Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) November 10, 2008

 

 

REGENCY CENTERS CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

Florida   001-12298   59-3191743

(State or other jurisdiction

of incorporation)

  (Commission File Number)  

(IRS Employer

Identification No.)

 

One Independent Drive, Suite 114

Jacksonville, Florida

  32202
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number including area code: (904)-598-7000

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230 .425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02 Disclosure of Results of Operations and Financial Condition

On November 10, 2008 Regency issued an earnings release for the nine months ended September 30, 2008, which is attached as Exhibit 99.1.

On November 10, 2008 Regency posted on its website at www.regencycenters.com the supplemental information for the nine months ended September 30, 2008 which is attached as Exhibit 99.2.

On November 10, 2008 Regency posted on its website at www.regencycenters.com a balance sheet capacity - downside analysis as of September 30, 2008 which is attached as Exhibit 99.3.

 

Item 9.01 Financial Statements and Exhibits

 

  (d) Exhibits

 

Exhibit 99.1   Earnings release issued by Regency on November 10, 2008, for the nine months ended September 30, 2008.
Exhibit 99.2   Supplemental information posted on its website on November 10, 2008, for the nine months ended September 30, 2008.
Exhibit 99.3   Balance sheet capacity - downside analysis posted on its website on November 10, 2008, as of September 30, 2008.

 

2


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

        REGENCY CENTERS CORPORATION
    (registrant)
Date: November 10, 2008     By:  

/s/ J. Christian Leavitt

      J. Christian Leavitt, Senior Vice President,
      Finance and Principal Accounting Officer

 

3

Earnings release

EXHIBIT 99.1

Regency Centers Corporation

Press Release

 

www.RegencyCenters.com      

 

CONTACT: LISA PALMER

(904) 598-7636

 

REGENCY CENTERS REPORTS THIRD QUARTER RESULTS

Jacksonville, Fla. (November 10, 2008) — Regency Centers Corporation announced today financial and operating results for the quarter and nine months ended September 30, 2008.

Funds From Operations (FFO) for the third quarter was $85.0 million, or $1.21 per diluted share, compared to $67.8 million and $0.97 per diluted share for the same period in 2007. For the nine months ended September 30, 2008, FFO was $214.4 million or $3.05 per diluted share, compared to $212.7 million or $3.04 per diluted share for the same period last year. Regency reports FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (NAREIT) as a supplemental earnings measure. The Company considers this a meaningful performance measurement in the Real Estate Investment Trust industry.

Net income for common stockholders for the quarter was $54.5 million, or $0.78 per diluted share, compared to $37.0 million and $0.53 per diluted share for the same period in 2007. Net income for the nine months ended September 30, 2008, was $113.1 million or $1.61 per diluted share, compared to $133.4 million and $1.92 per diluted share for the third quarter of 2007.

Portfolio Results

For the three months ended September 30, 2008, Regency’s results for wholly-owned properties plus its pro-rata share of co-investment partnerships were as follows:

 

   

Same store net operating income (NOI) growth: 2.3% (2.0% including 100% of co-investment partnerships)

   

Rental rate growth on a cash basis: 13.8% (13.3% including 100% of co-investment partnerships)

   

Leasing transactions: 441 new and renewal lease transactions for a total of 1.5 million square feet

For the nine months ended September 30, 2008, Regency’s results for wholly-owned properties and its pro-rata share of co-investment partnerships were as follows:

 

   

Percent leased, operating properties only: 94.3% on a pro-rata basis (94.8% including 100% of co-investment partnerships)

   

Same store net operating income (NOI) growth: 2.5% (2.6% including 100% of co-investment partnerships)

   

Same store rental rate growth on a cash basis: 11.6% (11.6% including 100% of co-investment partnerships)

   

Leasing transactions: 1,331 new and renewal lease transactions for a total of 4.5 million square feet


Acquisitions, Capital Recycling and Co-investment Partnerships

During the quarter the Regency-Oregon partnership purchased one property from a third party at a price of $28.5 million and a cap rate of 6.50%. Regency’s share of the purchase price was $5.7 million. Regency also sold two operating properties, at a weighted average cap rate of 8.01% and a gross sales price of $24.9 million. Five completed developments were sold during the quarter: One to a third party for a gross sales price of $12.4 million and a cap rate of 7.41%; one to Regency Retail Partners, the open-end fund, for a gross sales price of $74.5 million and a cap rate of 6.83%; and three to the Regency-Oregon partnership for a gross sales price of $83.4 million and a weighted average cap rate of 7.14%. During the quarter the Company sold one outparcel at a gross sales price of $1.8 million.

Development

During the quarter, the Company stabilized two completed developments. The projects represent $14.8 million of net development costs and a weighted average stabilized NOI yield of 9.35%. The two centers average 97% leased. The Company also started two new development projects, Murietta Marketplace and Gateway 101, representing $98.0 million of estimated net costs after partner participation. The land for Murietta Marketplace was purchased by Regency in 2007. As of September 30, 2008, the Company had 48 projects under development for an estimated total net investment at completion of $1.1 billion and an expected return of 8.80% on net development costs after partner participation. The in-process developments are 69% funded and 78% leased and committed, including tenant-owned GLA.

Dividend

On November 5, 2008, Regency Centers Corporation Board of Directors declared a quarterly cash dividend of $0.725 per share, payable on December 3, 2008 to shareholders of record on November 19, 2008. The Board also declared a quarterly cash dividend of $0.46563 per share of Series 3 Preferred stock, payable on December 31, 2008 to shareholders of record on December 1, 2008; a quarterly cash dividend of $0.45313 per share of Series 4 Preferred stock, payable on December 31, 2008 to shareholders of record on December 1, 2008; and a quarterly cash dividend of $0.41875 on the Series 5 Preferred stock, payable on December 31, 2008 to shareholders of record on December 1, 2008.

Earnings Guidance

Regency’s 2008 FFO per share is expected to be in the range of $3.90 to $4.35. The previous 2008 FFO per share guidance range of $4.54 to $4.66 included expected transaction profits of $63 million to $78 million. The new guidance range assumes transaction profits between $25 million and $57 million. The drivers behind this wide range include estimated promote income of either zero or $15 to $17 million and fourth quarter profits from the sale of developments. The estimated $15 to $17 million promote is based on cap rates from preliminary appraisals in the range of 7.25% to 7.75%. Previous guidance assumed promote income of $21 to $23 million and assumed cap rates of 6.5% to 6.75%. There is a risk that the promote income could be zero if the Regency-Oregon partnership’s portfolio performance does not exceed the National Council of Real Estate Investment Fiduciaries (NCREIF) property index. The property index measures rates of return (income and appreciation/depreciation) for institutionally-held real estate investments. There is concern that the NCREIF index may not fully reflect unrealized depreciation, as other participants may not be required to go through a year-end appraisal process.


In addition to the promote income, expected transaction profits will be impacted by the number of transactions that close in 2008; the net gains from these sales could range from zero to $15 million. The revised guidance range also assumes lower projected leasing commission income from co-investment partnerships and an increase in expensed overhead as an impact of reduced 2008 development starts.

Conference Call

In conjunction with Regency’s third quarter results, you are invited to listen to its conference call that will be broadcast live over the internet on Tuesday, November 11 at 10:00 a.m. EST on the Company’s web site www.RegencyCenters.com. If you are unable to participate during the live webcast, the call will also be archived on the web site.

The Company has published additional forward-looking statements in its third quarter 2008 supplemental information package that may help investors estimate earnings for 2008. A copy of the Company’s third quarter 2008 supplemental information will be available on the Company’s web site at www.RegencyCenters.com or by written request to Diane Ortolano, Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental information package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the 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, 2008. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.

Reconciliation of Net Income to Funds From Operations—Actual Results

 

For the Periods Ended September 30, 2008 and 2007    Three Months Ended     Year to Date  
     2008     2007     2008     2007  

Net income for common stockholders

   $ 54,546,939     $ 36,979,815     $ 113,132,305     $ 133,414,312  

Adjustments to reconcile to Funds from Operations:

        

Depreciation expense - consolidated properties

     22,739,591       19,766,051       66,596,300       56,320,147  

Depreciation and amortization expense - uncons properties

     10,356,130       10,903,364       31,585,481       32,098,938  

Consolidated JV partners’ share of depreciation

     (131,116 )     (127,715 )     (395,216 )     (351,943 )

Amortization of leasing commissions and intangibles

     3,586,810       3,616,154       10,256,848       8,898,845  

Gain on sale of operating properties, including JV’s

     (6,544,005 )     (3,662,998 )     (7,591,972 )     (18,978,957 )

Minority interest of exchangeable partnership units

     397,748       291,109       856,745       1,270,222  
                                

Funds From Operations

     84,952,097       67,765,780       214,440,491       212,671,564  

Dilutive effect of share-based awards

     (298,506 )     (257,699 )     (895,519 )     (695,682 )
                                

Funds From Operations for calculating Diluted FFO per Share

     84,653,591       67,508,081       213,544,972       211,975,882  
                                

Weighted Average Shares For Diluted FFO per Share

     70,080,085       69,878,249       69,995,989       69,789,410  

Reported results are preliminary and not final until the filing of our Form 10-Q with the SEC and, therefore, remain subject to adjustment.


Regency Centers Corporation (NYSE: REG)

Regency is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At September 30, 2008, the Company owned 443 retail properties, including those held in co-investment partnerships. Including tenant-owned square footage, the portfolio encompassed 59.3 million square feet located in top markets throughout the United States. Since 2000 Regency has developed 193 shopping centers, including those currently in-process, representing an investment at completion of $3.1 billion. Operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.

###

Forward-looking statements involve risks and uncertainties. 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.

Supplemental information

EXHIBIT 99.2

Regency Centers Corporation

September 30, 2008

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, 2008, Regency’s total market capitalization was $7.2 billion.

As of September 30, 2008, the Company owned 443 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 59 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 $86,000, 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 our centers. In addition, 77% of the portfolio is leased to national and regional retailers. We believe that the quality of our tenant base and the strength of our 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 in excess 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 193 shopping centers, including those currently in-process, representing an investment at completion of $3.1 billion. At the end of the third quarter of 2008, Regency had 48 projects under development for an estimated total investment at completion of $1.1 billion. These in-process developments are 69% funded and 78% 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 our industry-leading co-investment partnership program are integral components of this strategy. Our co-investment partners provide an embedded market for our 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 nearly $9.0 billion in investments.

Regency has centers located in the top markets in the country and has 21 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 our web site at 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, 2008. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.


Table of Contents

September 30, 2008

 

Highlights

   1
Summary Information:   

Summary Financial Information

   2

Summary Real Estate Information

   3
Financial Information:   

Consolidated Balance Sheets

   4

Consolidated Statements of Operations (FFO format)

   5

FFO and Other Information

   6

Consolidated Statements of Operations (GAAP basis)

   7

Summary of Consolidated Debt

   8-9

Summary of Preferred Units and Stock

   10
Investment Activity:   

Acquisitions, Dispositions and Development Sales

   11-13

Development Information

   14-17
Co-investment Partnerships:   

Unconsolidated Investments

   18

Unconsolidated Balance Sheets

   19-20

Unconsolidated Statements of Operations

   21-22

Summary of Unconsolidated Debt

   23
Real Estate Information:   

Leasing Statistics

   24-25

Average Base Rent by State

   26-27

Portfolio Summary Report by Region

   28-34

Significant Tenant Rents

   35-36

Lease Expiration Schedule

   37-38
Forward-Looking Information:   

Earnings and Valuation Guidance

   39

Reconciliation of FFO to Net Income

   40


Highlights

September 30, 2008

Operating Results

(Wholly-owned and Regency’s pro-rata share of co-investment partnerships)

For the quarter ended September 30, 2008, same property NOI growth was 2.3%. Operating properties were 94.3% leased. Rent growth was 13.8%.

For the nine months ended September 30, 2008, same property NOI growth was 2.5%. Operating properties were 94.3% leased. Rent growth was 11.6%.

Operating Results

(Wholly-owned and 100% of co-investment partnerships)

For the quarter ended September 30, 2008, same property NOI growth was 2.0%. Operating properties were 94.8% leased. Rent growth was 13.3%.

For the nine months ended September 30, 2008, same property NOI growth was 2.6%. Operating properties were 94.8% leased. Rent growth was 11.6%.

During the quarter, 1.5 million square feet of GLA was renewed or newly leased through 441 leasing transactions.

For the nine months ended September 30, 2008, 4.5 million square feet of GLA was renewed or newly leased through 1,331 leasing transactions.

Financial Results

Funds From Operations for the quarter was $85.0 million, or $1.21 per diluted share. Net income for the quarter was $54.5 million, or $0.78 per diluted share.

Development Activity

At quarter end, Regency had 48 projects in process for an estimated net development cost of $1.1 billion and an expected return of 8.8%.

For more information on this development activity, please see pages 14-15.

Acquisition & Disposition Activity

During the third quarter, Regency:

 

   

Purchased one co-investment property in Regency’s Oregon co-investment partnership at a cost of $28.5 million and a cap rate of 6.50%. Regency’s share of the purchase price was $5.7 million.

 

   

Contributed one completed development property to Regency’s open-end fund at a gross contribution value of $74.5 million and a cap rate of 6.83%.

 

   

Contributed three completed development properties to Regency’s Oregon co-investment partnership at a gross contribution value of $83.4 million and a weighted average cap rate of 7.14%.

 

   

Sold two wholly-owned operating properties at a gross sales price of $24.9 million and a weighted average cap rate of 8.01%.

 

   

Sold one completed development property at a gross sales price of $12.4 and a cap rate of 7.41%.

For more information on these acquisitions & dispositions, please see pages 11-13.

 

1


Summary Financial Information

September 30, 2008

 

Financial Results    Three Months Ended     Year to Date  
     2008     2007     2008     2007  
Net Income for common stockholders    $ 54,546,939     $ 36,979,815     $ 113,132,305     $ 133,414,312  

Basic EPS

   $ 0.78     $ 0.53     $ 1.62     $ 1.93  

Diluted EPS

   $ 0.78     $ 0.53     $ 1.61     $ 1.92  

Diluted EPS per share growth rate

     47.2 %       -16.1 %  
Funds from Operations for common stockholders    $ 84,952,097     $ 67,765,780     $ 214,440,491     $ 212,671,564  

FFO per share – Basic

   $ 1.21     $ 0.97     $ 3.06     $ 3.06  

FFO per share – Diluted

   $ 1.21     $ 0.97     $ 3.05     $ 3.04  

Diluted FFO per share growth rate

     24.7 %       0.3 %  
Dividends paid per share and unit    $ 0.725     $ 0.660     $ 2.175     $ 1.980  

Payout ratio of Diluted FFO per share

     59.9 %     68.0 %     71.3 %     65.1 %
Interest Coverage Ratios         

Interest only

     3.6       3.1       3.2       3.4  

Capitalized interest

   $ 10,009,429     $ 10,411,522     $ 28,847,491     $ 26,070,406  

Fixed Charge (Regency only)

     2.9       2.5       2.6       2.7  

Fixed Charge (with pro-rata share of partnerships)

     2.6       2.3       2.3       2.4  
Capital Information    9/30/08     YTD Change     12/31/07     12/31/06  

Closing common stock price per share

   $ 66.69     $ 2.20     $ 64.49     $ 78.17  

Shareholder Return (assumes no reinvestment of dividends)

     6.8 %      

Common Shares and Equivalents Outstanding

     70,468,609       356,361       70,112,248       69,758,821  

Market equity value of Common and Convertible shares

   $ 4,699,552     $ 178,013     $ 4,521,539     $ 5,453,047  

Non-Convertible Preferred Units and shares

     325,000       —         325,000       325,000  

Outstanding debt (000’s)

   $ 2,137,007     $ 129,032     $ 2,007,975     $ 1,575,385  

Total market capitalization (000’s)

   $ 7,161,558     $ 307,044     $ 6,854,514     $ 7,353,433  

Debt to Total Market Capitalization

     29.8 %     0.5 %     29.3 %     21.4 %

Total real estate at cost before depreciation (000’s)

   $ 4,501,237     $ 103,042     $ 4,398,195     $ 3,901,634  

Total assets at cost before depreciation (000’s)

   $ 4,767,098     $ 126,589     $ 4,640,509     $ 4,099,175  

Debt to Total Assets before Depreciation

     44.8 %     1.6 %     43.3 %     38.4 %
Outstanding Classes of Stock and Partnership Units:         

Common Shares Outstanding

     70,000,398       361,761       69,638,637       69,017,995  

Exchangeable O.P. Units held by minority interests

     468,211       (5,400 )     473,611       740,826  
                                

Total Common Shares and Equivalents

     70,468,609       356,361       70,112,248       69,758,821  
                                

 

2


Summary Real Estate Information

September 30, 2008

Wholly-Owned and Regency’s Pro-Rata Share of Co-investment Partnerships

 

     9/30/08     6/30/08     12/31/07     9/30/07  

Gross Leasable Area (GLA)

   31,349,242     31,767,020     31,791,357     31,661,106  

GLA including anchor-owned stores

   37,534,412     37,827,268     37,587,096     37,280,666  

% leased – Operating and development properties

   89.4 %   89.8 %   89.4 %   89.4 %

% leased – Operating properties only

   94.3 %   94.6 %   95.0 %   95.1 %

% leased – Same store properties only

   94.4 %   94.6 %   95.0 %   95.1 %

Rental rate growth – YTD (1)

   11.6 %   10.8 %   13.0 %   13.8 %

Same property NOI growth – YTD

   2.5 %   2.6 %   3.0 %   2.9 %

Wholly-Owned and 100% of Co-investment Partnerships

 

     9/30/08     6/30/08     12/31/07     9/30/07  

Gross Leasable Area (GLA)

   50,775,179     50,673,749     51,106,824     51,046,666  

GLA including anchor-owned stores

   59,312,371     58,860,516     59,198,217     59,006,147  

GLA under development

   5,260,239     4,977,702     5,232,481     5,075,430  

Number of retail shopping centers

   443     443     451     447  

Number of centers under development (excluding expansions)

   45     45     49     45  

Number of grocery-anchored shopping centers

   356     358     360     357  

% leased – Operating and development properties

   91.7 %   92.1 %   91.7 %   91.8 %

% leased – Operating properties only

   94.8 %   95.2 %   95.2 %   95.4 %

% leased – Same store properties only

   94.7 %   95.1 %   95.0 %   95.2 %

Rental rate growth – YTD (1)

   11.6 %   10.7 %   13.0 %   13.7 %

Same property NOI growth – YTD

   2.6 %   2.9 %   3.2 %   3.2 %

 

(1) Rent growth is calculated on a same-space, cash basis pertaining to new and renewal leases executed.

 

3


Consolidated Balance Sheets

September 30, 2008 and December 31, 2007 and 2006

 

Assets

   2008     2007     2006  

Real estate investments at cost:

      

Operating properties

   $ 2,963,172,811     3,059,355,394     2,826,485,380  

Properties in development

     1,075,795,685     905,929,461     615,450,669  
                    
     4,038,968,496     3,965,284,855     3,441,936,049  

Operating properties held for sale

     33,538,196     —       25,607,741  

Less: accumulated depreciation

     545,978,659     497,498,468     427,389,404  
                    
     3,526,528,033     3,467,786,387     3,040,154,386  

Investments in real estate partnerships

     428,729,932     432,910,064     434,089,822  
                    

Net real estate investments

     3,955,257,965     3,900,696,451     3,474,244,208  

Cash and cash equivalents

     25,776,842     18,667,717     34,046,219  

Notes receivable

     55,263,540     44,542,740     19,988,087  

Tenant receivables, net of allowance for uncollectible accounts

     73,935,773     75,440,580     67,161,676  

Deferred costs, less accumulated amortization

     58,289,350     52,784,152     40,989,102  

Acquired lease intangible assets, net

     13,698,156     17,227,865     12,315,042  

Other assets

     38,897,681     33,651,422     23,040,830  
                    
   $ 4,221,119,307     4,143,010,927     3,671,785,164  
                    
Liabilities and Stockholders’ Equity       

Notes payable

   $ 1,839,340,055     1,799,974,913     1,454,385,498  

Unsecured credit facilities

     297,666,667     208,000,000     121,000,000  
                    

Total notes payable

     2,137,006,722     2,007,974,913     1,575,385,498  
                    

Tenants’ security and escrow deposits

     11,868,693     11,436,472     10,517,225  

Acquired lease intangible liabilities, net

     8,406,517     10,353,746     7,729,080  

Accounts payable and other liabilities

     156,530,153     164,478,807     140,940,055  
                    

Total liabilities

     2,313,812,085     2,194,243,938     1,734,571,858  
                    

Preferred units

     49,157,977     49,157,977     49,157,977  

Exchangeable operating partnership units

     10,464,213     10,831,917     16,941,350  

Limited partners’ interest in consolidated partnerships

     8,221,440     18,392,152     17,797,344  
                    

Total minority interests

     67,843,630     78,382,046     83,896,671  
                    
Stockholders’ Equity       

Preferred stock

     275,000,000     275,000,000     275,000,000  

Common stock, $.01 par

     755,986     751,687     744,318  

Additional paid in capital, net of treasury stock

     1,670,073,238     1,654,866,175     1,632,787,270  

Accumulated other comprehensive (loss) income

     (26,298,594 )   (18,916,679 )   (13,317,497 )

Distributions in excess of net income

     (80,067,038 )   (41,316,240 )   (41,897,456 )
                    

Total stockholders’ equity

     1,839,463,592     1,870,384,943     1,853,316,635  
                    
   $ 4,221,119,307     4,143,010,927     3,671,785,164  
                    

Ratios

   2008     2007     2006  

Debt to real estate assets, before depreciation

     47.5 %   45.7 %   40.4 %

Debt to total assets, before depreciation

     44.8 %   43.3 %   38.4 %

Debt to total assets, before depreciation and including prorata share of JV’s

     49.9 %   48.9 %   45.3 %

Debt + preferred to total assets, before deprec. and incl. prorata share of JV’s

     55.7 %   54.9 %   52.0 %

Unsecured assets to total real estate assets (wholly-owned only)

     87.4 %   87.5 %   83.5 %

Unsecured NOI to total NOI (wholly-owned only)

     86.5 %   87.5 %   83.1 %

 

4


Consolidated Statements of Operations

For the Periods Ended September 30, 2008 and 2007

(Asset sales not separated as discontinued operations as required by GAAP – See Form 10Q and Form 10K)

 

     Three Months Ended     Year to Date  
   2008     2007     2008     2007  
Real Estate Revenues:         

Minimum rent

   $ 88,419,661     81,368,354     $ 261,858,518     238,718,485  

Percentage rent

     630,686     889,182       1,711,839     1,982,618  

Recoveries from tenants

     22,641,352     20,453,881       67,062,673     60,637,353  

Termination Fees

     579,868     667,819       1,830,760     1,568,789  

Other income

     4,520,268     3,218,235       7,704,463     7,966,397  
                            
     116,791,835     106,597,471       340,168,253     310,873,642  
                            
Real Estate Operating Expenses:         

Operating and maintenance

     15,458,918     14,016,252       46,189,204     41,103,528  

Real estate taxes

     13,048,959     11,676,411       38,395,428     35,471,060  
                            
     28,507,877     25,692,663       84,584,632     76,574,588  
                            

Net operating income

     88,283,958     80,904,808       255,583,621     234,299,054  
                            
Equity in Income of Unconsolidated Partnerships         

Operating income (loss) including development gains

     1,820,706     1,408,628       4,740,754     2,800,702  

(Loss) gain on sale of operating properties

     (3,745 )   268,112       833,611     3,444,724  
                            
     1,816,961     1,676,740       5,574,365     6,245,426  
                            
Fees, Development and Outparcel Gains:         

Asset management fees

     2,870,275     2,873,056       8,685,036     8,119,263  

Property management fees

     3,875,507     3,562,948       12,025,635     10,271,808  

Transaction and other fees

     372,509     3,217,348       5,252,590     3,867,123  

Leasing commissions

     627,691     1,135,995       2,195,417     2,408,588  

Development gains

     20,844,089     4,060,427       25,323,508     34,582,778  

Gain on sale of outparcels

     792,083     1,215,807       3,726,230     6,026,337  

Dead deal costs

     (3,856,749 )   (1,202,714 )     (4,615,404 )   (3,044,337 )

Provision for income tax (expense)

     (156,306 )   (82,998 )     334,188     1,190,870  
                            
     25,369,099     14,779,869       52,927,200     63,422,430  
                            
Other Operating Expense (Income):         

General and administrative

     9,494,429     12,158,872       36,770,164     37,363,199  

Franchise taxes

     434,246     356,716       1,498,060     1,014,624  

Depreciation and amortization (including FF&E)

     27,378,439     24,363,892       79,932,360     67,916,338  

Interest expense, net

     22,682,542     20,514,545       68,672,701     60,215,090  

(Gain) loss on sale of operating properties including taxes

     (6,547,749 )   (3,394,886 )     (6,758,360 )   (15,534,233 )

Provision for loss

     1,111,601     —         1,827,601     —    
                            
     54,553,508     53,999,139       181,942,526     150,975,018  
                            
Minority Interests         

Preferred unit distributions

     931,248     931,248       2,793,744     2,793,744  

Exchangeable operating partnership units

     397,748     291,109       856,745     1,270,222  

Limited partners’ interest in consolidated partnerships

     121,784     241,315       603,493     757,241  
                            

Net income

     59,465,730     41,898,606       127,888,678     148,170,685  

Preferred stock dividends

     4,918,791     4,918,791       14,756,373     14,756,373  
                            

Net income for common stockholders

   $ 54,546,939     36,979,815     $ 113,132,305     133,414,312  
                            

These Consolidated Statements of Operations are presented in a format not in accordance with GAAP. The statements do not reflect the operations related to sales of real estate being segregated as discontinued operations in accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. The Company believes that the presentation is useful to readers of its supplemental report who wish to understand the details of its operations without reclassifying the sale 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.

