EXHIBIT 99.2
Regency Centers Corporation
September 30, 2009
Supplemental Information
Investor Relations
Diane Ortolano
One Independent Drive, Suite 114
Jacksonville, FL 32202
904-598-7727
About Regency
Regency Centers Corporation is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At September 30, 2009, Regency’s total market capitalization was $5.4 billion.
As of September 30, 2009, the Company owned 409 shopping centers and single tenant properties, including those held in co-investment partnerships. Total gross leasable area (GLA) under management, including tenant-owned square footage was 54.1 million square feet, located in top markets across the nation. Founded in 1963 and operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.
Regency’s portfolio is distinguished by attractive demographics and strong retailers. The average household income in the trade area of Regency’s centers is over $90,000, nearly 30% higher than the national average. Regency’s quality portfolio is anchored by dominant grocers such as Kroger and Publix, as well as leading national retailers such as Target, which drive traffic into its centers. In addition, 78% of the portfolio is leased to national and regional retailers. The quality of the tenant base and the strength of the Company’s tenant relationships are fundamentally differentiating factors for Regency. Premier Customer Initiative (PCI) is Regency’s relationship-based operating system that focuses on the national, regional, and local retailers that are the best operators in their merchandising category. For the past nine years, this combination of compelling demographics and quality tenants has produced occupancy rates of approximately 95% and average net operating income (NOI) growth of 3% per year.
Regency’s operating and development expertise continues to create value from the operating portfolio and from new development opportunities. Since 2000 Regency has developed 194 shopping centers, including those currently in-process, representing an investment at completion of $3.0 billion. At the end of the third quarter of 2009, Regency had 42 projects under development for an estimated total investment at completion of $823.6 million. These in-process developments are 90% funded and 87% leased and committed, including tenant-owned square footage.
Regency employs a self-funding capital strategy to fund its growth. The culling of non-strategic assets and an industry-leading co-investment partnership program are integral components of this strategy. The co-investment partnerships provide an embedded market for developments and acquisitions, enabling Regency to generate a growing stream of third-party revenue while profitably growing the portfolio. In the past eight years, capital recycling and co-investment partnerships have enabled Regency to cost effectively fund approximately $9.0 billion in investments.
Regency has centers located in the top markets in the country and has 20 offices nationwide. The Company is listed on the New York Stock Exchange, traded under the symbol REG, and is included in the S&P MidCap 400 Index. There are also three series of preferred shares that trade under REG PRC, REG PRD and REG PRE.
Please visit www.RegencyCenters.com for more information.
The information provided in this supplemental package is unaudited and there can be no assurance that the information will not vary from the final information for the quarter ended September 30, 2009. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.
Table of Contents
September 30, 2009
Highlights | 1 | |
Summary Information: | ||
Definitions | 2 | |
Summary Financial Information | 3 | |
Summary Real Estate Information | 4 | |
Financial Information: | ||
Consolidated Balance Sheets | 5 | |
Consolidated Statements of Operations (FFO format) | 6 | |
FFO and Other Information | 7 | |
Consolidated Statements of Operations (GAAP basis) | 9 | |
Summary of Consolidated Debt | 10 | |
Summary of Preferred Units and Stock | 12 | |
Investment Activity: | ||
Acquisitions, Dispositions and Development Sales | 13 | |
Development Information | 16 | |
Co-investment Partnerships: | ||
Unconsolidated Investments | 19 | |
Unconsolidated Balance Sheets | 20 | |
Unconsolidated Statements of Operations | 22 | |
Summary of Unconsolidated Debt | 24 | |
Real Estate Information: | ||
Leasing Statistics | 25 | |
Average Base Rent by State | 27 | |
Portfolio Summary Report by Region | 29 | |
Significant Tenant Rents | 36 | |
Lease Expiration Schedule | 38 | |
Forward-Looking Information: | ||
Earnings and Valuation Guidance | 40 | |
Reconciliation of FFO to Net Income | 41 |
Highlights
September 30, 2009
Operating Results
(Wholly owned and Regency’s pro-rata share of co-investment partnerships)
For the quarter ended September 30, 2009, same property NOI declined 6.5%. Operating properties were 93.2% leased. Rental lease spreads declined 7.4%.
For the nine months ended September 30, 2009, same property NOI declined 6.4%. Operating properties were 93.2% leased. Rental lease spreads declined 3.6%.
Accounts receivables have been reduced during the quarter by $3.2 million to $16.3 million as a result of a combination of collections and write-offs. Accounts receivables now represent 2.9% of revenues, compared with 3.5% at the end of the second quarter. In addition, accounts receivables greater than 90 days have decreased by more than $0.7 million to $8.0 million, or 1.4% of revenues. The reserves for accounts receivables have been increased by more than $2.2 million to $9.2 million, effectively covering 100% of all accounts receivables greater than 60 days.
Operating Results
(Wholly owned and 100% of co-investment partnerships)
For the quarter ended September 30, 2009, same property NOI declined 7.8%. Operating properties were 93.3% leased. Rental lease spreads declined 6.3%.
For the nine months ended September 30, 2009, same property NOI declined 6.6%. Operating properties were 93.3% leased. Rental lease spreads declined 2.5%.
During the quarter, 1.4 million square feet of GLA was renewed or newly leased through 400 leasing transactions.
For the nine months ended September 30, 2009, 3.8 million square feet of GLA was renewed or newly leased through 1,139 leasing transactions.
Financial Results
Recurring Funds From Operations (FFO) for the quarter was $55.9 million, or $0.69 per diluted share. Negative FFO for the quarter was $46.4 million, or $0.58 per diluted share. Net loss attributable to common stockholders for the quarter was $84.1 million, or $1.05 per diluted share.
Development Activity
At quarter end, Regency had 42 projects in process for an estimated net development cost of $823.6 million and an expected return of 7.6%.
For more information on this development activity, please see page 16.
Acquisition & Disposition Activity
During the third quarter, Regency:
• | Purchased two co-investment properties in Regency’s Publix co-investment partnership at a cost of $17.9 million and a weighted average cap rate of 9.31%. Regency’s share of the purchase price was $8.9 million. |
• | Sold one wholly owned operating property at a gross sales price of $20.2 million and a cap rate of 5.03%. |
• | Sold one completed development property at a gross sales price of $0.6 million and a cap rate of 10.0% |
For more information on these acquisitions & dispositions, please see pages 13-15.
1
Definitions
September 30, 2009
Development Properties: Properties that Regency acquires and develops, including partially operating properties specifically acquired for redevelopment, and upon sale includes related gains in its calculation of FFO. Once development properties become operating properties, related gains are no longer included in FFO unless it is owned by Regency’s taxable REIT subsidiary (TRS) and developed for the purpose of resale. A property is no longer considered a development property after the end of the third calendar year following stabilization of rent paying occupancy.
Funds From Operations (FFO): FFO is a supplemental earnings measure defined by the National Association of Real Estate Investment Trusts (NAREIT) as net income attributable to common stockholders (computed in accordance with generally accepted accounting principles), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect funds from operations on the same basis. NAREIT developed FFO as a supplement to net income and as a measure of recurring operating performance for real estate companies (April 2002). NAREIT also clarified that FFO should include the results of discontinued operations, non-recurring amounts (loss impairments, for example) except for those classified as extraordinary under GAAP, and could include certain gains and losses from the sale of undepreciated property with adequate disclosure. Regency includes gains from the sale of land or land it develops (Development Properties) in its calculation of FFO because it considers those items to be significant recurring operating amounts included in its financial results. To the extent that development sales to co-investment partnerships are impacted by the Restricted Gain Method, Regency adds back the additional gain deferral except for that amount of the ownership it has retained in the development sold.
Recurring Funds From Operations (Recurring FFO): Recurring FFO is defined as funds from operations excluding the impact of gains from the sale of development and outparcels, net of related taxes and dead deal costs, provisions for impairment, gains and losses from the early extinguishment of debt and preferred stock, restructuring charges, non-recurring transaction fees and promotes, and other one-time items.
2
Summary Financial Information
September 30, 2009
Three Months Ended | Year to Date | |||||||||||||||
Financial Results | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Net income attributable to common stockholders | $ | (84,092,421 | ) | $ | 43,901,750 | $ | (81,709,433 | ) | $ | 102,487,116 | ||||||
Basic EPS | $ | (1.05 | ) | $ | 0.63 | $ | (1.09 | ) | $ | 1.46 | ||||||
Diluted EPS | $ | (1.05 | ) | $ | 0.63 | $ | (1.09 | ) | $ | 1.46 | ||||||
Diluted EPS per share growth rate | -266.7 | % | -174.7 | % | ||||||||||||
Funds from Operations for common stockholders | $ | (46,364,433 | ) | $ | 83,561,611 | $ | 27,806,537 | $ | 213,050,005 | |||||||
FFO per share - Basic | $ | (0.58 | ) | $ | 1.19 | $ | 0.37 | $ | 3.05 | |||||||
FFO per share - Diluted | $ | (0.58 | ) | $ | 1.19 | $ | 0.36 | $ | 3.03 | |||||||
Diluted FFO per share growth rate | -148.7 | % | -88.1 | % | ||||||||||||
Recurring Funds from Operations for common stockholders | $ | 55,860,840 | $ | 57,724,392 | $ | 157,029,899 | $ | 176,880,781 | ||||||||
Recurring FFO per share - Diluted | $ | 0.69 | $ | 0.82 | $ | 2.06 | $ | 2.51 | ||||||||
Diluted Recurring FFO per share growth rate | -15.5 | % | -18.2 | % | ||||||||||||
Dividends paid per share and unit | $ | 0.463 | $ | 0.725 | $ | 1.650 | $ | 2.175 | ||||||||
Payout ratio of Diluted FFO per share | -79.7 | % | 60.9 | % | 458.3 | % | 71.8 | % | ||||||||
Interest Coverage Ratios | ||||||||||||||||
Interest only | 2.9 | 3.5 | 2.8 | 3.1 | ||||||||||||
Capitalized interest | $ | 4,387,556 | $ | 10,009,429 | $ | 16,305,533 | $ | 28,847,491 | ||||||||
Fixed Charge (Regency only) | 2.38 | 2.9 | 2.3 | 2.6 | ||||||||||||
Fixed Charge (with pro-rata share of partnerships) | 2.15 | 2.5 | 2.1 | 2.3 | ||||||||||||
Capital Information | 9/30/09 | YTD Change | 12/31/08 | 12/31/07 | ||||||||||||
Closing common stock price per share | $ | 37.05 | $ | (9.65 | ) | $ | 46.70 | $ | 64.49 | |||||||
Shareholder Return (assumes no reinvestment of dividends) | -17.1 | % | ||||||||||||||
Common Shares and Equivalents Outstanding | 80,782,858 | 10,277,977 | 70,504,881 | 70,112,248 | ||||||||||||
Market equity value of Common and Convertible shares | $ | 2,993,005 | $ | (299,573 | ) | $ | 3,292,578 | $ | 4,521,539 | |||||||
Non-Convertible Preferred Units and shares | 325,000 | — | 325,000 | 325,000 | ||||||||||||
Outstanding debt (000’s) | $ | 2,108,345 | $ | (27,226 | ) | $ | 2,135,571 | $ | 2,007,975 | |||||||
Total market capitalization (000’s) | $ | 5,426,350 | $ | (326,800 | ) | $ | 5,753,149 | $ | 6,854,514 | |||||||
Debt to Total Market Capitalization | 38.9 | % | 1.7 | % | 37.1 | % | 29.3 | % | ||||||||
Total real estate at cost before depreciation (000’s) | $ | 4,420,960 | $ | (4,935 | ) | $ | 4,425,896 | $ | 4,367,191 | |||||||
Total assets at cost before depreciation (000’s) | $ | 4,803,390 | $ | 106,419 | $ | 4,696,971 | $ | 4,612,271 | ||||||||
Debt to Total Assets before Depreciation | 43.9 | % | -1.6 | % | 45.5 | % | 43.5 | % | ||||||||
Outstanding Classes of Stock and Partnership Units: | ||||||||||||||||
Common Shares Outstanding | 80,314,647 | 10,277,977 | 70,036,670 | 69,638,637 | ||||||||||||
Exchangeable O.P. Units held by noncontrolling interests | 468,211 | — | 468,211 | 473,611 | ||||||||||||
Total Common Shares and Equivalents | 80,782,858 | 10,277,977 | 70,504,881 | 70,112,248 | ||||||||||||
3
Summary Real Estate Information
September 30, 2009
Wholly Owned and Regency’s Pro-Rata Share of Co-investment Partnerships
9/30/09 | 6/30/09 | 9/30/08 | 6/30/08 | |||||||||
Gross Leasable Area (GLA) | 28,996,138 | 29,444,233 | 31,349,242 | 31,767,020 | ||||||||
GLA including anchor-owned stores | 35,093,573 | 35,718,793 | 37,534,412 | 37,827,268 | ||||||||
% leased - Operating and development properties | 91.2 | % | 90.7 | % | 89.4 | % | 89.8 | % | ||||
% leased - Operating properties only | 93.2 | % | 93.0 | % | 94.3 | % | 94.6 | % | ||||
% leased - Same store properties only | 93.3 | % | 93.2 | % | 94.4 | % | 94.6 | % | ||||
Average % leased - Same store properties only | 93.4 | % | 93.4 | % | 94.7 | % | 94.8 | % | ||||
Rental rate growth - YTD(1) | -3.6 | % | -1.6 | % | 11.6 | % | 10.8 | % | ||||
Same property NOI growth - YTD | -6.4 | % | -6.3 | % | 2.5 | % | 2.6 | % | ||||
Same property NOI growth without termination fees - YTD | -6.7 | % | -6.4 | % | 2.5 | % | 2.8 | % | ||||
Same property NOI growth without provision for doubtful accounts - YTD | -3.5 | % | -3.0 | % | 2.5 | % | 2.6 | % |
Wholly Owned and 100% of Co-investment Partnerships
9/30/09 | 6/30/09 | 9/30/08 | 6/30/08 | |||||||||
Gross Leasable Area (GLA) | 45,883,496 | 46,267,519 | 50,775,179 | 50,673,749 | ||||||||
GLA including anchor-owned stores | 54,121,854 | 54,682,877 | 59,312,371 | 58,860,516 | ||||||||
GLA under development | 3,782,156 | 3,926,433 | 5,260,239 | 4,977,702 | ||||||||
Number of retail shopping centers | 409 | 409 | 443 | 443 | ||||||||
Number of centers under development (excluding expansions) | 40 | 41 | 45 | 45 | ||||||||
Number of grocery-anchored shopping centers | 330 | 330 | 356 | 358 | ||||||||
% leased - Operating and development properties | 92.0 | % | 91.8 | % | 91.7 | % | 92.1 | % | ||||
% leased - Operating properties only | 93.3 | % | 93.3 | % | 94.8 | % | 95.2 | % | ||||
% leased - Same store properties only | 93.4 | % | 93.4 | % | 94.7 | % | 95.1 | % | ||||
Average % leased - Same store properties only | 93.6 | % | 93.7 | % | 94.9 | % | 95.0 | % | ||||
Rental rate growth - YTD(1) | -2.5 | % | -0.6 | % | 11.6 | % | 10.7 | % | ||||
Same property NOI growth - YTD | -6.6 | % | -6.0 | % | 2.6 | % | 2.9 | % | ||||
Same property NOI growth without termination fees - YTD | -6.7 | % | -6.2 | % | 2.9 | % | 3.4 | % | ||||
Same property NOI growth without provision for doubtful accounts - YTD | -4.0 | % | -3.4 | % | 2.6 | % | 2.9 | % |
(1) | Rent growth is calculated on a same-space, cash basis pertaining to new and renewal leases executed. |
4
Consolidated Balance Sheets
September 30, 2009 and December 31, 2008 and 2007
2009 | 2008 | 2007 | ||||||||
Assets | ||||||||||
Real estate investments at cost: | ||||||||||
Operating properties | $ | 3,105,432,084 | 2,897,155,188 | 3,059,355,894 | ||||||
Properties in development | 963,467,095 | 1,078,885,554 | 905,929,461 | |||||||
4,068,899,179 | 3,976,040,742 | 3,965,285,355 | ||||||||
Operating properties held for sale | 18,440,594 | 66,446,995 | — | |||||||
Less: accumulated depreciation | 632,406,943 | 554,595,228 | 497,498,468 | |||||||
3,454,932,830 | 3,487,892,509 | 3,467,786,887 | ||||||||
Investments in real estate partnerships | 333,620,476 | 383,407,837 | 401,906,064 | |||||||
Net real estate investments | 3,788,553,306 | 3,871,300,346 | 3,869,692,951 | |||||||
Cash and cash equivalents | 173,798,229 | 21,533,019 | 18,667,717 | |||||||
Notes receivable | 26,340,938 | 31,438,066 | 44,542,740 | |||||||
Accounts receivable, net of allowance for uncollectible accounts | 35,931,011 | 66,201,397 | 41,554,935 | |||||||
Straight line rent receivables, net of reserves | 39,517,534 | 37,595,112 | 33,886,045 | |||||||
Deferred costs, less accumulated amortization | 56,803,440 | 57,476,785 | 52,784,152 | |||||||
Acquired lease intangible assets, net | 10,660,543 | 12,902,821 | 17,228,065 | |||||||
Other assets | 39,377,571 | 43,927,921 | 36,416,422 | |||||||
Total assets | $ | 4,170,982,572 | 4,142,375,467 | 4,114,773,027 | ||||||
Liabilities and Equity | ||||||||||
Liabilities: | ||||||||||
Notes payable | $ | 1,880,678,047 | 1,837,904,495 | 1,799,974,913 | ||||||
Unsecured credit facilities | 227,666,667 | 297,666,667 | 208,000,000 | |||||||
Total notes payable | 2,108,344,714 | 2,135,571,162 | 2,007,974,913 | |||||||
Tenants’ security and escrow deposits | 10,823,535 | 11,571,209 | 11,436,472 | |||||||
Acquired lease intangible liabilities, net | 6,368,665 | 7,864,832 | 10,353,746 | |||||||
Derivative instruments, at fair value | 39,036,010 | 83,690,668 | 9,836,422 | |||||||
Accounts payable and other liabilities | 105,092,665 | 141,395,128 | 154,642,385 | |||||||
Total liabilities | 2,269,665,589 | 2,380,092,999 | 2,194,243,938 | |||||||
Equity: | ||||||||||
Stockholder’s Equity: | ||||||||||
Preferred stock | 275,000,000 | 275,000,000 | 275,000,000 | |||||||
Common stock, $.01 par | 859,762 | 756,349 | 751,687 | |||||||
Additional paid in capital, net of treasury stock | 1,983,436,521 | 1,666,851,277 | 1,654,866,575 | |||||||
Accumulated other comprehensive (loss) income | (64,969,460 | ) | (90,974,415 | ) | (18,916,000 | ) | ||||
Distributions in excess of net income | (361,529,894 | ) | (155,057,436 | ) | (68,935,219 | ) | ||||
Total stockholders’ equity | 1,832,796,929 | 1,696,575,775 | 1,842,767,043 | |||||||
Noncontrolling Interests: | ||||||||||
Preferred units | 49,157,977 | 49,157,977 | 49,157,977 | |||||||
Exchangeable operating partnership units | 7,557,836 | 8,568,856 | 10,211,917 | |||||||
Limited partners’ interest in consolidated partnerships | 11,804,241 | 7,979,860 | 18,392,152 | |||||||
Total noncontrolling interests | 68,520,054 | 65,706,693 | 77,762,046 | |||||||
Total equity | 1,901,316,983 | 1,762,282,468 | 1,920,529,089 | |||||||
Total liabilities and equity | $ | 4,170,982,572 | 4,142,375,467 | 4,114,773,027 | ||||||
Ratios | 2009 | 2008 | 2007 | |||||||
Debt to real estate assets, before depreciation | 47.7 | % | 48.3 | % | 46.0 | % | ||||
Debt to total assets, before depreciation | 43.9 | % | 45.5 | % | 43.5 | % | ||||
Debt to total assets, before depreciation and including prorata share of JV’s (note a) | 48.2 | % | 50.0 | % | 48.9 | % | ||||
Debt + preferred to total assets, before deprec. and incl. prorata share of JV’s | 54.0 | % | 55.8 | % | 54.8 | % | ||||
Unsecured assets to total real estate assets (wholly owned only) | 82.5 | % | 87.5 | % | 87.5 | % | ||||
Unsecured NOI to total NOI (wholly owned only) | 79.9 | % | 86.8 | % | 87.5 | % |
(a) | debt ratio would be 45.8% if current cash balances were used to reduce outstanding debt |
5
Consolidated Statements of Operations
For the Periods Ended September 30, 2009 and 2008
(Asset sales not separated as discontinued operations as required by GAAP - See Form 10Q and Form 10K)
Three Months Ended | Year to Date | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Real Estate Revenues: | ||||||||||||||
Minimum rent | $ | 89,498,205 | 88,419,371 | $ | 264,816,211 | 261,932,648 | ||||||||
Percentage rent | 234,965 | 630,686 | 1,242,443 | 1,711,839 | ||||||||||
Recoveries from tenants | 23,267,699 | 22,641,352 | 68,250,338 | 67,062,673 | ||||||||||
Termination Fees | 1,643,285 | 579,868 | 2,673,454 | 1,830,760 | ||||||||||
Other income | 4,820,227 | 4,520,268 | 7,648,029 | 7,704,463 | ||||||||||
119,464,381 | 116,791,545 | 344,630,475 | 340,242,383 | |||||||||||
Real Estate Operating Expenses: | ||||||||||||||
Operating and maintenance | 16,646,878 | 15,458,918 | 48,542,763 | 46,189,204 | ||||||||||
Provision for doubtful accounts | 2,420,728 | (290 | ) | 7,689,776 | 74,130 | |||||||||
Real estate taxes | 14,551,734 | 13,048,959 | 43,493,400 | 38,395,428 | ||||||||||
33,619,340 | 28,507,587 | 99,725,939 | 84,658,762 | |||||||||||
Net Operating Income | 85,845,041 | 88,283,958 | 244,904,536 | 255,583,621 | ||||||||||
Fees, Development and Outparcel Gains: | ||||||||||||||
Asset management fees | 3,077,893 | 2,870,275 | 7,720,373 | 8,685,036 | ||||||||||
Property management fees | 3,584,731 | 3,875,507 | 11,199,766 | 12,025,635 | ||||||||||
Transaction and other fees | 7,781,484 | 372,509 | 8,834,665 | 5,252,590 | ||||||||||
Leasing commissions | 1,162,075 | 627,691 | 2,506,217 | 2,195,417 | ||||||||||
Development gains | — | 19,453,604 | 3,986,520 | 23,933,023 | ||||||||||
Gain (loss) on sale of outparcels | (85,455 | ) | 792,083 | (85,455 | ) | 3,726,230 | ||||||||
Dead deal costs | (3,373,417 | ) | (3,856,749 | ) | (3,671,557 | ) | (4,615,404 | ) | ||||||
Provision for income tax (expense) | 508,866 | (156,306 | ) | 749,809 | 334,188 | |||||||||
12,656,177 | 23,978,614 | 31,240,338 | 51,536,715 | |||||||||||
Other Operating Expense (Income): | ||||||||||||||
General and administrative | 12,150,947 | 9,494,429 | 37,327,543 | 36,770,164 | ||||||||||
Franchise taxes | 407,168 | 434,246 | 1,516,631 | 1,498,060 | ||||||||||
Depreciation and amortization (including FF&E) | 29,808,360 | 27,378,439 | 87,767,343 | 79,932,360 | ||||||||||
Interest expense, net | 30,629,317 | 22,682,542 | 82,787,188 | 68,672,701 | ||||||||||
(Gain) loss on sale of operating properties including taxes | (194 | ) | (7,938,234 | ) | 132,463 | (8,148,845 | ) | |||||||
Deferred gains under the Restricted Gain Method | — | 10,716,188 | — | 10,716,188 | ||||||||||
Provision for impairment - wholly owned properties | 102,032,772 | 1,111,601 | 104,401,989 | 1,827,601 | ||||||||||
175,028,370 | 63,879,211 | 313,933,157 | 191,268,229 | |||||||||||
Equity in Income (Loss) of Unconsolidated Partnerships: | ||||||||||||||
Operating income (loss) including development gains | (926,914 | ) | 1,820,706 | (1,567,133 | ) | 4,740,754 | ||||||||
Gain (loss) on sale of operating properties | (579 | ) | (3,745 | ) | 1,225,738 | 833,611 | ||||||||
Provision for impairment - JV properties | (1,156,725 | ) | — | (26,054,103 | ) | — | ||||||||
(2,084,218 | ) | 1,816,961 | (26,395,498 | ) | 5,574,365 | |||||||||
Net Income (Loss) | (78,611,370 | ) | 50,200,322 | (64,183,781 | ) | 121,426,472 | ||||||||
Noncontrolling Interests: | ||||||||||||||
Preferred units | 931,248 | 931,248 | 2,793,744 | 2,793,744 | ||||||||||
Exchangeable operating partnership units | (461,566 | ) | 326,748 | (390,075 | ) | 785,745 | ||||||||
Limited partners’ interest in consolidated partnerships | 92,578 | 121,785 | 365,610 | 603,494 | ||||||||||
Net Income Attributable to Noncontrolling Interests | 562,260 | 1,379,781 | 2,769,279 | 4,182,983 | ||||||||||
Net Income (Loss) Attributable to Controlling Interests | (79,173,630 | ) | 48,820,541 | (66,953,060 | ) | 117,243,489 | ||||||||
Preferred Stock Dividends | 4,918,791 | 4,918,791 | 14,756,373 | 14,756,373 | ||||||||||
Net Income (Loss) Attributable to Common Stockholders | $ | (84,092,421 | ) | 43,901,750 | $ | (81,709,433 | ) | 102,487,116 | ||||||
These Consolidated Statements of Operations are not accordance with GAAP because they do not reflect discontinued operations in accordance with FASB ASC Topic 360. The Company believes that the presentation is useful to readers of this report who wish to understand the Company’s operations without reclassifying sales of real estate into discontinued operations. The presentation of the Consolidated Statements of Operations prepared in accordance with GAAP are presented in the following pages.
