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) May 6, 2009

 

 

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 May 6, 2009 Regency issued an earnings release for the three months ended March 31, 2009, which is attached as Exhibit 99.1.

On May 6, 2009 Regency posted on its website at www.regencycenters.com the supplemental information for the three months ended March 31, 2009 which is attached as Exhibit 99.2.

On May 6, 2009 Regency posted on its website at www.regencycenters.com a commitment analysis as of April 24, 2009 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 May 6, 2009, for the three months ended March 31, 2009.
Exhibit 99.2   Supplemental information posted on its website on May 6, 2009, for the three months ended March 31, 2009.
Exhibit 99.3   Commitment analysis posted on its website on May 6, 2009, as of April 24, 2009.

 

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: May 6, 2009     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 FIRST QUARTER RESULTS

Jacksonville, Fla. (May 6, 2009) — Regency Centers Corporation announced today financial and operating results for the quarter ended March 31, 2009.

Funds From Operations (FFO) for the first quarter was $55.0 million, or $0.78 per diluted share, compared to $61.2 million and $0.87 per diluted share for the same period in 2008. Excluding a one-time severance charge of $2.24 million in March in connection with the Company’s ongoing cost savings initiatives originally planned to occur later in the year, first quarter FFO per share would have been $0.82. 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 attributable to common stockholders for the quarter was $19.6 million, or $0.28 per diluted share, compared to $26.7 million and $0.38 per diluted share for the same period in 2008.

Portfolio Results

For the three months ended March 31, 2009, Regency’s results for wholly owned properties and its pro-rata share of co-investment partnerships were as follows:

   

Decrease in same store net operating income: (2.0%)

   

Same space rental rate growth on a cash basis: 0.9%

   

Leasing transactions: 347 new and renewal lease transactions for a total of 1.2 million square feet

Capital Recycling and Co-investment Partnerships

During the quarter Regency sold two operating properties from its co-investment partnerships and one recently completed, wholly owned development at a weighted average cap rate of 7.63% at a gross sales price of $36.5 million. Regency also sold four out parcels at a gross sales price of $3.2 million.

In January 2009, Regency and its joint venture partner Macquarie Countrywide Trust (MCW) began the dissolution process, at MCW’s election, of two co-investment entities. As a result of the dissolution, MCW and Regency have commenced the distribution of their ownership interests through a distribution-in-kind process (DIK). The dissolution is ongoing and is expected to be completed by the end of 2009, with timing being subject to lender consents. Upon completion of the dissolution process, MCW will have received 35 properties, of which 12 have already been sold to Inland Real Estate Acquisitions Inc. on behalf of Inland American Real Estate Trust Inc., and an additional eight are under contract to be sold. Regency will receive six properties upon completion of the dissolution process and three were received through March 31, 2009. Upon final dissolution of the joint ventures, Regency will receive a promote and liquidation management fee distribution expected to be in the


range of $11 million to $13 million, which will be recorded in 2009 and paid to Regency in the form of property distributions as part of the selection process described above.

Development

There were no new development starts during the quarter. One project stabilized at an 8.57% yield and is 100% leased. At March 31, 2009, the Company had 47 projects under development for an estimated total net investment at completion of $974.5 million and an expected return of 8.08% on net development costs after partner participation. The in-process developments are 79% funded and 86% leased and committed, including tenant-owned GLA.

Capital Markets

Secured Financings

During the first quarter, Regency has closed a loan secured by three properties in its co-investment partnerships totaling $39.0 million at an interest rate of 7.5% over a ten-year term. This loan amount is approximately 57% of combined property value. Regency has also received a loan commitment on a single-property secured mortgage in its co-investment partnerships for $7.5 million at an interest rate of 6.75% over a ten-year term. This loan amount is approximately 50% of property value.

In the wholly owned portfolio, Regency has received a loan commitment and locked rate on $106.0 million of loan proceeds secured by eight assets. This commitment includes an interest rate of 7.75% over a ten-year term and is interest-only for the duration. This loan is approximately 55% of combined property values.

Equity Offering

Subsequent to quarter end Regency closed on its offering of 10.0 million shares of common stock which included the full exercise of the over-allotment option by its underwriters. The public offering was priced at $32.50 per share. The company intends to use the net proceeds from this offering, which are expected to be approximately $311.2 million, to repay indebtedness and for general corporate purposes.

Dividend

On May 5, 2009, the Board of Directors declared a quarterly cash dividend of $0.4625 per share, payable on June 3, 2009 to shareholders of record on May 20, 2009. The Board also declared a quarterly cash dividend of $0.46563 per share of Series 3 Preferred stock, payable on June 30, 2009 to shareholders of record on June 2, 2009; a quarterly cash dividend of $0.45313 per share of Series 4 Preferred stock, payable on June 30, 2009 to shareholders of record on June 2, 2009; and a quarterly cash dividend of $0.41875 on the Series 5 Preferred stock, payable on June 30, 2009 to shareholders of record on June 2, 2009.


Based on estimated taxable income for 2009 which includes an estimate of capital gains, the need to preserve financial flexibility in light of the current state of the capital markets, and the increased number of shares resulting from the common stock offering discussed above, management and the Board of Directors have reduced the dividend to $0.4625 per share, or $1.85 on an annualized basis. This represents a 36% reduction from the previous annual dividend of $2.90 per share. The company currently expects to pay all 2009 dividend payments in cash.

2009 FFO Guidance Update

The company has revised its 2009 FFO per share guidance as a result of the recent equity offering. Full-year 2009 FFO per share is expected to be in the range of $3.03 to $3.28 compared to pre-offering guidance of $3.25 to $3.50 per share.

Conference Call

Regency will release first quarter 2009 results after market close on May 6, 2009. In conjunction with Regency’s first quarter results, you are invited to listen to its conference call that will be broadcast live over the internet on Thursday, May 7 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.

Reconciliation of Net Income to Funds From Operations:

 

For the Periods Ended March 31, 2009 and 2008    Three Months Ended and Year to Date  
     2009     2008  

Net income attributable to common stockholders

   $ 19,562,977     $ 26,719,500  

Adjustments to reconcile to Funds from Operations:

    

Depreciation expense - consolidated properties

     23,353,809       21,388,427  

Depreciation and amortization expense - uncons properties

     9,510,545       10,855,658  

Consolidated JV partners’ share of depreciation

     (139,647 )     (130,206 )

Amortization of leasing commissions and intangibles

     3,622,500       3,146,853  

Gain on sale of operating properties, including JV’s

     (1,092,994 )     (1,006,427 )

Noncontrolling interest of exchangeable partnership units

     163,695       212,847  

Funds From Operations

     54,980,885       61,186,652  

Dilutive effect of share-based awards

     (325,002 )     (422,267 )
                

Funds From Operations for calculating Diluted FFO per Share

     54,655,883       60,764,385  
                

Weighted Average Shares For Diluted FFO per Share

     70,138,289       69,882,356  

Regency Centers Corporation (NYSE: REG)

Regency is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At March 31, 2009, the company owned 413 retail properties, including those held in co-investment


partnerships. Including tenant-owned square footage, the portfolio encompassed 55.3 million square feet located in top markets throughout the United States. Since 2000 Regency has developed 195 shopping centers, including those currently in-process, representing an investment at completion of $3.0 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 Securities and Exchange Commission, 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

March 31, 2009

Supplemental Information

Investor Relations

Diane Ortolano

One Independent Drive, Suite 114

Jacksonville, FL 32202

904-598-7727


About Regency

Regency Centers Corporation is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At March 31, 2009, Regency’s total market capitalization was $4.5 billion.

As of March 31, 2009, the Company owned 413 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 55.3 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 $89,000, 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, 78% 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 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 195 shopping centers, including those currently in-process, representing an investment at completion of $3.0 billion. At the end of the first quarter of 2009, Regency had 47 projects under development for an estimated total investment at completion of $974.5 million. These in-process developments are 79% funded and 86% 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 over $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 March 31, 2009. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.


Table of Contents

March 31, 2009

 

Highlights

   1

Summary Information:

  

Definitions

   2

Summary Financial Information

   3

Summary Real Estate Information

   4

Financial Information:

  

Consolidated Balance Sheets

   5

Consolidated Statements of Operations (FFO format)

   6

FFO and Other Information

   7

Consolidated Statements of Operations (GAAP basis)

   8

Summary of Consolidated Debt

   9

Summary of Preferred Units and Stock

   11

Investment Activity:

  

Acquisitions, Dispositions and Development Sales

   12

Development Information

   15

Co-investment Partnerships:

  

Unconsolidated Investments

   19

Unconsolidated Balance Sheets

   20

Unconsolidated Statements of Operations

   22

Summary of Unconsolidated Debt

   24

Real Estate Information:

  

Leasing Statistics

   25

Average Base Rent by State

   27

Portfolio Summary Report by Region

   29

Significant Tenant Rents

   36

Lease Expiration Schedule

   38

Forward-Looking Information:

  

Earnings and Valuation Guidance

   40

Reconciliation of FFO to Net Income

   41


Highlights

March 31, 2009

Operating Results

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

For the quarter ended March 31, 2009, same property NOI declined 2.0%. Operating properties were 93.3% leased. Rent growth was 0.9%.

Operating Results

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

For the quarter ended March 31, 2009, same property NOI declined 1.7%. Operating properties were 93.6% leased. Rent growth was 0.7%.

During the quarter, 1.2 million square feet of GLA was renewed or newly leased through 347 leasing transactions.

Financial Results

Funds From Operations for the quarter was $55.0 million, or $0.78 per diluted share. Net income attributable to common stockholders for the quarter was $19.6 million, or $0.28 per diluted share.

Development Activity

At quarter end, Regency had 47 projects in process for an estimated net development cost of $974.5 million and an expected return of 8.1%.

For more information on this development activity, please see pages 15-16.

Acquisition & Disposition Activity

During the first quarter, Regency:

 

   

Sold two co-investment operating properties at a gross sales price of $21.6 million and a weighted average cap rate of 7.50%. Regency’s share of the purchase price was $8.8 million.

 

   

Sold one completed development property at a gross sales price of $14.9 and a cap rate of 7.70%.

For more information on these acquisitions & dispositions, please see pages 12-14.

 

1


Definitions

March 31, 2009

Development Properties: Properties that Regency acquires and develops, including partially operating properties specifically acquired for redevelopment, and upon sale includes related gains in its calculation of FFO. Once development properties become operating properties, related gains are no longer included in FFO unless it is owned by Regency’s taxable REIT subsidiary (TRS) and developed for the purpose of resale. A property is no longer considered a development property after the end of the third calendar year following stabilization of rent paying occupancy.

Funds From Operations (FFO): FFO is a supplemental earnings measure defined by the National Association of Real Estate Investment Trusts (NAREIT) as net income attributable to common stockholders (computed in accordance with generally accepted accounting principles), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis. NAREIT developed FFO as a supplement to net income and as a measure of recurring operating performance for real estate companies (April 2002). NAREIT also clarified that FFO should include the results of discontinued operations, non-recurring amounts (loss impairments, for example) except for those classified as extraordinary under GAAP, and could include certain gains and losses from the sale of undepreciated property with adequate disclosure. Regency includes gains from the sale of land or land it develops (Development Properties) in its calculation of FFO because it considers those items to be significant recurring operating amounts included in its financial results. To the extent that development sales to co-investment partnerships are impacted by the Restricted Gain Method, Regency adds back the additional gain deferral except for that amount of the ownership it has retained in the development sold.

 

2


Summary Financial Information

March 31, 2009

 

Financial Results    Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Net income attributable to common stockholders

   $ 19,562,977     $ 26,719,500     $ 19,562,977     $ 26,719,500  

Basic EPS

   $ 0.28     $ 0.38     $ 0.28     $ 0.38  

Diluted EPS

   $ 0.28     $ 0.38     $ 0.28     $ 0.38  

Diluted EPS per share growth rate

     -26.3 %       -26.3 %  

Funds from Operations for common stockholders

   $ 54,980,885     $ 61,186,652     $ 54,980,885     $ 61,186,652  

FFO per share - Basic

   $ 0.78     $ 0.87     $ 0.78     $ 0.87  

FFO per share - Diluted

   $ 0.78     $ 0.87     $ 0.78     $ 0.87  

Diluted FFO per share growth rate

     -10.3 %       -10.3 %  

Dividends paid per share and unit

   $ 0.725     $ 0.725     $ 0.725     $ 0.725  

Payout ratio of Diluted FFO per share

     92.9 %     83.3 %     92.9 %     83.3 %

Interest Coverage Ratios

        

Interest only

     2.7       2.9       2.7       2.9  

Capitalized interest

   $ 6,358,681     $ 9,386,903     $ 6,358,681     $ 9,386,903  

Fixed Charge (Regency only)

     2.2       2.4       2.2       2.4  

Fixed Charge (with pro-rata share of partnerships)

     2.1       2.1       2.1       2.1  
Capital Information    3/31/09     YTD Change     12/31/08     12/31/07  

Closing common stock price per share

   $ 26.57       ($20.13 )   $ 46.70     $ 64.49  

Shareholder Return (assumes no reinvestment of dividends)

     -41.6 %      

Common Shares and Equivalents Outstanding

     70,488,824       (16,057 )     70,504,881       70,112,248  

Market equity value of Common and Convertible shares

   $ 1,872,888       ($1,419,690 )   $ 3,292,578     $ 4,521,539  

Non-Convertible Preferred Units and shares

     325,000       —         325,000       325,000  

Outstanding debt (000’s)

   $ 2,260,345     $ 124,774     $ 2,135,571     $ 2,007,975  

Total market capitalization (000’s)

   $ 4,458,233       ($1,294,916 )   $ 5,753,149     $ 6,854,514  

Debt to Total Market Capitalization

     50.7 %     13.6 %     37.1 %     29.3 %

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

   $ 4,515,928     $ 90,032     $ 4,425,896     $ 4,367,191  

Total assets at cost before depreciation (000’s)

   $ 4,786,209     $ 89,238     $ 4,696,971     $ 4,612,271  

Debt to Total Assets before Depreciation

     47.2 %     1.8 %     45.5 %     43.5 %

Outstanding Classes of Stock and Partnership Units:

        

Common Shares Outstanding

     70,020,613       (16,057 )     70,036,670       69,638,637  

Exchangeable O.P. Units held by noncontrolling interests

     468,211       —         468,211       473,611  
                                

Total Common Shares and Equivalents

     70,488,824       (16,057 )     70,504,881       70,112,248  
                                

 

3


Summary Real Estate Information

March 31, 2009

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

 

     3/31/09     12/31/08     3/31/08     12/31/07  

Gross Leasable Area (GLA)

   29,709,825     30,220,208     32,010,861     31,791,357  

GLA including anchor-owned stores

   36,122,324     36,529,084     38,081,655     37,587,096  

% leased – Operating and development properties

   90.6 %   91.0 %   89.7 %   89.4 %

% leased – Operating properties only

   93.3 %   93.8 %   94.9 %   95.0 %

% leased – Same store properties only

   93.5 %   94.0 %   94.8 %   95.0 %

Rental rate growth – YTD (1)

   0.9 %   10.6 %   12.6 %   13.0 %

Same property NOI growth – YTD

   -2.0 %   2.6 %   3.1 %   3.0 %

Same property NOI growth without termination fees – YTD

   -2.2 %   1.9 %   3.4 %   3.1 %

Wholly Owned and 100% of Co-investment Partnerships

 

     3/31/09     12/31/08     3/31/08     12/31/07  

Gross Leasable Area (GLA)

   46,786,906     49,644,545     51,292,840     51,106,824  

GLA including anchor-owned stores

   55,340,204     58,411,251     59,526,928     59,198,217  

GLA under development

   4,449,212     4,551,765     5,071,732     5,232,481  

Number of retail shopping centers

   413     440     450     451  

Number of centers under development (excluding expansions)

   45     45     45     49  

Number of grocery-anchored shopping centers

   330     356     360     360  

% leased – Operating and development properties

   91.8 %   92.3 %   91.8 %   91.7 %

% leased – Operating properties only

   93.6 %   94.1 %   95.1 %   95.2 %

% leased – Same store properties only

   93.7 %   94.1 %   94.9 %   95.0 %

Rental rate growth – YTD(1)

   0.7 %   10.6 %   11.9 %   13.0 %

Same property NOI growth – YTD

   -1.7 %   2.2 %   2.4 %   3.2 %

Same property NOI growth without termination fees – YTD

   -2.1 %   1.9 %   3.1 %   3.0 %

 

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

 

4


Consolidated Balance Sheets

March 31, 2009 and December 31, 2008 and 2007

 

Assets

   2009     2008     2007  

Real estate investments at cost:

      

Operating properties

   $ 3,012,717,866     2,897,155,188     3,059,355,894  

Properties in development

     1,077,984,097     1,078,885,554     905,929,461  
                    
     4,090,701,963     3,976,040,742     3,965,285,355  

Operating properties held for sale

     56,912,993     66,446,995     —    

Less: accumulated depreciation

     577,736,527     554,595,228     497,498,468  
                    
     3,569,878,429     3,487,892,509     3,467,786,887  

Investments in real estate partnerships

     368,312,575     383,407,938     401,906,064  
                    

Net real estate investments

     3,938,191,004     3,871,300,447     3,869,692,951  

Cash and cash equivalents

     24,668,616     21,533,019     18,667,717  

Notes receivable

     36,928,063     31,438,066     44,542,740  

Tenant receivables, net of allowance for uncollectible accounts

     96,228,899     103,796,509     75,440,980  

Deferred costs, less accumulated amortization

     55,418,557     57,476,785     52,784,152  

Acquired lease intangible assets, net

     12,110,707     12,902,821     17,228,065  

Other assets

     44,926,246     43,927,668     36,416,422  
                    
   $ 4,208,472,092     4,142,375,315     4,114,773,027  
                    

Liabilities and Equity

      

Notes payable

   $ 1,892,678,711     1,837,904,495     1,799,974,913  

Unsecured credit facilities

     367,666,667     297,666,667     208,000,000  
                    

Total notes payable

     2,260,345,378     2,135,571,162     2,007,974,913  
                    

Tenants’ security and escrow deposits

     11,323,612     11,571,209     11,436,472  

Acquired lease intangible liabilities, net

     7,357,761     7,864,832     10,353,746  

Derivative instruments, at fair value

     61,480,705     83,690,668     9,836,422  

Accounts payable and other liabilities

     113,606,621     141,395,128     154,642,385  
                    

Total liabilities

     2,454,114,077     2,380,092,999     2,194,243,938  
                    

Equity

      

Stockholder’s Equity:

      

Preferred stock

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

Common stock, $.01 par

     756,821     756,349     751,687  

Additional paid in capital, net of treasury stock

     1,667,624,893     1,666,849,877     1,654,866,575  

Accumulated other comprehensive (loss) income

     (68,928,407 )   (91,464,881 )   (18,916,000 )

Distributions in excess of net income

     (186,226,680 )   (155,056,788 )   (68,935,219 )
                    

Total stockholders’ equity

     1,688,226,627     1,696,084,557     1,842,767,043  
                    

Noncontrolling Interests:

      

Preferred units

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

Exchangeable operating partnership units

     8,898,557     9,059,922     10,211,917  

Limited partners’ interest in consolidated partnerships

     8,074,854     7,979,860     18,392,152  
                    

Total noncontrolling interests

     66,131,388     66,197,759     77,762,046  
                    

Total equity

     1,754,358,015     1,762,282,316     1,920,529,089  
                    
   $ 4,208,472,092     4,142,375,315     4,114,773,027  
                    

Ratios

   2009     2008     2007  

Debt to real estate assets, before depreciation

     50.1 %   48.3 %   46.0 %

Debt to total assets, before depreciation

     47.2 %   45.5 %   43.5 %

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

     51.2 %   50.0 %   48.9 %

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

     57.0 %   55.8 %   54.8 %

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

     86.5 %   87.5 %   87.5 %

Unsecured NOI to total NOI (wholly-owned only)

     85.1 %   86.8 %   87.5 %

 

5


Consolidated Statements of Operations

For the Periods Ended March 31, 2009 and 2008

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

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Real Estate Revenues:

        

Minimum rent

   $ 87,545,365     85,609,128     $ 87,545,365     85,609,128  

Percentage rent

     699,985     800,023       699,985     800,023  

Recoveries from tenants

     23,658,287     22,541,679       23,658,287     22,541,679  

Termination Fees

     287,843     260,277       287,843     260,277  

Other income

     1,529,675     1,962,259       1,529,675     1,962,259  
                            
     113,721,155     111,173,366       113,721,155     111,173,366  
                            

Real Estate Operating Expenses:

        

Operating and maintenance

     16,198,887     15,523,653       16,198,887     15,523,653  

Real estate taxes

     14,580,691     12,931,731       14,580,691     12,931,731  
                            
     30,779,578     28,455,384       30,779,578     28,455,384  
                            

Net Operating Income

     82,941,577     82,717,982       82,941,577     82,717,982  
                            

Fees, Development and Outparcel Gains:

        

Asset management fees

     2,598,660     2,897,184       2,598,660     2,897,184  

Property management fees

     3,940,254     4,228,893       3,940,254     4,228,893  

Transaction and other fees

     438,761     567,365       438,761     567,365  

Leasing commissions

     778,967     753,419       778,967     753,419  

Development gains

     3,967,845     —         3,967,845     —    

Gain on sale of outparcels

     —       2,934,147       —       2,934,147  

Dead deal costs

     (149,756 )   (374,318 )     (149,756 )   (374,318 )

Provision for income tax (expense)

     240,943     (71,950 )     240,943     (71,950 )
                            
     11,815,674     10,934,740       11,815,674     10,934,740  
                            

Other Operating Expense (Income):

        

General and administrative

     15,884,327     14,122,959       15,884,327     14,122,959  

Franchise taxes

     328,549     350,383       328,549     350,383  

Depreciation and amortization (including FF&E)

     28,082,329     25,522,175       28,082,329     25,522,175  

Interest expense, net

     26,518,262     22,537,579       26,518,262     22,537,579  

Loss on sale of operating properties including taxes

     132,657     —         132,657     —    

Provision for loss

     —       716,000       —       716,000  
                            
     70,946,124     63,249,096       70,946,124     63,249,096  
                            

Equity in Income of Unconsolidated Partnerships:

        

Operating income (loss) including development gains

     676,127     1,628,836       676,127     1,628,836  

Gain on sale of operating properties

     1,225,651     1,006,427       1,225,651     1,006,427  
                            
     1,901,777     2,635,263       1,901,777     2,635,263  
                            

Net Income

     25,712,904     33,038,889       25,712,904     33,038,889  
                            

Noncontrolling Interests:

        

Preferred units

     931,248     931,248       931,248     931,248  

Exchangeable operating partnership units

     163,695     212,847       163,695     212,847  

Limited partners’ interest in consolidated partnerships

     136,193     256,503       136,193     256,503  
                            

Net Income Attributable to Noncontrolling Interests

     1,231,136     1,400,598       1,231,136     1,400,598  
                            

Preferred Stock Dividends

     4,918,791     4,918,791       4,918,791     4,918,791  
                            

Net Income Attributable to Common Stockholders

   $ 19,562,977     26,719,500     $ 19,562,977     26,719,500  
                            

These Consolidated Statements of Operations are not accordance with GAAP because they do not reflect 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 this report who wish to understand the Company’s operations without reclassifying sales of real estate into discontinued operations. The presentation of the Consolidated Statements of Operations prepared in accordance with GAAP are presented in the following pages.

