 100.0 | % | Lagrange Expo Center(2003) | |||||||||||||||||||||||
80 | LAWRENCEVILLE, GA | FIVE FORKS VILLAGE 850 DOGWOOD ROAD | 30044 | SC | 1990 | 2003 | 100.00 % | 89,064 | $ | 915,061 | $ | 10.55 | 97.4 | % | Winn-Dixie (Save-Rite) #1990(2010) | |||||||||||||||||||||||
81 | LILBURN, GA (FIVE FORKS) | FIVE FORKS CROSSING 3055 FIVE FORKS TRICKUM ROAD | 30047 | SC | 1990 | 2003 | 100.00 % | 73,950 | $ | 687,015 | $ | 9.29 | 100.0 | % | Kroger #394(2012) | |||||||||||||||||||||||
82 | LILBURN, GA (LOWES) | LILBURN — GA — LOWE’S 733 PLEASANT HILL ROAD | 30048 | SC | 1997 | 2003 | 100.00 % | 132,847 | $ | 1,279,149 | $ | 9.63 | 100.0 | % | Lowe’s #544(2017) | |||||||||||||||||||||||
83 | LITHONIA, GA | TURNER HILL I-20 & TURNER HILL ROAD | 30038 | SC | 2001 | 2003 | 100.00 % | 120,775 | $ | 880,000 | $ | 7.29 | 100.0 | % | Best Buy #389(2018), Bed Bath & Beyond(2012), Toys ‘R Us #8812(2012) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
85
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 7 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||||
84 | LOGANVILLE, GA | MIDWAY PLAZA 910 ATHENS HWY | 30052 | SC | 1995 | 2003 | 100.00 % | 91,196 | $ | 935,504 | $ | 10.54 | 97.4 | % | Kroger #443(2016) | |||||||||||||||||||||||||
85 | MADISON, GA | BEACON HEIGHTS 1462-1532 EATONTON ROAD | 30650 | SC | 1989 | 2003 | 100.00 % | 106,100 | $ | 474,706 | $ | 4.59 | 97.5 | % | Ingles (Dark) #444(2010), Wal-Mart #1363(2009) | |||||||||||||||||||||||||
86 | MARIETTA, GA | TOWN CENTER PRADO 2609 BELLS FERRY ROAD | 30066 | SC | 1995 | 1995 | 20.00 % | 295,468 | $ | 3,658,927 | $ | 12.38 | 100.0 | % | STEIN MART #141(2007), ROSS DRESS FOR LESS(2013), PUBLIX #548(2015), CRUNCH FITNESS INTERNATIONAL(2011) | |||||||||||||||||||||||||
87 | MARIETTA, GA (GARRISON) | GARRISON RIDGE CROSSING 2650 DALLAS HIGHWAY | 30064 | SC | 1997 | 2003 | 100.00 % | 18,200 | $ | 308,917 | $ | 16.97 | 100.0 | % | LOWES(NOT OWNED) | |||||||||||||||||||||||||
88 | MCDONOUGH, GA | MCDONOUGH MARKETPLACE NE CORNER I75 & HIGHWAY 20 | 30253 | SC | 1999 | 2003 | 100.00 % | 4,670 | $ | 133,000 | $ | 28.48 | 100.0 | % | ||||||||||||||||||||||||||
89 | NEWNAN, GA | NEWNAN CROSSING 955-1063 BULLSBORO DRIVE NEWNA | 30264 | SC | 1995 | 2003 | 100.00 % | 156,497 | $ | 1,260,004 | $ | 8.05 | 100.0 | % | Lowe’s #0033(2015), BELK(NOT OWNED), WAL MART(NOT OWNED) | |||||||||||||||||||||||||
90 | PEACHTREE CITY, GA | PEACHTREE CITY MARKETPLACE MARKETPLACE CONNECTOR PEACHT | 30269 | SC | 1999 | 2003 | 100.00 % | 50,367 | $ | 633,585 | $ | 12.94 | 97.2 | % | Staples(2015) | |||||||||||||||||||||||||
91 | STOCKBRIDGE, GA (FREEWAY) | FREEWAY JUNCTION 3797-3879 HIGHWAY 138 SE STOCK | 30281 | SC | 1988 | 2003 | 100.00 % | 162,778 | $ | 452,285 | $ | 6.21 | 44.7 | % | Ingles (Dark) #1466(2009) | |||||||||||||||||||||||||
92 | STOCKBRIDGE, GA (PIKE) | PIKE NURSERIES-STOCKBRIDGE 599 HIGHWAY 138W | 30281425 | SC | 1997 | 2003 | 100.00 % | 10,800 | $ | 244,145 | $ | 22.61 | 100.0 | % | ||||||||||||||||||||||||||
93 | STONE MOUNTAIN, GA (RIVER) | RIVERCLIFF VILLAGE STONE MOUNTAIN HIGHWAY STONE M | 30047 | SC | 1999 | 2003 | 100.00 % | 2,000 | $ | 42,000 | $ | 21.00 | 100.0 | % | ||||||||||||||||||||||||||
94 | SUWANEE, GA (JOHNS) | JOHNS CREEK TOWNE CENTER 3630 PEACHTREE PARKWAY SUWANE | 30024 | SC | 2001 | 2003 | 49.00 % | 306,206 | $ | 3,625,401 | $ | 12.00 | 98.7 | % | Kohl’s #447(2022), Michael’s #1587(2011), Staples #1162(2016), Kmart #9396(2026) | |||||||||||||||||||||||||
95 | SUWANEE, GA (NOBLE) | THE VILLAGE AT NOBLE FARMS 1145 PEACHTREE INDUSTRIAL BOUL | 30024 | SC | 1997 | 2003 | 100.00 % | 43,393 | $ | 808,579 | $ | 18.63 | 100.0 | % | ||||||||||||||||||||||||||
96 | TUCKER, GA | COFER CROSSING 4349-4375 LAWRENCEVILLE HWY | 30084 | SC | 1998 | 2003 | 100.00 % | 120,332 | $ | 932,152 | $ | 7.75 | 100.0 | % | Goody’s #299(2014), Kroger #482(2019), WALMART(NOT OWNED) | |||||||||||||||||||||||||
97 | UNION CITY, GA | SHANNON SQUARE 4720 JONESBORO ROAD | 30291 | SC | 1986 | 2003 | 100.00 % | 100,002 | $ | 799,533 | $ | 8.24 | 97.0 | % | Ingles #407(2006), WAL MART(NOT OWNED) | |||||||||||||||||||||||||
98 | WARNER ROBBINS, GA | WARNER ROBINS PLACE 2724 WATSON BOULEVARD | 31093 | SC | 1997 | 2003 | 100.00 % | 107,941 | $ | 1,175,205 | $ | 10.89 | 100.0 | % | Tj Maxx #032(2010), Staples(2016), LOWE’S(NOT OWNED), WAL MART(NOT OWNED) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
86
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 8 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||||
99 | WOODSTOCK, GA | WOODSTOCK PLACE 10029 HIGHWAY 928 | 30188 | SC | 1995 | 2003 | 100.00 % | 170,940 | $ | 1,493,157 | $ | 8.73 | 100.0 | % | Wal-Mart #575(2020) | |||||||||||||||||||||||||
Idaho | ||||||||||||||||||||||||||||||||||||||||
100 | IDAHO FALLS, ID | COUNTRY CLUB MALL 1515 NORTHGATE MILE | 83401 | SC | 1976 | 1998 | 100.00 % | 145,985 | $ | 820,166 | $ | 6.55 | 85.7 | % | OFFICE MAX #666(2011), ALAMO GROUP(2006), FRED MEYER, INC.(NOT OWNED) | |||||||||||||||||||||||||
101 | MERIDIAN, ID | MERIDIAN CROSSROADS EAGLE AND FAIRVIEW ROAD | 83642 | SC | 1999 | 1 * | 100.00 % | 399,137 | $ | 4,308,204 | $ | 10.93 | 98.8 | % | BED BATH & BEYOND #333(2011), OLD NAVY #6046(2005), SHOPKO STORES, INC.(2020), OFFICE DEPOT # 02087(2010), ROSS DRESS FOR LESS # 530(2012), MARSHALLS(2012), SPORTSMAN’S WAREHOUSE(2015) | |||||||||||||||||||||||||
Illinois | ||||||||||||||||||||||||||||||||||||||||
102 | DECATUR, IL | DECATUR MARKETPLACE MARYLAND STREET | 62521 | SC | 1999 | 2003 | 100.00 % | 26,375 | $ | 270,024 | $ | 11.86 | 86.4 | % | WAL MART(NOT OWNED) | |||||||||||||||||||||||||
103 | DEER PARK, IL | DEER PARK TOWN CENTER 20503 NORTH RAND ROAD | 60074 | LC | 2000 | 1 * | 24.75 % | 262,716 | $ | 6,772,265 | $ | 26.48 | 97.3 | % | GAP # 581(2010), BARNES & NOBLE(NOT OWNED) | |||||||||||||||||||||||||
104 | HARRISBURG, IL | ARROWHEAD POINT 701 NORTH COMMERCIAL | 62946 | SC | 1991 | 1994 | 100.00 % | 167,074 | $ | 879,805 | $ | 5.48 | 96.2 | % | WAL-MART STORES #237(2011), MAD-PRICER STORE/ROUNDY’S(2011) | |||||||||||||||||||||||||
105 | KILDEER, IL | THE SHOPS AT KILDEER 20505 NORTH HIGHWAY 12 | 60047 | SC | 2001 | 2001 | 10.00 % | 155,490 | $ | 2,841,563 | $ | 18.27 | 100.0 | % | BED BATH & BEYOND(2012), CIRCUIT CITY(2017), OLD NAVY #6574(2006) | |||||||||||||||||||||||||
106 | MOUNT VERNON, IL | TIMES SQUARE MALL 42ND AND BROADWAY | 62864 | MM | 1974 | 2 * | 100.00 % | 268,263 | $ | 869,975 | $ | 3.66 | 88.6 | % | SEARS #2181(2013), COUNTRY FAIR MARKET FRESH(2004), J.C. PENNEY #1717(2007) | |||||||||||||||||||||||||
107 | SCHAUMBURG, IL | WOODFIELD VILLAGE GREEN 1430 EAST GOLF ROAD | 60173 | SC | 1993 | 1995 | 20.00 % | 451,319 | $ | 7,197,865 | $ | 15.95 | 100.0 | % | CIRCUIT CITY #3111(2009), OFF 5TH(2011), OFFICEMAX #203(2010), CONTAINER STORE(2011), SPORTS AUTHORITY STORE #675(2013), MARSHALLS #544(2009), NORDSTROM RACK #224(2009), BORDERS BOOKS#61(2009), EXPO DESIGN CENTER(2019), COSTCO(NOT OWNED), KLA/SM NEWCO SCHAUMBURG, LLC(NOT OWNED), PRAIRIE ROCK RESTAURANT(NOT OWNED) | |||||||||||||||||||||||||
Indiana | ||||||||||||||||||||||||||||||||||||||||
108 | BEDFORD, IN | TOWN FAIR CENTER 1320 JAMES AVENUE | 47421 | SC | 1993 | 2 * | 100.00 % | 223,431 | $ | 1,352,497 | $ | 6.05 | 100.0 | % | K MART #7455(2008), GOODY’S #119 -4(2003), J. PENNEY #1324-4(2008), BUEHLER’S BUY LOW #4163(2010) | |||||||||||||||||||||||||
109 | CONNERSVILLE, IN | WHITEWATER TRADE CENTER 2100 PARK ROAD | 47331 | SC | 1991 | 2 * | 100.00 % | 141,791 | $ | 845,486 | $ | 6.12 | 97.5 | % | COX NEW MARKET-4(2011), WAL-MART STORES #1729(2011) | |||||||||||||||||||||||||