6
Funds From Operations (FFO) and Other Information
For the Periods Ended September 30, 2009 and 2008
Three Months Ended | Year to Date | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Reconciliation of Net income (loss) to Funds from Operations | ||||||||||||||||
Net income (loss) attributable to common stockholders | $ | (84,092,421 | ) | 43,901,750 | $ | (81,709,433 | ) | 102,487,116 | ||||||||
Adjustments to reconcile to Funds from Operations: | ||||||||||||||||
Depreciation and amortization - consolidated real estate | 24,771,560 | 22,739,591 | 71,738,077 | 66,596,300 | ||||||||||||
Depreciation and amortization - unconsolidated partnerships | 9,591,931 | 10,356,130 | 28,310,765 | 31,585,481 | ||||||||||||
Consolidated JV partners’ share of depreciation | (130,873 | ) | (131,116 | ) | (404,204 | ) | (395,216 | ) | ||||||||
Amortization of leasing commissions and intangibles | 3,956,551 | 3,586,810 | 11,354,683 | 10,256,848 | ||||||||||||
(Gain) loss on sale of operating properties, including JV’s | 385 | (7,934,490 | ) | (1,093,276 | ) | (8,982,457 | ) | |||||||||
Gain deferrals under the Restricted Gain Method | 0 | 10,716,188 | 0 | 10,716,188 | ||||||||||||
Noncontrolling interest of exchangeable partnership units | (461,566 | ) | 326,748 | (390,075 | ) | 785,745 | ||||||||||
Funds From Operations (a) | $ | (46,364,433 | ) | 83,561,611 | $ | 27,806,537 | 213,050,005 | |||||||||
Reconciliation of FFO to Recurring FFO | ||||||||||||||||
Funds from operations | $ | (46,364,433 | ) | 83,561,611 | $ | 27,806,537 | 213,050,005 | |||||||||
Adjustments to reconcile to Recurring Funds from Operations: | ||||||||||||||||
Development and outparcel gains, net of dead deal costs and tax | 2,950,006 | (26,948,820 | ) | (979,317 | ) | (34,094,225 | ) | |||||||||
Provisions for impairment | 103,189,497 | 1,111,601 | 131,878,424 | 1,827,601 | ||||||||||||
Loss (gain) on early debt extinguishment | 2,708,917 | 0 | 2,708,917 | 0 | ||||||||||||
Restructuring charges | 1,158,337 | 0 | 3,396,822 | 0 | ||||||||||||
Transaction fees and promotes not recurring | (7,781,484 | ) | 0 | (7,781,484 | ) | (3,902,600 | ) | |||||||||
Recurring Funds From Operations (a) | $ | 55,860,840 | 57,724,392 | $ | 157,029,899 | 176,880,781 | ||||||||||
FFO Per Share Reconciliation (Diluted): | ||||||||||||||||
Net income (loss) attributable to common stockholders | $ | (1.05 | ) | $ | 0.63 | $ | (1.09 | ) | $ | 1.46 | ||||||
Adjustments to reconcile to Funds from Operations per share: | ||||||||||||||||
Depreciation and amortization - consolidated real estate | 0.31 | 0.32 | 0.94 | 0.95 | ||||||||||||
Depreciation and amortization - unconsolidated partnerships | 0.12 | 0.15 | 0.37 | 0.45 | ||||||||||||
Consolidated JV partners’ share of depreciation | (0.00 | ) | (0.00 | ) | (0.01 | ) | (0.01 | ) | ||||||||
Amortization of leasing commissions and intangibles | 0.05 | 0.05 | 0.15 | 0.15 | ||||||||||||
(Gain) on sale of operating properties | 0.00 | (0.11 | ) | (0.01 | ) | (0.13 | ) | |||||||||
Gain deferrals under the Restricted Gain Method | — | 0.15 | — | 0.15 | ||||||||||||
Funds From Operations | $ | (0.58 | ) | $ | 1.19 | $ | 0.36 | $ | 3.03 | |||||||
Reconciliation of FFO to Recurring FFO | ||||||||||||||||
Funds from operations | $ | (0.58 | ) | $ | 1.19 | $ | 0.36 | $ | 3.03 | |||||||
Adjustments to reconcile to Recurring Funds from Operations: | ||||||||||||||||
Development and outparcel gains, net of dead deal costs and tax | 0.04 | (0.38 | ) | (0.01 | ) | (0.49 | ) | |||||||||
Provisions for impairment | 1.28 | 0.02 | 1.73 | 0.03 | ||||||||||||
Loss (gain) on early debt extinguishment | 0.03 | — | 0.04 | — | ||||||||||||
Restructuring charges | 0.01 | — | 0.04 | — | ||||||||||||
Transaction fees and promotes not recurring | (0.10 | ) | — | (0.10 | ) | (0.06 | ) | |||||||||
Funds From Operations - Recurring | $ | 0.69 | 0.82 | $ | 2.06 | 2.51 | ||||||||||
(a) | See the definition of Funds from Operations and Recurring Funds from Operations included on page 2 of this supplemental report. |
7
Additional Disclosures
For the Periods Ended September 30, 2009 and 2008
Three Months Ended | Year to Date | |||||||||
2009 | 2008 | 2009 | 2008 | |||||||
Additional Disclosures: | ||||||||||
Straight-line rental income, net of reserve | $ | 1,565,876 | 1,396,061 | $ | 2,440,224 | 4,424,188 | ||||
Above- and below- market rent amortization | 453,673 | 531,278 | 1,393,233 | 1,860,902 | ||||||
Pro-rata share of JV straight-line rental income, net | 390,667 | 516,650 | 564,705 | 683,810 | ||||||
Pro-rata share of JV above- and below- mkt rent amortization | 1,130,332 | 831,755 | 2,284,598 | 2,130,414 | ||||||
FFO impairment losses including pro-rata share of JV’s | $ | 103,189,497 | 1,111,601 | $ | 131,878,424 | 1,827,601 | ||||
Debt premium amortization income | 31,966 | 38,897 | 95,898 | 184,982 | ||||||
Stock based compensation expense | 1,836,395 | 1,492,475 | 5,227,885 | 7,063,460 | ||||||
Capitalized direct leasing compensation costs | 3,003,171 | 3,191,651 | 9,009,513 | 10,485,462 | ||||||
Capitalized direct development compensation costs | 974,817 | 8,606,237 | 6,410,198 | 29,012,177 | ||||||
Fees earned from 3rd parties as reported for GAAP | $ | 15,606,183 | 7,745,982 | $ | 30,261,021 | 28,158,678 | ||||
Fees earned from 3rd parties, excluding REG owned portion | 14,506,874 | 6,443,508 | 26,921,455 | 24,137,069 | ||||||
Components of same property NOI (wholly owned and Regency’s pro-rata share of co-investment partnerships): | ||||||||||
Revenues | $ | 114,481,708 | 118,005,725 | $ | 346,734,081 | 354,313,725 | ||||
Expenses | 32,115,630 | 29,870,003 | 100,489,810 | 91,231,315 | ||||||
Same property NOI | $ | 82,366,078 | 88,135,722 | $ | 246,244,271 | 263,082,410 | ||||
Capital Expenditures (non-revenue enhancing only): | ||||||||||
Leasing commissions - consolidated properties (a) | $ | 2,819,715 | 2,476,507 | $ | 6,773,291 | 7,085,605 | ||||
Tenant improvements - consolidated properties | 682,914 | 948,005 | 2,998,956 | 3,187,867 | ||||||
Building improvements - consolidated properties | 2,226,481 | 3,741,431 | 4,777,295 | 7,609,018 | ||||||
Pro-rata share of unconsolidated leasing commissions | $ | 475,215 | 297,482 | $ | 1,346,757 | 1,147,627 | ||||
Pro-rata share of unconsolidated tenant improvements | 168,633 | 129,443 | 560,753 | 492,778 | ||||||
Pro-rata share of unconsolidated building improvements | 592,936 | 561,386 | 1,077,121 | 1,651,705 |
(a) | 2008 3rd Qtr and YTD commissions have been revised from the previous year’s 3rd quarter supplemental report to reflect a rate change applied to all 2008 leasing transactions during the 4th quarter 2008. Full year 2008 amounts previously reported remain unchanged. |
8
Consolidated Statements of Operations (GAAP Basis)
For the Periods Ended September 30, 2009 and 2008
Three Months Ended | Year to Date | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Revenues: | ||||||||||||||
Minimum rent | $ | 88,870,695 | 85,559,304 | $ | 262,278,008 | 253,500,582 | ||||||||
Percentage rent | 234,965 | 630,686 | 1,242,443 | 1,711,839 | ||||||||||
Recoveries from tenants and other income | 29,030,165 | 27,354,775 | 77,316,482 | 75,271,413 | ||||||||||
Management fees and commissions | 15,606,183 | 7,745,982 | 30,261,021 | 28,158,678 | ||||||||||
Total revenues | 133,742,008 | 121,290,747 | 371,097,954 | 358,642,512 | ||||||||||
Operating Expenses: | ||||||||||||||
Depreciation and amortization | 29,800,980 | 26,829,766 | 87,716,979 | 77,858,294 | ||||||||||
Operating and maintenance | 16,578,036 | 14,995,549 | 48,138,385 | 44,348,807 | ||||||||||
General and administrative | 12,150,947 | 9,494,429 | 37,327,543 | 36,770,164 | ||||||||||
Real estate taxes | 14,451,018 | 12,508,887 | 42,912,077 | 37,009,928 | ||||||||||
Provision for doubtful accounts | 2,420,728 | (290 | ) | 7,689,776 | 47,549 | |||||||||
Other operating expense | 3,271,719 | 5,611,307 | 4,489,254 | 7,077,369 | ||||||||||
Total operating expenses | 78,673,429 | 69,439,648 | 228,274,014 | 203,112,111 | ||||||||||
Other Expense (Income): | ||||||||||||||
Interest expense, net of interest income | 27,920,400 | 22,682,542 | 80,078,271 | 68,672,701 | ||||||||||
Loss (Gain) on sale of properties | 85,455 | (14,685,229 | ) | 85,455 | (17,619,376 | ) | ||||||||
Provision for impairment | 102,032,772 | 1,111,601 | 104,401,989 | 1,827,601 | ||||||||||
Loss on early debt extinguishment | 2,708,917 | — | 2,708,917 | — | ||||||||||
Total other expense (income) | 132,747,544 | 9,108,914 | 187,274,632 | 52,880,926 | ||||||||||
Income (loss) before equity in income (loss) of investments in real estate partnerships | (77,678,965 | ) | 42,742,184 | (44,450,692 | ) | 102,649,475 | ||||||||
Equity in income (loss) of investments in real estate partnerships | (2,084,218 | ) | 1,816,961 | (26,395,498 | ) | 5,574,365 | ||||||||
Income (loss) from continuing operations | (79,763,183 | ) | 44,559,145 | (70,846,190 | ) | 108,223,840 | ||||||||
Discontinued Operations, net: | ||||||||||||||
Operating income from discontinued operations | 1,151,619 | 1,720,890 | 2,757,478 | 4,490,294 | ||||||||||
Gain on sale of properties | 194 | 3,920,287 | 3,904,931 | 8,712,338 | ||||||||||
Income from discontinued operations | 1,151,813 | 5,641,175 | 6,662,409 | 13,202,632 | ||||||||||
Net income (loss) | (78,611,370 | ) | 50,200,322 | (64,183,781 | ) | 121,426,472 | ||||||||
Noncontrolling Interests: | ||||||||||||||
Preferred units | (931,248 | ) | (931,248 | ) | (2,793,744 | ) | (2,793,744 | ) | ||||||
Exchangeable operating partnership units | 461,566 | (326,748 | ) | 390,075 | (785,745 | ) | ||||||||
Limited partners’ interest in consolidated partnerships | (92,578 | ) | (121,785 | ) | (365,610 | ) | (603,494 | ) | ||||||
Net income attributable to noncontrolling interests | (562,260 | ) | (1,379,781 | ) | (2,769,279 | ) | (4,182,983 | ) | ||||||
Net income (loss) attributable to controlling interests | (79,173,630 | ) | 48,820,541 | (66,953,060 | ) | 117,243,489 | ||||||||
Preferred Stock Dividends | (4,918,791 | ) | (4,918,791 | ) | (14,756,373 | ) | (14,756,373 | ) | ||||||
Net income (loss) attributable to common stockholders | $ | (84,092,421 | ) | 43,901,750 | $ | (81,709,433 | ) | 102,487,116 | ||||||
These consolidated statement of operations should be read in conjunction with the Company’s most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.
9
Summary of Consolidated Debt
September 30, 2009 and December 31, 2008
Total Debt Outstanding: | 9/30/09 | 12/31/08 | |||
Mortgage loans payable: | |||||
Fixed rate secured loans | $ | 393,286,697 | 235,151,262 | ||
Variable rate secured loans | 5,520,703 | 5,129,602 | |||
Unsecured debt offering fixed rate | 1,481,870,648 | 1,597,623,631 | |||
Unsecured credit facilities | 227,666,667 | 297,666,667 | |||
Total | $ | 2,108,344,714 | 2,135,571,162 | ||
Schedule of Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities(a) | Total | ||||||||
2009 | $ | 1,389,638 | 5,008,714 | — | 6,398,352 | |||||||
2010 | 5,393,474 | 17,043,042 | 140,461,000 | 162,897,516 | ||||||||
2011 | 5,802,560 | 11,276,039 | 421,152,667 | 438,231,266 | ||||||||
2012 | 5,609,333 | — | 250,000,000 | 255,609,333 | ||||||||
2013 | 5,536,435 | 16,356,020 | — | 21,892,454 | ||||||||
2014 | 4,227,046 | 13,847,430 | 150,000,000 | 168,074,476 | ||||||||
2015 | 3,136,469 | 46,250,768 | 350,000,000 | 399,387,237 | ||||||||
2016 | 2,624,442 | 14,161,144 | — | 16,785,586 | ||||||||
2017 | 1,883,140 | 75,510,745 | 400,000,000 | 477,393,885 | ||||||||
2018 | 1,208,718 | 57,357,574 | — | 58,566,292 | ||||||||
>10 years | — | 106,000,000 | — | 106,000,000 | ||||||||
Net unamortized debt discount | (815,332 | ) | (2,076,352 | ) | (2,891,683 | ) | ||||||
$ | 36,811,255 | 361,996,144 | 1,709,537,315 | 2,108,344,714 | ||||||||
�� | ||||||||||||
(a) Includes unsecured public debt and Unsecured credit facilities |
| |||||||||||
Percentage of Total Debt: | 9/30/09 | 12/31/08 | ||||||||||
Fixed | 88.94 | % | 85.83 | % | ||||||||
Variable | 11.06 | % | 14.17 | % | ||||||||
Current Average Interest Rates:(b) | ||||||||||||
Fixed | 6.66 | % | 6.40 | % | ||||||||
Variable | 1.46 | % | 2.86 | % | ||||||||
Effective Interest Rate | 6.09 | % | 5.90 | % | ||||||||
(b) Interest rates are as of the quarter end and exclude the impact of deferred loan cost amortization. |
| |||||||||||
Average Maturity Date: | ||||||||||||
Fixed | November 20, 2014 | March 9, 2014 | ||||||||||
Variable | January 31, 2011 | January 30, 2011 |
10
Summary of Consolidated Debt
September 30, 2009 and December 31, 2008
Lender | Secured Property | Rate | Maturity | 9/30/09 | 12/31/08 | ||||||||
Fixed Rate Loans: | |||||||||||||
Debt Offering | Unsecured | 7.750% | 4/1/09 | $ | — | 50,000,000 | |||||||
Allstate Insurance Company of America | Ashford Perimeter | 8.950% | 8/1/09 | — | 3,088,657 | ||||||||
Northwestern Mutual Life Insurance Co. | Panther Creek | 7.830% | 4/1/10 | 9,735,685 | 9,841,760 | ||||||||
Debt Offering | Unsecured | 8.450% | 9/1/10 | 130,439,501 | 149,955,051 | ||||||||
Principal Mutual Life Insurance Co. | Russell Ridge | 7.970% | 12/15/10 | 5,271,303 | 5,386,880 | ||||||||
Debt Offering | Unsecured | 8.000% | 12/15/10 | 10,000,000 | 10,000,000 | ||||||||
Principal Mutual Life Insurance Co. | Powers Ferry Village | 7.970% | 12/15/10 | 2,396,046 | 2,448,581 | ||||||||
Debt Offering | Unsecured | 7.950% | 1/15/11 | 173,455,272 | 219,937,658 | ||||||||
Wachovia Securities | Market at Opitz Crossing | 7.300% | 3/1/11 | 11,567,194 | 11,709,916 | ||||||||
Debt Offering | Unsecured | 7.250% | 12/12/11 | 19,971,893 | 19,962,519 | ||||||||
Debt Offering | Unsecured | 6.750% | 1/15/12 | 249,914,150 | 249,886,556 | ||||||||
PNC Bank | Gateway Shopping Center | 7.110% | 5/1/13 | 19,493,229 | 20,059,535 | ||||||||
Allstate Insurance Company of America | North Hills | 7.370% | 1/1/14 | 4,663,310 | 5,085,252 | ||||||||
TIAA | Northgate Square | 5.640% | 1/10/14 | 6,410,613 | 6,545,227 | ||||||||
Debt Offering | Unsecured | 4.950% | 4/15/14 | 149,829,279 | 149,800,825 | ||||||||
Northwestern Mutual Life Insurance Co. | Belleview Square | 6.200% | 7/1/14 | 8,461,264 | 8,716,215 | ||||||||
Aid Association of Lutherans | Murryhill Marketplace | 5.220% | 1/1/15 | 8,074,956 | 8,239,195 | ||||||||
United of Omaha Life Insurance Co. | Fleming Island | 7.400% | 2/5/15 | 1,665,589 | 1,848,096 | ||||||||
Escrow Bank, USA | Twin City Plaza | 5.650% | 4/6/15 | 43,230,246 | 43,647,216 | ||||||||
Debt Offering | Unsecured | 5.250% | 8/1/15 | 349,712,504 | 349,675,010 | ||||||||
Municipal Tax Bonds Payable | Friars Mission Center | 7.600% | 9/2/15 | 792,495 | 792,495 | ||||||||
GMAC | Naples Walk | 6.150% | 8/11/16 | 17,345,973 | 17,620,993 | ||||||||
Jefferson Pilot | Peartree Village | 8.400% | 6/1/17 | 10,024,858 | 10,307,134 | ||||||||
Allianz Life Insurance Company of N. A. | 4S Commons Town Center | 6.000% | 6/10/17 | 62,500,000 | 62,500,000 | ||||||||
Debt Offering | Unsecured | 5.875% | 6/15/17 | 398,548,050 | 398,406,012 | ||||||||
Metropolitan Life Insurance Company | Corkscrew Village | 6.170% | 8/1/17 | 9,145,889 | 9,290,502 | ||||||||
TIAA | Westchase | 5.520% | 7/10/18 | 8,581,526 | 8,743,042 | ||||||||
Guardian Life Insurance Company | Amerige Heights Town Center | 6.130% | 12/1/18 | 17,000,000 | — | ||||||||
Guardian Life Insurance Company | El Cerrito Plaza | 6.380% | 12/1/18 | 41,741,853 | — | ||||||||
Allianz Life Insurance Company of N. A. | Tassajara Crossing | 7.750% | 7/10/19 | 19,800,000 | — | ||||||||
Allianz Life Insurance Company of N. A. | Plaza Hermosa | 7.750% | 7/10/19 | 13,800,000 | — | ||||||||
Allianz Life Insurance Company of N. A. | Sequoia Station | 7.750% | 7/10/19 | 21,100,000 | — | ||||||||
Allianz Life Insurance Company of N. A. | Mockingbird Common | 7.750% | 7/10/19 | 10,300,000 | — | ||||||||
Allianz Life Insurance Company of N. A. | Sterling Ridge | 7.750% | 7/10/19 | 13,900,000 | — | ||||||||
Allianz Life Insurance Company of N. A. | Frisco Prestonbrook | 7.750% | 7/10/19 | 6,800,000 | — | ||||||||
Allianz Life Insurance Company of N. A. | Wellington Town Square | 7.750% | 7/10/19 | 12,800,000 | — | ||||||||
Allianz Life Insurance Company of N. A. | Berkshire Commons | 7.750% | 7/10/19 | 7,500,000 | — | ||||||||
Net unamortized discounts on assumed debt of acquired properties | (815,332 | ) | (719,434 | ) | |||||||||
Total Fixed Rate Debt | $ | 1,875,157,345 | 1,832,774,893 | ||||||||||
Variable Rate Loans: | |||||||||||||
US Bank | Kroger New Albany Center | LIBOR + 3.50% | 10/1/09 | $ | 5,008,714 | 5,129,602 | |||||||
Wells Fargo Bank | $600 Million Line of Credit | LIBOR + 0.40% | 2/11/11 | — | 70,000,000 | ||||||||
Wells Fargo Bank | Term Loan | LIBOR + 1.05% | 2/11/11 | 227,666,667 | 227,666,667 | ||||||||
PNC Bank | Seminole Shoppes | LIBOR + 3.00% | 9/2/11 | 511,988 | — | ||||||||
Total Variable Rate Debt | $ | 233,187,369 | 302,796,269 | ||||||||||
Total | $ | 2,108,344,714 | 2,135,571,162 | ||||||||||
11
Summary of Preferred Units and Stock
Distribution Rate | Issuance Date | Callable Date | Exchangeable Date (1) | Par Value | Current Balance | Issuance Costs | ||||||||||
Preferred Units: | ||||||||||||||||
Series D | 7.45 | % | 9/29/1999 | 9/29/2009 | 1/1/2016 | $ | 50,000,000 | 49,157,977 | 842,023 | |||||||
Preferred Stock: | ||||||||||||||||
Series 3 | 7.45 | % | 4/3/2003 | 4/3/2008 | N/A | $ | 75,000,000 | 75,000,000 | 2,705,034 | |||||||
Series 4 | 7.25 | % | 8/31/2004 | 8/31/2009 | N/A | 125,000,000 | 125,000,000 | 4,288,376 | ||||||||
Series 5 | 6.70 | % | 8/2/2005 | 8/2/2010 | N/A | 75,000,000 | 75,000,000 | 2,222,292 | ||||||||
$ | 275,000,000 | 275,000,000 | 9,215,702 | |||||||||||||
(1) | Preferred units are exchangeable only into preferred stock. Preferred stock is not exchangeable into common stock. |
12
Acquisitions
September 30, 2009
Date | Property Name | Co-investment Partnership | City/State | Total GLA | Purchase Price | Regency’s Share | Yield | Anchor Tenant | |||||||||||
Consolidated: | |||||||||||||||||||
None | 0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Total | 0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Unconsolidated: | |||||||||||||||||||
Acquisitions from 3rd Parties: | |||||||||||||||||||
Publix / Regency JV Acquisition from MCW | $ | 17,884,345 | $ | 8,942,173 | 9.31 | % | |||||||||||||
- Lynn Haven Shopping Center | Lynn Haven, FL | 63,871 | Publix | ||||||||||||||||
- Shoppes of Pebblebrooke | Naples, FL | 76,767 | Publix | ||||||||||||||||
Total | 140,638 | $ | 17,884,345 | $ | 8,942,173 | 9.31 | % | ||||||||||||
Regency Contributions: | |||||||||||||||||||
None | 0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Total | 0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Total Acquisitions from 3rd Parties | 140,638 | $ | 17,884,345 | $ | 8,942,173 | 9.31 | % | ||||||||||||
Total Acquisitions including Regency Contributions | 140,638 | $ | 17,884,345 | $ | 8,942,173 | 9.31 | % | ||||||||||||
Publix / Regency JV - 50% each Publix and Regency |
13
Operating Property Dispositions
September 30, 2009
Date | Property Name | Co-investment Partnership | City/State | GLA | Sales Price | Regency’s Sales Price | Cap Rate | Anchor Tenant | |||||||||||
Consolidated: | |||||||||||||||||||
Jul-09 | Kingsdale | Columbus, OH | 117,540 | $ | 20,200,000 | $ | 20,200,000 | 5.03 | % | Giant Eagle | |||||||||
117,540 | $ | 20,200,000 | $ | 20,200,000 | 5.03 | % | |||||||||||||
Unconsolidated: | |||||||||||||||||||
Jan-09 | Regency Village | Other | Orlando, FL | 83,170 | $ | 13,750,000 | $ | 6,875,000 | 7.48 | % | Publix | ||||||||
Mar-09 | Brookville Plaza | MCW | Lynchburg, VA | 63,665 | $ | 7,800,000 | $ | 1,950,000 | 7.59 | % | Kroger | ||||||||
146,835 | $ | 21,550,000 | $ | 8,825,000 | 7.50 | % | |||||||||||||
Total Dispositions | 264,375 | $ | 41,750,000 | $ | 29,025,000 | 5.78 | % | ||||||||||||
MCW - Regency owns 25% | |||||||||||||||||||
Other - Regency owns 50% |
14
Development Sales
September 30, 2009
Date | Property Name | Co-investment Partnership | City/State | GLA | Sales Price | Regency’s Sales Price | Regency’s Average Cap Rate | Anchor Tenant | |||||||||||
Sales to Co-investment Partnerships: | |||||||||||||||||||
None | 0 | $ | 0 | $ | 0 | 0.00 | % | — | |||||||||||
0 | $ | 0 | $ | 0 | 0.00 | % | |||||||||||||
Sales to Third Parties: | |||||||||||||||||||
Jan-09 Lynnwood H-Mart | Lynnwood, WA | 77,028 | $ | 14,900,000 | $ | 14,900,000 | 7.70 | % | H-Mart | ||||||||||
Jul-09 Harding Place | Nashville, TN | 4,848 | $ | 619,000 | $ | 619,000 | 10.00 | % | — | ||||||||||
81,876 | $ | 15,519,000 | $ | 15,519,000 | 7.79 | % | |||||||||||||
Total Development Sales | 81,876 | $ | 15,519,000 | $ | 15,519,000 | 7.79 | % | ||||||||||||
15
In-Process Developments
September 30, 2009
Project Name | State | CBSA | Anchor Tenant | Anchor Opens | Est. Net Dev Costs After | Est. Gross Costs | Est. Gross Costs | NOI Yield After Partner Participation | 3 Year Yield (2) | Company Owned GLA | Company % Leased | Gross GLA | Gross % Leased | ||||||||||||||||||||
Shoppes at Fairhope Village | AL | Mobile | Publix | 07/01/09 | $ | 16,008,306 | $ | 18,588,992 | $ | 970,791 | 7.94 | % | 7.40 | % | 84,740 | 76 | % | 84,740 | 76 | % | |||||||||||||
Applegate Ranch Shopping Center | CA | Merced | Home Depot, Target | 08/01/08 | 38,050,832 | 61,353,552 | 2,808,843 | 4.87 | % | 2.66 | % | 144,444 | 64 | % | 464,136 | 89 | % | ||||||||||||||||
Golden Hills Promenade | CA | San Luis Obispo-Paso Robles | Lowe’s | 11/01/09 | 39,632,384 | 46,285,909 | 15,060,799 | 7.15 | % | 4.17 | % | 288,252 | 70 | % | 288,252 | 70 | % | ||||||||||||||||
Indio Towne Center | CA | Riverside-San Bernardino-Ontario | WinCo Foods | 09/01/08 | 41,567,612 | 68,946,739 | 146,784 | 6.08 | % | 2.78 | % | 142,790 | 53 | % | 392,611 | 83 | % | ||||||||||||||||
Jefferson Square | CA | Riverside-San Bernardino-Ontario | Fresh & Easy | 06/01/10 | 9,495,033 | 12,864,473 | 2,610,722 | 4.99 | % | 4.46 | % | 38,013 | 78 | % | 38,013 | 78 | % | ||||||||||||||||
Paseo Del Sol (f.k.a Shops at Santa Barbara) | CA | Santa Barbara-Santa Maria-Goleta | Whole Foods | 10/01/09 | 32,331,395 | 32,331,395 | 4,916,994 | 7.01 | % | 6.94 | % | 54,778 | 64 | % | 54,778 | 64 | % | ||||||||||||||||
Plaza Rio Vista | CA | Riverside-San Bernardino-Ontario | Stater Bros. | 05/01/08 | 18,473,969 | 19,268,251 | 509,942 | 7.41 | % | 4.08 | % | 79,519 | 64 | % | 79,519 | 64 | % | ||||||||||||||||
Vine at Castaic | CA | Los Angeles-Long Beach-Santa Ana | NA | 10/01/07 | 10,113,412 | 11,449,128 | 255,605 | 8.07 | % | 4.89 | % | 30,236 | 71 | % | 33,736 | 74 | % | ||||||||||||||||
Centerplace of Greeley III | CO | Greeley | Best Buy, Sports Authority | 09/01/08 | 16,297,150 | 18,355,871 | 858,124 | 8.42 | % | 5.84 | % | 94,090 | 77 | % | 94,090 | 77 | % | ||||||||||||||||
Falcon Highlands Marketplace | CO | Colorado Springs | Wal-Mart | 08/01/07 | 3,832,274 | 10,812,633 | 201,733 | 12.18 | % | 6.48 | % | 22,491 | 65 | % | 206,796 | 96 | % | ||||||||||||||||
NorthGate Village | CO | Greeley | King Soopers | 11/01/10 | 5,563,062 | 14,006,739 | 9,717,380 | 10.33 | % | 9.29 | % | 25,375 | 0 | % | 145,911 | 83 | % | ||||||||||||||||
Shops at Quail Creek | CO | Boulder | King Soopers | 05/01/09 | 7,392,432 | 16,293,734 | 1,435,987 | 11.36 | % | 10.66 | % | 37,585 | 58 | % | 137,429 | 88 | % | ||||||||||||||||
Caligo Crossing | FL | Miami-Fort Lauderdale-Miami Beach | Kohl’s | 10/01/08 | 4,305,152 | 23,601,846 | 492,205 | 7.65 | % | 7.21 | % | 10,762 | 75 | % | 108,927 | 98 | % | ||||||||||||||||
First Street Village | FL | Cape Coral-Fort Myers | Publix | 11/01/07 | 11,427,920 | 17,364,480 | 104,186 | 7.85 | % | 5.95 | % | 54,926 | 89 | % | 54,926 | 89 | % | ||||||||||||||||
Hibernia Pavilion | FL | Jacksonville | Publix | 08/01/08 | 9,531,905 | 10,923,368 | 87,383 | 8.61 | % | 7.71 | % | 51,298 | 93 | % | 51,298 | 93 | % | ||||||||||||||||
Hibernia Plaza | FL | Jacksonville | Walgreens | 11/01/07 | 1,540,708 | 5,964,817 | 122,956 | 9.60 | % | 0.16 | % | 8,400 | 33 | % | 23,220 | 76 | % | ||||||||||||||||
Nocatee Town Center | FL | Jacksonville | Publix | 02/01/10 | 14,013,304 | 21,612,322 | 6,505,060 | 8.02 | % | 7.84 | % | 69,803 | 80 | % | 69,803 | 80 | % | ||||||||||||||||
Oakleaf Plaza | FL | Jacksonville | Publix | 09/01/07 | 10,755,610 | 19,460,044 | 423,748 | 9.86 | % | 5.25 | % | 73,717 | 79 | % | 88,537 | 83 | % | ||||||||||||||||
Seminole Shoppes | FL | Jacksonville | Publix | 08/01/10 | 13,969,532 | 16,458,282 | 9,905,625 | 9.18 | % | 8.96 | % | 73,240 | 74 | % | 73,240 | 74 | % | ||||||||||||||||
Suncoast Crossing Ph I | FL | Tampa-St. Petersburg-Clearwater | Kohl’s | 10/01/08 | 8,775,354 | 12,697,950 | 677,615 | 7.54 | % | 3.52 | % | 108,434 | 92 | % | 108,434 | 92 | % | ||||||||||||||||
Suncoast Crossing Ph II | FL | Tampa-St. Petersburg-Clearwater | Target | 08/01/09 | 8,632,154 | 14,997,595 | 2,084,782 | 4.40 | % | 1.49 | % | 9,452 | 0 | % | 151,650 | 94 | % | ||||||||||||||||
Airport Crossing | IN | Chicago-Naperville-Joliet | Kohl’s | 10/01/07 | 2,403,673 | 6,771,946 | 144,565 | 7.54 | % | 6.66 | % | 11,924 | 66 | % | 101,835 | 96 | % | ||||||||||||||||
Walton Towne Center | KY | Cincinnati-Middletown | Kroger | 11/01/08 | 6,287,771 | 12,978,661 | 511,442 | 8.05 | % | 4.97 | % | 23,184 | 64 | % | 139,616 | 94 | % | ||||||||||||||||
Shops at Saugus | MA | Boston-Cambridge-Quincy | PetSmart, La-Z-Boy | 08/01/08 | 34,915,049 | 35,701,401 | 1,595,656 | 6.55 | % | 6.58 | % | 94,204 | 84 | % | 94,204 | 84 | % | ||||||||||||||||
Village at Lee Airport | MD | Baltimore-Towson | Giant | 08/01/10 | 23,106,407 | 23,106,407 | 18,868,743 | 8.04 | % | 7.86 | % | 107,063 | 75 | % | 107,063 | 75 | % | ||||||||||||||||
State Street Crossing | MI | Ann Arbor | Wal-Mart | 10/01/09 | 7,792,326 | 9,724,771 | 1,786,778 | 7.30 | % | 3.12 | % | 21,049 | 60 | % | 168,540 | 95 | % | ||||||||||||||||
Harris Crossing | NC | Raleigh-Cary | Harris Teeter | 03/01/11 | 10,912,405 | 11,237,405 | 4,962,095 | 7.73 | % | 7.34 | % | 65,368 | 84 | % | 65,368 | 84 | % | ||||||||||||||||
Middle Creek Commons | NC | Raleigh-Cary | Lowes Foods | 11/01/07 | 12,224,756 | 12,715,256 | 460,689 | 10.00 | % | 7.81 | % | 73,634 | 81 | % | 73,634 | 81 | % | ||||||||||||||||
Deer Springs Town Center | NV | Las Vegas-Paradise | Target, Home Depot | 03/01/09 | 81,348,834 | 96,723,868 | 5,693,001 | 6.00 | % | 5.23 | % | 339,474 | 78 | % | 471,834 | 84 | % | ||||||||||||||||
Red Bank Village | OH | Cincinnati-Middletown | Wal-Mart | 11/01/09 | 15,576,462 | 30,902,668 | 3,628,225 | 7.08 | % | 5.24 | % | 174,315 | 90 | % | 174,315 | 90 | % | ||||||||||||||||
Wadsworth Crossing | OH | Cleveland-Elyria-Mentor | Bed Bath & Beyond, Office Max | 02/01/07 | 24,152,372 | 25,952,372 | 959,438 | 7.16 | % | 4.20 | % | 108,173 | 89 | % | 474,895 | 97 | % | ||||||||||||||||
Lower Nazareth Commons | PA | Allentown-Bethlehem-Easton | Target, Sport’s Authority | 08/01/09 | 26,996,016 | 39,740,236 | 4,269,171 | 6.86 | % | 6.67 | % | 80,122 | 76 | % | 213,122 | 91 | % | ||||||||||||||||
Buckwalter Place | SC | Hilton Head Island-Beaufort | Publix | 09/01/08 | 11,217,415 | 14,310,002 | 286,090 | 7.79 | % | 5.77 | % | 59,601 | 88 | % | 59,601 | 88 | % | ||||||||||||||||
Lebanon Center | TN | Nashville-Davidson-Murfreesboro | Publix | 09/01/07 | 8,987,847 | 10,625,154 | 393,189 | 8.76 | % | 6.29 | % | 63,800 | 76 | % | 63,800 | 76 | % | ||||||||||||||||
Hickory Creek Plaza | TX | Dallas-Fort Worth-Arlington | Kroger | 02/01/09 | 9,948,614 | 13,788,157 | 760,606 | 8.50 | % | 5.11 | % | 28,134 | 36 | % | 109,398 | 84 | % | ||||||||||||||||
Shops at Highland Village | TX | Dallas-Fort Worth-Arlington | AMC Theater, Barnes & Noble | 10/01/07 | 100,408,767 | 100,408,767 | 5,175,837 | 8.10 | % | 2.84 | % | 351,635 | 80 | % | 351,635 | 80 | % | ||||||||||||||||
Waterside Marketplace | TX | Houston-Baytown-Sugar Land | Kroger | 10/01/09 | 5,830,152 | 12,500,773 | 876,385 | 10.39 | % | 10.32 | % | 24,858 | 85 | % | 147,858 | 97 | % | ||||||||||||||||
Westwood Village | TX | Houston-Baytown-Sugar Land | Target, TJ Maxx, Ross | 03/01/08 | 36,634,892 | 58,020,246 | 1,043,712 | 8.47 | % | 5.20 | % | 183,371 | 84 | % | 310,245 | 90 | % | ||||||||||||||||
Shops at Stonewall | VA | Washington-Arlington-Alexandria | Wegmans | 11/01/08 | 48,003,101 | 49,308,762 | 752,738 | 9.03 | % | 8.33 | % | 287,744 | 94 | % | 287,744 | 94 | % | ||||||||||||||||
Orchards Phase II | WA | Portland-Vancouver-Beaverton | LA Fitness | 10/01/06 | 15,805,136 | 15,805,136 | 269,096 | 8.46 | % | 5.55 | % | 77,478 | 90 | % | 77,478 | 90 | % | ||||||||||||||||
Total Consolidated | $ | 804,261,496 | $ | 1,053,960,107 | $ | 112,334,718 | 7.51 | % | 5.34 | % | 3,677,476 | 78 | % | 6,242,231 | 87 | % | |||||||||||||||||
Canopy Oak Center | FL | Ocala | Publix | 09/01/08 | 17,199,989 | 19,346,329 | 577,831 | 10.11 | % | 7.49 | % | 90,041 | 76 | % | 90,041 | 76 | % | ||||||||||||||||
Shoppes at Bartram Park Phase III | FL | Jacksonville | Publix | 10/01/04 | 2,184,206 | 5,050,116 | 520,151 | 12.91 | % | 12.62 | % | 14,639 | 28 | % | 33,639 | 69 | % | ||||||||||||||||
Total Unconsolidated | $ | 19,384,195 | $ | 24,396,445 | $ | 1,097,982 | 10.43 | % | 8.07 | % | 104,680 | 70 | % | 123,680 | 74 | % | |||||||||||||||||
Total | $ | 823,645,691 | $ | 1,078,356,552 | $ | 113,432,700 | 7.58 | % | 5.41 | % | 3,782,156 | 77 | % | 6,365,911 | 87 | % |
Notes:
New starts for the quarter are in bold.