 

6


Funds From Operations (FFO) and Other Information

For the Periods Ended March 31, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Reconciliation of Net income to Funds from Operations

        

Net income attributable to common stockholders

   $ 19,562,977     26,719,500     $ 19,562,977     26,719,500  

Adjustments to reconcile to Funds from Operations:

        

Depreciation and amortization – consolidated real estate

     23,353,809     21,388,427       23,353,809     21,388,427  

Depreciation and amortization – unconsolidated partnerships

     9,510,545     10,855,658       9,510,545     10,855,658  

Consolidated JV partners’ share of depreciation

     (139,647 )   (130,206 )     (139,647 )   (130,206 )

Amortization of leasing commissions and intangibles

     3,622,500     3,146,853       3,622,500     3,146,853  

(Gain) on sale of operating properties, including JV’s

     (1,092,994 )   (1,006,427 )     (1,092,994 )   (1,006,427 )

Gain deferrals under the Restricted Gain Method

     —       —         —       —    

Noncontrolling interest of exchangeable partnership units

     163,695     212,847       163,695     212,847  
                            

Funds From Operations

   $ 54,980,885     61,186,652     $ 54,980,885     61,186,652  
                            

FFO Per Share Reconciliation (Diluted):

        

Net income attributable to common stockholders

   $ 0.28     0.38     $ 0.28     0.38  

Adjustmentsto reconcile to Funds from Operations per share:

        

Depreciation and amortization – consolidated real estate

     0.33     0.31       0.33     0.30  

Depreciation and amortization – unconsolidated partnerships

     0.14     0.15       0.14     0.16  

Consolidated JV partners’ share of depreciation

     —       —         —       —    

Amortization of leasing commissions and intangibles

     0.05     0.04       0.05     0.04  

(Gain) on sale of operating properties

     (0.02 )   (0.01 )     (0.02 )   (0.01 )

Additional gains deferred under the Restricted Gain Method

     —       —         —       —    
                            

Funds From Operations

   $ 0.78     0.87     $ 0.78     0.87  
                            

Additional Disclosures:

        

Straight-line rental income

   $ 1,279,485     1,490,416     $ 1,279,485     1,490,416  

Above- and below- market rent amortization

     481,186     548,038       481,186     548,038  

Pro-rata share of JV straight-line rental income

     257,460     419,065       257,460     419,065  

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

     549,585     770,574       549,585     770,574  

Impairment losses including pro-rata share of JV’s

     —       716,000       —       716,000  

Debt premium amortization income

     31,966     73,043       31,966     73,043  

Stock based compensation expense (reversal)

     1,531,767     2,784,840       1,531,767     2,784,840  

Capitalized direct leasing compensation costs

     3,003,171     3,640,314       3,003,171     3,640,314  

Capitalized direct development compensation costs (reversal)

     2,071,204     9,987,513       2,071,204     9,987,513  

Fees earned from 3rd parties as reported for GAAP

     7,756,642     8,446,861       7,756,642     8,446,861  

Fees earned from 3rd parties, excluding REG owned portion

     6,615,565     7,057,513       6,615,565     7,057,513  

Components of same property NOI:

        

Revenues

   $ 117,961,463     118,129,244     $ 117,961,463     118,129,244  

Expenses

     32,611,534     31,079,658       32,611,534     31,079,658  
                            

Same property NOI

   $ 85,349,929     87,049,586     $ 85,349,929     87,049,586  
                            

Capital Expenditures (non-revenue enhancing only):

        

Leasing commissions – consolidated properties

   $ 1,876,460     1,676,460     $ 1,876,460     1,676,460  

Tenant improvements – consolidated properties

     833,865     1,220,187       833,865     1,220,187  

Building improvements – consolidated properties

     1,042,595     1,341,296       1,042,595     1,341,296  

Pro-rata share of unconsolidated leasing commissions

     341,720     396,811       341,720     396,811  

Pro-rata share of unconsolidated tenant improvements

     216,677     167,685       216,677     167,685  

Pro-rata share of unconsolidated building improvements

     133,718     424,541       133,718     424,541  

Note: See the definition of Funds from Operations included elsewhere in this supplemental report.

 

7


Consolidated Statements of Operations (GAAP Basis)

For the Periods Ended March 31, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Revenues:

        

Minimum rent

   $ 86,010,718     82,360,415     $ 86,010,718     82,360,415  

Percentage rent

     699,985     800,023       699,985     800,023  

Recoveries from tenants and other income

     25,191,137     23,897,385       25,191,137     23,897,385  

Management fees and commissions

     7,756,642     8,446,861       7,756,642     8,446,861  
                            

Total revenues

     119,658,482     115,504,684       119,658,482     115,504,684  
                            

Operating Expenses:

        

Depreciation and amortization

     28,082,329     24,546,471       28,082,329     24,546,471  

Operating and maintenance

     15,919,823     14,729,802       15,919,823     14,729,802  

General and administrative

     15,884,327     14,122,959       15,884,327     14,122,959  

Real estate taxes

     14,114,250     12,226,740       14,114,250     12,226,740  

Other operating expense

     288,237     796,651       288,237     796,651  
                            

Total operating expenses

     74,288,966     66,422,623       74,288,966     66,422,623  
                            

Other Expense (Income):

        

Interest expense, net of interest income

     26,518,262     22,537,579       26,518,262     22,537,579  

Gain on sale of properties

     —       (2,934,147 )     —       (2,934,147 )

Provision for loss

     —       716,000       —       716,000  
                            

Total other expense (income)

     26,518,262     20,319,432       26,518,262     20,319,432  
                            

Income before equity in income of investments in real estate partnerships

     18,851,254     28,762,629       18,851,254     28,762,629  

Equity in income of investments in real estate partnerships

     1,901,777     2,635,263       1,901,777     2,635,263  
                            

Income from continuing operations

     20,753,031     31,397,892       20,753,031     31,397,892  
                            

Discontinued Operations, net:

        

Operating income from discontinued operations

     1,073,811     1,640,997       1,073,811     1,640,997  

Gain on sale of properties

     3,886,062     —         3,886,062     —    
                            

Income from discontinued operations

     4,959,873     1,640,997       4,959,873     1,640,997  
                            

Net income

     25,712,904     33,038,889       25,712,904     33,038,889  
                            

Noncontrolling Interests:

        

Preferred units

     (931,248 )   (931,248 )     (931,248 )   (931,248 )

Exchangeable operating partnership units

     (163,695 )   (212,847 )     (163,695 )   (212,847 )

Limited partners’ interest in consolidated partnerships

     (136,193 )   (256,503 )     (136,193 )   (256,503 )
                            

Net income attributable to noncontrolling interests

     (1,231,136 )   (1,400,598 )     (1,231,136 )   (1,400,598 )
                            

Preferred Stock Dividends

     (4,918,791 )   (4,918,791 )     (4,918,791 )   (4,918,791 )
                            

Net income attributable to common stockholders

   $ 19,562,977     26,719,500     $ 19,562,977     26,719,500  
                            

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.

 

8


Summary of Consolidated Debt

March 31, 2009 and December 31, 2008

 

Total Debt Outstanding:

              3/31/09     12/31/08  

Mortgage loans payable:

         

Fixed rate secured loans

        $ 289,869,586     235,151,262  

Variable rate secured loans

          5,089,306     5,129,602  

Unsecured debt offering fixed rate

          1,597,719,818     1,597,623,631  

Unsecured credit facilities

          367,666,667     297,666,667  
                   

Total

        $ 2,260,345,377     2,135,571,162  
                   
      Scheduled
Principal
Payments
   Mortgage Loan
Maturities
    Unsecured
Maturities(1)
    Total  

Schedule of Maturities by Year:

         

2009

   $ 3,912,205    5,089,306       50,000,000     59,001,511  

2010

     5,393,474    17,042,919       160,000,000     182,436,393  

2011

     5,290,572    11,276,039       607,666,667     624,233,278  

2012

     5,609,333    —         250,000,000     255,609,333  

2013

     5,536,435    16,352,533       —       21,888,968  

2014

     4,227,046    13,847,430       150,000,000     168,074,476  

2015

     3,136,469    46,250,768       350,000,000     399,387,237  

2016

     2,624,442    14,161,144       —       16,785,586  

2017

     1,883,140    75,510,745       400,000,000     477,393,885  

2018

     1,208,718    57,357,574       —       58,566,292  

>10 years

     —      —         —       —    

Net unamortized debt discount

      (751,400 )     (2,280,182 )   (3,031,582 )
                           
   $ 38,821,834    256,137,059       1,965,386,484     2,260,345,377  
                           

 

(1)

Includes unsecured public debt and Unsecured credit facilities

 

Percentage of Total Debt:            3/31/09                     12/31/08          
Fixed    83.51 %   85.83 %
Variable    16.49 %   14.17 %

Current Average Interest Rates:(2)

    

Fixed

   6.40 %   6.40 %

Variable

   1.83 %   2.86 %

Effective Interest Rate

   5.64 %   5.90 %

 

(2)

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

 

Average Maturity Date:      

Fixed

   May 4, 2014    March 9, 2014

Variable

   February 2, 2011    January 30, 2011

 

9


Summary of Consolidated Debt

March 31, 2009 and December 31, 2008

 

Lender

  

Secured Property

   Rate     Maturity    3/31/09     12/31/08  

Fixed Rate Loans:

            

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      —       3,088,657  

Northwestern Mutual Life Insurance Co.

   Panther Creek    7.830 %   04/01/10      9,804,210     9,841,760  

Debt Offering

   Unsecured    8.450 %   09/01/10      149,961,795     149,955,051  

Principal Mutual Life Insurance Co.

   Russell Ridge    7.970 %   12/15/10      5,349,089     5,386,880  

Debt Offering

   Unsecured    8.000 %   12/15/10      10,000,000     10,000,000  

Principal Mutual Life Insurance Co.

   Powers Ferry Village    7.970 %   12/15/10      2,431,403     2,448,581  

Debt Offering

   Unsecured    7.950 %   01/15/11      219,945,450     219,937,658  

Wachovia Securities

   Market at Opitz Crossing    7.300 %   03/01/11      11,660,112     11,709,916  

Debt Offering

   Unsecured    7.250 %   12/12/11      19,965,644     19,962,519  

Debt Offering

   Unsecured    6.750 %   01/15/12      249,895,754     249,886,556  

PNC Bank

   Gateway Shopping Center    7.110 %   05/01/13      19,869,007     20,059,535  

Allstate Insurance Company of America

   North Hills Town Center    7.370 %   01/01/14      4,947,180     5,085,252  

TIAA

   Northgate Square    5.640 %   01/10/14      6,500,985     6,545,227  

Debt Offering

   Unsecured    4.950 %   04/15/14      149,810,310     149,800,825  

Northwestern Mutual Life Insurance Co.

   Belleview Square    6.200 %   07/01/14      8,630,534     8,716,215  

Aid Association of Lutherans

   Murrayhill Marketplace    5.220 %   01/01/15      8,185,160     8,239,195  

United of Omaha Life Insurance Co.

   Fleming Island    7.400 %   02/05/15      1,788,379     1,848,096  

Escrow Bank, USA

   Twin City Plaza    5.650 %   04/06/15      43,501,212     43,647,216  

Debt Offering

   Unsecured    5.250 %   08/01/15      349,687,508     349,675,010  

Municipal Tax Bonds Payable

   Friar’s Mission    7.600 %   09/02/15      792,495     792,495  

GMAC

   Naples Walk    6.150 %   08/11/16      17,530,722     17,620,993  

Jefferson Pilot

   Peartree Village    8.400 %   06/01/17      10,215,004     10,307,134  

Allianz Life Insurance Company of N. A.

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

Debt Offering

   Unsecured    5.875 %   06/15/17      398,453,358     398,406,012  

Metropolitan Life Insurance Company

   Corkscrew Village    6.170 %   08/01/17      9,243,037     9,290,502  

TIAA

   Westchase    5.520 %   07/10/18      8,689,943     8,743,042  

Guardian Life Insurance Company

   Amerige Heights Town Center    6.130 %   12/01/18      17,000,000     —    

Guardian Life Insurance Company

   El Cerrito    6.380 %   12/01/18      41,982,512     —    

Net unamortized discounts on assumed debt of acquired properties

 

       (751,400 )   (719,434 )
                      

Total Fixed Rate Debt

           $ 1,887,589,404     1,832,774,893  
                      

Variable Rate Loans:

            

First Star Bank

   Hampstead Village    LIBOR + 1.00 %   05/01/09    $ 5,089,306     5,129,602  

Wells Fargo Bank

   $600 Million Line of Credit    LIBOR + 0.40 %   02/11/11      140,000,000     70,000,000  

Wells Fargo Bank

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

Total Variable Rate Debt

        $ 372,755,973     302,796,269  
                      

Total

           $ 2,260,345,377     2,135,571,162  
                      

 

10


Summary of Preferred Units and Stock

March 31, 2009

 

     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.

 

11


Acquisitions

March 31, 2009

 

Date

 

Property Name

   Co-investment
Partnership
  

City/State

   Total
GLA
   Purchase
Price
   Regency’s
Share
   Yield     Anchor Tenant

Consolidated:

                     

None

           0    $ 0    $ 0    0.00 %  
                                   

Total

           0    $ 0    $ 0    0.00 %  
                                   

Unconsolidated:

                     

Acquisitions from 3rd Parties:

                     

None

           0    $ 0    $ 0    0.00 %  
                                   

Total

           0    $ 0    $ 0    0.00 %  
                                   

Regency Contributions:

                     

None

           0    $ 0    $ 0    0.00 %  
                                   

Total

           0    $ 0    $ 0    0.00 %  
                                   

Total Acquisitions from 3rd Parties

           0    $ 0    $ 0    0.00 %  
                                   

Total Acquisitions including Regency Contributions

           0    $ 0    $ 0    0.00 %  
                                   

 

12


Operating Property Dispositions

March 31, 2009

 

Date

  

Property Name

   Co-investment
Partnership
   City/State    GLA    Sales
Price
   Regency’s
Share of
Sales Price
   Cap Rate     Anchor Tenant

Consolidated:

                      

None

            0    $ 0    $ 0    0.00 %  
                                    
            0    $ 0    $ 0    0.00 %  
                                    

Unconsolidated:

                      

Jan-09

   Regency Village    Other    Orlando, FL    83,170    $ 13,750,000    $ 6,875,000    7.48 %   Publix

Mar-09

   Brookville Plaza    MCW    Lynchburg, VA    63,665    $ 7,800,000    $ 1,950,000    7.59 %   Kroger
                                    
            146,835    $ 21,550,000    $ 8,825,000    7.50 %  
                                    

Total Dispositions

            146,835    $ 21,550,000    $ 8,825,000    7.50 %  
                                    

MCW – Regency owns 25%

Other – Regency owns 50%

 

13


Development Sales

March 31, 2009

 

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:

                      

None

            0    $ 0    $ 0    0.00 %  
                                    
            0    $ 0    $ 0    0.00 %  
                                    

Sales to Third Parties:

                      

Jan-09

   Lynnwood
H-Mart
      Lynnwood, WA    77,028    $ 14,900,000    $ 14,900,000    7.70 %   H-Mart
                                    
            77,028    $ 14,900,000    $ 14,900,000    7.70 %  
                                    

Total Development Sales

            77,028    $ 14,900,000    $ 14,900,000    7.70 %  
                                    

 

14


In-Process Developments

March 31, 2009

 

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   $ 16,279,396   $ 18,005,447   $ 5,757,756   8.36 %   8.36 %   84,741   70 %   84,741   70 %

Applegate
Ranch
Shopping
Center

  CA   Merced   Home
Depot,
Target
  08/01/08     39,536,832     61,539,552     4,409,110   7.98 %   7.98 %   158,825   52 %   478,517   84 %

Golden Hills
Promenade

  CA   San Luis Obispo-Paso Robles   Lowe’s   08/01/09     39,557,793     45,211,318     22,127,571   9.03 %   8.19 %   288,252   69 %   288,252   69 %

Highland
Crossing

  CA   Riverside-San Bernardino- Ontario   LA
Fitness
  05/01/09     10,782,158     17,525,202     6,250,802   7.72 %   7.72 %   45,000   100 %   91,185   49 %

Indio Towne
Center

  CA   Riverside-San Bernardino- Ontario   WinCo
Foods
  09/01/08     58,037,584     79,673,669     17,033,273   7.58 %   7.58 %   230,381   49 %   466,215   75 %

Jefferson
Square

  CA   Riverside-San Bernardino- Ontario   Fresh &
Easy
  05/01/09     10,644,995     11,724,995     4,591,492   6.03 %   6.03 %   38,013   78 %   38,013   78 %

Murrieta
Marketplace

  CA   Riverside-San Bernardino- Ontario   Target,
Lowe’s
  03/01/11     50,601,355     86,882,637     49,818,339   6.33 %   6.33 %   233,194   77 %   369,784   85 %

Plaza Rio
Vista

  CA   Riverside-San Bernardino- Ontario   Stater
Bros.
  05/01/08     19,209,446     20,052,158     1,502,055   7.84 %   7.84 %   79,519   64 %   79,519   64 %

Shops at Santa
Barbara

  CA   Santa Barbara-Santa Maria- Goleta   Whole
Foods
  10/01/09     32,277,113     32,277,113     9,512,750   8.09 %   8.09 %   51,848   68 %   51,848   68 %

Slauson &
Central

  CA   Los Angeles-Long Beach- Santa Ana   Northgate
Market
  10/01/10     16,333,407     18,856,407     17,299,098   9.80 %   9.21 %   77,300   58 %   77,300   58 %

Vine at
Castaic

  CA   Los Angeles-Long Beach- Santa Ana   NA   10/01/07     10,073,132     11,410,456     242,982   8.42 %   8.42 %   30,236   74 %   33,736   77 %

Centerplace of
Greeley
III

  CO   Greeley   Best Buy,
Sports
Authority
  09/01/08     16,297,150     18,355,870     919,886   8.57 %   8.57 %   94,090   77 %   94,090   77 %

Falcon
Highlands
Marketplace

  CO   Colorado Springs   Wal-Mart   08/01/07     3,832,274     10,812,633     203,003   12.44 %   12.44 %   22,491   72 %   206,796   97 %

NorthGate
Village

  CO   Greeley   King
Soopers
  06/01/10     7,686,941     13,901,903     9,770,406   11.03 %   11.03 %   33,140   0 %   158,140   79 %

Shops at Quail
Creek

  CO   Denver-Aurora   King
Soopers
  05/01/09     7,392,432     16,686,596     4,271,476   11.27 %   11.27 %   37,585   46 %   137,429   85 %