110 | HIGHLAND, IN | HIGHLAND GROVE SHOPPING CENTER HIGHWAY 41 & MAIN STREET | 46322 | SC | 1995 | 1996 | 100.00 % | 295,193 | $ | 3,268,843 | $ | 11.15 | 99.3 | % | MARSHALL’S#663-1(2011), KOHL’S #229-1(2016), CIRCUIT CITY-1(2016), OFFICE MAX #590(2012), TARGET(NOT OWNED), JEWEL(NOT OWNED), BORDERS(NOT OWNED) | |||||||||||||||||||||||||
111 | LAFAYETTE, IN | PARK EAST MARKETPLACE 4205 — 4315 COMMERCE DRIVE | 47905 | SC | 2000 | 2003 | 100.00 % | 35,100 | $ | 448,910 | $ | 13.32 | 96.0 | % | WAL MART(NOT OWNED) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
87
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 9 of 21 | ||||
Property List |
DDR | Owned | Total | ||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | ||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | Anchor Tenants (Lease Expiration) | |||||||||||||
Iowa | ||||||||||||||||||||||||
112 | CEDAR RAPIDS, IA | NORTHLAND SQUARE 303 -367 COLLINS ROAD, NE | 52404 | SC | 1984 | 1998 | 100.00 % | 187,068 | $1,760,537 | $9.41 | 100.0% | TJ MAXX #119(2004), OFFICE MAX #211(2010), BARNES & NOBLE #2587(2010), KOHL’S #217(2021) | ||||||||||||
113 | OTTUMWA, IA | QUINCY PLACE MALL 819 1110 QUINCY AVENUE | 52501 | MM | 1990 | 2 * | 100.00 % | 194,703 | $1,316,224 | $7.27 | 93.0% | HERBERGER’S #326(2005), J.C. PENNEY #2438(2005), OFFICEMAX #1033(2015), WAL-MART(NOT OWNED), TARGET(NOT OWNED) | ||||||||||||
Kansas | ||||||||||||||||||||||||
114 | LEAWOOD, KS | TOWN CENTER PLAZA 5100 W 119TH STREET | 66209 | LC | 1990 | 1998 | 50.00 % | 412,879 | $7,018,379 | $26.06 | 65.2% | BARNES & NOBLE #2668(2011) | ||||||||||||
115 | MERRIAM, KS | MERRIAM TOWN CENTER 5700 ANTIOCH ROAD | 66202 | SC | 1998 | 1 * | 50.00 % | 344,009 | $3,927,609 | $11.42 | 100.0% | OFFICEMAX #924(2013), #240(2019), PETSMART HEN HOUSE #31(2018), MARSHALLS #8716(2008), DICK’S SPORTING GOODS # 119(2016), CINEMARK/TINSELTOWN 20(2018), HOME | ||||||||||||
DEPOT #2202(NOT OWNED) | ||||||||||||||||||||||||
116 | OLATHE, KS (DEVONSHIRE) | DEVONSHIRE VILLAGE 127th STREET & MUR-LEN ROAD | 66062 | SC | 1987 | 1998 | 23.75 % | 48,732 | $382,053 | $8.77 | 89.4% | |||||||||||||
117 | OVERLAND PARK, KS (CHEROKEE | CHEROKEE NORTH SHOPPING CENTE | 66212 | SC | 1987 | 1998 | 23.75 % | 55,565 | $676,416 | $12.81 | 95.0% | |||||||||||||
8800-8934 W 95th STREET | ||||||||||||||||||||||||
118 | OVERLAND PARK, KS (POINTE) | OVERLAND POINTE MARKETPLACE INTER 135TH & ANTIOCH RD | 66213 | SC | 2001 | 2003 | 100.00 % | 5,280 | $120,900 | $22.90 | 100.0% | |||||||||||||
119 | SHAWNEE, KS (QUIVIRA PARCEL) | TEN QUIVIRA PARCEL 63rd ST. & QUIVIRA ROAD | 66216 | SC | 1972 | 1998 | 23.75 % | 12,000 | $194,271 | $16.19 | 100.0% | |||||||||||||
120 | SHAWNEE, KS (TEN QUIVIRA) | TEN QUIVIRA SHOPPING CENTER 63rd STREET & QUIVIRA ROAD | 66216 | SC | 1992 | 23.75 % | 162,843 | $817,845 | $5.57 | 90.2% | PRICE CHOPPER FOODS(2005), WESTLAKE HARDWARE #17(2005) | |||||||||||||
121 | WICHITA, KS (EASTGATE) | EASTGATE PLAZA SOUTH ROCK ROAD | 67207 | SC | 1955 | 2002 | 100.00 % | 205,200 | $1,833,141 | $12.56 | 71.1% | OFFICEMAX #31(2007), TJ MAXX #316(2006), BARNES & NOBLE #2824(2012), KCBB, INC BURLINGTON(NOT OWNED) | ||||||||||||
Kentucky | ||||||||||||||||||||||||
122 | HAZARD, KY | GRAND VUE PLAZA KENTUCKY HIGHWAY 80 | 41701 | SC | 1978 | 2 * | 100.00 % | 111,492 | $376,105 | $4.32 | 78.1% | WRIGHT LUMBER(2007) | ||||||||||||
123 | LEXINGTON, KY (NORTH) | NORTH PARK MARKETPLACE 524 WEST NEW CIRCLE | 40511 | SC | 1998 | 2003 | 100.00 % | 48,920 | $662,871 | $14.37 | 94.3% | Staples(2016), WAL MART(NOT OWNED) | ||||||||||||
124 | LEXINGTON, KY (SOUTH) | SOUTH FARM MARKETPLACE MAN-O-WAR BOULEVARD AND NICHOL | 40503 | SC | 1998 | 2003 | 100.00 % | 27,643 | $569,084 | $20.59 | 100.0% | LOWE’S(NOT OWNED), WAL MART(NOT OWNED) | ||||||||||||
125 | RICHMOND, KY | CARRIAGE GATE 833-847 EASTERN BY-PASS | 40475 | SC | 1992 | 2003 | 100.00 % | 158,041 | $1,002,149 | $6.44 | 98.5% | Food Lion (Dark) #1203(2017), Kmart #4864(2017), BALLARD’S(NOT OWNED) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1 *
88
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 10 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||
Maine | ||||||||||||||||||||||||
126 | BRUNSWICK, ME | COOK’S CORNERS 172 BATH ROAD | 04011 | SC | 1965 | 1997 | 100.00% | 305,620 | $2,396,656 | $7.94 | 98.8% | HOYTS CINEMAS #445-02 BRUNSWIK(2010), BRUNSWICK BOOKLAND(2004), BIG LOTS (2008), T J MAXX #114(2004), SEARS #2203(2012) | ||||||||||||
Maryland | ||||||||||||||||||||||||
127 | SALISBURY, MD | THE COMMONS E. NORTH POINT DRIVE | 21801 | SC | 1999 | 1* | 100.00% | 98,635 | $1,234,325 | $12.51 | 100.0% | OFFICEMAX #798(2013), MICHAEL’S #9914(2009), TARGET (NOT OWNED), HOME DEPOT (NOT OWNED) | ||||||||||||
128 | SALISBURY, MD (DEV JV) | THE COMMONS(PHASE III) NORTH POINTE DRIVE | 21801 | SC | 2000 | 1* | 50.00% | 27,500 | $346,500 | $12.60 | 100.0% | |||||||||||||
Massachusetts | ||||||||||||||||||||||||
129 | EVERETT, MA | GATEWAY CENTER 1 MYSTIC VIEW ROAD | 02149 | SC | 2001 | 1* | 100.00% | 229,682 | $3,453,861 | $15.54 | 96.8% | BED BATH AND BEYOND 2011), OLD NAVY #6172(2011), OFFICEMAX # 600(2020), BABIES US #6443(2013), MICHAEL’S #01597(2012), COSTCO(NOT OWNED), TARGET(NOT OWNED), HOME DEPOT(NOT OWNED) | ||||||||||||
130 | FRAMINGHAM, MA | SHOPPER’S WORLD 1 WORCESTER ROAD | 01701 | SC | 1994 | 1995 | 20.00% | 768,555 | $13,019,783 | $17.35 | 97.7% | TOYS R US #7505(2020), JORDON MARSH /FEDERATED(2020), TJ MAXX#147(2010), BABIES “R” US(2013), DSW SHOE WAREHOUSE(2007), A.C. MOORE(2007), MARSHALLS#612(2011), BOBS(2011), LINENS ‘N THINGS#436(2011), SPORTS AUTHORITY#858(2015), OFFICEMAX #121(2011), BEST BUY#532(2014), BARNES & NOBLE #2645(2011), KOHL’S(2005), GENERAL CINEMA #971(2014) | ||||||||||||
Michigan | ||||||||||||||||||||||||
131 | BAD AXE, MI | HURON CREST PLAZA 850 NORTH VAN DYKE ROAD | 48413 | SC | 1991 | 2* | 100.00% | 63,415 | $537,508 | $8.70 | 97.5% | GREAT A & P TEA #55492(2012), WAL-MART(NOT OWNED) | ||||||||||||
132 | CHEBOYGAN, MI | KMART SHOPPING PLAZA 1109 EAST STATE | 49721 | SC | 1988 | 2* | 100.00% | 95,094 | $428,543 | $4.51 | 100.0% | CARTER’S FOOD CENTER (2004), CARTER’S FOOD CENTER(2004), K MART #9245(2005), KMART(NOT OWNED) | ||||||||||||
133 | DETROIT, MI | BELAIR CENTER 8400 E. EIGHT MILE ROAD | 48234 | SC | 1989 | 1998 | 100.00% | 343,502 | $2,198,460 | $9.04 | 70.8% | PHOENIX THEATERS(2011), BALLY TOTAL FITNESS(2016), BIG LOTS STORES, INC.(2008), KIDS “R” US, INC. #1167(2013), TOYS “R” US, INC.(2021), TARGET(NOT OWNED) | ||||||||||||
134 | GAYLORD, MI | PINE RIDGE SQUARE 1401 WEST MAIN STREET | 49735 | SC | 1991 | 2* | 100.00% | 190,482 | $1,047,154 | $5.50 | 100.0% | WAL-MART STORES #1542(2010), BUY LOW/ROUNDY’S — 4(2011) | ||||||||||||
135 | GRANDVILLE, MI | GRANDVILLE MARKETPLACE INTERSECT 44TH ST & CANAL AVE | 49418 | SC | 2001 | 2003 | 100.00% | 160,801 | $1,573,351 | $9.78 | 100.0% | Circuit City(2017), Linen ‘N Things #682(2013), Gander Mountain(2016), LOWE’S (NOT OWNED) | ||||||||||||
136 | HOUGHTON, MI | COPPER COUNTRY MALL HIGHWAY M26 | 49931 | MM | 1981 | 2* | 100.00% | 257,863 | $748,914 | $4.83 | 60.2% | J.C. PENNEY #20430(2005), OFFICEMAX #1116(2014) | ||||||||||||
137 | HOWELL, MI | GRAND RIVER PLAZA 3599 EAST GRAND RIVER | 48843 | SC | 1991 | 2* | 100.00% | 215,047 | $1,305,771 | $6.07 | 100.0% | WAL-MART STORES #1754(2011), KROGER #633(2012) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
89