(1) | Construction in progress (CIP) balance and costs to date on in-process developments are not equal. CIP balance contains costs of land held for development, deposits on contracts and other pre-closing costs. |
(2) | The yield at earlier of 3 years from last company owned anchor open date or 4 years from sitework start date. |
(3) | The NOI yield on costs above after allocating land basis for outparcel proceeds is estimated to be 7.00%. |
16
Projected Development Funding, Stabilizations and Land Held
September 30, 2009
In-Process Developments Projected Funding(1)
($ Thousands)
Q4 2009E | Q1 2010E | Q2 2010E | Q3 2010E | Q4 2010E | 2011+E | |||||
$5,000 - $10,000 | $1,000 - $5,000 | $2,500 - $10,000 | $1,000 - $5,000 | $1,000 - $5,000 | $80,000 - $100,000 |
Estimated Development Stabilization Schedule
($ Thousands)
Stabilized(2) | Q4 2009E | 2010E | 2011+E | |||||
Gross Dev. Costs: | $10,000 - $20,000 | $260,000 - $280,000 | $770,000 - $810,000 | |||||
Net Dev. Costs: | $435,463 | $10,000 - $20,000 | $210,000 - $230,000 | $565,000 - $610,000 |
Land Held for Future Development or Sale(3)
($ Thousands)
# of Projects | Net Development Costs To Date | Est. Net Dev Costs at Completion | ||
22 | $125,630 | $235,000 - $285,000 |
(1) | Gross Funding for in-process consolidated and unconsolidated developments, excludes projected funding of future developments. |
(2) | Development properties already stabilized but not yet sold. |
(3) | Net development costs at completion subject to change as costs based on preliminary development plans only. |
17
Development Stabilizations
September 30, 2009
Stabilization Date | Property Name | State | Anchor Tenant | Anchor Opened | Est. Net Dev Costs After Partner Participation | NOI Yield After Partner Participation | Gross GLA | Gross % Leased | |||||||||||
Consolidated: | |||||||||||||||||||
Mar-09 | Gateway 101 | CA | Sports Authority, Nordstrom Rack | 04/01/09 | $ | 32,525,037 | 8.57 | % | 92,110 | 100 | % | ||||||||
Jun-09 | Corvallis Market Center | OR | Michaels, TJ Maxx | 04/01/08 | 19,209,726 | 7.54 | % | 84,548 | 100 | % | |||||||||
Jun-09 | Culpeper Colonnade Ph I & II | VA | Target, Martin’s | 03/01/07 | 24,944,082 | 7.72 | % | 267,032 | 98 | % | |||||||||
Jun-09 | Highland Crossing | CA | LA Fitness | 05/01/09 | 11,910,018 | 6.99 | % | 45,000 | 100 | % | |||||||||
Sep-09 | Kulpsville Village Center | PA | Walgreens | 10/23/09 | 6,862,581 | 6.32 | % | 14,820 | 100 | % | |||||||||
$ | 95,451,444 | 7.78 | % | 503,510 | 99 | % | |||||||||||||
Unconsolidated: | |||||||||||||||||||
None | |||||||||||||||||||
Total Development Stabilizations | $ | 95,451,444 | 7.78 | % | 503,510 | 99 | % | ||||||||||||
18
Unconsolidated Investments
September 30, 2009
Regency | ||||||||||||||||||||||||||||||
Co-investment Partner and Abbreviation | Property Name | Number of Properties | Total GLA | Total Assets | Total Debt | Lender | Ownership | Share of Debt | Investment | Equity Pick-up | ||||||||||||||||||||
State of Oregon | ||||||||||||||||||||||||||||||
Columbia Regency Partners II | (JV-C, JV-C2) | Various | 30 | 3,580,940 | $ | 641,214,212 | $ | 318,641,413 | Various | 20.00 | % | $ | 63,728,283 | $ | 40,125,317 | $ | 493,218 | |||||||||||||
Columbia Regency Retail Partners, LLC | (JV-CCV) | Cameron Village | 1 | 635,918 | 109,440,009 | 47,300,000 | Wachovia | 30.00 | % | 14,190,000 | 18,385,333 | (323,613 | ) | |||||||||||||||||
Cameron Village LLC | 31 | 4,216,858 | 750,654,221 | 365,941,413 | ||||||||||||||||||||||||||
GRI and Macquarie CountryWide | ||||||||||||||||||||||||||||||
Global Retail Investors, LLC | (JV-GRI) | Various | 86 | 10,644,303 | 2,213,445,912 | 1,491,836,931 | Various | 25.00 | % | 372,959,233 | 157,054,816 | (28,132,019 | ) | |||||||||||||||||
Macquarie CountryWide | ||||||||||||||||||||||||||||||
Macquarie CountryWide-Regency, LLC | (JV-M, JV-MD) | Various | 9 | 902,139 | 111,594,377 | 62,082,203 | Various | 25.00 | % | 15,520,551 | 7,339,174 | 1,073,430 | ||||||||||||||||||
Macquarie CountryWide-Direct | (JV-M3) | Various | 4 | 376,173 | 65,351,410 | 44,070,000 | Various | 24.95 | % | 10,995,465 | 385,588 | 123,072 | ||||||||||||||||||
Macquarie CountryWide-Regency III, LLC | 13 | 1,278,312 | 176,945,787 | 106,152,203 | ||||||||||||||||||||||||||
Macquarie CountryWide-DESCO | ||||||||||||||||||||||||||||||
Macquarie CountryWide-DESCO | (JV-D) | Various | 32 | 2,990,376 | 384,036,075 | 180,386,103 | Various | 16.35 | % | 29,498,410 | 24,640,618 | (668,055 | ) | |||||||||||||||||
CalSTRS | ||||||||||||||||||||||||||||||
RegCal LLC | (JV-RC) | Various | 7 | 759,023 | 156,810,323 | 87,722,135 | Various | 25.00 | % | 21,930,534 | 13,194,678 | 103,116 | ||||||||||||||||||
Regency Retail Partners | ||||||||||||||||||||||||||||||
Open End Fund | (JV-RRP) | Various | 9 | 1,525,943 | 370,842,577 | 208,217,830 | Various | 20.00 | % | 41,572,351 | 22,607,378 | (280,795 | ) | |||||||||||||||||
Publix | ||||||||||||||||||||||||||||||
Bartram Park Center, LLC | (JV-O) | Shoppes at Bartram Park | 1 | 119,958 | 22,091,567 | — | — | 50.00 | % | — | 10,936,724 | 224,844 | ||||||||||||||||||
Valleydale, LLC | (JV-O) | Valleydale Village | 1 | 118,466 | 11,118,426 | — | — | 50.00 | % | — | 5,231,547 | 163,759 | ||||||||||||||||||
Tinwood LLC | (JV-O) | Regency Village | 2 | 140,638 | 25,944,266 | — | — | 50.00 | % | — | 11,161,597 | 433,324 | ||||||||||||||||||
Queensborough Associates, L.P. | (JV-O) | Queensborough | 1 | 82,333 | 4,477,108 | — | — | 50.00 | % | — | 3,038,295 | 204,510 | ||||||||||||||||||
Ocala Retail Partners LLC | (JV-O) | Canopy Oak Center | 1 | 90,041 | 18,677,543 | — | — |
50.00 |
% |
|
— |
|
9,727,212 |
|
|
255,732 |
| |||||||||||||
— | ||||||||||||||||||||||||||||||
6 | 551,436 | 82,308,910 | — | |||||||||||||||||||||||||||
H.E.B. | ||||||||||||||||||||||||||||||
Regency Grand Parkway / 290 Retail, Ltd. | (JV-O) | Fairfield Town Center (1) | — | — | 9,624,006 | — | — | 50.00 | % | — | 5,305,143 | (168,167 | ) | |||||||||||||||||
Conroe/White Oak Marketplace, LTD | (JV-O) | White Oak Marketplace (1) | — | — | 12,026,097 | — | — | 50.00 | % | — | 6,229,914 | (699 | ) | |||||||||||||||||
Indian Springs at Woodlands, Ltd. | (JV-O) | Indian Springs Center | 1 | 136,625 | 18,772,188 | 27,000,000 | Wells Fargo | 50.00 | % | 13,500,000 | (3,977,271 | ) | 204,933 | |||||||||||||||||
1 | 136,625 | 40,422,291 | 27,000,000 | |||||||||||||||||||||||||||
Individual Investors | ||||||||||||||||||||||||||||||
East San Marco LLC | (JV-O) | East San Marco (1) | — | — | 12,491,767 | 8,404,668 | Wachovia | 50.00 | % | 4,202,334 | 2,234,413 | (102,088 | ) | |||||||||||||||||
185 | 22,102,876 | $ | 4,187,957,863 | $ | 2,475,661,283 | $ | 588,097,160 | $ | 333,620,476 | $ | (26,395,498 | ) | ||||||||||||||||||
(1) | Land held for future development |
Reconciliation of Equity of Regency Centers for Unconsolidated Partnerships to Regency Centers’ Investment in Real Estate Partnerships: | ||||
Equity of Regency Centers for Unconsolidated Partnerships | $ | 378,548,081 | ||
ABP 18 Impairment recorded at Regency Centers | (6,000,000 | ) | ||
Ownership percentage or Restricted Gain Method deferral recorded at Regency Centers | (38,927,605 | ) | ||
Regency Centers’ Investment in Real Estate Partnerships | $ | 333,620,476 | ||
19
Unconsolidated Balance Sheets
September 30, 2009 and December 31, 2008
2009 | 2008 | ||||
Assets | |||||
Real estate, at cost | $ | 4,304,249,592 | 4,900,704,326 | ||
Less: accumulated depreciation | 475,126,030 | 451,361,729 | |||
3,829,123,562 | 4,449,342,597 | ||||
Properties in development | 73,024,793 | 62,450,140 | |||
Net real estate investments | 3,902,148,355 | 4,511,792,737 | |||
Cash and cash equivalents | 46,799,201 | 46,539,233 | |||
Accounts receivable, net of allowance for uncollectible accounts | 31,684,771 | 46,092,349 | |||
Straight line rent receivable, net of reserves | 27,028,673 | 31,165,860 | |||
Deferred costs, less accumulated amortization | 28,022,442 | 29,090,936 | |||
Acquired lease intangible assets, net | 141,140,487 | 186,141,195 | |||
Other assets | 4,678,206 | 4,917,488 | |||
Regency only assets(1) | 6,455,728 | 6,990,392 | |||
Total assets | $ | 4,187,957,863 | 4,862,730,190 | ||
Liabilities and Equity | |||||
Liabilities: | |||||
Notes payable | $ | 2,475,661,283 | 2,792,450,317 | ||
Accounts payable and other liabilities | 76,111,282 | 73,881,049 | |||
Tenants’ security and escrow deposits | 8,477,305 | 9,933,028 | |||
Acquired lease intangible liabilities, net | 87,650,260 | 97,145,502 | |||
Total liabilities | 2,647,900,130 | 2,973,409,896 | |||
Equity: | |||||
Equity - Regency Centers | 378,548,082 | 465,766,217 | |||
Equity - Third parties | 1,161,509,651 | 1,423,554,077 | |||
Total equity | 1,540,057,733 | 1,889,320,294 | |||
Total Liabilities and Equity | $ | 4,187,957,863 | 4,862,730,190 | ||
(1) | Capitalized development costs |
20
Unconsolidated Balance Sheets - Regency’s Pro-Rata Share
September 30, 2009 and December 31, 2008
2009 | 2008 | |||||
Assets | ||||||
Real estate, at cost | $ | 1,022,656,479 | $ | 1,170,256,106 | ||
Less: accumulated depreciation | 115,104,974 | 110,929,110 | ||||
907,551,505 | 1,059,326,996 | |||||
Properties in development | 27,261,899 | 23,955,320 | ||||
Net real estate investments | 934,813,404 | 1,083,282,316 | ||||
Cash and cash equivalents | 11,342,488 | 11,788,223 | ||||
Accounts receivable, net of allowance for uncollectible accounts | 7,621,235 | 11,224,303 | ||||
Straight line rent receivable, net of reserves | 6,626,445 | 7,707,457 | ||||
Deferred costs, less accumulated amortization | 6,824,537 | 7,171,047 | ||||
Acquired lease intangible assets, net | 31,673,000 | 41,626,827 | ||||
Other assets | 1,144,201 | 1,427,535 | ||||
Regency only assets(1) | 6,455,728 | 6,990,392 | ||||
Total assets | $ | 1,006,501,038 | 1,171,218,100 | |||
Liabilities and Equity | ||||||
Liabilities: | ||||||
Notes payable | $ | 588,097,160 | 664,060,344 | |||
Accounts payable and other liabilities | 18,193,311 | 18,115,530 | ||||
Tenants’ security and escrow deposits | 2,133,511 | 2,494,202 | ||||
Acquired lease intangible liabilities, net | 19,528,974 | 20,781,807 | ||||
Total liabilities | 627,952,956 | 705,451,883 | ||||
Equity: | ||||||
Equity - Regency Centers | 378,548,082 | 465,766,217 | ||||
Total Liabilities and Equity | $ | 1,006,501,038 | 1,171,218,100 | |||
(1) | Capitalized development costs |
Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, management believes that providing such information is useful to investors in assessing the impact of its unconsolidated real estate partnership activities on the operations of the Company which include such items on a single line presentation under the equity method in the Company’s consolidated financial statements.
21
Unconsolidated Statements of Operations
For the periods ended September 30, 2009 and 2008
Three Months Ended | Year to Date | ||||||||||||
2009 | 2008 | 2009 | 2008 | ||||||||||
Revenues: | |||||||||||||
Minimum rent | $ | 81,451,729 | 91,673,742 | $ | 244,972,844 | 277,830,007 | |||||||
Percentage rent | 352,658 | 488,009 | 2,099,742 | 2,788,905 | |||||||||
Recoveries from tenants | 23,330,876 | 26,723,108 | 71,068,545 | 79,801,604 | |||||||||
Termination fees | 380,019 | 756,336 | 1,399,925 | 2,023,832 | |||||||||
Other income | 1,961,010 | 1,998,688 | 3,142,839 | 2,508,122 | |||||||||
Total revenues | 107,476,292 | 121,639,883 | 322,683,895 | 364,952,470 | |||||||||
Operating expenses: | |||||||||||||
Operating and maintenance | 14,647,795 | 17,756,274 | 46,408,684 | 52,054,830 | |||||||||
Real estate taxes | 15,020,365 | 15,293,072 | 45,021,830 | 46,168,079 | |||||||||
Provision for doubtful accounts | 4,933,272 | 671,609 | 8,425,697 | 1,285,466 | |||||||||
Total operating expenses | 34,601,432 | 33,720,955 | 99,856,211 | 99,508,375 | |||||||||
Net operating income | 72,874,860 | 87,918,928 | 222,827,684 | 265,444,095 | |||||||||
Other expense (income): | |||||||||||||
General and administrative | 2,566,300 | 2,013,940 | 7,234,206 | 7,190,048 | |||||||||
Depreciation and amortization expense | 39,785,961 | 44,638,337 | 120,216,004 | 135,803,475 | |||||||||
Interest expense, net | 34,834,398 | 36,208,408 | 102,690,340 | 109,136,817 | |||||||||
Loss (gain) on sale of real estate | (36,762 | ) | 15,310 | (6,142,282 | ) | (13,486,720 | ) | ||||||
Provision for impairment | 4,626,900 | — | 104,415,989 | — | |||||||||
Other expense | 1,156 | 34,774 | 70,632 | 104,226 | |||||||||
Total other expense | 81,777,953 | 82,910,769 | 328,484,889 | 238,747,846 | |||||||||
Net (loss) income | $ | (8,903,093 | ) | 5,008,159 | $ | (105,657,205 | ) | 26,696,249 | |||||
22
Unconsolidated Statements of Operations - Regency’s Pro-Rata Share
For the periods ended September 30, 2009 and 2008
Three Months Ended | Year to Date | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Revenues: | ||||||||||||||
Minimum rent | $ | 19,478,708 | 21,961,538 | $ | 58,255,715 | 66,623,725 | ||||||||
Percentage rent | 84,789 | 119,000 | 522,619 | 688,540 | ||||||||||
Recoveries from tenants | 5,561,198 | 6,328,706 | 16,780,922 | 18,971,622 | ||||||||||
Termination fees | 87,829 | 173,398 | 340,969 | 476,284 | ||||||||||
Other income | 481,189 | 480,041 | 837,045 | 614,604 | ||||||||||
Total revenues | 25,693,713 | 29,062,683 | 76,737,270 | 87,374,775 | ||||||||||
Operating expenses: | ||||||||||||||
Operating and maintenance | 3,508,168 | 4,149,548 | 11,043,054 | 12,476,241 | ||||||||||
Real estate taxes | 3,560,857 | 3,616,745 | 10,651,241 | 11,011,528 | ||||||||||
Provision for doubtful accounts | 1,242,217 | 166,416 | 2,087,452 | 310,777 | ||||||||||
Total operating expenses | 8,311,242 | 7,932,709 | 23,781,747 | 23,798,546 | ||||||||||
Net operating income | 17,382,471 | 21,129,974 | 52,955,523 | 63,576,229 | ||||||||||
Other expense (income): | ||||||||||||||
General and administrative | 573,659 | 474,812 | 1,663,599 | 1,697,800 | ||||||||||
Depreciation and amortization expense | 9,639,276 | 10,537,742 | 28,467,792 | 32,117,863 | ||||||||||
Interest expense, net | 8,159,376 | 8,636,557 | 24,149,848 | 26,073,203 | ||||||||||
Loss (gain) on sale of real estate | (5,976 | ) | 3,744 | (2,214,487 | ) | (3,406,142 | ) | |||||||
Provision for impairment | 1,156,725 | — | 26,054,103 | — | ||||||||||
Other expense | 578 | 17,393 | 35,316 | 52,114 | ||||||||||
Total other expense | 19,523,638 | 19,670,248 | 78,156,171 | 56,534,838 | ||||||||||
Net (loss) income before Regency only expense (income) | (2,141,167 | ) | 1,459,726 | (25,200,648 | ) | 7,041,391 | ||||||||
Regency only expense (income): | ||||||||||||||
Accretion of excess investment | (75,296 | ) | (382,462 | ) | 202,010 | (922,537 | ) | |||||||
Depreciation of capitalized costs | 18,347 | 25,227 | 55,622 | 73,653 | ||||||||||
Loss on sale of 100% costs | — | — | 708,468 | — | ||||||||||
Brokerage fees | — | — | 228,750 | 2,315,910 | ||||||||||
Total Regency only expense | (56,949 | ) | (357,235 | ) | 1,194,850 | 1,467,026 | ||||||||
Net (loss) income | $ | (2,084,218 | ) | 1,816,961 | $ | (26,395,498 | ) | 5,574,365 | ||||||
Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, management believes that providing such information is useful to investors in assessing the impact of its unconsolidated real estate partnership activities on the operations of the Company which include such items on a single line presentation under the equity method in the Company’s consolidated financial statements.