Caligo
Crossing

  FL   Miami-Fort Lauderdale- Miami Beach   Kohl’s   10/01/08     4,221,256     23,551,784     388,652   8.22 %   8.22 %   10,762   74 %   108,927   97 %

First Street
Village

  FL   Cape Coral-Fort Myers   Publix   11/01/07     11,323,920     17,260,480     127,264   8.01 %   8.01 %   54,926   92 %   54,926   92 %

Hibernia
Pavilion

  FL   Jacksonville   Publix   08/01/08     9,531,906     10,923,369     87,171   8.75 %   8.75 %   51,298   93 %   51,298   93 %

Hibernia
Plaza

  FL   Jacksonville   Walgreens   11/01/07     1,540,708     5,964,817     133,667   11.52 %   11.52 %   8,400   33 %   23,220   76 %

Nocatee Town
Center

  FL   Jacksonville   Publix   02/01/10     17,113,339     21,935,969     12,818,996   8.64 %   8.56 %   69,806   78 %   69,806   78 %

Oakleaf Plaza

  FL   Jacksonville   Publix   09/01/07     11,641,244     19,541,218     529,654   10.06 %   10.06 %   73,719   79 %   88,539   83 %

Suncoast
Crossing Ph I

  FL   Tampa-St. Petersburg- Clearwater   Kohl’s   10/01/08     8,702,530     12,630,204     811,670   9.10 %   9.10 %   108,434   93 %   108,434   93 %

Suncoast
Crossing Ph II

  FL   Tampa-St. Petersburg- Clearwater   Target   07/01/09     8,632,154     15,013,472     4,509,660   5.31 %   5.31 %   9,452   0 %   151,650   94 %

Airport
Crossing

  IN   Chicago-Naperville-Joliet   Kohl’s   10/01/07     2,328,379     6,739,879     283,540   8.37 %   8.37 %   11,924   66 %   101,835   96 %

Walton
Towne
Center

  KY   Cincinnati-Middletown   Kroger   11/01/08     6,119,154     12,988,894     777,897   8.03 %   8.03 %   23,184   52 %   139,616   92 %

Shops at
Saugus

  MA   Boston-Cambridge-Quincy   PetSmart,
La-Z-Boy
  08/01/08     34,926,621     35,712,973     1,765,128   6.81 %   6.62 %   94,204   82 %   94,204   82 %

Village at Lee
Airport

  MD   Baltimore-Towson   Giant   02/01/10     22,851,239     22,851,239     18,990,879   8.23 %   8.23 %   106,915   78 %   106,915   78 %

State Street
Crossing

  MI   Ann Arbor   Wal-Mart   09/01/09     7,775,529     9,707,974     1,922,504   6.92 %   6.92 %   21,049   48 %   168,540   94 %

Harris
Crossing

  NC   Burlington   Harris
Teeter
  03/01/11     12,156,282     12,481,282     7,183,871   8.87 %   8.87 %   76,818   71 %   76,818   71 %

Middle Creek
Commons

  NC   Raleigh-Cary   Lowes
Foods
  11/01/07     12,745,256     12,745,256     506,142   10.04 %   10.04 %   73,635   80 %   73,635   80 %

Deer Springs
Town Center

  NV   Las Vegas-Paradise   Target,
Home
Depot
  03/01/09     81,308,789     96,981,622     15,325,148   6.63 %   6.63 %   338,488   77 %   470,848   83 %

Red Bank
Village

  OH   Cincinnati-Middletown   Wal-Mart   11/01/09     16,326,602     31,659,336     6,442,723   8.51 %   8.51 %   186,160   82 %   186,160   82 %

Wadsworth
Crossing

  OH   Cleveland-Elyria-Mentor   Bed Bath
&
Beyond,
Office
Max
  02/01/07     26,067,180     26,067,180     1,534,859   7.91 %   7.91 %   108,170   83 %   474,892   96 %

Corvallis
Market
Center

  OR   Corvallis   Michaels,
TJ Maxx
  04/01/08     19,049,547     19,082,682     1,697,100   7.57 %   7.57 %   84,531   86 %   84,531   86 %

Kulpsville
Village
Center

  PA   Philadelphia-Camden- Wilmington   Walgreens   11/01/09     6,788,676     6,788,676     3,582,504   6.55 %   6.55 %   14,820   100 %   14,820   100 %

Lower
Nazareth
Commons

  PA   Allentown-Bethlehem-Easton   Target,
Sports
Authority
  08/01/09     26,816,636     38,379,104     15,003,176   7.14 %   7.14 %   86,782   63 %   219,782   85 %

Buckwalter
Place

  SC   Hilton Head Island-Beaufort   Publix   09/01/08     12,162,015     14,350,602     587,173   8.16 %   8.16 %   59,602   88 %   59,602   88 %

Lebanon
Center

  TN   Nashville-Davidson- Murfreesboro   Publix   09/01/07     9,475,545     10,625,217     400,345   9.30 %   9.30 %   63,801   76 %   63,801   76 %

 

15


In-Process Developments

March 31, 2009

 

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
 

Hickory Creek
Plaza

  TX   Dallas-Fort Worth-Arlington   Kroger   02/01/09     9,852,867     13,713,835     1,020,269   8.46 %   8.46 %   28,134   24 %   109,398   81 %

Shops at
Highland Village

  TX   Dallas-Fort Worth-Arlington   AMC
Theater,
Barnes
& Noble
  10/01/07     100,408,767     100,408,767     5,619,502   8.47 %   8.47 %   351,635   80 %   351,635   80 %

Waterside
Marketplace

  TX   Houston-Baytown-Sugar Land   Kroger   10/01/09     6,979,460     12,398,328     1,357,583   11.69 %   11.69 %   24,859   61 %   147,859   93 %

Westwood
Village

  TX   Houston-Baytown-Sugar Land   Target,
TJ Maxx,
Ross
  03/01/08     35,835,174     57,953,682     1,716,537   8.76 %   8.76 %   183,459   85 %   310,333   91 %

Culpeper
Colonnade
Ph I & Ph II

  VA   Culpeper   Target,
Martin’s
  03/01/07     26,597,188     32,705,050     3,249,825   7.58 %   7.58 %   143,725   93 %   271,032   96 %

Shops at
Stonewall

  VA   Washington-Arlington-
Alexandria
  Wegmans   11/01/08     49,228,607     49,430,268     1,018,492   9.08 %   9.08 %   293,744   91 %   293,744   91 %

Orchards Phase
II

  WA   Portland-Vancouver-Beaverton   LA
Fitness
  10/01/06     15,805,136     15,805,136     269,169   8.78 %   8.78 %   77,478   90 %   77,478   90 %
                                                         

Total
Consolidated

          $ 952,853,714   $ 1,229,314,250   $ 263,371,103   8.07 %   8.02 %   4,344,529   75 %   7,209,843   84 %
                                                         

Canopy Oak
Center

  FL   Ocala   Publix   09/01/08     18,468,800     19,460,329     819,607   10.13 %   10.13 %   90,043   79 %   90,043   79 %

Shoppes at
Bartram
Park Phase III

  FL   Jacksonville   Publix   10/01/04     3,201,594     5,167,504     771,537   12.03 %   12.03 %   14,640   28 %   33,640   69 %
                                                         

Total
Unconsolidated

          $ 21,670,394   $ 24,627,834   $ 1,591,143   10.41 %   10.41 %   104,683   72 %   123,683   76 %
                                                         

Total

          $ 974,524,108   $ 1,253,942,083   $ 264,962,246   8.13 %   8.08 %   4,449,212   75 %   7,333,526   84 %
                                                         

Notes:

There are no new starts for the quarter.

 

(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 costs above after allocating land basis for outparcel proceeds is estimated to be 7.46%.

 

16


Projected Development Funding, Stabilizations and Land Held

March 31, 2009

In-Process Developments Projected Funding (1)

($ Thousands)

 

Q2 2009E    Q3 2009E    Q4 2009E    2010+E
$35,000 - $45,000    $15,000 - $25,000    $5,000 - $15,000    $175,000 - $225,000

Estimated Development Stabilization Schedule

($ Thousands)

 

     Stabilized(2)    Q2 2009E    Q3 2009E    Q4 2009E    2010+E
Gross Dev. Costs:       $17,000 - $37,000    $ 0    $39,000 - $76,000    $1,090,000 - $1,190,000
Net Dev. Costs:    $385,463    $10,000 - $30,000    $ 0    $17,000 - $45,000    $850,000 - $950,000

Land Held for Future Development or Sale (3)

($ Thousands)

 

     Net Development    Est. Net Dev Costs at
Completion

# of Projects

   Costs To Date   
22    $167,005    $375,000 - $425,000

 

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

 

17


Development Stabilizations

March 31, 2009

 

Stabilization Date

  

Property Name

   State    Anchor Tenant    Anchor
Opened
   Est. Net Dev
Costs After
Partner
Participation
   NOI Yield After
Partner
Participation
    Gross
GLA
   Gross %
Leased
 

Consolidated:

                      

Mar-09

   Gateway 101    CA    Sports Authority,
Nordstrom Rack
   04/01/09    $ 32,525,037    8.57 %   92,110    100 %
                                    
               $ 32,525,037    8.57 %   92,110    100 %
                                    

Unconsolidated:

                      

None

                      

Total Development Stabilizations

               $ 32,525,037    8.57 %   92,110    100 %
                                    

 

18


Unconsolidated Investments

March 31, 2009

 

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
3/31/09
    Equity
Pick-up
 

State of Oregon

                          

(JV-C, JV-C2)

   Various   30    3,553,566    $ 646,381,180    $ 314,699,825    Various    20.00 %   $ 62,939,965    $ 41,793,200     $ 469,002  

(JV-CCV)

   Cameron
Village
  1    635,918      111,415,096      47,300,000    Wachovia    30.00 %     14,190,000      19,176,301       (38,396 )
                                      
     31    4,189,484      757,796,276      361,999,825             

Macquarie CountryWide

                          

(JV-M, JV-MD)

   Various   14    1,349,904      163,250,132      89,816,339    Various    25.00 %     22,454,085      4,312,454       964,825  

(JV-M2, JV-M3)

   Various   89    10,943,629      2,420,047,114      1,521,297,687    Various    24.95 %     379,563,773      195,572,427       (89,483 )
                                      
     103    12,293,533      2,583,297,246      1,611,114,026             

Macquarie CountryWide-DESCO

                          

(JV-D)

   Various   32    2,990,332      391,376,929      210,606,462    Various    16.35 %     34,440,324      21,154,405       (105,990 )

CalSTRS

                          

(JV-RC)

   Various   7    759,023      156,891,581      86,551,284    Various    25.00 %     21,637,821      13,454,250       106,524  

Regency Retail Partners

                          

(JV-RRP)

   Various   9    1,525,943      378,402,507      209,379,742    Various    20.00 %     41,806,534      23,422,514       (109,652 )

Publix

                          

(JV-O)

   Shoppes at
Bartram Park
  1    119,959      22,930,095      —      —      50.00 %     —        11,344,341       101,420  

(JV-O)

   Valleydale
Village
  1    118,466      11,297,520      —      —      50.00 %     —        5,352,868       57,499  

(JV-O)

   Regency
Village (2)
  —      —        19,210,267      —      —      50.00 %     —        9,600,098       479,130  

(JV-O)

   Queensborough   1    82,333      4,588,292      —      —      50.00 %     —        3,139,509       78,223  

(JV-O)

   Canopy Oak
Center
  1    90,043      19,659,298      —      —      50.00 %     —        10,191,540       93,280  
                                      
     4    410,801      77,685,472      —               

H.E.B.

                          

(JV-O)

   Fairfield Town
Center (1)
  —      —        9,568,185      —      —      50.00 %     —        5,327,161       (146,145 )

(JV-O)

   White Oak
Marketplace
(1)
  —      —        11,798,189      —      —      50.00 %     —        6,012,025       (144 )

(JV-O)

   Indian Springs
Center
  1    136,625      18,815,757      27,000,000    Wells
Fargo
   50.00 %     13,500,000      (3,848,914 )     69,789  
                                      
     1    136,625      40,182,131      27,000,000             

Individual Investors

                          

(JV-O)

   East San
Marco (1)
  —      —        12,539,637      8,259,878    Wachovia    50.00 %     4,129,939      2,308,396       (28,105 )
                                                      
     187    22,305,741    $ 4,398,171,779    $ 2,514,911,217         $ 594,662,441    $ 368,312,575     $ 1,901,777  
                                                      

 

(1) Land held for future development
(2) Property sold and funds in 1031 exchange, partnership to continue
(3) Reconciliation of Equity of Regency Centers for Unconsoildated Partnerships to Regency Centers’ Investment in Real Estate Partnership:

 

Equity of Regency Centers for Unconsolidated Partnerships

   $ 422,474,293    

ABP 18 Impairment recorded at Regency Centers

     (6,000,000 )  

Ownership percentage or Restricted Gain Method deferral recorded at Regency Centers

     (48,161,718 )  
                               

Regency Centers’ Investment in Real Estate Partnerships

   $ 368,312,575    
                               

 

19


Unconsolidated Balance Sheets

March 31, 2009 and December 31, 2008

 

     2009    2008

Assets

     

Real estate, at cost

   $ 4,434,816,026    4,900,704,326

Less: accumulated depreciation

     420,878,356    451,361,729
           
     4,013,937,670    4,449,342,597

Properties in development

     64,291,657    62,450,140
           

Net real estate investments

     4,078,229,327    4,511,792,737

Cash and cash equivalents

     67,864,027    46,539,233

Tenant receivables, net of allowance for uncollectible accounts

     58,430,722    77,258,209

Deferred costs, less accumulated amortization

     26,525,401    29,090,936

Acquired lease intangible assets, net

     156,996,201    186,141,195

Other assets

     3,881,743    4,917,488

Regency only assets (1)

     6,244,358    6,990,392
           

Total assets

   $ 4,398,171,779    4,862,730,190
           

Liabilities and Equity

     

Liabilities:

     

Notes payable

   $ 2,514,911,217    2,792,450,317

Accounts payable and other liabilities

     70,007,890    73,881,049

Tenants’ security and escrow deposits

     8,586,289    9,933,028

Acquired lease intangible liabilities, net

     92,228,546    97,145,502
           

Total liabilities

     2,685,733,942    2,973,409,896
           

Equity:

     

Equity – Regency Centers

     422,474,293    465,766,217

Equity – Third parties

     1,289,963,544    1,423,554,077
           

Total equity

     1,712,437,837    1,889,320,294
           

Total Liabilities and Equity

   $ 4,398,171,779    4,862,730,190
           

 

(1)

Capitalized development costs

 

20


Unconsolidated Balance Sheets – Regency’s Pro-Rata Share

March 31, 2009 and December 31, 2008

 

     2009    2008

Assets

     

Real estate, at cost

   $ 1,049,996,751    $ 1,170,256,106

Less: accumulated depreciation

     102,234,380      110,929,110
             
     947,762,371      1,059,326,996

Properties in development

     24,705,461      23,955,320
             

Net real estate investments

     972,467,832      1,083,282,316

Cash and cash equivalents

     20,465,885      11,788,223

Tenant receivables, net of allowance for uncollectible accounts

     14,217,401      18,931,760

Deferred costs, less accumulated amortization

     6,482,659      7,171,047

Acquired lease intangible assets, net

     34,556,747      41,626,827

Other assets

     1,168,739      1,427,535

Regency only assets (1)

     6,244,358      6,990,392
             

Total assets

   $ 1,055,603,621      1,171,218,100
             

Liabilities and Equity

     

Liabilities:

     

Notes payable

   $ 594,662,441      664,060,344

Accounts payable and other liabilities

     16,677,559      18,115,530

Tenants’ security and escrow deposits

     2,142,057      2,494,202

Acquired lease intangible liabilities, net

     19,647,271      20,781,807
             

Total liabilities

     633,129,328      705,451,883
             

Equity:

     

Equity – Regency Centers

     422,474,293      465,766,217
             

Total Liabilities and Equity

   $ 1,055,603,621      1,171,218,100
             

 

(1)

Capitalized development costs

Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, management believes that providing such information is useful to investors in assessing the impact of its unconsolidated real estate partnership activities on the operations of the Company which include such items on a single line presentation under the equity method in the Company’s consolidated financial statements.

 

21


Unconsolidated Statements of Operations

For the periods ended March 31, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Revenues:

        

Minimum rent

   $ 82,765,375     93,060,307     $ 82,765,375     93,060,307  

Percentage rent

     695,279     991,773       695,279     991,773  

Recoveries from tenants

     24,467,086     27,155,598       24,467,086     27,155,598  

Termination fees

     835,581     434,575       835,581     434,575  

Other income

     1,075,819     1,097,456       1,075,819     1,097,456  
                            

Total revenues

     109,839,140     122,739,709       109,839,140     122,739,709  
                            

Operating expenses:

        

Operating and maintenance

     16,877,695     17,939,137       16,877,695     17,939,137  

Real estate taxes

     15,489,250     15,549,539       15,489,250     15,549,539  
                            

Total operating expenses

     32,366,945     33,488,676       32,366,945     33,488,676  
                            

Net operating income

     77,472,195     89,251,033       77,472,195     89,251,033  
                            

Other expense (income):

        

General and administrative

     1,614,287     2,187,830       1,614,287     2,187,830  

Depreciation and amortization expense

     40,726,522     46,073,251       40,726,522     46,073,251  

Interest expense, net

     33,452,201     36,240,108       33,452,201     36,240,108  

Gain on sale of real estate

     (6,431,755 )   (4,389,369 )     (6,431,755 )   (4,389,369 )

Other expense

     34,738     34,726       34,738     34,726  
                            

Total other expense (income)

     69,395,993     80,146,546       69,395,993     80,146,546  
                            

Net income

   $ 8,076,202     9,104,487     $ 8,076,202     9,104,487  
                            

 

22


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

For the periods ended March 31, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Revenues:

        

Minimum rent

   $ 19,628,268     22,371,936     $ 19,628,268     22,371,936  

Percentage rent

     173,718     242,157       173,718     242,157  

Recoveries from tenants

     5,747,223     6,475,762       5,747,223     6,475,762  

Termination fees

     205,328     99,018       205,328     99,018  

Other income

     279,612     286,083       279,612     286,083  
                            

Total revenues

     26,034,149     29,474,956       26,034,149     29,474,956  
                            

Operating expenses:

        

Operating and maintenance

     4,004,482     4,354,081       4,004,482     4,354,081  

Real estate taxes

     3,692,187     3,795,675       3,692,187     3,795,675  
                            

Total operating expenses

     7,696,669     8,149,756       7,696,669     8,149,756  
                            

Net operating income

     18,337,480     21,325,200       18,337,480     21,325,200  
                            

Other expense (income):

        

General and administrative

     361,622     508,519       361,622     508,519  

Depreciation and amortization expense

     9,539,326     10,917,140       9,539,326     10,917,140  

Interest expense, net

     7,897,537     8,670,401       7,897,537     8,670,401  

Gain on sale of real estate

     (2,289,572 )   (1,149,047 )     (2,289,572 )   (1,149,047 )

Other expense (income)

     17,369     17,362       17,369     17,362  
                            

Total other expense (income)

     15,526,282     18,964,375       15,526,282     18,964,375  
                            

Net income before Regency only expense (income)

     2,811,198     2,360,825       2,811,198     2,360,825  

Regency only expense (income):

        

Accretion of excess investment

     (46,432 )   (345,136 )     (46,432 )   (345,136 )

Depreciation of capitalized costs

     18,635     23,198       18,635     23,198  

Additional inside basis related to gains on sale

     708,468     —         708,468     —    

Brokerage fees

     228,750     47,500       228,750     47,500  
                            

Total Regency only expense (income)

     909,421     (274,438 )     909,421     (274,438 )
                            

Net Income

   $ 1,901,777     2,635,263     $ 1,901,777     2,635,263  
                            

Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, management believes that providing such information is useful to investors in assessing the impact of its unconsolidated real estate partnership activities on the operations of the Company which include such items on a single line presentation under the equity method in the Company’s consolidated financial statements.