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 11 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
138 | LANSING, MI | THE MARKETPLACE AT DELTA TOWN 8305 WEST SAGINAW HWY 196 RAMP | 48917 | SC | 2000 | 2003 | 100.00% | 93,269 | $ | 993,036 | $ | 10.65 | 100.0 | % | Michael’s(2011), Gander Mountain(2015), LOWE’S(NOT OWNED), WAL MART(NOT OWNED) | |||||||||||||||||||||||
139 | MT. PLEASANT, MI | INDIAN HILLS PLAZA 4208 E BLUE GRASS ROAD | 48858 | SC | 1990 | 2* | 100.00% | 248,963 | $ | 1,391,096 | $ | 6.11 | 91.5 | % | WAL-MART STORES #1428(2009), BIG LOTS #377-4(2004), KROGER #889(2011) | |||||||||||||||||||||||
140 | SAULT ST. MARIE, MI | CASCADE CROSSINGS 4516 I-75 BUSINESS SPUR | 49783 | SC | 1993 | 1994 | 100.00% | 270,761 | $ | 1,701,542 | $ | 6.33 | 99.3 | % | WAL-MART STORES #1936(2012), J.C. PENNEY #2625(2008), OFFICE MAX #731(2013), GLEN’S MARKET(2013) | |||||||||||||||||||||||
141 | WALKER, MI | GREEN RIDGE SQUARE 3390-B ALPINE AVE NW | 49504 | SC | 1989 | 1995 | 100.00% | 133,892 | $ | 1,450,205 | $ | 11.04 | 98.1 | % | T.J. MAXX #160(2005), OFFICE DEPOT #241(2005), TARGET(NOT OWNED), MEDIA PLAY(NOT OWNED), TOYS R US(NOT OWNED), CIRCUIT CITY(NOT OWNED) | |||||||||||||||||||||||
Minnesota | ||||||||||||||||||||||||||||||||||||||
142 | BEMIDJI, MN | PAUL BUNYAN MALL 1201 PAUL BUNYAN DRIVE | 56601 | MM | 1977 | 2* | 100.00% | 297,586 | $ | 1,404,282 | $ | 4.95 | 95.4 | % | K MART #9204(2007), HERBERGER’S #348(2005), J.C. PENNEY #1091-8(2008) | |||||||||||||||||||||||
143 | BRAINERD, MN | WESTGATE MALL 1200 HIGHWAY 210 WEST | 56401 | MM | 1985 | 2* | 100.00% | 260,319 | $ | 1,963,069 | $ | 7.59 | 99.3 | % | K MART #9525(2004), HERBERGER’S #23(2013), MOVIES 10/WESTGATE MALL/#205(2011) | |||||||||||||||||||||||
144 | COON RAPIDS, MN | RIVERDALE VILLAGE PERIMETER 12921 RIVERDALE DRIVE | 55433 | SC | 1999 | 1* | 25.00% | 470,900 | $ | 4,703,408 | $ | 9.99 | 100.0 | % | KOHL’S #408(2020), JO-ANN STORES #1941(2010), LINENS ‘N THINGS(2016), OLD NAVY # 5958(2007), SEARS, ROEBUCK AND CO.(2017), SPORTSMEN’S WAREHOUSE(2017), BEST BUY STORES, L.P.(2013), | |||||||||||||||||||||||
COSTCO(NOT OWNED) | ||||||||||||||||||||||||||||||||||||||
145 | COON RAPIDS, MN (DEVELOPMENT | RIVERDALE VILLAGE CENTRAL 12921 RIVERDALE DRIVE | 55433 | SC | 203 | 1* | 100.00% | 87,703 | $ | 1,609,376 | $ | 18.35 | 100.0 | % | BORDERS(2023) | |||||||||||||||||||||||
146 | EAGAN, MN | EAGAN PROMENADE 1299 PROMENADE PLACE | 55122 | SC | 1997 | 1997 | 50.00% | 293,007 | $ | 3,179,299 | $ | 11.86 | 91.5 | % | BYERLY’S(2016), BARNES & NOBLE #2820(2012), OFFICEMAX #604(2013), MICHAEL’S #9841(2008), T J MAXX #379(2007), BED BATH & BEYOND(2012), ETHAN ALLEN FURNITURE(NOT OWNED) | |||||||||||||||||||||||
147 | HUTCHINSON, MN | HUTCHINSON MALL 1060 SR 15 | 55350 | MM | 1981 | 2* | 100.00% | 121,001 | $ | 651,632 | $ | 6.05 | 89.0 | % | J.C. PENNEY #1076-9 -4(2006), KMART(NOT OWNED) | |||||||||||||||||||||||
148 | MINNEAPOLIS, MN (MAPLE GROVE) | MAPLE GROVE CROSSING WEAVER LAKE ROAD & I-94 | 55369 | SC | 1995 | 1996 | 50.00% | 267,029 | $ | 2,837,043 | $ | 10.62 | 100.0 | % | KOHL’S #241(2016), BARNES & NOBLE-#2749(2011), GANDER MOUNTAIN(2011), MICHAELS STORES, INC.(2012), BED, BATH AND BEYOND(2012), CUB FOODS(NOT OWNED) | |||||||||||||||||||||||
149 | ST. PAUL, MN | MIDWAY MARKETPLACE 1450 UNIVERSITY AVENUE WEST | 55104 | SC | 1995 | 1997 | 100.00% | 324,354 | $ | 2,622,578 | $ | 8.09 | 100.0 | % | K MART #4803(2022), CUB FOODS(2015), PETSMART #466(2011), MERVYN’S #312(2016), BORDERS BOOKS AND MUSIC(NOT OWNED), | |||||||||||||||||||||||
HERBERGER’S(NOT OWNED) | ||||||||||||||||||||||||||||||||||||||
150 | WORTHINGTON, MN | NORTHLAND MALL 1635 OXFORD STREET | 56187 | MM | 1977 | 2* | 100.00% | 185,658 | $ | 633,368 | $ | 5.46 | 62.5 | % | J.C. PENNEY #2271-5 -4(2007), HY VEE FOOD STORES-3(2011) | |||||||||||||||||||||||
Mississippi | ||||||||||||||||||||||||||||||||||||||
151 | GULFPORT, MS | CROSSROADS CENTER CROSSROADS PARWAY | 39503 | SC | 1999 | 2003 | 100.00% | 464,302 | $ | 4,182,667 | $ | 10.52 | 85.6 | % | ACADEMY(2015), GOODY’S FAMILY CLOTHING(2011), T.J. MAXX(2009), TINSELTOWN (INTENDED PER LEASE(2019), OFFICE DEPOT(2014), BARNES & NOBLE(2015), |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
90
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 12 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
152 | JACKSON, MS (JUNCTION) | THE JUNCTION 6351 I-55 NORTH3 | 39213 | SC | 1996 | 2003 | 100.00 % | 107,780 | $ | 1,098,619 | $ | 10.19 | 100.0 | % | Petsmart #520(2012), Office Depot #358(2016), HOME DEPOT(NOT OWNED), TARGET(NOT OWNED) | |||||||||||||||||||||||
153 | JACKSON, MS (METRO) | METRO STATION 4700 ROBINSON ROAD | 39204 | SC | 1997 | 2003 | 50.00 % | 52,617 | $ | 374,916 | $ | 8.09 | 88.0 | % | Office Depot #414(2012), HOME DEPOT(NOT OWNED) | |||||||||||||||||||||||
154 | OXFORD, MS | OXFORD PLACE 2015-2035 UNIVERSITY AVENUE | 38655 | SC | 2000 | 2003 | 100.00 % | 71,866 | $ | 283,304 | $ | 4.08 | 96.7 | % | Kroger(2020) | |||||||||||||||||||||||
155 | SALTILLO, MS | CROSS CREEK SHOPPING CENTER 1040-1184 CROSS CREEK DRIVE | 38866 | SC | 1999 | 2003 | 100.00 % | 65,269 | $ | 586,161 | $ | 8.98 | 100.0 | % | Staples 1172(2016), HOME DEPOT(NOT OWNED) | |||||||||||||||||||||||
156 | STARKVILLE, MS | STARKVILLE CROSSING 882 HIGHWAY 12 WEST | 39759 | SC | 1990 | 1994 | 100.00 % | 234,652 | $ | 1,162,886 | $ | 5.17 | 95.9 | % | WAL-MART STORES #112(2015), J.C. PENNEY #2447(2010), KROGER #381(2012) | |||||||||||||||||||||||
157 | TUPELO, MS | BIG OAKS CROSSING 3850 N GLOSTER ST | 38801 | SC | 1992 | 1994 | 100.00 % | 348,236 | $ | 1,992,638 | $ | 5.72 | 100.0 | % | SAM’S WHOLESALE CLUB#6329(2012), GOODY’S #39(2002), WAL-MART STORES #258(2012) | |||||||||||||||||||||||
Missouri | ||||||||||||||||||||||||||||||||||||||
158 | ARNOLD, MO | JEFFERSON COUNTY PLAZA VOGEL ROAD | 63010 | SC | 2002 | 1 * | 50.00 % | 29,127 | $ | 347,604 | $ | 12.81 | 93.1 | % | HOME DEPOT(NOT OWNED), TARGET(NOT OWNED) | |||||||||||||||||||||||
159 | FENTON, MO | FENTON PLAZA GRAVOIS & HIGHWAY 141 | 63206 | SC | 1970 | 2 * | 100.00 % | 93,548 | $ | 760,084 | $ | 9.74 | 83.4 | % | ||||||||||||||||||||||||
160 | INDEPENDENCE, MO | INDEPENDENCE COMMONS 900 EAST 39TH STREET | 64057 | SC | 1995 | 1995 | 100.00 % | 382,955 | $ | 4,408,941 | $ | 11.59 | 99.3 | % | KOHL’S DEPARTMENT #230(2016), BED, BATH BEYOND #107(2012), MARSHALLS #675(2012), RHODES FURNITURE, INC.(2016), BARNES & NOBLE #2732(2011), AMC THEATRE(2015) | |||||||||||||||||||||||
161 | KANSAS CITY, MO (BRYWOOD) | BRYWOOD CENTER 8600 E. 63rd STREET | 64133 | SC | 1972 | 1998 | 23.75 % | 208,234 | $ | 910,720 | $ | 5.07 | 86.3 | % | BIG LOTS #489(2004), PRICE CHOPPER(2004) | |||||||||||||||||||||||
162 | KANSAS CITY, MO (WILLOW) | THE SHOPS @ WILLOW CREEK 101st TERRACE & WORNALL ROAD | 64114 | SC | 1973 | 1998 | 23.75 % | 15,205 | $ | 255,784 | $ | 16.82 | 100.0 | % | ||||||||||||||||||||||||
163 | SPRINGFIELD,MO (MORRIS) | MORRIS CORNERS 1425 EAST BATTLEFIELD | 65804 | SC | 1989 | 1998 | 100.00 % | 56,033 | $ | 414,474 | $ | 7.40 | 100.0 | % | TOYS R US #9512(2013) | |||||||||||||||||||||||
164 | ST. JOHN, MO | ST. JOHN CROSSINGS 9000-9070 ST. CHARLES ROCK ROAD | 63114 | SC | 2002 | 2003 | 100.00 % | 66,244 | $ | 692,250 | $ | 10.45 | 100.0 | % | Shop ‘N Save(2022) | |||||||||||||||||||||||
165 | ST. LOUIS (SUNSET), MO | PLAZA AT SUNSET HILL 10980 SUNSET PLAZA | 63128 | SC | 1997 | 1998 | 100.00 % | 415,435 | $ | 4,751,320 | $ | 11.52 | 99.3 | % | BED BATH AND BEYOND(2012), MARSHALLS OF SUNSET HILLS(2012), HOME DEPOT #1089(2023), PETSMART #260(2012), BORDERS #110(2011), TOYS R US #9565(2013), COMP USA COMPUTER SUPER #1012(2013) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