23
Summary of Unconsolidated Debt
September 30, 2009 and December 31, 2008
Total Debt Outstanding: | 9/30/09 | 12/31/08 | |||
Mortgage loans payable: | |||||
Fixed rate secured loans | $ | 2,401,676,402 | 2,624,585,346 | ||
Variable rate secured loans | 47,234,600 | 65,684,006 | |||
Unsecured line of credit variable rate | 26,750,281 | 102,180,965 | |||
Total | $ | 2,475,661,283 | 2,792,450,317 | ||
Schedule of Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities | Total | Regency's Pro Rata Share | ||||||
2009 | $ | 1,043,173 | 11,545,128 | — | 12,588,301 | 2,537,850 | |||||
2010 | 4,189,317 | 645,222,801 | 26,750,281 | 676,162,399 | 168,247,470 | ||||||
2011 | 3,886,434 | 462,916,076 | 466,802,510 | 115,659,752 | |||||||
2012 | 4,661,935 | 247,907,378 | 252,569,313 | 62,504,002 | |||||||
2013 | 4,468,839 | 32,447,163 | 36,916,002 | 9,058,268 | |||||||
2014 | 4,559,655 | 68,653,695 | 73,213,350 | 19,911,564 | |||||||
2015 | 4,168,597 | 300,133,804 | 304,302,401 | 65,852,016 | |||||||
2016 | 3,983,558 | 328,915,570 | 332,899,128 | 76,221,452 | |||||||
2017 | 3,305,972 | 123,770,000 | 127,075,972 | 27,215,964 | |||||||
2018 | 3,182,745 | 87,341,127 | 90,523,872 | 19,488,694 | |||||||
>10 Years | 14,651,548 | 82,377,542 | 97,029,090 | 20,321,456 | |||||||
Net unamortized debt premium | 5,578,945 | 5,578,945 | 1,078,672 | ||||||||
$ | 52,101,773 | 2,396,809,229 | 26,750,281 | 2,475,661,283 | 588,097,160 | ||||||
Percentage of Total Debt: | 9/30/09 | 12/31/08 | ||||
Fixed | 97.01 | % | 93.99 | % | ||
Variable | 2.99 | % | 6.01 | % | ||
Current Average Interest Rates:(1) | ||||||
Fixed | 5.57 | % | 5.40 | % | ||
Variable | 2.02 | % | 3.39 | % | ||
Effective Interest Rate | 5.47 | % | 5.28 | % |
(1) | Interest rates are as of the quarter end and exclude the impact of deferred loan cost amortization. |
Average Maturity Date: | |||||
Fixed | September 2, 2013 | March 10, 2013 | |||
Variable | August 24, 2010 | March 8, 2010 | |||
Summary of Unconsolidated Debt - Regency’s Pro-Rata Share | |||||
Mortgage Loans Payable: | |||||
Fixed rate secured loans | $ | 568,417,053 | 627,503,907 | ||
Variable rate secured loans | 11,808,650 | 10,741,258 | |||
Unsecured line of credit variable rate | 7,871,457 | 25,815,179 | |||
Total | $ | 588,097,160 | 664,060,344 | ||
24
Leasing Statistics - Wholly Owned and Regency’s Pro-Rata Share of Co-investment Partnerships
September 30, 2009
All numbers are on a same store, cash basis
Total | Leasing Transactions | Sq. Feet | Base Rent Per Sq. Ft. | Prior Rent Per Sq. Ft. | Rent Growth % | Weighted Avg. Lease Term | Tenant Ft. | |||||||||||
3rd Quarter 2009 | 374 | 709,788 | $ | 20.24 | $ | 18.75 | -7.4 | % | 4.2 | $ | 2.71 | |||||||
2nd Quarter 2009 | 359 | 676,775 | 19.75 | 20.52 | -3.8 | % | 4.7 | 1.63 | ||||||||||
1st Quarter 2009 | 329 | 646,044 | 19.69 | 19.52 | 0.9 | % | 4.8 | 4.36 | ||||||||||
4th Quarter 2008 | 393 | 759,303 | 18.60 | 17.25 | 7.8 | % | 4.9 | 1.33 | ||||||||||
Total - 12 months | 1,455 | 2,791,910 | $ | 19.18 | $ | 19.35 | -0.9 | % | 4.7 | $ | 2.45 | |||||||
New Leases | Leasing Transactions | Sq. Feet | Base Rent Per Sq. Ft. | Prior Rent Per Sq. Ft. | Rent Growth % | Weighted Avg. Lease Term | Tenant Ft. | |||||||||||
3rd Quarter 2009 | 125 | 190,806 | $ | 19.77 | $ | 23.98 | -17.5 | % | 5.7 | $ | 9.40 | |||||||
2nd Quarter 2009 | 113 | 165,843 | 19.52 | 22.48 | -13.1 | % | 4.8 | 5.89 | ||||||||||
1st Quarter 2009 | 76 | 144,511 | 20.27 | 18.96 | 6.9 | % | 7.3 | 18.31 | ||||||||||
4th Quarter 2008 | 91 | 101,592 | 22.28 | 19.70 | 13.1 | % | 5.8 | 7.90 | ||||||||||
Total - 12 months | 405 | 602,752 | $ | 20.20 | $ | 21.69 | -6.9 | % | 5.9 | $ | 10.32 | |||||||
Renewals | Leasing Transactions | Sq. Feet | Base Rent Per Sq. Ft. | Prior Rent Per Sq. Ft. | Rent Growth % | Weighted Avg. Lease Term | Tenant Ft. | |||||||||||
3rd Quarter 2009 | 249 | 518,982 | $ | 18.37 | $ | 18.86 | -2.6 | % | 3.6 | $ | 0.25 | |||||||
2nd Quarter 2009 | 246 | 510,932 | 19.82 | 19.89 | -0.4 | % | 4.7 | 0.24 | ||||||||||
1st Quarter 2009 | 253 | 501,533 | 19.53 | 19.68 | -0.8 | % | 4.1 | 0.35 | ||||||||||
4th Quarter 2008 | 302 | 657,711 | 18.11 | 16.94 | 6.9 | % | 4.8 | 0.31 | ||||||||||
Total - 12 months | 1,050 | 2,189,158 | $ | 18.91 | $ | 18.71 | 1.0 | % | 4.3 | $ | 0.29 | |||||||
25
Leasing Statistics - Wholly Owned and 100% of Co-investment Partnerships
September 30, 2009
All numbers are on a same store, cash basis
Total | Leasing Transactions | Sq. Feet | Base Rent Per Sq. Ft. | Prior Rent Per Sq. Ft. | Rent Growth % | Weighted Avg. Lease Term | Tenant Ft. | |||||||||||
3rd Quarter 2009 | 374 | 1,225,365 | $ | 16.59 | $ | 17.69 | -6.3 | % | 4.5 | $ | 1.99 | |||||||
2nd Quarter 2009 | 359 | 1,191,442 | 18.35 | 18.68 | 0.0 | % | 4.8 | 1.63 | ||||||||||
1st Quarter 2009 | 329 | 1,064,008 | 19.45 | 19.32 | 0.7 | % | 4.7 | 2.98 | ||||||||||
4th Quarter 2008 | 393 | 1,090,729 | 19.78 | 18.36 | 7.8 | % | 4.9 | 1.69 | ||||||||||
Total - 12 months | 1,455 | 4,571,544 | $ | 18.48 | $ | 18.49 | -0.1 | % | 4.7 | $ | 2.05 | |||||||
New Leases | Leasing Transactions | Sq. Feet | Base Rent Per Sq. Ft. | Prior Rent Per Sq. Ft. | Rent Growth % | Weighted Avg. Lease Term | Tenant Ft. | |||||||||||
3rd Quarter 2009 | 125 | 276,943 | $ | 19.02 | $ | 22.79 | -16.6 | % | 5.8 | $ | 7.68 | |||||||
2nd Quarter 2009 | 113 | 250,991 | 21.28 | 21.96 | -3.1 | % | 5.1 | 7.12 | ||||||||||
1st Quarter 2009 | 76 | 233,888 | 19.64 | 18.89 | 4.0 | % | 7.4 | 12.61 | ||||||||||
4th Quarter 2008 | 91 | 174,959 | 22.30 | 19.85 | 12.3 | % | 6.5 | 8.82 | ||||||||||
Total - 12 months | 405 | 936,781 | $ | 20.39 | $ | 21.04 | -3.1 | % | 6.1 | $ | 8.97 | |||||||
Renewals | Leasing Transactions | Sq. Feet | Base Rent Per Sq. Ft. | Prior Rent Per Sq. Ft. | Rent Growth % | Weighted Avg. Lease Term | Tenant Ft. | |||||||||||
3rd Quarter 2009 | 249 | 948,422 | $ | 15.88 | $ | 16.21 | -2.0 | % | 4.1 | $ | 0.33 | |||||||
2nd Quarter 2009 | 246 | 940,451 | 17.57 | 17.80 | -1.3 | % | 4.7 | 0.16 | ||||||||||
1st Quarter 2009 | 253 | 830,120 | 19.40 | 19.45 | -0.2 | % | 4.0 | 0.27 | ||||||||||
4th Quarter 2008 | 302 | 915,770 | 19.30 | 18.07 | 6.8 | % | 4.6 | 0.32 | ||||||||||
Total - 12 months | 1,050 | 3,634,763 | $ | 17.98 | $ | 17.83 | 0.9 | % | 4.4 | $ | 0.27 | |||||||
26
Average Base Rent by State - Wholly Owned and Regency’s Pro-Rata Share of Co-investment Partnerships
September 30, 2009
State | Number of Properties | GLA | % of Total GLA | % Leased(1) | Annualized Base Rent(2) | % of Ann. Base Rent | Average Base Rent/ Sq. Ft | ||||||||||||
Alabama | 2 | 143,973 | 0.5 | % | 73.2 | % | $ | 1,387,617 | 0.3 | % | $ | 13.48 | |||||||
Arizona | 4 | 409,967 | 1.4 | % | 85.2 | % | 5,494,151 | 1.3 | % | 15.74 | |||||||||
California | 71 | 6,336,943 | 21.9 | % | 92.2 | % | 123,454,968 | 29.4 | % | 22.39 | |||||||||
Colorado | 20 | 1,350,249 | 4.7 | % | 87.0 | % | 15,683,465 | 3.7 | % | 13.38 | |||||||||
Connecticut | 1 | 44,965 | 0.2 | % | 100.0 | % | 1,024,899 | 0.2 | % | 22.79 | |||||||||
Delaware | 4 | 298,315 | 1.0 | % | 97.1 | % | 4,162,225 | 1.0 | % | 14.36 | |||||||||
District of Columbia | 2 | 9,912 | 0.0 | % | 100.0 | % | 472,917 | 0.1 | % | 47.71 | |||||||||
Florida | 57 | 4,678,710 | 16.1 | % | 91.5 | % | 52,509,578 | 12.5 | % | 12.89 | |||||||||
Georgia | 23 | 1,627,842 | 5.6 | % | 91.1 | % | 23,104,232 | 5.5 | % | 15.60 | |||||||||
Illinois | 23 | 917,098 | 3.2 | % | 87.6 | % | 10,010,825 | 2.4 | % | 12.49 | |||||||||
Indiana | 6 | 102,266 | 0.4 | % | 67.4 | % | 1,290,161 | 0.3 | % | 18.71 | |||||||||
Kentucky | 1 | 23,184 | 0.1 | % | 63.7 | % | 257,488 | 0.1 | % | 17.43 | |||||||||
Maryland | 16 | 538,472 | 1.9 | % | 90.0 | % | 6,993,067 | 1.7 | % | 17.63 | |||||||||
Massachusetts | 3 | 412,963 | 1.4 | % | 91.6 | % | 6,411,201 | 1.5 | % | 17.14 | |||||||||
Michigan | 2 | 118,273 | 0.4 | % | 85.8 | % | 1,364,634 | 0.3 | % | 13.98 | |||||||||
Minnesota | 3 | 120,985 | 0.4 | % | 96.9 | % | 1,469,059 | 0.4 | % | 12.53 | |||||||||
Missouri | 23 | 370,404 | 1.3 | % | 97.2 | % | 3,267,931 | 0.8 | % | 10.27 | |||||||||
Nevada | 3 | 457,756 | 1.6 | % | 79.4 | % | 3,255,236 | 0.8 | % | 16.24 | |||||||||
New Hampshire | 1 | 78,893 | 0.3 | % | 96.7 | % | 851,750 | 0.2 | % | 12.19 | |||||||||
New Jersey | 2 | 39,121 | 0.1 | % | 92.3 | % | 591,895 | 0.1 | % | 16.39 | |||||||||
North Carolina | 14 | 1,232,319 | 4.2 | % | 93.0 | % | 15,396,073 | 3.7 | % | 14.16 | |||||||||
Ohio | 15 | 1,815,683 | 6.3 | % | 93.6 | % | 18,646,773 | 4.4 | % | 11.04 | |||||||||
Oregon | 10 | 795,832 | 2.7 | % | 97.8 | % | 13,561,199 | 3.2 | % | 17.89 | |||||||||
Pennsylvania | 12 | 578,018 | 2.0 | % | 90.7 | % | 9,446,596 | 2.3 | % | 19.33 | |||||||||
South Carolina | 6 | 163,584 | 0.6 | % | 94.4 | % | 2,039,962 | 0.5 | % | 13.24 | |||||||||
Tennessee | 7 | 493,393 | 1.7 | % | 90.0 | % | 6,081,235 | 1.4 | % | 13.76 | |||||||||
Texas | 36 | 3,656,479 | 12.6 | % | 89.6 | % | 55,218,470 | 13.2 | % | 16.95 | |||||||||
Virginia | 29 | 1,523,415 | 5.3 | % | 92.9 | % | 24,709,797 | 5.9 | % | 17.59 | |||||||||
Washington | 11 | 589,847 | 2.0 | % | 95.2 | % | 10,829,140 | 2.6 | % | 19.49 | |||||||||
Wisconsin | 2 | 67,282 | 0.2 | % | 97.7 | % | 493,784 | 0.1 | % | 7.51 | |||||||||
Total All Properties | 409 | 28,996,138 | 100.0 | % | 91.2 | % | $ | 419,480,327 | 100.0 | % | $ | 16.49 | |||||||
(1) | % leased includes leases that are executed but not yet rent paying. |
(2) | Annualized Base Rent does not include ground leases. |
27
Average Base Rent by State - Wholly Owned and 100% of Co-investment Partnerships
September 30, 2009
State | Number of Properties | GLA | % of total GLA | % Leased(1) | Annualized Base Rent(2) | % of Ann. Base Rent | Average Base Rent/ Sq. Ft | ||||||||||||
Alabama | 2 | 203,206 | 0.4 | % | 72.0 | % | $ | 1,862,772 | 0.3 | % | $ | 12.95 | |||||||
Arizona | 4 | 496,073 | 1.1 | % | 85.3 | % | 6,491,485 | 1.0 | % | 15.35 | |||||||||
California | 71 | 8,814,903 | 19.2 | % | 92.3 | % | 168,420,453 | 25.7 | % | 21.56 | |||||||||
Colorado | 20 | 2,067,854 | 4.5 | % | 88.4 | % | 23,680,612 | 3.6 | % | 12.98 | |||||||||
Connecticut | 1 | 179,860 | 0.4 | % | 100.0 | % | 4,099,598 | 0.6 | % | 22.79 | |||||||||
Delaware | 4 | 472,005 | 1.0 | % | 94.0 | % | 6,663,054 | 1.0 | % | 15.02 | |||||||||
District of Columbia | 2 | 39,647 | 0.1 | % | 100.0 | % | 1,891,668 | 0.3 | % | 47.71 | |||||||||
Florida | 57 | 5,518,898 | 12.0 | % | 91.7 | % | 63,489,128 | 9.7 | % | 13.09 | |||||||||
Georgia | 23 | 2,019,330 | 4.4 | % | 91.4 | % | 27,666,246 | 4.2 | % | 15.01 | |||||||||
Illinois | 23 | 2,769,865 | 6.0 | % | 89.7 | % | 30,241,267 | 4.6 | % | 12.22 | |||||||||
Indiana | 6 | 273,253 | 0.6 | % | 81.1 | % | 3,547,408 | 0.5 | % | 16.02 | |||||||||
Kentucky | 1 | 23,184 | 0.1 | % | 63.7 | % | 257,488 | 0.0 | % | 17.43 | |||||||||
Maryland | 16 | 1,873,908 | 4.1 | % | 92.6 | % | 28,290,856 | 4.3 | % | 17.43 | |||||||||
Massachusetts | 3 | 561,186 | 1.2 | % | 93.8 | % | 7,977,746 | 1.2 | % | 15.28 | |||||||||
Michigan | 2 | 118,273 | 0.3 | % | 85.8 | % | 1,364,634 | 0.2 | % | 13.98 | |||||||||
Minnesota | 3 | 483,938 | 1.1 | % | 96.9 | % | 5,876,235 | 0.9 | % | 12.53 | |||||||||
Missouri | 23 | 2,265,466 | 4.9 | % | 97.2 | % | 19,926,409 | 3.0 | % | 10.27 | |||||||||
Nevada | 3 | 532,054 | 1.2 | % | 81.7 | % | 4,180,271 | 0.6 | % | 15.40 | |||||||||
New Hampshire | 1 | 78,893 | 0.2 | % | 96.7 | % | 851,750 | 0.1 | % | 12.19 | |||||||||
New Jersey | 2 | 156,482 | 0.3 | % | 92.3 | % | 2,367,582 | 0.4 | % | 16.39 | |||||||||
North Carolina | 14 | 2,016,488 | 4.4 | % | 90.7 | % | 25,314,777 | 3.9 | % | 14.36 | |||||||||
Ohio | 15 | 2,245,341 | 4.9 | % | 93.2 | % | 23,851,743 | 3.6 | % | 11.45 | |||||||||
Oregon | 10 | 976,696 | 2.1 | % | 97.2 | % | 15,869,593 | 2.4 | % | 17.08 | |||||||||
Pennsylvania | 12 | 1,414,123 | 3.1 | % | 92.4 | % | 20,980,057 | 3.2 | % | 16.60 | |||||||||
South Carolina | 6 | 360,718 | 0.8 | % | 96.1 | % | 4,333,186 | 0.7 | % | 12.57 | |||||||||
Tennessee | 7 | 565,386 | 1.2 | % | 90.4 | % | 6,902,907 | 1.1 | % | 13.55 | |||||||||
Texas | 36 | 4,403,509 | 9.6 | % | 89.9 | % | 66,100,736 | 10.1 | % | 16.77 | |||||||||
Virginia | 29 | 3,645,315 | 7.9 | % | 94.4 | % | 63,619,193 | 9.7 | % | 18.55 | |||||||||
Washington | 11 | 1,038,514 | 2.3 | % | 96.3 | % | 17,114,779 | 2.6 | % | 17.32 | |||||||||
Wisconsin | 2 | 269,128 | 0.6 | % | 97.7 | % | 1,975,136 | 0.3 | % | 7.51 | |||||||||
Total All Properties | 409 | 45,883,496 | 100.0 | % | 92.0 | % | $ | 655,208,767 | 100.0 | % | $ | 16.01 | |||||||
(1) | % leased includes leases that are executed but not yet rent paying. |
(2) | Annualized Base Rent does not include ground leases. |
28
Portfolio Summary Report By Region
September 30, 2009
JVs at 100% | REG’s pro-rata | JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | |||||||||||||||||||||||||||||||||
Property Name | JV | REG’s Ownership % | State | CBSA | Last Renovation or | GLA | GLA | % Leased | % Leased | – Operating | – Operating | Anchor- Owned | Grocery Anchor GLA | Major Tenants(1) | Average Base Rent/ Sq. Ft(2) | |||||||||||||||||||||||
Shoppes at Fairhope Village | AL | Mobile | 2008 | 84,740 | 84,740 | 76.2 | % | 76.2 | % | — | 54,340 | Publix | $ | 14.71 | ||||||||||||||||||||||||
Valleydale Village Shop Center | JV-O | 50 | % | AL | Birmingham-Hoover | 2003 | 118,466 | 59,233 | 69.1 | % | 69.1 | % | — | 44,271 | Publix | $ | 11.61 | |||||||||||||||||||||
AL | 203,206 | 143,973 | 72.0 | % | 73.2 | % | 69.1 | % | 69.1 | % | — | 98,611 | ||||||||||||||||||||||||||
Anthem Marketplace | AZ | Phoenix-Mesa-Scottsdale | 2000 | 113,292 | 113,292 | 91.8 | % | 91.8 | % | — | 55,256 | Safeway | $ | 16.26 | ||||||||||||||||||||||||
Palm Valley Marketplace | JV-C | 20 | % | AZ | Phoenix-Mesa-Scottsdale | 1999 | 107,633 | 21,527 | 85.8 | % | 85.8 | % | — | 55,403 | Safeway | $ | 13.50 | |||||||||||||||||||||
Pima Crossing | AZ | Phoenix-Mesa-Scottsdale | 1996 | 239,438 | 239,438 | 82.3 | % | 82.3 | % | — | — | Golf & Tennis Pro Shop, Inc. | $ | 15.53 | ||||||||||||||||||||||||
Shops at Arizona | AZ | Phoenix-Mesa-Scottsdale | 2000 | 35,710 | 35,710 | 83.1 | % | 83.1 | % | — | — | — | $ | 16.68 | ||||||||||||||||||||||||
AZ | 496,073 | 409,967 | 85.3 | % | 85.2 | % | 85.3 | % | 85.2 | % | — | 110,659 | ||||||||||||||||||||||||||
4S Commons Town Center | CA | San Diego-Carlsbad-San Marcos | 2004 | 240,060 | 240,060 | 96.6 | % | 96.6 | % | — | 68,000 | Ralphs, Jimbo’s...Naturally! | $ | 26.89 | ||||||||||||||||||||||||
Amerige Heights Town Center | CA | Los Angeles-Long Beach-Santa Ana | 2000 | 96,680 | 96,680 | 98.0 | % | 98.0 | % | 142,600 | 57,560 | Albertsons, (Target) | $ | 24.93 | ||||||||||||||||||||||||
Applegate Ranch Shopping Center | CA | Merced | 2006 | 144,444 | 144,444 | 64.0 | % | 64.0 | % | 319,692 | 178,500 | (Super Target), (Home Depot) | $ | 16.67 | ||||||||||||||||||||||||
Auburn Village | JV-GRI | 25 | % | CA | Sacramento—Arden-Arcade—Roseville | 1990 | 133,944 | 33,486 | 98.1 | % | 98.1 | % | — | 45,540 | Bel Air Market | $ | 18.74 | |||||||||||||||||||||
Bayhill Shopping Center | JV-GRI | 25 | % | CA | San Francisco-Oakland-Fremont | 1990 | 121,846 | 30,462 | 98.4 | % | 98.4 | % | — | 32,110 | Mollie Stone’s Market | $ | 20.33 | |||||||||||||||||||||
Blossom Valley | CA | San Jose-Sunnyvale-Santa Clara | 1990 | 93,316 | 93,316 | 97.0 | % | 97.0 | % | — | 34,208 | Safeway | $ | 24.22 | ||||||||||||||||||||||||
Brea Marketplace | JV-GRI | 25 | % | CA | Los Angeles-Long Beach-Santa Ana | 1987 | 193,235 | 48,309 | 84.2 | % | 84.2 | % | — | 24,867 | Sprout’s Markets, Toys “R” Us | $ | 24.40 | |||||||||||||||||||||
Clayton Valley Shopping Center | CA | San Francisco-Oakland-Fremont | 2004 | 260,671 | 260,671 | 96.2 | % | 96.2 | % | — | 14,000 | Fresh & Easy, Yardbirds Home Center | $ | 21.46 | ||||||||||||||||||||||||
Clovis Commons | CA | Fresno | 2004 | 174,990 | 174,990 | 98.4 | % | 98.4 | % | 145,653 | 145,653 | (Super Target) | $ | 20.37 | ||||||||||||||||||||||||
Corral Hollow | JV-RC | 25 | % | CA | Stockton | 2000 | 167,184 | 41,796 | 99.4 | % | 99.4 | % | — | 65,715 | Safeway, Orchard Supply & Hardware | $ | 16.29 | |||||||||||||||||||||
Costa Verde Center | CA | San Diego-Carlsbad-San Marcos | 1988 | 178,623 | 178,623 | 92.2 | % | 92.2 | % | — | 40,000 | Bristol Farms | $ | 32.72 | ||||||||||||||||||||||||
Diablo Plaza | CA | San Francisco-Oakland-Fremont | 1982 | 63,265 | 63,265 | 100.0 | % | 100.0 | % | 53,000 | 53,000 | (Safeway) | $ | 34.09 | ||||||||||||||||||||||||
El Camino Shopping Center | CA | Los Angeles-Long Beach-Santa Ana | 1995 | 135,728 | 135,728 | 100.0 | % | 100.0 | % | — | 35,650 | Von’s Food & Drug | $ | 22.38 | ||||||||||||||||||||||||
El Cerrito Plaza | CA | San Francisco-Oakland-Fremont | 2000 | 256,035 | 256,035 | 97.8 | % | 97.8 | % | 66,700 | 77,888 | (Lucky’s) | $ | 25.06 | ||||||||||||||||||||||||
El Norte Pkwy Plaza | CA | San Diego-Carlsbad-San Marcos | 1984 | 90,549 | 90,549 | 95.9 | % | 95.9 | % | — | 42,315 | Von’s Food & Drug | $ | 15.82 | ||||||||||||||||||||||||
Encina Grande | CA | San Francisco-Oakland-Fremont | 1965 | 102,413 | 102,413 | 95.8 | % | 95.8 | % | — | 22,500 | Safeway | $ | 19.31 | ||||||||||||||||||||||||
Falcon Ridge Town Center Phase I | JV-RRP | 20 | % | CA | Riverside-San Bernardino-Ontario | 2004 | 232,754 | 46,551 | 87.4 | % | 87.4 | % | 123,735 | 43,718 | Stater Bros., (Target) | $ | 18.10 | |||||||||||||||||||||
Falcon Ridge Town Center Phase II | JV-RRP | 20 | % | CA | Riverside-San Bernardino-Ontario | 2005 | 66,864 | 13,373 | 100.0 | % | 100.0 | % | — | — | 24 Hour Fitness | $ | 26.53 | |||||||||||||||||||||
Five Points Shopping Center | JV-GRI | 25 | % | CA | Santa Barbara-Santa Maria-Goleta | 1960 | 144,553 | 36,138 | 100.0 | % | 100.0 | % | — | 35,305 | Albertsons | $ | 24.62 | |||||||||||||||||||||
Folsom Prairie City Crossing | CA | Sacramento—Arden-Arcade—Roseville | 1999 | 90,237 | 90,237 | 94.4 | % | 94.4 | % | — | 55,255 | Safeway | $ | 19.85 | ||||||||||||||||||||||||
French Valley Village Center | CA | Riverside-San Bernardino-Ontario | 2004 | 98,752 | 98,752 | 91.5 | % | 91.5 | % | — | 44,054 | Stater Bros. | $ | 23.49 | ||||||||||||||||||||||||
Friars Mission Center | CA | San Diego-Carlsbad-San Marcos | 1989 | 146,898 | 146,898 | 98.6 | % | 98.6 | % | — | 55,303 | Ralphs | $ | 28.83 | ||||||||||||||||||||||||
Gateway 101 | CA | San Francisco-Oakland-Fremont | 2008 | 92,110 | 92,110 | 100.0 | % | 100.0 | % | 212,485 | — | (Home Depot), (Best Buy), Sports Authority, Nordstrom Rack | $ | 31.18 | ||||||||||||||||||||||||
Gelson’s Westlake Market Plaza | CA | Oxnard-Thousand Oaks-Ventura | 2002 | 84,975 | 84,975 | 91.8 | % | 91.8 | % | — | 37,500 | Gelson’s Markets | $ | 16.42 | ||||||||||||||||||||||||
Golden Hills Promenade | CA | San Luis Obispo-Paso Robles | 2006 | 288,252 | 288,252 | 69.7 | % | 69.7 | % | — | — | Lowe’s | $ | 29.74 | ||||||||||||||||||||||||
Granada Village | JV-GRI | 25 | % | CA | Los Angeles-Long Beach-Santa Ana | 1965 | 224,649 | 56,162 | 68.9 | % | 68.9 | % | — | — | — | $ | 18.27 | |||||||||||||||||||||
Hasley Canyon Village | CA | Los Angeles-Long Beach-Santa Ana | 2003 | 65,801 | 65,801 | 95.7 | % | 95.7 | % | — | 51,800 | Ralphs | $ | 21.94 | ||||||||||||||||||||||||
Heritage Plaza | CA | Los Angeles-Long Beach-Santa Ana | 1981 | 231,582 | 231,582 | 98.7 | % | 98.7 | % | — | 44,376 | Ralphs | $ | 26.39 | ||||||||||||||||||||||||
Highland Crossing | CA | Riverside-San Bernardino-Ontario | 2007 | 45,000 | 45,000 | 100.0 | % | 100.0 | % | — | — | LA Fitness | NA | |||||||||||||||||||||||||
Indio-Jackson | CA | Riverside-San Bernardino-Ontario | 2006 | 142,790 | 142,790 | 53.4 | % | 53.4 | % | 235,834 | 93,696 | (Home Depot), (WinCo) | $ | 20.48 | ||||||||||||||||||||||||
Jefferson Square | CA | Riverside-San Bernardino-Ontario | 2007 | 38,013 | 38,013 | 77.9 | % | 77.9 | % | — | 13,969 | Fresh & Easy | $ | 14.70 | ||||||||||||||||||||||||
Laguna Niguel Plaza | JV-GRI | 25 | % | CA | Los Angeles-Long Beach-Santa Ana | 1985 | 41,943 | 10,486 | 99.7 | % | 99.7 | % | 38,917 | 38,917 | (Albertsons) | $ | 25.71 | |||||||||||||||||||||
Loehmanns Plaza California | CA | San Jose-Sunnyvale-Santa Clara | 1983 | 113,310 | 113,310 | 95.3 | % | 95.3 | % | 53,000 | 53,000 | (Safeway) | $ | 16.46 | ||||||||||||||||||||||||
Marina Shores | JV-C2 | 20 | % | CA | Los Angeles-Long Beach-Santa Ana | 2001 | 67,727 | 13,545 | 89.5 | % | 89.5 | % | — | 25,987 | — | $ | 29.89 | |||||||||||||||||||||
Mariposa Shopping Center | JV-GRI | 25 | % | CA | San Jose-Sunnyvale-Santa Clara | 1957 | 126,658 | 31,665 | 100.0 | % | 100.0 | % | — | 42,896 | Safeway | $ | 17.77 | |||||||||||||||||||||
Morningside Plaza | CA | Los Angeles-Long Beach-Santa Ana | 1996 | 91,211 | 91,211 | 93.1 | % | 93.1 | % | — | 42,630 | Stater Bros. | $ | 22.70 | ||||||||||||||||||||||||
Navajo Shopping Center | JV-GRI | 25 | % | CA | San Diego-Carlsbad-San Marcos | 1964 | 102,138 | 25,535 | 99.1 | % | 99.1 | % | — | 44,180 | Albertsons | $ | 12.93 | |||||||||||||||||||||
Newland Center | CA | Los Angeles-Long Beach-Santa Ana | 1985 | 149,140 | 149,140 | 98.0 | % | 98.0 | % | — | 58,000 | Albertsons | $ | 19.68 | ||||||||||||||||||||||||
Oakbrook Plaza | CA | Oxnard-Thousand Oaks-Ventura | 1982 | 83,279 | 83,279 | 96.4 | % | 96.4 | % | — | 43,842 | Albertsons | $ | 15.92 | ||||||||||||||||||||||||
Park Plaza Shopping Center | JV-C | 20 | % | CA | Los Angeles-Long Beach-Santa Ana | 1991 | 194,396 | 38,879 | 93.0 | % | 93.0 | % | — | 28,210 | Henry’s Marketplace | $ | 19.39 | |||||||||||||||||||||
Paseo Del Sol | CA | Santa Barbara-Santa Maria-Goleta | 2004 | 54,778 | 54,778 | 64.5 | % | 64.5 | % | — | 40,000 | Whole Foods | $ | 27.87 | ||||||||||||||||||||||||
Plaza Hermosa | CA | Los Angeles-Long Beach-Santa Ana | 1984 | 94,940 | 94,940 | 100.0 | % | 100.0 | % | — | 36,800 | Von’s Food & Drug | $ | 20.53 | ||||||||||||||||||||||||
Pleasant Hill Shopping Center | JV-GRI | 25 | % | CA | San Francisco-Oakland-Fremont | 1970 | 234,061 | 58,515 | 99.2 | % | 99.2 | % | — | — | Target, Toys “R” Us | $ | 19.17 | |||||||||||||||||||||