 

5


Funds From Operations (FFO) and Other Information

For the Periods Ended September 30, 2008 and 2007

 

     Three Months Ended     Year to Date  
     2008     2007     2008     2007  

Reconciliation of Net income to Funds from Operations

        

Net income for common stockholders

   $ 54,546,939     36,979,815     $ 113,132,305     133,414,312  

Adjustments to reconcile to Funds from Operations:

        

Depreciation expense – consolidated properties

     22,739,591     19,766,051       66,596,300     56,320,147  

Depreciation and amortization expense – uncons properties

     10,356,130     10,903,364       31,585,481     32,098,938  

Consolidated JV partners’ share of depreciation

     (131,116 )   (127,715 )     (395,216 )   (351,943 )

Amortization of leasing commissions and intangibles

     3,586,810     3,616,154       10,256,848     8,898,845  

Gain on sale of operating properties, including JV’s

     (6,544,005 )   (3,662,998 )     (7,591,972 )   (18,978,957 )

Minority interest of exchangeable partnership units

     397,748     291,109       856,745     1,270,222  
                            
Funds From Operations    $ 84,952,097     67,765,780     $ 214,440,491     212,671,564  
                            

FFO Per Share Reconciliation (Diluted):

        

Net income for common stockholders

   $ 0.78     0.53     $ 1.61     1.92  

Adjustments to reconcile to Funds from Operations per share:

        

Depreciation expense – consolidated properties

     0.32     0.28       0.95     0.81  

Depreciation and amortization expense – uncons properties

     0.15     0.16       0.45     0.46  

Consolidated JV partners’ share of depreciation

     0.00     0.00       0.00     (0.01 )

Amortization of leasing commissions and intangibles

     0.05     0.05       0.15     0.13  

Gain on sale of operating properties, including JV’s

     (0.09 )   (0.05 )     (0.11 )   (0.27 )
                            
Funds From Operations    $ 1.21     0.97     $ 3.05     3.04  
                            

Additional Disclosures:

        

Straight-line rental income

   $ 1,396,061     1,588,564     $ 4,424,188     4,684,991  

Above- and below- market rent amortization

     531,278     604,788       1,860,902     1,332,137  

Pro-rata share of JV straight-line rental income

     516,650     539,153       683,810     1,502,467  

Pro-rata share of JV above- and below- mkt rent amortization

     831,755     577,940       2,130,414     1,471,355  

Provision for loss

     1,111,601     —         1,827,601     —    

Debt premium amortization income

     38,897     97,581       184,982     382,224  

Stock based compensation expense

     1,492,475     2,267,687       7,063,460     7,295,168  

Capitalized direct leasing compensation costs

     3,191,651     3,151,653       10,485,462     9,425,847  

Capitalized direct development compensation costs

     8,606,237     9,776,352       29,012,177     29,037,585  

Fees earned from 3rd parties as reported for GAAP

     7,745,982     10,789,348       28,158,678     24,666,783  

Fees earned from 3rd parties, excluding REG owned portion

     6,443,508     9,575,950       24,137,069     21,055,066  

Capital Expenditures (non-revenue enhancing only):

        

Leasing commissions – consolidated properties

   $ 1,749,570     2,293,071     $ 5,005,745     6,104,530  

Tenant improvements – consolidated properties

     948,005     2,117,011       3,187,867     3,666,893  

Building improvements – consolidated properties

     3,741,431     2,842,479       7,609,018     6,561,329  

Pro-rata share of unconsolidated leasing commissions

     297,482     355,610       1,147,627     1,198,642  

Pro-rata share of unconsolidated tenant improvements

     129,443     212,094       492,778     569,933  

Pro-rata share of unconsolidated building improvements

     561,386     539,004       1,651,705     1,068,932  

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 (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.

 

6


Consolidated Statements of Operations (GAAP Basis)

For the Periods Ended September 30, 2008 and 2007

 

     Three Months Ended     Year to Date  
   2008     2007     2008     2007  

Revenues:

        

Minimum rent

   $ 86,809,428     79,217,998     $ 256,450,820     231,155,806  

Percentage rent

     630,686     889,182       1,711,839     1,965,677  

Recoveries from tenants and other income

     27,612,425     23,804,272       76,009,337     67,977,099  

Management fees and commissions

     7,745,982     10,789,348       28,158,678     24,666,783  
                            

Total revenues

     122,798,521     114,700,800       362,330,674     325,765,365  
                            
Operating Expenses:         

Depreciation and amortization

     27,130,151     23,787,181       78,708,722     66,191,007  

Operating and maintenance

     15,161,533     13,424,360       44,949,629     38,998,061  

General and administrative

     9,494,429     12,158,872       36,770,164     37,363,199  

Real estate taxes

     12,757,074     11,381,263       37,682,734     33,852,458  

Other operating expense

     5,611,307     1,625,455       7,077,369     3,346,281  
                            

Total operating expenses

     70,154,494     62,377,131       205,188,618     179,751,006  
                            
Other Expense (Income):         

Interest expense, net of interest income

     22,682,542     20,514,545       68,672,701     60,215,090  

Gain on sale of properties

     (25,401,418 )   (5,492,397 )     (28,335,564 )   (34,586,176 )

Provision for loss

     1,111,601     —         1,827,601     —    
                            

Total other expense (income)

     (1,607,275 )   15,022,148       42,164,738     25,628,914  
                            

Income before minority interests

     54,251,302     37,301,521       114,977,318     120,385,445  

Minority interest of preferred units

     (931,248 )   (931,248 )     (2,793,744 )   (2,793,744 )

Minority interest of exchangeable operating partnership units

     (365,651 )   (267,677 )     (779,718 )   (1,046,158 )

Minority interest of limited partners

     (121,784 )   (241,315 )     (603,493 )   (757,241 )

Equity in income of investments in real estate partnerships

     1,816,961     1,676,739       5,574,365     6,245,425  
                            

Income from continuing operations

     54,649,580     37,538,020       116,374,728     122,033,727  
                            
Discontinued Operations:         

Operating income from discontinued operations

     895,863     1,220,652       2,801,612     4,287,612  

Gain on sale of properties

     3,920,287     3,139,934       8,712,338     21,849,346  
                            

Income from discontinued operations

     4,816,150     4,360,586       11,513,950     26,136,958  
                            

Net income

     59,465,730     41,898,606       127,888,678     148,170,685  
                            

Preferred stock dividends

     (4,918,791 )   (4,918,791 )     (14,756,373 )   (14,756,373 )
                            

Net income for common stockholders

   $ 54,546,939     36,979,815     $ 113,132,305     133,414,312  
                            

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.

 

7


Summary of Consolidated Debt

September 30, 2008 and December 31, 2007

 

Total Debt Outstanding:

   9/30/08    12/31/07

Mortgage loans payable:

     

Fixed rate secured loans

   $ 236,432,712    196,914,814

Variable rate secured loans

     5,379,898    5,820,786

Unsecured debt offering fixed rate

     1,597,527,445    1,597,239,313

Unsecured credit facilities

     297,666,667    208,000,000
           

Total

   $ 2,137,006,722    2,007,974,913
           

 

Schedule of Maturities by Year:

   Scheduled
Amortization
   Unsecured
Credit Facilities
   Term
Maturities
    Total  

2008

     1,242,300    —      —       1,242,300  

2009

     5,031,373    —      58,288,617     63,319,990  

2010

     4,997,249    —      176,961,141     181,958,390  

2011

     4,781,121    297,666,667    251,069,475     553,517,263  

2012

     4,987,669    —      249,757,784     254,745,453  

2013

     4,631,544    —      16,359,729     20,991,273  

2014

     8,381,078    —      157,725,489     166,106,568  

2015

     1,686,937    —      396,451,523     398,138,460  

2016

     1,312,939    —      14,163,154     15,476,092  

2017

     822,069    —      475,089,565     475,911,634  

>10 years

     175,542    —      6,111,224     6,286,766  

Net unamortized debt discount

      —      (687,467 )   (687,467 )
                        
   $ 38,049,821    297,666,667    1,801,290,234     2,137,006,722  
                        

Percentage of Total Debt:

             9/30/08     12/31/07  

Fixed

         85.82 %   89.35 %

Variable

         14.18 %   10.65 %

Current Average Interest Rates:(1)

                      

Fixed

         6.40 %   6.37 %

Variable

         3.73 %   5.41 %

Effective Interest Rate

         6.02 %   6.27 %

 

(1) Interest rates are as of the quarter end and exclude the impact of deferred loan cost amortization.

 

Average Maturity Date:

         

Fixed

   March 9, 2014    January 4, 2014

Variable

   January 30, 2011    January 24, 2011

 

8


Summary of Consolidated Debt

September 30, 2008 and December 31, 2007

 

Lender

   Secured Property    Rate     Maturity    9/30/08     12/31/07  

Fixed Rate Loans:

            

Northwestern Mutual Life Insurance Co.

   Sterling Ridge    6.640 %   07/01/08    $ —       10,089,644  

Allstate Insurance Company of America

   Alden Bridge    6.750 %   08/01/08      —       9,527,946  

Debt Offering

   Unsecured    7.750 %   04/01/09      50,000,000     50,000,000  

Allstate Insurance Company of America

   Ashford Place    8.950 %   08/01/09      3,147,063     3,314,671  

Northwestern Mutual Life Insurance Co.

   Panther Creek    7.830 %   04/01/10      9,876,893     9,974,030  

Debt Offering

   Unsecured    8.450 %   09/01/10      149,948,307     149,928,075  

Principal Mutual Life Insurance Co.

   Russell Ridge    7.970 %   12/15/10      5,423,927     5,530,756  

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      2,465,421     2,513,979  

Debt Offering

   Unsecured    7.950 %   01/15/11      219,929,867     219,906,920  

Wachovia Securities

   Market at Opitz Crossing    7.300 %   03/01/11      11,756,520     11,886,679  

Debt Offering

   Unsecured    7.250 %   12/12/11      19,959,394     19,950,021  

Debt Offering

   Unsecured    6.750 %   01/15/12      249,877,358     249,849,764  

PNC Bank

   Gateway Shopping Center    7.110 %   05/01/13      20,242,880     20,765,803  

Allstate Insurance Company of America

   North Hills Town Center    7.370 %   01/01/14      5,220,812     5,612,864  

TIAA

   Northgate Square    5.640 %   01/10/14      6,588,851     6,716,101  

Debt Offering

   Unsecured    4.950 %   04/15/14      149,791,341     149,762,887  

Northwestern Mutual Life Insurance Co.

   Belleview Square    6.200 %   07/01/14      8,799,401     9,038,367  

Aid Association of Lutherans

   Murrayhill Marketplace    5.220 %   01/01/15      8,292,531     8,448,434  

United of Omaha Life Insurance Co.

   Fleming Island    7.400 %   02/05/15      1,906,722     2,076,250  

Escrow Bank, USA

   Twin City Plaza    5.650 %   04/06/15      43,784,491     44,000,000  

Debt Offering

   Unsecured    5.250 %   08/01/15      349,662,512     349,625,018  

Municipal Tax Bonds Payable

   Friar’s Mission    7.600 %   09/02/15      874,762     874,762  

GMAC

   Naples Walk    6.150 %   08/11/16      17,709,891     17,968,547  

Jefferson Pilot

   Peartree Village    8.400 %   06/01/17      10,397,357     10,656,966  

Allianz Life Insurance Company of N. A.

   4S Commons Town
Center
   6.000 %   06/10/17      62,500,000     —    

Debt Offering

   Unsecured    5.875 %   06/15/17      398,358,666     398,216,628  

Metropolitan Life Insurance Company

   Corkscrew Village    6.170 %   08/01/17      9,337,242     9,473,223  

TIAA

   Westchase    5.520 %   07/10/18      8,795,415     8,948,276  

Net unamortized discounts on assumed debt of acquired properties

     (687,467 )   (502,484 )
                      

Total Fixed Rate Debt

           $ 1,833,960,157     1,794,154,127  
                      
Variable Rate Loans:             

First Star Bank

   Hampstead Village    LIBOR + 1.00 %   05/01/09    $ 5,379,898     5,820,786  

Wells Fargo Bank

   $600 Million Line of Credit    LIBOR + 0.40 %   02/11/11      70,000,000     208,000,000  

Wells Fargo Bank

   Term Loan    LIBOR + 1.05 %   02/11/11      227,666,667     —    
                      

Total Variable Rate Debt

           $ 303,046,565     213,820,786  
                      

Total

           $ 2,137,006,722     2,007,974,913  
                      

 

9


Summary of Preferred Units and Stock

September 30, 2008

 

     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.

 

10


Acquisitions

September 30, 2008

 

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:

                   

Apr-08

  Sycamore Plaza and Crossing   RRP   Cincinatti, OH    390,234    $ 93,300,000    $ 18,660,000    6.43 %   Fresh Market, Barnes & Noble, Staples

Sep-08

  Marina Shores   Oregon   Long Beach, CA    67,727    $ 28,475,000    $ 5,695,000    6.50 %   Old Navy, Dick’s Sporting Goods Whole Foods
                                 

Total

         457,961    $ 121,775,000    $ 24,355,000    6.45 %  
                                 

Regency Contributions:

                 

Sep-08

  Silver Spring Square   RRP   Silver Spring Township, PA    316,507    $ 74,494,000    $ 14,898,800    6.83 %   Wegmans

Sep-08

  REG Development Portfolio   Oregon   Multiple    338,832    $ 83,400,000    $ 16,680,000    7.14 %   Publix, Harris Teeter, Shoppers Food Warehouse
                                 

Total

         655,339    $ 157,894,000    $ 31,578,800    6.99 %  
                                 

Total Acquisitions from 3rd Parties

         457,961    $ 121,775,000    $ 24,355,000    6.45 %  
                                 

Total Acquisitions
including Regency Contributions

         1,113,300    $ 279,669,000    $ 55,933,800    6.76 %  
                                 

RRP – Regency owns 20%

Oregon – Regency owns 20%

 

11


Operating Property Dispositions

September 30, 2008

 

Date

 

Property Name

  Co-investment
Partnership
  City/State   GLA   Sales
Price
  Regency's
Share of

Sales Price
  Cap Rate    

Anchor Tenant

Consolidated:

               

Sep-08

  Waterford Towne Center     Waterford,
MI
  96,101   $ 12,934,000   $ 12,934,000   8.59 %   Kroger

Sep-08

  Independence Square     Independence,
MO
  89,083   $ 11,991,000   $ 11,991,000   7.40 %   Kroger
                             
        185,184   $ 24,925,000   $ 24,925,000   8.01 %  
                             

Unconsolidated:

               

Mar-08

  King Farm Apartments   CalSTRS   Rockville,
MD
  64,775   $ 9,500,000   $ 2,375,000   4.82 %   Residential Apts

May-08

  Mid-Atlantic Portfolio   MCW II     804,457   $ 108,093,002   $ 26,969,204   7.75 %  
  Brafferton Center     Garrisonville,
VA
  97,872        

Sport &

Health Club

  Glen Lea Centre     Richmond,
VA
  78,494         N/A
  Kenhorst Plaza     Kenhorst, PA   159,150         Redner’s Market
  Laburnum Park Shopping Center     Richmond,
VA
  64,992         Ukrop’s, Rite Aid
  Newark Shopping Center     Newark, DE   183,017         N/A
  Northway Shopping Center     Millersville,
MD
  98,016         Shopper’s Food Whse
  Towamencin Village Square     Lanesdale,
PA
  122,916         Genuardi’s, Eckerd

May-08

  Highland Knoll   Oregon   Katy, TX   87,470   $ 13,800,000   $ 2,760,000   7.50 %   Randall’s Food
                             
        956,702   $ 131,393,002   $ 32,104,204   7.51 %  
                             

Total Dispositions

        1,141,886   $ 156,318,002   $ 57,029,204   7.73 %  
                             

CalSTRS – Regency owns 25%

MCW II – Regency owns 24.95%

Oregon – Regency owns 20%

 

12


Development Sales

September 30, 2008

 

Date

  

Property Name

   Co-investment
Partnership
   City/State   GLA   Sales
Price
  Regency’s
Share of

Sales Price
   Regency’s
Average
Cap Rate
   

Anchor Tenant

Sales to Co-investment Partnerships:

                   

Sep-08

   Silver Spring Square    RRP    Silver Spring
Township, PA
  318,209   $ 74,494,000   $ 59,595,200    6.83 %   Wegmans

Sep-08

   REG Development Portfolio    Oregon      324,012   $ 83,400,000   $ 66,720,000    7.14 %  
   Johns Creek Center       Jacksonville,
FL
  75,101          Publix
   Signal Hill Shopping Center       Manassas, VA   95,172          Shoppers Food Warehouse
   Hollymead Town Center       Charlottesville,
VA
  153,739          Harris Teeter
                                 
           642,221   $ 157,894,000   $ 126,315,200    6.99 %  
                                 

Sales to Third Parties:

                   

May-08

   Loveland Shopping Center       Loveland, CO   93,142   $ 8,625,000   $ 8,625,000    N/A     Gold’s Gym

Jun-08

   Fort Collins Center       Ft. Collins, CO   99,359   $ 11,846,000   $ 11,846,000    6.44 %   JC Penney

Jul-08

   Pelham Commons       Greenville, SC   76,541   $ 12,400,000   $ 12,400,000    7.41 %   Publix
                                 
           269,042   $ 32,871,000   $ 32,871,000    6.94 %  
                                 

Total Development Sales

           911,263   $ 190,765,000   $ 159,186,200    6.44 %  
                                 

Oregon – Regency owns 20%

RRP – Regency owns 20%

 

13


In-Process Developments

September 30, 2008

 

Project Name

  State   CBSA   Anchor Tenant   Anchor
Opens
  Est. Net Dev Costs
After Partner

Participation
  Est. Gross
Costs
  Est. Gross Costs to
Complete(1)
  NOI Yield
Before Partner
Participation
    NOI Yield
After Partner
Participation
    Company
Owned GLA
  Company
Owned %
Leased
    Gross
GLA
  Gross %
Leased
 

Shoppes at Fairhope Village

  AL   Mobile   Publix   06/01/09   $ 15,991,737   $ 17,728,980   $ 12,036,966   8.49 %   8.49 %   84,741   66 %   84,741   66 %

Applegate Ranch Shopping Center (3)

  CA   Merced   Home
Depot,
Target
  08/01/08     43,425,756     65,692,599     11,944,205   9.07 %   9.07 %   179,129   50 %   498,821   82 %

Golden Hills Promenade

  CA   San Luis
Obispo-Paso
Robles
  Lowe’s   06/01/09     38,758,041     44,343,566     24,814,284   9.29 %   8.41 %   287,913   70 %   287,913   70 %

Highland Crossing

  CA   Riverside-
San
Bernardino-
Ontario
  LA Fitness   08/01/09     6,866,701     19,938,386     12,741,417   8.58 %   8.58 %   50,395   0 %   95,395   47 %

Indio Towne Center (3)

  CA   Riverside-
San
Bernardino-
Ontario
  WinCo
Foods
  09/01/08     77,781,809     99,218,679     39,831,672   9.01 %   9.01 %   353,561   32 %   589,395   59 %

Jefferson Square (3)

  CA   Riverside-
San
Bernardino-
Ontario
  Fresh &
Easy
  04/01/09     20,351,562     21,581,562     15,850,345   8.85 %   8.69 %   102,206   28 %   102,206   28 %

Murrieta Marketplace (3)

  CA   Riverside-
San
Bernardino-
Ontario
  Target,
Lowes
  10/01/09     65,428,153     101,709,435     66,628,043   8.47 %   8.47 %   331,868   56 %   468,458   69 %

Plaza Rio Vista

  CA   Riverside-
San
Bernardino-
Ontario
  Stater Bros.   05/01/08     18,741,829     19,584,541     1,616,912   8.01 %   7.91 %   79,519   64 %   79,519   64 %

Gateway 101

  CA   San
Francisco-
Oakland-
Fremont
  Sports
Authority,
Nordstrom
Rack
  03/01/09     32,525,037     32,525,037     6,884,052   8.55 %   8.55 %   91,907   100 %   91,907   100 %

Shops at Santa Barbara

  CA   Santa
Barbara-
Santa Maria-
Goleta
  Whole
Foods
  10/01/09     32,196,995     32,196,995     13,056,851   8.20 %   8.20 %   51,848   57 %   51,848   57 %

Vine at Castaic

  CA   Los
Angeles-
Long Beach-
Santa Ana
  NA   10/01/07     10,036,114     11,406,846     306,291   9.08 %   9.06 %   30,236   84 %   33,736   85 %

Centerplace of Greeley III (3)

  CO   Greeley   Best Buy,
Sports
Authority
  09/01/08     19,581,762     21,777,369     6,423,147   8.83 %   8.83 %   120,090   60 %   120,090   60 %