91
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 13 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
166 | ST. LOUIS, MO (CLOCKTOWER) | CLOCKTOWER PLACE 11298 W. FLORISSANT AVE | 63033 | SC | 1998 | 1998 | 50.00 % | 211,045 | $ | 2,186,325 | $ | 10.52 | 98.4 | % | TJ MAXX #389(2008), OFFICE DEPOT#522(2008), DIERBERG’S MARKETPLACE, INC.(2007) | |||||||||||||||||||||||
167 | ST.LOUIS, MO (KELLER PLAZA) | KELLER PLAZA 4500 LEMAY FERRY ROAD | 63129 | SC | 1987 | 1998 | 100.00 % | 52,842 | $ | 178,980 | $ | 7.84 | 43.2 | % | SAM’S(NOT OWNED) | |||||||||||||||||||||||
168 | ST.LOUIS, MO (BRENTWOOD) | PROMENADE AT BRENTWOOD 1 BRENTWOOD PROMENADE COURT | 63144 | SC | 1998 | 1998 | 100.00 % | 299,584 | $ | 3,931,703 | $ | 13.12 | 100.0 | % | TARGET #1102(2023), BED BATH & BEYOND #219(2004), PETSMART #255(2014), SPORTS AUTHORITY(2013) | |||||||||||||||||||||||
169 | ST.LOUIS, MO (GRAVOIS VILLAGE) | GRAVOIS VILLAGE 4523 GRAVOIS VILLAGE PLAZA | 63049 | SC | 1983 | 1998 | 100.00 % | 110,992 | $ | 630,266 | $ | 5.84 | 97.2 | % | K MART #7543(2008) | |||||||||||||||||||||||
170 | ST.LOUIS, MO (HOME QUARTERS) | HOME QUARTERS 6303 S. LINBERGH BLVD | 63123 | SC | 1992 | 1998 | 100.00 % | 91,783 | $ | 321,240 | $ | 3.50 | 100.0 | % | WEEKENDS ONLY FURNITURE(2007) | |||||||||||||||||||||||
171 | ST.LOUIS, MO (OLYMPIC OAKS) | OLYMPIC OAKS VILLAGE 12109 MANCHESTER ROAD | 63121 | SC | 1985 | 1998 | 100.00 % | 92,372 | $ | 1,419,500 | $ | 15.37 | 100.0 | % | TJ MAXX #329(2006) | |||||||||||||||||||||||
Nevada | ||||||||||||||||||||||||||||||||||||||
172 | LAS VEGAS, NV (DECATUR) | FAMILY CENTER @ LAS VEGAS 14833 WEST CHARLESTON BLVD | 89102 | SC | 1973 | 1998 | 100.00 % | 49,555 | $ | 476,795 | $ | 10.03 | 96.0 | % | ALBERTSON’S(NOT OWNED) | |||||||||||||||||||||||
173 | LAS VEGAS, NV (MARYLAND) | FAMILY PLACE @ LAS VEGAS 14833 WEST CHARLESTON BLVD | 89102 | SC | 2003 | 1 * | 100.00 % | 21,140 | $ | 304,800 | $ | 14.42 | 100.0 | % | ||||||||||||||||||||||||
174 | RENO, NV | RENO RIVERSIDE EAST FIRST STREET AND SIERRA | 89505 | SC | 2000 | 2000 | 100.00 % | 52,474 | $ | 33,748 | $ | 0.65 | 99.6 | % | CENTURY THEATRE, INC.(2014) | |||||||||||||||||||||||
New Jersey | ||||||||||||||||||||||||||||||||||||||
175 | HAMILTON, NJ | HAMILTON MARKETPLACE NJ STATE HWY 130 & KLOCKNER RD | 08691 | SC | 2002 | 2003 | 100.00 % | 95,046 | $ | 862,952 | $ | 9.08 | 100.0 | % | Kohl’s(2023), LOWE’S(NOT OWNED) | |||||||||||||||||||||||
176 | PRINCETON, NJ | NASSAU PARK SHOPPING CENTER ROUTE 1 & QUAKER BRIDGE ROAD | 42071 | SC | 1995 | 1997 | 100.00 % | 211,649 | $ | 3,696,446 | $ | 19.19 | 91.0 | % | BORDERS #131(2011), BEST BUY #578(2012), LINENS ‘N THINGS #462(2011), PETSMART #577(2011), WAL-MART(NOT OWNED), SAM’S(NOT OWNED), HOME DEPOT(NOT OWNED), TARGET(NOT OWNED) | |||||||||||||||||||||||
177 | PRINCETON, NJ (PAVILION) | NASSAU PARK PAVILION ROUTE 1 AND QUAKER BRIDGE ROAD | 42071 | SC | 1999 | 1 * | 100.00 % | 202,622 | $ | 3,099,250 | $ | 15.30 | 100.0 | % | DICK’S SPORTING GOOD #105(2015), MICHAEL’S(2009), KOHL’S #294(2019), WEGMAN’S MARKET(NOT OWNED) | |||||||||||||||||||||||
New Mexico | ||||||||||||||||||||||||||||||||||||||
178 | LOS ALAMOS, NM | MARI MAC VILLAGE 800 TRINITY DRIVE | 87533 | SC | 1978 | 2 * | 100.00 % | 97,970 | $ | 609,099 | $ | 6.55 | 94.9 | % | SMITH’S FOOD & DRUG CENTERS(2007), FURR’S PHARMACY #887-4(2003), BEALL’S #0180(2009) | |||||||||||||||||||||||
North Carolina |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
92
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 14 of 21 | ||||
Property List * |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
179 | ASHEVILLE, NC | RIVER HILLS 299 SWANNANOA RIVER ROAD | 28805 | SC | 1996 | 2003 | 100.00 % | 190,970 | $ | 1,876,020 | $ | 9.82 | 100.0 | % | Goody’s 20923 — #123(2007), Carmike Cinemas(2017), Circuit City(2017), Dick’s Sporting Goods(2017), Michael’s(2008), Officemax #577(2011) | |||||||||||||||||||||||
180 | DURHAM, NC | OXFORD COMMONS 3500 OXFORD ROAD | 27702 | SC | 1990 | 2 * | 100.00 % | 203,934 | $ | 1,209,110 | $ | 6.33 | 93.7 | % | FOOD LION #747-3(2010), BURLINGTON COAT FACTORY(2007), WAL-MART(NOT OWNED) | |||||||||||||||||||||||
181 | FAYETTEVILLE, NC | CROSS POINTE CENTRE 5075 MORGANTON ROAD | 28314 | SC | 1985 | 2003 | 100.00 % | 164,157 | $ | 1,129,841 | $ | 6.88 | 100.0 | % | Dev Rlty(Ac Mre/Circcty/Stpls)(2012), Tj Maxx #354(2006) | |||||||||||||||||||||||
182 | HENDERSONVILLE, NC | EASTRIDGE CROSSING 200 THOMPSON STREET | 28792 | SC | 1995 | 2003 | 100.00 % | 170,792 | $ | 600,340 | $ | 3.71 | 94.8 | % | Ingles (Dark) #112(2009), Wal-Mart (Dark) #1242(2008) | |||||||||||||||||||||||
183 | NEW BERN, NC | RIVERTOWNE SQUARE 3003 CLAREDON BLVD | 28561 | SC | 1989 | 2 * | 100.00 % | 68,130 | $ | 592,668 | $ | 8.70 | 100.0 | % | GOODY’S #4(2007), WAL-MART(NOT OWNED) | |||||||||||||||||||||||
184 | WASHINGTON, NC | PAMLICO PLAZA 536 PAMLICO PLAZA | 27889 | SC | 1990 | 2 * | 100.00 % | 93,527 | $ | 493,112 | $ | 5.27 | 100.0 | % | WAL-MART STORES #1354(2009), WAL-MART(NOT OWNED) | |||||||||||||||||||||||
185 | WAYNESVILLE, NC | LAKESIDE PLAZA 201 PARAGON PARKWAY | 28721 | SC | 1990 | 2 * | 100.00 % | 181,894 | $ | 1,152,933 | $ | 6.34 | 100.0 | % | WAL-MART STORE #1663(2011), FOOD LION #957-2(2011) | |||||||||||||||||||||||
186 | WILMINGTON, NC | UNIVERSITY CENTRE S. COLLEGE RD & NEW CENTRE DR | 28403 | SC | 1989 | 2 * | 100.00 % | 410,491 | $ | 3,300,892 | $ | 9.47 | 84.9 | % | BARNES & NOBLE #2762(2007), LOWE’S HOME CENTER #445 -4(2014), OLD NAVY #5471(2006), BED BATH & BEYOND # 418(2012), ROSS DRESS FOR LESS(2012), GOODY’S #175 -4(2005), SAM’S(NOT OWNED) | |||||||||||||||||||||||
North Dakota | ||||||||||||||||||||||||||||||||||||||
187 | DICKINSON, ND | PRAIRIE HILLS MALL 1681 THIRD AVENUE | 58601 | MM | 1978 | 2 * | 100.00 % | 266,161 | $ | 1,171,621 | $ | 4.58 | 96.1 | % | K MART #9564(2003), HERBERGER’S #30(2005), J.C. PENNEY #1628-7(2008) | |||||||||||||||||||||||
188 | GRAND FORKS, ND | OFFICE MAX 2500S COLUMBIA ROAD | 58201 | SC | 1978 | 1999 | 83.75 % | 31,812 | $ | 147,540 | $ | 4.64 | 100.0 | % | OFFICE DEPOT#2082(2010) | |||||||||||||||||||||||
Ohio | ||||||||||||||||||||||||||||||||||||||
189 | ASHLAND, OH | CLAREMONT PLAZA US ROUTE 42 | 44805 | SC | 1977 | 2 * | 100.00 % | 110,656 | $ | 72,773 | $ | 2.68 | 24.5 | % | QUALITY STORES #3116(2005) | |||||||||||||||||||||||
190 | AURORA, OH | BARRINGTON TOWN SQUARE 70-130 BARRINGTON TOWN SQUARE | 44202 | SC | 1996 | 1 * | 100.00 % | 64,700 | $ | 639,967 | $ | 12.78 | 77.4 | % | HEINEN’S(NOT OWNED) | |||||||||||||||||||||||
191 | BELLEFONTAINE, OH | SOUTH MAIN STREET PLAZA 2250 SOUTH MAIN STREET | 43311 | SC | 1995 | 1998 | 100.00 % | 52,399 | $ | 432,292 | $ | 8.25 | 100.0 | % | GOODY’S STORE # 314(2010), STAPLES # 1146(2010) | |||||||||||||||||||||||
192 | BOARDMAN, OH | SOUTHLAND CROSSING I-680 & US ROUTE 224 | 44514 | SC | 1997 | 1 * | 100.00 % | 506,254 | $ | 4,121,584 | $ | 8.14 | 100.0 | % | LOWE’S COMPANIES #188(2016), BABIES “R” US #9254(2009), STAPLES STORE #817(2012), DICKS CLOTHING & SPORTING(2012), WAL-MART STORES #2211(2017), PETSMART #558(2013), GIANT EAGLE, INC(2018) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
93
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 15 of 21 | ||||
Property List * |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||