Point Loma Plaza | JV-GRI | 25 | % | CA | San Diego-Carlsbad-San Marcos | 1987 | 212,442 | 53,111 | 96.2 | % | 96.2 | % | — | 50,000 | Von’s Food & Drug | $ | 17.56 | |||||||||||||||||||||
Powell Street Plaza | CA | San Francisco-Oakland-Fremont | 1987 | 165,928 | 165,928 | 82.1 | % | 82.1 | % | — | 10,122 | Trader Joe’s | $ | 30.11 | ||||||||||||||||||||||||
Raley’s Supermarket | JV-C2 | 20 | % | CA | Sacramento—Arden-Arcade—Roseville | 1964 | 62,827 | 12,565 | 100.0 | % | 100.0 | % | — | 62,827 | Raley’s | $ | 5.41 | |||||||||||||||||||||
Rancho San Diego Village | JV-GRI | 25 | % | CA | San Diego-Carlsbad-San Marcos | 1981 | 153,256 | 38,314 | 93.1 | % | 93.1 | % | — | 39,777 | Von’s Food & Drug | $ | 18.25 | |||||||||||||||||||||
Rio Vista Town Center | CA | Riverside-San Bernardino-Ontario | 2005 | 79,519 | 79,519 | 64.4 | % | 64.4 | % | — | 44,700 | Stater Bros. | $ | 16.57 | ||||||||||||||||||||||||
Rona Plaza | CA | Los Angeles-Long Beach-Santa Ana | 1989 | 51,760 | 51,760 | 100.0 | % | 100.0 | % | — | 37,194 | Superior Super Warehouse | $ | 17.20 | ||||||||||||||||||||||||
San Leandro Plaza | CA | San Francisco-Oakland-Fremont | 1982 | 50,432 | 50,432 | 100.0 | % | 100.0 | % | 38,250 | 38,250 | (Safeway) | $ | 28.46 | ||||||||||||||||||||||||
Santa Ana Downtown Plaza | CA | Los Angeles-Long Beach-Santa Ana | 1987 | 100,306 | 100,306 | 90.7 | % | 90.7 | % | — | 37,972 | Food 4 Less | $ | 18.76 | ||||||||||||||||||||||||
Seal Beach | JV-C | 20 | % | CA | Los Angeles-Long Beach-Santa Ana | 1966 | 96,858 | 19,372 | 88.1 | % | 88.1 | % | — | 48,000 | Von’s Food & Drug | $ | 23.83 | |||||||||||||||||||||
Sequoia Station | CA | San Francisco-Oakland-Fremont | 1996 | 103,148 | 103,148 | 99.2 | % | 99.2 | % | 62,050 | 62,050 | (Safeway) | $ | 32.93 | ||||||||||||||||||||||||
Silverado Plaza | JV-GRI | 25 | % | CA | Napa | 1974 | 84,916 | 21,229 | 100.0 | % | 100.0 | % | — | 31,833 | Nob Hill | $ | 14.65 | |||||||||||||||||||||
Snell & Branham Plaza | JV-GRI | 25 | % | CA | San Jose-Sunnyvale-Santa Clara | 1988 | 99,350 | 24,838 | 98.3 | % | 98.3 | % | — | 52,550 | Safeway | $ | 16.36 | |||||||||||||||||||||
Stanford Ranch Village | JV-GRI | 25 | % | CA | Sacramento—Arden-Arcade—Roseville | 1991 | 89,875 | 22,469 | 95.1 | % | 95.1 | % | — | 45,540 | Bel Air Market | $ | 16.17 | |||||||||||||||||||||
Strawflower Village | CA | San Francisco-Oakland-Fremont | 1985 | 78,827 | 78,827 | 94.4 | % | 94.4 | % | — | 33,753 | Safeway | $ | 19.24 | ||||||||||||||||||||||||
Tassajara Crossing | CA | San Francisco-Oakland-Fremont | 1990 | 146,140 | 146,140 | 96.7 | % | 96.7 | % | — | 56,496 | Safeway | $ | 20.63 |
29
Portfolio Summary Report By Region
September 30, 2009
JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | ||||||||||||||||||||||||||||||
Property Name | JV | REG’s Ownership % | State | CBSA | Last Renovation or Dev | GLA | GLA | % Leased | % Leased | – Operating | – Operating | Anchor- Owned | Grocery Anchor GLA | Major Tenants(1) | Average Base Rent/ Sq. Ft(2) | ||||||||||||||||||||
Twin Oaks Shopping Center | JV-GRI | 25% | CA | Los Angeles-Long Beach-Santa Ana | 1978 | 98,399 | 24,600 | 100.0 | % | 100.0 | % | — | 40,775 | Ralphs | $ | 14.48 | |||||||||||||||||||
Twin Peaks | CA | San Diego-Carlsbad-San Marcos | 1988 | 198,139 | 198,139 | 97.6 | % | 97.6 | % | — | 44,686 | Albertsons, Target | $ | 17.41 | |||||||||||||||||||||
Valencia Crossroads | CA | Los Angeles-Long Beach-Santa Ana | 2003 | 172,856 | 172,856 | 95.1 | % | 95.1 | % | — | 35,000 | Whole Foods, Kohl’s | $ | 23.02 | |||||||||||||||||||||
Ventura Village | CA | Oxnard-Thousand Oaks-Ventura | 1984 | 76,070 | 76,070 | 95.2 | % | 95.2 | % | — | 42,500 | Von’s Food & Drug | $ | 19.65 | |||||||||||||||||||||
Vine at Castaic | CA | Los Angeles-Long Beach-Santa Ana | 2005 | 30,236 | 30,236 | 70.7 | % | 70.7 | % | — | — | — | $ | 30.38 | |||||||||||||||||||||
Vista Village Phase I | JV-RRP | 20% | CA | San Diego-Carlsbad-San Marcos | 2003 | 129,009 | 25,802 | 95.1 | % | 95.1 | % | 165,000 | — | Krikorian Theaters, (Lowe’s) | $ | 23.98 | |||||||||||||||||||
Vista Village Phase II | JV-RRP | 20% | CA | San Diego-Carlsbad-San Marcos | 2003 | 55,000 | 11,000 | 45.5 | % | 45.5 | % | — | 25,000 | Sprout’s Markets | $ | 16.00 | |||||||||||||||||||
Vista Village IV | CA | San Diego-Carlsbad-San Marcos | 2006 | 11,000 | 11,000 | 100.0 | % | 100.0 | % | — | — | — | $ | 38.04 | |||||||||||||||||||||
West Park Plaza | CA | San Jose-Sunnyvale-Santa Clara | 1996 | 88,104 | 88,104 | 100.0 | % | 100.0 | % | — | 24,712 | Safeway | $ | 15.39 | |||||||||||||||||||||
Westlake Village Plaza and Center | CA | Oxnard-Thousand Oaks-Ventura | 1975 | 190,519 | 190,519 | 98.1 | % | 98.1 | % | — | 41,300 | Von’s Food & Drug | $ | 24.72 | |||||||||||||||||||||
Westridge Village | CA | Los Angeles-Long Beach-Santa Ana | 2003 | 92,287 | 92,287 | 98.7 | % | 98.7 | % | — | 50,782 | Albertsons | $ | 25.79 | |||||||||||||||||||||
Woodman Van Nuys | CA | Los Angeles-Long Beach-Santa Ana | 1992 | 107,614 | 107,614 | 97.5 | % | 97.5 | % | — | 77,648 | El Super | $ | 13.68 | |||||||||||||||||||||
Woodside Central | CA | San Francisco-Oakland-Fremont | 1993 | 80,591 | 80,591 | 100.0 | % | 100.0 | % | 113,000 | — | (Target) | $ | 20.52 | |||||||||||||||||||||
Ygnacio Plaza | JV-GRI | 25% | CA | San Francisco-Oakland-Fremont | 1968 | 109,701 | 27,425 | 100.0 | % | 100.0 | % | — | — | — | $ | 32.30 | |||||||||||||||||||
CA | 8,814,903 | 6,336,943 | 92.3 | % | 92.2 | % | 95.0 | % | 96.0 | % | 1,769,916 | 2,900,411 | |||||||||||||||||||||||
Applewood Shopping Center | JV-GRI | 25% | CO | Denver-Aurora | 1956 | 375,622 | 93,906 | 93.5 | % | 93.5 | % | — | 71,074 | King Soopers, Wal-Mart | $ | 9.32 | |||||||||||||||||||
Arapahoe Village | JV-GRI | 25% | CO | Boulder | 1957 | 159,237 | 39,809 | 94.2 | % | 94.2 | % | — | 43,500 | Safeway | $ | 16.66 | |||||||||||||||||||
Belleview Square | CO | Denver-Aurora | 1978 | 117,335 | 117,335 | 100.0 | % | 100.0 | % | — | 65,104 | King Soopers | $ | 15.24 | |||||||||||||||||||||
Boulevard Center | CO | Denver-Aurora | 1986 | 86,116 | 86,116 | 71.9 | % | 71.9 | % | 52,700 | 52,700 | (Safeway) | $ | 22.91 | |||||||||||||||||||||
Buckley Square | CO | Denver-Aurora | 1978 | 116,147 | 116,147 | 89.7 | % | 89.7 | % | — | 62,400 | King Soopers | $ | 8.03 | |||||||||||||||||||||
Centerplace of Greeley Phase III | CO | Greeley | 2007 | 94,090 | 94,090 | 76.6 | % | 76.6 | % | — | — | Sports Authority | $ | 14.93 | |||||||||||||||||||||
Cherrywood Square | JV-GRI | 25% | CO | Denver-Aurora | 1978 | 86,162 | 21,541 | 91.2 | % | 91.2 | % | — | 51,640 | King Soopers | $ | 10.04 | |||||||||||||||||||
Crossroads Commons | JV-C | 20% | CO | Boulder | 1986 | 143,444 | 28,689 | 77.3 | % | 77.3 | % | — | 39,247 | Whole Foods | $ | 21.98 | |||||||||||||||||||
Falcon Marketplace | CO | Colorado Springs | 2005 | 22,491 | 22,491 | 64.9 | % | 64.9 | % | 184,305 | 50,000 | (Wal-Mart Supercenter) | $ | 23.93 | |||||||||||||||||||||
Hilltop Village | JV-M3 | 25% | CO | Denver-Aurora | 2003 | 100,029 | 25,007 | 93.7 | % | 93.7 | % | — | 66,000 | King Soopers | $ | 8.48 | |||||||||||||||||||
South Lowry Square | CO | Denver-Aurora | 1993 | 119,916 | 119,916 | 87.7 | % | 87.7 | % | — | 62,600 | Safeway | $ | 12.38 | |||||||||||||||||||||
Littleton Square | CO | Denver-Aurora | 1997 | 94,222 | 94,222 | 91.2 | % | 91.2 | % | — | 49,751 | King Soopers | $ | 11.47 | |||||||||||||||||||||
Lloyd King Center | CO | Denver-Aurora | 1998 | 83,326 | 83,326 | 100.0 | % | 100.0 | % | — | 61,040 | King Soopers | $ | 11.42 | |||||||||||||||||||||
Marketplace at Briargate | CO | Colorado Springs | 2006 | 29,075 | 29,075 | 84.8 | % | 84.8 | % | 66,000 | 66,000 | (King Soopers) | $ | 27.73 | |||||||||||||||||||||
Monument Jackson Creek | CO | Colorado Springs | 1999 | 85,263 | 85,263 | 100.0 | % | 100.0 | % | — | 69,913 | King Soopers | $ | 10.76 | |||||||||||||||||||||
NorthGate Village | CO | Greeley | 2008 | 25,375 | 25,375 | 0.0 | % | 0.0 | % | 125,000 | 125,000 | (King Soopers) | NA | ||||||||||||||||||||||
Ralston Square Shopping Center | JV-GRI | 25% | CO | Denver-Aurora | 1977 | 82,750 | 20,688 | 96.1 | % | 96.1 | % | — | 55,311 | King Soopers | $ | 9.14 | |||||||||||||||||||
Shops at Quail Creek | CO | Denver-Aurora | 2008 | 37,585 | 37,585 | 57.8 | % | 57.8 | % | 99,844 | 99,844 | (King Soopers) | $ | 24.20 | |||||||||||||||||||||
Stroh Ranch | CO | Denver-Aurora | 1998 | 93,436 | 93,436 | 94.8 | % | 94.8 | % | — | 69,719 | King Soopers | $ | 11.92 | |||||||||||||||||||||
Woodmen Plaza | CO | Colorado Springs | 1998 | 116,233 | 116,233 | 85.2 | % | 85.2 | % | — | 69,716 | King Soopers | $ | 13.23 | |||||||||||||||||||||
CO | 2,067,854 | 1,350,249 | 88.4 | % | 87.0 | % | 91.0 | % | 91.0 | % | 527,849 | 1,230,559 | |||||||||||||||||||||||
Corbin’s Corner | JV-GRI | 25% | CT | Hartford-West Hartford-East Hartford | 1962 | 179,860 | 44,965 | 100.0 | % | 100.0 | % | — | 10,150 | Trader Joe’s | $ | 22.79 | |||||||||||||||||||
CT | 179,860 | 44,965 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | — | 10,150 | |||||||||||||||||||||||
Shops at The Columbia | JV-RC | 25% | DC | Washington-Arlington-Alexandria | 2006 | 22,812 | 5,703 | 100.0 | % | 100.0 | % | — | 11,833 | Trader Joe’s | $ | 34.72 | |||||||||||||||||||
Spring Valley Shopping Center | JV-GRI | 25% | DC | Washington-Arlington-Alexandria | 1930 | 16,835 | 4,209 | 100.0 | % | 100.0 | % | — | — | — | $ | 65.32 | |||||||||||||||||||
DC | 39,647 | 9,912 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | — | 11,833 | |||||||||||||||||||||||
First State Plaza | JV-GRI | 25% | DE | Philadelphia-Camden-Wilmington | 1988 | 164,779 | 41,195 | 86.8 | % | 86.8 | % | — | 57,319 | Shop Rite | $ | 14.87 | |||||||||||||||||||
Pike Creek | DE | Philadelphia-Camden-Wilmington | 1981 | 229,510 | 229,510 | 99.2 | % | 99.2 | % | — | 49,069 | Acme Markets, K-Mart | $ | 13.05 | |||||||||||||||||||||
Shoppes of Graylyn | JV-GRI | 25% | DE | Philadelphia-Camden-Wilmington | 1971 | 66,808 | 16,702 | 92.9 | % | 92.9 | % | — | — | — | $ | 19.46 | |||||||||||||||||||
White Oak - Dover, DE | DE | Dover | 2000 | 10,908 | 10,908 | 100.0 | % | 100.0 | % | — | — | — | $ | 32.73 | |||||||||||||||||||||
DE | 472,005 | 298,315 | 94.0 | % | 97.1 | % | 94.0 | % | 97.1 | % | — | 106,388 | |||||||||||||||||||||||
Anastasia Plaza | JV-M | 25% | FL | Jacksonville | 1988 | 102,342 | 25,586 | 96.2 | % | 96.2 | % | — | 48,555 | Publix | $ | 11.21 | |||||||||||||||||||
Aventura Shopping Center | FL | Miami-Fort Lauderdale-Miami Beach | 1974 | 102,876 | 102,876 | 92.2 | % | 92.2 | % | — | 35,908 | Publix | $ | 16.63 | |||||||||||||||||||||
Beneva Village Shops | FL | Sarasota-Bradenton-Venice | 1987 | 141,532 | 141,532 | 77.6 | % | 77.6 | % | — | 42,112 | Publix | $ | 11.47 | |||||||||||||||||||||
Berkshire Commons | FL | Naples-Marco Island | 1992 | 106,354 | 106,354 | 100.0 | % | 100.0 | % | — | 65,537 | Publix | $ | 12.25 | |||||||||||||||||||||
Bloomingdale Square | FL | Tampa-St. Petersburg-Clearwater | 1987 | 267,736 | 267,736 | 96.7 | % | 96.7 | % | — | 39,795 | Publix, Wal-Mart, Bealls | $ | 8.75 | |||||||||||||||||||||
Boynton Lakes Plaza | FL | Miami-Fort Lauderdale-Miami Beach | 1993 | 124,924 | 124,924 | 83.5 | % | 83.5 | % | — | 56,000 | Winn-Dixie | $ | 11.32 | |||||||||||||||||||||
Caligo Crossing | FL | Miami-Fort Lauderdale-Miami Beach | 2007 | 10,762 | 10,762 | 74.9 | % | 74.9 | % | 98,165 | — | (Kohl’s) | $ | 35.85 | |||||||||||||||||||||
Canopy Oak Center | JV-O | 50% | FL | Ocala | 2006 | 90,041 | 45,021 | 76.2 | % | 76.2 | % | — | 54,340 | Publix | $ | 17.47 | |||||||||||||||||||
Carriage Gate | FL | Tallahassee | 1978 | 76,784 | 76,784 | 90.1 | % | 90.1 | % | — | — | — | $ | 12.56 | |||||||||||||||||||||
Chasewood Plaza | FL | Miami-Fort Lauderdale-Miami Beach | 1986 | 155,603 | 155,603 | 96.7 | % | 96.7 | % | — | 54,420 | Publix | $ | 17.29 | |||||||||||||||||||||
Corkscrew Village | FL | Cape Coral-Fort Myers | 1997 | 82,011 | 82,011 | 91.9 | % | 91.9 | % | — | 51,420 | Publix | $ | 12.08 | |||||||||||||||||||||
Courtyard Shopping Center | FL | Jacksonville | 1987 | 137,256 | 137,256 | 100.0 | % | 100.0 | % | 62,771 | 62,771 | (Publix), Target | $ | 3.17 | |||||||||||||||||||||
East Port Plaza | FL | Port St. Lucie-Fort Pierce | 1991 | 113,281 | 113,281 | 86.5 | % | 86.5 | % | — | 42,112 | Publix | $ | 11.25 | |||||||||||||||||||||
East Towne Center | FL | Orlando | 2003 | 69,841 | 69,841 | 98.0 | % | 98.0 | % | — | 44,840 | Publix | $ | 14.03 | |||||||||||||||||||||
First Street Village | FL | Cape Coral-Fort Myers | 2006 | 54,926 | 54,926 | 89.4 | % | 89.4 | % | — | 39,393 | Publix | $ | 15.69 | |||||||||||||||||||||
Five Corners Plaza | JV-RC | 25% | FL | Miami-Fort Lauderdale-Miami Beach | 2001 | 44,647 | 11,162 | 88.1 | % | 88.1 | % | — | 27,887 | Publix | $ | 13.68 | |||||||||||||||||||
Fleming Island | FL | Jacksonville | 2000 | 136,663 | 136,663 | 88.4 | % | 88.4 | % | 129,807 | 47,955 | Publix, (Target) | $ | 12.24 | |||||||||||||||||||||
Garden Square | FL | Miami-Fort Lauderdale-Miami Beach | 1991 | 90,258 | 90,258 | 100.0 | % | 100.0 | % | — | 42,112 | Publix | $ | 14.97 | |||||||||||||||||||||
Grande Oak | FL | Cape Coral-Fort Myers | 2000 | 78,784 | 78,784 | 98.5 | % | 98.5 | % | — | 54,379 | Publix | $ | 14.25 | |||||||||||||||||||||
Hibernia Pavilion | FL | Jacksonville | 2006 | 51,298 | 51,298 | 92.5 | % | 92.5 | % | — | 39,203 | Publix | $ | 16.99 | |||||||||||||||||||||
Hibernia Plaza | FL | Jacksonville | 2006 | 8,400 | 8,400 | 33.3 | % | 33.3 | % | — | — | — | $ | 21.36 | |||||||||||||||||||||
Horton’s Corner | FL | Jacksonville | 2007 | 14,820 | 14,820 | 100.0 | % | 100.0 | % | — | — | — | $ | 25.71 |
30
Portfolio Summary Report By Region
September 30, 2009
JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | ||||||||||||||||||||||||||||||
Property Name | JV | REG’s % | State | CBSA | Last Renovation or Dev | GLA | GLA | % Leased | % Leased | – Operating | – Operating | Anchor- Owned | Grocery Anchor GLA | Major Tenants(1) | Average Base Rent/ Sq. Ft(2) | ||||||||||||||||||||
Island Crossing | JV-C2 | 20% | FL | Port St. Lucie-Fort Pierce | 1996 | 58,456 | 11,691 | 100.0 | % | 100.0 | % | — | 47,955 | Publix | $ | 10.01 | |||||||||||||||||||
John’s Creek Center | JV-C2 | 20% | FL | Jacksonville | 2004 | 75,101 | 15,020 | 98.1 | % | 98.1 | % | — | 44,840 | Publix | $ | 13.67 | |||||||||||||||||||
Julington Village | JV-C | 20% | FL | Jacksonville | 1999 | 81,820 | 16,364 | 100.0 | % | 100.0 | % | — | 51,420 | Publix | $ | 14.18 | |||||||||||||||||||
Kings Crossing Sun City | FL | Tampa-St. Petersburg-Clearwater | 1999 | 75,020 | 75,020 | 98.4 | % | 98.4 | % | — | 51,420 | Publix | $ | 11.84 | |||||||||||||||||||||
Lynnhaven | JV-O | 50% | FL | Panama City-Lynn Haven | 2001 | 63,871 | 31,936 | 100.0 | % | 100.0 | % | — | 44,271 | Publix | $ | 11.77 | |||||||||||||||||||
Marketplace St Pete | FL | Tampa-St. Petersburg-Clearwater | 1983 | 90,296 | 90,296 | 33.7 | % | 33.7 | % | — | — | — | $ | 22.58 | |||||||||||||||||||||
Martin Downs Village Center | FL | Port St. Lucie-Fort Pierce | 1985 | 112,667 | 112,667 | 84.5 | % | 84.5 | % | — | — | — | $ | 15.00 | |||||||||||||||||||||
Martin Downs Village Shoppes | FL | Port St. Lucie-Fort Pierce | 1998 | 48,937 | 48,937 | 87.1 | % | 87.1 | % | — | — | — | $ | 17.75 | |||||||||||||||||||||
Millhopper Shopping Center | FL | Gainesville | 1974 | 84,065 | 84,065 | 100.0 | % | 100.0 | % | — | 37,244 | Publix | $ | 10.23 | |||||||||||||||||||||
Naples Walk Shopping Center | FL | Naples-Marco Island | 1999 | 125,390 | 125,390 | 86.0 | % | 86.0 | % | — | 51,420 | Publix | $ | 15.78 | |||||||||||||||||||||
Newberry Square | FL | Gainesville | 1986 | 180,524 | 180,524 | 95.6 | % | 95.6 | % | — | 39,795 | Publix, K-Mart | $ | 7.57 | |||||||||||||||||||||
Nocatee Town Center | FL | Jacksonville | 2007 | 69,803 | 69,803 | 79.7 | % | 79.7 | % | — | 54,340 | Publix | NA | ||||||||||||||||||||||
Northgate Square | FL | Tampa-St. Petersburg-Clearwater | 1995 | 75,495 | 75,495 | 100.0 | % | 100.0 | % | — | 47,955 | Publix | $ | 12.61 | |||||||||||||||||||||
Oakleaf Commons | FL | Jacksonville | 2006 | 73,717 | 73,717 | 79.1 | % | 79.1 | % | — | 45,600 | Publix | $ | 14.15 | |||||||||||||||||||||
Ocala Corners | JV-M | 25% | FL | Tallahassee | 2000 | 86,772 | 21,693 | 100.0 | % | 100.0 | % | — | 61,171 | Publix | $ | 13.20 | |||||||||||||||||||
Old St Augustine Plaza | FL | Jacksonville | 1990 | 232,459 | 232,459 | 99.1 | % | 99.1 | % | — | 51,832 | Publix, Burlington Coat Factory, Hobby Lobby | $ | 7.64 | |||||||||||||||||||||
Pebblebrook Plaza | JV-O | 50% | FL | Naples-Marco Island | 2000 | 76,767 | 38,384 | 100.0 | % | 100.0 | % | — | 61,166 | Publix | $ | 12.89 | |||||||||||||||||||
Pine Tree Plaza | FL | Jacksonville | 1999 | 63,387 | 63,387 | 91.3 | % | 91.3 | % | — | 37,866 | Publix | $ | 12.94 | |||||||||||||||||||||
Plantation Plaza | JV-C2 | 20% | FL | Jacksonville | 2004 | 77,747 | 15,549 | 100.0 | % | 100.0 | % | — | 44,840 | Publix | $ | 16.17 | |||||||||||||||||||
Regency Square | FL | Tampa-St. Petersburg-Clearwater | 1986 | 349,848 | 349,848 | 93.5 | % | 93.5 | % | 66,000 | — | AMC Theater, Michaels, (Best Buy), (Macdill) | $ | 13.95 | |||||||||||||||||||||
Seminole Shoppes | FL | Jacksonville | 2009 | 73,240 | 73,240 | 74.2 | % | 74.2 | % | — | 54,340 | Publix | $ | 19.17 | |||||||||||||||||||||
Shoppes @ 104 | JV-M | 25% | FL | Miami-Fort Lauderdale-Miami Beach | 1990 | 108,192 | 27,048 | 98.7 | % | 98.7 | % | — | 46,368 | Winn-Dixie | $ | 13.49 | |||||||||||||||||||
Shoppes at Bartram Park | JV-O | 50% | FL | Jacksonville | 2004 | 105,319 | 52,660 | 97.3 | % | 97.3 | % | 97,000 | 44,840 | Publix, (Kohl’s) | $ | 17.72 | |||||||||||||||||||
Shoppes at Bartram Park Phase II | JV-O | 50% | FL | Jacksonville | 2008 | 14,639 | 7,320 | 28.5 | % | 28.5 | % | — | — | — | $ | 21.98 | |||||||||||||||||||
Shops at John’s Creek | FL | Jacksonville | 2004 | 15,490 | 15,490 | 100.0 | % | 100.0 | % | — | — | — | $ | 20.78 | |||||||||||||||||||||
Starke | FL | None | 2000 | 12,739 | 12,739 | 100.0 | % | 100.0 | % | — | — | — | $ | 23.83 | |||||||||||||||||||||
Suncoast Crossing Phase I | FL | Tampa-St. Petersburg-Clearwater | 2007 | 108,434 | 108,434 | 91.9 | % | 91.9 | % | — | — | Kohl’s | $ | 28.00 | |||||||||||||||||||||
Suncoast Crossing Phase II | FL | Tampa-St. Petersburg-Clearwater | 2008 | 9,452 | 9,452 | 0.0 | % | 0.0 | % | 143,055 | — | (Target) | NA | ||||||||||||||||||||||
Town Center at Martin Downs | FL | Port St. Lucie-Fort Pierce | 1996 | 64,546 | 64,546 | 100.0 | % | 100.0 | % | — | 56,146 | Publix | $ | 12.77 | |||||||||||||||||||||
Town Square | FL | Tampa-St. Petersburg-Clearwater | 1999 | 44,380 | 44,380 | 100.0 | % | 100.0 | % | — | — | — | $ | 26.77 | |||||||||||||||||||||
Village Center | FL | Tampa-St. Petersburg-Clearwater | 1993 | 181,110 | 181,110 | 96.5 | % | 96.5 | % | — | 36,434 | Publix | $ | 12.74 | |||||||||||||||||||||
Village Commons Shopping Center | JV-GRI | 25% | FL | Miami-Fort Lauderdale-Miami Beach | 1986 | 169,053 | 42,263 | 82.0 | % | 82.0 | % | — | 39,975 | Publix | $ | 17.33 | |||||||||||||||||||
Vineyard Shopping Center | JV-M3 | 25% | FL | Tallahassee | 2002 | 62,821 | 15,705 | 82.2 | % | 82.2 | % | — | 44,271 | Publix | $ | 11.04 | |||||||||||||||||||
Welleby Plaza | FL | Miami-Fort Lauderdale-Miami Beach | 1982 | 109,949 | 109,949 | 95.5 | % | 95.5 | % | — | 46,779 | Publix | $ | 10.34 | |||||||||||||||||||||
Wellington Town Square | FL | Miami-Fort Lauderdale-Miami Beach | 1982 | 107,325 | 107,325 | 96.9 | % | 96.9 | % | — | 44,840 | Publix | $ | 18.68 | |||||||||||||||||||||
Westchase | FL | Tampa-St. Petersburg-Clearwater | 1998 | 78,998 | 78,998 | 95.2 | % | 95.2 | % | — | 51,420 | Publix | $ | 12.91 | |||||||||||||||||||||
Willa Springs | FL | Orlando | 2000 | 89,930 | 89,930 | 96.9 | % | 96.9 | % | — | 44,271 | Publix | $ | 15.54 | |||||||||||||||||||||
FL | 5,518,898 | 4,678,710 | 91.7 | % | 91.5 | % | 93.1 | % | 92.8 | % | 596,798 | 2,131,558 | |||||||||||||||||||||||
Ashford Place | GA | Atlanta-Sandy Springs-Marietta | 1993 | 53,449 | 53,449 | 64.7 | % | 64.7 | % | — | — | — | $ | 19.82 | |||||||||||||||||||||
Briarcliff La Vista | GA | Atlanta-Sandy Springs-Marietta | 1962 | 39,204 | 39,204 | 100.0 | % | 100.0 | % | — | — | — | $ | 16.79 | |||||||||||||||||||||
Briarcliff Village | GA | Atlanta-Sandy Springs-Marietta | 1990 | 187,156 | 187,156 | 88.3 | % | 88.3 | % | — | 43,454 | Publix | $ | 14.47 | |||||||||||||||||||||
Buckhead Court | GA | Atlanta-Sandy Springs-Marietta | 1984 | 48,338 | 48,338 | 97.7 | % | 97.7 | % | — | — | — | $ | 15.65 | |||||||||||||||||||||
Cambridge Square | GA | Atlanta-Sandy Springs-Marietta | 1979 | 71,474 | 71,474 | 99.9 | % | 99.9 | % | — | 40,852 | Kroger | $ | 12.20 | |||||||||||||||||||||
Chapel Hill Centre | GA | Atlanta-Sandy Springs-Marietta | 2005 | 66,970 | 66,970 | 96.4 | % | 96.4 | % | 88,713 | — | (Kohl’s) | $ | 11.54 | |||||||||||||||||||||
Cromwell Square | GA | Atlanta-Sandy Springs-Marietta | 1990 | 70,282 | 70,282 | 91.5 | % | 91.5 | % | — | — | — | $ | 10.68 | |||||||||||||||||||||
Delk Spectrum | GA | Atlanta-Sandy Springs-Marietta | 1991 | 100,539 | 100,539 | 82.9 | % | 82.9 | % | — | 45,044 | Publix | $ | 15.67 | |||||||||||||||||||||
Dunwoody Hall | GA | Atlanta-Sandy Springs-Marietta | 1986 | 89,351 | 89,351 | 100.0 | % | 100.0 | % | — | 44,271 | Publix | $ | 14.62 | |||||||||||||||||||||
Dunwoody Village | GA | Atlanta-Sandy Springs-Marietta | 1975 | 120,598 | 120,598 | 85.2 | % | 85.2 | % | — | 18,400 | Fresh Market | $ | 17.48 | |||||||||||||||||||||
Howell Mill Village | GA | Atlanta-Sandy Springs-Marietta | 1984 | 97,990 | 97,990 | 89.0 | % | 89.0 | % | — | 31,000 | Publix | $ | 16.09 | |||||||||||||||||||||
King Plaza | JV-C2 | 20% | GA | Atlanta-Sandy Springs-Marietta | 1998 | 81,432 | 16,286 | 92.5 | % | 92.5 | % | — | 51,420 | Publix | $ | 12.36 | |||||||||||||||||||