Falcon Highlands Marketplace

  CO   Colorado
Springs
  Wal-Mart   08/01/07     3,913,581     10,821,941     273,040   12.40 %   12.40 %   22,491   72 %   206,796   97 %

Shops at Quail Creek

  CO   Denver-
Aurora
  King
Soopers
  05/01/09     7,413,351     16,741,641     8,109,669   11.24 %   11.24 %   37,585   28 %   137,429   80 %

Caligo Crossing

  FL   Miami-Fort
Lauderdale-
Miami
Beach
  Kohl’s   10/01/08     3,389,876     23,200,404     1,965,782   10.47 %   10.47 %   10,762   86 %   108,927   99 %

First Street Village

  FL   Cape Coral-
Fort Myers
  Publix   11/01/07     11,397,642     17,334,202     316,748   8.23 %   8.23 %   54,926   92 %   54,926   92 %

Hibernia Pavilion

  FL   Jacksonville   Publix   08/01/08     9,517,489     10,909,107     189,568   8.78 %   8.78 %   51,298   93 %   51,298   93 %

Hibernia Plaza

  FL   Jacksonville   Walgreens   11/01/07     1,530,111     5,954,220     131,684   11.73 %   11.73 %   8,400   33 %   23,220   76 %

Horton’s Corner

  FL   Jacksonville   Walgreens   10/01/08     4,626,635     6,144,635     1,876,181   8.21 %   8.21 %   14,820   100 %   14,820   100 %

Nocatee Town Center

  FL   Jacksonville   Publix   07/01/09     18,451,148     22,806,105     15,300,484   9.43 %   9.28 %   81,082   67 %   81,082   67 %

Oakleaf Plaza

  FL   Jacksonville   Publix   09/01/07     11,414,581     19,557,555     607,471   10.25 %   10.25 %   73,719   79 %   88,539   83 %

Suncoast Crossing Ph I

  FL   Tampa-St.
Petersburg-
Clearwater
  Kohl’s   10/01/08     8,720,397     13,020,255     2,130,739   9.39 %   9.39 %   108,434   91 %   108,434   91 %

Suncoast Crossing Ph II

  FL   Tampa-St.
Petersburg-
Clearwater
  Target   07/01/09     25,427,796     32,699,213     22,355,065   8.60 %   8.60 %   107,502   0 %   249,700   57 %

Airport Crossing

  IN   Chicago-
Naperville-
Joliet
  Kohl’s   10/01/07     4,406,231     7,744,785     527,112   7.92 %   7.90 %   11,922   22 %   101,833   91 %

Walton Towne Center

  KY   Cincinnati-
Middletown
  Kroger   11/01/08     5,624,085     12,898,825     2,237,841   9.57 %   9.57 %   23,178   34 %   139,610   89 %

Shops at Saugus

  MA   Boston-
Cambridge-
Quincy
  PetSmart,
La-Z-Boy
  08/01/08     35,643,397     35,643,397     3,254,013   7.22 %   7.01 %   94,204   80 %   97,404   81 %

Village at Lee Airport

  MD   Baltimore-
Towson
  Giant   11/01/09     25,763,713     25,893,713     22,309,126   9.33 %   9.22 %   129,340   76 %   204,340   85 %

State Street Crossing

  MI   Ann Arbor   Wal-Mart   06/01/09     7,575,363     9,720,363     2,101,527   8.02 %   8.02 %   21,049   48 %   168,540   94 %

Harris Crossing

  NC   Burlington   Harris
Teeter
  03/01/10     11,935,457     11,935,457     8,064,371   9.04 %   9.04 %   76,818   71 %   76,818   71 %

Middle Creek Commons

  NC   Raleigh-
Cary
  Lowes
Foods
  11/01/07     12,745,256     12,745,256     531,446   10.05 %   10.05 %   73,635   80 %   73,635   80 %

Anthem Highland

  NV   Las Vegas-
Paradise
  Albertsons   01/01/07     20,694,218     24,049,085     386,595   12.34 %   10.17 %   119,313   89 %   125,313   89 %

Deer Springs Town Center (3)

  NV   Las Vegas-
Paradise
  Target,
Home
Depot
  03/01/09     120,875,697     136,195,549     57,265,689   8.42 %   8.42 %   553,879   48 %   686,239   58 %

Red Bank Village

  OH   Cincinnati-
Middletown
  Wal-Mart   07/01/09     15,362,700     30,773,494     6,980,594   8.59 %   8.59 %   181,105   84 %   181,105   84 %

Wadsworth Crossing

  OH   Cleveland-
Elyria-
Mentor
  Bed Bath
& Beyond,
Office Max
  02/01/07     26,992,180     26,992,180     2,750,949   8.11 %   7.83 %   108,234   82 %   474,956   96 %

Corvallis Market Center

  OR   Corvallis   Michaels,
TJ Maxx
  04/01/08     17,798,353     17,798,353     903,440   7.74 %   7.74 %   82,081   92 %   82,081   92 %

Kulpsville Village Center

  PA   Philadelphia-
Camden-
Wilmington
  Walgreens   04/01/09     6,061,484     8,923,121     3,828,363   7.34 %   7.34 %   14,820   100 %   14,820   100 %

Lower Nazareth Commons

  PA   Allentown-
Bethlehem-
Easton
  Target,
Sport’s
Authority
  12/01/09     28,768,459     40,372,219     25,058,079   8.46 %   8.46 %   111,788   41 %   244,788   73 %

Market at Buckwalter Place (3)

  SC   Hilton Head
Island-
Beaufort
  Publix   09/01/08     14,609,215     16,900,447     3,481,076   9.49 %   9.49 %   79,102   66 %   79,102   66 %

 

14


In-Process Developments

September 30, 2008

 

Project Name

   State    CBSA    Anchor Tenant    Anchor
Opens
   Est. Net Dev Costs
After Partner

Participation
   Est. Gross
Costs
   Est. Gross Costs to
Complete(1)
   NOI Yield
Before Partner
Participation
    NOI Yield
After Partner
Participation
    Company
Owned GLA
   Company
Owned %
Leased
    Gross
GLA
   Gross %
Leased
 

Lebanon Center

   TN    Nashville-
Davidson-
Murfreesboro
   Publix    09/01/07      10,092,755      10,631,427      412,809    9.49 %   9.49 %   63,802    78 %   63,802    78 %

Hickory Creek Plaza

   TX    Dallas-Fort
Worth-
Arlington
   Kroger    01/01/09      9,521,060      13,382,028      3,338,477    8.77 %   8.77 %   28,134    20 %   109,398    80 %

Shops at Highland Village

   TX    Dallas-Fort
Worth-
Arlington
   AMC
Theater,
Barnes &
Noble
   10/01/07      91,305,685      100,358,807      6,613,133    9.27 %   9.27 %   351,662    82 %   351,662    82 %

Waterside Marketplace

   TX    Houston-
Baytown-
Sugar Land
   Kroger    06/01/09      6,979,460      12,321,747      3,014,076    11.73 %   11.73 %   24,926    38 %   147,926    90 %

Westwood Village

   TX    Houston-
Baytown-
Sugar Land
   Target,
TJ Maxx,
Ross
   03/01/08      36,386,961      57,965,468      3,018,115    8.97 %   8.97 %   183,758    84 %   310,632    90 %

Culpeper Colonnade (3)

   VA    None    PetSmart,
Target
   07/01/07      21,187,513      27,151,258      2,869,619    8.03 %   7.80 %   93,324    70 %   220,631    87 %

Shops at Stonewall (3)

   VA    Washington-
Arlington-
Alexandria
   Wegmans    11/01/08      53,102,372      53,423,517      6,671,843    9.27 %   9.27 %   317,572    83 %   317,572    83 %

Orchards Phase II

   WA    Portland-
Vancouver-
Beaverton
   LA
Fitness
   10/01/06      15,802,522      15,802,522      2,069,845    8.78 %   8.78 %   77,478    87 %   77,478    87 %
                                                                   

Total Consolidated

               $ 1,086,722,238    $ 1,376,516,291    $ 433,078,755    8.86 %   8.77 %   5,155,556    65 %   7,978,885    77 %
                                                                   

Canopy Oak Center

   FL    Ocala    Publix    09/01/08      18,403,714      20,033,952      1,776,756    10.09 %   10.09 %   90,043    73 %   90,043    73 %

Shoppes at Bartram Park – Phase III

   FL    Jacksonville    Publix    10/01/04      3,176,089      5,125,489      2,503,192    12.17 %   12.17 %   14,640    9 %   29,640    55 %
                                                                   

Total Unconsolidated

               $ 21,579,803    $ 25,159,441    $ 4,279,948    10.39 %   10.39 %   104,683    64 %   119,683    69 %
                                                                   

Total

               $ 1,108,302,041    $ 1,401,675,733    $ 437,358,703    8.89 %   8.80 %   5,260,239    65 %   8,098,568    77 %
                                                                   

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 NOI Yield on total costs after allocating land basis for outparcel proceeds is estimated to be 8.15%.
(3) The Company is phasing these developments until additional leasing occurs. Currently, 653,928 square feet is being phased.

These nine projects are currently 54% leased based on Company Owned GLA. Excluding the GLA for which the company is phasing, these projects are 76% leased.

In total, the in-process developments without the 653,928 square feet are 74% leased.

 

15


Projected Development Funding, Stabilizations and Land Held

September 30, 2008

In-Process Developments Projected Funding (1)

($ Thousands)

 

Q4 2008E

   Q1 2009E    Q2 2009E    Q3 2009E    Q4 2009E    2010+E
$35,000 - $45,000    $ 25,000 - $35,000    $ 40,000 - $50,000    $ 15,000 - $25,000    $ 5,000 - $20,000    $ 250,000 - $350,000

Estimated Development Stabilization Schedule

($ Thousands)

 

     Stabilized(2)    Q4 2008E    2009+E

Gross Dev. Costs:

      $ 5,000 - $20,000    $ 1,385,000

Net Dev. Costs:

   $ 400,000    $ 5,000 - $15,000    $ 1,095,000

Land Held for Future Development or Sale (3)

($ Thousands)

 

# of Projects

   Net Development
Costs To Date
   Est. Net Dev Costs at
Completion

      19

   $ 146,597    $ 425,000 - $475,000

 

(1) Funding for in-process consolidated and unconsolidated developments, excludes projected funding of future developments.
(2) For-sale or potential joint venture properties already stabilized but not yet sold.
(3) Net development costs at completion subject to change as costs based on preliminary development plans only.

 

16


Development Stabilizations

September 30, 2008

 

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-08

 

Hillsboro-Sports

Authority/

Best Buy

   OR    Best Buy,
Sports
Authority
   03/07/08   $ 17,906,747   11.41 %   76,844   100 %

Mar-08

  Lynnwood-H Mart    WA    H Mart    07/01/08   $ 9,385,752   12.51 %   77,028   100 %

Mar-08

  Puyallup-JCPenney    WA    JCPenney    08/01/08   $ 7,022,190   10.37 %   76,682   100 %

Mar-08

  Rockwall Town Center    TX    Kroger    03/01/06   $ 8,680,197   10.70 %   119,865   99 %

Jun-08

  Loveland Shopping Center    CO    Gold’s
Gym
   12/01/06   $ 6,558,357   11.61 %   93,142   45 %

Jun-08

  Merrimack Shopping Center    NH    Shaw’s    05/01/06   $ 13,171,929   8.08 %   88,192   79 %

Sep-08

  Chapel Hill Centre    GA    Kohl’s    10/01/06   $ 9,994,311   6.85 %   189,683   99 %

Sep-08

  South Shore Marketplace    TX    Kroger    04/01/07   $ 4,847,522   14.50 %   109,408   99 %
                                
             $ 77,567,005   10.43 %   830,844   91 %
                                

Unconsolidated:

                  

None

                  

Total
Development
Stabilizations

             $ 77,567,005   10.43 %   830,844   91 %
                                

 

17


Unconsolidated Investments

September 30, 2008

 

Co-investment Partner and
Portfolio Summary Abbreviation

   Property Name   Number of
Properties
   Total
GLA
   Total
Assets
   Total
Debt
   Lender    Regency  
                    Ownership
Interest
    Share
of Debt
   Investment
9/30/08
    Equity
Pick-up
 

State of Oregon

                          

(JV-C, JV-C2)

   Various   30    3,552,455    $ 638,498,955    $ 309,506,781    Various    20.00 %   $ 61,901,356    $ 56,514,934     $ 1,791,592  

(JV-CCV)

   Cameron Village   1    635,918      112,760,048      47,300,000    Wachovia    30.00 %     14,190,000      19,539,053       4,817  
                                      
     31    4,188,373      751,259,003      356,806,781             

Macquarie CountryWide

                          

(JV-M, JV-MD)

   Various   42    4,413,313      599,256,288      367,820,084    Various    25.00 %     91,955,021      44,995,638       2,501,646  

(JV-M2, JV-M3)

   Various   89    10,943,844      2,459,516,622      1,521,655,533    Various    24.95 %     379,653,055      200,865,302       (654,022 )
                                      
     131    15,357,157      3,058,772,910      1,889,475,617             

Macquarie CountryWide-DESCO

                          

(JV-D)

   Various   32    2,990,332      399,690,311      210,820,768    Various    16.35 %     34,475,369      26,609,239       (684,567 )

CalSTRS

                          

(JV-RC)

   Various   7    759,023      159,374,532      86,634,309    Various    25.00 %     21,658,577      15,076,628       1,404,044  

Regency Retail Partners

                          

(JV-RRP)

   Various   9    1,529,845      381,140,663      246,038,515    Various    20.00 %     49,104,405      16,954,027       217,655  

Publix

                          

(JV-O)

   Shoppes at
Bartram Park
  1    134,600      23,070,117      —      —      50.00 %     —        10,948,647       428,018  

(JV-O)

   Valleydale
Village
  1    118,466      11,546,619      —      —      50.00 %     —        5,443,833       162,227  

(JV-O)

   Regency Village   1    83,170      17,633,620      —      —      50.00 %     —        9,070,128       180,461  

(JV-O)

   Queensborough   1    82,333      4,583,256      —      —      50.00 %     —        3,128,631       218,312  

(JV-O)

   Canopy Oak
Center
  1    90,043      19,154,014      —      —      50.00 %     —        9,923,887       35,604  
                                      
     5    508,612      75,987,626      —               

H.E.B.

                          

(JV-O)

   Fairfield Town
Center (1)
  —      —        9,568,185      —      —      50.00 %     —        5,181,129       (140,514 )

(JV-O)

   White Oak
Marketplace (1)
  —      —        11,576,878      —      —      50.00 %     —        5,789,198       (10 )

(JV-O)

   Indian Springs
Center
  1    136,625      19,289,855      27,000,000    Wells Fargo    50.00 %     13,500,000      (3,739,842 )     206,192  
                                      
     1    136,625      40,434,918      27,000,000             

Individual Investors

                          

(JV-O)

   East San
Marco (1)
  —      —        12,599,812      8,102,718    Wachovia    50.00 %     4,051,359      2,429,500       (97,090 )
                                                      
     216    25,469,967    $ 4,879,259,775    $ 2,824,878,708         $ 670,489,143    $ 428,729,932     $ 5,574,365  
                                                      
(1) Land held for future development

 

18


Unconsolidated Balance Sheets

September 30, 2008 and December 31, 2007

 

     2008    2007

Assets

     

Real estate, at cost

   $ 4,876,926,648    4,709,884,338

Less: accumulated depreciation

     417,270,523    332,903,974
           
     4,459,656,125    4,376,980,364

Properties in development

     88,635,961    45,552,309
           

Net real estate investments

     4,548,292,086    4,422,532,673

Cash and cash equivalents

     47,697,327    45,281,601

Tenant receivables, net of allowance for uncollectible accounts

     68,838,842    72,770,126

Deferred costs, less accumulated amortization

     26,877,060    24,195,857

Acquired lease intangible assets, net

     181,028,798    197,495,461

Other assets

     6,525,662    5,277,457
           
   $ 4,879,259,775    4,767,553,175
           

Liabilities and Equity

     

Liabilities:

     

Notes payable

   $ 2,824,878,708    2,719,473,226

Accounts payable and other liabilities

     84,899,088    73,681,789

Tenants’ security and escrow deposits

     10,212,200    10,052,109

Acquired lease intangible liabilities, net

     91,136,111    86,031,082
           

Total liabilities

     3,011,126,107    2,889,238,206
           

Equity:

     

Equity – Regency Centers

     461,817,877    459,068,748

Equity – Third parties

     1,406,315,791    1,419,246,221
           

Total equity

     1,868,133,668    1,878,314,969
           
   $ 4,879,259,775    4,767,553,175
           

 

19


Unconsolidated Balance Sheets – Regency’s Pro-Rata Share

September 30, 2008 and December 31, 2007

 

     2008    2007

Assets

     

Real estate, at cost

   $ 1,161,353,092    1,132,879,756

Less: accumulated depreciation

     102,823,306    82,895,413
           
     1,058,529,786    1,049,984,343

Properties in development

     38,235,686    19,331,436
           

Net real estate investments

     1,096,765,472    1,069,315,779

Cash and cash equivalents

     12,099,422    11,128,056

Tenant receivables, net of allowance for uncollectible accounts

     16,837,110    17,981,106

Deferred costs, less accumulated amortization

     6,533,144    6,010,975

Acquired lease intangible assets, net

     40,960,416    45,658,514

Other assets

     1,993,023    1,778,047
           
   $ 1,175,188,587    1,151,872,477
           

Liabilities and Equity

     

Liabilities:

     

Notes payable

   $ 670,489,143    653,334,791

Accounts payable and other liabilities

     20,648,544    17,833,493

Tenants’ security and escrow deposits

     2,554,864    2,517,622

Acquired lease intangible liabilities, net

     19,678,159    19,117,823
           

Total liabilities

     713,370,710    692,803,729
           

Equity:

     

Equity – Regency Centers

     461,817,877    459,068,748
           
   $ 1,175,188,587    1,151,872,477
           

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.

 

20


Unconsolidated Statements of Operations

For the periods ended September 30, 2008 and 2007

 

     Three Months Ended     Year to Date  
   2008    2007     2008     2007  

Revenues:

         

Minimum rent

   $ 91,002,133    88,385,862     $ 276,544,541     253,513,436  

Percentage rent

     488,009    569,193       2,788,905     2,553,072  

Recoveries from tenants

     26,723,108    24,002,673       79,801,604     69,033,613  

Termination fees

     756,336    513,572       2,023,832     3,260,939  

Other income

     1,998,688    1,424,038       2,508,122     2,954,929  
                           

Total revenues

     120,968,274    114,895,338       363,667,004     331,315,989  
                           

Operating expenses:

         

Operating and maintenance

     17,756,274    15,355,505       52,054,830     46,385,933  

Real estate taxes

     15,293,072    13,495,349       46,168,079     38,739,346  
                           

Total operating expenses

     33,049,346    28,850,854       98,222,909     85,125,279  
                           

Net operating income

     87,918,928    86,044,484       265,444,095     246,190,710  
                           

Other expense (income):

         

General and administrative

     2,013,940    1,974,094       7,190,048     7,722,704  

Depreciation and amortization expense

     44,638,337    45,467,431       135,803,475     131,250,169  

Interest expense, net

     36,208,408    34,512,963       109,136,817     100,105,811  

Loss (gain) on sale of real estate

     15,310    (2,642,408 )     (13,486,720 )   (10,554,754 )

Other expense

     34,774    34,727       104,226     102,912  
                           

Total other expense (income)

     82,910,769    79,346,807       238,747,846     228,626,842  
                           

Net income

   $ 5,008,159    6,697,677     $ 26,696,249     17,563,868  
                           

 

21


Unconsolidated Statements of Operations – Regency’s Pro-Rata Share

For the periods ended September 30, 2008 and 2007

 

     Three Months Ended     Year to Date  
   2008     2007     2008     2007  

Revenues:

        

Minimum rent

   $ 21,795,122     21,749,604     $ 66,312,948     63,119,401  

Percentage rent

     119,000     139,604       688,540     642,392  

Recoveries from tenants

     6,328,706     5,884,282       18,971,622     17,139,389  

Termination fees

     173,398     128,973       476,284     807,577  

Other income

     501,340     360,282       614,604     755,315  
                            

Total revenues

     28,917,566     28,262,745       87,063,998     82,464,074  
                            

Operating expenses:

        

Operating and maintenance

     4,149,548     3,814,230       12,476,241     11,624,607  

Real estate taxes

     3,616,745     3,291,091       11,011,528     9,566,633  
                            

Total operating expenses

     7,766,293     7,105,321       23,487,769     21,191,240  
                            

Net operating income

     21,151,273     21,157,424       63,576,229     61,272,834  
                            

Other expense (income):

        

General and administrative

     474,812     573,387       1,697,800     1,966,209  

Depreciation and amortization expense

     10,537,742     11,044,205       32,117,863     32,529,687  

Interest expense, net

     8,636,557     8,446,138       26,073,203     24,761,828  

Loss (gain) on sale of real estate

     3,744     (626,605 )     (3,406,142 )   (2,604,713 )

Other (income) expense

     (339,842 )   43,560       1,519,140     (1,625,602 )
                            

Total other expense (income)

     19,313,013     19,480,685       58,001,864     55,027,409  
                            

Net income

   $ 1,838,260     1,676,739     $ 5,574,365     6,245,425  
                            

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.

 

22


Summary of Unconsolidated Debt

September 30, 2008 and December 31, 2007

 

Total Debt Outstanding:

   9/30/08    12/31/07

Mortgage loans payable:

     

Fixed rate secured loans

   $ 2,621,914,943    2,544,439,474

Variable rate secured loans

     65,684,006    65,684,006

Unsecured line of credit variable rate

     137,279,759    109,349,746
           

Total

   $ 2,824,878,708    2,719,473,226
           

 

Schedule of Maturities by Year:

   Scheduled
Amortization
   Unsecured
Line of Credit
   Term
Maturities
   Total     Regency’s
Pro Rata Share
 

2008

   $ 1,244,185    11,748,042    56,119,227    69,111,454     15,267,850  

2009

     4,823,986       227,614,509    232,438,495     56,929,386  

2010

     4,569,481    125,531,717    648,328,201    778,429,399     183,367,915  

2011

     3,632,098       506,846,397    510,478,495     126,401,390  

2012

     3,552,504       408,203,458    411,755,962     91,025,254  

2013

     3,272,566       32,440,602    35,713,168     8,829,332  

2014

     2,808,670       67,970,940    70,779,610     19,964,242  

2015

     2,258,009       134,449,804    136,707,813     38,345,123  

2016

     2,039,632       323,449,029    325,488,661     76,304,205  

2017

     2,173,928       123,770,000    125,943,928     26,972,764  

>10 Years

     17,882,994       102,278,133    120,161,127     25,510,921  

Net unamortized debt premium

         7,870,596    7,870,596     1,570,761  
                             
   $ 48,258,053    137,279,759    2,639,340,896    2,824,878,708     670,489,143  
                             

Percentage of Total Debt:

                  9/30/08     12/31/07  

Fixed

            92.82 %   93.56 %

Variable

            7.18 %   6.44 %

Current Average Interest Rates:(1)

                           

Fixed

            5.36 %   5.30 %

Variable

            4.15 %   5.75 %

Effective Interest Rate

            5.27 %   5.33 %

 

(1) Interest rates are as of the quarter end and exclude the impact of deferred loan cost amortization.