193 | CANTON, OH (EVERHARD ROAD) | BELDEN PARK CROSSINGS 5496 DRESSLER ROAD | 44720 | SC | 1995 | 1 * | 100.00 % | 248,315 | $ | 2,656,803 | $ | 10.84 | 98.7 | % | DICK’S CLOTHING & SPORTING #64(2010), DSW SHOE WAREHOUSE(2011), KOHL’S DEPARTMENT STORE#239(2016) | |||||||||||||||||||||
194 | CANTON, OH (PHASE II) | BELDEN PARK CROSSINGS (II) DRESSLER ROAD | 44720 | SC | 1997 | 1 * | 100.00 % | 227,431 | $ | 2,136,031 | $ | 9.74 | 96.4 | % | VALUE CITY FURNITURE #55(2011), H.H. GREGG APPLIANCES(2011), JO-ANN STORES #1900(2008), PETSMART #523(2013) | |||||||||||||||||||||
195 | CHILLICOTHE, OH | CHILLICOTHE PLACE 867 N BRIDGE STREET | 45601 | SC | 1974 | 2 * | 100.00 % | 236,009 | $ | 1,833,737 | $ | 7.77 | 100.0 | % | LOWE’S HOME CENTERS #472-2(2015), KROGER #348(2016), OFFICE MAX #617(2013) | |||||||||||||||||||||
196 | CINCINNATI, OH | GLENWAY CROSSING 5100 GLENCROSSING WAY | 45238 | SC | 1990 | 2 * | 100.00 % | 235,433 | $ | 1,936,121 | $ | 10.76 | 76.4 | % | WINN DIXIE STORES #1771 -4(2010), MICHAEL’S(2006) | |||||||||||||||||||||
197 | CLEVELAND, OH (WEST 65th) | KMART PLAZA — WEST 65TH 3250 WEST 65TH STREET | 44102 | SC | 1977 | 2 * | 100.00 % | 49,420 | $ | 265,996 | $ | 5.52 | 97.6 | % | GREAT A & P TEA #23001-4(2007), KMART(NOT OWNED) | |||||||||||||||||||||
198 | COLUMBUS, OH (DUBLIN VILLAGE) | DUBLIN VILLAGE CENTER 6561-6815 DUBLIN CENTER DRIVE | 43017 | SC | 1987 | 1998 | 80.01 % | 326,912 | $ | 1,824,551 | $ | 11.82 | 47.2 | % | AMC THEATRE(2007), B.J.’S WHOLESALE CLUB(NOT OWNED) | |||||||||||||||||||||
199 | COLUMBUS, OH (EASTON MARKET | EASTON MARKET 3740 EASTON MARKET | 43230 | SC | 1998 | 1998 | 100.00 % | 509,611 | $ | 6,062,342 | $ | 11.90 | 100.0 | % | COMPUSA, INC #533(2013), STAPLES, INC. #603(2013), PETSMART, INC. #550(2015), GOLFSMITH GOLF CENTER(2013), MICHAEL’S | |||||||||||||||||||||
#9876(2013), GALYAN’S(2013), DSW SHOE WAREHOUSE(2012), KITTLE’S HOME FURNISHINGS(2012), BED BATH & BEYOND, INC.(2014), TJ MAXX#447(2008) | ||||||||||||||||||||||||||||||||||||
200 | COLUMBUS, OH (LENNOX TOWN) | LENNOX TOWN CENTER 1647 OLENTANGY RIVER ROAD | 43212 | SC | 1997 | 1998 | 50.00 % | 352,913 | $ | 3,344,654 | $ | 9.48 | 100.0 | % | TARGET#1058(2016), BARNES & NOBLE#2860(2007), STAPLES #451(2011), AMC THEATRES LENNOX 24(2021) | |||||||||||||||||||||
201 | COLUMBUS, OH (SUN CENTER) | SUN CENTER 3622-3860 DUBLIN GRANVILLE RD | 43017 | SC | 1995 | 1998 | 79.45 % | 305,428 | $ | 3,218,121 | $ | 10.99 | 95.9 | % | BABIES R US #9242(2011), MICHAEL’S(2013), RHODES FURNITURE(2012), STEIN MART #130(2007), BIG BEAR(2016), STAPLES #403(2010) | |||||||||||||||||||||
202 | DUBLIN, OH (PERIMETER CENTER) | PERIMETER CENTER 6644-6804 PERIMETER LOOP ROAD | 43017 | SC | 1996 | 1998 | 100.00 % | 137,556 | $ | 1,626,489 | $ | 11.82 | 100.0 | % | BIG BEAR(2016) | |||||||||||||||||||||
203 | EASTLAKE, OH | KMART PLAZA 33752 VINE STREET | 44094 | SC | 1971 | 2 * | 100.00 % | 4,000 | $ | 0 | $ | 0.00 | 0.0 | % | KMART(NOT OWNED) | |||||||||||||||||||||
204 | ELYRIA, OH | ELYRIA SHOPPING CENTER 825 CLEVELAND | 44035 | SC | 1977 | 2 * | 100.00 % | 150,200 | $ | 521,970 | $ | 7.44 | 46.7 | % | FIRST NAT’L SUPERMARKET #811(2010) | |||||||||||||||||||||
205 | GALLIPOLIS, OH | GALLIPOLIS MARKETPLACE 2145 EASTERN AVENUE | 45631 | SC | 1998 | 2003 | 100.00 % | 25,950 | $ | 276,944 | $ | 12.73 | 83.8 | % | WAL MART(NOT OWNED) | |||||||||||||||||||||
206 | GROVE CITY, OH | (DERBY SQUAREDERBY SQUARE SHOPPING CENTER | 43123 | SC | 1992 | 1998 | 100.00 % | 128,210 | $ | 1,321,967 | $ | 10.31 | 100.0 | % | BIG BEAR(2012) | |||||||||||||||||||||
2161-2263 STRINGTOWN ROAD |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
94
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 16 of 21 | ||||
Property List * |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
207 | HAMILTON, OH | H.H. GREG 1371 MAIN STREET | 43450 | SC | 1986 | 1998 | 100.00 % | 40,000 | $ | 230,000 | $ | 5.75 | 100.0 | % | ROUNDY’S(2006) | |||||||||||||||||||||||
208 | HILLSBORO, OH | HILLSBORO SHOPPING CENTER 1100 NORTH HIGH STREET | 45133 | SC | 1979 | 2 * | 100.00 % | 58,564 | $ | 193,611 | $ | 6.54 | 50.6 | % | BOB & CARL’S(NOT OWNED) | |||||||||||||||||||||||
209 | HUBER HTS., OH | NORTH HEIGHTS PLAZA 8280 OLD TROY PIKE | 45424 | SC | 1990 | 2 * | 100.00 % | 163,741 | $ | 1,647,221 | $ | 10.39 | 96.8 | % | CUB FOODS(2011), WAL-MART(NOT OWNED) | |||||||||||||||||||||||
210 | LEBANON, OH | COUNTRYSIDE PLACE 1879 DEERFIELD ROAD | 45036 | SC | 1990 | 2 * | 100.00 % | 17,000 | $ | 109,684 | $ | 8.99 | 71.8 | % | WAL-MART(NOT OWNED), ERB LUMBER(NOT OWNED) | |||||||||||||||||||||||
211 | MACEDONIA, OH | MACEDONIA COMMONS MACEDONIA COMMONS BLVD | 44056 | SC | 1994 | 1994 | 50.00 % | 233,639 | $ | 2,440,023 | $ | 10.44 | 100.0 | % | FIRST NATL. SUPERMARKETS #26(2018), KOHL’S #235(2016), WAL-MART(NOT OWNED) | |||||||||||||||||||||||
212 | MACEDONIA, OH (PHASE II) | MACEDONIA COMMONS (PHASE II) | 44056 | SC | 1999 | 1 * | 100.00 % | 169,481 | $ | 1,601,734 | $ | 9.45 | 100.0 | % | CINEMARK(2019), HOME DEPOT #3824(2020) | |||||||||||||||||||||||
8210 MACEDONIA COMMONS | ||||||||||||||||||||||||||||||||||||||
213 | NILES, OH | GREAT EAST PLAZA 909 GREAT EAST PLAZA | 44446 | SC | 1980 | 1999 | 83.75 % | 33,000 | $ | 0 | $ | 0.00 | 0.0 | % | ||||||||||||||||||||||||
214 | NORTH OLMSTED, OH | GREAT NORTHERN PLAZA NORTH 25859-26437 GREAT NORTHERN | 44070 | SC | 1958 | 1997 | 100.00 % | 625,080 | $ | 7,591,589 | $ | 12.31 | 98.7 | % | KIDS R US #1173(2008), BED BATH & BEYOND, INC.(2012), PETSMART #529(2008), HOME DEPOT USA #3803(2019), K & G MEN’S COMPANY, INC.(2008), JO-ANN STORES #1923(2009), MARC’S(2012), COMP USA INC. | |||||||||||||||||||||||
#577(2007), BEST BUY #279(2010), MARSHALLS #8267/TJX COMPANY(2005), KRONHEIMS FURNITURE(2012), TOP’S SUPERMARKET(NOT OWNED) | ||||||||||||||||||||||||||||||||||||||
215 | NORTH OLMSTED, OH (BABIES) | BABIES R’ US PLAZA 26520 LORAIN AVENUE | 44070 | SC | 1978 | 1999 | 83.75 % | 64,942 | $ | 419,060 | $ | 7.44 | 86.7 | % | BABIES “R” US #9284(2011) | |||||||||||||||||||||||
216 | PATASKALA, OH | VILLAGE MARKET/RITE AID CENTER | 43062 | SC | 1980 | 1998 | 100.00 % | 33,270 | $ | 194,600 | $ | 5.85 | 100.0 | % | CARDINAL (GARDNERS/LANCASTER)(2007) | |||||||||||||||||||||||
78-80 OAK MEADOW DRIVE | ||||||||||||||||||||||||||||||||||||||
217 | PICKERINGTON, OH | SHOPPES AT TURNBERRY 1701-1797 HILL ROAD NORTH | 43147 | SC | 1990 | 1998 | 100.00 % | 59,495 | $ | 650,283 | $ | 14.90 | 73.4 | % | ||||||||||||||||||||||||
218 | SOLON, OH | UPTOWN SOLON KRUSE DRIVE | 44139 | SC | 1998 | 1 * | 100.00 % | 183,288 | $ | 2,812,463 | $ | 15.34 | 100.0 | % | MUSTARD SEED MKT & CAFE(2019), BED, BATH AND BEYOND#204(2009), BORDERS #286(2018) | |||||||||||||||||||||||
219 | STOW, OH | STOW COMMUNITY SHOPPING CENTE | 44224 | SC | 1997 | 1 * | 100.00 % | 404,505 | $ | 2,830,849 | $ | 7.18 | 97.5 | % | K MART #4264(2006), BED BATH AND BEYOND | |||||||||||||||||||||||
KENT ROAD | #360(2011), GIANT EAGLE, INC. | |||||||||||||||||||||||||||||||||||||
#4096(2017), KOHL’S #331(2019), OFFICE MAX #626(2011), BORDERS OUTLET #249(2003), TARGET(NOT OWNED) | ||||||||||||||||||||||||||||||||||||||
220 | TIFFIN, OH | TIFFIN MALL 870 WEST MARKET STREET | 44883 | MM | 1980 | 2 * | 100.00 % | 148,469 | $ | 663,918 | $ | 4.87 | 91.8 | % | J.C. PENNEY #324-4(2005), AARON RENTS, INC.#C0399(2004) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
95
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 17 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | ||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | Anchor Tenants (Lease Expiration) | |||||||||||||||||||||||||