Lindbergh Crossing | JV-M | 25% | GA | Atlanta-Sandy Springs-Marietta | 1998 | 27,059 | 6,765 | 96.0 | % | 96.0 | % | — | — | — | $ | 23.70 | |||||||||||||||||||
Loehmanns Plaza Georgia | GA | Atlanta-Sandy Springs-Marietta | 1986 | 137,139 | 137,139 | 96.0 | % | 96.0 | % | — | — | — | $ | 18.14 | |||||||||||||||||||||
Lost Mountain Crossing | JV-C2 | 20% | GA | Atlanta-Sandy Springs-Marietta | 1994 | 72,568 | 14,514 | 91.5 | % | 91.5 | % | — | 47,814 | Publix | $ | 11.39 | |||||||||||||||||||
Paces Ferry Plaza | GA | Atlanta-Sandy Springs-Marietta | 1987 | 61,697 | 61,697 | 100.0 | % | 100.0 | % | — | — | — | $ | 29.55 | |||||||||||||||||||||
Powers Ferry Square | GA | Atlanta-Sandy Springs-Marietta | 1987 | 95,703 | 95,703 | 93.4 | % | 93.4 | % | — | — | — | $ | 21.85 | |||||||||||||||||||||
Powers Ferry Village | GA | Atlanta-Sandy Springs-Marietta | 1994 | 78,896 | 78,896 | 100.0 | % | 100.0 | % | — | 47,955 | Publix | $ | 10.58 | |||||||||||||||||||||
Rivermont Station | GA | Atlanta-Sandy Springs-Marietta | 1996 | 90,267 | 90,267 | 78.0 | % | 78.0 | % | — | 58,261 | Kroger | $ | 15.61 | |||||||||||||||||||||
Roswell Crossing | JV-M | 25% | GA | Atlanta-Sandy Springs-Marietta | 1999 | 201,979 | 50,495 | 90.1 | % | 90.1 | % | — | 11,606 | Trader Joe’s, Pike Nurseries | $ | 13.33 | |||||||||||||||||||
Russell Ridge | GA | Atlanta-Sandy Springs-Marietta | 1995 | 98,559 | 98,559 | 91.8 | % | 91.8 | % | — | 63,296 | Kroger | $ | 11.48 | |||||||||||||||||||||
Trowbridge Crossing | JV-M | 25% | GA | Atlanta-Sandy Springs-Marietta | 1998 | 62,558 | 15,640 | 100.0 | % | 100.0 | % | — | 37,888 | Publix | $ | 10.92 | |||||||||||||||||||
Woodstock Crossing | JV-M | 25% | GA | Atlanta-Sandy Springs-Marietta | 1994 | 66,122 | 16,531 | 92.6 | % | 92.6 | % | — | 54,322 | Kroger | $ | 9.13 | |||||||||||||||||||
GA | 2,019,330 | 1,627,842 | 91.4 | % | 91.1 | % | 91.4 | % | 91.1 | % | 88,713 | 595,583 | |||||||||||||||||||||||
Baker Hill Center | JV-C | 20% | IL | Chicago-Naperville-Joliet | 1998 | 135,355 | 27,071 | 93.9 | % | 93.9 | % | — | 72,397 | Dominick’s | $ | 14.24 | |||||||||||||||||||
Brentwood Commons | JV-GRI | 25% | IL | Chicago-Naperville-Joliet | 1962 | 125,585 | 31,396 | 80.6 | % | 80.6 | % | — | 64,762 | Dominick’s | $ | 11.88 | |||||||||||||||||||
Carbondale Center | JV-D | 16.35% | IL | Carbondale | 1997 | 59,726 | 9,765 | 100.0 | % | 100.0 | % | — | 56,726 | Schnucks | $ | 10.17 | |||||||||||||||||||
Civic Center Plaza | JV-GRI | 25% | IL | Chicago-Naperville-Joliet | 1989 | 264,973 | 66,243 | 99.5 | % | 99.5 | % | — | 87,135 | Super H Mart, Home Depot | $ | 10.80 | |||||||||||||||||||
Champaign Commons | JV-D | 16.35% | IL | Champaign-Urbana | 1990 | 88,105 | 14,405 | 90.7 | % | 90.7 | % | — | 72,326 | Schnucks | $ | 8.65 | |||||||||||||||||||
Country Club Plaza | JV-D | 16.35% | IL | St. Louis | 2001 | 86,867 | 14,203 | 98.4 | % | 98.4 | % | — | 54,554 | Schnucks | $ | 7.07 | |||||||||||||||||||
Deer Grove Center | JV-C | 20% | IL | Chicago-Naperville-Joliet | 1996 | 236,173 | 47,235 | 76.8 | % | 76.8 | % | 117,000 | 65,816 | Dominick’s, (Target) | $ | 13.70 | |||||||||||||||||||
Frankfort Crossing Shpg Ctr | IL | Chicago-Naperville-Joliet | 1992 | 114,534 | 114,534 | 91.8 | % | 91.8 | % | — | 64,937 | Jewel / OSCO | $ | 12.70 | |||||||||||||||||||||
Geneva Crossing | JV-C | 20% | IL | Chicago-Naperville-Joliet | 1997 | 123,182 | 24,636 | 98.8 | % | 98.8 | % | — | 72,385 | Dominick’s | $ | 13.94 |
31
Portfolio Summary Report By Region
September 30, 2009
JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | ||||||||||||||||||||||||||||||
Property Name | JV | REG’s Ownership % | State | CBSA | Last Renovation or Dev | GLA | GLA | % Leased | % Leased | – Operating | – Operating | Anchor- Owned | Grocery Anchor GLA | Major Tenants(1) | Average Base Rent/ Sq. Ft(2) | ||||||||||||||||||||
Granite City | JV-D | 16.35% | IL | St. Louis | 2004 | 46,237 | 7,560 | 100.0 | % | 100.0 | % | — | 46,237 | Schnucks | $ | 8.28 | |||||||||||||||||||
Hinsdale | IL | Chicago-Naperville-Joliet | 1986 | 178,960 | 178,960 | 82.1 | % | 82.1 | % | — | 69,540 | Dominick’s | $ | 13.37 | |||||||||||||||||||||
McHenry Commons Shopping Center | JV-GRI | 25% | IL | Chicago-Naperville-Joliet | 1988 | 100,526 | 25,132 | 16.6 | % | 16.6 | % | — | — | — | $ | 16.41 | |||||||||||||||||||
Montvale Commons | JV-D | 16.35% | IL | Springfield | 1996 | 73,937 | 12,089 | 98.1 | % | 98.1 | % | — | 62,447 | Schnucks | $ | 10.54 | |||||||||||||||||||
Oaks Shopping Center | JV-GRI | 25% | IL | Chicago-Naperville-Joliet | 1983 | 135,005 | 33,751 | 87.3 | % | 87.3 | % | — | 63,863 | Dominick’s | $ | 14.81 | |||||||||||||||||||
Riverside Sq & River’s Edge | JV-GRI | 25% | IL | Chicago-Naperville-Joliet | 1986 | 169,435 | 42,359 | 98.6 | % | 98.6 | % | — | 74,495 | Dominick’s | $ | 14.46 | |||||||||||||||||||
Riverview Plaza | JV-GRI | 25% | IL | Chicago-Naperville-Joliet | 1981 | 139,256 | 34,814 | 97.7 | % | 97.7 | % | — | 50,094 | Dominick’s | $ | 11.01 | |||||||||||||||||||
Shorewood Crossing | JV-C | 20% | IL | Chicago-Naperville-Joliet | 2001 | 87,705 | 17,541 | 98.2 | % | 98.2 | % | — | 65,977 | Dominick’s | $ | 14.66 | |||||||||||||||||||
Shorewood Crossing II | JV-C2 | 20% | IL | Chicago-Naperville-Joliet | 2005 | 86,276 | 17,255 | 98.1 | % | 98.1 | % | — | — | — | $ | 13.38 | |||||||||||||||||||
Stearns Crossing | JV-C | 20% | IL | Chicago-Naperville-Joliet | 1999 | 96,613 | 19,323 | 94.1 | % | 94.1 | % | — | 65,613 | Dominick’s | $ | 13.86 | |||||||||||||||||||
Stonebrook Plaza Shopping Center | JV-GRI | 25% | IL | Chicago-Naperville-Joliet | 1984 | 95,825 | 23,956 | 100.0 | % | 100.0 | % | — | 63,000 | Dominick’s | $ | 11.41 | |||||||||||||||||||
Swansea Plaza | JV-D | 16.35% | IL | St. Louis | 1988 | 118,892 | 19,439 | 97.1 | % | 97.1 | % | — | 70,017 | Schnucks | $ | 10.07 | |||||||||||||||||||
Urbana Crossing | JV-D | 16.35% | IL | Champaign-Urbana | 1997 | 85,196 | 13,930 | 96.7 | % | 96.7 | % | — | 62,105 | Schnucks | $ | 11.13 | |||||||||||||||||||
Westbrook Commons | IL | Chicago-Naperville-Joliet | 1984 | 121,502 | 121,502 | 81.7 | % | 81.7 | % | — | 51,304 | Dominick’s | $ | 12.00 | |||||||||||||||||||||
IL | 2,769,865 | 917,098 | 89.7 | % | 87.6 | % | 89.7 | % | 87.6 | % | 117,000 | 1,355,730 | |||||||||||||||||||||||
Airport Crossing | IN | Chicago-Naperville-Joliet | 2006 | 11,924 | 11,924 | 66.4 | % | 66.4 | % | 89,911 | — | (Kohl’s) | $ | 16.81 | |||||||||||||||||||||
Augusta Center | IN | Chicago-Naperville-Joliet | 2006 | 14,532 | 14,532 | 70.2 | % | 70.2 | % | 213,988 | 213,988 | (Menards) | $ | 30.65 | |||||||||||||||||||||
Evansville West Center | JV-D | 16.35% | IN | Evansville | 1989 | 79,885 | 13,061 | 91.9 | % | 91.9 | % | — | 62,273 | Schnucks | $ | 8.50 | |||||||||||||||||||
Greenwood Springs | IN | Indianapolis | 2004 | 28,028 | 28,028 | 29.9 | % | 29.9 | % | 265,798 | 50,000 | (Gander Mountain), (Wal-Mart Supercenter) | $ | 19.50 | |||||||||||||||||||||
Willow Lake Shopping Center | JV-GRI | 25% | IN | Indianapolis | 1987 | 85,923 | 21,481 | 79.8 | % | 79.8 | % | 64,000 | 64,000 | (Kroger) | $ | 16.94 | |||||||||||||||||||
Willow Lake West Shopping Center | JV-GRI | 25% | IN | Indianapolis | 2001 | 52,961 | 13,240 | 100.0 | % | 100.0 | % | — | 10,028 | Trader Joe’s | $ | 21.75 | |||||||||||||||||||
IN | 273,253 | 102,266 | 81.1 | % | 67.4 | % | 81.7 | % | 67.5 | % | 633,697 | 400,289 | |||||||||||||||||||||||
Walton Towne Center | KY | Cincinnati-Middletown | 2007 | 23,184 | 23,184 | 63.7 | % | 63.7 | % | 116,432 | 116,432 | (Kroger) | $ | 17.43 | |||||||||||||||||||||
KY | 23,184 | 23,184 | 63.7 | % | 63.7 | % | NA | NA | 116,432 | 116,432 | |||||||||||||||||||||||||
Shops at Saugus | MA | Boston-Cambridge-Quincy | 2006 | 94,204 | 94,204 | 84.2 | % | 84.2 | % | — | 11,000 | Trader Joe’s | $ | 25.75 | |||||||||||||||||||||
Speedway Plaza | JV-C2 | 20% | MA | Worcester | 1988 | 185,279 | 37,056 | 100.0 | % | 100.0 | % | — | 59,970 | Stop & Shop, BJ’s Wholesale | $ | 10.57 | |||||||||||||||||||
Twin City Plaza | MA | Boston-Cambridge-Quincy | 2004 | 281,703 | 281,703 | 92.9 | % | 92.9 | % | — | 62,500 | Shaw’s, Marshall’s | $ | 15.60 | |||||||||||||||||||||
MA | 561,186 | 412,963 | 93.8 | % | 91.6 | % | 95.7 | % | 93.7 | % | — | 133,470 | |||||||||||||||||||||||
Bowie Plaza | JV-GRI | 25% | MD | Washington-Arlington-Alexandria | 1966 | 104,037 | 26,009 | 79.7 | % | 79.7 | % | — | 21,750 | Giant Food | $ | 19.26 | |||||||||||||||||||
Clinton Park | JV-C | 20% | MD | Washington-Arlington-Alexandria | 2003 | 206,050 | 41,210 | 94.8 | % | 94.8 | % | 49,000 | 43,000 | Giant Food, Sears, (Toys “R” Us) | $ | 8.70 | |||||||||||||||||||
Cloppers Mill Village | JV-GRI | 25% | MD | Washington-Arlington-Alexandria | 1995 | 137,035 | 34,259 | 100.0 | % | 100.0 | % | — | 70,057 | Shoppers Food Warehouse | $ | 18.13 | |||||||||||||||||||
Elkridge Corners | JV-GRI | 25% | MD | Baltimore-Towson | 1990 | 73,529 | 18,382 | 100.0 | % | 100.0 | % | — | 39,571 | Super Fresh | $ | 14.71 | |||||||||||||||||||
Festival at Woodholme | JV-GRI | 25% | MD | Baltimore-Towson | 1986 | 81,028 | 20,257 | 88.1 | % | 88.1 | % | — | 10,370 | Trader Joe’s | $ | 34.70 | |||||||||||||||||||
Firstfield Shopping Center | JV-GRI | 25% | MD | Washington-Arlington-Alexandria | 1978 | 22,328 | 5,582 | 93.3 | % | 93.3 | % | — | — | — | $ | 35.69 | |||||||||||||||||||
Goshen Plaza | JV-GRI | 25% | MD | Washington-Arlington-Alexandria | 1987 | 45,654 | 11,414 | 84.6 | % | 84.6 | % | — | — | — | $ | 19.68 | |||||||||||||||||||
King Farm Village Center | JV-RC | 25% | MD | Washington-Arlington-Alexandria | 2001 | 118,326 | 29,582 | 97.4 | % | 97.4 | % | — | 53,754 | Safeway | $ | 25.07 | |||||||||||||||||||
Lee Airport | MD | Baltimore-Towson | 2005 | 107,063 | 107,063 | 75.4 | % | 75.4 | % | 75,000 | 70,260 | Giant Food, (Sunrise) | NA | ||||||||||||||||||||||
Mitchellville Plaza | JV-GRI | 25% | MD | Washington-Arlington-Alexandria | 1991 | 156,125 | 39,031 | 87.7 | % | 87.7 | % | — | 45,100 | Food Lion | $ | 22.07 | |||||||||||||||||||
Parkville Shopping Center | JV-GRI | 25% | MD | Baltimore-Towson | 1961 | 162,435 | 40,609 | 96.1 | % | 96.1 | % | — | 41,223 | Super Fresh | $ | 12.40 | |||||||||||||||||||
Southside Marketplace | JV-GRI | 25% | MD | Baltimore-Towson | 1990 | 125,146 | 31,287 | 95.6 | % | 95.6 | % | — | 44,264 | Shoppers Food Warehouse | $ | 15.43 | |||||||||||||||||||
Takoma Park | JV-GRI | 25% | MD | Washington-Arlington-Alexandria | 1960 | 106,469 | 26,617 | 99.5 | % | 99.5 | % | — | 63,643 | Shoppers Food Warehouse | $ | 10.30 | |||||||||||||||||||
Valley Centre | JV-GRI | 25% | MD | Baltimore-Towson | 1987 | 247,837 | 61,959 | 95.8 | % | 95.8 | % | — | — | — | $ | 14.96 | |||||||||||||||||||
Watkins Park Plaza | JV-GRI | 25% | MD | Washington-Arlington-Alexandria | 1985 | 113,443 | 28,361 | 93.6 | % | 93.6 | % | — | 43,205 | Safeway | $ | 19.00 | |||||||||||||||||||
Woodmoor Shopping Center | JV-GRI | 25% | MD | Washington-Arlington-Alexandria | 1954 | 67,403 | 16,851 | 86.6 | % | 86.6 | % | — | — | — | $ | 24.76 | |||||||||||||||||||
MD | 1,873,908 | 538,472 | 92.6 | % | 90.0 | % | 93.7 | % | 93.7 | % | 124,000 | 546,197 | |||||||||||||||||||||||
Fenton Marketplace | MI | Flint | 1999 | 97,224 | 97,224 | 91.4 | % | 91.4 | % | — | 53,739 | Farmer Jack | $ | 12.96 | |||||||||||||||||||||
State Street Crossing | MI | Ann Arbor | 2006 | 21,049 | 21,049 | 60.0 | % | 60.0 | % | 147,491 | — | (Wal-Mart) | $ | 24.24 | |||||||||||||||||||||
MI | 118,273 | 118,273 | 85.8 | % | 85.8 | % | 91.4 | % | 91.4 | % | 147,491 | 53,739 | |||||||||||||||||||||||
Affton Plaza | JV-D | 16.35% | MO | St. Louis | 2000 | 67,760 | 11,079 | 96.2 | % | 96.2 | % | — | 61,218 | Schnucks | $ | 5.87 | |||||||||||||||||||
Bellerive Plaza | JV-D | 16.35% | MO | St. Louis | 2000 | 115,252 | 18,844 | 93.3 | % | 93.3 | % | — | 67,985 | Schnucks | $ | 9.73 | |||||||||||||||||||
Brentwood Plaza | JV-D | 16.35% | MO | St. Louis | 2002 | 60,452 | 9,884 | 100.0 | % | 100.0 | % | — | 51,800 | Schnucks | $ | 9.62 | |||||||||||||||||||
Bridgeton | JV-D | 16.35% | MO | St. Louis | 2005 | 70,762 | 11,570 | 100.0 | % | 100.0 | % | 129,802 | 63,482 | Schnucks, (Home Depot) | $ | 11.82 | |||||||||||||||||||
Butler Hill Centre | JV-D | 16.35% | MO | St. Louis | 1987 | 90,889 | 14,860 | 98.5 | % | 98.5 | % | — | 63,304 | Schnucks | $ | 10.70 | |||||||||||||||||||
Capital Crossing | JV-D | 16.35% | MO | Jefferson City | 2002 | 85,149 | 13,922 | 98.6 | % | 98.6 | % | — | 63,111 | Schnucks | $ | 11.14 | |||||||||||||||||||
City Plaza | JV-D | 16.35% | MO | St. Louis | 1998 | 80,149 | 13,104 | 94.9 | % | 94.9 | % | — | 62,348 | Schnucks | $ | 9.10 | |||||||||||||||||||
Crestwood Commons | JV-D | 16.35% | MO | St. Louis | 1994 | 67,285 | 11,001 | 100.0 | % | 100.0 | % | 132,463 | 67,285 | Schnucks, (Best Buy), (Gordman’s) | $ | 11.79 | |||||||||||||||||||
Dardenne Crossing | JV-D | 16.35% | MO | St. Louis | 1996 | 67,430 | 11,025 | 100.0 | % | 100.0 | % | — | 63,333 | Schnucks | $ | 10.96 | |||||||||||||||||||
Dorsett Village | JV-D | 16.35% | MO | St. Louis | 1998 | 104,217 | 17,039 | 98.1 | % | 98.1 | % | 35,090 | 59,483 | Schnucks, (Orlando Gardens Banquet Center) | $ | 11.77 | |||||||||||||||||||
Kirkwood Commons | JV-D | 16.35% | MO | St. Louis | 2000 | 467,703 | 76,469 | 100.0 | % | 100.0 | % | 258,000 | — | Wal-Mart, (Target), (Lowe’s) | $ | 9.40 | |||||||||||||||||||
Lake St. Louis | JV-D | 16.35% | MO | St. Louis | 2004 | 75,643 | 12,368 | 100.0 | % | 100.0 | % | — | 63,187 | Schnucks | $ | 12.83 | |||||||||||||||||||
O’Fallon Centre | JV-D | 16.35% | MO | St. Louis | 1984 | 71,300 | 11,658 | 90.2 | % | 90.2 | % | — | 55,050 | Schnucks | $ | 8.25 | |||||||||||||||||||
Plaza 94 | JV-D | 16.35% | MO | St. Louis | 2005 | 66,555 | 10,882 | 97.2 | % | 97.2 | % | — | 52,844 | Schnucks | $ | 9.63 | |||||||||||||||||||
Richardson Crossing | JV-D | 16.35% | MO | St. Louis | 2000 | 82,994 | 13,570 | 97.1 | % | 97.1 | % | — | 61,494 | Schnucks | $ | 12.09 | |||||||||||||||||||
Shackelford Center | JV-D | 16.35% | MO | St. Louis | 2006 | 49,635 | 8,115 | 97.4 | % | 97.4 | % | — | 45,960 | Schnucks | $ | 7.42 | |||||||||||||||||||
Sierra Vista Plaza | JV-D | 16.35% | MO | St. Louis | 1993 | 74,666 | 12,208 | 98.4 | % | 98.4 | % | — | 56,201 | Schnucks | $ | 10.06 | |||||||||||||||||||
Twin Oaks | JV-D | 16.35% | MO | St. Louis | 2006 | 71,682 | 11,720 | 98.3 | % | 98.3 | % | — | 63,482 | Schnucks | $ | 12.06 | |||||||||||||||||||
University City Square | JV-D | 16.35% | MO | St. Louis | 1997 | 79,230 | 12,954 | 100.0 | % | 100.0 | % | — | 61,600 | Schnucks | $ | 9.18 | |||||||||||||||||||
Washington Crossing | JV-D | 16.35% | MO | St. Louis | 1999 | 117,626 | 19,232 | 95.1 | % | 95.1 | % | — | 56,250 | Schnucks | $ | 10.95 |
32
Portfolio Summary Report By Region
September 30, 2009
JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | |||||||||||||||||||||||||||||||
Property Name | JV | REG’s Ownership % | State | CBSA | Last Renovation or Dev | GLA | GLA | % Leased | % Leased | – Operating | – Operating | Anchor- Owned | Grocery Anchor GLA | Major Tenants(1) | Average Base Rent/ Sq. Ft(2) | |||||||||||||||||||||
Wentzville Commons | JV-D | 16.35 | % | MO | St. Louis | 2000 | 74,205 | 12,133 | 100.0 | % | 100.0 | % | 106,086 | 61,860 | Schnucks, (Home Depot) | $ | 11.19 | |||||||||||||||||||
Wildwood Crossing | JV-D | 16.35 | % | MO | St. Louis | 1997 | 108,200 | 17,691 | 85.1 | % | 85.1 | % | — | 61,500 | Schnucks | $ | 11.51 | |||||||||||||||||||
Zumbehl Commons | JV-D | 16.35 | % | MO | St. Louis | 1990 | 116,682 | 19,078 | 94.2 | % | 94.2 | % | — | 74,672 | Schnucks | $ | 8.66 | |||||||||||||||||||
MO | 2,265,466 | 370,404 | 97.2 | % | 97.2 | % | 97.2 | % | 97.2 | % | 661,441 | 1,337,449 | ||||||||||||||||||||||||
Apple Valley Square | JV-RC | 25 | % | MN | Minneapolis-St. Paul-Bloomington | 1998 | 184,841 | 46,210 | 98.8 | % | 98.8 | % | 87,437 | 61,736 | Rainbow Foods, Jo-Ann Fabrics, Savers, (Burlington Coat Factory) | $ | 10.85 | |||||||||||||||||||
Colonial Square | JV-GRI | 25 | % | MN | Minneapolis-St. Paul-Bloomington | 1959 | 93,200 | 23,300 | 96.1 | % | 96.1 | % | — | 43,978 | Lund’s | $ | 16.58 | |||||||||||||||||||
Rockford Road Plaza | JV-GRI | 25 | % | MN | Minneapolis-St. Paul-Bloomington | 1991 | 205,897 | 51,474 | 95.5 | % | 95.5 | % | — | 65,608 | Rainbow Foods | $ | 12.25 | |||||||||||||||||||
MN | 483,938 | 120,985 | 96.9 | % | 96.9 | % | 96.9 | % | 96.9 | % | 87,437 | 171,322 | ||||||||||||||||||||||||
Cameron Village | JV-CCV | 30 | % | NC | Raleigh-Cary | 1949 | 635,918 | 190,775 | 84.2 | % | 84.2 | % | — | 79,830 | Harris Teeter, Fresh Market | $ | 15.68 | |||||||||||||||||||
Carmel Commons | NC | Charlotte-Gastonia-Concord | 1979 | 132,651 | 132,651 | 97.7 | % | 97.7 | % | — | 14,300 | Fresh Market | $ | 16.10 | ||||||||||||||||||||||
Cochran Commons | JV-C2 | 20 | % | NC | Charlotte-Gastonia-Concord | 2003 | 66,020 | 13,204 | 98.2 | % | 98.2 | % | — | 41,500 | Harris Teeter | $ | 15.31 | |||||||||||||||||||
Fuquay Crossing | JV-RC | 25 | % | NC | Raleigh-Cary | 2002 | 124,774 | 31,194 | 94.6 | % | 94.6 | % | — | 46,478 | Kroger | $ | 9.88 | |||||||||||||||||||
Garner Towne Square | NC | Raleigh-Cary | 1998 | 221,776 | 221,776 | 95.8 | % | 95.8 | % | 273,000 | 57,590 | Kroger, (Home Depot), (Target) | $ | 12.56 | ||||||||||||||||||||||
Glenwood Village | NC | Raleigh-Cary | 1983 | 42,864 | 42,864 | 100.0 | % | 100.0 | % | — | 27,764 | Harris Teeter | $ | 13.59 | ||||||||||||||||||||||
Harris Crossing | NC | Raleigh-Cary | 2007 | 65,368 | 65,368 | 83.9 | % | 83.9 | % | — | 53,365 | Harris Teeter | NA | |||||||||||||||||||||||
Lake Pine Plaza | NC | Raleigh-Cary | 1997 | 87,690 | 87,690 | 100.0 | % | 100.0 | % | — | 57,590 | Kroger | $ | 11.91 | ||||||||||||||||||||||
Maynard Crossing | NC | Raleigh-Cary | 1997 | 122,782 | 122,782 | 95.3 | % | 95.3 | % | — | 55,973 | Kroger | $ | 15.05 | ||||||||||||||||||||||
Middle Creek Commons | NC | Raleigh-Cary | 2006 | 73,634 | 73,634 | 81.3 | % | 81.3 | % | — | 49,495 | Lowes Foods | $ | 15.17 | ||||||||||||||||||||||
Shoppes of Kildaire | JV-GRI | 25 | % | NC | Raleigh-Cary | 1986 | 148,204 | 37,051 | 92.8 | % | 92.8 | % | — | 18,613 | Trader Joe’s | $ | 14.89 | |||||||||||||||||||
Southpoint Crossing | NC | Durham | 1998 | 103,128 | 103,128 | 97.8 | % | 97.8 | % | — | 59,160 | Kroger | $ | 15.84 | ||||||||||||||||||||||
Sutton Square | JV-C2 | 20 | % | NC | Raleigh-Cary | 1985 | 101,846 | 20,369 | 78.7 | % | 78.7 | % | — | 24,167 | — | $ | 14.63 | |||||||||||||||||||
Woodcroft Shopping Center | NC | Durham | 1984 | 89,833 | 89,833 | 97.0 | % | 97.0 | % | — | 40,832 | Food Lion | $ | 12.07 | ||||||||||||||||||||||
NC | 2,016,488 | 1,232,319 | 90.7 | % | 93.0 | % | 91.3 | % | 94.3 | % | 273,000 | 626,657 | ||||||||||||||||||||||||
Merrimack Shopping Center | NH | Manchester-Nashua | 2004 | 78,893 | 78,893 | 96.7 | % | 96.7 | % | — | 54,000 | Shaw’s | $ | 12.19 | ||||||||||||||||||||||
NH | 78,893 | 78,893 | 96.7 | % | 96.7 | % | 96.7 | % | 96.7 | % | — | 54,000 | ||||||||||||||||||||||||
Plaza Square | JV-GRI | 25 | % | NJ | New York-Northern New Jersey-Long Island | 1990 | 103,842 | 25,961 | 91.8 | % | 91.8 | % | — | 60,000 | Shop Rite | $ | 22.16 | |||||||||||||||||||
Haddon Commons | JV-GRI | 25 | % | NJ | Philadelphia-Camden-Wilmington | 1985 | 52,640 | 13,160 | 93.4 | % | 93.4 | % | — | 34,240 | Acme Markets | $ | 5.19 | |||||||||||||||||||
NJ | 156,482 | 39,121 | 92.3 | % | 92.3 | % | 92.3 | % | 92.3 | % | — | 94,240 | ||||||||||||||||||||||||
Anthem Highlands Shopping Center | NV | Las Vegas-Paradise | 2004 | 93,516 | 93,516 | 81.7 | % | 81.7 | % | — | 53,963 | Albertsons | $ | 13.53 | ||||||||||||||||||||||
Deer Springs Town Center | NV | Las Vegas-Paradise | 2007 | 339,474 | 339,474 | 77.6 | % | 77.6 | % | 132,360 | — | (Target), Home Depot, Toys “R” Us | $ | 19.01 | ||||||||||||||||||||||
Centennial Crossroads Plaza | JV-M | 25 | % | NV | Las Vegas-Paradise | 2002 | 99,064 | 24,766 | 95.7 | % | 95.7 | % | 154,000 | 55,256 | Von’s Food & Drug, (Target) | $ | 13.02 | |||||||||||||||||||
NV | 532,054 | 457,756 | 81.7 | % | 79.4 | % | 88.9 | % | 84.6 | % | 286,360 | 109,219 | ||||||||||||||||||||||||
Beckett Commons | OH | Cincinnati-Middletown | 1995 | 121,498 | 121,498 | 100.0 | % | 100.0 | % | — | 70,815 | Kroger | $ | 10.10 | ||||||||||||||||||||||
Cherry Grove | OH | Cincinnati-Middletown | 1997 | 195,513 | 195,513 | 98.3 | % | 98.3 | % | — | 66,336 | Kroger | $ | 9.99 | ||||||||||||||||||||||
East Pointe | OH | Columbus | 1993 | 86,503 | 86,503 | 100.0 | % | 100.0 | % | — | 59,120 | Kroger | $ | 10.83 | ||||||||||||||||||||||
Hyde Park | OH | Cincinnati-Middletown | 1995 | 396,861 | 396,861 | 96.5 | % | 96.5 | % | — | 169,267 | Kroger, Biggs | $ | 13.56 | ||||||||||||||||||||||
Indian Springs Market Center | JV-RRP | 20 | % | OH | Cincinnati-Middletown | 2005 | 146,116 | 29,223 | 100.0 | % | 100.0 | % | 203,000 | — | Kohl’s, (Wal-Mart Supercenter) | $ | 5.09 | |||||||||||||||||||
Kroger New Albany Center | OH | Columbus | 1999 | 93,285 | 93,285 | 96.6 | % | 96.6 | % | — | 63,805 | Kroger | $ | 11.60 | ||||||||||||||||||||||
Maxtown Road (Northgate) | OH | Columbus | 1996 | 85,100 | 85,100 | 98.4 | % | 98.4 | % | 90,000 | 62,000 | Kroger, (Home Depot) | $ | 10.76 | ||||||||||||||||||||||
Park Place Shopping Center | OH | Columbus | 1988 | 106,832 | 106,832 | 60.1 | % | 60.1 | % | — | — | — | $ | 9.53 | ||||||||||||||||||||||
Red Bank Village | OH | Cincinnati-Middletown | 2006 | 174,315 | 174,315 | 90.3 | % | 90.3 | % | — | — | Wal-Mart | $ | 5.15 | ||||||||||||||||||||||
Regency Commons | OH | Cincinnati-Middletown | 2004 | 30,770 | 30,770 | 80.5 | % | 80.5 | % | — | — | — | $ | 23.53 | ||||||||||||||||||||||
Shoppes at Mason | OH | Cincinnati-Middletown | 1997 | 80,800 | 80,800 | 96.5 | % | 96.5 | % | — | 56,800 | Kroger | $ | 10.11 | ||||||||||||||||||||||
Sycamore Crossing & Sycamore Plaza | JV-RRP | 20 | % | OH | Cincinnati-Middletown | 1966 | 390,957 | 78,191 | 88.4 | % | 88.4 | % | — | 25,723 | Fresh Market, Macy’s Furniture Gallery, Toys ‘R Us, Dick’s Sporting Goods | $ | 16.67 | |||||||||||||||||||
