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) August 5, 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 August 5, 2009 Regency issued an earnings release for the six months ended June 30, 2009, which is attached as Exhibit 99.1.
   On August 5, 2009 Regency posted on its website at www.regencycenters.com the supplemental information for the six months ended June 30, 2009 which is attached as Exhibit 99.2.
   On August 5, 2009 Regency posted on its website at www.regencycenters.com the capital availability as of July 31, 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 August 5, 2009, for the six months ended June 30, 2009.

Exhibit 99.2 Supplemental information posted on its website on August 5, 2009, for the six months ended June 30, 2009.

Exhibit 99.3 Capital availability posted on its website on August 5, 2009, as of July 31, 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: August 5, 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 SECOND QUARTER RESULTS

Jacksonville, Fla. (August 5, 2009) — Regency Centers Corporation announced today financial and operating results for the quarter and six months ended June 30, 2009.

Earnings and Operations

Funds From Operations (FFO) before impairments for the second quarter was $47.9 million, or $0.61 per diluted share, compared to $68.3 million and $0.97 per diluted share for the same period in 2008. For the six months ended June 30, 2009, FFO before impairments was $102.9 million or $1.39 per diluted share, compared to $130.2 million or $1.85 per diluted share for the same period last year, a per share decrease of 25%. The change in FFO per share is primarily related to lower net operating income, higher interest expense and lower transaction profits and fee income compared to 2008.

Funds From Operations (FFO) after impairments for the second quarter was $19.2 million, or $0.24 per diluted share, compared to $68.3 million and $0.97 per diluted share for the same period in 2008. For the six months ended June 30, 2009, FFO after impairments was $74.2 million or $1.00 per diluted share, compared to $129.5 million or $1.84 per diluted share for the same period last year, a per share decrease of 46%.

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 loss attributable to common stockholders for the quarter was $17.2 million, or $0.23 per diluted share, compared to net income of $31.9 million and $0.45 per diluted share for the same period in 2008. Net income for the six months ended June 30, 2009, was $2.4 million or $0.03 per diluted share, compared to $58.6 million and $0.83 per diluted share for the first half of 2008. The net loss for the quarter and the decline year over year is primarily due to $27.3 million of FFO impairments for two wholly owned Regency shopping centers, two out parcels and 13 properties in the MCW II partnership that are now targeted for sale over the next three years.

For the three months ended June 30, 2009, Regency’s results for wholly owned properties plus its pro-rata share of co-investment partnerships were as follows:

   

Decrease in same store net operating income, including provisions for doubtful accounts: (10.6%)

   

Same space rental rate decline on a cash basis: (3.8%)

   

Leasing transactions: 392 new and renewal lease transactions for a total of 1.3 million square feet


For the six months ended June 30, 2009, Regency’s results for wholly owned properties and its pro-rata share of co-investment partnerships were as follows:

   

Percent leased, operating properties only: 93.0%

   

Decrease in same store net operating income, including provisions for doubtful accounts: (6.3%)

   

Same space rental rate decline on a cash basis: (1.6%)

   

Leasing transactions: 739 new and renewal lease transactions for a total of 2.4 million square feet

Investments

Dispositions, Acquisitions

During the quarter, Regency and its co-investment partnerships sold five out parcels at a gross sales price of $4.4 million.

Development

There were no new development starts during the quarter. Three projects stabilized during the quarter representing $56.1 million of net development costs and a weighted average stabilized NOI yield of 7.51%. The three centers average 99% leased. At June 30, 2009, the Company had 43 projects under development for an estimated total net investment at completion of $868 million and an expected return of 7.89% on net development costs after partner participation. The in-process developments are 85% funded and 86% leased and committed, including tenant-owned GLA.

Co-Investment Partnerships

On July 17, 2009 Regency announced that its co-investment partner, Macquarie CountryWide Trust (MCW), has agreed to sell its interest in Macquarie CountryWide-Regency II, LLC (MCW II), an existing co-investment partnership between MCW and Regency. Global Retail Investors LLC (GRI), a joint venture between the California Public Employees’ Retirement System (CalPERS) and an affiliate of First Washington Realty, Inc., has agreed to purchase the majority of MCW’s interest in MCW II in a phased transaction. Closing of the first phase, which involved the sale of 45% of the partnership interest in MCW II to GRI, occurred Friday July 31, 2009. In conjunction with the sale, Regency has the option to increase its ownership in MCW II from 25 to 40% at a 7.7% discount. If the options are not exercised by Regency, Regency will receive cash payments of up to $17 million. Formed in 2005, MCW II currently owns 86 retail shopping centers that have been valued at $1.73 billion for this transaction.

Dividend

On August 4, 2009, the Board of Directors declared a quarterly cash dividend of $0.4625 per share, payable on September 2, 2009 to shareholders of record on August 19, 2009. The Board also declared a quarterly cash dividend of $0.46563 per share of Series 3 Preferred stock, payable on September 30, 2009 to shareholders of record on September 1, 2009; a quarterly cash dividend of $0.45313 per share of Series 4 Preferred stock, payable on September 30, 2009 to shareholders of record on September 1, 2009; and a quarterly cash dividend of $0.41875 on the Series 5 Preferred stock, payable on September 30, 2009 to shareholders of record on September 1, 2009.


Conference Call

In conjunction with Regency’s second quarter results, you are invited to listen to its conference call that will be broadcast live over the internet on Thursday, August 6 at 10:00 a.m. EST on the Company’s web site www.RegencyCenters.com. If you are unable to participate during the live webcast, the call will also be archived on the web site.

The Company has published additional forward-looking statements in its second quarter 2009 supplemental information package that may help investors estimate earnings for 2009. A copy of the Company’s second quarter 2009 supplemental information will be available on the Company’s web site at www.RegencyCenters.com or by written request to Diane Ortolano, Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental information package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the supplemental package is unaudited and there can be no assurance that the information will not vary from the final information for the quarter ended June 30, 2009. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.

Reconciliation of Net Income to Funds From Operations—Actual Results

 

 

For the Periods Ended June 30, 2009 and 2008    Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Net income (loss) attributable to common stockholders

   $ (17,179,989   $ 31,865,866      $ 2,382,988      $ 58,585,366   

Adjustments to reconcile to Funds from Operations:

        

Depreciation expense – consolidated properties

     23,612,708        22,468,282        46,966,517        43,856,709   

Depreciation and amortization expense – uncons properties

     9,208,289        10,373,693        18,718,834        21,229,351   

Consolidated JV partners’ share of depreciation

     (133,684     (133,894     (273,331     (264,100

Amortization of leasing commissions and intangibles

     3,775,632        3,523,185        7,398,132        6,670,038   

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

     (667     (41,540     (1,093,661     (1,047,967

Non-controlling interest of exchangeable partnership units

     (92,204     246,150        71,491        458,997   
                                

Funds From Operations

     19,190,085        68,301,742        74,170,970        129,488,394   

Dilutive effect of share-based awards

     (232,305     (360,387     (464,609     (720,773
                                

Funds From Operations for calculating Diluted FFO per Share

   $ 18,957,780      $ 67,941,355      $ 73,706,361      $ 128,767,621   
                                

Weighted Average Shares For Diluted FFO per Share

     77,577,231        70,019,995        73,817,195        69,953,931   

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

Regency Centers Corporation (NYSE: REG)

Regency is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At June 30, 2009, the Company owned 409 retail properties, including those held in co-investment partnerships. Including tenant-owned square footage, the portfolio encompassed 54.7 million square feet located in top markets throughout the United States. Since 2000 Regency has developed 194 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 SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.

SUPPLEMENTAL INFORMATION

EXHIBIT 99.2

Regency Centers Corporation

June 30, 2009

Supplemental Information

Investor Relations

Diane Ortolano

One Independent Drive, Suite 114

Jacksonville, FL 32202

904-598-7727


About Regency

Regency Centers Corporation is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At June 30, 2009, Regency’s total market capitalization was $5.2 billion.

As of June 30, 2009, the Company owned 409 shopping centers and single tenant properties, including those held in co-investment partnerships. Total gross leasable area (GLA) under management, including tenant-owned square footage was 54.7 million square feet, located in top markets across the nation. Founded in 1963 and operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.

Regency’s portfolio is distinguished by attractive demographics and strong retailers. The average household income in the trade area of Regency’s centers is over $90,000, nearly 30% higher than the national average. Regency’s quality portfolio is anchored by dominant grocers such as Kroger and Publix, as well as leading national retailers such as Target, which drive traffic into 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 194 shopping centers, including those currently in-process, representing an investment at completion of $3.0 billion. At the end of the second quarter of 2009, Regency had 43 projects under development for an estimated total investment at completion of $868.0 million. These in-process developments are 85% 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.


Table of Contents

June 30, 2009

 

Highlights    1
Summary Information:   
Definitions    2
Summary Financial Information    3
Summary Real Estate Information    4
Financial Information:   
Consolidated Balance Sheets    5
Consolidated Statements of Operations (FFO format)    6
FFO and Other Information    7
Consolidated Statements of Operations (GAAP basis)    8
Summary of Consolidated Debt    9-10
Summary of Preferred Units and Stock    11
Investment Activity:   
Acquisitions, Dispositions and Development Sales    12-14
Development Information    15-17
Co-investment Partnerships:   
Unconsolidated Investments    18
Unconsolidated Balance Sheets    19-20
Unconsolidated Statements of Operations    21-22
Summary of Unconsolidated Debt    23
Real Estate Information:   
Leasing Statistics    24-25
Average Base Rent by State    26-27
Portfolio Summary Report by Region    28-34
Significant Tenant Rents    35-36
Lease Expiration Schedule    37-38
Forward-Looking Information:   
Earnings and Valuation Guidance    39
Reconciliation of FFO to Net Income    40


Highlights

June 30, 2009

Operating Results

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

For the quarter ended June 30, 2009, same property NOI declined 10.6%. Operating properties were 93.0% leased. Rental lease spreads declined 3.8%.

For the six months ended June 30, 2009, same property NOI declined 6.3%. Operating properties were 93.0% leased. Rental lease spreads declined 1.6%.

Operating Results

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

For the quarter ended June 30, 2009, same property NOI declined 10.2%. Operating properties were 93.3% leased. Rental lease spreads declined 1.7%.

For the six months ended June 30, 2009, same property NOI declined 6.0%. Operating properties were 93.3% leased. Rental lease spreads declined 0.6%.

During the quarter, 1.3 million square feet of GLA was renewed or newly leased through 392 leasing transactions.

For the six months ended June 30, 2009, 2.4 million square feet of GLA was renewed or newly leased through 739 leasing transactions.

Financial Results

Funds From Operations for the quarter was $19.2 million, or $0.24 per diluted share. Net loss attributable to common stockholders for the quarter was $17.2 million, or $0.23 per diluted share.

Development Activity

At quarter end, Regency had 43 projects in process for an estimated net development cost of $868.0 million and an expected return of 7.9%.

For more information on this development activity, please see page 15.

Acquisition & Disposition Activity

During the second quarter, there were no acquisitions and dispositions.

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

 

1


Definitions

June 30, 2009

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

Funds From Operations (FFO): FFO is a supplemental earnings measure defined by the National Association of Real Estate Investment Trusts (NAREIT) as net income attributable to common stockholders (computed in accordance with generally accepted accounting principles), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures 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

June 30, 2009

 

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

Net income attributable to common stockholders

   $ (17,179,989   $ 31,865,866      $ 2,382,988      $ 58,585,366   

Basic EPS

   $ (0.23   $ 0.45      $ 0.03      $ 0.83   

Diluted EPS

   $ (0.23   $ 0.45      $ 0.03      $ 0.83   

Diluted EPS per share growth rate

     -151.1       -96.4  

Funds from Operations for common stockholders

   $ 19,190,085      $ 68,301,742      $ 74,170,970      $ 129,488,394   

FFO per share – Basic

   $ 0.25      $ 0.98      $ 1.00      $ 1.85   

FFO per share – Diluted

   $ 0.24      $ 0.97      $ 1.00      $ 1.84   

Diluted FFO per share growth rate

     -75.3       -45.7  

Dividends paid per share and unit

   $ 0.463      $ 0.725      $ 1.188      $ 1.450   

Payout ratio of Diluted FFO per share

     192.7     74.7     118.8     78.8

Interest Coverage Ratios

        

Interest only

     2.6        3.0        2.7        3.0   

Capitalized interest

   $ 5,559,296      $ 9,451,159      $ 11,917,977      $ 18,838,062   

Fixed Charge (Regency only)

     2.12        2.5        2.2        2.4   

Fixed Charge (with pro-rata share of partnerships)

     1.93        2.2        2.0        2.2   
Capital Information    6/30/09     YTD Change     12/31/08     12/31/07  

Closing common stock price per share

   $ 34.91      $ (11.79   $ 46.70      $ 64.49   

Shareholder Return (assumes no reinvestment of dividends)

     -22.7      

Common Shares and Equivalents Outstanding

     80,510,062        10,005,181        70,504,881        70,112,248   

Market equity value of Common and Convertible shares

   $ 2,810,606      $ (481,972   $ 3,292,578      $ 4,521,539   

Non-Convertible Preferred Units and shares

     325,000        —          325,000        325,000   

Outstanding debt (000’s)

   $ 2,069,121      $ (66,451   $ 2,135,571      $ 2,007,975   

Total market capitalization (000’s)

   $ 5,204,727      $ (548,422   $ 5,753,149      $ 6,854,514   

Debt to Total Market Capitalization

     39.8     2.6     37.1     29.3

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

   $ 4,527,992      $ 102,096      $ 4,425,896      $ 4,367,191   

Total assets at cost before depreciation (000’s)

   $ 4,864,104      $ 167,134      $ 4,696,971      $ 4,612,271   

Debt to Total Assets before Depreciation

     42.5     -2.9     45.5     43.5

Outstanding Classes of Stock and Partnership Units:

        

Common Shares Outstanding

     80,041,851        10,005,181        70,036,670        69,638,637   

Exchangeable O.P. Units held by noncontrolling interests

     468,211        —          468,211        473,611   
                                

Total Common Shares and Equivalents

     80,510,062        10,005,181        70,504,881        70,112,248   
                                

 

3


Summary Real Estate Information

June 30, 2009

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

 

     6/30/09     3/31/09     6/30/08     3/31/08  

Gross Leasable Area (GLA)

   29,444,233      29,709,825      31,767,020      32,010,861   

GLA including anchor-owned stores

   35,718,793      36,122,324      37,827,268      38,081,655   

% leased – Operating and development properties

   90.7   90.6   89.8   89.7

% leased – Operating properties only

   93.0   93.3   94.6   94.9

% leased – Same store properties only

   93.2   93.5   94.6   94.8

Average % leased – Same store properties only

   93.4   93.6   94.8   94.8

Rental rate growth – YTD (1)

   -1.6   0.9   10.8   12.6

Same property NOI growth – YTD

   -6.3   -2.0   2.6   3.1

Same property NOI growth without termination fees – YTD

   -6.4   -2.2   2.8   3.4

Same property NOI growth without provision for doubtful accounts – YTD

   -3.0   -1.8   2.6   3.1
Wholly Owned and 100% of Co-investment Partnerships         
     6/30/09     3/31/09     6/30/08     3/31/08  

Gross Leasable Area (GLA)

   46,267,519      46,786,906      50,673,749      51,292,840   

GLA including anchor-owned stores

   54,682,877      55,340,204      58,860,516      59,526,928   

GLA under development

   3,926,433      4,449,212      4,977,702      5,071,732   

Number of retail shopping centers

   409      413      443      450   

Number of centers under development (excluding expansions)

   41      45      45      45   

Number of grocery-anchored shopping centers

   330      330      358      360   

% leased – Operating and development properties

   91.8   91.8   92.1   91.8

% leased – Operating properties only

   93.3   93.6   95.2   95.1

% leased – Same store properties only

   93.4   93.7   95.1   95.0

Average % leased – Same store properties only

   93.7   93.9   95.0   94.9

Rental rate growth – YTD (1)

   -0.6   0.7   10.7   11.9

Same property NOI growth – YTD

   -6.0   -1.7   2.9   2.4

Same property NOI growth without termination fees – YTD

   -6.2   -2.1   3.4   3.1

Same property NOI growth without provision for doubtful accounts – YTD

   -3.4   -1.6   2.9   2.4
(1) Rent growth is calculated on a same-space, cash basis pertaining to new and renewal leases executed.