 

Average Maturity Date:

         

Fixed

     November 2, 2012    August 20, 2012

Variable

     February 5, 2010    February 8, 2010
     

Summary of Unconsolidated Debt - Regency’s Pro-Rata Share

         

Mortgage Loans Payable:

     

Fixed rate secured loans

   $ 626,936,694    616,329,920

Variable rate secured loans

     10,741,258    10,741,258

Unsecured line of credit variable rate

     32,811,191    26,263,613
           

Total

   $ 670,489,143    653,334,791
           

 

23


Leasing Statistics – Wholly-Owned and Regency’s Pro-Rata Share of Co-Investment Partnerships

September 30, 2008

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
Improvements
Per Sq. Ft.

3rd Quarter 2008

   371    655,740    $ 21.18    $ 18.62    13.8 %   5.1    $ 2.34

2nd Quarter 2008

   336    597,474      20.47      18.73    9.3 %   6.3      1.37

1st Quarter 2008

   389    681,319      18.85      16.74    12.6 %   5.0      1.26

4th Quarter 2007

   378    1,459,888      17.15      15.41    11.3 %   5.1      1.66
                                         

Total – 12 months

   1,474    3,394,421    $ 19.43    $ 17.42    11.5 %   5.3    $ 1.69
                                         

New Leases

   Leasing
Transactions
   Sq. Feet    Base Rent Per
Sq. Ft.
   Prior Rent Per
Sq. Ft.
   Rent Growth %     Weighted Avg.
Lease Term
   Tenant
Improvements
Per Sq. Ft.

3rd Quarter 2008

   90    131,187    $ 23.26    $ 22.59    3.0 %   6.6    $ 10.82

2nd Quarter 2008

   86    108,958      23.60      22.27    6.0 %   7.5      6.86

1st Quarter 2008

   71    117,192      24.19      18.42    31.3 %   8.0      5.63

4th Quarter 2007

   82    190,642      23.05      19.50    18.2 %   6.9      5.02
                                         

Total – 12 months

   329    547,979    $ 23.55    $ 20.60    14.4 %   7.2    $ 7.21
                                         

Renewals

   Leasing
Transactions
   Sq. Feet    Base Rent Per
Sq. Ft.
   Prior Rent Per
Sq. Ft.
   Rent Growth %     Weighted Avg.
Lease Term
   Tenant
Improvements
Per Sq. Ft.

3rd Quarter 2008

   281    524,553    $ 20.68    $ 17.65    17.2 %   4.7    $ 0.21

2nd Quarter 2008

   250    488,516      19.80      17.92    10.5 %   6.1      0.15

1st Quarter 2008

   318    564,127      21.42      19.49    9.9 %   4.4      0.36

4th Quarter 2007

   296    1,269,246      15.98      14.54    9.9 %   4.7      0.98
                                         

Total – 12 months

   1,145    2,846,442    $ 19.40    $ 17.34    11.9 %   4.9    $ 0.47
                                         

 

24


Leasing Statistics – Wholly-Owned and 100% of Co-Investment Partnerships

September 30, 2008

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
Improvements
Per Sq. Ft.

3rd Quarter 2008

   371    1,109,133    $ 20.86    $ 18.41    13.3 %   5.4    $ 2.17

2nd Quarter 2008

   336    1,004,944      19.64      17.99    9.2 %   6.6      2.02

1st Quarter 2008

   389    1,225,844      19.35      17.29    11.9 %   5.7      1.52

4th Quarter 2007

   378    1,459,888      16.60      14.89    11.5 %   5.0      1.34
                                         

Total – 12 months

   1,474    4,799,809    $ 18.94    $ 16.97    11.6 %   5.6    $ 1.73
                                         

New Leases

   Leasing
Transactions
   Sq. Feet    Base Rent Per
Sq. Ft.
   Prior Rent Per
Sq. Ft.
   Rent Growth %     Weighted Avg.
Lease Term
   Tenant
Improvements
Per Sq. Ft.

3rd Quarter 2008

   90    218,405    $ 22.88    $ 22.24    2.9 %   6.7    $ 10.18

2nd Quarter 2008

   86    240,664      22.14      20.89    6.0 %   7.6      8.01

1st Quarter 2008

   71    249,726      19.79      16.46    20.2 %   10.4      6.23

4th Quarter 2007

   82    190,642      23.50      19.95    17.8 %   6.7      5.92
                                         

Total – 12 months

   329    899,437    $ 22.02    $ 19.77    11.4 %   8.0    $ 7.65
                                         

Renewals

   Leasing
Transactions
   Sq. Feet    Base Rent Per
Sq. Ft.
   Prior Rent Per
Sq. Ft.
   Rent Growth %     Weighted Avg.
Lease Term
   Tenant
Improvements
Per Sq. Ft.

3rd Quarter 2008

   281    890,728    $ 20.37    $ 17.47    16.6 %   5.1    $ 0.20

2nd Quarter 2008

   250    764,280      18.86      17.07    10.5 %   6.3      0.13

1st Quarter 2008

   318    976,118      19.24      17.50    9.9 %   4.5      0.31

4th Quarter 2007

   296    1,269,246      15.53      14.13    9.9 %   4.8      0.65
                                         

Total – 12 months

   1,145    3,900,372    $ 18.22    $ 16.32    11.6 %   5.1    $ 0.36
                                         

 

25


Average Base Rent by State – Wholly-Owned and Regency’s Pro-Rata Share of Co-Investment Partnerships

September 30, 2008

 

State

   Number of
Properties
   GLA    % of Total
GLA
    % Leased(1)     Annualized Base
Rent(2)
   % of Ann.
Base Rent
    Average Base
Rent/ Sq. Ft

Alabama

   3    162,747    0.5 %   72.2 %   $ 720,493    0.2 %   $ 11.72

Arizona

   4    409,967    1.3 %   95.4 %     6,375,940    1.5 %     16.31

California

   76    6,963,196    22.2 %   87.5 %     118,184,048    27.9 %     22.07

Colorado

   21    1,406,201    4.5 %   88.3 %     15,366,612    3.6 %     13.28

Connecticut

   1    44,875    0.1 %   100.0 %     1,007,970    0.2 %     22.46

Delaware

   4    298,199    1.0 %   97.6 %     4,124,426    1.0 %     14.17

District of Columbia

   2    9,903    0.0 %   100.0 %     434,201    0.1 %     48.81

Florida

   60    4,919,504    15.7 %   90.9 %     54,656,798    12.9 %     12.74

Georgia

   30    1,711,655    5.5 %   92.6 %     24,113,358    5.7 %     15.23

Illinois

   24    949,717    3.0 %   90.0 %     10,676,412    2.5 %     12.53

Indiana

   6    102,240    0.3 %   69.4 %     1,301,502    0.3 %     19.05

Kentucky

   3    98,845    0.3 %   80.3 %     768,349    0.2 %     9.85

Maryland

   16    560,027    1.8 %   91.0 %     7,115,937    1.7 %     17.43

Massachusetts

   3    412,963    1.3 %   90.9 %     6,464,992    1.5 %     17.41

Michigan

   2    118,273    0.4 %   84.9 %     1,274,467    0.3 %     12.87

Minnesota

   3    120,835    0.4 %   93.6 %     1,396,643    0.3 %     12.35

Missouri

   23    371,529    1.2 %   97.6 %     3,252,883    0.8 %     10.16

Nevada

   3    697,958    2.2 %   56.9 %     1,592,955    0.4 %     15.19

New Hampshire

   1    84,793    0.3 %   80.4 %     799,800    0.2 %     12.05

New Jersey

   2    39,042    0.1 %   96.2 %     615,330    0.1 %     16.39

North Carolina

   16    1,336,162    4.3 %   93.4 %     16,401,286    3.9 %     13.81

Ohio

   17    2,116,659    6.8 %   85.9 %     20,079,037    4.7 %     11.12

Oregon

   11    821,697    2.6 %   98.2 %     14,002,110    3.3 %     17.70

Pennsylvania

   12    610,175    1.9 %   84.1 %     8,623,814    2.0 %     19.14

South Carolina

   8    205,779    0.7 %   86.6 %     2,331,550    0.6 %     13.10

Tennessee

   8    502,164    1.6 %   91.7 %     6,191,012    1.5 %     13.46

Texas

   37    3,694,588    11.8 %   91.3 %     56,531,904    13.4 %     16.92

Virginia

   31    1,733,864    5.5 %   90.9 %     24,253,380    5.7 %     17.26

Washington

   14    778,538    2.5 %   98.0 %     13,749,997    3.3 %     18.05

Wisconsin

   2    67,147    0.2 %   97.7 %     492,108    0.1 %     7.50
                                         

Total All Properties

   443    31,349,242    100.0 %   89.8 %   $ 422,899,314    100.0 %   $ 16.17
                                         

 

(1) % leased includes leases that are executed but not yet rent paying.
(2) Annualized Base Rent does not include ground leases.

 

26


Average Base Rent by State – Wholly-Owned and 100% of Co-Investment Partnerships

September 30, 2008

 

State

   Number of
Properties
   GLA    % of total
GLA
    % Leased(1)     Annualized Base
Rent(2)
   % of Ann.
Base Rent
    Average Base
Rent/ Sq. Ft

Alabama

   3    278,299    0.5 %   77.9 %   $ 1,860,810    0.3 %   $ 11.64

Arizona

   4    496,073    1.0 %   95.6 %     7,598,274    1.1 %     16.02

California

   76    9,955,802    19.6 %   90.0 %     174,450,372    25.1 %     21.25

Colorado

   21    2,277,674    4.5 %   91.5 %     25,912,485    3.7 %     12.96

Connecticut

   1    179,860    0.4 %   100.0 %     4,039,960    0.6 %     22.46

Delaware

   4    472,005    0.9 %   95.2 %     6,652,433    1.0 %     14.80

District of Columbia

   2    39,647    0.1 %   100.0 %     1,738,993    0.2 %     48.82

Florida

   60    6,246,504    12.3 %   91.4 %     70,781,374    10.2 %     12.78

Georgia

   30    2,648,555    5.2 %   93.4 %     35,514,163    5.1 %     14.37

Illinois

   24    2,901,919    5.7 %   92.5 %     32,523,452    4.7 %     12.17

Indiana

   6    273,256    0.5 %   82.2 %     3,599,622    0.5 %     16.22

Kentucky

   3    325,847    0.6 %   90.3 %     2,801,069    0.4 %     9.56

Maryland

   16    1,896,184    3.7 %   94.1 %     28,870,892    4.1 %     17.24

Massachusetts

   3    561,186    1.1 %   93.2 %     7,971,310    1.1 %     15.37

Michigan

   2    118,273    0.2 %   84.9 %     1,274,467    0.2 %     12.87

Minnesota

   3    483,938    1.0 %   93.6 %     5,594,227    0.8 %     12.35

Missouri

   23    2,265,422    4.5 %   97.6 %     19,834,655    2.9 %     10.16

Nevada

   3    772,256    1.5 %   60.4 %     2,487,554    0.4 %     14.28

New Hampshire

   1    84,793    0.2 %   80.4 %     799,800    0.1 %     12.05

New Jersey

   2    156,482    0.3 %   96.2 %     2,466,253    0.4 %     16.39

North Carolina

   16    2,180,032    4.3 %   92.2 %     27,420,443    3.9 %     14.11

Ohio

   17    2,628,123    5.2 %   87.9 %     25,985,618    3.7 %     11.31

Oregon

   11    1,087,746    2.1 %   97.4 %     17,423,211    2.5 %     16.68

Pennsylvania

   12    1,450,066    2.9 %   90.3 %     20,250,892    2.9 %     16.35

South Carolina

   8    470,994    0.9 %   93.5 %     5,490,318    0.8 %     12.50

Tennessee

   8    574,114    1.1 %   92.3 %     7,049,591    1.0 %     13.32

Texas

   37    4,441,748    8.7 %   91.9 %     67,786,549    9.7 %     16.74

Virginia

   31    3,906,735    7.7 %   94.5 %     63,664,684    9.1 %     18.18

Washington

   14    1,332,518    2.6 %   97.9 %     21,984,106    3.2 %     16.87

Wisconsin

   2    269,128    0.5 %   97.7 %     1,972,375    0.3 %     7.50
                                         

Total All Properties

   443    50,775,179    100.0 %   91.7 %   $ 695,799,953    100.0 %   $ 15.67
                                         

 

(1) % leased includes leases that are executed but not yet rent paying.
(2) Annualized Base Rent does not include ground leases.

 

27


Portfolio Summary Report By Region

September 30, 2008

 

Property
Name

   JV    REG’s
Ownership
%
   

State

  

CBSA

   Yr Const,
Last
Renovation
or Dev
Start Yr
   JV’s at
100%
   REG’s
pro-rata
share
   JV’s
at

100%
    REG’s
pro-rata
share
    JV’s at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
   Grocery
Anchor
GLA
         
                 GLA    GLA    %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Major Tenants(1)

   Average Base
Rent/Sq. Ft(2)

Shoppes at Fairhope Village

        AL    Mobile    2008    84,741    84,741    65.8 %   65.8 %       —      54,340    Publix      NA

Southgate Village

   JV-M    25 %   AL    Birmingham-Hoover    1988    75,092    18,773    100.0 %   100.0 %       —      46,733    Publix    $ 11.37

Valleydale Village Shop Center

   JV-O    50 %   AL    Birmingham-Hoover    2003    118,466    59,233    72.6 %   72.6 %       —      44,271    Publix    $ 11.87
                                                               
        AL          278,299    162,747    77.9 %   72.2 %   83.2 %   79.2 %   —      145,344      
                                                               

Anthem Marketplace

        AZ    Phoenix-Mesa-Scottsdale    2000    113,292    113,292    97.4 %   97.4 %       —      55,256    Safeway    $ 16.67

Palm Valley Marketplace

   JV-C    20 %   AZ    Phoenix-Mesa-Scottsdale    1999    107,633    21,527    97.0 %   97.0 %       —      55,403    Safeway    $ 14.63

Pima Crossing

        AZ    Phoenix-Mesa-Scottsdale    1996    239,438    239,438    95.2 %   95.2 %       —      —      Chez Antiques    $ 15.89

Shops at Arizona

        AZ    Phoenix-Mesa-Scottsdale    2000    35,710    35,710    88.6 %   88.6 %       —      —      —      $ 19.17
                                                               
        AZ          496,073    409,967    95.6 %   95.4 %   95.6 %   95.4 %   —      110,659      
                                                               

4S Commons Town Center

        CA    San Diego-Carlsbad-San Marcos    2004    240,060    240,060    98.0 %   98.0 %       —      68,000    Ralphs    $ 27.27

Amerige Heights Town Center

   JV-MD    25 %   CA    Los Angeles-Long Beach-Santa Ana    2000    96,680    24,170    98.8 %   98.8 %       142,600    57,560    Albertsons, (Target)    $ 25.05

Applegate Ranch Shopping Center

        CA    Merced    2006    179,129    179,129    49.5 %   49.5 %       319,692    178,500    (Super Target), (Home Depot)    $ 27.98

Auburn Village

   JV-M2    24.95 %   CA    Sacramento--Arden-Arcade--Roseville    1990    133,944    33,419    100.0 %   100.0 %       —      45,540    Bel Air Market    $ 18.77

Bayhill Shopping Center

   JV-M2    24.95 %   CA    San Francisco-Oakland-Fremont    1990    121,846    30,401    100.0 %   100.0 %       —      32,110    Mollie Stone’s Market    $ 20.53

Bear Creek Village Center

   JV-M    25 %   CA    Riverside-San Bernardino-Ontario    2004    75,220    18,805    97.6 %   97.6 %       —      44,093    Stater Bros.    $ 22.31

Blossom Valley

        CA    San Jose-Sunnyvale-Santa Clara    1990    93,316    93,316    100.0 %   100.0 %       —      34,208    Safeway    $ 25.48

Brea Marketplace

   JV-M2    24.95 %   CA    Los Angeles-Long Beach-Santa Ana    1987    192,660    48,069    84.9 %   84.9 %       —      —      Toys “R” Us    $ 21.88

Campus Marketplace

   JV-M    25 %   CA    San Diego-Carlsbad-San Marcos    2000    144,289    36,072    98.9 %   98.9 %       —      58,527    Ralphs    $ 22.84

Clayton Valley Shopping Center

        CA    San Francisco-Oakland-Fremont    2004    260,671    260,671    93.8 %   93.8 %       —      —      Yardbirds Home Center    $ 21.27

Clovis Commons

        CA    Fresno    2004    174,990    174,990    93.1 %   93.1 %       145,653    145,653    (Super Target)    $ 20.19

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    94.6 %   94.6 %       —      40,000    Bristol Farms    $ 32.39

Diablo Plaza

        CA    San Francisco-Oakland-Fremont    1982    63,265    63,265    100.0 %   100.0 %       53,000    53,000    (Safeway)    $ 33.62

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    $ 21.70

El Cerrito Plaza

   JV-MD    25 %   CA    San Francisco-Oakland-Fremont    2000    256,035    64,009    99.4 %   99.4 %       66,700    77,888    (Lucky’s)    $ 24.90

El Norte Pkwy Plaza

        CA    San Diego-Carlsbad-San Marcos    1984    90,679    90,679    95.5 %   95.5 %       —      42,315    Von’s Food & Drug    $ 15.46

Encina Grande

        CA    San Francisco-Oakland-Fremont    1965    102,413    102,413    99.0 %   99.0 %       —      22,500    Safeway    $ 19.25

Falcon Ridge Town Center Phase I

   JV-RRP    20 %   CA    Riverside-San Bernardino-Ontario    2004    232,754    46,551    87.3 %   87.3 %       123,735    43,718    Stater Bros., (Target)    $ 18.19

Falcon Ridge Town Center Phase II

   JV-RRP    20.00 %   CA    Riverside-San Bernardino-Ontario    2005    66,864    13,373    100.0 %   100.0 %       —      —      24 Hour Fitness    $ 26.42

Five Points Shopping Center

   JV-M2    24.95 %   CA    Santa Barbara-Santa Maria-Goleta    1960    144,553    36,066    99.6 %   99.6 %       —      35,305    Albertsons    $ 23.10

Folsom Prairie City Crossing

        CA    Sacramento--Arden-Arcade--Roseville    1999    90,237    90,237    97.1 %   97.1 %       —      55,255    Safeway    $ 20.44

French Valley Village Center

        CA    Riverside-San Bernardino-Ontario    2004    98,919    98,919    96.3 %   96.3 %       —      44,054    Stater Bros.    $ 23.97

Friars Mission Center

        CA    San Diego-Carlsbad-San Marcos    1989    146,898    146,898    100.0 %   100.0 %       —      55,303    Ralphs    $ 28.62

Garden Village

   JV-M    25 %   CA    Los Angeles-Long Beach-Santa Ana    2000    112,767    28,192    100.0 %   100.0 %       —      57,050    Albertsons    $ 14.62

Gateway 101

        CA    San Francisco-Oakland-Fremont    2008    91,907    91,907    100.0 %   100.0 %       212,485    —      (Home Depot), Sports Authority, Nordstrom Rack      NA

Gelson’s Westlake Market Plaza

        CA    Oxnard-Thousand Oaks-Ventura    2002    84,975    84,975    96.9 %   96.9 %       —      37,500    Gelson’s Markets    $ 18.31

Golden Hills Promenade

        CA    San Luis Obispo-Paso Robles    2006    287,913    287,913    70.3 %   70.3 %       —      —      Lowe’s      NA

Granada Village

   JV-M2    24.95 %   CA    Los Angeles-Long Beach-Santa Ana    1965    224,649    56,050    77.1 %   77.1 %       —      —      —      $ 18.02

Hasley Canyon Village

        CA    Los Angeles-Long Beach-Santa Ana    2003    65,801    65,801    97.5 %   97.5 %       —      51,800    Ralphs    $ 22.82

Heritage Plaza

        CA    Los Angeles-Long Beach-Santa Ana    1981    231,582    231,582    99.4 %   99.4 %       —      44,376    Ralphs    $ 26.38

Highland Crossing

        CA    Riverside-San Bernardino-Ontario    2007    50,395    50,395    0.0 %   0.0 %       —      —      LA Fitness      NA

Indio-Jackson

        CA    Riverside-San Bernardino-Ontario    2006    353,561    353,561    32.3 %   32.3 %       235,834    93,696    (Home Depot), (WinCo)    $ 17.80

Jefferson Square

        CA    Riverside-San Bernardino-Ontario    2007    102,206    102,206    27.8 %   27.8 %       —      13,969    Fresh & Easy      NA

Laguna Niguel Plaza

   JV-M2    24.95 %   CA    Los Angeles-Long Beach-Santa Ana    1985    41,943    10,465    100.0 %   100.0 %       38,917    38,917    (Albertsons)    $ 25.63

Loehmanns Plaza California

        CA    San Jose-Sunnyvale-Santa Clara    1983    113,310    113,310    98.0 %   98.0 %       53,000    53,000    (Safeway)    $ 17.62

Marina Shores

   JV-C2    20.00 %   CA    Los Angeles-Long Beach-Santa Ana    2001    67,727    13,545    93.4 %   93.4 %       —      25,987    —      $ 28.23

Mariposa Shopping Center

   JV-M2    24.95 %   CA    San Jose-Sunnyvale-Santa Clara    1957    126,658    31,601    98.2 %   98.2 %       —      42,896    Safeway    $ 16.74

Morningside Plaza

        CA    Los Angeles-Long Beach-Santa Ana    1996    91,211    91,211    93.8 %   93.8 %       —      42,630    Stater Bros.    $ 23.27

Murrieta Marketplace

        CA    Riverside-San Bernardino-Ontario    2008    331,868    331,868    56.3 %   56.3 %       137,940    —      (Target), Lowe’s      NA

Navajo Shopping Center

   JV-M2    24.95 %   CA    San Diego-Carlsbad-San Marcos    1964    102,138    25,483    98.4 %   98.4 %       —      44,180    Albertsons    $ 12.71

Newland Center

        CA    Los Angeles-Long Beach-Santa Ana    1985    149,140    149,140    100.0 %   100.0 %       —      58,000    Albertsons    $ 19.36

Oakbrook Plaza

        CA    Oxnard-Thousand Oaks-Ventura    1982    83,279    83,279    98.3 %   98.3 %       —      43,842    Albertsons    $ 16.04

Park Plaza Shopping Center

   JV-C    20 %   CA    Los Angeles-Long Beach-Santa Ana    1991    194,396    38,879    95.3 %   95.3 %       —      28,210    Henry’s Marketplace    $ 18.05

Plaza Hermosa

        CA    Los Angeles-Long Beach-Santa Ana    1984    94,940    94,940    100.0 %   100.0 %       —      36,800    Von’s Food & Drug    $ 20.20

Pleasant Hill Shopping Center

   JV-M2    24.95 %   CA    San Francisco-Oakland-Fremont    1970    234,061    58,398    99.2 %   99.2 %       —      —      Target, Toys “R” Us    $ 20.06

Point Loma Plaza

   JV-M2    24.95 %   CA    San Diego-Carlsbad-San Marcos    1987    212,774    53,087    95.9 %   95.9 %       —      50,000    Von’s Food & Drug    $ 17.80