221 | TOLEDO, OH | SPRINGFIELD COMMONS SHOPPING S. HOLLAND-SYLVANIA ROAD | 43528 | SC | 1999 | 1 * | 100.00 % | 241,129 | $ | 2,522,008 | $ | 10.66 | 98.1 | % | KOHL’S #324(2019), GANDER MOUNTAIN, L.L.C.(2014), BED BATH & BEYOND #240(2010), OLD NAVY #6429(2005), BABIES R US(NOT OWNED) | |||||||||||||||||||||
222 | WESTLAKE, OH | WEST BAY PLAZA 30100 DETROIT ROAD | 44145 | SC | 1974 | 2 * | 100.00 % | 162,330 | $ | 1,282,675 | $ | 7.90 | 100.0 | % | MARC’S #37(2004), K MART #3234(2004) | |||||||||||||||||||||
223 | WILMINGTON, OH | SOUTH RIDGE SHOPPING CENTER 1025 S SOUTH STREET | 45177 | SC | 1977 | 2 * | 100.00 % | 55,130 | $ | 226,425 | $ | 4.23 | 97.1 | % | SUPER VALU STORES, INC(2003) | |||||||||||||||||||||
224 | XENIA, OH | WEST PARK SQUARE 1700 WEST PARK SQUARE | 45385 | SC | 1994 | 1 * | 100.00 % | 104,873 | $ | 702,751 | $ | 8.01 | 83.7 | % | KROGER #829(2019), WAL-MART(NOT OWNED) | |||||||||||||||||||||
Oregon | ||||||||||||||||||||||||||||||||||||
225 | PORTLAND, OR | TANASBOURNE TOWN CENTER NW EVERGREEN PKWY & NW RING RD | 97006 | SC | 1995 | 1996 | 50.00 % | 309,617 | $ | 5,180,386 | $ | 16.73 | 100.0 | % | BARNES & NOBLE #2748(2011), OFFICE DEPOT-#00954(2010), HAGGAN’S(2021), LINENS N THINGS(2017), ROSS DRESS FOR LESS | |||||||||||||||||||||
#399(2008), MICHAEL’S #9887(2009), NORDSTROM(NOT OWNED), TARGET(NOT OWNED), MERVYN’S(NOT OWNED) | ||||||||||||||||||||||||||||||||||||
Pennsylvania | ||||||||||||||||||||||||||||||||||||
226 | ALLENTOWN, PA (WEST) | WEST VALLEY MARKETPLACE 1091 MILL CREEK ROAD | 18106 | SC | 2001 | 2003 | 100.00 % | 241,077 | $ | 2,252,926 | $ | 9.40 | 99.4 | % | Wal-Mart(2021) | |||||||||||||||||||||
227 | E. NORRITON, PA | KMART PLAZA 2692 DEKALB PIKE | 19401 | SC | 1975 | 2 * | 100.00 % | 174,976 | $ | 1,021,296 | $ | 6.87 | 85.0 | % | K MART #3026(2005), BIG LOTS(2010) | |||||||||||||||||||||
228 | ERIE (PEACHSTREET), PA | PEACH STREET SQUARE 1902 KEYSTONE DRIVE | 16509 | SC | 1995 | 1 * | 100.00 % | 538,103 | $ | 4,635,655 | $ | 8.61 | 100.0 | % | LOWE’S HOME CTR #226(2015), MEDIA PLAY-4 #8158(2011), KOHL’S-#221-4(2016), WAL-MART STORES #2278(2015), CINEMARK #186(2011), PETSMART #556(2015), CIRCUIT CITY SUPERSTORE 3744(2020), HOME DEPOT(NOT | |||||||||||||||||||||
OWNED) | ||||||||||||||||||||||||||||||||||||
229 | ERIE, PA (MARKET) | ERIE MARKETPLACE 6660-6750 PEACH STREET | 16509 | SC | 2000 | 2003 | 100.00 % | 38,823 | $ | 398,943 | $ | 10.28 | 100.0 | % | Bed Bath & Beyond #447(2013), TARGET(NOT OWNED) | |||||||||||||||||||||
230 | MONACA, PA | TOWNSHIP MARKETPLACE 115 WAGNER ROAD | 15061 | SC | 1999 | 2003 | 100.00 % | 253,110 | $ | 1,929,577 | $ | 7.71 | 98.9 | % | Lowe’s #500(2017), Shop ‘N Save(2019) | |||||||||||||||||||||
South Carolina | ||||||||||||||||||||||||||||||||||||
231 | ANDERSON, SC | NORTHTOWNE CENTER 3812 LIBERTY HIGHWAY | 29621 | SC | 1993 | 1995 | 100.00 % | 14,250 | $ | 122,050 | $ | 11.00 | 77.9 | % | WAL-MART(NOT OWNED), SAM’S(NOT OWNED) | |||||||||||||||||||||
232 | CAMDEN, SC | SPRINGDALE PLAZA 1671 SPRINGDALE DRIVE | 29020 | SC | 1990 | 2 * | 100.00 % | 180,127 | $ | 1,146,606 | $ | 6.61 | 96.3 | % | WINN DIXIE STORES #2174(2011), BELK #227(2015), WAL-MART SUPER CENTER(NOT OWNED) | |||||||||||||||||||||
233 | CHARLESTON, SC | ASHLEY CROSSING 2245 ASHLEY CROSSING DRIVE | 29414 | SC | 1991 | 2003 | 100.00 % | 196,048 | $ | 1,535,407 | $ | 8.06 | 97.1 | % | Food Lion #933(2011), Wal-Mart #1748(2011) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
96
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 18 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | ||||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | Anchor Tenants (Lease Expiration) | |||||||||||||||||||||||||||
234 | COLUMBIA, SC (HARBISON) | HARBISON COURT HARBISON BLVD | 29212 | SC | 1991 | 2002 | 100.00 % | 252,689 | $ | 2,316,972 | $ | 12.41 | 73.9 | % | Barnes & Noble #2688(2011), Marshall’s #458(2007), OfficeMax #640(2011) | |||||||||||||||||||||||
235 | MT. PLEASANT, SC | WANDO CROSSING 1500 HIGHWAY 17 NORTH | 29465 | SC | 1992 | 1995 | 100.00 % | 209,139 | $ | 2,034,224 | $ | 9.89 | 98.4 | % | PIGGLY WIGGLY #29-4(2012), OFFICE DEPOT # 2002(2010), T.J. MAXX #780 -3(2007), MARSHALL’S OF MA, INC.(2011), WAL-MART(NOT | |||||||||||||||||||||||
OWNED) | ||||||||||||||||||||||||||||||||||||||
236 | N. CHARLESTON, SC | NORTH POINTE PLAZA 7400 RIVERS AVENUE | 29406 | SC | 1989 | 2 * | 100.00 % | 294,471 | $ | 1,987,520 | $ | 6.83 | 98.9 | % | WAL-MART STORES #1359(2009), OFFICE MAX #342(2007), HELIG MEYERS(NOT OWNED), SERVICE MERCHANDISE(NOT OWNED) | |||||||||||||||||||||||
237 | ORANGEBURG, SC | NORTH ROAD PLAZA 2795 NORTH ROAD | 29115 | SC | 1994 | 1995 | 100.00 % | 50,760 | $ | 498,037 | $ | 9.81 | 100.0 | % | GOODY’S #282(2008), WAL-MART(NOT OWNED) | |||||||||||||||||||||||
238 | S. ANDERSON, SC | CROSSROADS PLAZA 406 HIGHWAY 28 BY-PASS | 29624 | SC | 1990 | 1994 | 100.00 % | 83,159 | $ | 343,604 | $ | 4.13 | 100.0 | % | WAL-MART STORES #644(2010) | |||||||||||||||||||||||
239 | SIMPSONVILLE, SC | FAIRVIEW STATION 621 FAIRVIEW ROAD | 29681 | SC | 1990 | 1994 | 100.00 % | 142,133 | $ | 763,225 | $ | 5.48 | 98.0 | % | INGLES MARKETS #41(2011), KOHL’S DEPARTMENT STORES(2015) | |||||||||||||||||||||||
240 | SUMTER, SC | MERCHANT’S WALK 837-839 BROAD STREET | 29150 | SC | 1987 | 2003 | 100.00 % | 19,140 | $ | 126,919 | $ | 9.59 | 69.2 | % | KROGER’S (DARK)(NOT OWNED), WAL MART(NOT OWNED) | |||||||||||||||||||||||
241 | UNION, SC | WEST TOWNE PLAZA U.S.HWY 176 BY-PASS #1 | 29379 | SC | 1990 | 2 * | 100.00 % | 184,331 | $ | 979,642 | $ | 5.51 | 96.5 | % | WAL-MART STORES #629(2009), BELK STORES SERVICES, INC.(2010), WINN DIXIE STORES #1255(2010) | |||||||||||||||||||||||
South Dakota | ||||||||||||||||||||||||||||||||||||||
242 | WATERTOWN, SD | WATERTOWN MALL 1300 9TH AVENUE | 56401 | MM | 1977 | 2 * | 100.00 % | 285,372 | $ | 1,436,779 | $ | 7.26 | 69.3 | % | HERBERGER’S #15(2004), J.C. PENNEY #0495- - -4(2008), HY VEE SUPERMARKET(NOT OWNED) | |||||||||||||||||||||||
Tennessee | ||||||||||||||||||||||||||||||||||||||
243 | BRENTWOOD, TN | COOL SPRINGS POINTE I-65 AND MOORE’S LANE | 37027 | SC | 1999 | 2000 | 100.00 % | 201,516 | $ | 2,271,989 | $ | 11.90 | 94.7 | % | BEST BUY #170(2014), THE SPORTS AUTHORITY(2013), LINENS ‘N THINGS #521(2014), DSW SHOE WAREHOUSE #29103(2008) | |||||||||||||||||||||||
244 | CHATTANOOGA, TN | OVERLOOK AT HAMILTON PLACE 2288 GUNBARREL ROAD | 37421 | SC | 1992 | 2003 | 100.00 % | 214,579 | $ | 1,692,961 | $ | 7.89 | 100.0 | % | Best Buy #4720(2014), Kmart #4774(2017) | |||||||||||||||||||||||
245 | COLUMBIA, TN | COLUMBIA SQUARE 845 NASHVILLE HIGHWAY | 38401 | SC | 1993 | 2003 | 100.00 % | 68,948 | $ | 485,672 | $ | 7.68 | 91.7 | % | Albertson’s (Dark) #4728(2014) | |||||||||||||||||||||||
246 | FARRAGUT, TN | FARRAGUT POINTE 11132 KINGSTON PIKE | 37922 | SC | 1991 | 2003 | 100.00 % | 71,311 | $ | 506,873 | $ | 7.50 | 94.7 | % | Bi-Lo #367(2011) | |||||||||||||||||||||||
247 | FRANKLIN, TN | ALEXANDER PLAZA 541 ALEXANDER PLAZA | 37064 | SC | 1983 | 2003 | 100.00 % | 17,999 | $ | 157,369 | $ | 8.74 | 100.0 | % | BIG LOTS(NOT OWNED) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
97
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 19 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
248 | GOODLETTSVILLE, TN | NORTHCREEK COMMONS 101-139 NORTHCREEK BOULEVARD | 37072 | SC | 1987 | 2003 | 100.00 % | 84,441 | $ | 645,827 | $ | 7.65 | 100.0 | % | Kroger #541(2012) | |||||||||||||||||||||||