 

4


Consolidated Balance Sheets

June 30, 2009 and December 31, 2008 and 2007

 

Assets    2009     2008     2007  

Real estate investments at cost:

      

Operating properties

   $ 3,101,042,068      2,897,155,188      3,059,355,894   

Properties in development

     1,051,513,798      1,078,885,554      905,929,461   
                    
     4,152,555,866      3,976,040,742      3,965,285,355   

Operating properties held for sale

     37,329,391      66,446,995      —     

Less: accumulated depreciation

     607,944,304      554,595,228      497,498,468   
                    
     3,581,940,953      3,487,892,509      3,467,786,887   

Investments in real estate partnerships

     338,106,506      383,407,938      401,906,064   
                    

Net real estate investments

     3,920,047,459      3,871,300,447      3,869,692,951   

Cash and cash equivalents

     126,791,658      21,533,019      18,667,717   

Notes receivable

     27,988,063      31,438,066      44,542,740   

Tenant receivables, net of allowance for uncollectible accounts

     69,076,112      103,796,509      75,440,980   

Deferred costs, less accumulated amortization

     56,200,611      57,476,785      52,784,152   

Acquired lease intangible assets, net

     11,408,165      12,902,821      17,228,065   

Other assets

     44,647,917      43,927,668      36,416,422   
                    

Total assets

   $ 4,256,159,985      4,142,375,315      4,114,773,027   
                    

Liabilities and Equity

      

Liabilities:

      

Notes payable

   $ 1,841,453,900      1,837,904,495      1,799,974,913   

Unsecured credit facilities

     227,666,667      297,666,667      208,000,000   
                    

Total notes payable

     2,069,120,567      2,135,571,162      2,007,974,913   
                    

Tenants’ security and escrow deposits

     11,096,839      11,571,209      11,436,472   

Acquired lease intangible liabilities, net

     6,873,737      7,864,832      10,353,746   

Derivative instruments, at fair value

     27,577,325      83,690,668      9,836,422   

Accounts payable and other liabilities

     113,005,911      141,395,128      154,642,385   
                    

Total liabilities

     2,227,674,379      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

     857,034      756,349      751,687   

Additional paid in capital, net of treasury stock

     1,980,937,168      1,666,849,877      1,654,866,575   

Accumulated other comprehensive (loss) income

     (54,399,076   (91,464,881   (18,916,000

Distributions in excess of net income

     (240,417,080   (155,056,788   (68,935,219
                    

Total stockholders’ equity

     1,961,978,046      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

     8,298,313      9,059,922      10,211,917   

Limited partners’ interest in consolidated partnerships

     9,051,270      7,979,860      18,392,152   
                    

Total noncontrolling interests

     66,507,560      66,197,759      77,762,046   
                    

Total equity

     2,028,485,606      1,762,282,316      1,920,529,089   
                    

Total liabilities and equity

   $ 4,256,159,985      4,142,375,315      4,114,773,027   
                    
Ratios    2009     2008     2007  

Debt to real estate assets, before depreciation

     45.7   48.3   46.0

Debt to total assets, before depreciation

     42.5   45.5   43.5

Debt to total assets, before depreciation and including prorata share of JV’s (note a)

     47.1   50.0   48.9

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

     52.8   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)

     85.0   86.8   87.5
(a) debt ratio would be 45.8% if current cash balances were used to reduce outstanding debt

 

5


Consolidated Statements of Operations

For the Periods Ended June 30, 2009 and 2008

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

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Real Estate Revenues:

        

Minimum rent

   $ 87,272,112      87,904,149      $ 175,318,006      173,513,277   

Percentage rent

     307,493      281,130        1,007,478      1,081,153   

Recoveries from tenants

     21,324,352      21,879,642        44,982,639      44,421,321   

Termination Fees

     742,326      990,615        1,030,169      1,250,892   

Other income

     1,298,127      1,221,936        2,827,802      3,184,195   
                            
     110,944,410      112,277,472        225,166,094      223,450,838   
                            

Real Estate Operating Expenses:

        

Operating and maintenance

     15,696,998      15,206,633        31,895,885      30,730,286   

Provision for doubtful accounts

     4,768,519      74,420        5,269,048      74,420   

Real estate taxes

     14,360,975      12,414,738        28,941,666      25,346,469   
                            
     34,826,492      27,695,791        66,106,599      56,151,175   
                            

Net Operating Income

     76,117,918      84,581,681        159,059,495      167,299,663   
                            

Fees, Development and Outparcel Gains:

        

Asset management fees

     2,043,820      2,917,577        4,642,480      5,814,761   

Property management fees

     3,674,781      3,921,235        7,615,035      8,150,128   

Transaction and other fees

     441,432      4,312,716        1,053,181      4,880,081   

Leasing commissions

     738,163      814,307        1,344,142      1,567,726   

Development gains

     18,675      4,479,419        3,986,520      4,479,419   

Gain on sale of outparcels

     —        —          —        2,934,147   

Dead deal costs

     (148,384   (384,337     (298,140   (758,655

Provision for income tax (expense)

     —        562,444        240,943      490,494   
                            
     6,768,487      16,623,361        18,584,161      27,558,101   
                            

Other Operating Expense (Income):

        

General and administrative

     9,292,269      13,152,776        25,176,596      27,275,735   

Franchise taxes

     780,914      713,431        1,109,463      1,063,814   

Depreciation and amortization (including FF&E)

     29,876,654      27,031,746        57,958,983      52,553,921   

Interest expense, net

     25,639,609      23,452,580        52,157,871      45,990,159   

(Gain) loss on sale of operating properties including taxes

     —        (210,611     132,657      (210,611

Deferred gains under the Restricted Gain Method

     —        —          —        —     

Provision for impairment - wholly owned properties

     2,369,217      —          2,369,217      716,000   
                            
     67,958,663      64,139,922        138,904,787      127,389,018   
                            

Equity in Income (Loss) of Unconsolidated Partnerships:

        

Operating income (loss) including development gains

     (1,316,345   1,291,212        (640,219   2,920,048   

Gain (loss) on sale of operating properties

     666      (169,071     1,226,317      837,356   

Provision for impairment - JV properties

     (24,897,378   —          (24,897,378   —     
                            
     (26,213,057   1,122,141        (24,311,280   3,757,404   
                            

Net Income (Loss)

     (11,285,315   38,187,261        14,427,589      71,226,150   

Noncontrolling Interests:

        

Preferred units

     931,248      931,248        1,862,496      1,862,496   

Exchangeable operating partnership units

     (92,204   246,150        71,491      458,997   

Limited partners’ interest in consolidated partnerships

     136,839      225,206        273,032      481,709   
                            

Net Income Attributable to Noncontrolling Interests

     975,883      1,402,604        2,207,019      2,803,202   
                            

Net Income (Loss) Attributable to Controlling Interests

     (12,261,198   36,784,657        12,220,570      68,422,948   

Preferred Stock Dividends

     4,918,791      4,918,791        9,837,582      9,837,582   
                            

Net Income (Loss) Attributable to Common Stockholders

   $ (17,179,989   31,865,866      $ 2,382,988      58,585,366   
                            

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 June 30, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Reconciliation of Net income (loss) to Funds from Operations

        

Net income (loss) attributable to common stockholders

   $ (17,179,989   31,865,866      $ 2,382,988      58,585,366   

Adjustments to reconcile to Funds from Operations:

        

Depreciation and amortization – consolidated real estate

     23,612,708      22,468,282        46,966,517      43,856,709   

Depreciation and amortization – unconsolidated partnerships

     9,208,289      10,373,693        18,718,834      21,229,351   

Consolidated JV partners’ share of depreciation

     (133,684   (133,894     (273,331   (264,100

Amortization of leasing commissions and intangibles

     3,775,632      3,523,185        7,398,132      6,670,038   

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

     (667   (41,540     (1,093,661   (1,047,967

Gain deferrals under the Restricted Gain Method

     0      0        0      0   

Noncontrolling interest of exchangeable partnership units

     (92,204   246,150        71,491      458,997   
                            

Funds From Operations

   $ 19,190,085      68,301,742      $ 74,170,970      129,488,394   
                            

FFO Per Share Reconciliation (Diluted):

        

Net income (loss) attributable to common stockholders

   $ (0.23   0.45      $ 0.03      0.83   

Adjustments to reconcile to Funds from Operations per share:

        

Depreciation and amortization – consolidated real estate

     0.29      0.32        0.63      0.62   

Depreciation and amortization – unconsolidated partnerships

     0.13      0.15        0.25      0.30   

Amortization of leasing commissions and intangibles

     0.05      0.05        0.10      0.09   

(Gain) on sale of operating properties

     —        —          (0.01   (0.01

Noncontrolling interest of exchangeable partnership units

     —        —          —        0.01   
                            

Funds From Operations

   $ 0.24      0.97      $ 1.00      1.84   
                            

Additional Disclosures:

        

Straight-line rental income, net of reserve

   $ (405,137   1,537,711      $ 874,348      3,028,127   

Above- and below- market rent amortization

     458,374      781,586        939,560      1,329,624   

Pro-rata share of JV straight-line rental income, net

     (83,422   (251,905     174,038      167,160   

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

     604,681      528,085        1,154,266      1,298,659   

FFO impairment losses including pro-rata share of JV’s

     28,688,927      —          28,688,927      716,000   

Debt premium amortization income

     31,966      73,042        63,932      146,085   

Stock based compensation expense (reversal)

     1,859,723      2,786,145        3,391,490      5,570,985   

Capitalized direct leasing compensation costs

     3,003,171      3,653,497        6,006,342      7,293,811   

Capitalized direct development compensation costs (reversal)

     3,364,177      10,418,427        5,435,381      20,405,940   

Fees earned from 3rd parties as reported for GAAP

     6,898,196      11,965,835        14,654,838      20,412,696   

Fees earned from 3rd parties, excluding REG owned portion

     5,799,016      10,636,048        12,414,581      17,693,561   

Components of same property NOI (wholly owned and Regency’s pro-rata share of co-investment partnerships):

  

Revenues

   $ 114,290,910      118,186,908      $ 232,252,373      236,316,151   

Expenses

     35,762,646      30,281,654        68,374,180      61,361,312   
                            

Same property NOI

   $ 79,028,793      87,905,253      $ 163,878,193      174,954,839   
                            

Capital Expenditures (non-revenue enhancing only):

        

Leasing commissions – consolidated properties

   $ 1,692,015      883,155      $ 3,953,576      3,256,175   

Tenant improvements – consolidated properties

     1,482,177      1,019,675        2,316,042      2,239,862   

Building improvements – consolidated properties

     1,508,219      2,526,291        2,550,814      3,867,587   

Pro-rata share of unconsolidated leasing commissions

     529,822      453,334        871,542      850,145   

Pro-rata share of unconsolidated tenant improvements

     175,443      195,650        392,120      363,335   

Pro-rata share of unconsolidated building improvements

     350,467      665,778        484,185      1,090,319   

Note: See the definition of Funds from Operations included on page 2 of this supplemental report.

 

7


Consolidated Statements of Operations (GAAP Basis)

For the Periods Ended June 30, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Revenues:

        

Minimum rent

   $ 86,340,732      84,906,243      $ 173,407,313      167,941,278   

Percentage rent

     307,493      281,130        1,007,478      1,081,153   

Recoveries from tenants and other income

     22,914,554      23,767,074        48,286,317      47,916,637   

Management fees and commissions

     6,898,196      11,965,835        14,654,838      20,412,696   
                            

Total revenues

     116,460,975      120,920,282        237,355,946      237,351,764   
                            

Operating Expenses:

        

Depreciation and amortization

     29,843,001      26,294,127        57,925,330      51,028,528   

Operating and maintenance

     15,547,186      14,525,700        31,560,349      29,353,258   

General and administrative

     9,292,269      13,152,776        25,176,596      27,275,735   

Real estate taxes

     14,158,309      12,072,961        28,461,058      24,501,041   

Provision for doubtful accounts

     4,768,519      52,995        5,269,048      47,839   

Other operating expense

     929,298      669,411        1,217,535      1,466,062   
                            

Total operating expenses

     74,538,581      66,767,969        149,609,916      133,672,463   
                            

Other Expense (Income):

        

Interest expense, net of interest income

     25,639,609      23,452,580        52,157,871      45,990,159   

Gain on sale of properties

     —        —          —        (2,934,147

Provision for impairment

     2,369,217      —          2,369,217      716,000   
                            

Total other expense (income)

     28,008,826      23,452,580        54,527,088      43,772,012   
                            

Income before equity in income of investments in real estate partnerships

     13,913,567      30,699,733        33,218,942      59,907,290   

Equity in income (loss) of investments in real estate partnerships

     (26,213,057   1,122,141        (24,311,280   3,757,404   
                            

Income (loss) from continuing operations

     (12,299,490   31,821,874        8,907,662      63,664,694   
                            

Discontinued Operations, net:

        

Operating income from discontinued operations

     995,500      1,573,336        1,615,190      2,769,405   

Gain on sale of properties

     18,675      4,792,051        3,904,737      4,792,051   
                            

Income from discontinued operations

     1,014,175      6,365,387        5,519,927      7,561,456   
                            

Net income (loss)

     (11,285,315   38,187,261        14,427,589      71,226,150   

Noncontrolling Interests:

        