Powell Street Plaza

        CA    San Francisco-Oakland-Fremont    1987    165,928    165,928    100.0 %   100.0 %       —      10,122    Trader Joe’s    $ 27.41

Raley’s Supermarket

   JV-C2    20.00 %   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-M2    24.95 %   CA    San Diego-Carlsbad-San Marcos    1981    153,255    38,237    99.0 %   99.0 %       —      39,777    Von’s Food & Drug    $ 17.43

Rio Vista Town Center

        CA    Riverside-San Bernardino-Ontario    2005    79,519    79,519    64.4 %   64.4 %       —      44,700    Stater Bros.    $ 17.13

Rona Plaza

        CA    Los Angeles-Long Beach-Santa Ana    1989    51,760    51,760    100.0 %   100.0 %       —      37,194    Superior Super Warehouse    $ 17.07

San Leandro Plaza

        CA    San Francisco-Oakland-Fremont    1982    50,432    50,432    100.0 %   100.0 %       38,250    38,250    (Safeway)    $ 27.65

Santa Ana Downtown Plaza

        CA    Los Angeles-Long Beach-Santa Ana    1987    100,306    100,306    97.6 %   97.6 %       —      37,972    Food 4 Less    $ 19.98

Santa Maria Commons

        CA    Santa Barbara-Santa Maria-Goleta    2005    113,514    113,514    100.0 %   100.0 %       —      —      Kohl’s    $ 10.65

Seal Beach

   JV-C    20 %   CA    Los Angeles-Long Beach-Santa Ana    1966    96,858    19,372    91.0 %   91.0 %       —      25,000    Von’s Food & Drug    $ 24.22

Sequoia Station

        CA    San Francisco-Oakland-Fremont    1996    103,148    103,148    100.0 %   100.0 %       62,050    62,050    (Safeway)    $ 31.68

Shops of Santa Barbara

        CA    Santa Barbara-Santa Maria-Goleta    2004    51,568    51,568    85.7 %   85.7 %       —      —      —      $ 35.95

Shops of Santa Barbara Phase II

        CA    Santa Barbara-Santa Maria-Goleta    2004    51,848    51,848    57.3 %   57.3 %       —      40,000    Whole Foods      NA

Silverado Plaza

   JV-M2    24.95 %   CA    Napa    1974    84,916    21,187    99.6 %   99.6 %       —      31,833    Nob Hill    $ 14.39

Snell & Branham Plaza

   JV-M2    24.95 %   CA    San Jose-Sunnyvale-Santa Clara    1988    99,350    24,788    100.0 %   100.0 %       —      52,550    Safeway    $ 16.51

Stanford Ranch Village

   JV-M2    24.95 %   CA    Sacramento--Arden-Arcade--Roseville    1991    89,875    22,424    92.9 %   92.9 %       —      45,540    Bel Air Market    $ 16.67

Strawflower Village

        CA    San Francisco-Oakland-Fremont    1985    78,827    78,827    98.4 %   98.4 %       —      33,753    Safeway    $ 19.25

 

28


Portfolio Summary Report By Region

September 30, 2008

 

Property
Name

   JV    REG’s
Ownership
%
   

State

  

CBSA

   Yr Const,
Last
Renovation
or Dev
Start Yr
   JV’s at
100%
   REG’s
pro-rata
share
   JV’s
at

100%
    REG’s
pro-rata
share
    JV’s at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
   Grocery
Anchor
GLA
         
                 GLA    GLA    %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Major Tenants(1)

   Average Base
Rent/Sq. Ft(2)

Tassajara Crossing

        CA    San Francisco-Oakland-Fremont    1990    146,188    146,188    96.7 %   96.7 %       —      56,496    Safeway    $ 20.35

Twin Oaks Shopping Center

   JV-M2    24.95 %   CA    Los Angeles-Long Beach-Santa Ana    1978    98,399    24,551    100.0 %   100.0 %       —      40,775    Ralphs    $ 14.44

Twin Peaks

        CA    San Diego-Carlsbad-San Marcos    1988    198,140    198,140    99.2 %   99.2 %       —      44,686    Albertsons, Target    $ 17.24

Valencia Crossroads

        CA    Los Angeles-Long Beach-Santa Ana    2003    172,856    172,856    99.1 %   99.1 %       —      35,000    Whole Foods, Kohl’s    $ 22.65

Ventura Village

        CA    Oxnard-Thousand Oaks-Ventura    1984    76,070    76,070    98.7 %   98.7 %       —      42,500    Von’s Food & Drug    $ 19.73

Vine at Castaic

        CA    Los Angeles-Long Beach-Santa Ana    2005    30,236    30,236    83.6 %   83.6 %       —      —      —      $ 31.68

Vista Village Phase I

   JV-RRP    20.00 %   CA    San Diego-Carlsbad-San Marcos    2003    129,009    25,802    100.0 %   100.0 %       165,000    —      Krikorian Theaters, (Lowe’s)    $ 24.95

Vista Village Phase II

   JV-RRP    20.00 %   CA    San Diego-Carlsbad-San Marcos    2003    55,000    11,000    100.0 %   100.0 %       —      25,000    Sprout’s Markets    $ 15.95

Vista Village IV

        CA    San Diego-Carlsbad-San Marcos    2006    11,000    11,000    100.0 %   100.0 %       —      —      —      $ 38.31

West Park Plaza

        CA    San Jose-Sunnyvale-Santa Clara    1996    88,103    88,103    98.0 %   98.0 %       —      24,712    Safeway    $ 15.20

Westlake Village Plaza and Center

        CA    Oxnard-Thousand Oaks-Ventura    1975    190,519    190,519    98.4 %   98.4 %       —      41,300    Von’s Food & Drug    $ 24.32

Westridge Village

        CA    Los Angeles-Long Beach-Santa Ana    2003    92,287    92,287    100.0 %   100.0 %       —      50,782    Albertsons    $ 25.70

Woodman Van Nuys

        CA    Los Angeles-Long Beach-Santa Ana    1992    107,614    107,614    100.0 %   100.0 %       —      77,648    Gigante    $ 14.19

Woodside Central

        CA    San Francisco-Oakland-Fremont    1993    80,591    80,591    100.0 %   100.0 %       113,000    —      (Target)    $ 21.09

Ygnacio Plaza

   JV-M2    24.95 %   CA    San Francisco-Oakland-Fremont    1968    109,701    27,370    99.0 %   99.0 %       —      —      The Sports Basement    $ 26.76
                                                               
        CA          9,955,802    6,963,196    90.0 %   87.5 %   96.9 %   97.6 %   1,907,856    2,998,214      
                                                               

Applewood Shopping Center

   JV-M2    24.95 %   CO    Denver-Aurora    1956    375,622    93,718    96.4 %   96.4 %       —      71,074    King Soopers, Wal-Mart    $ 9.46

Arapahoe Village

   JV-M2    24.95 %   CO    Boulder    1957    159,237    39,730    97.3 %   97.3 %       —      43,500    Safeway    $ 16.77

Belleview Square

        CO    Denver-Aurora    1978    117,335    117,335    98.0 %   98.0 %       —      65,104    King Soopers    $ 14.81

Boulevard Center

        CO    Denver-Aurora    1986    88,512    88,512    74.1 %   74.1 %       52,700    52,700    (Safeway)    $ 22.96

Buckley Square

        CO    Denver-Aurora    1978    116,147    116,147    92.2 %   92.2 %       —      62,400    King Soopers    $ 8.30

Centerplace of Greeley

   JV-M    25 %   CO    Greeley    2003    148,575    37,144    96.7 %   96.7 %       213,408    58,374    Safeway, (Target), (Kohl’s)    $ 13.81

Centerplace of Greeley Phase III

        CO    Greeley    2007    120,090    120,090    60.0 %   60.0 %       —      —      Best Buy, Sports Authority      NA

Cherrywood Square

   JV-M2    24.95 %   CO    Denver-Aurora    1978    86,162    21,497    100.0 %   100.0 %       —      51,640    King Soopers    $ 11.32

Cheyenne Meadows

   JV-M    25 %   CO    Colorado Springs    1998    89,893    22,473    97.7 %   97.7 %       —      69,913    King Soopers    $ 10.98

Crossroads Commons

   JV-C    20 %   CO    Boulder    1986    111,775    22,355    93.8 %   93.8 %       —      39,247    Whole Foods    $ 22.36

Falcon Marketplace

        CO    Colorado Springs    2005    22,491    22,491    72.5 %   72.5 %       184,305    50,000    (Wal-Mart Supercenter)    $ 23.63

Hilltop Village

   JV-M3    25 %   CO    Denver-Aurora    2003    100,029    25,007    95.9 %   95.9 %       —      66,000    King Soopers    $ 9.03

South Lowry Square

        CO    Denver-Aurora    1993    119,916    119,916    87.0 %   87.0 %       —      62,600    Safeway    $ 13.09

Littleton Square

        CO    Denver-Aurora    1997    94,222    94,222    92.5 %   92.5 %       —      49,751    King Soopers    $ 11.91

Lloyd King Center

        CO    Denver-Aurora    1998    83,326    83,326    100.0 %   100.0 %       —      61,040    King Soopers    $ 11.40

Marketplace at Briargate

        CO    Colorado Springs    2006    29,075    29,075    100.0 %   100.0 %       66,000    66,000    (King Soopers)    $ 27.79

Monument Jackson Creek

        CO    Colorado Springs    1999    85,263    85,263    100.0 %   100.0 %       —      69,913    King Soopers    $ 10.59

Ralston Square Shopping Center

   JV-M2    24.95 %   CO    Denver-Aurora    1977    82,750    20,646    96.7 %   96.7 %       —      55,311    King Soopers    $ 9.27

Shops at Quail Creek

        CO    Denver-Aurora    2008    37,585    37,585    27.7 %   27.7 %       99,844    99,844    (King Soopers)      NA

Stroh Ranch

        CO    Denver-Aurora    1998    93,436    93,436    96.3 %   96.3 %       —      69,719    King Soopers    $ 12.01

Woodmen Plaza

        CO    Colorado Springs    1998    116,233    116,233    89.0 %   89.0 %       —      69,716    King Soopers    $ 13.89
                                                               
        CO          2,277,674    1,406,201    91.5 %   88.3 %   94.7 %   93.3 %   616,257    1,233,846      
                                                               

Corbin’s Corner

   JV-M2    24.95 %   CT    Hartford-West Hartford-East Hartford    1962    179,860    44,875    100.0 %   100.0 %       —      10,150    Trader Joe’s    $ 22.46
                                                               
        CT          179,860    44,875    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    $ 34.35

Spring Valley Shopping Center

   JV-M2    24.95 %   DC    Washington-Arlington-Alexandria    1930    16,835    4,200    100.0 %   100.0 %       —      —      —      $ 64.97
                                                               
        DC          39,647    9,903    100.0 %   100.0 %   100.0 %   100.0 %   —      11,833      
                                                               

First State Plaza

   JV-M2    24.95 %   DE    Philadelphia-Camden-Wilmington    1988    164,779    41,112    90.3 %   90.3 %       —      57,319    Shop Rite    $ 14.70

Pike Creek

        DE    Philadelphia-Camden-Wilmington    1981    229,510    229,510    99.2 %   99.2 %       —      49,069    Acme Markets, K-Mart    $ 12.86

Shoppes of Graylyn

   JV-M2    24.95 %   DE    Philadelphia-Camden-Wilmington    1971    66,808    16,669    92.9 %   92.9 %       —      —      —      $ 19.02

White Oak - Dover, DE

        DE    Dover    2000    10,908    10,908    100.0 %   100.0 %       —      —      —      $ 32.73
                                                               
        DE          472,005    298,199    95.2 %   97.6 %   95.2 %   97.6 %   —      106,388      
                                                               

Anastasia Plaza

   JV-M    25 %   FL    Jacksonville    1988    102,342    25,586    93.4 %   93.4 %       —      48,555    Publix    $ 10.89

Aventura Shopping Center

        FL    Miami-Fort Lauderdale-Miami Beach    1974    102,876    102,876    100.0 %   100.0 %       —      35,908    Publix    $ 16.61

Beneva Village Shops

        FL    Sarasota-Bradenton-Venice    1987    141,532    141,532    79.9 %   79.9 %       —      42,112    Publix    $ 11.99

Berkshire Commons

        FL    Naples-Marco Island    1992    106,354    106,354    97.9 %   97.9 %       —      65,537    Publix    $ 12.29

Bloomingdale Square

        FL    Tampa-St. Petersburg-Clearwater    1987    267,736    267,736    98.7 %   98.7 %       —      39,795    Publix, Wal-Mart, Bealls    $ 8.86

Boynton Lakes Plaza

        FL    Miami-Fort Lauderdale-Miami Beach    1993    124,924    124,924    97.0 %   97.0 %       —      56,000    Winn-Dixie    $ 11.95

Caligo Crossing

        FL    Miami-Fort Lauderdale-Miami Beach    2007    10,762    10,762    86.1 %   86.1 %       98,165    —      (Kohl’s)    $ 37.55

Canopy Oak Center

   JV-O    50 %   FL    Ocala    2006    90,043    45,022    73.2 %   73.2 %       —      54,340    Publix    $ 16.50

Carriage Gate

        FL    Tallahassee    1978    76,784    76,784    97.4 %   97.4 %       —      —      —      $ 12.63

Chasewood Plaza

        FL    Miami-Fort Lauderdale-Miami Beach    1986    155,603    155,603    98.3 %   98.3 %       —      54,420    Publix    $ 16.88

Corkscrew Village

        FL    Cape Coral-Fort Myers    1997    82,011    82,011    97.1 %   97.1 %       —      51,420    Publix    $ 12.80

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    235,842    235,842    58.6 %   58.6 %       —      42,112    Publix    $ 10.09

East Towne Center

        FL    Orlando    2003    69,841    69,841    100.0 %   100.0 %       —      44,840    Publix    $ 14.03

First Street Village

        FL    Cape Coral-Fort Myers    2006    54,926    54,926    91.8 %   91.8 %       —      39,393    Publix    $ 17.07

Five Corners Plaza

   JV-RC    25 %   FL    Miami-Fort Lauderdale-Miami Beach    2001    44,647    11,162    88.1 %   88.1 %       —      27,887    Publix    $ 13.40

Fleming Island

        FL    Jacksonville    2000    136,662    136,662    94.3 %   94.3 %       129,807    47,955    Publix, (Target)    $ 12.77

Garden Square

        FL    Miami-Fort Lauderdale-Miami Beach    1991    90,258    90,258    100.0 %   100.0 %       —      42,112    Publix    $ 14.82

Grande Oak

        FL    Cape Coral-Fort Myers    2000    78,784    78,784    100.0 %   100.0 %       —      54,379    Publix    $ 14.21

Hibernia Pavilion

        FL    Jacksonville    2006    51,298    51,298    92.5 %   92.5 %       —      39,203    Publix    $ 16.65

Hibernia Plaza

        FL    Jacksonville    2006    8,400    8,400    33.3 %   33.3 %       —      —      —        NA

Horton’s Corner

        FL    Jacksonville    2007    14,820    14,820    100.0 %   100.0 %       —      —      —        NA

Island Crossing

   JV-C2    20 %   FL    Port St. Lucie-Fort Pierce    1996    58,456    11,691    100.0 %   100.0 %       —      47,955    Publix    $ 9.96

John’s Creek Center

   JV-C2    20 %   FL    Jacksonville    2004    75,101    15,020    98.1 %   98.1 %       —      44,840    Publix    $ 15.63

Julington Village

   JV-C    20 %   FL    Jacksonville    1999    81,820    16,364    100.0 %   100.0 %       —      51,420    Publix    $ 13.87

Kings Crossing Sun City

   JV-M    25 %   FL    Tampa-St. Petersburg-Clearwater    1999    75,020    18,755    97.3 %   97.3 %       —      51,420    Publix    $ 11.77

Lynnhaven

   JV-M    25 %   FL    Panama City-Lynn Haven    2001    63,871    15,968    95.6 %   95.6 %       —      44,271    Publix    $ 11.46

 

29


Portfolio Summary Report By Region

September 30, 2008

 

Property
Name

   JV    REG’s
Ownership
%
   

State

  

CBSA

   Yr Const,
Last
Renovation
or Dev
Start Yr
   JV’s at
100%
   REG’s
pro-rata
share
   JV’s
at

100%
    REG’s
pro-rata
share
    JV’s at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
   Grocery
Anchor
GLA
         
                 GLA    GLA    %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Major Tenants(1)

   Average Base
Rent/Sq. Ft(2)

Marketplace St Pete

        FL    Tampa-St. Petersburg-Clearwater    1983    90,296    90,296    95.6 %   95.6 %       —      36,464    Publix    $
 
 
13.49

Martin Downs Village Center

        FL    Port St. Lucie-Fort Pierce    1985    121,946    121,946    85.7 %   85.7 %       —      —      —      $ 15.00

Martin Downs Village Shoppes

        FL    Port St. Lucie-Fort Pierce    1998    48,937    48,937    97.7 %   97.7 %       —      —      —      $ 17.64

Merchants Crossing

   JV-M    25 %   FL    Punta Gorda    1990    213,739    53,435    93.6 %   93.6 %       —      48,555    Publix    $ 9.29

Millhopper Shopping Center

        FL    Gainesville    1974    84,065    84,065    100.0 %   100.0 %       —      37,244    Publix    $ 10.07

Naples Walk Shopping Center

        FL    Naples-Marco Island    1999    125,390    125,390    89.0 %   89.0 %       —      51,420    Publix    $ 16.18

Newberry Square

        FL    Gainesville    1986    180,524    180,524    97.8 %   97.8 %       —      39,795    Publix, K-Mart    $ 7.75

Nocatee Town Center

        FL    Jacksonville    2007    81,082    81,082    67.0 %   67.0 %       —      54,340    Publix      NA

Northgate Square

        FL    Tampa-St. Petersburg-Clearwater    1995    75,495    75,495    100.0 %   100.0 %       —      47,955    Publix    $ 12.50

Oakleaf Commons

        FL    Jacksonville    2006    73,719    73,719    79.1 %   79.1 %       —      45,600    Publix    $ 14.01

Ocala Corners

   JV-M    25 %   FL    Tallahassee    2000    86,772    21,693    100.0 %   100.0 %       —      61,171    Publix    $ 13.08

Old St Augustine Plaza

        FL    Jacksonville    1990    232,459    232,459    99.1 %   99.1 %       —      51,832    Publix, Burlington Coat Factory, Hobby Lobby    $ 7.67

Palm Harbor Shopping Village

   JV-M    25 %   FL    Palm Coast    1991    166,041    41,510    88.8 %   88.8 %       —      45,254    Publix    $ 10.95

Peachland Promenade

   JV-M    25 %   FL    Punta Gorda    1991    82,082    20,521    98.7 %   98.7 %       —      48,890    Publix    $ 10.85

Pebblebrook Plaza

   JV-M    25 %   FL    Naples-Marco Island    2000    76,767    19,192    100.0 %   100.0 %       —      61,166    Publix    $ 12.71

Pine Tree Plaza

        FL    Jacksonville    1999    63,387    63,387    91.3 %   91.3 %       —      37,866    Publix    $ 13.06

Plantation Plaza

   JV-C2    20 %   FL    Jacksonville    2004    77,747    15,549    100.0 %   100.0 %       —      44,840    Publix    $ 16.55

Regency Square

        FL    Tampa-St. Petersburg-Clearwater    1986    349,848    349,848    98.1 %   98.1 %       66,000    —      AMC Theater, Michaels, (Best Buy)    $ 13.89

Regency Village

   JV-O    50 %   FL    Orlando    2002    83,170    41,585    88.0 %   88.0 %       —      54,379    Publix    $ 13.78

Shoppes @ 104

   JV-M    25 %   FL    Miami-Fort Lauderdale-Miami Beach    1990    108,192    27,048    100.0 %   100.0 %       —      46,368    Winn-Dixie    $ 13.29

Shoppes at Bartram Park

   JV-O    50 %   FL    Jacksonville    2004    119,960    59,980    87.6 %   87.6 %       97,000    44,840    Publix, (Kohl’s)    $ 17.54

Shoppes at Bartram Park Phase II

   JV-O    50 %   FL    Jacksonville    2008    14,640    7,320    9.3 %   9.3 %       —      —      —        NA

Shops at John’s Creek

        FL    Jacksonville    2004    15,490    15,490    89.5 %   89.5 %       —      —      —      $ 22.48

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    90.6 %   90.6 %       —      —      Kohl’s      NA

Suncoast Crossing Phase II

        FL    Tampa-St. Petersburg-Clearwater    2008    107,502    107,502    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    $ 12.64

Town Square

        FL    Tampa-St. Petersburg-Clearwater    1999    44,380    44,380    100.0 %   100.0 %       —      —      —      $ 26.40

Village Center

        FL    Tampa-St. Petersburg-Clearwater    1993    181,110    181,110    98.2 %   98.2 %       —      36,434    Publix    $ 12.59

Village Commons Shopping Center

   JV-M2    24.95 %   FL    Miami-Fort Lauderdale-Miami Beach    1986    169,053    42,179    89.6 %   89.6 %       —      39,975    Publix    $ 17.25

Vineyard Shopping Center

   JV-M3    25 %   FL    Tallahassee    2002    62,821    15,705    87.5 %   87.5 %       —      44,271    Publix    $ 11.54

Welleby Plaza

        FL    Miami-Fort Lauderdale-Miami Beach    1982    109,949    109,949    96.9 %   96.9 %       —      46,779    Publix    $ 10.33

Wellington Town Square

        FL    Miami-Fort Lauderdale-Miami Beach    1982    107,325    107,325    98.0 %   98.0 %       —      44,840    Publix    $ 19.07

Westchase

        FL    Tampa-St. Petersburg-Clearwater    1998    78,998    78,998    96.5 %   96.5 %       —      51,420    Publix    $ 12.97

Willa Springs

        FL    Orlando    2000    89,930    89,930    94.2 %   94.2 %       —      44,271    Publix    $ 14.55
                                                               
        FL          6,246,504    4,919,504    91.4 %   90.9 %   94.2 %   94.1 %   596,798    2,310,760      
                                                               

Ashford Place

        GA    Atlanta-Sandy Springs-Marietta    1993    53,449    53,449    69.6 %   69.6 %       —      —      —      $ 20.27

Briarcliff La Vista

        GA    Atlanta-Sandy Springs-Marietta    1962    39,204    39,204    100.0 %   100.0 %       —      —      —      $ 13.35

Briarcliff Village

        GA    Atlanta-Sandy Springs-Marietta    1990    187,156    187,156    86.5 %   86.5 %       —      43,454    Publix    $ 14.51

Buckhead Court

        GA    Atlanta-Sandy Springs-Marietta    1984    48,338    48,338    94.8 %   94.8 %       —      —      —      $ 15.64

Buckhead Crossing

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1989    221,874    55,469    97.7 %   97.7 %       —      —      —      $ 16.61

Cambridge Square

        GA    Atlanta-Sandy Springs-Marietta    1979    71,474    71,474    99.9 %   99.9 %       —      40,852    Kroger    $ 11.99

Chapel Hill Centre

        GA    Atlanta-Sandy Springs-Marietta    2005    66,970    66,970    95.8 %   95.8 %       88,713    —      (Kohl’s)    $ 11.32