 

23


Summary of Unconsolidated Debt

March 31, 2009 and December 31, 2008

 

Total Debt Outstanding:

   3/31/09    12/31/08

Mortgage loans payable:

     

Fixed rate secured loans

   $ 2,409,773,678    2,624,585,346

Variable rate secured loans

     65,684,006    65,684,006

Unsecured line of credit variable rate

     39,453,533    102,180,965
           

Total

   $ 2,514,911,217    2,792,450,317
           

 

Schedule of Maturities by Year:

   Scheduled
Principal Payments
   Mortgage Loan
Maturities
   Unsecured
Maturities
   Total     Regency’s
Pro Rata Share
 

2009

   $ 3,003,193    107,119,908    12,848,042    122,971,143     23,089,006  

2010

     3,950,281    645,222,800    26,605,491    675,778,572     167,843,327  

2011

     3,623,877    462,916,076       466,539,953     115,396,415  

2012

     4,371,308    377,907,378       382,278,686     83,594,473  

2013

     4,152,466    32,447,164       36,599,630     8,985,436  

2014

     4,014,032    67,970,941       71,984,973     20,195,702  

2015

     3,743,265    134,449,803       138,193,068     38,645,248  

2016

     3,524,610    328,915,570       332,440,180     76,040,752  

2017

     2,811,691    123,770,000       126,581,691     27,107,122  

2018

     2,649,919    87,341,127       89,991,046     19,370,796  

>10 Years

     16,161,106    48,801,322       64,962,428     13,100,877  

Net unamortized debt premium

      6,589,847       6,589,847     1,293,288  
                             
   $ 52,005,748    2,423,451,936    39,453,533    2,514,911,217     594,662,442  
                             
Percentage of Total Debt:                   3/31/09     12/31/08  

Fixed

            95.82 %   93.99 %

Variable

            4.18 %   6.01 %

Current Average Interest Rates:(1)

             

Fixed

            5.44 %   5.40 %

Variable

            1.72 %   3.39 %

Effective Interest Rate

            5.28 %   5.28 %

 

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

 

Average Maturity Date:

         

Fixed

     April 5, 2013    March 10, 2013

Variable

     December 10, 2009    March 8, 2010

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

         

Mortgage Loans Payable:

     

Fixed rate secured loans

   $ 572,965,476    627,503,907

Variable rate secured loans

     10,741,258    10,741,258

Unsecured line of credit variable rate

     10,955,707    25,815,179
           

Total

   $ 594,662,441    664,060,344
           

 

24


Leasing Statistics – Wholly Owned and Regency’s Pro-Rata Share of Joint Ventures

March 31, 2009

All numbers are on a same store, cash basis

 

Total

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

1st Quarter 2009

   329    646,044    $ 19.69    $ 19.52    0.9 %   4.8    $ 4.36

4th Quarter 2008

   393    759,303      18.60      17.25    7.8 %   4.9      1.33

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
                                         

Total – 12 months

   1,429    2,658,561    $ 19.88    $ 18.61    6.8 %   5.3    $ 2.33
                                         

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.

1st Quarter 2009

   76    144,511    $ 20.27    $ 18.96    6.9 %   7.3    $ 18.31

4th Quarter 2008

   91    101,592      22.28      19.70    13.1 %   5.8      7.90

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
                                         

Total – 12 months

   343    486,248    $ 22.17    $ 20.93    5.9 %   6.9    $ 11.55
                                         

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.

1st Quarter 2009

   253    501,533    $ 19.53    $ 19.68    -0.8 %   4.1    $ 0.35

4th Quarter 2008

   302    657,711      18.11      16.94    6.9 %   4.8      0.31

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
                                         

Total – 12 months

   1,086    2,172,313    $ 19.37    $ 18.09    7.1 %   4.9    $ 0.26
                                         

 

25


Leasing Statistics – Wholly Owned and 100% of Joint Ventures

March 31, 2009

All numbers are on a same store, cash basis

 

Total

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

1st Quarter 2009

   329    1,064,008    $ 19.45    $ 19.32    0.7 %   4.7    $ 2.98

4th Quarter 2008

   393    1,090,729      19.78      18.36    7.8 %   4.9      1.69

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
                                         

Total – 12 months

   1,429    4,268,814    $ 19.95    $ 18.52    7.7 %   5.4    $ 2.21
                                         

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.

1st Quarter 2009

   76    233,888    $ 19.64    $ 18.89    4.0 %   7.4    $ 12.61

4th Quarter 2008

   91    174,959      22.30      19.85    12.3 %   6.5      8.82

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
                                         

Total – 12 months

   343    867,916    $ 21.69    $ 20.48    5.9 %   7.1    $ 9.96
                                         

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.

1st Quarter 2009

   253    830,120    $ 19.40    $ 19.45    -0.2 %   4.0    $ 0.27

4th Quarter 2008

   302    915,770      19.30      18.07    6.8 %   4.6      0.32

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
                                         

Total – 12 months

   1,086    3,400,898    $ 19.51    $ 18.02    8.2 %   5.0    $ 0.23
                                         

 

26


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

March 31, 2009

 

State

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

Alabama

   2    143,974    0.5 %   70.8 %   $ 493,753    0.1 %   $ 11.67

Arizona

   4    409,967    1.4 %   87.7 %     5,800,596    1.4 %     16.13

California

   73    6,745,425    22.7 %   90.7 %     120,699,780    29.0 %     22.40

Colorado

   20    1,353,947    4.6 %   87.3 %     16,018,183    3.9 %     13.60

Connecticut

   1    44,875    0.2 %   100.0 %     1,022,700    0.2 %     22.79

Delaware

   4    298,199    1.0 %   97.2 %     4,121,585    1.0 %     14.23

District of Columbia

   2    9,903    0.0 %   100.0 %     470,683    0.1 %     47.53

Florida

   55    4,568,324    15.4 %   93.5 %     52,616,454    12.7 %     12.82

Georgia

   24    1,634,190    5.5 %   91.6 %     23,513,976    5.7 %     15.71

Illinois

   23    917,499    3.1 %   86.6 %     10,000,085    2.4 %     12.59

Indiana

   6    102,241    0.3 %   66.9 %     1,172,081    0.3 %     18.97

Kentucky

   1    23,184    0.1 %   51.7 %     134,489    0.0 %     14.63

Maryland

   16    537,602    1.8 %   91.2 %     7,083,088    1.7 %     17.67

Massachusetts

   3    412,963    1.4 %   91.3 %     6,505,405    1.6 %     17.44

Michigan

   2    118,273    0.4 %   83.7 %     1,348,085    0.3 %     13.81

Minnesota

   3    120,835    0.4 %   96.5 %     1,396,604    0.3 %     12.61

Missouri

   23    371,529    1.3 %   96.8 %     3,226,965    0.8 %     10.18

Nevada

   3    456,770    1.5 %   79.2 %     1,442,974    0.3 %     14.27

New Hampshire

   1    84,793    0.3 %   79.0 %     809,700    0.2 %     12.09

New Jersey

   2    39,042    0.1 %   96.2 %     619,499    0.1 %     16.50

North Carolina

   14    1,243,696    4.2 %   92.4 %     15,531,880    3.7 %     14.23

Ohio

   16    2,092,789    7.0 %   85.7 %     20,045,503    4.8 %     11.22

Oregon

   10    795,767    2.7 %   97.5 %     13,683,383    3.3 %     17.84

Pennsylvania

   12    584,273    2.0 %   87.6 %     8,372,973    2.0 %     19.06

South Carolina

   7    177,057    0.6 %   94.9 %     2,194,419    0.5 %     13.06

Tennessee

   8    498,285    1.7 %   90.7 %     6,244,313    1.5 %     13.81

Texas

   36    3,656,662    12.3 %   89.6 %     54,755,422    13.2 %     16.93

Virginia

   29    1,610,846    5.4 %   93.4 %     24,904,197    6.0 %     17.59

Washington

   11    589,768    2.0 %   94.7 %     10,971,205    2.6 %     19.71

Wisconsin

   2    67,147    0.2 %   97.7 %     489,172    0.1 %     7.46
                                         

Total All Properties

   413    29,709,825    100.0 %   90.6 %   $ 415,689,155    100.0 %   $ 16.46
                                         

 

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

 

27


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

March 31, 2009

 

State

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

Alabama

   2    203,207    0.4 %   71.0 %   $ 987,507    0.2 %   $ 11.67

Arizona

   4    496,073    1.1 %   89.1 %     7,006,830    1.1 %     15.86

California

   73    9,224,423    19.7 %   91.4 %     165,396,323    25.3 %     21.53

Colorado

   20    2,047,458    4.4 %   89.9 %     24,202,668    3.7 %     13.18

Connecticut

   1    179,860    0.4 %   100.0 %     4,098,998    0.6 %     22.79

Delaware

   4    472,005    1.0 %   94.0 %     6,600,028    1.0 %     14.88

District of Columbia

   2    39,647    0.1 %   100.0 %     1,884,921    0.3 %     47.54

Florida

   55    5,554,848    11.9 %   93.5 %     64,930,128    9.9 %     12.92

Georgia

   24    2,044,724    4.4 %   92.2 %     28,595,712    4.4 %     15.18

Illinois

   23    2,773,048    5.9 %   89.0 %     30,285,376    4.6 %     12.29

Indiana

   6    273,257    0.6 %   80.3 %     3,412,899    0.5 %     16.03

Kentucky

   1    23,184    0.0 %   51.7 %     134,489    0.0 %     14.63

Maryland

   16    1,873,759    4.0 %   93.6 %     28,731,021    4.4 %     17.48

Massachusetts

   3    561,186    1.2 %   93.4 %     8,016,063    1.2 %     15.41

Michigan

   2    118,273    0.3 %   83.7 %     1,348,085    0.2 %     13.81

Minnesota

   3    483,938    1.0 %   96.5 %     5,594,180    0.9 %     12.61

Missouri

   23    2,265,422    4.8 %   96.8 %     19,676,618    3.0 %     10.18

Nevada

   3    531,068    1.1 %   81.2 %     2,211,295    0.3 %     13.21

New Hampshire

   1    84,793    0.2 %   79.0 %     809,700    0.1 %     12.09

New Jersey

   2    156,482    0.3 %   96.2 %     2,482,962    0.4 %     16.50

North Carolina

   14    2,027,939    4.3 %   90.6 %     25,566,394    3.9 %     14.40

Ohio

   16    2,522,447    5.4 %   86.6 %     25,215,433    3.9 %     11.57

Oregon

   10    976,678    2.1 %   97.1 %     16,010,116    2.4 %     17.03

Pennsylvania

   12    1,420,725    3.0 %   90.7 %     19,805,191    3.0 %     16.40

South Carolina

   7    414,607    0.9 %   96.3 %     4,922,405    0.8 %     12.33

Tennessee

   8    570,235    1.2 %   91.4 %     7,102,892    1.1 %     13.62

Texas

   36    4,403,998    9.4 %   90.1 %     65,727,357    10.0 %     16.74

Virginia

   29    3,735,926    8.0 %   95.2 %     64,215,264    9.8 %     18.53

Washington

   11    1,038,568    2.2 %   96.1 %     17,609,952    2.7 %     17.68

Wisconsin

   2    269,128    0.6 %   97.7 %     1,960,610    0.3 %     7.46
                                         

Total All Properties

   413    46,786,906    100.0 %   91.8 %   $ 654,541,418    100.0 %   $ 15.96
                                         

 

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

 

28


Portfolio Summary Report By Region

March 31, 2009

 

Property Name

  JV   REG’s
Ownership

%
    State  

CBSA

  Yr Const,
Last
Renovation
or Dev
Start Yr
  JVs at
100%
  REG’s
pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major Tenants(1)

  Average Base
Rent/Sq. Ft(2)
            GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Shoppes at Fairhope Village

      AL   Mobile   2008   84,741   84,741   70.4 %   70.4 %       —     54,340   Publix     NA

Valleydale Village Shop Center

  JV-O   50 %   AL   Birmingham-Hoover   2003   118,466   59,233   71.4 %   71.4 %       —     44,271   Publix   $ 11.67
                                                     
      AL       203,207   143,974   71.0 %   70.8 %   71.4 %   71.4 %   —     98,611    
                                                     

Anthem Marketplace

      AZ   Phoenix-Mesa-Scottsdale   2000   113,292   113,292   95.5 %   95.5 %       —     55,256   Safeway   $ 16.66

Palm Valley Marketplace

  JV-C   20 %   AZ   Phoenix-Mesa-Scottsdale   1999   107,633   21,527   95.5 %   95.5 %       —     55,403   Safeway   $ 14.66

Pima Crossing

      AZ   Phoenix-Mesa-Scottsdale   1996   239,438   239,438   84.4 %   84.4 %       —     —     Golf & Tennis Pro Shop, Inc.   $ 15.94

Shops at Arizona

      AZ   Phoenix-Mesa-Scottsdale   2000   35,710   35,710   80.4 %   80.4 %       —     —     —     $ 16.52
                                                     
      AZ       496,073   409,967   89.1 %   87.7 %   89.1 %   87.7 %   —     110,659    
                                                     

4S Commons Town Center

      CA   San Diego-Carlsbad-San Marcos   2004   240,060   240,060   98.5 %   98.5 %       —     68,000   Ralphs, Jimbo’s…Naturally!   $ 27.35

Amerige Heights Town Center

      CA   Los Angeles-Long Beach-Santa Ana   2000   96,680   96,680   100.0 %   100.0 %       142,600   57,560   Albertsons, (Target)   $ 25.28

Applegate Ranch Shopping Center

      CA   Merced   2006   158,825   158,825   51.8 %   51.8 %       319,692   178,500   (Super Target), (Home Depot)   $ 17.94

Auburn Village

  JV-M2   24.95 %   CA   Sacramento-Arden-Arcade-Roseville   1990   133,944   33,419   99.0 %   99.0 %       —     45,540   Bel Air Market   $ 18.73

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   $ 20.67

Blossom Valley

      CA   San Jose-Sunnyvale-Santa Clara   1990   93,316   93,316   100.0 %   100.0 %       —     34,208   Safeway   $ 24.29

Brea Marketplace

  JV-M2   24.95 %   CA   Los Angeles-Long Beach-Santa Ana   1987   193,172   48,196   85.0 %   85.0 %       —     24,867   Sprout’s Markets, Toys “R” Us   $ 24.16

Clayton Valley Shopping Center

      CA   San Francisco-Oakland-Fremont   2004   260,671   260,671   94.9 %   94.9 %       —     14,000   Fresh & Easy, Yardbirds Home Center   $ 21.13

Clovis Commons

      CA   Fresno   2004   174,990   174,990   93.8 %   93.8 %       145,653   145,653   (Super Target)   $ 20.18

Corral Hollow

  JV-RC   25 %   CA   Stockton   2000   167,184   41,796   100.0 %   100.0 %       —     65,715   Safeway, Orchard Supply & Hardware   $ 16.34

Costa Verde Center

      CA   San Diego-Carlsbad-San Marcos   1988   178,623   178,623   94.6 %   94.6 %       —     40,000   Bristol Farms   $ 32.89

Diablo Plaza

      CA   San Francisco-Oakland-Fremont   1982   63,265   63,265   100.0 %   100.0 %       53,000   53,000   (Safeway)   $ 34.07

El Camino Shopping Center

      CA   Los Angeles-Long Beach-Santa Ana   1995   135,728   135,728   100.0 %   100.0 %       —     35,650   Von’s Food & Drug   $ 22.22

El Cerrito Plaza

      CA   San Francisco-Oakland-Fremont   2000   256,035   256,035   96.9 %   96.9 %       66,700   77,888   (Lucky’s)   $ 25.07

El Norte Pkwy Plaza

      CA   San Diego-Carlsbad-San Marcos   1984   90,549   90,549   97.5 %   97.5 %       —     42,315   Von’s Food & Drug   $ 15.89

Encina Grande

      CA   San Francisco-Oakland-Fremont   1965   102,413   102,413   96.5 %   96.5 %       —     22,500   Safeway   $ 19.66

Falcon Ridge Town Center Phase I

  JV-RRP   20 %   CA   Riverside-San Bernardino-Ontario   2004   232,754   46,551   88.0 %   88.0 %       123,735   43,718   Stater Bros., (Target)   $ 18.27

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   $ 26.51

Five Points Shopping Center

  JV-M2   24.95 %   CA   Santa Barbara-Santa Maria-Goleta   1960   144,553   36,066   100.0 %   100.0 %       —     35,305   Albertsons   $ 24.22

Folsom Prairie City Crossing

      CA   Sacramento-Arden-Arcade-Roseville   1999   90,237   90,237   98.7 %   98.7 %       —     55,255   Safeway   $ 19.89

French Valley Village Center

      CA   Riverside-San Bernardino-Ontario   2004   98,752   98,752   90.0 %   90.0 %       —     44,054   Stater Bros.   $ 23.52

Friars Mission Center

      CA   San Diego-Carlsbad-San Marcos   1989   146,898   146,898   100.0 %   100.0 %       —     55,303   Ralphs   $ 28.86

Gateway 101

      CA   San Francisco-Oakland-Fremont   2008   92,110   92,110   100.0 %   100.0 %       212,485   —     (Home Depot), (Best Buy), Sports Authority, Nordstrom Rack     NA

Gelson’s Westlake Market Plaza

      CA   Oxnard-Thousand Oaks-Ventura   2002   84,975   84,975   94.5 %   94.5 %       —     37,500   Gelson’s Markets   $ 18.42

Golden Hills Promenade

      CA   San Luis Obispo-Paso Robles   2006   288,252   288,252   69.3 %   69.3 %       —     —     Lowe’s     NA

Granada Village

  JV-M2   24.95 %   CA   Los Angeles-Long Beach-Santa Ana   1965   224,649   56,050   70.3 %   70.3 %       —     —     —     $ 19.22

Hasley Canyon Village

      CA   Los Angeles-Long Beach-Santa Ana   2003   65,801   65,801   97.5 %   97.5 %       —     51,800   Ralphs   $ 22.52

Heritage Plaza

      CA   Los Angeles-Long Beach-Santa Ana   1981   231,582   231,582   98.4 %   98.4 %       —     44,376   Ralphs   $ 26.57

Highland Crossing

      CA   Riverside-San Bernardino-Ontario   2007   45,000   45,000   100.0 %   100.0 %       —     —     LA Fitness     NA

Indio-Jackson

      CA   Riverside-San Bernardino-Ontario   2006   230,381   230,381   48.8 %   48.8 %       235,834   93,696   (Home Depot), (WinCo)   $ 19.64

Jefferson Square

      CA   Riverside-San Bernardino-Ontario   2007   38,013   38,013   77.9 %   77.9 %       —     13,969   Fresh & Easy     NA

Laguna Niguel Plaza

  JV-M2   24.95 %   CA   Los Angeles-Long Beach-Santa Ana   1985   41,943   10,465   97.6 %   97.6 %       38,917   38,917   (Albertsons)   $ 26.05

Loehmanns Plaza California

      CA   San Jose-Sunnyvale-Santa Clara   1983   113,310   113,310   98.0 %   98.0 %       53,000   53,000   (Safeway)   $ 17.19

Marina Shores

  JV-C2   20.00 %   CA   Los Angeles-Long Beach-Santa Ana   2001   67,727   13,545   98.4 %   98.4 %       —     25,987     $ 29.69

Mariposa Shopping Center

  JV-M2   24.95 %   CA   San Jose-Sunnyvale-Santa Clara   1957   126,658   31,601   100.0 %   100.0 %       —     42,896   Safeway   $ 17.71

Morningside Plaza

      CA   Los Angeles-Long Beach-Santa Ana   1996   91,211   91,211   96.0 %   96.0 %       —     42,630   Stater Bros.   $ 23.84

Murrieta Marketplace

      CA   Riverside-San Bernardino-Ontario   2008   233,194   233,194   77.0 %   77.0 %       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   $ 12.87

Newland Center

      CA   Los Angeles-Long Beach-Santa Ana   1985   149,140   149,140   100.0 %   100.0 %       —     58,000   Albertsons   $ 19.63

Oakbrook Plaza

      CA   Oxnard-Thousand Oaks-Ventura   1982   83,279   83,279   96.4 %   96.4 %       —     43,842   Albertsons   $ 16.10

Park Plaza Shopping Center

  JV-C   20 %   CA   Los Angeles-Long Beach-Santa Ana   1991   194,396   38,879   93.0 %   93.0 %       —     28,210   Henry’s Marketplace   $ 19.08

Plaza Hermosa

      CA   Los Angeles-Long Beach-Santa Ana   1984   94,940   94,940   100.0 %   100.0 %       —     36,800   Von’s Food & Drug   $ 20.45

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   $ 20.08

Point Loma Plaza

  JV-M2   24.95 %   CA   San Diego-Carlsbad-San Marcos   1987   212,442   53,004   97.2 %   97.2 %       —     50,000   Von’s Food & Drug   $ 17.77

Powell Street Plaza

      CA   San Francisco-Oakland-Fremont   1987   165,928   165,928   76.0 %   76.0 %       —     10,122   Trader Joe’s   $ 34.05

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   94.1 %   94.1 %       —     39,777   Von’s Food & Drug   $ 17.64

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   $ 17.18

San Leandro Plaza

      CA   San Francisco-Oakland-Fremont   1982   50,432   50,432   100.0 %   100.0 %       38,250   38,250   (Safeway)   $ 28.09

Santa Ana Downtown Plaza

      CA   Los Angeles-Long Beach-Santa Ana   1987   100,306   100,306   95.4 %   95.4 %       —     37,972   Food 4 Less   $ 19.28

Seal Beach

  JV-C   20 %   CA   Los Angeles-Long Beach-Santa Ana   1966   96,858   19,372   87.8 %   87.8 %       —     48,000   Von’s Food & Drug   $ 23.76