Preferred units

     (931,248   (931,248     (1,862,496   (1,862,496

Exchangeable operating partnership units

     92,204      (246,150     (71,491   (458,997

Limited partners’ interest in consolidated partnerships

     (136,839   (225,206     (273,032   (481,709
                            

Net income attributable to noncontrolling interests

     (975,883   (1,402,604     (2,207,019   (2,803,202
                            

Net income (loss) attributable to controlling interests

     (12,261,198   36,784,657        12,220,570      68,422,948   

Preferred Stock Dividends

     (4,918,791   (4,918,791     (9,837,582   (9,837,582
                            

Net income (loss) attributable to common stockholders

   $ (17,179,989   31,865,866      $ 2,382,988      58,585,366   
                            

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

June 30, 2009 and December 31, 2008

 

Total Debt Outstanding:

   6/30/09    12/31/08

Mortgage loans payable:

     

Fixed rate secured loans

   $ 288,588,885    235,151,262

Variable rate secured loans

     5,049,010    5,129,602

Unsecured debt offering fixed rate

     1,547,816,004    1,597,623,631

Unsecured credit facilities

     227,666,667    297,666,667
           

Total

   $ 2,069,120,566    2,135,571,162
           

 

Schedule of Maturities by Year:

   Scheduled
Principal
Payments
   Mortgage
Loan
Maturities
    Unsecured
Maturities (a)
    Total  

2009

   $ 2,659,884    5,049,010      —        7,708,894   

2010

     5,393,474    17,043,042      160,000,000      182,436,516   

2011

     5,290,572    11,276,039      467,666,667      484,233,278   

2012

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

2013

     5,536,435    16,355,996      —        21,892,431   

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

      (783,366   (2,183,996   (2,967,362
                         
   $ 37,569,513    256,068,382      1,775,482,670      2,069,120,566   
                         

 

(a)

Includes unsecured public debt and Unsecured credit facilities

 

Percentage of Total Debt:

   6/30/09     12/31/08  

Fixed

   88.76   85.83

Variable

   11.24   14.17

Current Average Interest Rates:(b)

    

Fixed

   6.36   6.40

Variable

   1.51   2.86

Effective Interest Rate

   5.82   5.90

 

(b)

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

 

Average Maturity Date:

     

Fixed

   June 24, 2014    March 9, 2014

Variable

   January 29, 2011    January 30, 2011

 

9


Summary of Consolidated Debt

June 30, 2009 and December 31, 2008

 

Lender

   Secured Property    Rate     Maturity    6/30/09     12/31/08  

Fixed Rate Loans:

            

Debt Offering

   Unsecured    7.750   4/1/09    $ —        50,000,000   

Allstate Insurance Company of America

   Ashford Place    8.950   8/1/09      —        3,088,657   

Northwestern Mutual Life Insurance Co.

   Panther Creek    7.830   4/1/10      9,770,292      9,841,760   

Debt Offering

   Unsecured    8.450   9/1/10      149,968,539      149,955,051   

Principal Mutual Life Insurance Co.

   Russell Ridge    7.970   12/15/10      5,310,625      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      2,413,920      2,448,581   

Debt Offering

   Unsecured    7.950   1/15/11      219,953,241      219,937,658   

Wachovia Securities

   Market at Opitz Crossing    7.300   3/1/11      11,614,094      11,709,916   

Debt Offering

   Unsecured    7.250   12/12/11      19,968,768      19,962,519   

Debt Offering

   Unsecured    6.750   1/15/12      249,904,952      249,886,556   

PNC Bank

   Gateway Shopping Center    7.110   5/1/13      19,682,838      20,059,535   

Allstate Insurance Company of America

   North Hills Town Center    7.370   1/1/14      4,806,548      5,085,252   

TIAA

   Northgate Square    5.640   1/10/14      6,456,117      6,545,227   

Debt Offering

   Unsecured    4.950   4/15/14      149,819,795      149,800,825   

Northwestern Mutual Life Insurance Co.

   Belleview Square    6.200   7/1/14      8,546,565      8,716,215   

Aid Association of Lutherans

   Murrayhill Marketplace    5.220   1/1/15      8,130,417      8,239,195   

United of Omaha Life Insurance Co.

   Fleming Island    7.400   2/5/15      1,727,550      1,848,096   

Escrow Bank, USA

   Twin City Plaza    5.650   4/6/15      43,366,724      43,647,216   

Debt Offering

   Unsecured    5.250   8/1/15      349,700,006      349,675,010   

Municipal Tax Bonds Payable

   Friar's Mission    7.600   9/2/15      792,495      792,495   

GMAC

   Naples Walk    6.150   8/11/16      17,439,056      17,620,993   

Jefferson Pilot

   Peartree Village    8.400   6/1/17      10,120,926      10,307,134   

Allianz Life Insurance Company of N. A.

   4S Commons Town
Center
   6.000   6/10/17      62,500,000      62,500,000   

Debt Offering

   Unsecured    5.875   6/15/17      398,500,704      398,406,012   

Metropolitan Life Insurance Company

   Corkscrew Village    6.170   8/1/17      9,194,837      9,290,502   

TIAA

   Westchase    5.520   7/10/18      8,636,107      8,743,042   

Guardian Life Insurance Company

   Amerige Heights Town
Center
   6.130   12/1/18      17,000,000      —     

Guardian Life Insurance Company

   El Cerrito    6.380   12/1/18      41,863,140      —     

Net unamortized discounts on assumed debt of acquired properties

  

       (783,366   (719,434
                      

Total Fixed Rate Debt

           $ 1,836,404,889      1,832,774,893   
                      

Variable Rate Loans:

            

First Star Bank

   Hampstead Village    LIBOR + 3.50   8/1/09    $ 5,049,010      5,129,602   

Wells Fargo Bank

   $600 Million Line of Credit    LIBOR + 0.40   2/11/11      —        70,000,000   

Wells Fargo Bank

   Term Loan    LIBOR + 1.05   2/11/11      227,666,667      227,666,667   
                      

Total Variable Rate Debt

        $ 232,715,677      302,796,269   
                      

Total

           $ 2,069,120,566      2,135,571,162   
                      

 

10


Summary of Preferred Units and Stock

June 30, 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

June 30, 2009

 

Date

  Property Name   Co-investment
Partnership
  City/State    Total
GLA
   Purchase
Price
   Regency’s
Share
   Yield    

Anchor Tenant

Consolidated:

                   

None

         0    $ 0    $ 0    0.00  
                                 

Total

         0    $ 0    $ 0    0.00  
                                 

Unconsolidated:

                   

Acquisitions from 3rd Parties:

                   

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    0.00  
                                 

Total Acquisitions including Regency Contributions

         —      $ 0    $ 0    0.00  
                                 

 

12


Operating Property Dispositions

June 30, 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

June 30, 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

June 30, 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   07/01/09   $ 15,752,536   $ 18,414,799   $ 3,137,537   8.01   8.01   84,740   73   84,740   73

Applegate Ranch Shopping Center

  CA   Merced   Home
Depot,
Target
  08/01/08     39,536,832     61,539,552     3,557,514   6.83   6.83   158,823   58   478,515   86

Golden Hills Promenade

  CA   San Luis
Obispo-Paso
Robles
  Lowe’s   11/01/09     40,370,485     46,024,010     19,149,626   7.94   7.22   288,252   71   288,252   71

Indio Towne Center

  CA   Riverside-
San
Bernardino-
Ontario
  WinCo
Foods
  09/01/08     58,037,584     79,472,841     12,468,727   7.33   7.33   229,777   48   465,611   74

Jefferson Square

  CA   Riverside-
San
Bernardino-
Ontario
  Fresh &
Easy
  01/01/10     10,884,533     11,964,533     2,001,294   5.77   5.77   38,013   78   38,013   78

Plaza Rio Vista

  CA   Riverside-
San
Bernardino-
Ontario
  Stater
Bros.
  05/01/08     18,425,539     19,268,251     503,224   7.95   7.95   79,519   64   79,519   64

Shops at Santa Barbara

  CA   Santa
Barbara-
Santa Maria-
Goleta
  Whole
Foods
  10/01/09     32,221,684     32,221,684     8,980,030   7.65   7.65   52,132   67   52,132   67

Slauson & Central

  CA   Los Angeles-
Long Beach-
Santa Ana
  Northgate
Market
  02/01/11     16,525,710     19,048,710     17,343,024   9.69   9.11   77,323   75   77,323   75

Vine at Castaic

  CA   Los Angeles-
Long Beach-
Santa Ana
  NA   10/01/07     10,091,737     11,429,060     256,132   8.12   8.12   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     935,877   8.52   8.52   94,090   77   94,090   77

Falcon Highlands Marketplace

  CO   Colorado
Springs
  Wal-Mart   08/01/07     3,832,274     10,812,633     205,060   12.43   12.43   22,491   65   206,796   96

NorthGate Village

  CO   Greeley   King
Soopers
  10/01/10     6,586,796     14,023,810     9,821,455   10.62   10.62   30,031   0   155,031   81

Shops at Quail Creek

  CO   Denver-
Aurora
  King
Soopers
  05/01/09     7,392,432     16,292,918     1,812,441   11.49   11.49   37,645   54   137,489   87

Caligo Crossing

  FL   Miami-Fort
Lauderdale-
Miami Beach
  Kohl’s   10/01/08     4,306,718     23,603,412     349,668   7.61   7.61   10,762   75   108,927   98

First Street Village

  FL   Cape Coral-
Fort Myers
  Publix   11/01/07     11,427,920     17,364,480     117,906   7.91   7.91   54,926   92   54,926   92

Hibernia Pavilion

  FL   Jacksonville   Publix   08/01/08     9,531,906     10,923,369     87,867   8.63   8.63   51,298   93   51,298   93

Hibernia Plaza

  FL   Jacksonville   Walgreens   11/01/07     1,540,708     5,964,817     122,956   10.19   10.19   8,400   33   23,220   76

Nocatee Town Center

  FL   Jacksonville   Publix   02/01/10     17,113,340     21,937,358     10,162,940   8.62   8.54   69,806   78   69,806   78

Oakleaf Plaza

  FL   Jacksonville   Publix   09/01/07     11,641,244     19,541,218     528,880   9.86   9.86   73,719   79   88,539   83

Suncoast Crossing Ph I

  FL   Tampa-St.
Petersburg-
Clearwater
  Kohl’s   10/01/08     8,775,828     12,703,501     779,918   8.71   8.71   108,434   92   108,434   92

Suncoast Crossing Ph II

  FL   Tampa-St.
Petersburg-
Clearwater
  Target   08/01/09     8,632,154     15,014,137     2,589,675   5.34   5.34   9,452   0   151,650   94

Airport Crossing

  IN   Chicago-
Naperville-
Joliet
  Kohl’s   10/01/07     2,399,846     6,771,446     220,367   8.12   8.12   11,924   66   101,835   96

Walton Towne Center

  KY   Cincinnati-
Middletown
  Kroger   11/01/08     6,114,302     12,985,192     656,003   8.05   8.05   23,184   64   139,616   94

Shops at Saugus

  MA   Boston-
Cambridge-
Quincy
  PetSmart,
La-Z-Boy
  08/01/08     34,925,282     35,711,634     1,682,056   6.73   6.53   94,204   84   94,204   84

Village at Lee Airport

  MD   Baltimore-
Towson
  Giant   07/01/10     23,080,793     23,080,793     19,042,676   8.12   8.12   106,915   78   106,915   78

State Street Crossing

  MI   Ann Arbor   Wal-Mart   09/01/09     7,792,326     9,724,771     1,791,862   7.07   7.07   21,049   48   168,540   94

Harris Crossing

  NC   Burlington   Harris
Teeter
  03/01/11     12,156,282     12,481,282     6,220,364   8.89   8.89   76,818   71   76,818   71

Middle Creek Commons

  NC   Raleigh-Cary   Lowes
Foods
  11/01/07     12,745,256     12,745,256     505,089   9.81   9.81   73,635   80   73,635   80

Deer Springs Town Center

  NV   Las Vegas-
Paradise
  Target,
Home
Depot
  03/01/09     81,820,361     97,493,194     12,999,913   6.34   6.34   338,488   77   470,848   83

Red Bank Village

  OH   Cincinnati-
Middletown
  Wal-Mart   11/01/09     15,416,793     30,729,742     5,043,640   7.11   7.11   174,315   88   174,315   88

Wadsworth Crossing

  OH   Cleveland-
Elyria-
Mentor
  Bed Bath
&
Beyond,
Office
Max
  02/01/07     26,086,022     26,086,022     1,213,846   7.76   7.76   108,176   85   474,898   96

Kulpsville Village Center

  PA   Philadelphia-
Camden-
Wilmington
  Walgreens   10/01/09     6,820,925     6,820,925     3,133,104   6.52   6.52   14,820   100   14,820   100

Lower Nazareth Commons

  PA   Allentown-
Bethlehem-
Easton
  Target,
Sports
Authority
  08/01/09     28,052,557     39,692,776     10,897,554   6.97   6.97   85,729   67   218,729   87

Buckwalter Place

  SC   Hilton Head
Island-
Beaufort
  Publix   09/01/08     12,162,015     14,350,602     373,534   8.07   8.07   59,602   88   59,602   88

Lebanon Center

  TN   Nashville-
Davidson-
Murfreesboro
  Publix   09/01/07     9,488,410     10,625,217     396,945   9.27   9.27   63,801   76   63,801   76

Hickory Creek Plaza

  TX   Dallas-Fort
Worth-
Arlington
  Kroger   02/01/09     9,898,926     13,776,260     872,905   8.48   8.48   28,134   36   109,398   84

Shops at Highland Village

  TX   Dallas-Fort
Worth-
Arlington
  AMC
Theater,
Barnes &
Noble
  10/01/07     100,408,767     100,408,767     5,320,363   7.82   7.82   351,635   80   351,635   80

Waterside Marketplace

  TX   Houston-
Baytown-
Sugar Land
  Kroger   10/01/09     6,946,418     12,421,388     1,071,293   11.73   11.73   24,859   79   147,859   96

Westwood Village

  TX   Houston-
Baytown-
Sugar Land
  Target, TJ
Maxx,
Ross
  03/01/08     36,252,244     57,966,552     1,264,823   8.69   8.69   183,371   85   310,245   91

Shops at Stonewall

  VA   Washington-
Arlington-
Alexandria
  Wegmans   11/01/08     49,173,251     49,374,912     833,192   9.04   9.04   293,744   92   293,744   92

Orchards Phase II

  WA   Portland-
Vancouver-
Beaverton
  LA
Fitness
  10/01/06     15,805,136     15,805,136     269,096   8.59   8.59   77,478   90   77,478   90
                                                         

Total Consolidated

          $ 846,471,021   $ 1,074,972,830   $ 168,720,375   7.88   7.82   3,821,750   76   6,376,982   85
                                                         

Canopy Oak Center

  FL   Ocala   Publix   09/01/08     18,468,799     19,460,329     722,769   10.11   10.11   90,043   76   90,043   76

Shoppes at Bartram Park Phase III

  FL   Jacksonville   Publix   10/01/04     3,094,055     5,059,965     580,138   12.03   12.03   14,640   28   33,640   69

Total Unconsolidated

          $ 21,562,854   $ 24,520,293   $ 1,302,908   10.39   10.39   104,683   70   123,683   74
                                                         

Total

          $ 868,033,875   $ 1,099,493,124   $ 170,023,283   7.94   7.89   3,926,433   75   6,500,665   85
                                                         

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 7.31%.