Coweta Crossing

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1994    68,489    17,122    91.1 %   91.1 %       —      56,077    Publix    $ 9.34

Cromwell Square

        GA    Atlanta-Sandy Springs-Marietta    1990    70,282    70,282    91.5 %   91.5 %       —      —      —      $ 10.54

Delk Spectrum

        GA    Atlanta-Sandy Springs-Marietta    1991    100,539    100,539    90.7 %   90.7 %       —      45,044    Publix    $ 16.29

Dunwoody Hall

        GA    Atlanta-Sandy Springs-Marietta    1986    89,351    89,351    100.0 %   100.0 %       —      44,271    Publix    $ 14.79

Dunwoody Village

        GA    Atlanta-Sandy Springs-Marietta    1975    120,598    120,598    89.9 %   89.9 %       —      18,400    Fresh Market    $ 17.00

Howell Mill Village

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1984    97,990    24,498    96.4 %   96.4 %       —      31,000    Publix    $ 16.54

King Plaza

   JV-C2    20 %   GA    Atlanta-Sandy Springs-Marietta    1998    81,432    16,286    90.2 %   90.2 %       —      51,420    Publix    $ 12.27

Lindbergh Crossing

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1998    27,059    6,765    100.0 %   100.0 %       —      —      —      $ 22.53

Loehmanns Plaza Georgia

        GA    Atlanta-Sandy Springs-Marietta    1986    137,139    137,139    100.0 %   100.0 %       —      —      —      $ 18.13

Lost Mountain Crossing

   JV-C2    20 %   GA    Atlanta-Sandy Springs-Marietta    1994    72,568    14,514    98.3 %   98.3 %       —      47,814    Publix    $ 11.87

Northlake Promenade

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1986    25,394    6,349    90.7 %   90.7 %       —      —      —      $ 18.90

Orchard Square

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1987    93,222    23,306    81.1 %   81.1 %       —      44,271    Publix    $ 10.34

Paces Ferry Plaza

        GA    Atlanta-Sandy Springs-Marietta    1987    61,697    61,697    100.0 %   100.0 %       —      —      —      $ 29.74

Powers Ferry Kroger

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1983    45,528    11,382    100.0 %   100.0 %       —      45,528    Kroger    $ 6.60

Powers Ferry Square

        GA    Atlanta-Sandy Springs-Marietta    1987    95,703    95,703    95.8 %   95.8 %       —      —      —      $ 21.70

Powers Ferry Village

        GA    Atlanta-Sandy Springs-Marietta    1994    78,896    78,896    100.0 %   100.0 %       —      47,955    Publix    $ 10.27

Rivermont Station

        GA    Atlanta-Sandy Springs-Marietta    1996    90,267    90,267    76.8 %   76.8 %       —      58,261    Kroger    $ 15.75

Rose Creek

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1993    69,790    17,448    98.6 %   98.6 %       —      56,077    Publix    $ 10.24

Roswell Crossing

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1999    201,979    50,495    95.6 %   95.6 %       —      11,606    Trader Joe’s, Pike Nursery    $ 13.83

Russell Ridge

        GA    Atlanta-Sandy Springs-Marietta    1995    98,559    98,559    87.5 %   87.5 %       —      63,296    Kroger    $ 11.36

Thomas Crossroads

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1995    104,928    26,232    92.1 %   92.1 %       —      54,498    Kroger    $ 8.56

Trowbridge Crossing

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1998    62,558    15,640    100.0 %   100.0 %       —      37,888    Publix    $ 10.62

Woodstock Crossing

   JV-M    25 %   GA    Atlanta-Sandy Springs-Marietta    1994    66,122    16,531    96.2 %   96.2 %       —      54,322    Kroger    $ 9.36
                                                               
        GA          2,648,555    1,711,655    93.4 %   92.6 %   93.4 %   92.6 %   88,713    852,034      
                                                               

Baker Hill Center

   JV-C    20 %   IL    Chicago-Naperville-Joliet    1998    135,355    27,071    91.7 %   91.7 %       —      72,397    Dominick’s    $ 14.96

Brentwood Commons

   JV-M2    24.95 %   IL    Chicago-Naperville-Joliet    1962    125,585    31,333    81.5 %   81.5 %       —      64,762    Dominick’s    $ 12.06

Carbondale Center

   JV-D    16.40 %   IL    Carbondale    1997    59,726    9,795    100.0 %   100.0 %       —      56,726    Schnucks    $ 10.15

Civic Center Plaza

   JV-M2    24.95 %   IL    Chicago-Naperville-Joliet    1989    264,973    66,111    99.0 %   99.0 %       —      87,135    Super H Mart, Home Depot    $ 10.82

Champaign Commons

   JV-D    16.40 %   IL    Champaign-Urbana    1990    88,105    14,449    98.4 %   98.4 %       —      72,326    Schnucks    $ 8.69

Country Club Plaza

   JV-D    16.40 %   IL    St. Louis    2001    86,867    14,246    98.4 %   98.4 %       —      54,554    Schnucks    $ 6.97

Deer Grove Center

   JV-C    20 %   IL    Chicago-Naperville-Joliet    1996    239,356    47,871    75.2 %   75.2 %       117,000    65,816    Dominick’s, Linens-N-Things, (Target)    $ 13.67

Frankfort Crossing Shpg Ctr

        IL    Chicago-Naperville-Joliet    1992    114,534    114,534    85.7 %   85.7 %       —      64,937    Jewel / OSCO    $ 12.88

Geneva Crossing

   JV-C    20 %   IL    Chicago-Naperville-Joliet    1997    123,182    24,636    92.7 %   92.7 %       —      72,385    Dominick’s    $ 14.00

 

30


Portfolio Summary Report By Region

September 30, 2008

 

Property
Name

   JV    REG’s
Ownership
%
   

State

  

CBSA

   Yr Const,
Last
Renovation
or Dev
Start Yr
   JV’s at
100%
   REG’s
pro-rata
share
   JV’s
at

100%
    REG’s
pro-rata
share
    JV’s at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
   Grocery
Anchor
GLA
         
                 GLA    GLA    %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Major Tenants(1)

   Average Base
Rent/Sq. Ft(2)

Granite City

   JV-D    16 %   IL    St. Louis    2004    46,237    7,583    100.0 %   100.0 %       —      46,237    Schnucks    $ 8.28

Heritage Plaza - Chicago

   JV-M    25 %   IL    Chicago-Naperville-Joliet    2005    128,871    32,218    96.1 %   96.1 %       —      64,922    Jewel / OSCO    $ 12.20

Hinsdale

        IL    Chicago-Naperville-Joliet    1986    178,960    178,960    84.7 %   84.7 %       —      69,540    Dominick’s    $ 13.71

McHenry Commons Shopping Center

   JV-M2    24.95 %   IL    Chicago-Naperville-Joliet    1988    100,526    25,081    94.8 %   94.8 %       —      76,170    Dominick’s    $ 10.19

Montvale Commons

   JV-D    16.40 %   IL    Springfield    1996    73,937    12,126    98.1 %   98.1 %       —      62,447    Schnucks    $ 10.51

Oaks Shopping Center

   JV-M2    24.95 %   IL    Chicago-Naperville-Joliet    1983    135,005    33,684    85.9 %   85.9 %       —      63,863    Dominick’s    $ 14.66

Riverside Sq & River’s Edge

   JV-M2    24.95 %   IL    Chicago-Naperville-Joliet    1986    169,435    42,274    100.0 %   100.0 %       —      74,495    Dominick’s    $ 13.87

Riverview Plaza

   JV-M2    24.95 %   IL    Chicago-Naperville-Joliet    1981    139,256    34,744    100.0 %   100.0 %       —      50,094    Dominick’s    $ 11.46

Shorewood Crossing

   JV-C    20 %   IL    Chicago-Naperville-Joliet    2001    87,705    17,541    93.4 %   93.4 %       —      65,977    Dominick’s    $ 14.68

Shorewood Crossing II

   JV-C2    20 %   IL    Chicago-Naperville-Joliet    2005    86,276    17,255    98.1 %   98.1 %       —      —      —      $ 13.36

Stearns Crossing

   JV-C    20 %   IL    Chicago-Naperville-Joliet    1999    96,613    19,323    97.6 %   97.6 %       —      65,613    Dominick’s    $ 14.63

Stonebrook Plaza Shopping Center

   JV-M2    24.95 %   IL    Chicago-Naperville-Joliet    1984    95,825    23,908    100.0 %   100.0 %       —      63,000    Dominick’s    $ 11.26

Swansea Plaza

   JV-D    16.40 %   IL    St. Louis    1988    118,892    19,498    97.1 %   97.1 %       —      70,017    Schnucks    $ 10.08

Urbana Crossing

   JV-D    16.40 %   IL    Champaign-Urbana    1997    85,196    13,972    96.7 %   96.7 %       —      62,105    Schnucks    $ 11.07

Westbrook Commons

        IL    Chicago-Naperville-Joliet    1984    121,502    121,502    85.0 %   85.0 %       —      51,304    Dominick’s    $ 12.43
                                                               
        IL          2,901,919    949,717    92.5 %   90.0 %   92.5 %   90.0 %   117,000    1,496,822      
                                                               

Airport Crossing

        IN    Chicago-Naperville-Joliet    2006    11,922    11,922    22.2 %   22.2 %       89,911    —      (Kohl’s)      NA

Augusta Center

        IN    Chicago-Naperville-Joliet    2006    14,537    14,537    70.2 %   70.2 %       213,988    213,988    (Menards)    $ 30.56

Evansville West Center

   JV-D    16.40 %   IN    Evansville    1989    79,885    13,101    91.9 %   91.9 %       —      62,273    Schnucks    $ 8.49

Greenwood Springs

        IN    Indianapolis    2004    28,028    28,028    55.1 %   55.1 %       265,798    50,000    (Gander Mountain), (Wal-Mart Supercenter)    $ 19.22

Willow Lake Shopping Center

   JV-M2    24.95 %   IN    Indianapolis    1987    85,923    21,438    81.3 %   81.3 %       64,000    64,000    (Kroger)    $ 17.35

Willow Lake West Shopping Center

   JV-M2    24.95 %   IN    Indianapolis    2001    52,961    13,214    100.0 %   100.0 %       —      10,028    Trader Joe’s    $ 21.82
                                                               
        IN          273,256    102,240    82.2 %   69.4 %   84.9 %   75.7 %   633,697    400,289      
                                                               

Franklin Square

   JV-M    25 %   KY    Frankfort    1988    203,317    50,829    93.2 %   93.2 %       —      50,499    Kroger    $ 9.19

Silverlake

   JV-M    25 %   KY    Cincinnati-Middletown    1988    99,352    24,838    97.6 %   97.6 %       —      60,000    Kroger    $ 9.99

Walton Towne Center

        KY    Cincinnati-Middletown    2007    23,178    23,178    33.6 %   33.6 %       116,432    116,432    (Kroger)    $ 14.18
                                                               
        KY          325,847    98,845    90.3 %   80.3 %   94.7 %   94.7 %   116,432    226,931      
                                                               

Shops at Saugus

        MA    Boston-Cambridge-Quincy    2006    94,204    94,204    80.1 %   80.1 %       —      —      —      $ 25.95

Speedway Plaza

   JV-C2    20 %   MA    Worcester    1988    185,279    37,056    99.4 %   99.4 %       —      59,970    Stop & Shop, BJ’s Wholesale    $ 10.23

Twin City Plaza

        MA    Boston-Cambridge-Quincy    2004    281,703    281,703    93.4 %   93.4 %       —      62,500    Shaw’s, Marshall’s    $ 16.10
                                                               
        MA          561,186    412,963    93.2 %   90.9 %   95.8 %   94.1 %   —      122,470      
                                                               

Bowie Plaza

   JV-M2    24.95 %   MD    Washington-Arlington-Alexandria    1966    104,037    25,957    84.8 %   84.8 %       —      21,750    Giant Food    $ 16.62

Clinton Park

   JV-C    20 %   MD    Washington-Arlington-Alexandria    2003    206,050    41,210    94.1 %   94.1 %       49,000    43,000    Giant Food, Sears, (Toys “R” Us)    $ 9.25

Cloppers Mill Village

   JV-M2    24.95 %   MD    Washington-Arlington-Alexandria    1995    137,035    34,190    100.0 %   100.0 %       —      70,057    Shoppers Food Warehouse    $ 18.33

Elkridge Corners

   JV-M2    24.95 %   MD    Baltimore-Towson    1990    73,529    18,345    100.0 %   100.0 %       —      39,571    Super Fresh    $ 14.52

Festival at Woodholme

   JV-M2    24.95 %   MD    Baltimore-Towson    1986    81,028    20,216    96.5 %   96.5 %       —      10,370    Trader Joe’s    $ 34.07

Firstfield Shopping Center

   JV-M2    24.95 %   MD    Washington-Arlington-Alexandria    1978    22,328    5,571    93.3 %   93.3 %       —      —      —      $ 35.19

Goshen Plaza

   JV-M2    24.95 %   MD    Washington-Arlington-Alexandria    1987    45,654    11,391    93.8 %   93.8 %       —      —      —      $ 19.19

King Farm Village Center

   JV-RC    25 %   MD    Washington-Arlington-Alexandria    2001    118,326    29,582    99.0 %   99.0 %       —      53,754    Safeway    $ 25.25

Lee Airport

        MD    Baltimore-Towson    2005    129,340    129,340    76.2 %   76.2 %       75,000    70,260    Giant Food      NA

Mitchellville Plaza

   JV-M2    24.95 %   MD    Washington-Arlington-Alexandria    1991    156,125    38,953    90.8 %   90.8 %       —      45,100    Food Lion    $ 22.89

Parkville Shopping Center

   JV-M2    24.95 %   MD    Baltimore-Towson    1961    162,435    40,528    97.2 %   97.2 %       —      41,223    Super Fresh    $ 11.35

Southside Marketplace

   JV-M2    24.95 %   MD    Baltimore-Towson    1990    125,146    31,224    95.3 %   95.3 %       —      44,264    Shoppers Food Warehouse    $ 15.13

Takoma Park

   JV-M2    24.95 %   MD    Washington-Arlington-Alexandria    1960    106,469    26,564    100.0 %   100.0 %       —      63,643    Shoppers Food Warehouse    $ 10.25

Valley Centre

   JV-M2    24.95 %   MD    Baltimore-Towson    1987    247,836    61,835    95.8 %   95.8 %       —      —      —      $ 15.03

Watkins Park Plaza

   JV-M2    24.95 %   MD    Washington-Arlington-Alexandria    1985    113,443    28,304    97.1 %   97.1 %       —      43,205    Safeway    $ 18.85

Woodmoor Shopping Center

   JV-M2    24.95 %   MD    Washington-Arlington-Alexandria    1954    67,403    16,817    90.4 %   90.4 %       —      —      —      $ 24.39
                                                               
        MD          1,896,184    560,027    94.1 %   91.0 %   95.4 %   95.4 %   124,000    546,197      
                                                               

Fenton Marketplace

        MI    Flint    1999    97,224    97,224    92.9 %   92.9 %       —      53,739    Farmer Jack    $ 12.95

State Street Crossing

        MI    Ann Arbor    2006    21,049    21,049    48.3 %   48.3 %       147,491    —      (Wal-Mart)    $ 12.06
        MI          118,273    118,273    84.9 %   84.9 %   92.9 %   92.9 %   147,491    53,739      

Affton Plaza

   JV-D    16.40 %   MO    St. Louis    2000    67,760    11,113    100.0 %   100.0 %       —      61,218    Schnucks    $ 5.99

Bellerive Plaza

   JV-D    16.40 %   MO    St. Louis    2000    115,208    18,894    92.4 %   92.4 %       —      67,985    Schnucks    $ 9.67

Brentwood Plaza

   JV-D    16.40 %   MO    St. Louis    2002    60,452    9,914    100.0 %   100.0 %       —      51,800    Schnucks    $ 9.78

Bridgeton

   JV-D    16.40 %   MO    St. Louis    2005    70,762    11,605    100.0 %   100.0 %       129,802    63,482    Schnucks, (Home Depot)    $ 11.98

Butler Hill Centre

   JV-D    16.40 %   MO    St. Louis    1987    90,889    14,906    97.0 %   97.0 %       —      63,304    Schnucks    $ 10.54

Capital Crossing

   JV-D    16.40 %   MO    Jefferson City    2002    85,149    13,964    97.2 %   97.2 %       —      63,111    Schnucks    $ 11.04

City Plaza

   JV-D    16.40 %   MO    St. Louis    1998    80,149    13,144    100.0 %   100.0 %       —      62,348    Schnucks    $ 9.22

Crestwood Commons

   JV-D    16.40 %   MO    St. Louis    1994    67,285    11,035    100.0 %   100.0 %       132,463    67,285    Schnucks, (Best Buy), (Gordman’s)    $ 11.79

Dardenne Crossing

   JV-D    16.40 %   MO    St. Louis    1996    67,430    11,059    100.0 %   100.0 %       —      63,333    Schnucks    $ 10.96

Dorsett Village

   JV-D    16.40 %   MO    St. Louis    1998    104,217    17,092    96.7 %   96.7 %       35,090    59,483    Schnucks, (Orlando Gardens Banquet Center)    $ 10.12

Kirkwood Commons

   JV-D    16.40 %   MO    St. Louis    2000    467,703    76,703    100.0 %   100.0 %       258,000    —      Wal-Mart, (Target), (Lowe’s)    $ 9.35

Lake St. Louis

   JV-D    16.40 %   MO    St. Louis    2004    75,643    12,405    100.0 %   100.0 %       —      63,187    Schnucks    $ 12.93

O’Fallon Centre

   JV-D    16.40 %   MO    St. Louis    1984    71,300    11,693    90.2 %   90.2 %       —      55,050    Schnucks    $ 8.18

Plaza 94

   JV-D    16.40 %   MO    St. Louis    2005    66,555    10,915    97.2 %   97.2 %       —      52,844    Schnucks    $ 9.52

Richardson Crossing

   JV-D    16.40 %   MO    St. Louis    2000    82,994    13,611    98.6 %   98.6 %       —      61,494    Schnucks    $ 12.20

Shackelford Center

   JV-D    16.40 %   MO    St. Louis    2006    49,635    8,140    97.4 %   97.4 %       —      45,960    Schnucks    $ 7.41

Sierra Vista Plaza

   JV-D    16.40 %   MO    St. Louis    1993    74,666    12,245    98.4 %   98.4 %       —      56,201    Schnucks    $ 9.93

Twin Oaks

   JV-D    16.40 %   MO    St. Louis    2006    71,682    11,756    98.3 %   98.3 %       —      63,000    Schnucks    $ 11.98

University City Square

   JV-D    16.40 %   MO    St. Louis    1997    79,230    12,994    100.0 %   100.0 %       —      61,600    Schnucks    $ 9.15

Washington Crossing

   JV-D    16.40 %   MO    St. Louis    1999    117,626    19,291    97.6 %   97.6 %       —      56,250    Schnucks    $ 10.86

Wentzville Commons

   JV-D    16.40 %   MO    St. Louis    2000    74,205    12,170    100.0 %   100.0 %       106,086    61,860    Schnucks, (Home Depot)    $ 10.98

Wildwood Crossing

   JV-D    16.40 %   MO    St. Louis    1997    108,200    17,745    86.7 %   86.7 %       —      61,500    Schnucks    $ 11.55

Zumbehl Commons

   JV-D    16.40 %   MO    St. Louis    1990    116,682    19,136    94.2 %   94.2 %       —      74,672    Schnucks    $ 8.61
                                                               
        MO          2,265,422    371,529    97.6 %   97.6 %   97.6 %   97.6 %   661,441    1,336,967      
                                                               

 

31


Portfolio Summary Report By Region

September 30, 2008

 

Property

Name

   JV    REG’s
Ownership
%
   

State

  

CBSA

   Yr Const,
Last
Renovation
or Dev
Start Yr
   JV’s at
100%
   REG’s
pro-rata
share
   JV’s
at

100%
    REG’s
pro-rata
share
    JV’s at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
   Grocery
Anchor
GLA
         
                 GLA    GLA    %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Major Tenants(1)

   Average Base
Rent/Sq. Ft(2)

Apple Valley Square

   JV-RC    25 %   MN    Minneapolis-St. Paul-Bloomington    1998    184,841    46,210    90.0 %   90.0 %       87,437    61,736    Rainbow Foods, Jo-Ann Fabrics, (Burlington Coat Factory)    $
 
 
10.62

Colonial Square

   JV-M2    24.95 %   MN    Minneapolis-St. Paul-Bloomington    1959    93,200    23,253    97.9 %   97.9 %       —      43,978    Lund’s    $ 15.96

Rockford Road Plaza

   JV-M2    24.95 %   MN    Minneapolis-St. Paul-Bloomington    1991    205,897    51,371    94.9 %   94.9 %       —      65,608    Rainbow Foods    $ 12.14
                                                               
        MN          483,938    120,835    93.6 %   93.6 %   93.6 %   93.6 %   87,437    171,322      
                                                               

Bent Tree Plaza

   JV-M    25 %   NC    Raleigh-Cary    1994    79,503    19,876    98.5 %   98.5 %       —      54,153    Kroger    $ 11.87

Cameron Village

   JV-CCV    30 %   NC    Raleigh-Cary    1949    635,918    190,775    85.9 %   85.9 %       —      79,830    Harris Teeter, Fresh Market    $ 15.79

Carmel Commons

        NC    Charlotte-Gastonia-Concord    1979    132,651    132,651    98.9 %   98.9 %       —      14,300    Fresh Market    $ 15.65

Cochran Commons

   JV-C2    20 %   NC    Charlotte-Gastonia-Concord    2003    66,020    13,204    100.0 %   100.0 %       —      41,500    Harris Teeter    $ 15.65

Fuquay Crossing

   JV-RC    25 %   NC    Raleigh-Cary    2002    124,774    31,194    93.5 %   93.5 %       —      46,478    Kroger    $ 9.94

Garner Towne Square

        NC    Raleigh-Cary    1998    221,776    221,776    98.8 %   98.8 %       273,000    57,590    Kroger, (Home Depot), (Target)    $ 12.80

Glenwood Village

        NC    Raleigh-Cary    1983    42,864    42,864    100.0 %   100.0 %       —      27,764    Harris Teeter    $ 13.44

Harris Crossing

        NC    Burlington    2007    76,818    76,818    71.4 %   71.4 %       —      53,365    Harris Teeter      NA

Kernersville Plaza

        NC    Winston-Salem    1997    72,590    72,590    93.0 %   93.0 %       —      57,590    Harris Teeter    $ 10.18

Lake Pine Plaza

        NC    Raleigh-Cary    1997    87,690    87,690    98.4 %   98.4 %       —      57,590    Kroger    $ 11.65

Maynard Crossing

        NC    Raleigh-Cary    1997    122,782    122,782    95.0 %   95.0 %       —      55,973    Kroger    $ 14.66

Middle Creek Commons

        NC    Raleigh-Cary    2006    73,635    73,635    79.6 %   79.6 %       —      49,495    Lowes Foods    $ 15.14

Shoppes of Kildaire

   JV-M2    24.95 %   NC    Raleigh-Cary    1986    148,204    36,977    95.0 %   95.0 %       —      18,613    Trader Joe’s    $ 14.86

Southpoint Crossing

        NC    Durham    1998    103,128    103,128    100.0 %   100.0 %       —      59,160    Kroger    $ 15.58