Sequoia Station

      CA   San Francisco-Oakland-Fremont   1996   103,148   103,148   100.0 %   100.0 %       62,050   62,050   (Safeway)   $ 33.01

Shops of Santa Barbara

      CA   Santa Barbara-Santa Maria-Goleta   2004   51,848   51,848   68.1 %   68.1 %       —     40,000   Whole Foods   $ 24.56

Silverado Plaza

  JV-M2   24.95 %   CA   Napa   1974   84,916   21,187   99.6 %   99.6 %       —     31,833   Nob Hill   $ 14.31

Slauson & Central

      CA   Los Angeles-Long Beach-Santa Ana   2008   77,300   77,300   58.2 %   58.2 %       —     45,000   Northgate Market     NA

Snell & Branham Plaza

  JV-M2   24.95 %   CA   San Jose-Sunnyvale-Santa Clara   1988   99,350   24,788   98.3 %   98.3 %       —     52,550   Safeway   $ 16.49

Stanford Ranch Village

  JV-M2   24.95 %   CA   Sacramento-Arden-Arcade-Roseville   1991   89,875   22,424   95.1 %   95.1 %       —     45,540   Bel Air Market   $ 16.52

Strawflower Village

      CA   San Francisco-Oakland-Fremont   1985   78,827   78,827   95.5 %   95.5 %       —     33,753   Safeway   $ 19.31

Tassajara Crossing

      CA   San Francisco-Oakland-Fremont   1990   146,188   146,188   96.7 %   96.7 %       —     56,496   Safeway   $ 20.65

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   $ 14.60

Twin Peaks

      CA   San Diego-Carlsbad-San Marcos   1988   198,140   198,140   97.6 %   97.6 %       —     44,686   Albertsons, Target   $ 17.12

Valencia Crossroads

      CA   Los Angeles-Long Beach-Santa Ana   2003   172,856   172,856   99.1 %   99.1 %       —     35,000   Whole Foods, Kohl’s   $ 22.44

Ventura Village

      CA   Oxnard-Thousand Oaks-Ventura   1984   76,070   76,070   97.3 %   97.3 %       —     42,500   Von’s Food & Drug   $ 19.51

 

29


Portfolio Summary Report By Region

March 31, 2009

 

Property Name

  JV   REG’s
Ownership

%
    State  

CBSA

  Yr Const,
Last
Renovation
or Dev
Start Yr
  JVs at
100%
  REG’s
pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major
Tenants(1)

  Average Base
Rent/Sq. Ft(2)
            GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Vine at Castaic

      CA   Los Angeles-Long Beach-Santa Ana   2005   30,236   30,236   74.3 %   74.3 %       —     —       $ 27.88

Vista Village Phase I

  JV-RRP   20.00 %   CA   San Diego-Carlsbad-San Marcos   2003   129,009   25,802   95.7 %   95.7 %       165,000   —     Krikorian Theaters, (Lowe’s)   $ 24.92

Vista Village Phase II

  JV-RRP   20.00 %   CA   San Diego-Carlsbad-San Marcos   2003   55,000   11,000   45.5 %   45.5 %       —     25,000   Sprout’s Markets   $ 16.00

Vista Village IV

      CA   San Diego-Carlsbad-San Marcos   2006   11,000   11,000   100.0 %   100.0 %       —     —       $ 38.04

West Park Plaza

      CA   San Jose-Sunnyvale-Santa Clara   1996   88,103   88,103   98.0 %   98.0 %       —     24,712   Safeway   $ 15.38

Westlake Village Plaza and Center

      CA   Oxnard-Thousand Oaks-Ventura   1975   190,519   190,519   98.3 %   98.3 %       —     41,300   Von’s Food & Drug   $ 13.71

Westridge Village

      CA   Los Angeles-Long Beach-Santa Ana   2003   92,287   92,287   98.2 %   98.2 %       —     50,782   Albertsons   $ 25.88

Woodman Van Nuys

      CA   Los Angeles-Long Beach-Santa Ana   1992   107,614   107,614   98.6 %   98.6 %       —     77,648   El Super   $ 13.97

Woodside Central

      CA   San Francisco-Oakland-Fremont   1993   80,591   80,591   100.0 %   100.0 %       113,000   —     (Target)   $ 20.48

Ygnacio Plaza

  JV-M2   24.95 %   CA   San Francisco-Oakland-Fremont   1968   109,701   27,370   100.0 %   100.0 %       —     —       $ 27.33
                                                     
      CA       9,224,423   6,745,425   91.4 %   90.7 %   95.4 %   96.4 %   1,907,856   2,945,411    
                                                     

Applewood Shopping Center

  JV-M2   24.95 %   CO   Denver-Aurora   1956   375,622   93,718   94.6 %   94.6 %       —     71,074   King Soopers, Wal-Mart   $ 9.37

Arapahoe Village

  JV-M2   24.95 %   CO   Boulder   1957   159,237   39,730   97.3 %   97.3 %       —     43,500   Safeway   $ 16.95

Belleview Square

      CO   Denver-Aurora   1978   117,335   117,335   100.0 %   100.0 %       —     65,104   King Soopers   $ 15.75

Boulevard Center

      CO   Denver-Aurora   1986   88,512   88,512   70.1 %   70.1 %       52,700   52,700   (Safeway)   $ 22.96

Buckley Square

      CO   Denver-Aurora   1978   116,147   116,147   90.6 %   90.6 %       —     62,400   King Soopers   $ 7.93

Centerplace of Greeley Phase III

      CO   Greeley   2007   94,090   94,090   76.6 %   76.6 %       —     —     Sports Authority   $ 14.93

Cherrywood Square

  JV-M2   24.95 %   CO   Denver-Aurora   1978   86,162   21,497   91.2 %   91.2 %       —     51,640   King Soopers   $ 10.43

Crossroads Commons

  JV-C   20 %   CO   Boulder   1986   112,887   22,577   95.2 %   95.2 %       —     39,247   Whole Foods   $ 22.14

Falcon Marketplace

      CO   Colorado Springs   2005   22,491   22,491   72.5 %   72.5 %       184,305   50,000   (Wal-Mart Supercenter)   $ 24.00

Hilltop Village

  JV-M3   25 %   CO   Denver-Aurora   2003   100,029   25,007   95.9 %   95.9 %       —     66,000   King Soopers   $ 9.10

South Lowry Square

      CO   Denver-Aurora   1993   119,916   119,916   87.0 %   87.0 %       —     62,600   Safeway   $ 13.15

Littleton Square

      CO   Denver-Aurora   1997   94,222   94,222   92.5 %   92.5 %       —     49,751   King Soopers   $ 11.95

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)   $ 27.88

Monument Jackson Creek

      CO   Colorado Springs   1999   85,263   85,263   100.0 %   100.0 %       —     69,913   King Soopers   $ 10.63

NorthGate Village

      CO   Greeley   2008   33,140   33,140   0.0 %   0.0 %       125,000   125,000   (King Soopers)     NA

Ralston Square Shopping Center

  JV-M2   24.95 %   CO   Denver-Aurora   1977   82,750   20,646   96.1 %   96.1 %       —     55,311   King Soopers   $ 9.13

Shops at Quail Creek

      CO   Denver-Aurora   2008   37,585   37,585   45.9 %   45.9 %       99,844   99,844   (King Soopers)   $ 24.34

Stroh Ranch

      CO   Denver-Aurora   1998   93,436   93,436   94.8 %   94.8 %       —     69,719   King Soopers   $ 11.88

Woodmen Plaza

      CO   Colorado Springs   1998   116,233   116,233   87.5 %   87.5 %       —     69,716   King Soopers   $ 13.76
                                                     
      CO       2,047,458   1,353,947   89.9 %   87.3 %   93.3 %   92.2 %   527,849   1,230,559    
                                                     

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   $ 22.79
                                                     
      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   $ 34.62

Spring Valley Shopping Center

  JV-M2   24.95 %   DC   Washington-Arlington-Alexandria   1930   16,835   4,200   100.0 %   100.0 %       —     —       $ 65.05
                                                     
      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   86.8 %   86.8 %       —     57,319   Shop Rite   $ 14.75

Pike Creek

      DE   Philadelphia-Camden-Wilmington   1981   229,510   229,510   99.2 %   99.2 %       —     49,069   Acme Markets, K-Mart   $ 12.92

Shoppes of Graylyn

  JV-M2   24.95 %   DE   Philadelphia-Camden-Wilmington   1971   66,808   16,669   92.9 %   92.9 %       —     —       $ 19.22

White Oak - Dover, DE

      DE   Dover   2000   10,908   10,908   100.0 %   100.0 %       —     —       $ 32.73
                                                     
      DE       472,005   298,199   94.0 %   97.2 %   94.0 %   97.2 %   —     106,388    
                                                     

Anastasia Plaza

  JV-M   25 %   FL   Jacksonville   1988   102,342   25,586   93.4 %   93.4 %       —     48,555   Publix   $ 10.94

Aventura Shopping Center

      FL   Miami-Fort Lauderdale-Miami Beach   1974   102,876   102,876   95.1 %   95.1 %       —     35,908   Publix   $ 16.75

Beneva Village Shops

      FL   Sarasota-Bradenton-Venice   1987   141,532   141,532   77.6 %   77.6 %       —     42,112   Publix   $ 11.62

Berkshire Commons

      FL   Naples-Marco Island   1992   106,354   106,354   96.7 %   96.7 %       —     65,537   Publix   $ 12.21

Bloomingdale Square

      FL   Tampa-St. Petersburg-Clearwater   1987   267,736   267,736   96.4 %   96.4 %       —     39,795   Publix, Wal-Mart, Bealls   $ 8.69

Boynton Lakes Plaza

      FL   Miami-Fort Lauderdale-Miami Beach   1993   124,924   124,924   86.1 %   86.1 %       —     56,000   Winn-Dixie   $ 12.05

Caligo Crossing

      FL   Miami-Fort Lauderdale-Miami Beach   2007   10,762   10,762   74.0 %   74.0 %       98,165   —     (Kohl’s)   $ 37.31

Canopy Oak Center

  JV-O   50 %   FL   Ocala   2006   90,043   45,022   79.3 %   79.3 %       —     54,340   Publix   $ 17.69

Carriage Gate

      FL   Tallahassee   1978   76,784   76,784   94.3 %   94.3 %       —     —       $ 12.68

Chasewood Plaza

      FL   Miami-Fort Lauderdale-Miami Beach   1986   155,603   155,603   93.2 %   93.2 %       —     54,420   Publix   $ 16.94

Corkscrew Village

      FL   Cape Coral-Fort Myers   1997   82,011   82,011   93.6 %   93.6 %       —     51,420   Publix   $ 12.63

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   149,363   149,363   91.7 %   91.7 %       —     42,112   Publix   $ 10.14

East Towne Center

      FL   Orlando   2003   69,841   69,841   98.0 %   98.0 %       —     44,840   Publix   $ 14.01

First Street Village

      FL   Cape Coral-Fort Myers   2006   54,926   54,926   91.8 %   91.8 %       —     39,393   Publix   $ 17.38

Five Corners Plaza

  JV-RC   25 %   FL   Miami-Fort Lauderdale-Miami Beach   2001   44,647   11,162   88.1 %   88.1 %       —     27,887   Publix   $ 13.44

Fleming Island

      FL   Jacksonville   2000   136,662   136,662   88.4 %   88.4 %       129,807   47,955   Publix, (Target)   $ 12.35

Garden Square

      FL   Miami-Fort Lauderdale-Miami Beach   1991   90,258   90,258   98.2 %   98.2 %       —     42,112   Publix   $ 14.73

Grande Oak

      FL   Cape Coral-Fort Myers   2000   78,784   78,784   100.0 %   100.0 %       —     54,379   Publix   $ 14.38

Hibernia Pavilion

      FL   Jacksonville   2006   51,298   51,298   92.5 %   92.5 %       —     39,203   Publix   $ 16.94

Hibernia Plaza

      FL   Jacksonville   2006   8,400   8,400   33.3 %   33.3 %       —     —       $ 21.00

Horton’s Corner

      FL   Jacksonville   2007   14,820   14,820   100.0 %   100.0 %       —     —       $ 25.71

Island Crossing

  JV-C2   20 %   FL   Port St. Lucie-Fort Pierce   1996   58,456   11,691   100.0 %   100.0 %       —     47,955   Publix   $ 10.00

John’s Creek Center

  JV-C2   20 %   FL   Jacksonville   2004   75,101   15,020   96.0 %   96.0 %       —     44,840   Publix   $ 13.52

Julington Village

  JV-C   20 %   FL   Jacksonville   1999   81,820   16,364   100.0 %   100.0 %       —     51,420   Publix   $ 14.08

Kings Crossing Sun City

  JV-M   25 %   FL   Tampa-St. Petersburg-Clearwater   1999   75,020   18,755   97.3 %   97.3 %       —     51,420   Publix   $ 11.82

Marketplace St Pete

      FL   Tampa-St. Petersburg-Clearwater   1983   90,296   90,296   80.2 %   80.2 %       —     36,464   Publix   $ 13.48

Martin Downs Village Center

      FL   Port St. Lucie-Fort Pierce   1985   112,667   112,667   92.8 %   92.8 %       —     —       $ 15.25

Martin Downs Village Shoppes

      FL   Port St. Lucie-Fort Pierce   1998   48,937   48,937   90.4 %   90.4 %       —     —       $ 17.57

Merchants Crossing

  JV-M   25 %   FL   Punta Gorda   1990   213,739   53,435   92.9 %   92.9 %       —     48,555   Publix, Beall’s   $ 9.36

 

30


Portfolio Summary Report By Region

March 31, 2009

 

Property Name

  JV   REG’s
Ownership

%
    State  

CBSA

  Yr Const,
Last
Renovation
or Dev
Start Yr
  JVs at
100%
  REG’s
pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major Tenants(1)

  Average Base
Rent/Sq. Ft(2)
            GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Millhopper Shopping Center

      FL   Gainesville   1974   84,065   84,065   100.0 %   100.0 %       —     37,244   Publix   $ 10.16

Naples Walk Shopping Center

      FL   Naples-Marco Island   1999   125,390   125,390   89.0 %   89.0 %       —     51,420   Publix   $ 16.32

Newberry Square

      FL   Gainesville   1986   180,524   180,524   97.3 %   97.3 %       —     39,795   Publix, K-Mart   $ 7.73

Nocatee Town Center

      FL   Jacksonville   2007   69,806   69,806   77.8 %   77.8 %       —     54,340   Publix     NA

Northgate Square

      FL   Tampa-St. Petersburg-Clearwater   1995   75,495   75,495   100.0 %   100.0 %       —     47,955   Publix   $ 12.53

Oakleaf Commons

      FL   Jacksonville   2006   73,719   73,719   79.1 %   79.1 %       —     45,600   Publix   $ 14.09

Ocala Corners

  JV-M   25 %   FL   Tallahassee   2000   86,772   21,693   100.0 %   100.0 %       —     61,171   Publix   $ 13.11

Old St Augustine Plaza

      FL   Jacksonville   1990   232,459   232,459   98.3 %   98.3 %       —     51,832   Publix, Burlington Coat Factory, Hobby Lobby   $ 7.61

Pine Tree Plaza

      FL   Jacksonville   1999   63,387   63,387   89.1 %   89.1 %       —     37,866   Publix   $ 13.01

Plantation Plaza

  JV-C2   20 %   FL   Jacksonville   2004   77,747   15,549   98.4 %   98.4 %       —     44,840   Publix   $ 16.55

Regency Square

      FL   Tampa-St. Petersburg-Clearwater   1986   349,848   349,848   97.9 %   97.9 %       66,000   —     AMC Theater, Michaels, (Best Buy), (Macdill)   $ 13.94

Regency Village

  JV-O   50 %   FL   Orlando   2002   —     —     0.0 %   #DIV/0!         —     —         NA

Shoppes @ 104

  JV-M   25 %   FL   Miami-Fort Lauderdale-Miami Beach   1990   108,192   27,048   100.0 %   100.0 %       —     46,368   Winn-Dixie   $ 13.49

Shoppes at Bartram Park

  JV-O   50 %   FL   Jacksonville   2004   105,319   52,660   97.1 %   97.1 %       97,000   44,840   Publix, (Kohl’s)   $ 17.27

Shoppes at Bartram Park Phase II

  JV-O   50 %   FL   Jacksonville   2008   14,640   7,320   28.5 %   28.5 %       —     —         NA

Shops at John’s Creek

      FL   Jacksonville   2004   15,490   15,490   89.5 %   89.5 %       —     —       $ 22.81

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   93.2 %   93.2 %       —     —     Kohl’s   $ 31.00

Suncoast Crossing Phase II

      FL   Tampa-St. Petersburg-Clearwater   2008   9,452   9,452   0.0 %   0.0 %       143,055   —     (Target)     NA

Town Center at Martin Downs

      FL   Port St. Lucie-Fort Pierce   1996   64,546   64,546   100.0 %   100.0 %       —     56,146   Publix   $ 12.73

Town Square

      FL   Tampa-St. Petersburg-Clearwater   1999   44,380   44,380   100.0 %   100.0 %       —     —       $ 26.68

Village Center

      FL   Tampa-St. Petersburg-Clearwater   1993   181,110   181,110   98.7 %   98.7 %       —     36,434   Publix   $ 12.64

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   $ 17.51

Vineyard Shopping Center

  JV-M3   25 %   FL   Tallahassee   2002   62,821   15,705   87.5 %   87.5 %       —     44,271   Publix   $ 11.60

Welleby Plaza

      FL   Miami-Fort Lauderdale-Miami Beach   1982   109,949   109,949   96.0 %   96.0 %       —     46,779   Publix   $ 10.34

Wellington Town Square

      FL   Miami-Fort Lauderdale-Miami Beach   1982   107,325   107,325   98.9 %   98.9 %       —     44,840   Publix   $ 19.22

Westchase

      FL   Tampa-St. Petersburg-Clearwater   1998   78,998   78,998   93.7 %   93.7 %       —     51,420   Publix   $ 12.77

Willa Springs

      FL   Orlando   2000   89,930   89,930   96.9 %   96.9 %       —     44,271   Publix   $ 14.71
                             
                                                     
      FL       5,554,848   4,568,324   93.5 %   93.5 %   94.8 %   94.7 %   596,798   2,056,800    
                                                     

Ashford Place

      GA   Atlanta-Sandy Springs-Marietta   1993   53,449   53,449   69.6 %   69.6 %       —     —       $ 20.49

Briarcliff La Vista

      GA   Atlanta-Sandy Springs-Marietta   1962   39,204   39,204   97.7 %   97.7 %       —     —       $ 16.56

Briarcliff Village

      GA   Atlanta-Sandy Springs-Marietta   1990   187,156   187,156   86.5 %   86.5 %       —     43,454   Publix   $ 14.59

Buckhead Court

      GA   Atlanta-Sandy Springs-Marietta   1984   48,338   48,338   97.7 %   97.7 %       —     —       $ 15.53

Cambridge Square

      GA   Atlanta-Sandy Springs-Marietta   1979   71,474   71,474   99.9 %   99.9 %       —     40,852   Kroger   $ 12.13

Chapel Hill Centre

      GA   Atlanta-Sandy Springs-Marietta   2005   66,970   66,970   100.0 %   100.0 %       88,713   —     (Kohl’s)   $ 11.85

Cromwell Square

      GA   Atlanta-Sandy Springs-Marietta   1990   70,282   70,282   91.5 %   91.5 %       —     —       $ 10.63

Delk Spectrum

      GA   Atlanta-Sandy Springs-Marietta   1991   100,539   100,539   83.7 %   83.7 %       —     45,044   Publix   $ 15.93

Dunwoody Hall

      GA   Atlanta-Sandy Springs-Marietta   1986   89,351   89,351   98.8 %   98.8 %       —     44,271   Publix   $ 14.48

Dunwoody Village

      GA   Atlanta-Sandy Springs-Marietta   1975   120,598   120,598   83.8 %   83.8 %       —     18,400   Fresh Market   $ 17.42

Howell Mill Village

      GA   Atlanta-Sandy Springs-Marietta   1984   97,990   97,990   94.6 %   94.6 %       —     31,000   Publix   $ 16.67

King Plaza

  JV-C2   20 %   GA   Atlanta-Sandy Springs-Marietta   1998   81,432   16,286   93.1 %   93.1 %       —     51,420   Publix   $ 12.39

Lindbergh Crossing

  JV-M   25 %   GA   Atlanta-Sandy Springs-Marietta   1998   27,059   6,765   100.0 %   100.0 %       —     —       $ 24.05

Loehmanns Plaza Georgia

      GA   Atlanta-Sandy Springs-Marietta   1986   137,139   137,139   95.0 %   95.0 %       —     —       $ 17.97

Lost Mountain Crossing

  JV-C2   20 %   GA   Atlanta-Sandy Springs-Marietta   1994   72,568   14,514   96.7 %   96.7 %       —     47,814   Publix   $ 11.78