 

15


Projected Development Funding, Stabilizations and Land Held

June 30, 2009

In-Process Developments Projected Funding (1)

($ Thousands)

 

Q3 2009E   Q4 2009E   2010+E
$20,000 - $30,000   $5,000 - $10,000   $125,000 - $155,000

Estimated Development Stabilization Schedule

($ Thousands)

 

     Stabilized(2)    Q3 2009E    Q4 2009E    2010+E

Gross Dev. Costs:

      $ 0    $ 5,000 - $10,000    $ 1,085,000 - $1,120,000

Net Dev. Costs:

   $ 441,513    $ 0    $ 5,000 - $10,000    $ 855,000 - $   875,000

Land Held for Future Development or Sale (3)

($ Thousands)

 

# of Projects

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

23

   $ 202,667    $ 345,000 - $395,000

 

(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.

 

16


Development Stabilizations

June 30, 2009

 

Stabilization Date

 

Property Name

  State  

Anchor Tenant

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

Consolidated:

                 

Mar-09

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

Jun-09

  Corvallis Market Center   OR   Michaels, TJ Maxx   04/01/08     19,209,726   7.54   84,548   100  

Jun-09

  Culpeper Colonnade Ph I & II   VA   Target, Martin’s   03/01/07     24,944,082   7.72   267,032   98  

Jun-09

  Highland Crossing   CA   LA Fitness   05/01/09     11,910,018   6.99   45,000   100  
                               
          $ 88,588,863   7.90   488,690   99  
                               

Unconsolidated:

                 

None

                 

Total Development Stabilizations

          $ 88,588,863   7.90   488,690   99  
                               

 

17


Unconsolidated Investments

June 30, 2009

 

                                  Regency  

Co-investment Partner and
Portfolio Summary Abbreviation

   Property Name   Number of
Properties
   Total
GLA
   Total
Assets
   Total
Debt
   Lender    Ownership
Interest
    Share
of Debt
   Investment
6/30/09
    Equity
Pick-up
 

State of Oregon

                          

(JV-C, JV-C2)

   Various   30    3,584,123    $ 640,300,143    $ 313,877,604    Various    20.00   $ 62,775,521    $ 40,928,273      $ 283,878   

(JV-CCV)

   Cameron
Village
  1    635,918      110,579,331      47,300,000    Wachovia    30.00     14,190,000      18,851,467        (149,503
                                      
     31    4,220,041      750,879,474      361,177,604             

Macquarie CountryWide

                          

(JV-M)

   Various   9    902,139      112,494,580      62,367,271    Various    25.00     15,591,818      4,544,878        955,708   

(JV-M2, JV-M3)

   Various   90    11,020,355      2,302,162,124      1,536,089,183    Various    24.95     383,254,251      163,271,397        (25,983,715
                                      
     99    11,922,494      2,414,656,704      1,598,456,454             

Macquarie CountryWide-DESCO

                          

(JV-D)

   Various   32    2,990,332      386,389,178      180,497,049    Various    16.35     29,516,553      25,084,010        (394,152

CalSTRS

                          

(JV-RC)

   Various   7    759,023      156,451,463      86,511,065    Various    25.00     21,627,766      13,419,287        150,479   

Regency Retail Partners

                          

(JV-RRP)

   Various   9    1,525,943      373,471,140      208,849,184    Various    20.00     41,699,430      22,980,046        (216,429

Publix

                          

(JV-O)

   Shoppes at
Bartram Park
  1    119,959      22,335,539      —      —      50.00     —        11,097,130        191,536   

(JV-O)

   Valleydale
Village
  1    118,466      11,212,995      —      —      50.00     —        5,304,669        133,798   

(JV-O)

   Regency
Village (2)
  —      —        19,132,384      —      —      50.00     —        9,551,412        472,944   

(JV-O)

   Queensborough   1    82,333      4,490,700      —      —      50.00     —        3,068,560        141,774   

(JV-O)

   Canopy Oak
Center
  1    90,043      19,781,602      —      —      50.00     —        10,305,410        167,403   
                                      
     4    410,801      76,953,220      —               

H.E.B.

                          

(JV-O)

   Fairfield Town
Center (1)
  —      —        9,667,687      —      —      50.00     —        5,326,882        (146,428

(JV-O)

   White Oak
Marketplace (1)
  —      —        11,811,983      —      —      50.00     —        6,021,312        (549

(JV-O)

   Indian Springs
Center
  1    136,625      18,795,201      27,000,000    Wells
Fargo
   50.00     13,500,000      (3,915,216     151,488   
                                      
     1    136,625      40,274,871      27,000,000             

Individual Investors

                          

(JV-O)

   East San
Marco (1)
  —      —        12,515,809      8,338,955    Wachovia    50.00     4,169,478      2,266,989        (69,512
                                                      
     183    21,965,259    $ 4,211,591,859    $ 2,470,830,311         $ 586,324,817    $ 338,106,506      $ (24,311,280
                                                      

 

(1) Land held for future development
(2) Property sold and funds in 1031 exchange, partnership to continue

Reconciliation of Equity of Regency Centers for Unconsolidated Partnerships to Regency Centers’ Investment in Real Estate Partnerships:

 

Equity of Regency Centers for Unconsolidated Partnerships

   $  386,064,757   

ABP 18 Impairment recorded at Regency Centers

     (6,000,000

Ownership percentage or Restricted Gain Method deferral recorded at Regency Centers

     (41,958,251
        

Regency Centers’ Investment in Real Estate Partnerships

   $ 338,106,506   
        

 

18


Unconsolidated Balance Sheets

June 30, 2009 and December 31, 2008

 

     2009    2008

Assets

     

Real estate, at cost

   $ 4,287,180,034    4,900,704,326

Less: accumulated depreciation

     444,924,720    451,361,729
           
     3,842,255,314    4,449,342,597

Properties in development

     70,222,141    62,450,140
           

Net real estate investments

     3,912,477,455    4,511,792,737

Cash and cash equivalents

     59,874,431    46,539,233

Tenant receivables, net of allowance for uncollectible accounts

     56,826,052    77,258,209

Deferred costs, less accumulated amortization

     27,241,429    29,090,936

Acquired lease intangible assets, net

     146,663,707    186,141,195

Other assets

     2,358,173    4,917,488

Regency only assets (1)

     6,150,612    6,990,392
           

Total assets

   $ 4,211,591,859    4,862,730,190
           

Liabilities and Equity

     

Liabilities:

     

Notes payable

   $ 2,470,830,311    2,792,450,317

Accounts payable and other liabilities

     69,326,290    73,881,049

Tenants’ security and escrow deposits

     8,465,405    9,933,028

Acquired lease intangible liabilities, net

     88,038,927    97,145,502
           

Total liabilities

     2,636,660,933    2,973,409,896
           

Equity:

     

Equity – Regency Centers

     386,064,757    465,766,217

Equity – Third parties

     1,188,866,169    1,423,554,077
           

Total equity

     1,574,930,926    1,889,320,294
           

Total Liabilities and Equity

   $ 4,211,591,859    4,862,730,190
           

 

(1)

Capitalized development costs

 

19


Unconsolidated Balance Sheets - Regency’s Pro-Rata Share

June 30, 2009 and December 31, 2008

 

     2009    2008

Assets

     

Real estate, at cost

   $ 1,012,589,185    $ 1,170,256,106

Less: accumulated depreciation

     107,795,309      110,929,110
             
     904,793,876      1,059,326,996

Properties in development

     26,621,088      23,955,320
             

Net real estate investments

     931,414,964      1,083,282,316

Cash and cash equivalents

     18,692,907      11,788,223

Tenant receivables, net of allowance for uncollectible accounts

     13,795,999      18,931,760

Deferred costs, less accumulated amortization

     6,652,642      7,171,047

Acquired lease intangible assets, net

     32,177,756      41,626,827

Other assets

     779,623      1,427,535

Regency only assets (1)

     6,150,612      6,990,392
             

Total assets

   $ 1,009,664,503      1,171,218,100
             

Liabilities and Equity

     

Liabilities:

     

Notes payable

   $ 586,324,817      664,060,344

Accounts payable and other liabilities

     16,459,399      18,115,530

Tenants’ security and escrow deposits

     2,112,531      2,494,202

Acquired lease intangible liabilities, net

     18,702,999      20,781,807
             

Total liabilities

     623,599,746      705,451,883
             

Equity:

     

Equity – Regency Centers

     386,064,757      465,766,217
             

Total Liabilities and Equity

   $ 1,009,664,503      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.

 

20


Unconsolidated Statements of Operations

For the periods ended June 30, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Revenues:

        

Minimum rent

   $ 77,263,317      92,482,101      $ 160,028,693      185,542,408   

Percentage rent

     1,051,806      1,309,123        1,747,084      2,300,896   

Recoveries from tenants

     23,270,583      25,922,898        47,737,669      53,078,496   

Termination fees

     184,324      832,921        1,019,904      1,267,496   

Other income

     106,011      (588,022     1,181,828      509,434   
                            

Total revenues

     101,876,041      119,959,021        211,715,178      242,698,730   
                            

Operating expenses:

        

Operating and maintenance

     14,883,192      16,359,419        31,760,887      34,298,556   

Real estate taxes

     14,512,214      15,325,468        30,001,465      30,875,007   
                            

Total operating expenses

     29,395,406      31,684,887        61,762,352      65,173,563   
                            

Net operating income

     72,480,635      88,274,134        149,952,826      177,525,167   
                            

Other expense (income):

        

General and administrative

     3,053,624      2,988,278        4,667,908      5,176,108   

Depreciation and amortization expense

     39,703,519      45,091,887        80,430,042      91,165,138   

Interest expense, net

     34,403,742      36,688,301        67,855,941      72,928,409   

Loss (gain) on sale of real estate

     326,234      (9,112,661     (6,105,521   (13,502,030

Provision for impairment

     99,789,089      —          99,789,089      —     

Other expense

     34,738      34,726        69,476      69,452   
                            

Total other expense

     177,310,946      75,690,531        246,706,935      155,837,077   
                            

Net (loss) income

   $ (104,830,311   12,583,603      $ (96,754,109   21,688,090   
                            

 

21


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

For the periods ended June 30, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Revenues:

        

Minimum rent

   $ 18,316,712      22,146,091      $ 37,932,623      44,517,887   

Percentage rent

     264,116      327,385        437,833      569,541   

Recoveries from tenants

     5,475,616      6,167,213        11,219,948      12,642,934   

Termination fees

     47,914      203,867        253,165      302,884   

Other income

     76,437      (151,515     355,965      134,567   
                            

Total revenues

     24,180,795      28,693,041        50,199,534      58,167,813   
                            

Operating expenses:

        

Operating and maintenance

     3,532,735      3,972,645        7,535,037      8,326,701   

Real estate taxes

     3,400,189      3,599,146        7,090,474      7,394,794   
                            

Total operating expenses

     6,932,924      7,571,791        14,625,511      15,721,495   
                            

Net operating income

     17,247,871      21,121,250        35,574,023      42,446,318   
                            

Other expense (income):

        

General and administrative

     728,586      714,474        1,089,929      1,222,990   

Depreciation and amortization expense

     9,296,125      10,663,073        18,829,016      21,580,152   

Interest expense, net

     8,099,584      8,766,328        15,990,969      17,436,671   

Loss (gain) on sale of real estate

     81,060      (2,260,840     (2,208,511   (3,409,887

Provision for impairment

     24,897,378      —          24,897,378      —     

Other expense

     17,369      17,363        34,738      34,726   
                            

Total other expense

     43,120,102      17,900,398        58,633,519      36,864,652   
                            

Net (loss) income before Regency only expense (income)

     (25,872,231   3,220,852        (23,059,496   5,581,666   

Regency only expense (income):

        

Accretion of excess investment

     322,186      (194,927     277,291      (540,074

Depreciation of capitalized costs

     (689,828   25,228        37,275      48,426   

Loss on sale of 100% costs

     708,468      —          708,468      —     

Brokerage fees

     —        2,268,410        228,750      2,315,910   
                            

Total Regency only expense

     340,826      2,098,711        1,251,784      1,824,262   
                            

Net (loss) income

   $ (26,213,057   1,122,141      $ (24,311,280   3,757,404   
                            

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

 

22


Summary of Unconsolidated Debt

June 30, 2009 and December 31, 2008

 

Total Debt Outstanding:

   6/30/09    12/31/08

Mortgage loans payable:

     

Fixed rate secured loans

   $ 2,431,797,701    2,624,585,346

Variable rate secured loans

     —      65,684,006

Unsecured line of credit variable rate

     39,032,610    102,180,965
           

Total

   $ 2,470,830,311    2,792,450,317
           

 

Schedule of Maturities by Year:

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

2009

   $ 1,845,258    36,578,346    12,348,042    50,771,646      10,776,345   

2010

     3,663,948    645,222,801    26,684,568    675,571,317      167,811,280   

2011

     3,319,578    462,916,076       466,235,654      115,320,339   

2012

     4,050,310    247,907,378       251,957,688      62,255,411   

2013

     3,808,901    32,447,163       36,256,064      8,899,538   

2014

     3,926,171    57,100,000       61,026,171      17,455,995   

2015

     3,648,961    300,133,804       303,782,765      65,715,638   

2016

     3,423,844    328,915,570       332,339,414      76,009,959   

2017

     2,703,084    123,770,000       126,473,084      27,079,539   

2018

     2,533,348    87,341,127       89,874,475      19,341,508   

>10 Years

     14,267,610    56,301,322       70,568,932      14,498,754   

Net unamortized debt premium

      5,973,101       5,973,101      1,160,511   
                             
   $ 47,191,013    2,384,606,688    39,032,610    2,470,830,311      586,324,817   
                             

Percentage of Total Debt:

   6/30/09     12/31/08  

Fixed

   98.42   93.99

Variable

   1.58   6.01

Current Average Interest Rates:(1)

    

Fixed

   5.56   5.40

Variable

   2.80   3.39

Effective Interest Rate

   5.52   5.28

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

       

 

Average Maturity Date:

     

Fixed

     June 18, 2013    March 10, 2013

Variable

     May 28, 2010    March 8, 2010

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

     

Mortgage Loans Payable:

     

Fixed rate secured loans

   $ 575,429,409    627,503,907

Variable rate secured loans

     —      10,741,258

Unsecured line of credit variable rate

     10,895,408    25,815,179
           

Total

   $ 586,324,817    664,060,344
           

 

23


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

June 30, 2009

All numbers are on a same store, cash basis

 

Total

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

Per Sq. Ft.