Sutton Square

   JV-C2    20 %   NC    Raleigh-Cary    1985    101,846    20,369    90.8 %   90.8 %       —      24,167    —      $ 15.01

Woodcroft Shopping Center

        NC    Durham    1984    89,833    89,833    98.6 %   98.6 %       —      40,832    Food Lion    $ 11.83
                                                               
        NC          2,180,032    1,336,162    92.2 %   93.4 %   93.4 %   95.7 %   273,000    738,400      
                                                               

Merrimack Shopping Center

        NH    Manchester-Nashua    2004    84,793    84,793    80.4 %   80.4 %       —      53,146    Shaw’s    $ 12.05
                                                               
        NH          84,793    84,793    80.4 %   80.4 %   80.4 %   80.4 %   —      53,146      
                                                               

Plaza Square

   JV-M2    24.95 %   NJ    New York-Northern New Jersey-Long Island    1990    103,842    25,909    97.6 %   97.6 %       —      60,000    Shop Rite    $ 21.82

Haddon Commons

   JV-M2    24.95 %   NJ    Philadelphia-Camden-Wilmington    1985    52,640    13,134    93.4 %   93.4 %       —      34,240    Acme Markets    $ 5.19
                                                               
        NJ          156,482    39,042    96.2 %   96.2 %   96.2 %   96.2 %   —      94,240      
                                                               

Anthem Highlands Shopping Center

        NV    Las Vegas-Paradise    2004    119,313    119,313    88.9 %   88.9 %       —      53,963    Albertsons    $ 15.84

Deer Springs Town Center

        NV    Las Vegas-Paradise    2007    553,879    553,879    48.4 %   48.4 %       132,360    —      (Target), Home Depot      NA

Centennial Crossroads Plaza

   JV-M    25.00 %   NV    Las Vegas-Paradise    2002    99,064    24,766    93.3 %   93.3 %       154,000    55,256    Von’s Food & Drug, (Target)    $ 12.90
                                                               
        NV          772,256    697,958    60.4 %   56.9 %   93.3 %   93.3 %   286,360    109,219      
                                                               

Beckett Commons

        OH    Cincinnati-Middletown    1995    121,498    121,498    100.0 %   100.0 %       —      70,815    Kroger    $ 10.05

Cherry Grove

        OH    Cincinnati-Middletown    1997    195,513    195,513    94.6 %   94.6 %       —      66,336    Kroger    $ 10.25

East Pointe

        OH    Columbus    1993    86,503    86,503    100.0 %   100.0 %       —      59,120    Kroger    $ 10.69

Hyde Park

        OH    Cincinnati-Middletown    1995    397,739    397,739    94.3 %   94.3 %       —      169,267    Kroger, Biggs    $ 13.54

Indian Springs Market Center

   JV-RRP    20 %   OH    Cincinnati-Middletown    2005    146,258    29,252    100.0 %   100.0 %       203,000    —      Kohl’s    $ 5.08

Kingsdale Shopping Center

        OH    Columbus    1999    266,878    266,878    44.0 %   44.0 %       —      56,006    Giant Eagle    $ 14.18

Kroger New Albany Center

        OH    Columbus    1999    91,722    91,722    91.7 %   91.7 %       —      63,805    Kroger    $ 11.75

Maxtown Road (Northgate)

        OH    Columbus    1996    85,100    85,100    98.4 %   98.4 %       90,000    62,000    Kroger, (Home Depot)    $ 11.46

Park Place Shopping Center

        OH    Columbus    1988    106,832    106,832    58.9 %   58.9 %       —      —      —      $ 9.59

Red Bank Village

        OH    Cincinnati-Middletown    2006    181,105    181,105    83.8 %   83.8 %       —      —      Wal-Mart    $ 4.99

Regency Commons

        OH    Cincinnati-Middletown    2004    30,770    30,770    80.5 %   80.5 %       —      —      —      $ 22.91

Regency Milford Center

   JV-MD    25 %   OH    Cincinnati-Middletown    2001    108,923    27,231    89.0 %   89.0 %       —      65,000    Kroger    $ 4.83

Shoppes at Mason

        OH    Cincinnati-Middletown    1997    80,800    80,800    100.0 %   100.0 %       —      56,800    Kroger    $ 10.27

Sycamore Crossing & Sycamore Plaza

   JV-RRP    20.00 %   OH    Cincinnati-Middletown    1966    390,957    78,191    96.6 %   96.6 %       —      25,000    Fresh Market, Macy’s Furniture Gallery, Toys ‘R Us, Dick’s Sporting Goods    $ 16.42

Wadsworth Crossing

        OH    Cleveland-Elyria-Mentor    2005    108,234    108,234    82.1 %   82.1 %       336,263    —      (Kohl’s), (Lowe’s), (Target)    $ 13.50

Westchester Plaza

        OH    Cincinnati-Middletown    1988    88,181    88,181    96.9 %   96.9 %       —      66,523    Kroger    $ 9.83

Windmiller Plaza Phase I

        OH    Columbus    1997    141,110    141,110    100.0 %   100.0 %       —      101,428    Kroger    $ 8.59
                                                               
        OH          2,628,123    2,116,659    87.9 %   85.9 %   88.5 %   86.3 %   629,263    862,100      
                                                               

Cherry Park Market

   JV-M    25 %   OR    Portland-Vancouver-Beaverton    1997    113,518    28,380    90.0 %   90.0 %       —      55,164    Safeway    $ 13.75

Corvallis Market Center

        OR    Corvallis    2006    82,081    82,081    91.8 %   91.8 %       —      —      —      $ 15.64

Greenway Town Center

   JV-M2    24.95 %   OR    Portland-Vancouver-Beaverton    1979    93,101    23,229    100.0 %   100.0 %       —      37,500    Unified Western Grocers    $ 12.41

Hillsboro Market Center

   JV-M    25 %   OR    Portland-Vancouver-Beaverton    2000    148,051    37,013    95.9 %   95.9 %       —      57,370    Albertsons    $ 14.07

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    99.1 %   99.1 %       —      41,132    Safeway    $ 14.56

Sherwood Crossroads

        OR    Portland-Vancouver-Beaverton    1999    87,966    87,966    98.6 %   98.6 %       —      55,227    Safeway    $ 11.00

Sherwood Market Center

        OR    Portland-Vancouver-Beaverton    1995    124,259    124,259    99.0 %   99.0 %       —      49,793    Albertsons    $ 17.50

Sunnyside 205

        OR    Portland-Vancouver-Beaverton    1988    52,710    52,710    100.0 %   100.0 %       —      —      —      $ 21.58

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    100.0 %   100.0 %       —      —      Sportmart    $ 18.13
                                                               
        OR          1,087,746    821,697    97.4 %   98.2 %   97.9 %   98.9 %   —      352,686      
                                                               

Allen Street Shopping Center

   JV-M2    24.95 %   PA    Allentown-Bethlehem-Easton    1958    46,420    11,582    90.2 %   90.2 %       —      22,075    Ahart Market    $ 13.28

City Avenue Shopping Center

   JV-M2    24.95 %   PA    Philadelphia-Camden-Wilmington    1960    159,419    39,775    95.7 %   95.7 %       —      —      —      $ 16.57

Gateway Shopping Center

        PA    Philadelphia-Camden-Wilmington    1960    219,337    219,337    92.5 %   92.5 %       —      10,610    Trader Joe’s    $ 24.14

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    111,788    111,788    40.7 %   40.7 %       133,000    —      (Target)      NA

Mayfair Shopping Center

   JV-M2    24.95 %   PA    Philadelphia-Camden-Wilmington    1988    112,276    28,013    94.4 %   94.4 %       —      25,673    Shop ‘N Bag    $ 15.31

Mercer Square Shopping Center

   JV-M2    24.95 %   PA    Philadelphia-Camden-Wilmington    1988    91,400    22,804    100.0 %   100.0 %       —      50,708    Genuardi’s    $ 18.73

Newtown Square Shopping Center

   JV-M2    24.95 %   PA    Philadelphia-Camden-Wilmington    1970    146,893    36,650    92.8 %   92.8 %       —      56,226    Acme Markets    $ 14.82

Silver Spring Square

   JV-RRP    20.00 %   PA    Harrisburg-Carlisle    2005    318,209    63,642    96.6 %   96.6 %       139,377    130,000    Wegmans, (Target)    $ 15.06

Stefko Boulevard Shopping Center

   JV-M2    24.95 %   PA    Allentown-Bethlehem-Easton    1976    133,824    33,389    88.1 %   88.1 %       —      73,000    Valley Farm Market    $ 6.91

Warwick Square Shopping Center

   JV-M2    24.95 %   PA    Philadelphia-Camden-Wilmington    1999    89,680    22,375    96.5 %   96.5 %       —      50,658    Genuardi’s    $ 17.02
                                                               
        PA          1,450,066    610,175    90.3 %   84.1 %   94.4 %   93.7 %   272,377    418,950      
                                                               

 

32


Portfolio Summary Report By Region

September 30, 2008

 

Property
Name

   JV    REG’s
Ownership
%
   

State

  

CBSA

   Yr Const,
Last
Renovation
or Dev
Start Yr
   JV’s at
100%
   REG’s
pro-rata
share
   JV’s
at

100%
    REG’s
pro-rata
share
    JV’s at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
   Grocery
Anchor
GLA
         
                 GLA    GLA    %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Major Tenants(1)

   Average Base
Rent/Sq. Ft(2)

Buckwalter Village

        SC    Hilton Head Island-Beaufort    2006    79,102    79,102    66.5 %   66.5 %       —      45,600    Publix    $ 13.50

Fairview Market

   JV-M    25 %   SC    Greenville    1998    53,888    13,472    97.4 %   97.4 %       —      37,888    Publix    $ 10.89

Merchants Village

   JV-M    25 %   SC    Charleston-North Charleston    1997    79,724    19,931    100.0 %   100.0 %       —      37,888    Publix    $ 13.11

Murray Landing

   JV-M3    25 %   SC    Columbia    2003    64,359    16,090    97.8 %   97.8 %       —      44,840    Publix    $ 12.27

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    100.0 %   100.0 %       —      65,796    Publix    $ 10.02

Rosewood Shopping Center

   JV-M    25 %   SC    Columbia    2001    36,887    9,222    96.7 %   96.7 %       —      27,887    Publix    $ 14.72

Surfside Beach Commons

   JV-C2    20 %   SC    Myrtle Beach-Conway-North Myrtle Beach    1999    59,881    11,976    100.0 %   100.0 %       —      46,624    Bi-Lo    $ 11.97
                                                               
        SC          470,994    205,779    93.5 %   86.6 %   99.0 %   99.2 %   —      306,523      
                                                               

Collierville Crossing

   JV-D    16 %   TN    Memphis    2004    86,065    14,115    96.2 %   96.2 %       125,500    63,193    Schnucks, (Target)    $ 12.40

Dickson Tn

        TN    Nashville-Davidson--Murfreesboro    1998    10,908    10,908    100.0 %   100.0 %       —      —      —      $ 20.35

Harding Place

        TN    Nashville-Davidson--Murfreesboro    2004    4,848    4,848    37.7 %   37.7 %       177,000    —      (Wal-Mart)    $ 16.00

Harpeth Village Fieldstone

        TN    Nashville-Davidson--Murfreesboro    1998    70,091    70,091    100.0 %   100.0 %       —      55,377    Publix    $ 13.42

Lebanon Center

        TN    Nashville-Davidson--Murfreesboro    2006    63,802    63,802    78.1 %   78.1 %       —      45,600    Publix    $ 12.43

Nashboro Village

        TN    Nashville-Davidson--Murfreesboro    1998    86,811    86,811    98.4 %   98.4 %       —      61,224    Kroger    $ 10.52

Northlake Village I & II

        TN    Nashville-Davidson--Murfreesboro    1988    141,685    141,685    85.6 %   85.6 %       —      64,537    Kroger    $ 11.67

Peartree Village

        TN    Nashville-Davidson--Murfreesboro    1997    109,904    109,904    97.9 %   97.9 %       —      60,647    Harris Teeter    $ 17.70
                                                               
        TN          574,114    502,164    92.3 %   91.7 %   94.0 %   93.7 %   302,500    350,578      
                                                               

Alden Bridge

        TX    Houston-Baytown-Sugar Land    1998    138,953    138,953    97.7 %   97.7 %       —      67,768    Kroger    $ 16.82

Atascocita Center

        TX    Houston-Baytown-Sugar Land    2003    97,240    97,240    98.5 %   98.5 %       —      65,740    Kroger    $ 9.97

Bethany Park Place

        TX    Dallas-Fort Worth-Arlington    1998    74,066    74,066    97.4 %   97.4 %       —      58,374    Kroger    $ 12.10

Cochran’s Crossing

        TX    Houston-Baytown-Sugar Land    1994    138,192    138,192    95.4 %   95.4 %       —      63,449    Kroger    $ 15.94

Cooper Street

        TX    Dallas-Fort Worth-Arlington    1992    133,196    133,196    94.3 %   94.3 %       102,950    —      (Home Depot)    $ 11.40

Fort Bend Center

        TX    Houston-Baytown-Sugar Land    2000    30,164    30,164    92.1 %   92.1 %       67,106    67,106    (Kroger)    $ 16.85

Hancock

        TX    Austin-Round Rock    1998    410,438    410,438    98.2 %   98.2 %       —      90,217    H.E.B., Sears    $ 12.46

Hickory Creek Plaza

        TX    Dallas-Fort Worth-Arlington    2006    28,134    28,134    20.4 %   20.4 %       81,264    81,264    (Kroger)    $ 23.55

Hillcrest Village

        TX    Dallas-Fort Worth-Arlington    1991    14,530    14,530    100.0 %   100.0 %       —      —      —      $ 33.71

Highland Village

        TX    Dallas-Fort Worth-Arlington    2005    351,662    351,662    82.4 %   82.4 %       —      —      AMC Theater, Barnes & Noble    $ 26.56

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.    $ 18.50

Keller Town Center

        TX    Dallas-Fort Worth-Arlington    1999    114,937    114,937    95.3 %   95.3 %       —      63,631    Tom Thumb    $ 14.25

Kleinwood Center

   JV-M3    25 %   TX    Houston-Baytown-Sugar Land    2003    148,964    37,241    89.6 %   89.6 %       —      78,348    H.E.B.    $ 16.82

Kleinwood Center II

        TX    Houston-Baytown-Sugar Land    2005    45,001    45,001    100.0 %   100.0 %       —      —      LA Fitness    $ 16.50

Lebanon/Legacy Center

        TX    Dallas-Fort Worth-Arlington    2002    56,674    56,674    100.0 %   100.0 %       62,804    62,804    (Albertsons)    $ 22.87

Main Street Center

   JV-M2    24.95 %   TX    Dallas-Fort Worth-Arlington    2002    42,754    10,667    80.2 %   80.2 %       62,322    62,322    (Albertsons)    $ 20.43

Market at Preston Forest

        TX    Dallas-Fort Worth-Arlington    1990    96,353    96,353    98.8 %   98.8 %       —      51,818    Tom Thumb    $ 17.93

Market at Round Rock

        TX    Austin-Round Rock    1987    123,046    123,046    91.9 %   91.9 %       —      63,800    Albertsons    $ 11.75

Memorial Collection Shopping Center

   JV-M2    24.95 %   TX    Houston-Baytown-Sugar Land    1974    103,330    25,781    97.5 %   97.5 %       —      53,993    Randall’s Food    $ 14.52

Mockingbird Common

        TX    Dallas-Fort Worth-Arlington    1987    120,321    120,321    98.3 %   98.3 %       —      48,525    Tom Thumb    $ 14.36

North Hills

        TX    Austin-Round Rock    1995    144,020    144,020    97.6 %   97.6 %       —      60,465    H.E.B.    $ 18.22

Panther Creek

        TX    Houston-Baytown-Sugar Land    1994    165,560    165,560    96.9 %   96.9 %       —      65,800    Randall’s Food    $ 15.79

Preston Park

        TX    Dallas-Fort Worth-Arlington    1985    273,826    273,826    77.2 %   77.2 %       —      52,688    Tom Thumb    $ 25.71

Prestonbrook

        TX    Dallas-Fort Worth-Arlington    1998    91,537    91,537    98.8 %   98.8 %       —      63,373    Kroger    $ 13.51

Prestonwood Park

        TX    Dallas-Fort Worth-Arlington    1999    101,167    101,167    72.2 %   72.2 %       62,322    62,322    (Albertsons)    $ 19.56

Rockwall Town Center

        TX    Dallas-Fort Worth-Arlington    2004    46,095    46,095    100.0 %   100.0 %       73,770    57,017    (Kroger)    $ 22.35

Shiloh Springs

        TX    Dallas-Fort Worth-Arlington    1998    110,040    110,040    97.5 %   97.5 %       —      60,932    Kroger    $ 14.66

Signature Plaza

        TX    Dallas-Fort Worth-Arlington    2004    32,414    32,414    60.5 %   60.5 %       61,962    61,962    (Kroger)    $ 24.22

South Shore

        TX    Houston-Baytown-Sugar Land    2005    27,938    27,938    95.0 %   95.0 %       81,470    81,470    (Kroger)    $ 22.62

Sterling Ridge

        TX    Houston-Baytown-Sugar Land    2000    128,643    128,643    100.0 %   100.0 %       —      63,373    Kroger    $ 17.51

Sweetwater Plaza

   JV-C    20 %   TX    Houston-Baytown-Sugar Land    2000    134,045    26,809    99.3 %   99.3 %       —      65,241    Kroger    $ 16.38

Trophy Club

        TX    Dallas-Fort Worth-Arlington    1999    106,507    106,507    89.7 %   89.7 %       —      63,654    Tom Thumb    $ 13.17

Waterside Marketplace

        TX    Houston-Baytown-Sugar Land    2007    24,926    24,926    38.4 %   38.4 %       102,984    102,984    (Kroger)      NA

Weslayan Plaza East

   JV-M2    24.95 %   TX    Houston-Baytown-Sugar Land    1969    169,693    42,338    100.0 %   100.0 %       —      —      —      $ 13.10

Weslayan Plaza West

   JV-M2    24.95 %   TX    Houston-Baytown-Sugar Land    1969    185,834    46,366    95.9 %   95.9 %       —      51,960    Randall’s Food    $ 16.41

Westwood Village

        TX    Houston-Baytown-Sugar Land    2006    183,758    183,758    83.7 %   83.7 %       126,874    —      (Target)    $ 15.43

Woodway Collection

   JV-M2    24.95 %   TX    Houston-Baytown-Sugar Land    1974    111,165    27,736    85.9 %   85.9 %       —      56,596    Randall’s Food    $ 15.24
                                                               
        TX          4,441,748    3,694,588    91.9 %   91.3 %   94.1 %   93.9 %   885,828    2,027,996      
                                                               

601 King Street

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1980    8,349    2,083    95.5 %   95.5 %       —      —      —      $ 52.07

Ashburn Farm Market Center

        VA    Washington-Arlington-Alexandria    2000    91,905    91,905    98.5 %   98.5 %       —      48,999    Giant Food    $ 21.31

Ashburn Farm Village Center

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1996    88,897    22,180    98.7 %   98.7 %       —      57,030    Shoppers Food Warehouse    $ 14.45

Braemar Shopping Center

   JV-RC    25 %   VA    Washington-Arlington-Alexandria    2004    96,439    24,110    100.0 %   100.0 %       —      57,860    Safeway    $ 18.05

Brookville Plaza

   JV-M    25 %   VA    Lynchburg    1991    63,665    15,916    94.8 %   94.8 %       —      52,864    Kroger    $ 9.21

Centre Ridge Marketplace

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1996    104,155    25,987    100.0 %   100.0 %       —      55,138    Shoppers Food Warehouse    $ 15.97

Cheshire Station

        VA    Washington-Arlington-Alexandria    2000    97,156    97,156    97.0 %   97.0 %       —      55,163    Safeway    $ 16.49

Culpeper Colonnade

        VA    Culpeper    2006    93,324    93,324    70.2 %   70.2 %       127,307    —      (Target)    $ 16.43

Fairfax Shopping Center

        VA    Washington-Arlington-Alexandria    1955    85,482    85,482    83.8 %   83.8 %       —      —      —      $ 15.33

Festival at Manchester Lakes

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1990    165,130    41,200    97.2 %   97.2 %       —      65,000    Shoppers Food Warehouse    $ 22.42

Fortuna Center Plaza

   JV-RRP    20.00 %   VA    Washington-Arlington-Alexandria    2004    90,131    18,026    100.0 %   100.0 %       123,735    66,870    Shoppers Food Warehouse, (Target)    $ 13.89

Fox Mill Shopping Center

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1977    103,269    25,766    100.0 %   100.0 %       —      49,837    Giant Food    $ 20.15

Gayton Crossing

   JV-M2    24.95 %   VA    Richmond    1983    156,917    39,151    91.8 %   91.8 %       —      38,408    Ukrop’s    $ 13.38

Greenbriar Town Center

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1972    343,006    85,580    99.3 %   99.3 %       —      62,319    Giant Food    $ 21.10

Hanover Village Shopping Center

   JV-M2    24.95 %   VA    Richmond    1971    96,146    23,988    86.5 %   86.5 %       —      —      —      $ 9.49

Hollymead Town Center

   JV-C2    20.00 %   VA    Charlottesville    2004    153,739    30,748    96.1 %   96.1 %       142,500    60,607    Harris Teeter, (Target)    $ 19.91

Kamp Washington Shopping Center

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1960    71,825    17,920    95.8 %   95.8 %       —      —      —      $ 32.49

 

33


Portfolio Summary Report By Region

September 30, 2008

 

Property
Name

   JV    REG’s
Ownership
%
   

State

  

CBSA

   Yr Const,
Last
Renovation
or Dev
Start Yr
   JV’s at
100%
   REG’s
pro-rata
share
   JV’s
at

100%
    REG’s
pro-rata
share
    JV’s at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
   Grocery
Anchor
GLA
         
                 GLA    GLA    %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Major Tenants(1)

   Average Base
Rent/Sq. Ft(2)

Kings Park Shopping Center

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1966    74,702    18,638    100.0 %   100.0 %       —      28,161    Giant Food    $ 23.40

Lorton Station Marketplace

   JV-C2    20 %   VA    Washington-Arlington-Alexandria    2005    132,445    26,489    97.7 %   97.7 %       —      63,000    Shoppers Food Warehouse    $ 18.84

Lorton Town Center

   JV-C2    20 %   VA    Washington-Arlington-Alexandria    2005    51,807    10,361    94.7 %   94.7 %       —      —      —      $ 28.03

Market at Opitz Crossing

        VA    Washington-Arlington-Alexandria    2003    149,791    149,791    82.4 %   82.4 %       —      51,922    Safeway    $ 14.97

Saratoga Shopping Center

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1977    113,013    28,197    97.8 %   97.8 %       —      39,187    Giant Food    $ 15.81

Shops at County Center

        VA    Washington-Arlington-Alexandria    2005    96,695    96,695    98.8 %   98.8 %       —      52,409    Harris Teeter    $ 20.42

Signal Hill

   JV-C2    20.00 %   VA    Washington-Arlington-Alexandria    2004    95,172    19,034    96.2 %   96.2 %       —      67,470    Shoppers Food Warehouse    $ 18.13