Northlake Promenade

  JV-M   25 %   GA   Atlanta-Sandy Springs-Marietta   1986   25,394   6,349   90.7 %   90.7 %       —     —       $ 19.36

Paces Ferry Plaza

      GA   Atlanta-Sandy Springs-Marietta   1987   61,697   61,697   100.0 %   100.0 %       —     —       $ 29.96

Powers Ferry Square

      GA   Atlanta-Sandy Springs-Marietta   1987   95,703   95,703   95.8 %   95.8 %       —     —       $ 21.95

Powers Ferry Village

      GA   Atlanta-Sandy Springs-Marietta   1994   78,896   78,896   100.0 %   100.0 %       —     47,955   Publix   $ 10.31

Rivermont Station

      GA   Atlanta-Sandy Springs-Marietta   1996   90,267   90,267   76.8 %   76.8 %       —     58,261   Kroger   $ 15.79

Roswell Crossing

  JV-M   25 %   GA   Atlanta-Sandy Springs-Marietta   1999   201,979   50,495   92.8 %   92.8 %       —     11,606   Trader Joe’s, Pike Nurseries   $ 13.65

Russell Ridge

      GA   Atlanta-Sandy Springs-Marietta   1995   98,559   98,559   93.0 %   93.0 %       —     63,296   Kroger   $ 11.69

Trowbridge Crossing

  JV-M   25 %   GA   Atlanta-Sandy Springs-Marietta   1998   62,558   15,640   100.0 %   100.0 %       —     37,888   Publix   $ 10.87

Woodstock Crossing

  JV-M   25 %   GA   Atlanta-Sandy Springs-Marietta   1994   66,122   16,531   92.6 %   92.6 %       —     54,322   Kroger   $ 9.10
                                                     
      GA       2,044,724   1,634,190   92.2 %   91.6 %   92.2 %   91.6 %   88,713   595,583    
                                                     

Baker Hill Center

  JV-C   20 %   IL   Chicago-Naperville-Joliet   1998   135,355   27,071   95.1 %   95.1 %       —     72,397   Dominick’s   $ 14.54

Brentwood Commons

  JV-M2   24.95 %   IL   Chicago-Naperville-Joliet   1962   125,585   31,333   80.6 %   80.6 %       —     64,762   Dominick’s   $ 11.94

Carbondale Center

  JV-D   16.40 %   IL   Carbondale   1997   59,726   9,795   100.0 %   100.0 %       —     56,726   Schnucks   $ 10.16

Civic Center Plaza

  JV-M2   24.95 %   IL   Chicago-Naperville-Joliet   1989   264,973   66,111   97.5 %   97.5 %       —     87,135   Super H Mart, Home Depot   $ 10.71

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   $ 7.03

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, (Target)   $ 13.67

Frankfort Crossing Shpg Ctr

      IL   Chicago-Naperville-Joliet   1992   114,534   114,534   85.7 %   85.7 %       —     64,937   Jewel / OSCO   $ 12.60

Geneva Crossing

  JV-C   20 %   IL   Chicago-Naperville-Joliet   1997   123,182   24,636   92.7 %   92.7 %       —     72,385   Dominick’s   $ 13.99

Granite City

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

Hinsdale

      IL   Chicago-Naperville-Joliet   1986   178,960   178,960   83.7 %   83.7 %       —     69,540   Dominick’s   $ 13.76

McHenry Commons Shopping Center

  JV-M2   24.95 %   IL   Chicago-Naperville-Joliet   1988   100,526   25,081   17.6 %   17.6 %       —     —       $ 16.35

Montvale Commons

  JV-D   16.40 %   IL   Springfield   1996   73,937   12,126   98.1 %   98.1 %       —     62,447   Schnucks   $ 10.54

Oaks Shopping Center

  JV-M2   24.95 %   IL   Chicago-Naperville-Joliet   1983   135,005   33,684   87.3 %   87.3 %       —     63,863   Dominick’s   $ 14.77

Riverside Sq & River’s Edge

  JV-M2   24.95 %   IL   Chicago-Naperville-Joliet   1986   169,435   42,274   93.2 %   93.2 %       —     74,495   Dominick’s   $ 14.23

Riverview Plaza

  JV-M2   24.95 %   IL   Chicago-Naperville-Joliet   1981   139,256   34,744   100.0 %   100.0 %       —     50,094   Dominick’s   $ 11.55

Shorewood Crossing

  JV-C   20 %   IL   Chicago-Naperville-Joliet   2001   87,705   17,541   93.4 %   93.4 %       —     65,977   Dominick’s   $ 14.71

Shorewood Crossing II

  JV-C2   20 %   IL   Chicago-Naperville-Joliet   2005   86,276   17,255   98.1 %   98.1 %       —     —       $ 13.38

 

31


Portfolio Summary Report By Region

March 31, 2009

 

Property Name

  JV   REG’s
Ownership

%
    State  

CBSA

  Yr Const,
Last
Renovation
or Dev
Start Yr
  JVs at
100%
  REG’s
pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major
Tenants(1)

  Average Base
Rent/Sq. Ft(2)
            GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Stearns Crossing

  JV-C   20 %   IL   Chicago-Naperville-Joliet   1999   96,613   19,323   97.6 %   97.6 %       —     65,613   Dominick’s   $ 15.13

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   $ 11.29

Swansea Plaza

  JV-D   16.40 %   IL   St. Louis   1988   118,892   19,498   97.1 %   97.1 %       —     70,017   Schnucks   $ 10.07

Urbana Crossing

  JV-D   16.40 %   IL   Champaign-Urbana   1997   85,196   13,972   96.7 %   96.7 %       —     62,105   Schnucks   $ 11.11

Westbrook Commons

      IL   Chicago-Naperville-Joliet   1984   121,502   121,502   80.8 %   80.8 %       —     51,304   Dominick’s   $ 12.09
                                                     
      IL       2,773,048   917,499   89.0 %   86.6 %   89.0 %   86.6 %   117,000   1,355,730    
                                                     

Airport Crossing

      IN   Chicago-Naperville-Joliet   2006   11,924   11,924   66.4 %   66.4 %       89,911   —     (Kohl’s)   $ 18.00

Augusta Center

      IN   Chicago-Naperville-Joliet   2006   14,536   14,536   70.1 %   70.1 %       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   29.9 %   29.9 %       265,798   50,000   (Gander Mountain), (Wal-Mart Supercenter)   $ 19.33

Willow Lake Shopping Center

  JV-M2   24.95 %   IN   Indianapolis   1987   85,923   21,438   77.4 %   77.4 %       64,000   64,000   (Kroger)   $ 16.99

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   $ 21.92
                                                     
      IN       273,257   102,241   80.3 %   66.9 %   80.9 %   66.9 %   633,697   400,289    
                                                     

Walton Towne Center

      KY   Cincinnati-Middletown   2007   23,184   23,184   51.7 %   51.7 %       116,432   116,432   (Kroger)   $ 14.63
                                                     
      KY       23,184   23,184   51.7 %   51.7 %   NA     NA     116,432   116,432    
                                                     

Shops at Saugus

      MA   Boston-Cambridge-Quincy   2006   94,204   94,204   81.8 %   81.8 %       —     11,000   Trader Joe’s   $ 25.53

Speedway Plaza

  JV-C2   20 %   MA   Worcester   1988   185,279   37,056   99.4 %   99.4 %       —     59,970   Stop & Shop, BJ’s Wholesale   $ 10.26

Twin City Plaza

      MA   Boston-Cambridge-Quincy   2004   281,703   281,703   93.4 %   93.4 %       —     62,500   Shaw’s, Marshall’s   $ 16.21
                                                     
      MA       561,186   412,963   93.4 %   91.3 %   95.8 %   94.1 %   —     133,470    
                                                     

Bowie Plaza

  JV-M2   24.95 %   MD   Washington-Arlington-Alexandria   1966   104,037   25,957   84.8 %   84.8 %       —     21,750   Giant Food   $ 18.68

Clinton Park

  JV-C   20 %   MD   Washington-Arlington-Alexandria   2003   206,050   41,210   92.8 %   92.8 %       49,000   43,000   Giant Food, Sears, (Toys “R” Us)   $ 9.16

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   $ 18.43

Elkridge Corners

  JV-M2   24.95 %   MD   Baltimore-Towson   1990   73,529   18,345   100.0 %   100.0 %       —     39,571   Super Fresh   $ 14.66

Festival at Woodholme

  JV-M2   24.95 %   MD   Baltimore-Towson   1986   81,028   20,216   94.1 %   94.1 %       —     10,370   Trader Joe’s   $ 34.22

Firstfield Shopping Center

  JV-M2   24.95 %   MD   Washington-Arlington-Alexandria   1978   22,328   5,571   93.3 %   93.3 %       —     —       $ 35.13

Goshen Plaza

  JV-M2   24.95 %   MD   Washington-Arlington-Alexandria   1987   45,654   11,391   90.8 %   90.8 %       —     —       $ 19.51

King Farm Village Center

  JV-RC   25 %   MD   Washington-Arlington-Alexandria   2001   118,326   29,582   95.7 %   95.7 %       —     53,754   Safeway   $ 25.22

Lee Airport

      MD   Baltimore-Towson   2005   106,915   106,915   77.8 %   77.8 %       75,000   70,260   Giant Food, (Sunrise)     NA

Mitchellville Plaza

  JV-M2   24.95 %   MD   Washington-Arlington-Alexandria   1991   156,125   38,953   89.1 %   89.1 %       —     45,100   Food Lion   $ 22.12

Parkville Shopping Center

  JV-M2   24.95 %   MD   Baltimore-Towson   1961   162,435   40,528   97.2 %   97.2 %       —     41,223   Super Fresh   $ 12.43

Southside Marketplace

  JV-M2   24.95 %   MD   Baltimore-Towson   1990   125,146   31,224   95.3 %   95.3 %       —     44,264   Shoppers Food Warehouse   $ 15.36

Takoma Park

  JV-M2   24.95 %   MD   Washington-Arlington-Alexandria   1960   106,469   26,564   98.7 %   98.7 %       —     63,643   Shoppers Food Warehouse   $ 10.20

Valley Centre

  JV-M2   24.95 %   MD   Baltimore-Towson   1987   247,836   61,835   95.8 %   95.8 %       —     —       $ 14.85

Watkins Park Plaza

  JV-M2   24.95 %   MD   Washington-Arlington-Alexandria   1985   113,443   28,304   95.8 %   95.8 %       —     43,205   Safeway   $ 19.16

Woodmoor Shopping Center

  JV-M2   24.95 %   MD   Washington-Arlington-Alexandria   1954   67,403   16,817   90.2 %   90.2 %       —     —       $ 24.88
                                                     
      MD       1,873,759   537,602   93.6 %   91.2 %   94.5 %   94.6 %   124,000   546,197    
                                                     

Fenton Marketplace

      MI   Flint   1999   97,224   97,224   91.4 %   91.4 %       —     53,739   Farmer Jack   $ 12.94

State Street Crossing

      MI   Ann Arbor   2006   21,049   21,049   48.3 %   48.3 %       147,491   —     (Wal-Mart)   $ 22.62
                                                     
      MI       118,273   118,273   83.7 %   83.7 %   91.4 %   91.4 %   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   91.2 %   91.2 %       —     67,985   Schnucks   $ 9.49

Brentwood Plaza

  JV-D   16.40 %   MO   St. Louis   2002   60,452   9,914   100.0 %   100.0 %       —     51,800   Schnucks   $ 9.81

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   $ 10.64

Capital Crossing

  JV-D   16.40 %   MO   Jefferson City   2002   85,149   13,964   98.6 %   98.6 %       —     63,111   Schnucks   $ 11.14

City Plaza

  JV-D   16.40 %   MO   St. Louis   1998   80,149   13,144   100.0 %   100.0 %       —     62,348   Schnucks   $ 9.18

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   82.7 %   82.7 %       35,090   59,483   Schnucks, (Orlando Gardens Banquet Center)   $ 10.33

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)   $ 9.40

Lake St. Louis

  JV-D   16.40 %   MO   St. Louis   2004   75,643   12,405   100.0 %   100.0 %       —     63,187   Schnucks   $ 12.95

O’Fallon Centre

  JV-D   16.40 %   MO   St. Louis   1984   71,300   11,693   90.2 %   90.2 %       —     55,050   Schnucks   $ 8.23

Plaza 94

  JV-D   16.40 %   MO   St. Louis   2005   66,555   10,915   97.2 %   97.2 %       —     52,844   Schnucks   $ 9.58

Richardson Crossing

  JV-D   16.40 %   MO   St. Louis   2000   82,994   13,611   98.6 %   98.6 %       —     61,494   Schnucks   $ 12.15

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   100.0 %   100.0 %       —     56,201   Schnucks   $ 10.08

Twin Oaks

  JV-D   16.40 %   MO   St. Louis   2006   71,682   11,756   98.3 %   98.3 %       —     63,482   Schnucks   $ 12.06

University City Square

  JV-D   16.40 %   MO   St. Louis   1997   79,230   12,994   100.0 %   100.0 %       —     61,600   Schnucks   $ 9.17

Washington Crossing

  JV-D   16.40 %   MO   St. Louis   1999   117,626   19,291   95.9 %   95.9 %       —     56,250   Schnucks   $ 10.72

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   85.1 %   85.1 %       —     61,500   Schnucks   $ 11.49

Zumbehl Commons

  JV-D   16.40 %   MO   St. Louis   1990   116,682   19,136   94.2 %   94.2 %       —     74,672   Schnucks   $ 8.64
                                                     
      MO       2,265,422   371,529   96.8 %   96.8 %   96.8 %   96.8 %   661,441   1,337,449    
                                                     

Apple Valley Square

  JV-RC   25 %   MN   Minneapolis-St. Paul-Bloomington   1998   184,841   46,210   97.7 %   97.7 %       87,437   61,736   Rainbow Foods, Jo-Ann Fabrics, (Burlington Coat Factory)   $ 10.90

Colonial Square

  JV-M2   24.95 %   MN   Minneapolis-St. Paul-Bloomington   1959   93,200   23,253   97.9 %   97.9 %       —     43,978   Lund’s   $ 16.49

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   $ 12.17
                                                     
      MN       483,938   120,835   96.5 %   96.5 %   96.5 %   96.5 %   87,437   171,322    
                                                     

Cameron Village

  JV-CCV   30 %   NC   Raleigh-Cary   1949   635,918   190,775   85.3 %   85.3 %       —     79,830   Harris Teeter, Fresh Market   $ 15.63

Carmel Commons

      NC   Charlotte-Gastonia-Concord   1979   132,651   132,651   100.0 %   100.0 %       —     14,300   Fresh Market   $ 16.12

Cochran Commons

  JV-C2   20 %   NC   Charlotte-Gastonia-Concord   2003   66,020   13,204   97.4 %   97.4 %       —     41,500   Harris Teeter   $ 15.41

Fuquay Crossing

  JV-RC   25 %   NC   Raleigh-Cary   2002   124,774   31,194   93.5 %   93.5 %       —     46,478   Kroger   $ 9.82

Garner Towne Square

      NC   Raleigh-Cary   1998   221,776   221,776   96.4 %   96.4 %       273,000   57,590   Kroger, (Home Depot), (Target)   $ 13.08

 

32


Portfolio Summary Report By Region

March 31, 2009

 

Property Name

  JV   REG’s
Ownership

%
    State  

CBSA

  Yr Const,
Last
Renovation
or Dev
Start Yr
  JVs at
100%
  REG’s
pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major Tenants(1)

  Average Base
Rent/Sq. Ft(2)
            GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Glenwood Village

      NC   Raleigh-Cary   1983   42,864   42,864   100.0 %   100.0 %       —     27,764   Harris Teeter   $ 13.57

Harris Crossing

      NC   Burlington   2007   76,818   76,818   71.4 %   71.4 %       —     53,365   Harris Teeter     NA

Lake Pine Plaza

      NC   Raleigh-Cary   1997   87,690   87,690   98.4 %   98.4 %       —     57,590   Kroger   $ 11.70

Maynard Crossing

      NC   Raleigh-Cary   1997   122,782   122,782   95.0 %   95.0 %       —     55,973   Kroger   $ 15.14

Middle Creek Commons

      NC   Raleigh-Cary   2006   73,635   73,635   79.6 %   79.6 %       —     49,495   Lowes Foods   $ 15.22

Shoppes of Kildaire

  JV-M2   24.95 %   NC   Raleigh-Cary   1986   148,204   36,977   92.1 %   92.1 %       —     18,613   Trader Joe’s   $ 14.86

Southpoint Crossing

      NC   Durham   1998   103,128   103,128   98.6 %   98.6 %       —     59,160   Kroger   $ 15.62

Sutton Square

  JV-C2   20 %   NC   Raleigh-Cary   1985   101,846   20,369   80.2 %   80.2 %       —     24,167     $ 14.77

Woodcroft Shopping Center

      NC   Durham   1984   89,833   89,833   97.0 %   97.0 %       —     40,832   Food Lion   $ 11.87
                                                     
      NC       2,027,939   1,243,696   90.6 %   92.4 %   91.8 %   94.8 %   273,000   626,657    
                                                     

Merrimack Shopping Center

      NH   Manchester-Nashua   2004   84,793   84,793   79.0 %   79.0 %       —     54,000   Shaw’s   $ 12.09
                                                     
      NH       84,793   84,793   79.0 %   79.0 %   79.0 %   79.0 %   —     54,000    
                                                     

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   $ 21.98

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   93,516   93,516   84.5 %   84.5 %       —     53,963   Albertsons   $ 15.03

Deer Springs Town Center

      NV   Las Vegas-Paradise   2007   338,488   338,488   76.7 %   76.7 %       132,360   —     (Target), Home Depot, Toys “R” Us     NA

Centennial Crossroads Plaza

  JV-M   25.00 %   NV   Las Vegas-Paradise   2002   99,064   24,766   93.4 %   93.4 %       154,000   55,256   Von’s Food & Drug, (Target)   $ 11.58
                                                     
      NV       531,068   456,770   81.2 %   79.2 %   89.1 %   86.3 %   286,360   109,219    
                                                     

Beckett Commons

      OH   Cincinnati-Middletown   1995   121,498   121,498   100.0 %   100.0 %       —     70,815   Kroger   $ 10.08

Cherry Grove

      OH   Cincinnati-Middletown   1997   195,513   195,513   96.1 %   96.1 %       —     66,336   Kroger   $ 10.23

East Pointe

      OH   Columbus   1993   86,503   86,503   100.0 %   100.0 %       —     59,120   Kroger   $ 10.74

Hyde Park

      OH   Cincinnati-Middletown   1995   396,810   396,810   96.1 %   96.1 %       —     169,267   Kroger, Biggs   $ 13.71

Indian Springs Market Center

  JV-RRP   20 %   OH   Cincinnati-Middletown   2005   146,116   29,223   100.0 %   100.0 %       203,000   —     Kohl’s, (Wal-Mart Supercenter)   $ 5.09

Kingsdale Shopping Center

      OH   Columbus   1999   266,878   266,878   44.0 %   44.0 %       —     56,006   Giant Eagle   $ 14.23

Kroger New Albany Center

      OH   Columbus   1999   91,722   91,722   93.2 %   93.2 %       —     63,805   Kroger   $ 11.76

Maxtown Road (Northgate)

      OH   Columbus   1996   85,100   85,100   100.0 %   100.0 %       90,000   62,000   Kroger, (Home Depot)   $ 10.88

Park Place Shopping Center

      OH   Columbus   1988   106,832   106,832   58.9 %   58.9 %       —     —       $ 9.62

Red Bank Village

      OH   Cincinnati-Middletown   2006   186,160   186,160   81.5 %   81.5 %       —     —     Wal-Mart   $ 4.99

Regency Commons

      OH   Cincinnati-Middletown   2004   30,770   30,770   80.5 %   80.5 %       —     —       $ 23.42

Shoppes at Mason

      OH   Cincinnati-Middletown   1997   80,800   80,800   96.5 %   96.5 %       —     56,800   Kroger   $ 10.17

Sycamore Crossing & Sycamore Plaza

  JV-RRP   20.00 %   OH   Cincinnati-Middletown   1966   390,957   78,191   87.8 %   87.8 %       —     25,723   Fresh Market, Macy’s Furniture Gallery, Toys ‘R Us, Dick’s Sporting Goods   $ 16.65

Wadsworth Crossing

      OH   Cleveland-Elyria-Mentor   2005   108,170   108,170   83.3 %   83.3 %       336,263   —     (Kohl’s), (Lowe’s), (Target)   $ 13.27

Westchester Plaza

      OH   Cincinnati-Middletown   1988   88,181   88,181   96.9 %   96.9 %       —     66,523   Kroger   $ 9.88

Windmiller Plaza Phase I

      OH   Columbus   1997   140,437   140,437   97.5 %   97.5 %       —     101,428   Kroger   $ 8.45
                                                     
      OH       2,522,447   2,092,789   86.6 %   85.7 %   87.2 %   86.3 %   629,263   797,823    
                                                     

Corvallis Market Center

      OR   Corvallis   2006   84,531   84,531   85.8 %   85.8 %       —     —       $ 16.50