2nd Quarter 2009

   359    676,775    $ 19.75    $ 20.52    -3.8   4.7    $ 1.63

1st Quarter 2009

   329    646,044      19.69      19.52    0.9   4.8      4.36

4th Quarter 2008

   393    759,303      18.60      17.25    7.8   4.9      1.33

3rd Quarter 2008

   371    655,740      21.18      18.62    13.8   5.1      2.34
                                         

Total – 12 months

   1,452    2,737,862    $ 19.73    $ 19.04    3.6   4.9    $ 2.36
                                         

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.

2nd Quarter 2009

   113    165,843    $ 19.52    $ 22.48    -13.1   4.8    $ 5.89

1st Quarter 2009

   76    144,511      20.27      18.96    6.9   7.3      18.31

4th Quarter 2008

   91    101,592      22.28      19.70    13.1   5.8      7.90

3rd Quarter 2008

   90    131,187      23.26      22.59    3.0   6.6      10.82
                                         

Total – 12 months

   370    543,133    $ 21.09    $ 21.12    -0.2   6.1    $ 10.76
                                         

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.

2nd Quarter 2009

   246    510,932    $ 19.82    $ 19.89    -0.4   4.7    $ 0.24

1st Quarter 2009

   253    501,533      19.53      19.68    -0.8   4.1      0.35

4th Quarter 2008

   302    657,711      18.11      16.94    6.9   4.8      0.31

3rd Quarter 2008

   281    524,553      20.68      17.65    17.2   4.7      0.21
                                         

Total – 12 months

   1,082    2,194,729    $ 19.39    $ 18.53    4.7   4.6    $ 0.28
                                         

 

24


Leasing Statistics - Wholly Owned and 100% of Co-investment Partnerships

June 30, 2009

All numbers are on a same store, cash basis

 

Total

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

Per Sq. Ft.

2nd Quarter 2009

   359    1,191,442    $ 18.35    $ 18.68    -1.7   4.8    $ 1.63

1st Quarter 2009

   329    1,064,008      19.45      19.32    0.7   4.7      2.98

4th Quarter 2008

   393    1,090,729      19.78      18.36    7.8   4.9      1.69

3rd Quarter 2008

   371    1,109,133      20.86      18.41    13.3   5.4      2.17
                                         

Total – 12 months

   1,452    4,455,312    $ 19.59    $ 18.69    4.9   5.0    $ 2.10
                                         

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.

2nd Quarter 2009

   113    250,991    $ 21.28    $ 21.96    -3.1   5.1    $ 7.12

1st Quarter 2009

   76    233,888      19.64      18.89    4.0   7.4      12.61

4th Quarter 2008

   91    174,959      22.30      19.85    12.3   6.5      8.82

3rd Quarter 2008

   90    218,405      22.88      22.24    2.9   6.7      10.18
                                         

Total – 12 months

   370    878,243    $ 21.44    $ 20.79    3.1   6.4    $ 9.68
                                         

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.

2nd Quarter 2009

   246    940,451    $ 17.57    $ 17.80    -1.3   4.7    $ 0.16

1st Quarter 2009

   253    830,120      19.40      19.45    -0.2   4.0      0.27

4th Quarter 2008

   302    915,770      19.30      18.07    6.8   4.6      0.32

3rd Quarter 2008

   281    890,728      20.37      17.47    16.6   5.1      0.20
                                         

Total – 12 months

   1,082    3,577,069    $ 19.14    $ 18.17    5.3   4.6    $ 0.24
                                         

 

25


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

June 30, 2009

 

State

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

Alabama

   2    143,973    0.5   71.0   $ 1,369,533    0.3   $ 13.53

Arizona

   4    409,967    1.4   85.3     5,494,077    1.3     15.83

California

   72    6,511,931    22.1   91.3     124,572,266    29.6     22.51

Colorado

   20    1,357,009    4.6   87.2     15,849,057    3.8     13.48

Connecticut

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

Delaware

   4    298,199    1.0   97.2     4,149,287    1.0     14.32

District of Columbia

   2    9,903    0.0   100.0     470,683    0.1     47.53

Florida

   54    4,571,155    15.5   92.6     52,443,562    12.5     12.88

Georgia

   23    1,627,842    5.5   91.0     23,150,685    5.5     15.63

Illinois

   23    917,499    3.1   86.6     9,897,845    2.4     12.47

Indiana

   6    102,241    0.3   66.9     1,277,446    0.3     18.69

Kentucky

   1    23,184    0.1   63.7     243,200    0.1     16.47

Maryland

   16    537,603    1.8   90.6     7,032,683    1.7     17.55

Massachusetts

   3    412,963    1.4   92.3     6,541,363    1.6     17.36

Michigan

   2    118,273    0.4   83.7     1,321,620    0.3     13.54

Minnesota

   3    120,835    0.4   97.1     1,469,137    0.3     12.52

Missouri

   23    371,529    1.3   97.2     3,267,582    0.8     10.25

Nevada

   3    456,770    1.6   79.4     2,125,056    0.5     15.77

New Hampshire

   1    84,793    0.3   80.9     809,700    0.2     12.09

New Jersey

   2    39,042    0.1   96.2     620,677    0.1     16.53

North Carolina

   14    1,243,696    4.2   92.5     15,649,087    3.7     14.30

Ohio

   16    2,081,001    7.1   86.6     20,158,942    4.8     11.29

Oregon

   10    795,768    2.7   97.8     13,665,937    3.2     17.86

Pennsylvania

   12    583,220    2.0   88.3     8,514,321    2.0     19.20

South Carolina

   6    163,546    0.6   94.2     2,034,684    0.5     13.21

Tennessee

   8    498,285    1.7   90.4     6,206,044    1.5     13.78

Texas

   36    3,656,174    12.4   90.1     55,013,017    13.1     16.93

Virginia

   29    1,606,098    5.5   93.4     24,851,078    5.9     17.61

Washington

   11    589,714    2.0   95.9     11,040,852    2.6     19.57

Wisconsin

   2    67,147    0.2   97.7     489,950    0.1     7.47
                                         

Total All Properties

   409    29,444,233    100.0   90.7   $ 420,752,071    100.0   $ 16.52
                                         

 

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

 

26


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

June 30, 2009

 

State

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

Alabama

   2    203,206    0.4   70.1   $ 1,832,054    0.3   $ 12.95

Arizona

   4    496,073    1.1   84.7     6,454,054    1.0     15.46

California

   72    8,990,930    19.4   91.8     169,325,037    25.8     21.66

Colorado

   20    2,074,966    4.5   89.8     23,909,751    3.6     13.07

Connecticut

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

Delaware

   4    472,005    1.0   94.0     6,637,486    1.0     14.96

District of Columbia

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

Florida

   54    5,341,110    11.5   92.7     62,766,323    9.6     13.10

Georgia

   23    2,019,330    4.4   91.6     27,838,101    4.2     15.04

Illinois

   23    2,773,048    6.0   89.0     30,104,449    4.6     12.21

Indiana

   6    273,257    0.6   80.3     3,505,347    0.5     15.98

Kentucky

   1    23,184    0.1   63.7     243,200    0.0     16.47

Maryland

   16    1,873,760    4.0   92.8     28,500,892    4.3     17.35

Massachusetts

   3    561,186    1.2   94.3     8,078,900    1.2     15.38

Michigan

   2    118,273    0.3   83.7     1,321,620    0.2     13.54

Minnesota

   3    483,938    1.0   97.1     5,884,299    0.9     12.52

Missouri

   23    2,265,422    4.9   97.2     19,924,281    3.0     10.25

Nevada

   3    531,068    1.1   81.4     3,034,191    0.5     14.86

New Hampshire

   1    84,793    0.2   80.9     809,700    0.1     12.09

New Jersey

   2    156,482    0.3   96.2     2,487,684    0.4     16.53

North Carolina

   14    2,027,939    4.4   90.6     25,761,264    3.9     14.49

Ohio

   16    2,510,659    5.4   87.4     25,363,912    3.9     11.64

Oregon

   10    976,679    2.1   97.2     15,959,861    2.4     17.04

Pennsylvania

   12    1,419,672    3.1   91.1     20,068,716    3.1     16.49

South Carolina

   6    360,719    0.8   95.6     4,319,456    0.7     12.53

Tennessee

   8    570,235    1.2   91.1     7,064,622    1.1     13.60

Texas

   36    4,403,510    9.5   90.5     65,987,767    10.0     16.75

Virginia

   29    3,728,926    8.1   94.9     64,066,555    9.8     18.58

Washington

   11    1,038,514    2.2   97.1     17,637,264    2.7     17.60

Wisconsin

   2    269,128    0.6   97.7     1,963,728    0.3     7.47
                                         

Total All Properties

   409    46,267,519    100.0   91.8   $ 656,834,430    100.0   $ 16.05
                                         

 

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

 

27


Portfolio Summary Report By Region

June 30, 2009

 

                      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
                 

Property
Name

  JV   REG’s
Ownership
%
    State   CBSA     GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
  Major Tenants(1)   Average Base
Rent/Sq. Ft(2)

Shoppes at Fairhope Village

      AL   Mobile   2008   84,740   84,740   73.2   73.2       —     54,340   Publix   $ 14.86

Valleydale Village Shop Center

  JV-O   50   AL   Birmingham-
Hoover
  2003   118,466   59,233   67.9   67.9       —     44,271   Publix   $ 11.50
                                                     
      AL       203,206   143,973   70.1   71.0   67.9   67.9   —     98,611    
                                                     

Anthem Marketplace

      AZ   Phoenix-
Mesa-
Scottsdale
  2000   113,292   113,292   93.0   93.0       —     55,256   Safeway   $ 16.34

Palm Valley Marketplace

  JV-C   20   AZ   Phoenix-
Mesa-
Scottsdale
  1999   107,633   21,527   81.9   81.9       —     55,403   Safeway   $ 13.61

Pima Crossing

      AZ   Phoenix-
Mesa-
Scottsdale
  1996   239,438   239,438   82.3   82.3       —     —     Golf & Tennis Pro
Shop, Inc.
  $ 15.65

Shops at Arizona

      AZ   Phoenix-
Mesa-
Scottsdale
  2000   35,710   35,710   83.1   83.1       —     —     —     $ 16.57
                                                     
      AZ     496,073   409,967   84.7   85.3   84.7   85.3   —     110,659    
                                                     

4S Commons Town Center

      CA   San Diego-
Carlsbad-
San Marcos
  2004   240,060   240,060   98.0   98.0       —     68,000   Ralphs,
Jimbo’s...Naturally!
  $ 26.99

Amerige Heights Town Center

      CA   Los Angeles-
Long Beach-
Santa Ana
  2000   96,680   96,680   98.0   98.0       142,600   57,560   Albertsons,
(Target)
  $ 24.97

Applegate Ranch Shopping Center

      CA   Merced   2006   158,823   158,823   58.2   58.2       319,692   178,500   (Super Target),
(Home Depot)
  $ 17.88

Auburn Village

  JV-M2   24.95   CA   Sacramento-
Arden-
Arcade-
Roseville
  1990   133,944   33,419   98.1   98.1       —     45,540   Bel Air Market   $ 18.69

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
  $ 20.83

Blossom Valley

      CA   San Jose-
Sunnyvale-
Santa Clara
  1990   93,316   93,316   98.9   98.9       —     34,208   Safeway   $ 24.29

Brea Marketplace

  JV-M2   24.95   CA   Los Angeles-
Long Beach-
Santa Ana
  1987   193,172   48,196   84.2   84.2       —     24,867   Sprout’s Markets,
Toys “R” Us
  $ 24.01

Clayton Valley Shopping Center

      CA   San
Francisco-
Oakland-
Fremont
  2004   260,671   260,671   95.5   95.5       —     14,000   Fresh & Easy,
Yardbirds Home
Center
  $ 21.75

Clovis Commons

      CA   Fresno   2004   174,990   174,990   95.6   95.6       145,653   145,653   (Super Target)   $ 20.45

Corral Hollow

  JV-RC   25   CA   Stockton   2000   167,184   41,796   100.0   100.0       —     65,715   Safeway, Orchard
Supply &
Hardware
  $ 16.36

Costa Verde Center

      CA   San Diego-
Carlsbad-
San Marcos
  1988   178,623   178,623   94.6   94.6       —     40,000   Bristol Farms   $ 32.90

Diablo Plaza

      CA   San
Francisco-
Oakland-
Fremont
  1982   63,265   63,265   100.0   100.0       53,000   53,000   (Safeway)   $ 34.23

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
  $ 22.40

El Cerrito Plaza

      CA   San
Francisco-
Oakland-
Fremont
  2000   256,035   256,035   97.8   97.8       66,700   77,888   (Lucky’s)   $ 25.00

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
  $ 15.93

Encina Grande

      CA   San
Francisco-
Oakland-
Fremont
  1965   102,413   102,413   95.8   95.8       —     22,500   Safeway   $ 19.41

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)
  $ 18.20

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   $ 26.53

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   $ 24.56

Folsom Prairie City Crossing

      CA   Sacramento-
Arden-
Arcade-
Roseville
  1999   90,237   90,237   95.2   95.2       —     55,255   Safeway   $ 20.53

French Valley Village Center

      CA   Riverside-
San
Bernardino-
Ontario
  2004   98,752   98,752   90.0   90.0       —     44,054   Stater Bros.   $ 23.59

Friars Mission Center

      CA   San Diego-
Carlsbad-
San Marcos
  1989   146,898   146,898   97.6   97.6       —     55,303   Ralphs   $ 28.61

Gateway 101

      CA   San
Francisco-
Oakland-
Fremont
  2008   92,110   92,110   100.0   100.0       212,485   —     (Home Depot),
(Best Buy), Sports
Authority,
Nordstrom Rack
  $ 31.18

Gelson’s Westlake Market Plaza

      CA   Oxnard-
Thousand
Oaks-
Ventura
  2002   84,975   84,975   93.1   93.1       —     37,500   Gelson’s Markets   $ 17.29

Golden Hills Promenade

      CA   San Luis
Obispo-Paso
Robles
  2006   288,252   288,252   70.8   70.8       —     —     Lowe’s   $ 28.80

Granada Village

  JV-M2   24.95   CA   Los Angeles-
Long Beach-
Santa Ana
  1965   224,649   56,050   69.7   69.7       —     —     —     $ 18.42

Hasley Canyon Village

      CA   Los Angeles-
Long Beach-
Santa Ana
  2003   65,801   65,801   95.7   95.7       —     51,800   Ralphs   $ 21.94