Statler Square Phase I

        VA    Staunton-Waynesboro    1996    133,660    133,660    90.2 %   90.2 %       —      65,003    Kroger    $ 8.32

Stonewall

        VA    Washington-Arlington-Alexandria    2007    317,572    317,572    83.3 %   83.3 %       —      140,000    Wegmans    $ 17.12

Town Center at Sterling Shopping Center

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1980    190,069    47,422    96.3 %   96.3 %       —      46,935    Giant Food    $ 17.22

Village Center at Dulles

   JV-C    20 %   VA    Washington-Arlington-Alexandria    1991    298,272    59,654    98.4 %   98.4 %       —      48,424    Shoppers Food Warehouse, Gold’s Gym    $ 19.97

Village Shopping Center

   JV-M2    24.95 %   VA    Richmond    1948    111,177    27,739    100.0 %   100.0 %       —      45,023    Ukrop’s    $ 17.56

Willston Centre I

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1952    105,376    26,291    94.1 %   94.1 %       —      —      —      $ 20.56

Willston Centre II

   JV-M2    24.95 %   VA    Washington-Arlington-Alexandria    1986    127,449    31,799    100.0 %   100.0 %       —      42,491    Safeway    $ 18.24
                                                               
        VA          3,906,735    1,733,864    94.5 %   90.9 %   96.1 %   94.2 %   393,542    1,360,120      
                                                               

Aurora Marketplace

   JV-M2    24.95 %   WA    Seattle-Tacoma-Bellevue    1991    106,921    26,677    98.3 %   98.3 %       —      48,893    Safeway    $ 15.38

Cascade Plaza

   JV-C    20 %   WA    Seattle-Tacoma-Bellevue    1999    211,072    42,214    97.1 %   97.1 %       —      49,440    Safeway    $ 11.54

Eastgate Plaza

   JV-M2    24.95 %   WA    Seattle-Tacoma-Bellevue    1956    78,230    19,518    100.0 %   100.0 %       —      28,775    Albertsons    $ 21.07

Inglewood Plaza

        WA    Seattle-Tacoma-Bellevue    1985    17,253    17,253    88.4 %   88.4 %       —      —      —      $ 29.19

James Center

   JV-M    25 %   WA    Seattle-Tacoma-Bellevue    1999    140,240    35,060    93.7 %   93.7 %       —      68,273    Fred Myer    $ 16.07

Lynnwood—H Mart

        WA    Seattle-Tacoma-Bellevue    2007    77,028    77,028    100.0 %   100.0 %       —      77,028    H Mart    $ 16.00

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    87.3 %   87.3 %       —      —      Wallace Theaters    $ 17.79

Overlake Fashion Plaza

   JV-M2    24.95 %   WA    Seattle-Tacoma-Bellevue    1987    80,555    20,098    100.0 %   100.0 %       230,300    —      (Sears)    $ 21.51

Pine Lake Village

        WA    Seattle-Tacoma-Bellevue    1989    102,953    102,953    100.0 %   100.0 %       —      40,982    Quality Foods    $ 18.38

Puyallup—JC Penney

        WA    Seattle-Tacoma-Bellevue    2007    76,682    76,682    100.0 %   100.0 %       —      —      JC Penney    $ 9.94

Sammamish-Highlands

        WA    Seattle-Tacoma-Bellevue    1992    101,289    101,289    100.0 %   100.0 %       55,000    55,000    (Safeway)    $ 22.78

Southcenter

        WA    Seattle-Tacoma-Bellevue    1990    58,282    58,282    100.0 %   100.0 %       111,900    —      (Target)    $ 32.04

Thomas Lake

        WA    Seattle-Tacoma-Bellevue    1998    103,872    103,872    100.0 %   100.0 %       —      50,065    Albertsons    $ 15.16
                                                             
        WA          1,332,518    778,538    97.9 %   98.0 %   98.5 %   99.2 %   397,200    418,456      
                                                             

Racine Centre Shopping Center

   JV-M2    24.95 %   WI    Racine    1988    135,827    33,889    98.2 %   98.2 %       —      50,979    Piggly Wiggly    $ 7.45

Whitnall Square Shopping Center

   JV-M2    24.95 %   WI    Milwaukee-Waukesha-West Allis    1989    133,301    33,259    97.2 %   97.2 %       —      69,090    Pick ‘N’ Save    $ 7.56
                                                               
        WI          269,128    67,147    97.7 %   97.7 %   97.7 %   97.7 %   —      120,069      
                                                               

Regency Centers Total

                 50,775,179    31,349,242    91.7 %   89.4 %   94.8 %   94.3 %   8,537,192    19,346,448      
                                                               

 

(1) Major Tenants are the grocer anchor and any tenant over 40,000 sq. ft. 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-M: Co-investment Partnership with Macquarie

JV-MD: Co-investment Partnership with Macquarie

JV-M2: 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

 

34


Significant Tenant Rents – Wholly-Owned and Regency’s Pro-Rata Share of Co-investment Partnerships

September 30, 2008

 

Tenant

   Tenant
GLA(1)
   % of
Company-
Owned
GLA (1)
    Total
Annualized
Base Rent(2)
   % of Total
Annualized
Base Rent(2)
    # of
Leased
Stores
   # of
Leased
Stores
in JV

Kroger

   2,667,492    8.97 %   $ 24,965,413    5.76 %   58    19

Publix

   1,981,405    6.66 %     17,868,293    4.13 %   66    32

Safeway

   1,688,261    5.68 %     16,346,817    3.77 %   59    34

Supervalu

   937,795    3.15 %     10,510,610    2.43 %   32    19

Blockbuster Video

   301,951    1.02 %     6,438,848    1.49 %   81    34

CVS

   258,166    0.87 %     4,372,194    1.01 %   38    19

TJX Companies

   406,184    1.37 %     4,144,804    0.96 %   26    15

Whole Foods

   139,313    0.47 %     3,984,410    0.92 %   6    3

Starbucks

   103,040    0.35 %     3,427,245    0.79 %   97    44

Rite Aid

   238,178    0.80 %     3,384,306    0.78 %   33    21

Washington Mutual Bank

   92,384    0.31 %     3,222,854    0.74 %   37    13

Sears Holdings

   422,841    1.42 %     3,122,031    0.72 %   13    7

Walgreens

   198,374    0.67 %     2,862,982    0.66 %   21    9

Harris Teeter

   239,698    0.81 %     2,821,301    0.65 %   8    4

PETCO

   151,839    0.51 %     2,767,725    0.64 %   21    13

Hallmark

   158,864    0.53 %     2,697,837    0.62 %   60    31

Schnucks

   309,522    1.04 %     2,695,784    0.62 %   31    31

Bank of America

   70,645    0.24 %     2,673,033    0.62 %   34    18

H.E.B.

   210,413    0.71 %     2,499,163    0.58 %   4    2

Longs Drug

   207,258    0.70 %     2,474,006    0.57 %   14    6

Subway

   87,373    0.29 %     2,473,774    0.57 %   113    59

Ross Dress For Less

   174,379    0.59 %     2,346,730    0.54 %   16    13

The UPS Store

   95,234    0.32 %     2,322,849    0.54 %   111    57

Stater Bros.

   151,151    0.51 %     2,300,414    0.53 %   5    2

PetSmart

   149,414    0.50 %     2,277,933    0.53 %   11    6

Target

   268,864    0.90 %     2,186,323    0.50 %   3    1

Ahold

   191,645    0.64 %     2,166,951    0.50 %   10    8

Michael’s

   194,815    0.65 %     2,145,324    0.50 %   13    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

   $ 164,301

Kroger Total

     101,300

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

   1,873,546       22    25   

Kroger

   760,770       10    68   

Safeway

   314,000       6    65   

Sears Holdings

   57,435       2    15   

Supervalu

   72,514       3    35   

Publix

   62,771       1    67   
                
   3,141,036            
                

 

(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.

 

35


Significant Tenant Rents – Wholly-Owned and 100% of Co-investment Partnerships

September 30, 2008

 

Tenant

   Tenant
GLA(1)
   % of
Company-
Owned
GLA (1)
    Total
Annualized
Base Rent(2)
   % of Total
Annualized
Base Rent(2)
    # of
Leased
Stores
   # of
Leased
Stores
in JV

Safeway

   3,174,495    6.49 %   $ 32,380,717    4.55 %   59    34

Kroger

   3,458,438    7.07 %   $ 30,545,338    4.29 %   58    19

Publix

   3,051,042    6.24 %   $ 27,429,917    3.85 %   66    32

Supervalu

   1,727,754    3.53 %   $ 18,896,341    2.66 %   32    19

Schnucks

   1,887,329    3.86 %   $ 16,437,709    2.31 %   31    31

Blockbuster Video

   444,639    0.91 %   $ 9,473,252    1.33 %   81    34

TJX Companies

   718,227    1.47 %   $ 7,521,171    1.06 %   26    15

CVS

   434,081    0.89 %   $ 7,390,711    1.04 %   38    19

Ross Dress For Less

   464,690    0.95 %   $ 6,166,002    0.87 %   16    13

PETCO

   300,037    0.61 %   $ 5,694,203    0.80 %   21    13

Rite Aid

   459,216    0.94 %   $ 5,674,074    0.80 %   33    21

Whole Foods

   211,766    0.43 %   $ 5,586,252    0.78 %   6    3

Starbucks

   158,143    0.32 %   $ 5,274,075    0.74 %   97    44

Ahold

   472,690    0.97 %   $ 4,765,993    0.67 %   10    8

Washington Mutual Bank

   129,497    0.26 %   $ 4,470,620    0.63 %   37    13

Hallmark

   268,731    0.55 %   $ 4,412,656    0.62 %   60    31

Harris Teeter

   373,350    0.76 %   $ 4,390,435    0.62 %   8    4

Bank of America

   104,701    0.21 %   $ 4,374,185    0.61 %   34    18

Walgreens

   292,673    0.60 %   $ 4,361,551    0.61 %   21    9

Subway

   149,895    0.31 %   $ 4,104,403    0.58 %   113    59

Sears Holdings

   546,663    1.12 %   $ 4,093,618    0.58 %   13    7

Target

   355,430    0.73 %   $ 3,917,636    0.55 %   3    1

H.E.B.

   310,607    0.64 %   $ 3,874,163    0.54 %   4    2

The UPS Store

   157,560    0.32 %   $ 3,833,083    0.54 %   111    57

Longs Drug

   309,030    0.63 %   $ 3,743,031    0.53 %   14    6

PetSmart

   248,784    0.51 %   $ 3,681,481    0.52 %   11    6

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

   $ 488,004

Kroger Total

     134,000

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

   2,915,406       22    25   

Kroger

   808,802       10    68   

Safeway

   314,000       6    65   

Sears Holdings

   230,200       2    15   

Supervalu

   101,721       3    35   

Publix

   62,771       1    67   
                
   4,432,900            
                

 

(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.

 

36


Tenant Lease Expirations

September 30, 2008

 

All Tenants

                                            

Lease
Expiration Year

   Pro-Rata
Expiring GLA
   Regency’s Pro-Rata Share    Co-investment Partnerships at 100%  
      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 Rent
Under Expiring
Leases at 100%
   Percent of
Expiring
Minimum
Rent(2)
 
(1)    413,439    1.6 %   $ 7,072,484    1.6 %   $ 17.11    614,217    1.4 %   $ 10,679,510    1.5 %
2008    708,677    2.7 %     13,208,487    3.1 %     18.64    1,254,716    2.8 %     22,008,116    3.1 %
2009    2,588,645    9.9 %     48,761,517    11.3 %     18.84    4,334,615    9.8 %     80,494,218    11.3 %
2010    2,446,371    9.4 %     46,157,326    10.7 %     18.87    4,167,447    9.4 %     75,560,365    10.6 %
2011    2,865,294    11.0 %     50,776,023    11.7 %     17.72    4,422,102    10.0 %     79,899,419    11.2 %
2012    3,255,415    12.4 %     58,989,280    13.6 %     18.12    5,381,335    12.1 %     97,435,505    13.7 %
2013    2,040,812    7.8 %     39,562,411    9.1 %     19.39    3,737,101    8.4 %     64,786,658    9.1 %
2014    738,885    2.8 %     11,110,877    2.6 %     15.04    1,454,009    3.3 %     21,164,415    3.0 %
2015    702,557    2.7 %     11,539,292    2.7 %     16.42    1,434,968    3.2 %     23,234,059    3.3 %
2016    738,662    2.8 %     12,484,260    2.9 %     16.90    1,700,902    3.8 %     25,564,617    3.6 %
2017    1,277,803    4.9 %     22,832,345    5.3 %     17.87    2,135,622    4.8 %     36,232,607    5.1 %
                                                         
10 Year Total    17,776,560    68.0 %     322,494,303    74.5 %     18.14    30,637,034    69.0 %     537,059,489    75.5 %
Thereafter    8,376,281    32.0 %     110,547,960    25.5 %     13.20    13,777,684    31.0 %     174,601,745    24.5 %
                                                         
   26,152,840    100.0 %   $ 433,042,264    100.0 %   $ 16.56    44,414,718    100.0 %   $ 711,661,233    100.0 %
                                                       

Anchor Tenants

                                            

Lease
Expiration Year

   Pro-Rata
Expiring GLA
   Regency’s Pro-Rata Share    Co-investment Partnerships at 100%  
      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 Rent
Under Expiring
Leases at 100%
   Percent of
Expiring
Minimum
Rent(2)
 
(1)    124,869    0.9 %   $ 1,191,721    0.8 %   $ 9.54    124,869    0.5 %   $ 1,191,721    0.5 %
2008    181,946    1.3 %     1,344,923    0.9 %     7.39    348,566    1.4 %     2,728,864    1.1 %
2009    666,297    4.8 %     6,571,868    4.6 %     9.86    1,145,435    4.6 %     12,943,129    5.1 %
2010    668,074    4.8 %     5,619,052    3.9 %     8.41    1,289,429    5.2 %     10,883,090    4.3 %
2011    1,025,258    7.3 %     7,581,910    5.3 %     7.40    1,468,512    5.9 %     11,780,240    4.7 %
2012    1,220,752    8.7 %     10,931,777    7.6 %     8.95    2,038,403    8.3 %     19,240,581    7.6 %
2013    613,175    4.4 %     5,314,787    3.7 %     8.67    1,512,016    6.1 %     12,853,144    5.1 %
2014    429,445    3.1 %     3,699,956    2.6 %     8.62    864,015    3.5 %     7,666,065    3.0 %
2015    431,432    3.1 %     4,741,809    3.3 %     10.99    931,831    3.8 %     10,161,718    4.0 %
2016    446,360    3.2 %     4,907,106    3.4 %     10.99    1,083,972    4.4 %     11,126,428    4.4 %
2017    738,317    5.3 %     8,816,859    6.1 %     11.94    1,444,601    5.8 %     17,844,782    7.1 %
                                                         
10 Year Total    6,545,925    46.7 %     60,721,768    42.3 %     9.28    12,251,649    49.6 %     118,419,762    47.0 %
Thereafter    7,468,718    53.3 %     82,886,738    57.7 %     11.10    12,455,339    50.4 %     133,727,574    53.0 %
                                                         
   14,014,644    100.0 %   $ 143,608,505    100.0 %   $ 10.25    24,706,988    100.0 %   $ 252,147,336    100.0 %
                                                       

Reflects in place leases as of September 30, 2008, 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.

 

37


Tenant Lease Expirations

September 30, 2008

 

Inline Tenants

                                                 

Lease

Expiration Year

   Pro-Rata
Expiring
GLA
   Regency’s Pro-Rata Share    Co-investment Partnerships at 100%  
      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 Rent
Under Expiring
Leases at 100%
   Percent of
Expiring
Minimum
Rent(2)
 
(1)    288,570    2.4 %   $ 5,880,762    2.0 %   $ 20.38    489,348    2.5 %   $ 9,487,789    2.1 %
2008    526,731    4.3 %     11,863,564    4.1 %     22.52    906,150    4.6 %     19,279,252    4.2 %
2009    1,922,347    15.8 %     42,189,649    14.6 %     21.95    3,189,180    16.2 %     67,551,089    14.7 %
2010    1,778,296    14.7 %     40,538,274    14.0 %     22.80    2,878,018    14.6 %     64,677,275    14.1 %
2011    1,840,036    15.2 %     43,194,114    14.9 %     23.47    2,953,590    15.0 %     68,119,179    14.8 %
2012    2,034,663    16.8 %     48,057,503    16.6 %     23.62    3,342,932    17.0 %     78,194,924    17.0 %
2013    1,427,637    11.8 %     34,247,624    11.8 %     23.99    2,225,085    11.3 %     51,933,514    11.3 %
2014    309,440    2.5 %     7,410,922    2.6 %     23.95    589,994    3.0 %     13,498,349    2.9 %
2015    271,125    2.2 %     6,797,483    2.3 %     25.07    503,137    2.6 %     13,072,341    2.8 %
2016    292,302    2.4 %     7,577,154    2.6 %     25.92    616,930    3.1 %     14,438,189    3.1 %
2017    539,486    4.4 %     14,015,486    4.8 %     25.98    691,021    3.5 %     18,387,825    4.0 %
                                                         
10 Year Total    11,230,634    92.5 %     261,772,536    90.4 %     23.31    18,385,385    93.3 %     418,639,726    91.1 %
Thereafter    907,562    7.5 %     27,661,223    9.6 %     30.48    1,322,345    6.7 %     40,874,171    8.9 %
                                                         
   12,138,197    100.0 %   $ 289,433,758    100.0 %   $ 23.84    19,707,730    100.0 %   $ 459,513,897    100.0 %
                                                       

Reflects in place leases as of September 30, 2008, 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.

 

38


Earnings and Valuation Guidance

September 30, 2008

 

     Quarterly
($000s except per share numbers)    2006A   2007A   2008E   1Q08A   2Q08A   3Q08A   4Q08E

FFO / Share (for actuals please see related press release)

       $3.90 - $4.35         $ .85 - $1.30

Operating Portfolio — Wholly-owned and Regency’s pro-rata share of co-investment partnerships

Occupancy at period end

   95.2%   95.0%   93.8%-94.0%   94.9%   94.6%   94.3%  

Same store growth

   3.8%   3.0%   2.4% - 2.7%   3.1%   2.2%   2.3%  

Rental rate growth

   12.6%   13.0%   9% - 11%   12.6%   9.3%   13.8%  

Percentage Rent — Consolidated Only

   $4,525   $4,678   $4,000 - $4,500   $800   $281   $631  

Recovery Rate — Consolidated Only

   80%   78.5%   77% - 79%   79.2%   79.1%   79.4%  

Investment Activity

              

Acquisitions – consolidated

   $63,100   $105,984   $0   $0   $0   $0  

Cap rate

   6.2%   6.0%   0.0%   0.0%   0.0%   0.0%  

JV Acquisitions– 3rd Party (gross $)

   $169,325   $507,850   $121,775   $0   $93,300   $28,475  

Cap rate

   6.9%   6.4%   6.5%   0.0%   6.4%   6.5%  

REG % ownership

   22%   17%   20%   0%   20%   20%  

JV Acquisitions – REG contributions (gross $)

   $134,994   $126,375   $157,894   $0   $0   $157,894  

Cap rate

   6.6%   6.2%   7.0%   0.0%   0.0%   7.0%  

REG % ownership

   26%   20%   20%   0%   0%   20%  

Dispositions – op. properties (REG Pro-Rata)

   $456,270   $82,110   $57,029-$81,000   $2,375   $29,729   $24,925  

Cap rate (average)

   6.5%   7.2%   7.68%-8.00%   4.8%   7.6%   8.0%  

Development starts

   $503,319   $378,831   $150,000-$180,000   $29,387   $23,405   $97,170  

Development stabilizations – net costs

   $167,668   $326,555   $82,000 - $92,000   $42,995   $19,730   $14,842  

NOI yield on stabilizations (net dev costs)

   10.1%   9.0%   10.17% - 10.33%   11.3%   9.3%   9.4%  

Development stabilizations – total costs after outparcel allocation

   $175,759   $352,784   $90,000 -$100,000   $46,501   $21,400   $16,543  

NOI yield on costs after outparcel allocation

   9.5%   8.3%   9.24% - 9.35%   10.5%   8.5%   8.4%  

Transaction profits net of taxes and dead deal costs *

   $52,643   $57,927   $25,000-$57,000   $2,488   $4,658   $17,623  

Minority share of transaction profits

   -$4,669   $0   $0   $0   $0   $0  

Third party fees and commissions

   $31,805   $33,064   $34,000-$36,000   $8,447   $11,966   $7,746  
* 2007A includes $4.4 MM for our 50% share of the sale of Shops of San Marco, accounted for as an unconsolidated development; 2008E includes $15-$17 million of
promote income

Financing Assumptions

              

Debt / total assets before depreciation including pro-rata share of JVs

   45.8%   48.9   < 50%   50.0%   50.5%   49.9%  

Unsecured/secured debt offerings

   $0            

— interest rate

   0.00%            

— interest rate after hedge settlement

   0.00%            
                 1Q08   2Q08   3Q08    

Net Asset Valuation Guidance

              

Expansion land and outparcels available

       

— estimated market value

  $45,530   $45,420   $42,430  

NOI from CIP properties

  $3,492   $4,159   $4,608  

NOI from leases signed but not yet rent-paying in stabilized developments

  $2,037   $1,435   $1,110  

Straight-line rent receivable

  $33,840   $34,993   $35,142  

 

Forward-looking statements involve risks and uncertainties. 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.

 

39


Reconciliation of FFO Guidance to Net Income

September 30, 2008

 

All numbers are per share except weighted average shares

 

     Three Months Ended              

Funds From Operations Guidance:

   December 31, 2008     Full Year 2008  

Net income for common stockholders

   $ 0.42     0.87     $ 2.01     2.46  

Add (less):

        

Depreciation expense and amortization

     0.52     0.52       2.07     2.07  

Loss (gain) on sale of operating properties

     (0.09 )   (0.09 )     (0.18 )   (0.18 )
                            

Funds From Operations

   $ 0.85     1.30     $ 3.90     4.35  
                            

Weighted average shares (000’s)

     70,080         70,046    

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 (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.

 

40

Commitment analysis

EXHIBIT 99.3

Balance Sheet Capacity—Downside Analysis

(assumes no refinancing of maturing consolidated debt, no property sales and no cashflow)

as of September 30, 2008

 

Line of Credit Availability:    Q4-08     2009     2010  

Line Commitments Combined

   $ 715,388      

Outstanding Line Balance

   $ (70,000 )    
                        

Funding Availability before Commitments

   $ 645,388     $ 373,938     $ 381,411  
                        

Net Availability After Commitments

      

Unsecured Bond Debt Maturities

   $ —       $ (50,000 )   $ (160,000 )

Secured Mortgage Loan Maturities

   $ —       $ (8,527 )   $ (16,961 )

OEF Qualifying Sales

     $ 66,000     $ —    

JV Capital Requirement to Refinance Debt after assumed refinancing

   $ —       $ —       $ (34,029 )

Net costs to Complete In Process Developments (expend thru 2012)

   $ (241,450 )    

Projected 4Q 2008 Development Starts

   $ (30,000 )   $ —       $ —    
                        
   $ (271,450 )   $ 7,473     $ (210,990 )
                        

Net Line of Credit Availability After Commitments

   $ 373,938     $ 381,411     $ 170,421