Greenway Town Center

  JV-M2   24.95 %   OR   Portland-Vancouver-Beaverton   1979   93,101   23,229   98.1 %   98.1 %       —     37,500   Unified Western Grocers   $ 12.63

Hillsboro Market Center

  JV-M   25 %   OR   Portland-Vancouver-Beaverton   2000   148,051   37,013   94.0 %   94.0 %       —     57,370   Albertsons   $ 14.00

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   98.2 %   98.2 %       —     41,132   Safeway   $ 14.58

Sherwood Crossroads

      OR   Portland-Vancouver-Beaverton   1999   87,966   87,966   98.6 %   98.6 %       —     55,227   Safeway   $ 11.03

Sherwood Market Center

      OR   Portland-Vancouver-Beaverton   1995   124,259   124,259   99.0 %   99.0 %       —     49,793   Albertsons   $ 17.89

Sunnyside 205

      OR   Portland-Vancouver-Beaverton   1988   52,710   52,710   100.0 %   100.0 %       —     —       $ 21.55

Tanasbourne Market

      OR   Portland-Vancouver-Beaverton   2006   71,000   71,000   100.0 %   100.0 %       —     56,500   Whole Foods   $ 25.03

Walker Center

      OR   Portland-Vancouver-Beaverton   1987   89,610   89,610   100.0 %   100.0 %       —     —     Sports Authority   $ 17.19
                                                     
      OR       976,678   795,767   97.1 %   97.5 %   98.2 %   98.9 %   —     297,522    
                                                     

Allen Street Shopping Center

  JV-M2   24.95 %   PA   Allentown-Bethlehem-Easton   1958   46,228   11,534   96.7 %   96.7 %       —     22,075   Ahart Market   $ 12.47

City Avenue Shopping Center

  JV-M2   24.95 %   PA   Philadelphia-Camden-Wilmington   1960   159,036   39,679   94.2 %   94.2 %       —     —       $ 17.28

Gateway Shopping Center

      PA   Philadelphia-Camden-Wilmington   1960   219,337   219,337   90.2 %   90.2 %       —     11,100   Trader Joe’s   $ 23.78

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   86,782   86,782   62.9 %   62.9 %       133,000   —     (Target), Sports Authority     NA

Mayfair Shopping Center

  JV-M2   24.95 %   PA   Philadelphia-Camden-Wilmington   1988   112,276   28,013   86.8 %   86.8 %       —     25,673   Shop ‘N Bag   $ 15.90

Mercer Square Shopping Center

  JV-M2   24.95 %   PA   Philadelphia-Camden-Wilmington   1988   91,400   22,804   92.1 %   92.1 %       —     50,708   Genuardi’s   $ 18.96

Newtown Square Shopping Center

  JV-M2   24.95 %   PA   Philadelphia-Camden-Wilmington   1970   146,893   36,650   91.1 %   91.1 %       —     56,226   Acme Markets   $ 14.83

Silver Spring Square

  JV-RRP   20.00 %   PA   Harrisburg-Carlisle   2005   314,449   62,890   95.9 %   95.9 %       139,377   130,000   Wegmans, (Target)   $ 14.98

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   $ 7.05

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   $ 17.14
                                                     
      PA       1,420,725   584,273   90.7 %   87.6 %   92.5 %   91.7 %   272,377   419,440    
                                                     

Buckwalter Village

      SC   Hilton Head Island-Beaufort   2006   59,602   59,602   88.3 %   88.3 %       —     45,600   Publix   $ 13.50

Fairview Market

  JV-M   25 %   SC   Greenville   1998   53,888   13,472   97.4 %   97.4 %       —     37,888   Publix   $ 10.99

Merchants Village

  JV-M   25 %   SC   Charleston-North Charleston   1997   79,724   19,931   97.0 %   97.0 %       —     37,888   Publix   $ 13.17

Murray Landing

  JV-M3   25 %   SC   Columbia   2003   64,359   16,090   97.8 %   97.8 %       —     44,840   Publix   $ 12.35

Orangeburg

      SC   Charleston-North Charleston   2006   14,820   14,820   100.0 %   100.0 %       —     —       $ 23.01

Queensborough Shopping Center

  JV-O   50 %   SC   Charleston-North Charleston   1993   82,333   41,167   100.0 %   100.0 %       —     65,796   Publix   $ 10.13

Surfside Beach Commons

  JV-C2   20 %   SC   Myrtle Beach-Conway-North Myrtle Beach   1999   59,881   11,976   94.5 %   94.5 %       —     46,624   Bi-Lo   $ 11.73
                                                     
      SC       414,607   177,057   96.3 %   94.9 %   97.6 %   98.3 %   —     278,636    
                                                     

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   0.0 %   0.0 %       177,000   —     (Wal-Mart)     NA

Harpeth Village Fieldstone

      TN   Nashville-Davidson- Murfreesboro   1998   70,091   70,091   100.0 %   100.0 %       —     55,377   Publix   $ 13.50

 

33


Portfolio Summary Report By Region

March 31, 2009

 

Property Name

  JV   REG’s
Ownership

%
    State  

CBSA

  Yr Const,
Last
Renovation
or Dev
Start Yr
  JVs at
100%
  REG’s
pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major
Tenants(1)

  Average Base
Rent/Sq. Ft(2)
            GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Lebanon Center

      TN   Nashville-Davidson- Murfreesboro   2006   63,801   63,801   75.9 %   75.9 %       —     45,600   Publix   $ 12.14

Nashboro Village

      TN   Nashville-Davidson- Murfreesboro   1998   86,811   86,811   96.8 %   96.8 %       —     61,224   Kroger   $ 10.57

Northlake Village I & II

      TN   Nashville-Davidson - Murfreesboro   1988   137,807   137,807   85.3 %   85.3 %       —     64,537   Kroger   $ 12.99

Peartree Village

      TN   Nashville-Davidson- Murfreesboro   1997   109,904   109,904   97.9 %   97.9 %       —     60,647   Harris Teeter   $ 17.71
                                                     
      TN       570,235   498,285   91.4 %   90.7 %   93.4 %   92.9 %   302,500   350,578    
                                                     

Alden Bridge

      TX   Houston-Baytown-Sugar Land   1998   138,953   138,953   95.4 %   95.4 %       —     67,768   Kroger   $ 16.80

Atascocita Center

      TX   Houston-Baytown-Sugar Land   2003   97,240   97,240   94.3 %   94.3 %       —     65,740   Kroger   $ 10.10

Bethany Park Place

      TX   Dallas-Fort Worth-Arlington   1998   98,906   98,906   98.0 %   98.0 %       —     83,214   Kroger   $ 11.16

Cochran’s Crossing

      TX   Houston-Baytown-Sugar Land   1994   138,192   138,192   94.2 %   94.2 %       —     63,449   Kroger   $ 16.02

Cooper Street

      TX   Dallas-Fort Worth-Arlington   1992   133,196   133,196   90.8 %   90.8 %       102,950   —     (Home Depot)   $ 10.58

Fort Bend Center

      TX   Houston-Baytown-Sugar Land   2000   30,164   30,164   92.1 %   92.1 %       67,106   67,106   (Kroger)   $ 16.67

Hancock

      TX   Austin-Round Rock   1998   410,438   410,438   95.7 %   95.7 %       —     90,217   H.E.B., Sears   $ 12.64

Hickory Creek Plaza

      TX   Dallas-Fort Worth-Arlington   2006   28,134   28,134   24.4 %   24.4 %       81,264   81,264   (Kroger)   $ 23.30

Hillcrest Village

      TX   Dallas-Fort Worth-Arlington   1991   14,530   14,530   100.0 %   100.0 %       —     —       $ 33.87

Highland Village

      TX   Dallas-Fort Worth-Arlington   2005   351,635   351,635   79.6 %   79.6 %       —     —     AMC Theater   $ 26.07

Indian Springs Center

  JV-O   50 %   TX   Houston-Baytown-Sugar Land   2003   136,625   68,313   96.0 %   96.0 %       —     79,000   H.E.B.   $ 18.49

Keller Town Center

      TX   Dallas-Fort Worth-Arlington   1999   114,937   114,937   93.1 %   93.1 %       —     63,631   Tom Thumb   $ 14.15

Kleinwood Center

  JV-M3   25 %   TX   Houston-Baytown-Sugar Land   2003   148,964   37,241   84.6 %   84.6 %       —     80,925   H.E.B.   $ 16.55

Kleinwood Center II

      TX   Houston-Baytown-Sugar Land   2005   45,000   45,000   100.0 %   100.0 %       45,000   —     (LA Fitness)   $ 16.50

Lebanon/Legacy Center

      TX   Dallas-Fort Worth-Arlington   2002   56,674   56,674   93.9 %   93.9 %       62,804   62,804   (Albertsons)   $ 22.74

Main Street Center

  JV-M2   24.95 %   TX   Dallas-Fort Worth-Arlington   2002   42,754   10,667   74.8 %   74.8 %       62,322   62,322   (Albertsons)   $ 20.68

Market at Preston Forest

      TX   Dallas-Fort Worth-Arlington   1990   96,353   96,353   98.8 %   98.8 %       —     64,228   Tom Thumb   $ 17.96

Market at Round Rock

      TX   Austin-Round Rock   1987   123,046   123,046   60.8 %   60.8 %       —     —       $ 18.11

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   $ 14.54

Mockingbird Common

      TX   Dallas-Fort Worth-Arlington   1987   120,321   120,321   98.3 %   98.3 %       —     48,525   Tom Thumb   $ 14.60

North Hills

      TX   Austin-Round Rock   1995   144,020   144,020   93.7 %   93.7 %       —     60,465   H.E.B.   $ 17.89

Panther Creek

      TX   Houston-Baytown-Sugar Land   1994   165,560   165,560   93.3 %   93.3 %       —     65,800   Randall’s Food   $ 16.53

Preston Park

      TX   Dallas-Fort Worth-Arlington   1985   239,333   239,333   89.7 %   89.7 %       —     53,118   Tom Thumb   $ 24.87

Prestonbrook

      TX   Dallas-Fort Worth-Arlington   1998   91,537   91,537   97.2 %   97.2 %       —     63,636   Kroger   $ 13.40

Prestonwood Park

      TX   Dallas-Fort Worth-Arlington   1999   101,167   101,167   68.1 %   68.1 %       62,322   62,322   (Albertsons)   $ 19.08

Rockwall Town Center

      TX   Dallas-Fort Worth-Arlington   2004   46,095   46,095   100.0 %   100.0 %       73,770   57,017   (Kroger)   $ 22.44

Shiloh Springs

      TX   Dallas-Fort Worth-Arlington   1998   110,040   110,040   94.7 %   94.7 %       —     60,932   Kroger   $ 14.42

Signature Plaza

      TX   Dallas-Fort Worth-Arlington   2004   32,414   32,414   54.9 %   54.9 %       61,962   61,962   (Kroger)   $ 23.52

Sterling Ridge

      TX   Houston-Baytown-Sugar Land   2000   128,643   128,643   100.0 %   100.0 %       —     63,373   Kroger   $ 17.65

Sweetwater Plaza

  JV-C   20 %   TX   Houston-Baytown-Sugar Land   2000   134,045   26,809   95.3 %   95.3 %       —     65,241   Kroger   $ 15.97

Trophy Club

      TX   Dallas-Fort Worth-Arlington   1999   106,507   106,507   89.7 %   89.7 %       —     63,654   Tom Thumb   $ 13.25

Waterside Marketplace

      TX   Houston-Baytown-Sugar Land   2007   24,859   24,859   60.7 %   60.7 %       102,984   102,984   (Kroger)   $ 23.56

Weslayan Plaza East

  JV-M2   24.95 %   TX   Houston-Baytown-Sugar Land   1969   169,693   42,338   100.0 %   100.0 %       —     —       $ 13.75

Weslayan Plaza West

  JV-M2   24.95 %   TX   Houston-Baytown-Sugar Land   1969   186,069   46,424   92.7 %   92.7 %       —     51,960   Randall’s Food   $ 16.37

Westwood Village

      TX   Houston-Baytown-Sugar Land   2006   183,459   183,459   84.6 %   84.6 %       126,874   —     (Target)   $ 15.54

Woodway Collection

  JV-M2   24.95 %   TX   Houston-Baytown-Sugar Land   1974   111,165   27,736   86.9 %   86.9 %       —     56,596   Randall’s Food   $ 15.14
                                                     
      TX       4,403,998   3,656,662   90.1 %   89.6 %   92.0 %   91.9 %   849,358   1,923,246    
                                                     

601 King Street

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1980   8,349   2,083   79.2 %   79.2 %       —     —       $ 49.02

Ashburn Farm Market Center

      VA   Washington-Arlington-Alexandria   2000   91,905   91,905   98.5 %   98.5 %       —     48,999   Giant Food   $ 21.54

Ashburn Farm Village Center

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1996   88,897   22,180   97.3 %   97.3 %       —     57,030   Shoppers Food Warehouse   $ 14.12

Braemar Shopping Center

  JV-RC   25 %   VA   Washington-Arlington-Alexandria   2004   96,439   24,110   95.9 %   95.9 %       —     57,860   Safeway   $ 17.89

Centre Ridge Marketplace

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1996   104,100   25,973   100.0 %   100.0 %       —     55,138   Shoppers Food Warehouse   $ 16.48

Cheshire Station

      VA   Washington-Arlington-Alexandria   2000   97,156   97,156   98.8 %   98.8 %       —     55,163   Safeway   $ 16.46

Culpeper Colonnade

      VA   Culpeper   2006   143,725   143,725   93.3 %   93.3 %       127,307   —     (Target)   $ 16.05

Fairfax Shopping Center

      VA   Washington-Arlington-Alexandria   1955   85,482   85,482   78.8 %   78.8 %       —     —       $ 13.94

Festival at Manchester Lakes

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1990   165,130   41,200   98.5 %   98.5 %       —     65,000   Shoppers Food Warehouse   $ 22.67

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)   $ 13.96

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   $ 20.30

Gayton Crossing

  JV-M2   24.95 %   VA   Richmond   1983   156,917   39,151   94.6 %   94.6 %       —     38,408   Ukrop’s   $ 13.34

Greenbriar Town Center

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1972   343,006   85,580   98.1 %   98.1 %       —     62,319   Giant Food   $ 21.31

Hanover Village Shopping Center

  JV-M2   24.95 %   VA   Richmond   1971   96,146   23,988   83.3 %   83.3 %       —     —       $ 9.05

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)   $ 19.93

Kamp Washington Shopping Center

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1960   71,825   17,920   95.8 %   95.8 %       —     —       $ 32.77

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   $ 23.54

Lorton Station Marketplace

  JV-C2   20 %   VA   Washington-Arlington-Alexandria   2005   132,445   26,489   95.0 %   95.0 %       —     63,000   Shoppers Food Warehouse   $ 18.65

Lorton Town Center

  JV-C2   20 %   VA   Washington-Arlington-Alexandria   2005   51,807   10,361   91.3 %   91.3 %       —     —       $ 28.39

Market at Opitz Crossing

      VA   Washington-Arlington-Alexandria   2003   149,791   149,791   82.4 %   82.4 %       —     51,922   Safeway   $ 14.93

Saratoga Shopping Center

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1977   113,013   28,197   97.8 %   97.8 %       —     55,713   Giant Food   $ 15.98

Shops at County Center

      VA   Washington-Arlington-Alexandria   2005   96,694   96,694   98.8 %   98.8 %       —     52,409   Harris Teeter   $ 20.53

Signal Hill

  JV-C2   20.00 %   VA   Washington-Arlington-Alexandria   2004   95,172   19,034   96.2 %   96.2 %       —     67,470   Shoppers Food Warehouse   $ 18.21

Stonewall

      VA   Washington-Arlington-Alexandria   2007   293,744   293,744   91.2 %   91.2 %       —     140,000   Wegmans   $ 14.30

Town Center at Sterling Shopping Center

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1980   190,069   47,422   95.7 %   95.7 %       —     46,935   Giant Food   $ 17.77

Village Center at Dulles

  JV-C   20 %   VA   Washington-Arlington-Alexandria   1991   298,271   59,654   97.7 %   97.7 %       —     48,424   Shoppers Food Warehouse, Gold’s Gym   $ 20.57

Village Shopping Center

  JV-M2   24.95 %   VA   Richmond   1948   111,177   27,739   100.0 %   100.0 %       —     45,023   Ukrop’s   $ 17.85

Willston Centre I

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1952   105,376   26,291   93.8 %   93.8 %       —     —       $ 20.93

Willston Centre II

  JV-M2   24.95 %   VA   Washington-Arlington-Alexandria   1986   127,449   31,799   96.2 %   96.2 %       140,984   42,491   Safeway, (Target)   $ 18.24
                                                     
      VA       3,735,926   1,610,846   95.2 %   93.4 %   95.7 %   94.0 %   534,526   1,258,779    
                                                     

 

34


Portfolio Summary Report By Region

March 31, 2009

 

Property Name

  JV   REG’s
Ownership

%
    State  

CBSA

  Yr Const,
Last
Renovation
or Dev
Start Yr
  JVs at
100%
  REG’s
pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major
Tenants(1)

  Average Base
Rent/Sq. Ft(2)
            GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
         

Aurora Marketplace

  JV-M2   24.95 %   WA   Seattle-Tacoma-Bellevue   1991   106,921   26,677   94.7 %   94.7 %       —     48,893   Safeway   $ 15.05

Cascade Plaza

  JV-C   20 %   WA   Seattle-Tacoma-Bellevue   1999   211,072   42,214   97.1 %   97.1 %       —     49,440   Safeway   $ 11.67

Eastgate Plaza

  JV-M2   24.95 %   WA   Seattle-Tacoma-Bellevue   1956   78,230   19,518   100.0 %   100.0 %       —     28,775   Albertsons   $ 21.22

Inglewood Plaza

      WA   Seattle-Tacoma-Bellevue   1985   17,253   17,253   88.4 %   88.4 %       —     —     —     $ 29.50

Lynnwood - H Mart

      WA   Seattle-Tacoma-Bellevue   2007   —     —     0.0 %   0.0 %       —     —     —       NA

Orchards Market Center I

  JV-RRP   20 %   WA   Portland-Vancouver-Beaverton   2004   100,663   20,133   100.0 %   100.0 %       —     —     Sportsman’s Warehouse   $ 12.51

Orchards Market Center II

      WA   Portland-Vancouver-Beaverton   2005   77,478   77,478   89.9 %   89.9 %       —     —     LA Fitness   $ 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)   $ 21.99

Pine Lake Village

      WA   Seattle-Tacoma-Bellevue   1989   102,953   102,953   96.4 %   96.4 %       —     40,982   Quality Foods   $ 19.02

Sammamish-Highlands

      WA   Seattle-Tacoma-Bellevue   1992   101,289   101,289   96.1 %   96.1 %       55,000   55,000   (Safeway)   $ 23.42

Southcenter

      WA   Seattle-Tacoma-Bellevue   1990   58,282   58,282   88.4 %   88.4 %       111,900   —     (Target)   $ 32.90

Thomas Lake

      WA   Seattle-Tacoma-Bellevue   1998   103,872   103,872   96.1 %   96.1 %       —     50,065   Albertsons   $ 14.94
                                                     
      WA       1,038,568   589,768   96.1 %   94.7 %   96.6 %   95.5 %   397,200   273,155    
                                                     

Racine Centre Shopping Center

  JV-M2   24.95 %   WI   Racine   1988   135,827   33,889   98.2 %   98.2 %       —     50,979   Piggly Wiggly   $ 7.38

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   $ 7.53
                                                     
      WI       269,128   67,147   97.7 %   97.7 %   97.7 %   97.7 %   —     120,069    
                                                     

Regency Centers Total

            46,786,906   29,709,825   91.8 %   90.6 %   93.6 %   93.3 %   8,553,298   17,883,986    
                                                     

 

(1) Major Tenants are the grocer anchor and any tenant over 40,000 square feet. Tenants in parenthesis own their own GLA.
(2) Average Base Rent/Sq. Ft. does not include ground leases.