Heritage Plaza

      CA   Los Angeles-
Long Beach-
Santa Ana
  1981   231,582   231,582   98.4   98.4       —     44,376   Ralphs   $ 26.53

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   229,777   229,777   48.1   48.1       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   $ 14.70

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)   $ 26.11

Loehmanns Plaza California

      CA   San Jose-
Sunnyvale-
Santa Clara
  1983   113,310   113,310   97.1   97.1       53,000   53,000   (Safeway)   $ 17.36

Marina Shores

  JV-C2   20.00   CA   Los Angeles-
Long Beach-
Santa Ana
  2001   67,727   13,545   89.5   89.5       —     25,987   —     $ 29.81

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   $ 17.75

Morningside Plaza

      CA   Los Angeles-
Long Beach-
Santa Ana
  1996   91,211   91,211   90.4   90.4       —     42,630   Stater Bros.   $ 22.72

Navajo Shopping Center

  JV-M2   24.95   CA   San Diego-
Carlsbad-
San Marcos
  1964   102,138   25,483   97.5   97.5       —     44,180   Albertsons   $ 12.74

Newland Center

      CA   Los Angeles-
Long Beach-
Santa Ana
  1985   149,140   149,140   100.0   100.0       —     58,000   Albertsons   $ 19.82

Oakbrook Plaza

      CA   Oxnard-
Thousand
Oaks-
Ventura
  1982   83,279   83,279   96.4   96.4       —     43,842   Albertsons   $ 15.82

Park Plaza Shopping Center

  JV-C   20   CA   Los Angeles-
Long Beach-
Santa Ana
  1991   194,396   38,879   95.0   95.0       —     28,210   Henry’s
Marketplace
  $ 19.07

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   96.5   96.5       —     50,000   Von’s Food &
Drug
  $ 17.55

Powell Street Plaza

      CA   San
Francisco-
Oakland-
Fremont
  1987   165,928   165,928   76.0   76.0       —     10,122   Trader Joe’s   $ 32.18

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   153,256   38,237   93.3   93.3       —     39,777   Von’s Food &
Drug
  $ 18.16

Rio Vista Town Center

      CA   Riverside-
San
Bernardino-
Ontario
  2005   79,519   79,519   64.4   64.4       —     44,700   Stater Bros.   $ 16.52

Rona Plaza

      CA   Los Angeles-
Long Beach-
Santa Ana
  1989   51,760   51,760   100.0   100.0       —     37,194   Superior Super
Warehouse
  $ 17.20

San Leandro Plaza

      CA   San
Francisco-
Oakland-
Fremont
  1982   50,432   50,432   100.0   100.0       38,250   38,250   (Safeway)   $ 28.22

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   $ 18.89

Seal Beach

  JV-C   20   CA   Los Angeles-
Long Beach-
Santa Ana
  1966   96,858   19,372   88.1   88.1       —     48,000   Von’s Food &
Drug
  $ 23.73

Sequoia Station

      CA   San
Francisco-
Oakland-
Fremont
  1996   103,148   103,148   100.0   100.0       62,050   62,050   (Safeway)   $ 33.29

Shops of Santa Barbara

      CA   Santa
Barbara-
Santa Maria-
Goleta
  2004   52,132   52,132   66.5   66.5       —     40,000   Whole Foods   $ 25.06

Silverado Plaza

  JV-M2   24.95   CA   Napa   1974   84,916   21,187   99.6   99.6       —     31,833   Nob Hill   $ 14.41

Slauson & Central

      CA   Los Angeles-
Long Beach-
Santa Ana
  2008   77,323   77,323   75.0   75.0       —     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   $ 16.32

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   $ 16.12

Strawflower Village

      CA   San
Francisco-
Oakland-
Fremont
  1985   78,827   78,827   94.4   94.4       —     33,753   Safeway   $ 19.16

Tassajara Crossing

      CA   San
Francisco-
Oakland-
Fremont
  1990   146,188   146,188   96.7   96.7       —     56,496   Safeway   $ 20.79

 

28


Portfolio Summary Report By Region

June 30, 2009

 

                      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
                 

Property
Name

  JV   REG’s
Ownership
%
    State   CBSA     GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
  Major Tenants(1)   Average Base
Rent/Sq. Ft(2)

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   $ 14.37

Twin Peaks

      CA   San Diego-
Carlsbad-
San Marcos
  1988   198,139   198,139   98.6   98.6       —     44,686   Albertsons,
Target
  $ 17.48

Valencia Crossroads

      CA   Los
Angeles-
Long Beach-
Santa Ana
  2003   172,856   172,856   99.1   99.1       —     35,000   Whole Foods,
Kohl’s
  $ 23.00

Ventura Village

      CA   Oxnard-
Thousand
Oaks-
Ventura
  1984   76,070   76,070   95.2   95.2       —     42,500   Von’s Food &
Drug
  $ 19.49

Vine at Castaic

      CA   Los
Angeles-
Long Beach-
Santa Ana
  2005   30,236   30,236   74.3   74.3       —     —     —     $ 27.93

Vista Village Phase I

  JV-RRP   20.00   CA   San Diego-
Carlsbad-
San Marcos
  2003   129,009   25,802   93.7   93.7       165,000   —     Krikorian
Theaters,
(Lowe’s)
  $ 24.85

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   98.3   98.3       —     24,712   Safeway   $ 15.28

Westlake Village Plaza and Center

      CA   Oxnard-
Thousand
Oaks-
Ventura
  1975   190,519   190,519   99.0   99.0       —     41,300   Von’s Food &
Drug
  $ 24.98

Westridge Village

      CA   Los
Angeles-
Long Beach-
Santa Ana
  2003   92,287   92,287   100.0   100.0       —     50,782   Albertsons   $ 25.54

Woodman Van Nuys

      CA   Los
Angeles-
Long Beach-
Santa Ana
  1992   107,614   107,614   98.6   98.6       —     77,648   El Super   $ 13.98

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       —     —     —     $ 31.99
                                                     
      CA       8,990,930   6,511,931   91.8   91.3   95.2   96.2   1,769,916   2,945,411    
                                                     

Applewood Shopping Center

  JV-M2   24.95   CO   Denver-
Aurora
  1956   375,622   93,718   94.2   94.2       —     71,074   King Soopers,
Wal-Mart
  $ 9.32

Arapahoe Village

  JV-M2   24.95   CO   Boulder   1957   159,237   39,730   97.3   97.3       —     43,500   Safeway   $ 16.98

Belleview Square

      CO   Denver-
Aurora
  1978   117,335   117,335   100.0   100.0       —     65,104   King Soopers   $ 15.30

Boulevard Center

      CO   Denver-
Aurora
  1986   88,512   88,512   70.1   70.1       52,700   52,700   (Safeway)   $ 23.00

Buckley Square

      CO   Denver-
Aurora
  1978   116,147   116,147   90.6   90.6       —     62,400   King Soopers   $ 8.10

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   88.7   88.7       —     51,640   King Soopers   $ 10.01

Crossroads Commons

  JV-C   20   CO   Boulder   1986   143,444   28,689   96.8   96.8       —     39,247   Whole Foods   $ 22.15

Falcon Marketplace

      CO   Colorado
Springs
  2005   22,491   22,491   64.9   64.9       184,305   50,000   (Wal-Mart
Supercenter)
  $ 24.04

Hilltop Village

  JV-M3   25   CO   Denver-
Aurora
  2003   100,029   25,007   93.7   93.7       —     66,000   King Soopers   $ 8.76

South Lowry Square

      CO   Denver-
Aurora
  1993   119,916   119,916   88.9   88.9       —     62,600   Safeway   $ 12.50

Littleton Square

      CO   Denver-
Aurora
  1997   94,222   94,222   91.2   91.2       —     49,751   King Soopers   $ 12.04

Lloyd King Center

      CO   Denver-
Aurora
  1998   83,326   83,326   100.0   100.0       —     61,040   King Soopers   $ 11.41

Marketplace at Briargate

      CO   Colorado
Springs
  2006   29,075   29,075   84.8   84.8       66,000   66,000   (King Soopers)   $ 27.53

Monument Jackson Creek

      CO   Colorado
Springs
  1999   85,263   85,263   100.0   100.0       —     69,913   King Soopers   $ 10.78

NorthGate Village

      CO   Greeley   2008   30,031   30,031   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   37,645   37,645   54.2   54.2       99,844   99,844   (King Soopers)   $ 24.15

Stroh Ranch

      CO   Denver-
Aurora
  1998   93,436   93,436   94.8   94.8       —     69,719   King Soopers   $ 11.90

Woodmen Plaza

      CO   Colorado
Springs
  1998   116,233   116,233   86.3   86.3       —     69,716   King Soopers   $ 13.59
                                                     
      CO       2,074,966   1,357,009   89.8   87.2   92.9   91.8   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   $ 14.76

Pike Creek

      DE   Philadelphia-
Camden-
Wilmington
  1981   229,510   229,510   99.2   99.2       —     49,069   Acme Markets,
K-Mart
  $ 13.03

Shoppes of Graylyn

  JV-M2   24.95   DE   Philadelphia-
Camden-
Wilmington
  1971   66,808   16,669   92.9   92.9       —     —     —     $ 19.42

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   $ 11.18

Aventura Shopping Center

      FL   Miami-Fort
Lauderdale-
Miami
Beach
  1974   102,876   102,876   92.2   92.2       —     35,908   Publix   $ 16.55

Beneva Village Shops

      FL   Sarasota-
Bradenton-
Venice
  1987   141,532   141,532   77.6   77.6       —     42,112   Publix   $ 11.33

Berkshire Commons

      FL   Naples-
Marco Island
  1992   106,354   106,354   98.9   98.9       —     65,537   Publix   $ 12.45

Bloomingdale Square

      FL   Tampa-St.
Petersburg-
Clearwater
  1987   267,736   267,736   96.7   96.7       —     39,795   Publix, Wal-Mart,
Bealls
  $ 8.74

Boynton Lakes Plaza

      FL   Miami-Fort
Lauderdale-
Miami
Beach
  1993   124,924   124,924   83.5   83.5       —     56,000   Winn-Dixie   $ 11.58

Caligo Crossing

      FL   Miami-Fort
Lauderdale-
Miami
Beach
  2007   10,762   10,762   74.9   74.9       98,165   —     (Kohl’s)   $ 35.85

Canopy Oak Center

  JV-O   50   FL   Ocala   2006   90,043   45,022   76.2   76.2       —     54,340   Publix   $ 17.47

Carriage Gate

      FL   Tallahassee   1978   76,784   76,784   94.3   94.3       —     —     —     $ 12.77

Chasewood Plaza

      FL   Miami-Fort
Lauderdale-
Miami
Beach
  1986   155,603   155,603   96.7   96.7       —     54,420   Publix   $ 17.22

Corkscrew Village

      FL   Cape Coral-
Fort Myers
  1997   82,011   82,011   93.6   93.6       —     51,420   Publix   $ 12.34

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   66.8   66.8       —     42,112   Publix   $ 11.39

East Towne Center

      FL   Orlando   2003   69,841   69,841   98.0   98.0       —     44,840   Publix   $ 14.00

First Street Village

      FL   Cape Coral-
Fort Myers
  2006   54,926   54,926   91.8   91.8       —     39,393   Publix   $ 16.88

Five Corners Plaza

  JV-RC   25   FL   Miami-Fort
Lauderdale-
Miami
Beach
  2001   44,647   11,162   88.1   88.1       —     27,887   Publix   $ 13.52

Fleming Island

      FL   Jacksonville   2000   136,663   136,663   86.4   86.4       129,807   47,955   Publix, (Target)   $ 12.10

Garden Square

      FL   Miami-Fort
Lauderdale-
Miami
Beach
  1991   90,258   90,258   98.2   98.2       —     42,112   Publix   $ 14.74

Grande Oak

      FL   Cape Coral-
Fort Myers
  2000   78,784   78,784   100.0   100.0       —     54,379   Publix   $ 14.42

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       —     —     —     $ 21.36

Horton’s Corner

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

 

29


Portfolio Summary Report By Region

June 30, 2009

 

                      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
                 

Property

Name

 

JV

  REG’s
Ownership %
   

State

 

CBSA

    GLA   GLA   % Leased     % Leased     % Leased -
Operating
Properties
    % Leased -
Operating
Properties
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major Tenants(1)

  Average Base
Rent/Sq. Ft(2)

Island Crossing

  JV-C2   20   FL   Port St. Lucie-Fort Pierce   1996   58,456   11,691   100.0   100.0       —     47,955   Publix   $ 10.01

John’s Creek Center

  JV-C2   20   FL   Jacksonville   2004   75,101   15,020   96.0   96.0       —     44,840   Publix   $ 13.57

Julington Village

  JV-C   20   FL   Jacksonville   1999   81,820   16,364   100.0   100.0       —     51,420   Publix   $ 14.11

Kings Crossing Sun City

      FL   Tampa-St. Petersburg-Clearwater   1999   75,020   75,020   98.4   98.4       —     51,420   Publix   $ 11.81

Marketplace St Pete

      FL   Tampa-St. Petersburg-Clearwater   1983   90,296   90,296   77.6   77.6       —     36,464   Publix   $ 12.90

Martin Downs Village Center

      FL   Port St. Lucie-Fort Pierce   1985   112,667   112,667   91.9   91.9       —     —     —     $ 15.24

Martin Downs Village Shoppes

      FL   Port St. Lucie-Fort Pierce   1998   48,937   48,937   95.5   95.5       —     —     —     $ 17.59

Millhopper Shopping Center

      FL   Gainesville   1974   84,065   84,065   100.0   100.0       —     37,244   Publix   $ 10.18

Naples Walk Shopping Center

      FL   Naples-Marco Island   1999   125,390   125,390   89.0   89.0       —     51,420   Publix   $ 16.14

Newberry Square

      FL   Gainesville   1986   180,524   180,524   95.6   95.6       —     39,795   Publix, K-Mart   $ 7.61

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   $ 12.58

Oakleaf Commons

      FL   Jacksonville   2006   73,719   73,719   79.1   79.1       —     45,600   Publix   $ 14.10

Ocala Corners

  JV-M   25   FL   Tallahassee   2000   86,772   21,693   100.0   100.0       —     61,171   Publix   $ 13.16

Old St Augustine Plaza

      FL   Jacksonville   1990   232,459   232,459   99.1   99.1       —     51,832   Publix, Burlington Coat Factory, Hobby Lobby   $ 7.66

Pine Tree Plaza

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

Plantation Plaza

  JV-C2   20   FL   Jacksonville   2004   77,747   15,549   98.4   98.4       —     44,840   Publix   $ 16.63

Regency Square

      FL   Tampa-St. Petersburg-Clearwater   1986   349,848   349,848   97.9   97.9       66,000   —     AMC Theater, Michaels, (Best Buy), (Macdill)   $ 14.09