Wadsworth Crossing | OH | Cleveland-Elyria-Mentor | 2005 | 108,173 | 108,173 | 88.7 | % | 88.7 | % | 336,263 | — | (Kohl’s), (Lowe’s), (Target) | $ | 14.73 | ||||||||||||||||||||||
Westchester Plaza | OH | Cincinnati-Middletown | 1988 | 88,181 | 88,181 | 98.4 | % | 98.4 | % | — | 66,523 | Kroger | $ | 9.97 | ||||||||||||||||||||||
Windmiller Plaza Phase I | OH | Columbus | 1997 | 140,437 | 140,437 | 97.5 | % | 97.5 | % | — | 101,428 | Kroger | $ | 8.46 | ||||||||||||||||||||||
OH | 2,245,341 | 1,815,683 | 93.2 | % | 93.6 | % | 93.7 | % | 94.3 | % | 629,263 | 741,817 | ||||||||||||||||||||||||
Corvallis Market Center | OR | Corvallis | 2006 | 84,549 | 84,549 | 100.0 | % | 100.0 | % | — | — | — | $ | 16.53 | ||||||||||||||||||||||
Greenway Town Center | JV-GRI | 25 | % | OR | Portland-Vancouver-Beaverton | 1979 | 93,101 | 23,275 | 95.7 | % | 95.7 | % | — | 37,500 | Unified Western Grocers | $ | 12.61 | |||||||||||||||||||
Hillsboro Market Center | JV-M | 25 | % | OR | Portland-Vancouver-Beaverton | 2000 | 148,051 | 37,013 | 94.0 | % | 94.0 | % | — | 57,370 | Albertsons | $ | 14.05 | |||||||||||||||||||
Hillsboro - Sports Authority/Best Buy | OR | Portland-Vancouver-Beaverton | 2006 | 76,483 | 76,483 | 100.0 | % | 100.0 | % | — | — | Sports Authority | $ | 27.45 | ||||||||||||||||||||||
Murrayhill Marketplace | OR | Portland-Vancouver-Beaverton | 1988 | 148,967 | 148,967 | 97.6 | % | 97.6 | % | — | 41,132 | Safeway | $ | 14.68 | ||||||||||||||||||||||
Sherwood Crossroads | OR | Portland-Vancouver-Beaverton | 1999 | 87,966 | 87,966 | 98.4 | % | 98.4 | % | — | 55,227 | Safeway | $ | 10.95 | ||||||||||||||||||||||
Sherwood Market Center | OR | Portland-Vancouver-Beaverton | 1995 | 124,259 | 124,259 | 98.6 | % | 98.6 | % | — | 49,793 | Albertsons | $ | 17.90 | ||||||||||||||||||||||
Sunnyside 205 | OR | Portland-Vancouver-Beaverton | 1988 | 52,710 | 52,710 | 89.9 | % | 89.9 | % | — | — | — | $ | 22.26 | ||||||||||||||||||||||
Tanasbourne Market | OR | Portland-Vancouver-Beaverton | 2006 | 71,000 | 71,000 | 100.0 | % | 100.0 | % | — | 56,500 | Whole Foods | $ | 25.38 | ||||||||||||||||||||||
Walker Center | OR | Portland-Vancouver-Beaverton | 1987 | 89,610 | 89,610 | 97.8 | % | 97.8 | % | — | — | Sports Authority | $ | 16.97 | ||||||||||||||||||||||
OR | 976,696 | 795,832 | 97.2 | % | 97.8 | % | 97.2 | % | 97.8 | % | — | 297,522 | ||||||||||||||||||||||||
Allen Street Shopping Center | JV-GRI | 25 | % | PA | Allentown-Bethlehem-Easton | 1958 | 46,228 | 11,557 | 96.7 | % | 96.7 | % | — | 22,075 | Ahart Market | $ | 13.37 | |||||||||||||||||||
City Avenue Shopping Center | JV-GRI | 25 | % | PA | Philadelphia-Camden-Wilmington | 1960 | 159,094 | 39,774 | 95.6 | % | 95.6 | % | — | — | — | $ | 17.31 | |||||||||||||||||||
Gateway Shopping Center | PA | Philadelphia-Camden-Wilmington | 1960 | 219,337 | 219,337 | 92.4 | % | 92.4 | % | — | 11,100 | Trader Joe’s | $ | 24.20 | ||||||||||||||||||||||
Hershey | PA | Harrisburg-Carlisle | 2000 | 6,000 | 6,000 | 100.0 | % | 100.0 | % | — | — | — | $ | 27.64 | ||||||||||||||||||||||
Kulpsville Village Center | PA | Philadelphia-Camden-Wilmington | 2006 | 14,820 | 14,820 | 100.0 | % | 100.0 | % | — | — | — | NA | |||||||||||||||||||||||
Lower Nazareth Commons | PA | Allentown-Bethlehem-Easton | 2007 | 80,122 | 80,122 | 75.5 | % | 75.5 | % | 133,000 | — | (Target), Sports Authority | $ | 20.28 | ||||||||||||||||||||||
Mayfair Shopping Center | JV-GRI | 25 | % | PA | Philadelphia-Camden-Wilmington | 1988 | 112,276 | 28,069 | 89.7 | % | 89.7 | % | — | 25,673 | Shop ‘N Bag | $ | 15.95 |
33
Portfolio Summary Report By Region
September 30, 2009
JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | |||||||||||||||||||||||||||||||
Property Name | JV | REG’s Ownership % | State | CBSA | Last Renovation or Dev | GLA | GLA | % Leased | % Leased | – Operating | – Operating | Anchor- Owned | Grocery Anchor GLA | Major Tenants(1) | Average Base Rent/ Sq. Ft(2) | |||||||||||||||||||||
Mercer Square Shopping Center | JV-GRI | 25 | % | PA | Philadelphia-Camden-Wilmington | 1988 | 91,400 | 22,850 | 92.1 | % | 92.1 | % | — | 50,708 | Genuardi’s | $ | 19.16 | |||||||||||||||||||
Newtown Square Shopping Center | JV-GRI | 25 | % | PA | Philadelphia-Camden-Wilmington | 1970 | 146,893 | 36,723 | 89.7 | % | 89.7 | % | — | 56,226 | Acme Markets | $ | 14.79 | |||||||||||||||||||
Silver Spring Square | JV-RRP | 20 | % | PA | Harrisburg-Carlisle | 2005 | 314,449 | 62,890 | 95.9 | % | 95.9 | % | 139,377 | 130,000 | Wegmans, (Target) | $ | 14.83 | |||||||||||||||||||
Stefko Boulevard Shopping Center | JV-GRI | 25 | % | PA | Allentown-Bethlehem-Easton | 1976 | 133,824 | 33,456 | 90.2 | % | 90.2 | % | — | 73,000 | Valley Farm Market | $ | 7.17 | |||||||||||||||||||
Warwick Square Shopping Center | JV-GRI | 25 | % | PA | Philadelphia-Camden-Wilmington | 1999 | 89,680 | 22,420 | 96.5 | % | 96.5 | % | — | 50,658 | Genuardi’s | $ | 17.27 | |||||||||||||||||||
PA | 1,414,123 | 578,018 | 92.4 | % | 90.7 | % | 93.4 | % | 93.2 | % | 272,377 | 419,440 | ||||||||||||||||||||||||
Buckwalter Village | SC | Hilton Head Island-Beaufort | 2006 | 59,601 | 59,601 | 88.3 | % | 88.3 | % | — | 45,600 | Publix | $ | 13.54 | ||||||||||||||||||||||
Merchants Village | JV-GRI | 25 | % | SC | Charleston-North Charleston | 1997 | 79,724 | 19,931 | 97.0 | % | 97.0 | % | — | 37,888 | Publix | $ | 13.39 | |||||||||||||||||||
Murray Landing | JV-M3 | 25 | % | SC | Columbia | 2003 | 64,359 | 16,090 | 97.8 | % | 97.8 | % | — | 44,840 | Publix | $ | 12.35 | |||||||||||||||||||
Orangeburg | SC | Charleston-North Charleston | 2006 | 14,820 | 14,820 | 100.0 | % | 100.0 | % | — | — | — | $ | 23.01 | ||||||||||||||||||||||
Queensborough Shopping Center | JV-O | 50 | % | SC | Charleston-North Charleston | 1993 | 82,333 | 41,167 | 97.7 | % | 97.7 | % | — | 65,796 | Publix | $ | 9.95 | |||||||||||||||||||
Surfside Beach Commons | JV-C2 | 20 | % | SC | Myrtle Beach-Conway-North Myrtle Beach | 1999 | 59,881 | 11,976 | 97.8 | % | 97.8 | % | — | 46,624 | Bi-Lo | $ | 11.78 | |||||||||||||||||||
SC | 360,718 | 163,584 | 96.1 | % | 94.4 | % | 97.7 | % | 97.9 | % | — | 240,748 | ||||||||||||||||||||||||
Collierville Crossing | JV-D | 16.35 | % | TN | Memphis | 2004 | 86,065 | 14,072 | 93.4 | % | 93.4 | % | 125,500 | 63,193 | Schnucks, (Target) | $ | 12.22 | |||||||||||||||||||
Dickson Tn | TN | Nashville-Davidson—Murfreesboro | 1998 | 10,908 | 10,908 | 100.0 | % | 100.0 | % | — | — | — | $ | 20.35 | ||||||||||||||||||||||
Harpeth Village Fieldstone | TN | Nashville-Davidson—Murfreesboro | 1998 | 70,091 | 70,091 | 100.0 | % | 100.0 | % | — | 55,377 | Publix | $ | 13.51 | ||||||||||||||||||||||
Lebanon Center | TN | Nashville-Davidson—Murfreesboro | 2006 | 63,800 | 63,800 | 75.9 | % | 75.9 | % | — | 45,600 | Publix | $ | 12.14 | ||||||||||||||||||||||
Nashboro Village | TN | Nashville-Davidson—Murfreesboro | 1998 | 86,811 | 86,811 | 95.2 | % | 95.2 | % | — | 61,224 | Kroger | $ | 10.48 | ||||||||||||||||||||||
Northlake Village I & II | TN | Nashville-Davidson—Murfreesboro | 1988 | 137,807 | 137,807 | 80.6 | % | 80.6 | % | — | 64,537 | Kroger | $ | 12.74 | ||||||||||||||||||||||
Peartree Village | TN | Nashville-Davidson—Murfreesboro | 1997 | 109,904 | 109,904 | 97.9 | % | 97.9 | % | — | 60,647 | Harris Teeter | $ | 17.71 | ||||||||||||||||||||||
TN | 565,386 | 493,393 | 90.4 | % | 90.0 | % | 92.2 | % | 92.0 | % | 125,500 | 350,578 | ||||||||||||||||||||||||
Alden Bridge | TX | Houston-Baytown-Sugar Land | 1998 | 138,953 | 138,953 | 94.2 | % | 94.2 | % | — | 67,768 | Kroger | $ | 16.79 | ||||||||||||||||||||||
Atascocita Center | TX | Houston-Baytown-Sugar Land | 2003 | 97,240 | 97,240 | 94.3 | % | 94.3 | % | — | 65,740 | Kroger | $ | 9.83 | ||||||||||||||||||||||
Bethany Park Place | TX | Dallas-Fort Worth-Arlington | 1998 | 98,906 | 98,906 | 98.0 | % | 98.0 | % | — | 83,214 | Kroger | $ | 11.24 | ||||||||||||||||||||||
Cochran’s Crossing | TX | Houston-Baytown-Sugar Land | 1994 | 138,192 | 138,192 | 98.0 | % | 98.0 | % | — | 63,449 | Kroger | $ | 16.30 | ||||||||||||||||||||||
Cooper Street | TX | Dallas-Fort Worth-Arlington | 1992 | 133,196 | 133,196 | 91.5 | % | 91.5 | % | 102,950 | — | (Home Depot) | $ | 10.23 | ||||||||||||||||||||||
Fort Bend Center | TX | Houston-Baytown-Sugar Land | 2000 | 30,164 | 30,164 | 92.1 | % | 92.1 | % | 67,106 | 67,106 | (Kroger) | $ | 16.61 | ||||||||||||||||||||||
Hancock | TX | Austin-Round Rock | 1998 | 410,438 | 410,438 | 95.7 | % | 95.7 | % | — | 90,217 | H.E.B., Sears | $ | 12.68 | ||||||||||||||||||||||
Hickory Creek Plaza | TX | Dallas-Fort Worth-Arlington | 2006 | 28,134 | 28,134 | 36.4 | % | 36.4 | % | 81,264 | 81,264 | (Kroger) | $ | 22.87 | ||||||||||||||||||||||
Hillcrest Village | TX | Dallas-Fort Worth-Arlington | 1991 | 14,530 | 14,530 | 100.0 | % | 100.0 | % | — | — | — | $ | 33.89 | ||||||||||||||||||||||
Highland Village | TX | Dallas-Fort Worth-Arlington | 2005 | 351,635 | 351,635 | 80.2 | % | 80.2 | % | — | — | AMC Theater | $ | 26.02 | ||||||||||||||||||||||
Indian Springs Center | JV-O | 50 | % | TX | Houston-Baytown-Sugar Land | 2003 | 136,625 | 68,313 | 100.0 | % | 100.0 | % | — | 79,000 | H.E.B. | $ | 18.94 | |||||||||||||||||||
Keller Town Center | TX | Dallas-Fort Worth-Arlington | 1999 | 114,937 | 114,937 | 94.1 | % | 94.1 | % | — | 63,631 | Tom Thumb | $ | 14.27 | ||||||||||||||||||||||
Kleinwood Center | JV-M3 | 25 | % | TX | Houston-Baytown-Sugar Land | 2003 | 148,964 | 37,241 | 79.7 | % | 79.7 | % | — | 80,925 | H.E.B. | $ | 16.21 | |||||||||||||||||||
Kleinwood Center II | TX | Houston-Baytown-Sugar Land | 2005 | 45,000 | 45,000 | 100.0 | % | 100.0 | % | 45,000 | — | (LA Fitness) | $ | 16.50 | ||||||||||||||||||||||
Lebanon/Legacy Center | TX | Dallas-Fort Worth-Arlington | 2002 | 56,674 | 56,674 | 93.8 | % | 93.8 | % | 62,804 | 62,804 | (Albertsons) | $ | 22.85 | ||||||||||||||||||||||
Main Street Center | JV-GRI | 25 | % | TX | Dallas-Fort Worth-Arlington | 2002 | 42,754 | 10,689 | 77.2 | % | 77.2 | % | 62,322 | 62,322 | (Albertsons) | $ | 20.73 | |||||||||||||||||||
Market at Preston Forest | TX | Dallas-Fort Worth-Arlington | 1990 | 96,353 | 96,353 | 100.0 | % | 100.0 | % | — | 64,228 | Tom Thumb | $ | 18.10 | ||||||||||||||||||||||
Market at Round Rock | TX | Austin-Round Rock | 1987 | 122,646 | 122,646 | 58.4 | % | 58.4 | % | — | 29,523 | Sprout’s Markets | $ | 16.35 | ||||||||||||||||||||||
Memorial Collection Shopping Center | JV-GRI | 25 | % | TX | Houston-Baytown-Sugar Land | 1974 | 103,330 | 25,833 | 97.5 | % | 97.5 | % | — | 53,993 | Randall’s Food | $ | 14.65 | |||||||||||||||||||
Mockingbird Common | TX | Dallas-Fort Worth-Arlington | 1987 | 120,321 | 120,321 | 100.0 | % | 100.0 | % | — | 48,525 | Tom Thumb | $ | 14.58 | ||||||||||||||||||||||
North Hills | TX | Austin-Round Rock | 1995 | 144,020 | 144,020 | 96.0 | % | 96.0 | % | — | 60,465 | H.E.B. | $ | 18.21 | ||||||||||||||||||||||
Panther Creek | TX | Houston-Baytown-Sugar Land | 1994 | 165,560 | 165,560 | 92.1 | % | 92.1 | % | — | 65,800 | Randall’s Food | $ | 16.53 | ||||||||||||||||||||||
Preston Park | TX | Dallas-Fort Worth-Arlington | 1985 | 239,333 | 239,333 | 89.2 | % | 89.2 | % | — | 53,118 | Tom Thumb | $ | 24.83 | ||||||||||||||||||||||
Prestonbrook | TX | Dallas-Fort Worth-Arlington | 1998 | 91,537 | 91,537 | 97.2 | % | 97.2 | % | — | 63,636 | Kroger | $ | 13.41 | ||||||||||||||||||||||
Prestonwood Park | TX | Dallas-Fort Worth-Arlington | 1999 | 101,167 | 101,167 | 52.7 | % | 52.7 | % | 62,322 | 62,322 | (Albertsons) | $ | 22.39 | ||||||||||||||||||||||
Rockwall Town Center | TX | Dallas-Fort Worth-Arlington | 2004 | 46,095 | 46,095 | 100.0 | % | 100.0 | % | 73,770 | 57,017 | (Kroger) | $ | 22.71 | ||||||||||||||||||||||
Shiloh Springs | TX | Dallas-Fort Worth-Arlington | 1998 | 110,040 | 110,040 | 88.7 | % | 88.7 | % | — | 60,932 | Kroger | $ | 14.01 | ||||||||||||||||||||||
Signature Plaza | TX | Dallas-Fort Worth-Arlington | 2004 | 32,414 | 32,414 | 68.8 | % | 68.8 | % | 61,962 | 61,962 | (Kroger) | $ | 21.22 | ||||||||||||||||||||||
Sterling Ridge | TX | Houston-Baytown-Sugar Land | 2000 | 128,643 | 128,643 | 100.0 | % | 100.0 | % | — | 63,373 | Kroger | $ | 17.71 | ||||||||||||||||||||||
Sweetwater Plaza | JV-C | 20 | % | TX | Houston-Baytown-Sugar Land | 2000 | 134,045 | 26,809 | 95.3 | % | 95.3 | % | — | 65,241 | Kroger | $ | 16.09 | |||||||||||||||||||
Trophy Club | TX | Dallas-Fort Worth-Arlington | 1999 | 106,507 | 106,507 | 88.6 | % | 88.6 | % | — | 63,654 | Tom Thumb | $ | 12.95 | ||||||||||||||||||||||
Waterside Marketplace | TX | Houston-Baytown-Sugar Land | 2007 | 24,858 | 24,858 | 84.7 | % | 84.7 | % | 102,984 | 102,984 | (Kroger) | $ | 20.94 | ||||||||||||||||||||||
Weslayan Plaza East | JV-GRI | 25 | % | TX | Houston-Baytown-Sugar Land | 1969 | 169,693 | 42,423 | 98.3 | % | 98.3 | % | — | — | — | $ | 13.69 | |||||||||||||||||||
Weslayan Plaza West | JV-GRI | 25 | % | TX | Houston-Baytown-Sugar Land | 1969 | 186,069 | 46,517 | 91.9 | % | 91.9 | % | — | 51,960 | Randall’s Food | $ | 16.33 | |||||||||||||||||||
Westwood Village | TX | Houston-Baytown-Sugar Land | 2006 | 183,371 | 183,371 | 83.9 | % | 83.9 | % | 126,874 | — | (Target) | $ | 15.55 | ||||||||||||||||||||||
Woodway Collection | JV-GRI | 25 | % | TX | Houston-Baytown-Sugar Land | 1974 | 111,165 | 27,791 | 84.5 | % | 84.5 | % | — | 56,596 | Randall’s Food | $ | 15.26 | |||||||||||||||||||
TX | 4,403,509 | 3,656,479 | 89.9 | % | 89.6 | % | 91.5 | % | 91.5 | % | 849,358 | 1,952,769 | ||||||||||||||||||||||||
601 King Street | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1980 | 8,349 | 2,087 | 75.3 | % | 75.3 | % | — | — | — | $ | 46.77 | |||||||||||||||||||
Ashburn Farm Market Center | VA | Washington-Arlington-Alexandria | 2000 | 91,905 | 91,905 | 96.8 | % | 96.8 | % | — | 48,999 | Giant Food | $ | 21.23 | ||||||||||||||||||||||
Ashburn Farm Village Center | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1996 | 88,897 | 22,224 | 97.3 | % | 97.3 | % | — | 57,030 | Shoppers Food Warehouse | $ | 14.19 | |||||||||||||||||||
Braemar Shopping Center | JV-RC | 25 | % | VA | Washington-Arlington-Alexandria | 2004 | 96,439 | 24,110 | 94.8 | % | 94.8 | % | — | 57,860 | Safeway | $ | 16.63 | |||||||||||||||||||
Centre Ridge Marketplace | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1996 | 104,100 | 26,025 | 100.0 | % | 100.0 | % | — | 55,138 | Shoppers Food Warehouse | $ | 16.55 | |||||||||||||||||||
Cheshire Station | VA | Washington-Arlington-Alexandria | 2000 | 97,156 | 97,156 | 100.0 | % | 100.0 | % | — | 55,163 | Safeway | $ | 16.68 | ||||||||||||||||||||||
Culpeper Colonnade | VA | Culpeper | 2006 | 62,114 | 62,114 | 90.9 | % | 90.9 | % | 127,307 | 68,421 | Martin’s, (Target) | $ | 16.11 | ||||||||||||||||||||||
Fairfax Shopping Center | VA | Washington-Arlington-Alexandria | 1955 | 85,482 | 85,482 | 76.5 | % | 76.5 | % | — | — | — | $ | 13.15 | ||||||||||||||||||||||
Festival at Manchester Lakes | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1990 | 165,130 | 41,283 | 96.4 | % | 96.4 | % | — | 65,000 | Shoppers Food Warehouse | $ | 22.53 |
34
Portfolio Summary Report By Region
September 30, 2009
JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | JVs at 100% | REG’s pro-rata share | |||||||||||||||||||||||||||||||
Property Name | JV | REG’s Ownership % | State | CBSA | Last Renovation or Dev | GLA | GLA | % Leased | % Leased | – Operating | – Operating | Anchor- Owned | Grocery Anchor GLA | Major Tenants(1) | Average Base Rent/ Sq. Ft(2) | |||||||||||||||||||||
Fortuna Center Plaza | JV-RRP | 20 | % | VA | Washington-Arlington-Alexandria | 2004 | 90,131 | 18,026 | 100.0 | % | 100.0 | % | 123,735 | 66,870 | Shoppers Food Warehouse, (Target) | $ | 14.06 | |||||||||||||||||||
Fox Mill Shopping Center | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1977 | 103,269 | 25,817 | 96.1 | % | 96.1 | % | — | 49,837 | Giant Food | $ | 20.18 | |||||||||||||||||||
Gayton Crossing | JV-GRI | 25 | % | VA | Richmond | 1983 | 156,917 | 39,229 | 94.8 | % | 94.8 | % | — | 38,408 | Ukrop’s | $ | 13.21 | |||||||||||||||||||
Greenbriar Town Center | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1972 | 340,006 | 85,002 | 98.4 | % | 98.4 | % | — | 62,319 | Giant Food | $ | 21.79 | |||||||||||||||||||
Hanover Village Shopping Center | JV-GRI | 25 | % | VA | Richmond | 1971 | 96,146 | 24,037 | 69.9 | % | 69.9 | % | — | — | — | $ | 9.71 | |||||||||||||||||||
Hollymead Town Center | JV-C2 | 20 | % | VA | Charlottesville | 2004 | 153,739 | 30,748 | 97.0 | % | 97.0 | % | 142,500 | 60,607 | Harris Teeter, (Target) | $ | 19.70 | |||||||||||||||||||
Kamp Washington Shopping Center | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1960 | 71,825 | 17,956 | 95.8 | % | 95.8 | % | — | — | — | $ | 32.77 | |||||||||||||||||||
Kings Park Shopping Center | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1966 | 74,702 | 18,676 | 95.6 | % | 95.6 | % | — | 28,161 | Giant Food | $ | 23.24 | |||||||||||||||||||
Lorton Station Marketplace | JV-C2 | 20 | % | VA | Washington-Arlington-Alexandria | 2005 | 132,445 | 26,489 | 97.3 | % | 97.3 | % | — | 63,000 | Shoppers Food Warehouse | $ | 19.08 | |||||||||||||||||||
Lorton Town Center | JV-C2 | 20 | % | VA | Washington-Arlington-Alexandria | 2005 | 51,807 | 10,361 | 91.3 | % | 91.3 | % | — | — | — | $ | 28.35 | |||||||||||||||||||
Market at Opitz Crossing | VA | Washington-Arlington-Alexandria | 2003 | 149,791 | 149,791 | 81.0 | % | 81.0 | % | — | 51,922 | Safeway | $ | 15.20 | ||||||||||||||||||||||
Saratoga Shopping Center | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1977 | 113,013 | 28,253 | 97.8 | % | 97.8 | % | — | 55,713 | Giant Food | $ | 16.11 | |||||||||||||||||||
Shops at County Center | VA | Washington-Arlington-Alexandria | 2005 | 96,694 | 96,694 | 96.9 | % | 96.9 | % | — | 52,409 | Harris Teeter | $ | 20.49 | ||||||||||||||||||||||
Signal Hill | JV-C2 | 20 | % | VA | Washington-Arlington-Alexandria | 2004 | 95,172 | 19,034 | 97.5 | % | 97.5 | % | — | 67,470 | Shoppers Food Warehouse | $ | 18.77 | |||||||||||||||||||
Stonewall | VA | Washington-Arlington-Alexandria | 2007 | 287,744 | 287,744 | 93.8 | % | 93.8 | % | — | 140,000 | Wegmans | $ | 14.43 | ||||||||||||||||||||||
Town Center at Sterling Shopping Center | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1980 | 190,069 | 47,517 | 92.1 | % | 92.1 | % | — | 46,935 | Giant Food | $ | 17.05 | |||||||||||||||||||
Village Center at Dulles | JV-C | 20 | % | VA | Washington-Arlington-Alexandria | 1991 | 298,271 | 59,654 | 97.7 | % | 97.7 | % | — | 48,424 | Shoppers Food Warehouse, Gold’s Gym | $ | 20.77 | |||||||||||||||||||
Village Shopping Center | JV-GRI | 25 | % | VA | Richmond | 1948 | 111,177 | 27,794 | 97.9 | % | 97.9 | % | — | 45,023 | Ukrop’s | $ | 17.85 | |||||||||||||||||||
Willston Centre I | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1952 | 105,376 | 26,344 | 91.9 | % | 91.9 | % | — | — | — | $ | 21.06 | |||||||||||||||||||
Willston Centre II | JV-GRI | 25 | % | VA | Washington-Arlington-Alexandria | 1986 | 127,449 | 31,862 | 93.0 | % | 93.0 | % | 140,984 | 42,491 | Safeway, (Target) | $ | 17.81 | |||||||||||||||||||
VA | 3,645,315 | 1,523,415 | 94.4 | % | 92.9 | % | 94.4 | % | 92.6 | % | 534,526 | 1,327,200 | ||||||||||||||||||||||||
Aurora Marketplace | JV-GRI | 25 | % | WA | Seattle-Tacoma-Bellevue | 1991 | 106,921 | 26,730 | 95.5 | % | 95.5 | % | — | 48,893 | Safeway | $ | 14.43 | |||||||||||||||||||
Cascade Plaza | JV-C | 20 | % | WA | Seattle-Tacoma-Bellevue | 1999 | 211,072 | 42,214 | 97.1 | % | 97.1 | % | — | 49,440 | Safeway | $ | 10.53 | |||||||||||||||||||
Eastgate Plaza | JV-GRI | 25 | % | WA | Seattle-Tacoma-Bellevue | 1956 | 78,230 | 19,558 | 100.0 | % | 100.0 | % | — | 28,775 | Albertsons | $ | 21.31 | |||||||||||||||||||
Inglewood Plaza | WA | Seattle-Tacoma-Bellevue | 1985 | 17,253 | 17,253 | 100.0 | % | 100.0 | % | — | — | — | $ | 28.38 | ||||||||||||||||||||||
Orchards Market Center I | JV-RRP | 20 | % | WA | Portland-Vancouver-Beaverton | 2004 | 100,663 | 20,133 | 100.0 | % | 100.0 | % | — | — | Sportsman’s Warehouse | $ | 12.51 | |||||||||||||||||||
Orchards Market Center II | WA | Portland-Vancouver-Beaverton | 2005 | 77,478 | 77,478 | 89.9 | % | 89.9 | % | — | — | LA Fitness | $ | 18.03 | ||||||||||||||||||||||
Overlake Fashion Plaza | JV-GRI | 25 | % | WA | Seattle-Tacoma-Bellevue | 1987 | 80,555 | 20,139 | 96.9 | % | 96.9 | % | 230,300 | — | (Sears) | $ | 21.91 | |||||||||||||||||||
Pine Lake Village | WA | Seattle-Tacoma-Bellevue | 1989 | 102,899 | 102,899 | 100.0 | % | 100.0 | % | — | 40,982 | Quality Foods | $ | 19.07 | ||||||||||||||||||||||
Sammamish-Highlands | WA | Seattle-Tacoma-Bellevue | 1992 | 101,289 | 101,289 | 100.0 | % | 100.0 | % | 55,000 | 55,000 | (Safeway) | $ | 22.88 | ||||||||||||||||||||||
Southcenter | WA | Seattle-Tacoma-Bellevue | 1990 | 58,282 | 58,282 | 74.6 | % | 74.6 | % | 111,900 | — | (Target) | $ | 34.75 | ||||||||||||||||||||||
Thomas Lake | WA | Seattle-Tacoma-Bellevue | 1998 | 103,872 | 103,872 | 97.3 | % | 97.3 | % | — | 50,065 | Albertsons | $ | 14.80 | ||||||||||||||||||||||
WA | 1,038,514 | 589,847 | 96.3 | % | 95.2 | % | 96.8 | % | 96.0 | % | 397,200 | 273,155 | ||||||||||||||||||||||||
Racine Centre Shopping Center | JV-GRI | 25 | % | WI | Racine | 1988 | 135,827 | 33,957 | 98.2 | % | 98.2 | % | — | 50,979 | Piggly Wiggly | $ | 7.40 | |||||||||||||||||||
Whitnall Square Shopping Center | JV-GRI | 25 | % | WI | Milwaukee-Waukesha-West Allis | 1989 | 133,301 | 33,325 | 97.2 | % | 97.2 | % | — | 69,090 | Pick ‘N’ Save | $ | 7.63 | |||||||||||||||||||
WI | 269,128 | 67,282 | 97.7 | % | 97.7 | % | 97.7 | % | 97.7 | % | — | 120,069 | ||||||||||||||||||||||||
Regency Centers Total | 45,883,496 | 28,996,138 | 92.0 | % | 91.2 | % | 93.3 | % | 93.2 | % | 8,238,358 | 17,917,794 | ||||||||||||||||||||||||
(1) Major Tenants are the grocer anchor and any tenant over 40,000 square feet. Tenants in parenthesis own their own GLA.