249 | HENDERSONVILLE, TN | HENDERSONVILLE LOWE’S 1050 LOWE’S ROAD | 37075 | SC | 1999 | 2003 | 100.00 % | 133,144 | $ | 1,214,939 | $ | 9.12 | 100.0 | % | Lowe’s(2019) | |||||||||||||||||||||||
250 | MEMPHIS, TN | COUNTRY BRIDGE 9020 US HIGHWAY 64 | 38002 | SC | 1993 | 2003 | 100.00 % | 64,223 | $ | 555,564 | $ | 8.65 | 100.0 | % | Kroger(2012) | |||||||||||||||||||||||
251 | MURFREESBORO, TN (MEMORIAL) | MEMORIAL VILLAGE 710 MEMORIAL BOULEVARD | 37130 | SC | 1993 | 2003 | 100.00 % | 117,750 | $ | 784,738 | $ | 6.66 | 100.0 | % | Albertson’s (Dark) #4730(2014) | |||||||||||||||||||||||
252 | MURFREESBORO, TN (TOWNE) | TOWNE CENTRE OLD FORT PARKWAY | 37129 | SC | 1998 | 2003 | 100.00 % | 108,180 | $ | 1,157,914 | $ | 11.27 | 95.0 | % | Tj Maxx #579(2008), Books-A-Million(2007), LOWE’S(NOT OWNED), TOYS R US(NOT OWNED), TARGET(NOT OWNED) | |||||||||||||||||||||||
253 | NASHVILLE, TN | THE MARKETPLACE CHARLOTTE PIKE | 37209 | SC | 1998 | 2003 | 100.00 % | 167,795 | $ | 1,618,020 | $ | 9.64 | 100.0 | % | Lowe’s(2019), WAL MART(NOT OWNED) | |||||||||||||||||||||||
Texas | ||||||||||||||||||||||||||||||||||||||
254 | FRISCO, TX | FRISCO MARKETPLACE 7010 PRESTON ROAD, | 75035 | SC | 2001 | 2003 | 100.00 % | 95,334 | $ | 459,070 | $ | 4.82 | 100.0 | % | Kohl’s(2023) | |||||||||||||||||||||||
255 | FT. WORTH, TX | EASTCHASE MARKET SWC EASTCHASE PKWY & I-30 | 76112 | SC | 1995 | 1996 | 50.00 % | 205,017 | $ | 2,393,140 | $ | 12.34 | 94.6 | % | UNITED ARTISTS THEATRE #33306(2012), PETSMART #182(2011), MJ DESIGNS #4589(2011), ROSS DRESS FOR LESS #351-1(2006), TARGET(NOT OWNED), OFFICE DEPOT(NOT OWNED), TOYS R US(NOT OWNED) | |||||||||||||||||||||||
256 | FT. WORTH, TX (FOSSIL CREEK) | FOSSIL CREEK WESTERN CENTER BLVD | 76137 | SC | 1991 | 2002 | 100.00 % | 68,515 | $ | 992,664 | $ | 15.70 | 92.3 | % | ||||||||||||||||||||||||
257 | IRVING, TX | MACARTHUR MARKETPLACE MARKET PLACE BOULEVARD | 75063 | SC | 1999 | 2003 | 100.00 % | 217,676 | $ | 1,488,883 | $ | 6.84 | 100.0 | % | Kohl’s #410(2021), Regal Cinemas(2019), SAM’S CLUB(NOT OWNED), WAL MART(NOT OWNED) | |||||||||||||||||||||||
258 | LEWISVILLE, TX (LAKEPOINTE) | LAKEPOINTE CROSSINGS S STEMMONS FREEWAY | 75067 | SC | 1991 | 2002 | 100.00 % | 311,039 | $ | 3,139,057 | $ | 11.27 | 89.6 | % | THE ROOMSTORE #1055(2007), PETsMART #176(2009), BEST BUY #258(2010), ACADEMY SPORTS(2016), MARDEL CHRISTIAN BOOKSTORE(2012), TOYS R’ US(NOT OWNED), SERVICE MERCHANDISE(NOT OWNED), GARDEN RIDGE(NOT OWNED) | |||||||||||||||||||||||
259 | MCKINNEY, TX | MCKINNEY MARKETPLACE US HWY 75 & EL DORADO PKWY | 75070 | SC | 2000 | 2003 | 100.00 % | 118,967 | $ | 1,124,762 | $ | 10.38 | 91.1 | % | Kohl’s(2021) | |||||||||||||||||||||||
260 | MESQUITE, TX | THE MARKETPLACE AT TOWN CENTE | 75150 | SC | 2001 | 2003 | 100.00 % | 114,199 | $ | 1,466,317 | $ | 12.84 | 100.0 | % | Ultimate Electronics(2018), Linen ‘N Things(2013), Michael’s(2012) | |||||||||||||||||||||||
SOUTHBOUND FRONTAGE RD I 635 | ||||||||||||||||||||||||||||||||||||||
261 | NACOGDOCHES, TX | NACOGDOCHES MARKETPLACE 4604 NORTH STREET | 75961 | SC | 1999 | 2003 | 100.00 % | 57,413 | $ | 568,630 | $ | 9.90 | 100.0 | % | Goody’s #290(2014), Staples(2014) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
98
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 20 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||||
262 | SAN ANTONIO, TX | LA PLAZA DEL NORTE 125 NE LOOP 410 | 78216 | SC | 1996 | 1997 | 35.00 % | 310,470 | $ | 3,816,668 | $ | 12.59 | 97.7 | % | ROSS STORES, INC.(2007), DSW SHOE WAREHOUSE(2007), BEST BUY COMPANY#201(2012), OSHMAN’S SPORTING GOODS #236(2016), OFFICE MAX #406(2012), BEALL’S(2014) | |||||||||||||||||||||||
263 | SAN ANTONIO, TX (BANDERA PT) | BANDERA POINT NORTH STATE LOOP 1604/BANDERA ROAD | 78227 | SC | 2001 | 1 * | 100.00 % | 278,727 | $ | 3,977,075 | $ | 14.35 | 99.5 | % | T.J. MAXX(2011), LINENS ‘N THINGS # 594(2012), OLD NAVY #6499(2006), ROSS DRESS FOR LESS(2012), BARNES & NOBLE # 2055(2011), TARGET(NOT OWNED), LOWE’S(NOT OWNED) | |||||||||||||||||||||||
Utah | ||||||||||||||||||||||||||||||||||||||
264 | LOGAN, UT | FAMILY PLACE @ LOGAN 400 NORTH STREET | 84321 | SC | 1975 | 1998 | 100.00 % | 19,200 | $ | 210,660 | $ | 10.97 | 100.0 | % | RITE AID(NOT OWNED) | |||||||||||||||||||||||
265 | MIDVALE, UT | FAMILY CENTER AT FORT UNION 50 900 EAST FT UNION BLVD | 84047 | SC | 1973 | 1998 | 100.00 % | 661,627 | $ | 6,942,892 | $ | 10.64 | 98.6 | % | MERVYN’S #M-0065A(2005), BABIES R US #9568(2013), OFFICE MAX #126(2007), SMITH’S FOOD & DRUGS#85(2024), MEDIA PLAY #8122(2016), BED BATH & BEYOND #198(2014), ROSS DRESS FOR LESS #502(2011), WAL-MART | |||||||||||||||||||||||
STORES #2207(2015) | ||||||||||||||||||||||||||||||||||||||
266 | OGDEN, UT | FAMILY CENTER AT OGDEN 5-POINT | 84404 | SC | 1977 | 1998 | 100.00 % | 162,316 | $ | 760,307 | $ | 5.54 | 84.6 | % | HARMONS(2012) | |||||||||||||||||||||||
21-129 HARRISVILLE ROAD | ||||||||||||||||||||||||||||||||||||||
267 | OREM, UT | FAMILY CENTER AT OREM 1300 SOUTH STREET | 84058 | SC | 1991 | 1998 | 100.00 % | 150,667 | $ | 1,524,289 | $ | 10.12 | 100.0 | % | KIDS R US # 1347(2011), MEDIA PLAY #8120(2015), OFFICE DEPOT #538(2008), JO-ANN FABRICS AND CRAFTS#1756(2012), R.C. | |||||||||||||||||||||||
WILLEY(NOT OWNED), TOYS R US(NOT OWNED) | ||||||||||||||||||||||||||||||||||||||
268 | RIVERDALE, UT | FAMILY CENTER AT RIVERDALE 510 1050 WEST RIVERDALE ROAD | 84405 | SC | 1995 | 1998 | 100.00 % | 590,313 | $ | 4,441,517 | $ | 7.84 | 96.0 | % | TARGET SUPERSTORE #1753(2017), MAY COMPANY(2011), OFFICE MAX #76(2008), GART SPORTS #326(2012), SPORTMAN’S WAREHOUSE(2009), MEDIA PLAY(2016), CIRCUIT CITY#3349(2016) | |||||||||||||||||||||||
269 | SALT LAKE CITY, UT (33RD) | FAMILY PLACE @ 33RD SOUTH 3300 SOUTH STREET | 84115 | SC | 1978 | 1998 | 100.00 % | 35,459 | $ | 262,502 | $ | 8.55 | 86.6 | % | ||||||||||||||||||||||||
270 | TAYLORSVILLE, UT | FAMILY CENTER AT MIDVALLEY 503 5600 SOUTH REDWOOD | 84123 | SC | 1982 | 1998 | 100.00 % | 680,527 | $ | 6,953,796 | $ | 10.81 | 94.5 | % | JOLENE’S(2003), MEDIA PLAY #8121(2015), OFFICE MAX #127(2008), CIRCUIT CITY #3353(2016), PETSMART #168(2012), SHOPKO #085(2014), GART SPORTS #324(2017), 24 HOUR FITNESS(2017), BED, BATH & BEYOND #270(2015), HARMONS SUPERSTORE(NOT OWNED) | |||||||||||||||||||||||
Vermont | ||||||||||||||||||||||||||||||||||||||
271 | BERLIN, VT | BERLIN MALL 282 BERLIN MALL RD., UNIT #28 | 05602 | MM | 1986 | 2 * | 100.00 % | 174,731 | $ | 1,544,609 | $ | 8.93 | 99.0 | % | WAL-MART STORES #2682(2014), J.C. PENNEY #2342(2009) | |||||||||||||||||||||||
Virginia | ||||||||||||||||||||||||||||||||||||||
272 | CHESTER, VA | BERMUDA SQUARE 12607-12649 JEFFERSON DAVIS | 23831 | SC | 1978 | 2003 | 100.00 % | 107,660 | $ | 1,008,746 | $ | 9.96 | 94.1 | % | Ukrop’s(2008) | |||||||||||||||||||||||
273 | FAIRFAX, VA | FAIRFAX TOWNE CENTER 12210 FAIRFAX TOWNE CENTER | 22033 | SC | 1994 | 1995 | 20.00 % | 253,941 | $ | 4,276,539 | $ | 16.84 | 100.0 | % | SAFEWAY #1431(2019), T.J. MAXX #106(2009), TOWER RECORDS#822(2009), BED, BATH & BEYOND#65(2010), UNITED ARTISTS #33191(2014) | |||||||||||||||||||||||
274 | LYNCHBURG, VA | CANDLERS STATION 3700 CANDLERS MOUNTAIN ROAD | 24502 | SC | 1990 | 2003 | 100.00 % | 275,765 | $ | 1,917,502 | $ | 8.19 | 84.9 | % | Goody’s #174(2004), Movies 10 #113(2015), Circuit City(2009), Staples #0319(2013), Tj Maxx #797(2009), TOYS “R” US(NOT OWNED) |
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
99
![]() | Run Date: 04/23/2003 | |||
Time: 2:12:04PM | ||||
Page 21 of 21 | ||||