Shoppes @ 104

  JV-M   25   FL   Miami-Fort Lauderdale-Miami Beach   1990   108,192   27,048   100.0   100.0       —     46,368   Winn-Dixie   $ 13.52

Shoppes at Bartram Park

  JV-O   50   FL   Jacksonville   2004   105,319   52,660   97.3   97.3       97,000   44,840   Publix, (Kohl’s)   $ 17.80

Shoppes at Bartram Park Phase II

  JV-O   50   FL   Jacksonville   2008   14,640   7,320   28.5   28.5       —     —     —     $ 21.98

Shops at John’s Creek

      FL   Jacksonville   2004   15,490   15,490   89.5   89.5       —     —     —     $ 21.04

Starke

      FL   None   2000   12,739   12,739   100.0   100.0       —     —     —     $ 23.83

Suncoast Crossing Phase I

      FL   Tampa-St. Petersburg-Clearwater   2007   108,434   108,434   91.9   91.9       —     —     Kohl’s   $ 28.00

Suncoast Crossing Phase II

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

Town Center at Martin Downs

      FL   Port St. Lucie-Fort Pierce   1996   64,546   64,546   100.0   100.0       —     56,146   Publix   $ 12.75

Town Square

      FL   Tampa-St. Petersburg-Clearwater   1999   44,380   44,380   100.0   100.0       —     —     —     $ 26.77

Village Center

      FL   Tampa-St. Petersburg-Clearwater   1993   181,110   181,110   98.6   98.6       —     36,434   Publix   $ 12.58

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   $ 17.43

Vineyard Shopping Center

  JV-M3   25   FL   Tallahassee   2002   62,821   15,705   82.2   82.2       —     44,271   Publix   $ 11.28

Welleby Plaza

      FL   Miami-Fort Lauderdale-Miami Beach   1982   109,949   109,949   95.5   95.5       —     46,779   Publix   $ 10.33

Wellington Town Square

      FL   Miami-Fort Lauderdale-Miami Beach   1982   107,325   107,325   96.9   96.9       —     44,840   Publix   $ 19.00

Westchase

      FL   Tampa-St. Petersburg-Clearwater   1998   78,998   78,998   95.2   95.2       —     51,420   Publix   $ 12.65

Willa Springs

      FL   Orlando   2000   89,930   89,930   96.9   96.9       —     44,271   Publix   $ 15.06
                                                           
      FL       5,341,110   4,571,155   92.7   92.6   94.0   93.8   596,798   2,008,245    
                                                     

Ashford Place

      GA   Atlanta-Sandy Springs-Marietta   1993   53,449   53,449   69.6   69.6       —     —     —     $ 20.53

Briarcliff La Vista

      GA   Atlanta-Sandy Springs-Marietta   1962   39,204   39,204   100.0   100.0       —     —     —     $ 16.64

Briarcliff Village

      GA   Atlanta-Sandy Springs-Marietta   1990   187,156   187,156   85.5   85.5       —     43,454   Publix   $ 14.53

Buckhead Court

      GA   Atlanta-Sandy Springs-Marietta   1984   48,338   48,338   97.7   97.7       —     —     —     $ 15.54

Cambridge Square

      GA   Atlanta-Sandy Springs-Marietta   1979   71,474   71,474   99.9   99.9       —     40,852   Kroger   $ 12.19

Chapel Hill Centre

      GA   Atlanta-Sandy Springs-Marietta   2005   66,970   66,970   96.4   96.4       88,713   —     (Kohl’s)   $ 11.53

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   79.1   79.1       —     45,044   Publix   $ 15.60

Dunwoody Hall

      GA   Atlanta-Sandy Springs-Marietta   1986   89,351   89,351   98.8   98.8       —     44,271   Publix   $ 14.56

Dunwoody Village

      GA   Atlanta-Sandy Springs-Marietta   1975   120,598   120,598   84.6   84.6       —     18,400   Fresh Market   $ 17.24

Howell Mill Village

      GA   Atlanta-Sandy Springs-Marietta   1984   97,990   97,990   95.1   95.1       —     31,000   Publix   $ 16.29

King Plaza

  JV-C2   20   GA   Atlanta-Sandy Springs-Marietta   1998   81,432   16,286   94.3   94.3       —     51,420   Publix   $ 12.53

Lindbergh Crossing

  JV-M   25   GA   Atlanta-Sandy Springs-Marietta   1998   27,059   6,765   100.0   100.0       —     —     —     $ 24.02

Loehmanns Plaza Georgia

      GA   Atlanta-Sandy Springs-Marietta   1986   137,139   137,139   95.0   95.0       —     —     —     $ 18.13

Lost Mountain Crossing

  JV-C2   20   GA   Atlanta-Sandy Springs-Marietta   1994   72,568   14,514   96.7   96.7       —     47,814   Publix   $ 11.79

Paces Ferry Plaza

      GA   Atlanta-Sandy Springs-Marietta   1987   61,697   61,697   100.0   100.0       —     —     —     $ 30.08

Powers Ferry Square

      GA   Atlanta-Sandy Springs-Marietta   1987   95,703   95,703   92.0   92.0       —     —     —     $ 21.73

Powers Ferry Village

      GA   Atlanta-Sandy Springs-Marietta   1994   78,896   78,896   100.0   100.0       —     47,955   Publix   $ 10.54

Rivermont Station

      GA   Atlanta-Sandy Springs-Marietta   1996   90,267   90,267   78.0   78.0       —     58,261   Kroger   $ 15.61

Roswell Crossing

  JV-M   25   GA   Atlanta-Sandy Springs-Marietta   1999   201,979   50,495   91.4   91.4       —     11,606   Trader Joe’s, Pike Nurseries   $ 13.28

Russell Ridge

      GA   Atlanta-Sandy Springs-Marietta   1995   98,559   98,559   93.0   93.0       —     63,296   Kroger   $ 11.62

Trowbridge Crossing

  JV-M   25   GA   Atlanta-Sandy Springs-Marietta   1998   62,558   15,640   100.0   100.0       —     37,888   Publix   $ 10.88

Woodstock Crossing

  JV-M   25   GA   Atlanta-Sandy Springs-Marietta   1994   66,122   16,531   92.6   92.6       —     54,322   Kroger   $ 9.12
                                                     
      GA       2,019,330   1,627,842   91.6   91.0   91.6   91.0   88,713   595,583    
                                                     

Baker Hill Center

  JV-C   20   IL   Chicago-Naperville-Joliet   1998   135,355   27,071   93.9   93.9       —     72,397   Dominick’s   $ 14.38

Brentwood Commons

  JV-M2   24.95   IL   Chicago-Naperville-Joliet   1962   125,585   31,333   80.6   80.6       —     64,762   Dominick’s   $ 11.96

Carbondale Center

  JV-D   16.40   IL   Carbondale   1997   59,726   9,795   100.0   100.0       —     56,726   Schnucks   $ 10.17

Civic Center Plaza

  JV-M2   24.95   IL   Chicago-Naperville-Joliet   1989   264,973   66,111   98.0   98.0       —     87,135   Super H Mart, Home Depot   $ 10.74

Champaign Commons

  JV-D   16.40   IL   Champaign-Urbana   1990   88,105   14,449   90.7   90.7       —     72,326   Schnucks   $ 8.65

Country Club Plaza

  JV-D   16.40   IL   St. Louis   2001   86,867   14,246   98.4   98.4       —     54,554   Schnucks   $ 7.05

Deer Grove Center

  JV-C   20   IL   Chicago-Naperville-Joliet   1996   239,356   47,871   75.8   75.8       117,000   65,816   Dominick’s, (Target)   $ 13.75

Frankfort Crossing Shpg Ctr

      IL   Chicago-Naperville-Joliet   1992   114,534   114,534   91.8   91.8       —     64,937   Jewel / OSCO   $ 12.67

Geneva Crossing

  JV-C   20   IL   Chicago-Naperville-Joliet   1997   123,182   24,636   92.7   92.7       —     72,385   Dominick’s   $ 13.91

 

30


Portfolio Summary Report By Region

June 30, 2009

 

                      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
                 

Property

Name

 

JV

  REG’s
Ownership %
   

State

 

CBSA

    GLA   GLA   % Leased     % Leased     % Leased -
Operating
Properties
    % Leased -
Operating
Properties
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major Tenants(1)

  Average Base
Rent/Sq. Ft(2)

Granite City

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

Hinsdale

      IL   Chicago-Naperville-Joliet   1986   178,960   178,960   78.9   78.9       —     69,540   Dominick’s   $ 13.37

McHenry Commons Shopping Center

  JV-M2   24.95   IL   Chicago-Naperville-Joliet   1988   100,526   25,081   16.6   16.6       —     —     —     $ 16.33

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   $ 14.79

Riverside Sq & River’s Edge

  JV-M2   24.95   IL   Chicago-Naperville-Joliet   1986   169,435   42,274   98.6   98.6       —     74,495   Dominick’s   $ 14.39

Riverview Plaza

  JV-M2   24.95   IL   Chicago-Naperville-Joliet   1981   139,256   34,744   97.7   97.7       —     50,094   Dominick’s   $ 11.01

Shorewood Crossing

  JV-C   20   IL   Chicago-Naperville-Joliet   2001   87,705   17,541   98.2   98.2       —     65,977   Dominick’s   $ 14.60

Shorewood Crossing II

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

Stearns Crossing

  JV-C   20   IL   Chicago-Naperville-Joliet   1999   96,613   19,323   97.0   97.0       —     65,613   Dominick’s   $ 14.02

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   $ 11.38

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   $ 11.13

Westbrook Commons

      IL   Chicago-Naperville-Joliet   1984   121,502   121,502   81.7   81.7       —     51,304   Dominick’s   $ 11.97
                                                     
      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)   $ 16.81

Augusta Center

      IN   Chicago-Naperville-Joliet   2006   14,536   14,536   70.1   70.1       213,988   213,988   (Menards)   $ 30.65

Evansville West Center

  JV-D   16.40   IN   Evansville   1989   79,885   13,101   91.9   91.9       —     62,273   Schnucks   $ 8.50

Greenwood Springs

      IN   Indianapolis   2004   28,028   28,028   29.9   29.9       265,798   50,000   (Gander Mountain), (Wal-Mart Supercenter)   $ 19.33

Willow Lake Shopping Center

  JV-M2   24.95   IN   Indianapolis   1987   85,923   21,438   77.4   77.4       64,000   64,000   (Kroger)   $ 16.83

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   $ 21.80
                                                     
      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   63.7   63.7       116,432   116,432   (Kroger)   $ 16.47
                                                     
      KY       23,184   23,184   63.7   63.7   NA      NA      116,432   116,432    
                                                     

Shops at Saugus

      MA   Boston-Cambridge-Quincy   2006   94,204   94,204   84.2   84.2       —     11,000   Trader Joe’s   $ 25.75

Speedway Plaza

  JV-C2   20   MA   Worcester   1988   185,279   37,056   100.0   100.0       —     59,970   Stop & Shop, BJ’s Wholesale   $ 10.37

Twin City Plaza

      MA   Boston-Cambridge-Quincy   2004   281,703   281,703   94.0   94.0       —     62,500   Shaw’s, Marshall’s   $ 15.95
                                                     
      MA       561,186   412,963   94.3   92.3   96.4   94.7   —     133,470    
                                                     

Bowie Plaza

  JV-M2   24.95   MD   Washington-Arlington-Alexandria   1966   104,037   25,957   82.8   82.8       —     21,750   Giant Food   $ 19.70

Clinton Park

  JV-C   20   MD   Washington-Arlington-Alexandria   2003   206,050   41,210   89.4   89.4       49,000   43,000   Giant Food, Sears, (Toys “R” Us)   $ 8.74

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   $ 18.07

Elkridge Corners

  JV-M2   24.95   MD   Baltimore-Towson   1990   73,529   18,345   100.0   100.0       —     39,571   Super Fresh   $ 14.70

Festival at Woodholme

  JV-M2   24.95   MD   Baltimore-Towson   1986   81,028   20,216   92.6   92.6       —     10,370   Trader Joe’s   $ 34.40

Firstfield Shopping Center

  JV-M2   24.95   MD   Washington-Arlington-Alexandria   1978   22,328   5,571   93.3   93.3       —     —       $ 35.26

Goshen Plaza

  JV-M2   24.95   MD   Washington-Arlington-Alexandria   1987   45,654   11,391   87.7   87.7       —     —       $ 19.66

King Farm Village Center

  JV-RC   25   MD   Washington-Arlington-Alexandria   2001   118,326   29,582   95.7   95.7       —     53,754   Safeway   $ 25.06

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   88.0   88.0       —     45,100   Food Lion   $ 22.15

Parkville Shopping Center

  JV-M2   24.95   MD   Baltimore-Towson   1961   162,435   40,528   96.1   96.1       —     41,223   Super Fresh   $ 11.37

Southside Marketplace

  JV-M2   24.95   MD   Baltimore-Towson   1990   125,146   31,224   96.5   96.5       —     44,264   Shoppers Food Warehouse   $ 15.44

Takoma Park

  JV-M2   24.95   MD   Washington-Arlington-Alexandria   1960   106,469   26,564   99.5   99.5       —     63,643   Shoppers Food Warehouse   $ 10.34

Valley Centre

  JV-M2   24.95   MD   Baltimore-Towson   1987   247,837   61,835   95.8   95.8       —     —       $ 14.96

Watkins Park Plaza

  JV-M2   24.95   MD   Washington-Arlington-Alexandria   1985   113,443   28,304   93.6   93.6       —     43,205   Safeway   $ 18.88

Woodmoor Shopping Center

  JV-M2   24.95   MD   Washington-Arlington-Alexandria   1954   67,403   16,817   90.9   90.9       —     —       $ 25.09
                                                     
      MD       1,873,760   537,603   92.8   90.6   93.7   93.8   124,000   546,197    
                                                     

Fenton Marketplace

      MI   Flint   1999   97,224   97,224   91.4   91.4       —     53,739   Farmer Jack   $ 12.95

State Street Crossing

      MI   Ann Arbor   2006   21,049   21,049   48.3   48.3       147,491   —     (Wal-Mart)   $ 19.43
                                                     
      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   $ 6.02

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   $ 9.84

Bridgeton

  JV-D   16.40   MO   St. Louis   2005   70,762   11,605   97.3   97.3       129,802   63,482   Schnucks, (Home Depot)   $ 11.82

Butler Hill Centre

  JV-D   16.40   MO   St. Louis   1987   90,889   14,906   97.0   97.0       —     63,304   Schnucks   $ 10.70

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   94.9   94.9       —     62,348   Schnucks   $ 9.00

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   98.1   98.1       35,090   59,483   Schnucks, (Orlando Gardens Banquet Center)   $ 11.77

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   $ 8.25

Plaza 94

  JV-D   16.40   MO   St. Louis   2005   66,555   10,915   97.2   97.2       —     52,844   Schnucks   $ 9.60