JV-C: Co-investment Partnership with Oregon

JV-C2: Co-investment Partnership with Oregon

JV-CCV: Co-investment Partnership with Oregon

JV-RC: Co-investment Partnership with CalSTRS

JV-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

Properties managed by Regency, but not owned

 

Bear Creek Village Center    CA    Riverside-San Bernardino-Ontario    75,220
Campus Marketplace    CA    San Diego-Carlsbad-San Marcos    144,289
Lynnhaven    FL    Panama City-Lynn Haven    63,871
Palm Harbor Shopping Village    FL    Palm Coast    166,041
Pebblebrook Plaza    FL    Naples-Marco Island    76,767
Buckhead Crossing    GA    Atlanta-Sandy Springs-Marietta    221,874
Orchard Square    GA    Atlanta-Sandy Springs-Marietta    93,222
Powers Ferry Kroger    GA    Atlanta-Sandy Springs-Marietta    45,528
Heritage Plaza - Chicago    IL    Chicago-Naperville-Joliet    128,871
Franklin Square    KY    Frankfort    203,317
Regency Milford Center    OH    Cincinnati-Middletown    108,923
Cherry Park Market    OR    Portland-Vancouver-Beaverton    113,518
          

Total square footage managed by Regency, but not owned

         1,441,441
          

 

35


Significant Tenant Rents – Wholly Owned and Regency’s Pro-Rata Share of Co-investment Partnerships

March 31, 2009

 

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

   2,476,841    8.61 %   $ 23,526,157    5.51 %   48    9

Publix

   1,871,178    6.51 %     16,989,717    3.98 %   56    21

Safeway

   1,640,872    5.71 %     15,865,207    3.72 %   57    32

Supervalu

   950,472    3.30 %     11,042,550    2.59 %   31    17

CVS

   459,135    1.60 %     6,877,223    1.61 %   50    23

Blockbuster Video

   290,621    1.01 %     6,217,572    1.46 %   73    26

TJX Companies

   421,255    1.46 %     4,267,302    1.00 %   25    13

Wells Fargo Bank

   69,976    0.24 %     3,736,477    0.88 %   53    28

Starbucks

   102,916    0.36 %     3,551,371    0.83 %   91    36

PETCO

   176,951    0.62 %     3,299,117    0.77 %   22    12

Sears Holdings

   435,225    1.51 %     3,296,350    0.77 %   14    8

Walgreens

   193,323    0.67 %     2,986,861    0.70 %   19    7

Rite Aid

   213,293    0.74 %     2,888,318    0.68 %   27    15

Schnucks

   309,522    1.08 %     2,695,784    0.63 %   31    31

Bank of America

   68,836    0.24 %     2,676,075    0.63 %   32    14

Ross Dress For Less

   181,100    0.63 %     2,664,734    0.62 %   14    10

Hallmark

   145,063    0.50 %     2,557,236    0.60 %   52    26

Subway

   87,004    0.30 %     2,503,714    0.59 %   107    51

H.E.B.

   210,413    0.73 %     2,499,163    0.59 %   4    2

JPMorgan Chase Bank

   66,791    0.23 %     2,472,973    0.58 %   27    8

The UPS Store

   92,699    0.32 %     2,344,109    0.55 %   99    44

Whole Foods

   109,613    0.38 %     2,321,210    0.54 %   5    3

Harris Teeter

   182,108    0.63 %     2,315,621    0.54 %   7    4

Best Buy

   113,280    0.39 %     2,310,476    0.54 %   7    4

Michael’s

   190,496    0.66 %     2,294,054    0.54 %   12    4

PetSmart

   149,326    0.52 %     2,276,767    0.53 %   11    6

Staples

   147,312    0.51 %     2,224,514    0.52 %   12    6

Sports Authority

   129,427    0.45 %     2,211,673    0.52 %   4    1

Target

   268,864    0.93 %     2,186,323    0.51 %   3    1

Ahold

   191,645    0.67 %     2,166,951    0.51 %   10    8

Stater Bros.

   139,961    0.49 %     2,122,914    0.50 %   4    1

Fuel Pad base rent (below) is included in the respective grocer’s annualized base rent above.

 

Grocer fuel pads on ground leases

   Annualized
Base Rent(2)

Safeway Total

   $ 125,300

Kroger Total

     34,450

Supervalu Total

     10,625

Schnucks Total

     6,560

 

           # of
Tenant-
Owned
Stores
   # of
Stores

including
Tenant-
Owned

GLA owned and occupied by the anchor not included above:

        

Target

   1,949,246    21    24

Kroger

   679,300    9    57

Safeway

   314,000    6    63

Sears Holdings

   57,435    1    15

Supervalu

   72,514    3    34

Publix

   62,771    1    57
          
   3,135,266      
          

 

(1) GLA includes only Regency’s pro-rata share of GLA in unconsolidated co-investment partnerships.
(2) Annualized Base Rent includes only Regency’s pro-rata share of rent from unconsolidated co-investment partnerships.

 

36


Significant Tenant Rents – Wholly Owned and 100% of Co-investment Partnerships

March 31, 2009

 

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

   2,984,785    6.55 %   $ 30,460,181    4.54 %   57    32

Kroger

   2,818,345    6.19 %   $ 25,408,646    3.79 %   48    9

Publix

   2,567,406    5.64 %   $ 23,331,360    3.48 %   56    21

Supervalu

   1,605,782    3.53 %   $ 17,769,171    2.65 %   31    17

Schnucks

   1,887,329    4.14 %   $ 16,437,709    2.45 %   31    31

CVS

   718,350    1.58 %   $ 11,013,181    1.64 %   50    23

Blockbuster Video

   400,258    0.88 %   $ 8,533,283    1.27 %   73    26

TJX Companies

   695,007    1.53 %   $ 7,095,552    1.06 %   25    13

Wells Fargo Bank

   122,755    0.27 %   $ 6,227,105    0.93 %   53    28

PETCO

   313,537    0.69 %   $ 5,967,410    0.89 %   22    12

Ross Dress For Less

   400,851    0.88 %   $ 5,627,339    0.84 %   14    10

Starbucks

   148,349    0.33 %   $ 5,096,426    0.76 %   91    36

Ahold

   472,690    1.04 %   $ 4,765,993    0.71 %   10    8

Sears Holdings

   596,196    1.31 %   $ 4,711,038    0.70 %   14    8

Rite Aid

   383,940    0.84 %   $ 4,595,140    0.69 %   27    15

Bank of America

   97,463    0.21 %   $ 4,167,112    0.62 %   32    14

Hallmark

   239,697    0.53 %   $ 4,100,892    0.61 %   52    26

Walgreens

   263,496    0.58 %   $ 4,084,965    0.61 %   19    7

Subway

   141,311    0.31 %   $ 3,961,942    0.59 %   107    51

24 Hour Fitness

   198,706    0.44 %   $ 3,940,020    0.59 %   6    4

Whole Foods

   182,066    0.40 %   $ 3,923,052    0.58 %   5    3

Target

   355,430    0.78 %   $ 3,917,636    0.58 %   3    1

Harris Teeter

   315,760    0.69 %   $ 3,884,755    0.58 %   7    4

H.E.B.

   310,607    0.68 %   $ 3,874,163    0.58 %   4    2

PetSmart

   248,696    0.55 %   $ 3,680,315    0.55 %   11    6

Staples

   249,021    0.55 %   $ 3,531,887    0.53 %   12    6

The UPS Store

   141,308    0.31 %   $ 3,525,505    0.53 %   99    44

Best Buy

   170,259    0.37 %   $ 3,494,338    0.52 %   7    4

JPMorgan Chase Bank

   90,480    0.20 %   $ 3,426,636    0.51 %   27    8

Fuel Pad base rent (below) is included in the respective grocer’s annualized base rent above.

 

Grocer fuel pads on ground leases

   Annualized
Base Rent(2)

Safeway Total

   $ 332,000

Kroger Total

     44,200

Supervalu Total

     42,500

Schnucks Total

     40,000

 

           # of
Tenant-
Owned
Stores
   # of
Stores

including
Tenant-
Owned

GLA owned and occupied by the anchor not included above:

          

Target

   2,790,406    21    24

Kroger

   727,332    9    57

Safeway

   314,000    6    63

Sears Holdings

   230,200    1    15

Supervalu

   101,721    3    34

Publix

   62,771    1    57
          
   4,226,430      
          

 

(1) GLA includes 100% of the GLA in unconsolidated co-investment partnerships.
(2) Total Annualized Base Rent includes 100% of the base rent in unconsolidated co-investment partnerships.

 

37


Tenant Lease Expirations

March 31, 2009

 

All Tenants

                                            
          Regency’s Pro-Rata Share    Co-investment Partnerships at 100%  

Lease
Expiration Year

   Pro-Rata
Expiring GLA
   Percent of
Pro-Rata
Expiring
GLA
    Pro-Rata
In-Place
Minimum 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)    285,595    1.1 %   $ 4,795,228    1.1 %   $ 16.79    488,162    1.2 %   $ 8,035,219    1.2 %
2009    1,899,268    7.5 %     36,772,230    8.6 %     19.36    3,125,506    7.6 %     59,670,849    8.9 %
2010    2,395,962    9.5 %     45,899,182    10.8 %     19.16    3,928,764    9.6 %     72,176,590    10.8 %
2011    2,918,590    11.6 %     52,196,192    12.2 %     17.88    4,331,447    10.6 %     79,168,302    11.8 %
2012    3,222,458    12.8 %     59,608,457    14.0 %     18.50    4,952,982    12.1 %     90,395,317    13.5 %
2013    2,530,599    10.0 %     49,186,076    11.5 %     19.44    4,327,238    10.6 %     76,595,819    11.4 %
2014    1,125,702    4.5 %     20,317,217    4.8 %     18.05    1,866,347    4.6 %     32,904,915    4.9 %
2015    687,679    2.7 %     11,528,649    2.7 %     16.76    1,342,321    3.3 %     22,299,935    3.3 %
2016    724,359    2.9 %     12,419,009    2.9 %     17.14    1,642,679    4.0 %     25,068,867    3.7 %
2017    1,243,896    4.9 %     21,692,906    5.1 %     17.44    2,106,076    5.1 %     35,008,322    5.2 %
2018    1,301,595    5.2 %     20,318,081    4.8 %     15.61    2,001,032    4.9 %     30,158,867    4.5 %
                                                         
10 Year Total    18,335,700    72.6 %     334,733,226    78.5 %     18.26    30,112,554    73.4 %     531,483,003    79.3 %
                                                         
Thereafter    6,924,532    27.4 %     91,886,496    21.5 %     13.27    10,893,788    26.6 %     139,126,059    20.7 %
                                                         
   25,260,232    100.0 %   $ 426,619,722    100.0 %   $ 16.89    41,006,342    100.0 %   $ 670,609,062    100.0 %
                                                       

Anchor Tenants(3)

                                            
          Regency’s Pro-Rata Share    Co-investment Partnerships at 100%  

Lease
Expiration Year

   Pro-Rata
Expiring GLA
   Percent of
Pro-Rata
Expiring
GLA
    Pro-Rata
In-Place
Minimum 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)    36,082    0.3 %   $ 240,000    0.2 %   $ 6.65    36,082    0.2 %   $ 240,000    0.1 %
2009    492,486    3.7 %     4,594,901    3.3 %     9.33    887,223    3.9 %     9,901,137    4.2 %
2010    619,952    4.6 %     5,045,650    3.6 %     8.14    1,151,725    5.1 %     9,472,488    4.0 %
2011    1,028,681    7.6 %     7,582,693    5.4 %     7.37    1,417,704    6.2 %     11,298,597    4.8 %
2012    1,228,402    9.1 %     11,867,233    8.5 %     9.66    1,885,743    8.3 %     18,082,536    7.7 %
2013    794,247    5.9 %     6,735,901    4.8 %     8.48    1,727,715    7.6 %     14,568,966    6.2 %
2014    484,930    3.6 %     4,466,971    3.2 %     9.21    816,689    3.6 %     7,895,368    3.4 %
2015    406,841    3.0 %     4,516,585    3.2 %     11.10    833,469    3.7 %     9,154,713    3.9 %
2016    433,144    3.2 %     4,811,093    3.4 %     11.11    1,031,108    4.5 %     10,709,122    4.6 %
2017    738,317    5.5 %     8,816,859    6.3 %     11.94    1,444,601    6.4 %     17,844,782    7.6 %
2018    866,534    6.4 %     9,455,065    6.8 %     10.91    1,396,358    6.1 %     15,049,162    6.4 %
                                                         
10 Year Total    7,129,617    52.9 %     68,132,951    48.7 %     9.56    12,628,417    55.6 %     124,216,870    53.1 %
                                                         
Thereafter    6,358,484    47.1 %     71,731,369    51.3 %     11.28    10,090,665    44.4 %     109,866,474    46.9 %
                                                         
   13,488,102    100.0 %   $ 139,864,319    100.0 %   $ 10.37    22,719,082    100.0 %   $ 234,083,344    100.0 %
                                                       

Reflects in place leases as of March 31, 2009, assuming that no tenants exercise renewal options.

(1) Leases currently under month to month lease or in process of renewal.
(2) Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements.
(3) Anchor tenants represent any tenant greater than 20,000 square feet.

 

38


Tenant Lease Expiration

March 31, 2009

 

Inline Tenants

                                            
     Regency’s Pro-Rata Share    Co-investment Partnerships at 100%  

Lease
Expiration Year

   Pro-Rata
Expiring
GLA
   Percent of Pro-
Rata
Expiring GLA
    Pro-Rata
In-Place
Minimum Rent
Under Expiring
Leases
   Percent of
Expiring
Pro-Rata
Minimum
Rent(2)
    Pro-rata
Expiring
A.B.R
   Expiring
GLA at
100%
   Percent of
Expiring
GLA
    In-Place
Minimum Rent
Under Expiring
Leases at 100%
   Percent of
Expiring
Minimum
Rent(2)
 
(1)    249,513    2.1 %   $ 4,555,228    1.6 %   $ 18.26    452,080    2.5 %   $ 7,795,219    1.8 %
2009    1,406,782    12.0 %     32,177,329    11.2 %     22.87    2,238,283    12.2 %     49,769,712    11.4 %
2010    1,776,009    15.1 %     40,853,532    14.2 %     23.00    2,777,039    15.2 %     62,704,102    14.4 %
2011    1,889,909    16.1 %     44,613,499    15.6 %     23.61    2,913,743    15.9 %     67,869,705    15.5 %
2012    1,994,056    16.9 %     47,741,224    16.6 %     23.94    3,067,239    16.8 %     72,312,781    16.6 %
2013    1,736,352    14.7 %     42,450,174    14.8 %     24.45    2,599,523    14.2 %     62,026,853    14.2 %
2014    640,772    5.4 %     15,850,246    5.5 %     24.74    1,049,658    5.7 %     25,009,548    5.7 %
2015    280,837    2.4 %     7,012,064    2.4 %     24.97    508,852    2.8 %     13,145,223    3.0 %
2016    291,215    2.5 %     7,607,917    2.7 %     26.12    611,571    3.3 %     14,359,745    3.3 %
2017    505,579    4.3 %     12,876,046    4.5 %     25.47    661,475    3.6 %     17,163,540    3.9 %
2018    435,060    3.7 %     10,863,016    3.8 %     24.97    604,674    3.3 %     15,109,705    3.5 %
                                                         
10 Year Total    11,206,083    95.2 %     266,600,275    93.0 %     23.79    17,484,137    95.6 %     407,266,133    93.3 %
                                                         
Thereafter    566,048    4.8 %     20,155,128    7.0 %     35.61    803,123    4.4 %     29,259,585    6.7 %
                                                         
   11,772,130    100.0 %   $ 286,755,403    100.0 %   $ 24.36    18,287,260    100.0 %   $ 436,525,718    100.0 %
                                                       

Reflects in place leases as of March 31, 2009, assuming that no tenants exercise renewal options.

(1) Leases currently under month to month lease or in process of renewal.
(2) Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements.

 

39


Earnings and Valuation Guidance

March 31, 2009

 

     Annual Guidance    Quarterly

($000s except per share numbers)

   2007A   2008A  

2009E

   1Q09A   2Q09E

FFO / Share (for actuals please see related press release)

       $3.03 – $3.28    $0.78   $.74 – $.79

Operating Portfolio – Wholly-owned and Regency’s pro-rata share of co-investment partnerships

           

Occupancy at period end

   95.0%   93.8%   92.0% – 93.0%    93.3%  

Same store growth

   3.0%   2.6%   (5.0)% – (3.0)%    -2.0%  

Rental rate growth

   13.0%   10.6%   (2.0)% – 2.0%    0.9%  

Percentage Rent – Consolidated Only

   $4,678   $4,260   $3,000 – $4,000    $700  

Recovery Rate – Consolidated Only

   78.5%   79.4%   74% – 76%    76.9%  

Investment Activity

           

Acquisitions – consolidated

   $105,984   $0   $0    $0  

Cap rate

   6.0%   0.0%   0.0%    0.0%  

JV Acquisitions – 3rd Party (gross $)

   $507,850   $121,775   $0 – $200,000    $0  

Cap rate

   6.4%   6.5%   9.0% – 9.5%    0.0%  

REG % ownership

   17%   20%   20%    0%  

JV Acquisitions – REG contributions (gross $)

   $126,375   $157,894   $0 – $200,000    $0  

Cap rate

   6.2%   7.0%   8.25% – 8.75%    0.0%  

REG % ownership

   20%   20%   20% – 25%    0%  

Dispositions – op. properties (REG Pro-Rata)

   $82,110   $64,313   $50,000 – $225,000    $8,825  

Cap rate (average)

   7.2%   7.9%   8.75% – 9.0%    7.5%  

Development starts

   $378,831   $176,891   $10,000 – $50,000    $0  

Development stabilizations – net costs

   $326,555   $102,888   $60,000 – $108,000    $32,525  

NOI yield on stabilizations (net dev costs)

   9.0%   10.3%   7.6% – 8.6%    8.6%  

Development stabilizations – total costs after outparcel allocation

   $352,784   $111,250   $66,000 – $117,000    $35,163  

NOI yield on costs after outparcel allocation

   8.3%   9.5%   7.1% – 7.9%    7.9%  

Transaction profits net of taxes and dead deal costs *

   $57,927   $42,411   $15,000 – $20,000    $4,059  

Minority share of transaction profits

   $0   $0   $0    $0  

Third party fees and commissions

   $33,064   $36,332   $26,000 – $30,000    $7,757  

* 2007A includes $4.4 MM for our 50% share of the sale of Shops of San Marco, accounted for as an unconsolidated development; 2008A includes $19.7 million of promote income. 2009E includes $12 million of promote income.

           

Financing Assumptions

           

Debt / total assets before depreciation including pro-rata share of JVs

   48.9%   50.0%   < 50%    51.2%  

Net Asset Valuation Guidance

          1Q09  

Expansion land and outparcels available

           

— estimated market value

          $35,595  

NOI from CIP properties

          $6,933  

NOI from leases signed but not yet rent-paying in operating properties (including stabilized developments)

   $1,471  

Straight-line rent receivable

          $37,068  

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.

 

40


Reconciliation of FFO Guidance to Net Income

March 31, 2009

All numbers are per share except weighted average shares

 

     Three Months Ended             
Funds From Operations Guidance:    June 30, 2009    Full Year 2009  

Net income attributable to common stockholders

   $ 0.29    0.34    $ 1.26     1.51  

Add (less):

          

Depreciation expense and amortization

     0.45    0.45      1.85     1.85  

Loss (gain) on sale of operating properties

     —      —        (0.08 )   (0.08 )
                          

Funds From Operations

   $ 0.74    0.79    $ 3.03     3.28  
                          

Weighted average shares (000’s)

     77,603         77,069    

Regency considers FFO to be an accurate benchmark to its peer group and a meaningful performance measurement for the company because it excludes various items in net income that do not relate to or are not indicative of the operating performance of the ownership, management and development of real estate. FFO is defined by the National Association of Real Estate Investment Trusts generally as net income attributable to common stockholders (computed in accordance with GAAP), (1) excluding real estate depreciation and amortization and gains and losses from sales of operating properties (excluding gains and losses from the sale of development properties or land), (2) after adjustment for unconsolidated partnerships and joint ventures computed on the same basis as item 1 and (3) excluding items classified by GAAP as extraordinary.

 

41

Commitment analysis

Exhibit 99.3

Capital Availability

Assumes no property sales, no additional cash flow, no additional consolidated refinancings

as of April 24, 2009 (post-equity offering)

 

($ thousands)                   
     2009     2010     2011  

Capital Sources:

      

Line commitments combined

   $ 713,833     $ —       $ —    

Outstanding line balance – 4/24/09

   $ —       $ —       $ —    

Line maturity – 2/11/11

     —         —         (113,833 )
                        

Cash + Line Availability

   $ 713,833     $ 876,492     $ 516,760  

Cash from equity offering after line payoff

   $ 130,000     $ —       $ —    

Dividend reduction

     42,000       55,000       55,000  

Committed financing

     106,000       —         —    
                        

Funding Availability before Capital Requirements

   $ 991,833     $ 931,492     $ 571,760  
                        

Capital Requirements:

      
                        

Financing requirements – maturing consolidated debt

   $ (5,130 )   $ (177,043 )   $ (478,943 )

Assumed equity requirement to refinance maturing JV mortgage debt

     (5,587 )     (47,212 )     (41,958 )

Net costs to complete in-process developments

     (104,624 )     (43,519 )     2,670  

$294 MM derivative settlement at 4/24/09 valuation

     —         (33,125 )     —    
                        

Total Capital Requirements

   $ (115,341 )   $ (300,899 )   $ (518,231 )
                        

Total Capital Availability

   $ 876,492     $ 630,593     $ 53,529  
                        

Capital from a combination of the recent equity offering, dividend reduction and committed mortgage

financing can fund all commitments through 2011