(2) Average Base Rent/Sq. Ft. does not include ground leases.
JV-C: | Co-investment Partnership with Oregon | |
JV-C2: | Co-investment Partnership with Oregon | |
JV-CCV: | Co-investment Partnership with Oregon | |
JV-RC: | Co-investment Partnership with CalSTRS | |
JV-GRI: | Co-investment Partnership with GRI and Macquarie | |
JV-M: | Co-investment Partnership with Macquarie | |
JV-M3: | Co-investment Partnership with Macquarie | |
JV-RRP: | Regency Retail Partners (open-end fund) | |
JV-D: | Co-investment Partnership with Macquarie and DESCO | |
JV-O: | Other, single property Co-investment Partnerships |
Properties managed by Regency, but not owned
Northlake Promenade | GA | Atlanta-Sandy Springs-Marietta | 25,394 | |||
Orchard Square | GA | Atlanta-Sandy Springs-Marietta | 93,222 | |||
Powers Ferry Kroger | GA | Atlanta-Sandy Springs-Marietta | 45,528 | |||
Franklin Square | KY | Frankfort | 203,317 | |||
Regency Milford Center | OH | Cincinnati-Middletown | 108,923 | |||
Cherry Park Market | OR | Portland-Vancouver-Beaverton | 113,518 | |||
Total square footage managed by Regency, but not owned | 589,902 | |||||
35
Significant Tenant Rents - Wholly Owned and Regency’s Pro-Rata Share of Co-investment Partnerships
September 30, 2009
Tenant | Tenant GLA (1) | % of Company- | Total Annualized | % of Total | # of Leased Stores | # of Leased Stores in JV | |||||||||
Kroger | 2,478,514 | 8.69 | % | $ | 23,526,733 | 5.44 | % | 47 | 9 | ||||||
Publix | 1,958,747 | 6.86 | % | 18,273,744 | 4.22 | % | 56 | 20 | |||||||
Safeway | 1,641,339 | 5.75 | % | 15,906,172 | 3.68 | % | 56 | 31 | |||||||
Supervalu | 950,749 | 3.33 | % | 11,051,866 | 2.56 | % | 31 | 17 | |||||||
CVS | 459,256 | 1.61 | % | 7,108,765 | 1.64 | % | 51 | 23 | |||||||
Blockbuster Video | 290,948 | 1.02 | % | 6,162,991 | 1.42 | % | 72 | 24 | |||||||
Sports Authority | 221,480 | 0.78 | % | 4,539,337 | 1.05 | % | 6 | 1 | |||||||
TJX Companies | 421,392 | 1.48 | % | 4,268,695 | 0.99 | % | 25 | 13 | |||||||
Ross Dress For Less | 241,538 | 0.85 | % | 3,933,785 | 0.91 | % | 16 | 10 | |||||||
Wells Fargo Bank | 66,803 | 0.23 | % | 3,673,325 | 0.85 | % | 51 | 27 | |||||||
Starbucks | 102,936 | 0.36 | % | 3,486,527 | 0.81 | % | 91 | 36 | |||||||
PETCO | 189,538 | 0.66 | % | 3,454,562 | 0.80 | % | 23 | 12 | |||||||
Sears Holdings | 435,250 | 1.53 | % | 3,296,805 | 0.76 | % | 14 | 8 | |||||||
Walgreens | 189,974 | 0.67 | % | 2,966,729 | 0.69 | % | 18 | 6 | |||||||
Rite Aid | 205,904 | 0.72 | % | 2,923,496 | 0.68 | % | 25 | 13 | |||||||
Schnucks | 309,522 | 1.08 | % | 2,695,784 | 0.62 | % | 31 | 31 | |||||||
Bank of America | 68,848 | 0.24 | % | 2,678,101 | 0.62 | % | 32 | 14 | |||||||
Subway | 91,305 | 0.32 | % | 2,639,718 | 0.61 | % | 110 | 51 | |||||||
H.E.B. | 210,413 | 0.74 | % | 2,499,163 | 0.58 | % | 4 | 2 | |||||||
Hallmark | 142,038 | 0.50 | % | 2,496,764 | 0.58 | % | 51 | 26 | |||||||
The UPS Store | 94,574 | 0.33 | % | 2,423,436 | 0.56 | % | 99 | 43 | |||||||
JPMorgan Chase Bank | 62,988 | 0.22 | % | 2,402,413 | 0.56 | % | 25 | 7 | |||||||
Ahold | 135,773 | 0.48 | % | 2,348,193 | 0.54 | % | 10 | 8 | |||||||
Harris Teeter | 182,108 | 0.64 | % | 2,315,621 | 0.54 | % | 7 | 4 | |||||||
Best Buy | 113,302 | 0.40 | % | 2,310,937 | 0.53 | % | 7 | 4 | |||||||
Whole Foods | 104,529 | 0.37 | % | 2,289,560 | 0.53 | % | 4 | 2 | |||||||
Michael’s | 190,510 | 0.67 | % | 2,284,193 | 0.53 | % | 12 | 4 | |||||||
PetSmart | 149,362 | 0.52 | % | 2,277,238 | 0.53 | % | 11 | 6 | |||||||
Home Depot | 135,604 | 0.48 | % | 2,214,862 | 0.51 | % | 4 | 1 | |||||||
Target | 268,922 | 0.94 | % | 2,187,476 | 0.51 | % | 3 | 1 |
Fuel Pad base rent (below) is included in the respective grocer’s annualized base rent above.
Grocer fuel pads on ground leases | Annualized Base Rent (2) | ||
Safeway Total | $ | 125,300 | |
Kroger Total | 34,450 | ||
Supervalu Total | 10,625 | ||
Schnucks Total | 6,560 |
GLA owned and occupied by the anchor not included above: | # of Tenant- Owned Stores | # of Stores including Tenant- Owned | ||||
Target | 1,949,246 | 21 | 24 | |||
Kroger | 679,332 | 9 | 56 | |||
Safeway | 314,000 | 6 | 62 | |||
Sears Holdings | 57,550 | 1 | 15 | |||
Supervalu | 72,533 | 3 | 34 | |||
Publix | 62,771 | 1 | 57 | |||
3,135,433 | ||||||
(1) | GLA includes only Regency’s pro-rata share of GLA in unconsolidated co-investment partnerships. |
(2) | Annualized Base Rent includes only Regency’s pro-rata share of rent from unconsolidated co-investment partnerships. |
36
Significant Tenant Rents - Wholly Owned and 100% of Co-investment Partnerships
September 30, 2009
Tenant | Tenant GLA (1) | % of Company- Owned GLA (1) | Total Annualized Base Rent (2) | % of Total | # of Leased Stores | # of Leased Stores in JV | |||||||||
Safeway | 2,984,737 | 6.61 | % | $ | 30,496,081 | 4.53 | % | 56 | 31 | ||||||
Kroger | 2,819,908 | 6.25 | % | $ | 25,408,646 | 3.77 | % | 47 | 9 | ||||||
Publix | 2,604,276 | 5.77 | % | $ | 24,248,480 | 3.60 | % | 56 | 20 | ||||||
Supervalu | 1,605,782 | 3.56 | % | $ | 17,802,906 | 2.64 | % | 31 | 17 | ||||||
Schnucks | 1,887,329 | 4.18 | % | $ | 16,437,709 | 2.44 | % | 31 | 31 | ||||||
CVS | 718,351 | 1.59 | % | $ | 11,281,223 | 1.68 | % | 51 | 23 | ||||||
Blockbuster Video | 388,834 | 0.86 | % | $ | 8,213,072 | 1.22 | % | 72 | 24 | ||||||
TJX Companies | 695,007 | 1.54 | % | $ | 7,095,552 | 1.05 | % | 25 | 13 | ||||||
Ross Dress For Less | 461,206 | 1.02 | % | $ | 6,895,193 | 1.02 | % | 16 | 10 | ||||||
PETCO | 326,095 | 0.72 | % | $ | 6,138,437 | 0.91 | % | 23 | 12 | ||||||
Wells Fargo Bank | 117,120 | 0.26 | % | $ | 6,133,833 | 0.91 | % | 51 | 27 | ||||||
Starbucks | 148,349 | 0.33 | % | $ | 5,033,314 | 0.75 | % | 91 | 36 | ||||||
Ahold | 416,685 | 0.92 | % | $ | 4,970,018 | 0.74 | % | 10 | 8 | ||||||
Sports Authority | 249,714 | 0.55 | % | $ | 4,890,855 | 0.73 | % | 6 | 1 | ||||||
Sears Holdings | 596,196 | 1.32 | % | $ | 4,711,638 | 0.70 | % | 14 | 8 | ||||||
Rite Aid | 354,008 | 0.78 | % | $ | 4,694,113 | 0.70 | % | 25 | 13 | ||||||
Bank of America | 97,463 | 0.22 | % | $ | 4,169,225 | 0.62 | % | 32 | 14 | ||||||
Subway | 145,371 | 0.32 | % | $ | 4,121,140 | 0.61 | % | 110 | 51 | ||||||
Hallmark | 236,937 | 0.52 | % | $ | 3,980,780 | 0.59 | % | 51 | 26 | ||||||
24 Hour Fitness | 198,706 | 0.44 | % | $ | 3,940,020 | 0.59 | % | 6 | 4 | ||||||
Walgreens | 249,996 | 0.55 | % | $ | 3,925,042 | 0.58 | % | 18 | 6 | ||||||
Target | 355,430 | 0.79 | % | $ | 3,917,636 | 0.58 | % | 3 | 1 | ||||||
Harris Teeter | 315,760 | 0.70 | % | $ | 3,884,755 | 0.58 | % | 7 | 4 | ||||||
H.E.B. | 310,607 | 0.69 | % | $ | 3,874,163 | 0.58 | % | 4 | 2 | ||||||
PetSmart | 248,696 | 0.55 | % | $ | 3,680,315 | 0.55 | % | 11 | 6 | ||||||
The UPS Store | 141,373 | 0.31 | % | $ | 3,601,685 | 0.53 | % | 99 | 43 | ||||||
Whole Foods | 156,644 | 0.35 | % | $ | 3,566,000 | 0.53 | % | 4 | 2 | ||||||
Best Buy | 170,259 | 0.38 | % | $ | 3,494,338 | 0.52 | % | 7 | 4 | ||||||
Toys “R” Us | 262,446 | 0.58 | % | $ | 3,460,242 | 0.51 | % | 6 | 5 |
Fuel Pad base rent (below) is included in the respective grocer’s annualized base rent above.
Grocer fuel pads on ground leases | Annualized Base Rent(2) | ||
Safeway Total | $ | 332,000 | |
Kroger Total | 44,200 | ||
Supervalu Total | 42,500 | ||
Schnucks Total | 40,000 |
GLA owned and occupied by the anchor not included above: | # of Tenant-Owned Stores | # of Stores including Tenant- Owned | ||||
Target | 2,790,406 | 21 | 24 | |||
Kroger | 727,332 | 9 | 56 | |||
Safeway | 314,000 | 6 | 62 | |||
Sears Holdings | 230,200 | 1 | 15 | |||
Supervalu | 101,721 | 3 | 34 | |||
Publix | 62,771 | 1 | 57 | |||
4,226,430 | ||||||
(1) | GLA includes 100% of the GLA in unconsolidated co-investment partnerships. |
(2) | Total Annualized Base Rent includes 100% of the base rent in unconsolidated co-investment partnerships. |
37
Tenant Lease Expirations
September 30, 2009
All Tenants | |||||||||||||||||||||||||||
Regency’s Pro-Rata Share | Co-investment Partnerships at 100% | ||||||||||||||||||||||||||
Lease Expiration Year | Pro-Rata Expiring GLA | Percent of Pro- Rata Expiring GLA | Pro-Rata In-Place Minimum | Percent of Expiring Pro-Rata Minimum Rent(2) | Pro-rata Expiring A.B.R | Expiring GLA at 100% | Percent of Expiring GLA | In-Place Minimum at 100% | Percent of Expiring Minimum Rent (2) | ||||||||||||||||||
(1) | 231,654 | 0.9 | % | $ | 4,284,066 | 1.0 | % | $ | 18.49 | 393,089 | 1.0 | % | $ | 6,880,934 | 1.0 | % | |||||||||||
2009 | 801,826 | 3.2 | % | 15,009,698 | 3.5 | % | 18.72 | 1,444,517 | 3.5 | % | 25,628,474 | 3.8 | % | ||||||||||||||
2010 | 2,451,977 | 9.6 | % | 46,516,183 | 10.8 | % | 18.97 | 4,004,158 | 9.8 | % | 73,268,229 | 10.9 | % | ||||||||||||||
2011 | 2,907,875 | 11.4 | % | 52,064,482 | 12.0 | % | 17.90 | 4,321,801 | 10.6 | % | 79,073,494 | 11.7 | % | ||||||||||||||
2012 | 3,336,007 | 13.1 | % | 61,853,768 | 14.3 | % | 18.54 | 5,131,504 | 12.5 | % | 94,031,710 | 14.0 | % | ||||||||||||||
2013 | 2,472,203 | 9.7 | % | 47,894,466 | 11.1 | % | 19.37 | 4,242,725 | 10.4 | % | 75,159,048 | 11.2 | % | ||||||||||||||
2014 | 1,844,622 | 7.3 | % | 34,828,358 | 8.1 | % | 18.88 | 2,906,871 | 7.1 | % | 54,276,696 | 8.1 | % | ||||||||||||||
2015 | 701,965 | 2.8 | % | 11,779,181 | 2.7 | % | 16.78 | 1,327,341 | 3.2 | % | 22,178,643 | 3.3 | % | ||||||||||||||
2016 | 691,689 | 2.7 | % | 11,917,321 | 2.8 | % | 17.23 | 1,585,816 | 3.9 | % | 24,270,636 | 3.6 | % | ||||||||||||||
2017 | 1,231,720 | 4.8 | % | 21,584,807 | 5.0 | % | 17.52 | 2,090,979 | 5.1 | % | 34,875,587 | 5.2 | % | ||||||||||||||
2018 | 1,252,114 | 4.9 | % | 19,786,324 | 4.6 | % | 15.80 | 1,864,375 | 4.6 | % | 29,086,063 | 4.3 | % | ||||||||||||||
10 Year Total | 17,923,653 | 70.5 | % | 327,518,655 | 75.7 | % | 18.27 | 29,313,176 | 71.6 | % | 518,729,513 | 77.0 | % | ||||||||||||||
Thereafter | 7,512,714 | 29.5 | % | 105,032,585 | 24.3 | % | 13.98 | 11,612,870 | 28.4 | % | 154,745,127 | 23.0 | % | ||||||||||||||
25,436,366 | 100.0 | % | $ | 432,551,240 | 100.0 | % | $ | 17.01 | 40,926,046 | 100.0 | % | $ | 673,474,640 | 100.0 | % | ||||||||||||
Anchor Tenants(3) | |||||||||||||||||||||||||||
Regency’s Pro-Rata Share | Co-investment Partnerships at 100% | ||||||||||||||||||||||||||
Lease Expiration Year | Pro-Rata Expiring GLA | Percent of Pro- Rata Expiring GLA | Pro-Rata In-Place Minimum | Percent of Expiring Pro-Rata Minimum Rent(2) | Pro-rata Expiring A.B.R | Expiring GLA at 100% | Percent of Expiring GLA | In-Place Minimum at 100% | Percent of Expiring Minimum Rent(2) | ||||||||||||||||||
(1) | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |||||||||||||||||||
2009 | 274,111 | 2.0 | % | 2,963,534 | 2.0 | % | 10.81 | 604,841 | 2.6 | % | 7,217,585 | 3.0 | % | ||||||||||||||
2010 | 589,944 | 4.3 | % | 4,662,031 | 3.2 | % | 7.90 | 1,124,051 | 4.9 | % | 9,368,826 | 3.9 | % | ||||||||||||||
2011 | 1,028,903 | 7.5 | % | 7,605,220 | 5.2 | % | 7.39 | 1,417,704 | 6.2 | % | 11,323,196 | 4.7 | % | ||||||||||||||
2012 | 1,228,731 | 8.9 | % | 11,841,359 | 8.1 | % | 9.64 | 1,885,743 | 8.2 | % | 17,986,536 | 7.5 | % | ||||||||||||||
2013 | 789,084 | 5.7 | % | 6,658,879 | 4.6 | % | 8.44 | 1,699,877 | 7.4 | % | 14,153,781 | 5.9 | % | ||||||||||||||
2014 | 634,458 | 4.6 | % | 5,659,854 | 3.9 | % | 8.92 | 1,014,074 | 4.4 | % | 9,712,271 | 4.0 | % | ||||||||||||||
2015 | 401,272 | 2.9 | % | 4,403,370 | 3.0 | % | 10.97 | 804,625 | 3.5 | % | 8,609,167 | 3.6 | % | ||||||||||||||
2016 | 401,937 | 2.9 | % | 4,312,960 | 2.9 | % | 10.73 | 984,717 | 4.3 | % | 10,074,275 | 4.2 | % | ||||||||||||||
2017 | 738,487 | 5.4 | % | 8,819,563 | 6.0 | % | 11.94 | 1,444,601 | 6.3 | % | 17,844,782 | 7.4 | % | ||||||||||||||
2018 | 815,150 | 5.9 | % | 8,867,496 | 6.1 | % | 10.88 | 1,251,601 | 5.5 | % | 13,749,608 | 5.7 | % | ||||||||||||||
10 Year Total | 6,902,077 | 50.2 | % | 65,794,266 | 45.0 | % | 9.53 | 12,231,834 | 53.5 | % | 120,040,028 | 50.0 | % | ||||||||||||||
Thereafter | 6,841,363 | 49.8 | % | 80,531,459 | 55.0 | % | 11.77 | 10,650,607 | 46.5 | % | 119,921,248 | 50.0 | % | ||||||||||||||
13,743,439 | 100.0 | % | $ | 146,325,725 | 100.0 | % | $ | 10.65 | 22,882,441 | 100.0 | % | $ | 239,961,276 | 100.0 | % | ||||||||||||
Reflects in place leases as of September 30, 2009, assuming that no tenants exercise renewal options.
(1) | Leases currently under month to month lease or in process of renewal. |
(2) | Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements. |
(3) | Anchor tenants represent any tenant at least 20,000 square feet. |
38
Tenant Lease Expirations
September 30, 2009
Inline Tenants | |||||||||||||||||||||||||||
Regency’s Pro-Rata Share | Co-investment Partnerships at 100% | ||||||||||||||||||||||||||
Lease Expiration Year | Pro-Rata Expiring GLA | Percent of Pro- Rata Expiring GLA | Pro-Rata In- Place Minimum Rent Under Expiring Leases | Percent of Expiring Pro-Rata Minimum Rent (2) | Pro-rata Expiring A.B.R | Expiring GLA at 100% | Percent of Expiring GLA | In-Place Minimum at 100% | Percent of Expiring Minimum Rent(2) | ||||||||||||||||||
(1) | 231,654 | 2.0 | % | $ | 4,284,066 | 1.5 | % | $ | 18.49 | 393,089 | 2.2 | % | $ | 6,880,934 | 1.6 | % | |||||||||||
2009 | 527,715 | 4.5 | % | 12,046,164 | 4.2 | % | 22.83 | 839,676 | 4.7 | % | 18,410,889 | 4.2 | % | ||||||||||||||
2010 | 1,862,033 | 15.9 | % | 41,854,152 | 14.6 | % | 22.48 | 2,880,107 | 16.0 | % | 63,899,403 | 14.7 | % | ||||||||||||||
2011 | 1,878,972 | 16.1 | % | 44,459,261 | 15.5 | % | 23.66 | 2,904,097 | 16.1 | % | 67,750,298 | 15.6 | % | ||||||||||||||
2012 | 2,107,277 | 18.0 | % | 50,012,409 | 17.5 | % | 23.73 | 3,245,761 | 18.0 | % | 76,045,174 | 17.5 | % | ||||||||||||||
2013 | 1,683,119 | 14.4 | % | 41,235,587 | 14.4 | % | 24.50 | 2,542,848 | 14.1 | % | 61,005,267 | 14.1 | % | ||||||||||||||
2014 | 1,210,164 | 10.3 | % | 29,168,505 | 10.2 | % | 24.10 | 1,892,797 | 10.5 | % | 44,564,425 | 10.3 | % | ||||||||||||||
2015 | 300,693 | 2.6 | % | 7,375,811 | 2.6 | % | 24.53 | 522,716 | 2.9 | % | 13,569,476 | 3.1 | % | ||||||||||||||
2016 | 289,752 | 2.5 | % | 7,604,362 | 2.7 | % | 26.24 | 601,099 | 3.3 | % | 14,196,362 | 3.3 | % | ||||||||||||||
2017 | 493,233 | 4.2 | % | 12,765,244 | 4.5 | % | 25.88 | 646,378 | 3.6 | % | 17,030,805 | 3.9 | % | ||||||||||||||
2018 | 436,964 | 3.7 | % | 10,918,828 | 3.8 | % | 24.99 | 612,774 | 3.4 | % | 15,336,454 | 3.5 | % | ||||||||||||||
10 Year Total | 11,021,576 | 94.3 | % | 261,724,389 | 91.4 | % | 23.75 | 17,081,342 | 94.7 | % | 398,689,486 | 92.0 | % | ||||||||||||||
Thereafter | 671,351 | 5.7 | % | 24,501,126 | 8.6 | % | 36.50 | 962,263 | 5.3 | % | 34,823,879 | 8.0 | % | ||||||||||||||
11,692,927 | 100.0 | % | $ | 286,225,515 | 100.0 | % | $ | 24.48 | 18,043,605 | 100.0 | % | $ | 433,513,365 | 100.0 | % | ||||||||||||
Reflects in place leases as of September 30, 2009, assuming that no tenants exercise renewal options.
(1) | Leases currently under month to month lease or in process of renewal. |
(2) | Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements. |
39
Earnings and Valuation Guidance
September 30, 2009
Annual Guidance | Quarterly | |||||||||||||||||||||||
($000s except per share numbers) | 2007A | 2008A | 2009E | 1Q09A | 2Q09A | 3Q09A | 4Q09E | |||||||||||||||||
FFO / Share (for actuals please see related press release) | $1.02-$1.07 | $ | 0.78 | $ | 0.24 | $ | (0.58) | $.63-$.68 | ||||||||||||||||
Recurring FFO / Share | $2.59-$2.64 | $ | 0.75 | $ | 0.62 | $ | 0.69 | $.53-$.58 | ||||||||||||||||
Operating Portfolio — Wholly owned and Regency’s pro-rata share of co-investment partnerships | ||||||||||||||||||||||||
Percent leased at period end | 95.0 | % | 93.8 | % | 91.5% – 93.0% | 93.3 | % | 93.0 | % | 93.2 | % | |||||||||||||
Same store growth | 3.0 | % | 2.6 | % | (7.8)% – (6.8)% | -2.0 | % | -10.6 | % | -6.5 | % | |||||||||||||
Rental rate growth | 13.0 | % | 10.6 | % | (4.0)% – (2.0)% | 0.9 | % | -3.8 | % | -7.4 | % | |||||||||||||
Percentage Rent — Consolidated Only | $ | 4,678 | $ | 4,260 | $3,200 – $3,700 | $ | 700 | $ | 307 | $ | 235 | |||||||||||||
Recovery Rate — Consolidated Only – All Properties | 78.5 | % | 79.4 | % | 72% – 74% | 76.9 | % | 70.9 | % | 74.6 | % | |||||||||||||
Operating Portfolio only excluding development | 81.0 | % | 83.0 | % | 76% – 78% | 80.0 | % | 76.9 | % | 78.7 | % | |||||||||||||
Investment Activity | ||||||||||||||||||||||||
Acquisitions - consolidated | $ | 105,984 | $ | 0 | $0 | $ | 0 | $ | 0 | $ | 0 | |||||||||||||
Cap rate | 6.0 | % | 0.0 | % | 0.0% | 0.0 | % | 0.0 | % | 0.0 | % | |||||||||||||
JV Acquisitions - 3rd Party (gross $) | $ | 507,850 | $ | 121,775 | $17,884 | $ | 0 | $ | 0 | $ | 17,884 | |||||||||||||
Cap rate | 6.4 | % | 6.5 | % | 9.3% | 0.0 | % | 0.0 | % | 9.3 | % | |||||||||||||
REG % ownership | 17 | % | 20 | % | 50% | 0 | % | 0 | % | 50 | % | |||||||||||||
JV Acquisitions - REG contributions (gross $) | $ | 126,375 | $ | 157,894 | $133,900 | $ | 0 | $ | 0 | $ | 0 | $133,900 | ||||||||||||
Cap rate | 6.2 | % | 7.0 | % | 8.8% | 0.0 | % | 0.0 | % | 0.0 | % | 8.8% | ||||||||||||
REG % ownership | 20 | % | 20 | % | 20% | 0 | % | 0 | % | 0 | % | 20% | ||||||||||||
Dispositions - op. properties (REG Pro-Rata) | $ | 82,110 | $ | 64,313 | $136,145 | $ | 8,825 | $ | 0 | $ | 20,200 | $107,120 | ||||||||||||
Cap rate (average) | 7.2 | % | 7.9 | % | 8.1% | 7.5 | % | 0.0 | % | 5.0 | % | 8.8% | ||||||||||||
Development starts | $ | 378,831 | $ | 176,891 | $13,970-$30,500 | $ | 0 | $ | 0 | $ | 13,970 | |||||||||||||
Development stabilizations - net costs | $ | 326,555 | $ | 102,888 | $95,451-$111,000 | $ | 32,525 | $ | 56,064 | $ | 6,863 | |||||||||||||
NOI yield on stabilizations (net dev costs) | 9.0 | % | 10.3 | % | 7.8%-7.9% | 8.6 | % | 7.5 | % | 6.3 | % | |||||||||||||
Development stabilizations – total costs after outparcel allocation | $ | 352,784 | $ | 111,250 | $103,114-$120,000 | $ | 35,163 | $ | 60,643 | $ | 7,308 | |||||||||||||
NOI yield on costs after outparcel allocation | 8.3 | % | 9.5 | % | 7.2%-7.3% | 7.9 | % | 6.9 | % | 5.9 | % | |||||||||||||
Transaction profits net of taxes and dead deal costs * | $ | 57,927 | $ | 42,411 | $20,000-$21,000 | $ | 4,059 | -$ | 130 | $ | 4,831 | |||||||||||||
Minority share of transaction profits | $ | 0 | $ | 0 | $0 | $ | 0 | $ | 0 | $ | 0 | |||||||||||||
Third party fees and commissions | $ | 33,064 | $ | 36,332 | $27,500-$29,500 | $ | 7,757 | $ | 6,898 | $ | 7,825 | |||||||||||||
* 2007A includes $4.4 MM for our 50% share of the sale of Shops of San Marco, accounted for as an unconsolidated development; 2008A includes $19.7 million of promote income. 2009E includes $12 million of promote income. | ||||||||||||||||||||||||
Financing Assumptions | ||||||||||||||||||||||||
Debt / total assets before depreciation including pro-rata share of JVs | 48.9 | % | 50.0 | % | < 50% | 51.2 | % | |||||||||||||||||
Net Asset Valuation Guidance | 1Q09 | 2Q09 | 3Q09 | |||||||||||||||||||||
Expansion land and outparcels available — estimated market value | $ | 35,595 | $ | 57,416 | $ | 53,763 | ||||||||||||||||||
NOI from CIP properties | $ | 6,933 | $ | 5,812 | $ | 7,353 | ||||||||||||||||||
NOI from leases signed but not yet rent-paying in operating properties (including stabilized developments) | $ | 1,471 | $ | 1,046 | $ | 1,041 | ||||||||||||||||||
Straight-line rent receivable | $ | 37,068 | $ | 38,202 | $ | 39,518 | ||||||||||||||||||
Forward-looking statements involve risks, uncertainties and assumptions. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.
40
Reconciliation of FFO and Recurring FFO Guidance to Net Income
September 30, 2009
All numbers are per share except weighted average shares
Funds From Operations Guidance: | Three Months Ended December 31, 2009 | Full Year 2009 | |||||||||||||
Net income attributable to common stockholders | $ | 0.17 | 0.22 | $ | (0.89 | ) | (0.84 | ) | |||||||
Adjustments to reconcile net income to FFO: | |||||||||||||||
Depreciation expense and amortization | 0.46 | 0.46 | 1.94 | 1.94 | |||||||||||
Loss (gain) on sale of operating properties | — | — | (0.03 | ) | (0.03 | ) | |||||||||
Funds From Operations | $ | 0.63 | 0.68 | $ | 1.02 | 1.07 | |||||||||
Adjustments to reconcile FFO to Recurring FFO: | |||||||||||||||
All non-recurring items as defined below | (0.10 | ) | (0.10 | ) | $ | 1.57 | $ | 1.57 | |||||||
Recurring Funds From Operations | $ | 0.53 | 0.58 | $ | 2.59 | 2.64 | |||||||||
Weighted average shares (000’s) | 80,530 | 77,192 |
Regency considers FFO to be an accurate benchmark to its peer group and a meaningful performance measurement for the company because it excludes various items in net income that do not relate to or are not indicative of the operating performance of the ownership, management and development of real estate. FFO is defined by the National Association of Real Estate Investment Trusts generally as net income attributable to common stockholders (computed in accordance with GAAP), (1) excluding real estate depreciation and amortization and gains and losses from sales of operating properties (excluding gains and losses from the sale of development properties or land), (2) after adjustment for unconsolidated partnerships and joint ventures computed on the same basis as item 1 and (3) excluding items classified by GAAP as extraordinary.
Regency also provides “Recurring FFO” for the purpose of excluding those items considered non-recurring that are included within FFO. Non-recurring income would include transaction profits, net, which is comprised of development and outparcel gains, and non-recurring transaction fees such as promote income, net of dead deal costs and applicable income taxes. Non-recurring expenses would include provisions for impairment, restructuring charges, losses on early debt stock extinguishments, and other significant one-time charges considered non-recurring.
41