Property List* |
DDR | Owned | Total | ||||||||||||||||||||||||||||||||||
Zip | Type of | Year | Year | OwnerShip | Gross | Annualized | Average | Percent | Anchor Tenants | |||||||||||||||||||||||||||
Center/Property | Location | Code | Property | Developed | Acquired | Interest | Leasable | Base Rent | Base Rent | Occupied | (Lease Expiration) | |||||||||||||||||||||||||
275 | MARTINSVILLE, VA | LIBERTY FAIR MALL 240 COMMONWEALTH BOULEVARD | 24112 | MM | 1989 | 2 * | 50.00 % | 435,057 | $ | 2,747,114 | $ | 7.02 | 89.9 | % | GOODY’S #166(2006), BELK/LEGGETTS(2009), J.C. PENNEY #3010(2009), SEARS #2094 - -4(2009), OFFICEMAX #744(2012), KROGER #R-350(2017) | |||||||||||||||||||||
276 | MIDLOTHIAN, VA | GENITO CROSSING HULL STREET ROAD | 23112 | SC | 1985 | 2003 | 100.00 % | 79,407 | $ | 702,377 | $ | 8.85 | 100.0 | % | Food Lion #299(2005) | |||||||||||||||||||||
277 | PULASKI, VA | MEMORIAL SQUARE 1000 MEMORIAL DRIVE | 24301 | SC | 1990 | 2 * | 100.00 % | 143,299 | $ | 919,503 | $ | 6.42 | 100.0 | % | WAL-MART STORES #1652(2011), FOOD LION #799-2(2011) | |||||||||||||||||||||
278 | WINCHESTER, VA | APPLE BLOSSOM CORNERS 2190 S. PLEASANT VALLEY | 22601 | SC | 1990 | 2 * | 100.00 % | 240,560 | $ | 2,263,119 | $ | 9.50 | 99.0 | % | MARTIN’S FOOD STORE #78(2040), KOHL’S #283(2018), OFFICE MAX #844(2012), BOOKS-A-MILLION #954(2008) | |||||||||||||||||||||
Washington | ||||||||||||||||||||||||||||||||||||
279 | BELLINGHAM, WA | MERIDIAN VILLAGE SHOPPING CTR | 98226 | SC | 1979 | 20.00 % | 208,422 | $ | 1,997,232 | $ | 9.91 | 96.7 | % | CIRCUIT CITY #3326(2015), HOME DEPOT INC., | ||||||||||||||||||||||
NE CORNER G | #4715(2013), PAYLESS DRUG #05240(2004) | |||||||||||||||||||||||||||||||||||
MERIDIAN/TELEGRAPH | ||||||||||||||||||||||||||||||||||||
280 | EVERETT, WA | PUGET PARK 520 128TH STREET SW | 98204 | SC | 1981 | 2001 | 20.00 % | 40,958 | $ | 454,138 | $ | 12.50 | 88.7 | % | ALBERTSON’S(NOT OWNED) | |||||||||||||||||||||
West Virginia | ||||||||||||||||||||||||||||||||||||
281 | BARBOURSVILLE, WV | OFFICE MAX CENTER 5-13 MALL ROAD | 25504 | SC | 1985 | 1998 | 100.00 % | 70,900 | $ | 288,037 | $ | 4.06 | 100.0 | % | DISCOUNT EMPORIUM(2006), OFFICEMAX #263(2006), VALUE CITY(NOT OWNED) | |||||||||||||||||||||
Wisconsin | ||||||||||||||||||||||||||||||||||||
282 | BROOKFIELD, WI (SW) | SHOPPERS WORLD OF BROOKFIELD NORTH 124TH STREET AND WEST CA | 53005 | SC | 1967 | 2003 | 100.00 % | 190,142 | $ | 1,382,899 | $ | 7.27 | 100.0 | % | Tj Maxx #202(2005), Marshall’s Mega Store(2004), Officemax #16(2005), Burlington Coat Factory #112(2007) | |||||||||||||||||||||
283 | BROWN DEER, WI (CENTER) | BROWN DEER CENTER & MARKETPLA NORTH GREEN BAY ROAD | 53209 | SC | 1989 | 2003 | 100.00 % | 143,372 | $ | 1,059,835 | $ | 7.65 | 96.7 | % | Marshall’s Mega Store(2004), Pick ‘N Save(2005) | |||||||||||||||||||||
284 | BROWN DEER, WI (MARKET) | MARKET PLACE OF BROWN DEER NORTH GREEN BAY ROAD | 53209 | SC | 1967 | 2003 | 100.00 % | 266,716 | $ | 1,932,674 | $ | 7.25 | 100.0 | % | Kohl’s #44(2023), Michael’s(2012), Officemax #17(2005), Tj Maxx/Burlington#201(2008), Old Navy(2012) | |||||||||||||||||||||
285 | MILWAUKEE, WI | POINT LOOMIS SOUTH 27TH STREET | 53221 | SC | 1962 | 2003 | 100.00 % | 160,533 | $ | 707,571 | $ | 4.41 | 100.0 | % | Kohl’s #43(2007), Pick ‘N Save(2007) | |||||||||||||||||||||
286 | MILWAUKEE, WI (SOUTH) | SOUTHGATE MARKETPLACE SOUTH 27TH STREET | 53215 | SC | 1951 | 2003 | 100.00 % | 54,913 | $ | 380,753 | $ | 7.85 | 88.3 | % | Always 99C(2011), MOVIES 10(NOT OWNED), WALMART(NOT OWNED) | |||||||||||||||||||||
287 | WEST ALLIS, WI (WEST) | WEST ALLIS CENTER WEST CLEVELAND AVE. AND S. 108 | 53214 | SC | 1968 | 2003 | 100.00 % | 383,967 | $ | 1,392,012 | $ | 5.35 | 67.7 | % | Kohl’s #41(2008), Marshall’s Mega Store(2004), Pick ‘N Save(2008) | |||||||||||||||||||||
Grand Total: | 50,607,006 | $ | 490,516,593 | |||||||||||||||||||||||||||||||||
* 1. | Property Developed by the Company | * SC — Shopping Center | ||
* 2. | Original IPO Property | * MM — Mini-Mall | ||
* BC — Business Center | ||||
* LC — Lifestyle Center |
* | Does Not Include Service Merchandise Interests |
Property Listing 7.1
100
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Investor Information
Developers Diversified Realty
www.ddrc.com
3300 Enterprise Parkway / Beachwood, Ohio 44122
Phone: (216) 755-5500 Fax: (216) 755-1500
Officers | Board of Directors | |
Scott A. Wolstein, Chairman of the Board & Chief Executive Officer | Scott A. Wolstein, Chairman of the Board Chief Executive Officer, Developers Diversified Realty | |
David M. Jacobstein, President and Chief Operating Officer | David M. Jacobstein, President & Chief Operating Officer, Developers Diversified Realty | |
Daniel B. Hurwitz, Executive Vice President | Daniel B. Hurwitz, Executive Vice President Developers Diversified Realty | |
James A. Schoff, Senior Investment Officer Joan U. Allgood, Sr. Vice President of Corporate Affairs and Governance Timothy J. Bruce, Sr. Vice President of Development | Albert T. Adams, Director Chairman, Cleveland Office - Baker & Hostetler LLP Dean S. Adler, Director Principal - Lubert-Adler Management, Inc | |
William H. Schafer, Sr. Vice President & Chief Financial Officer Richard E. Brown, Sr. Vice President of Real Estate Operations Joseph G. Padanilam, Vice President of Acquisitions and Dispositions | Terrance R. Ahern, Director Principal - The Townsend Group Robert Gidel, Director Managing Partner - Liberty Partners, LP | |
David E. Weiss, Vice President and General Counsel Ralph J. Conti, Vice President and Director of Development Susan Hennessey, Vice President of Human Resources | Victor B. MacFarlane, Founder and Managing Principal MacFarlane Partners, LLC Barry Sholem, Director Chairman, DLJ Real Estate Capital Partners | |
Steven M. Dorsky, Vice President of Leasing - Northeast Robin Walker-Gibbons, Vice President of Leasing - Southeast | Craig Macnab, Director Managing Partner, Tandem Capital | |
Anthony L. Vodicka, Vice President of Leasing — West | ||
Michelle A. Mahue, Vice President of Investor Relations |
101
Developers Diversified Realty
Quarterly Financial Supplement
For the three months ended March 31, 2003
Investor Information (Continued)
Research Coverage | Research Coverage, continued | |||||||||||
AG Edwards | Merrill Lynch | |||||||||||
Bill Camp | (314) 955-5368 | Steve Sakwa | (212) 449-0335 | |||||||||
Craig Schmidt | (212) 449-1944 | |||||||||||
Credit Suisse First Boston Larry Raiman | (212) 538-2380 | Morgan Stanley | ||||||||||
Jay Habermann | (212) 538-5250 | Matthew Ostrower | (212) 761-6284 | |||||||||
Alan Calderon | (212) 761-8564 | |||||||||||
Deutsche Bank Alex Brown Lou Taylor | (212) 469-4912 | Prudential Securities | ||||||||||
Jim Sullivan | (212) 778-2515 | |||||||||||
Goldman Sachs David Kostin | (212) 902-6781 | Transfer Agent | ||||||||||
National City Bank | ||||||||||||
JP Morgan | Corporate Trust Operations | |||||||||||
Mike Mueller | (212) 622-6689 | P.O. Box 92301 | ||||||||||
Cleveland, Ohio 44193-0900 | ||||||||||||
1-800-622-6757 | ||||||||||||
Green Street Advisors Greg Andrews | (949) 640-8780 | |||||||||||
Barb Hoogland | (949) 640-8780 | |||||||||||
Investor Relations | ||||||||||||
Michelle A. Mahue | ||||||||||||
Hilliard Lyons | VP of Investor Relations | |||||||||||
Tony Howard | (502) 588-1142 | Phone: (216) 755-5455 | ||||||||||
Fax:(216) 755-1455 Email: mmahue@ddrc.com | ||||||||||||
McDonald & Company Richard Moore | (216) 443-2815 | |||||||||||
Richard Sweigard | (216) 563-2501 |
102