Richardson Crossing

  JV-D   16.40   MO   St. Louis   2000   82,994   13,611   97.1   97.1       —     61,494   Schnucks   $ 12.09

Shackelford Center

  JV-D   16.40   MO   St. Louis   2006   49,635   8,140   97.4   97.4       —     45,960   Schnucks   $ 7.42

Sierra Vista Plaza

  JV-D   16.40   MO   St. Louis   1993   74,666   12,245   100.0   100.0       —     56,201   Schnucks   $ 10.10

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   95.1   95.1       —     56,250   Schnucks   $ 10.93

 

31


Portfolio Summary Report By Region

June 30, 2009

 

                      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
                 

Property

Name

 

JV

  REG’s
Ownership %
   

State

 

CBSA

    GLA   GLA   % Leased     % Leased     % Leased -
Operating
Properties
    % Leased -
Operating
Properties
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major Tenants(1)

  Average Base
Rent/Sq. Ft(2)

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   $ 8.66
      MO       2,265,422   371,529   97.2   97.2   97.2   97.2   661,441   1,337,449    

Apple Valley Square

  JV-RC   25   MN   Minneapolis-St. Paul-Bloomington   1998   184,841   46,210   99.5   99.5       87,437   61,736   Rainbow Foods, Jo-Ann Fabrics, Savers, (Burlington Coat Factory)   $ 10.93

Colonial Square

  JV-M2   24.95   MN   Minneapolis-St. Paul-Bloomington   1959   93,200   23,253   96.1   96.1       —     43,978   Lund’s   $ 16.40

Rockford Road Plaza

  JV-M2   24.95   MN   Minneapolis-St. Paul-Bloomington   1991   205,897   51,371   95.5   95.5       —     65,608   Rainbow Foods   $ 12.24
                                                     
      MN       483,938   120,835   97.1   97.1   97.1   97.1   87,437   171,322    
                                                     

Cameron Village

  JV-CCV   30   NC   Raleigh-Cary   1949   635,918   190,775   85.4   85.4       —     79,830   Harris Teeter, Fresh Market   $ 15.86

Carmel Commons

      NC   Charlotte-Gastonia-Concord   1979   132,651   132,651   100.0   100.0       —     14,300   Fresh Market   $ 16.15

Cochran Commons

  JV-C2   20   NC   Charlotte-Gastonia-Concord   2003   66,020   13,204   97.4   97.4       —     41,500   Harris Teeter   $ 15.33

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   95.9   95.9       273,000   57,590   Kroger, (Home Depot), (Target)   $ 13.04

Glenwood Village

      NC   Raleigh-Cary   1983   42,864   42,864   100.0   100.0       —     27,764   Harris Teeter   $ 13.59

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   $ 11.77

Maynard Crossing

      NC   Raleigh-Cary   1997   122,782   122,782   96.4   96.4       —     55,973   Kroger   $ 15.16

Middle Creek Commons

      NC   Raleigh-Cary   2006   73,635   73,635   79.6   79.6       —     49,495   Lowes Foods   $ 15.26

Shoppes of Kildaire

  JV-M2   24.95   NC   Raleigh-Cary   1986   148,204   36,977   92.1   92.1       —     18,613   Trader Joe’s   $ 14.89

Southpoint Crossing

      NC   Durham   1998   103,128   103,128   98.6   98.6       —     59,160   Kroger   $ 15.89

Sutton Square

  JV-C2   20   NC   Raleigh-Cary   1985   101,846   20,369   80.2   80.2       —     24,167     $ 14.79

Woodcroft Shopping Center

      NC   Durham   1984   89,833   89,833   97.0   97.0       —     40,832   Food Lion   $ 11.90
                                                     
      NC       2,027,939   1,243,696   90.6   92.5   91.8   94.9   273,000   626,657    
                                                     

Merrimack Shopping Center

      NH   Manchester-Nashua   2004   84,793   84,793   80.9   80.9       —     54,000   Shaw’s   $ 12.09
                                                     
      NH       84,793   84,793   80.9   80.9   80.9   80.9   —     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   $ 22.03

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   $ 14.77

Deer Springs Town Center

      NV   Las Vegas-Paradise   2007   338,488   338,488   77.0   77.0       132,360   —     (Target), Home Depot, Toys “R” Us   $ 20.05

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)   $ 13.10
                                                     
      NV       531,068   456,770   81.4   79.4   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   $ 10.09

Cherry Grove

      OH   Cincinnati-Middletown   1997   195,513   195,513   96.1   96.1       —     66,336   Kroger   $ 10.25

East Pointe

      OH   Columbus   1993   86,503   86,503   100.0   100.0       —     59,120   Kroger   $ 10.81

Hyde Park

      OH   Cincinnati-Middletown   1995   396,861   396,861   97.2   97.2       —     169,267   Kroger, Biggs   $ 13.66

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   43.4   43.4       —     56,006   Giant Eagle   $ 14.27

Kroger New Albany Center

      OH   Columbus   1999   91,722   91,722   93.2   93.2       —     63,805   Kroger   $ 11.72

Maxtown Road (Northgate)

      OH   Columbus   1996   85,100   85,100   100.0   100.0       90,000   62,000   Kroger, (Home Depot)   $ 10.89

Park Place Shopping Center

      OH   Columbus   1988   106,832   106,832   60.1   60.1       —     —       $ 9.60

Red Bank Village

      OH   Cincinnati-Middletown   2006   174,315   174,315   87.9   87.9       —     —     Wal-Mart   $ 4.99

Regency Commons

      OH   Cincinnati-Middletown   2004   30,770   30,770   80.5   80.5       —     —       $ 23.46

Shoppes at Mason

      OH   Cincinnati-Middletown   1997   80,800   80,800   96.5   96.5       —     56,800   Kroger   $ 10.11

Sycamore Crossing & Sycamore Plaza

  JV-RRP   20.00   OH   Cincinnati-Middletown   1966   390,957   78,191   88.4   88.4       —     25,723   Fresh Market, Macy’s Furniture Gallery, Toys ‘R Us, Dick’s Sporting Goods   $ 16.67

Wadsworth Crossing

      OH   Cleveland-Elyria-Mentor   2005   108,176   108,176   84.6   84.6       336,263   —     (Kohl’s), (Lowe’s), (Target)   $ 14.73

Westchester Plaza

      OH   Cincinnati-Middletown   1988   88,181   88,181   98.4   98.4       —     66,523   Kroger   $ 9.96

Windmiller Plaza Phase I

      OH   Columbus   1997   140,437   140,437   97.5   97.5       —     101,428   Kroger   $ 8.46
                                                     
      OH       2,510,659   2,081,001   87.4   86.6   87.5   86.6   629,263   797,823    
                                                     

Corvallis Market Center

      OR   Corvallis   2006   84,532   84,532   91.8   91.8       —     —       $ 16.50

Greenway Town Center

  JV-M2   24.95   OR   Portland-Vancouver-Beaverton   1979   93,101   23,229   95.7   95.7       —     37,500   Unified Western Grocers   $ 12.54

Hillsboro Market Center

  JV-M   25   OR   Portland-Vancouver-Beaverton   2000   148,051   37,013   94.0   94.0       —     57,370   Albertsons   $ 13.95

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   98.6   98.6       —     41,132   Safeway   $ 14.72

Sherwood Crossroads

      OR   Portland-Vancouver-Beaverton   1999   87,966   87,966   97.0   97.0       —     55,227   Safeway   $ 10.85

Sherwood Market Center

      OR   Portland-Vancouver-Beaverton   1995   124,259   124,259   97.6   97.6       —     49,793   Albertsons   $ 17.71

Sunnyside 205

      OR   Portland-Vancouver-Beaverton   1988   52,710   52,710   100.0   100.0       —     —       $ 22.08

Tanasbourne Market

      OR   Portland-Vancouver-Beaverton   2006   71,000   71,000   100.0   100.0       —     56,500   Whole Foods   $ 25.26

Walker Center

      OR   Portland-Vancouver-Beaverton   1987   89,610   89,610   100.0   100.0       —     —     Sports Authority   $ 17.00
                                                     
      OR       976,679   795,768   97.2   97.8   97.2   97.8   —     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   $ 13.37

City Avenue Shopping Center

  JV-M2   24.95   PA   Philadelphia-Camden-Wilmington   1960   159,036   39,679   94.2   94.2       —     —       $ 17.43

Gateway Shopping Center

      PA   Philadelphia-Camden-Wilmington   1960   219,337   219,337   90.2   90.2       —     11,100   Trader Joe’s   $ 23.89

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   85,729   85,729   67.5   67.5       133,000   —     (Target), Sports Authority   $ 32.75

Mayfair Shopping Center

  JV-M2   24.95   PA   Philadelphia-Camden-Wilmington   1988   112,276   28,013   84.9   84.9       —     25,673   Shop ‘N Bag   $ 15.93

 

32


Portfolio Summary Report By Region

June 30, 2009

 

                       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
                 

Property
Name

 

JV

  REG’s
Ownership %
   

State

 

CBSA

    GLA   GLA   % Leased     % Leased     % Leased -
Operating
Properties
    % Leased -
Operating
Properties
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major Tenants(1)

  Average Base
Rent/Sq. Ft(2)

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   $ 18.99

Newtown Square Shopping Center

  JV-M2   24.95   PA   Philadelphia-Camden-Wilmington   1970   146,893   36,650   90.1   90.1       —     56,226   Acme Markets   $ 14.94

Silver Spring Square

  JV-RRP   20.00   PA   Harrisburg-Carlisle   2005   314,449   62,890   96.3   96.3       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   90.2   90.2       —     73,000   Valley Farm Market   $ 7.17

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   $ 17.18
                                                     
      PA       1,419,672   583,220   91.1   88.3   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

Merchants Village

  JV-M2   25   SC   Charleston-North Charleston   1997   79,724   19,891   97.0   97.0       —     37,888   Publix   $ 13.28

Murray Landing

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

Orangeburg

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

Queensborough Shopping Center

  JV-O   50   SC   Charleston-North Charleston   1993   82,333   41,167   97.7   97.7       —     65,796   Publix   $ 9.95

Surfside Beach Commons

  JV-C2   20   SC   Myrtle Beach-Conway-North Myrtle Beach   1999   59,881   11,976   94.5   94.5       —     46,624   Bi-Lo   $ 11.73
                                                     
      SC       360,719   163,546   95.6   94.2   97.0   97.5   —     240,748    
                                                     

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

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   84.0   84.0       —     64,537   Kroger   $ 12.87

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   91.1   90.4   93.0   92.5   302,500   350,578    
                                                     

Alden Bridge

      TX   Houston-Baytown-Sugar Land   1998   138,953   138,953   95.4   95.4       —     67,768   Kroger   $ 16.88

Atascocita Center

      TX   Houston-Baytown-Sugar Land   2003   97,240   97,240   94.3   94.3       —     65,740   Kroger   $ 10.14

Bethany Park Place

      TX   Dallas-Fort Worth-Arlington   1998   98,906   98,906   98.0   98.0       —     83,214   Kroger   $ 11.23

Cochran’s Crossing

      TX   Houston-Baytown-Sugar Land   1994   138,192   138,192   98.0   98.0       —     63,449   Kroger   $ 16.23

Cooper Street

      TX   Dallas-Fort Worth-Arlington   1992   133,196   133,196   91.5   91.5       102,950   —     (Home Depot)   $ 10.21

Fort Bend Center

      TX   Houston-Baytown-Sugar Land   2000   30,164   30,164   92.1   92.1       67,106   67,106   (Kroger)   $ 16.61

Hancock

      TX   Austin-Round Rock   1998   410,438   410,438   95.7   95.7       —     90,217   H.E.B., Sears   $ 12.65

Hickory Creek Plaza

      TX   Dallas-Fort Worth-Arlington   2006   28,134   28,134   36.4   36.4       81,264   81,264   (Kroger)   $ 22.87

Hillcrest Village

      TX   Dallas-Fort Worth-Arlington   1991   14,530   14,530   100.0   100.0       —     —       $ 33.89

Highland Village

      TX   Dallas-Fort Worth-Arlington   2005   351,635   351,635   80.2   80.2       —     —     AMC Theater   $ 25.86

Indian Springs Center

  JV-O   50   TX   Houston-Baytown-Sugar Land   2003   136,625   68,313   100.0   100.0       —     79,000   H.E.B.   $ 18.88

Keller Town Center

      TX   Dallas-Fort Worth-Arlington   1999   114,937   114,937   94.1   94.1       —     63,631   Tom Thumb   $ 14.24

Kleinwood Center

  JV-M3   25   TX   Houston-Baytown-Sugar Land   2003   148,964   37,241   83.6   83.6       —     80,925   H.E.B.   $ 16.48

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   91.4   91.4       62,804   62,804   (Albertsons)   $ 22.90

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)   $ 20.92

Market at Preston Forest

      TX   Dallas-Fort Worth-Arlington   1990   96,353   96,353   98.8   98.8       —     64,228   Tom Thumb   $ 17.97

Market at Round Rock

      TX   Austin-Round Rock   1987   122,646   122,646   61.7   61.7       —     29,523   Sprout’s Markets   $ 17.94

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   $ 14.59

Mockingbird Common

      TX   Dallas-Fort Worth-Arlington   1987   120,321   120,321   96.2   96.2       —     48,525   Tom Thumb   $ 14.62

North Hills

      TX   Austin-Round Rock   1995   144,020   144,020   92.3   92.3       —     60,465   H.E.B.   $ 17.99

Panther Creek

      TX   Houston-Baytown-Sugar Land   1994   165,560   165,560   93.3   93.3       —     65,800   Randall’s Food   $ 16.57

Preston Park

      TX   Dallas-Fort Worth-Arlington   1985   239,333   239,333   90.6   90.6       —     53,118   Tom Thumb   $ 24.67

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)   $ 18.90

Rockwall Town Center

      TX   Dallas-Fort Worth-Arlington   2004   46,095   46,095   100.0   100.0       73,770   57,017   (Kroger)   $ 22.59

Shiloh Springs

      TX   Dallas-Fort Worth-Arlington   1998   110,040   110,040   93.4   93.4       —     60,932   Kroger   $ 14.30

Signature Plaza

      TX   Dallas-Fort Worth-Arlington   2004   32,414   32,414   67.2   67.2       61,962   61,962   (Kroger)   $ 23.37

Sterling Ridge

      TX   Houston-Baytown-Sugar Land   2000   128,643   128,643   100.0   100.0       —     63,373   Kroger   $ 17.69

Sweetwater Plaza

  JV-C   20   TX   Houston-Baytown-Sugar Land   2000   134,045   26,809   95.3   95.3       —     65,241   Kroger   $ 16.04

Trophy Club

      TX   Dallas-Fort Worth-Arlington   1999   106,507   106,507   89.7   89.7       —     63,654   Tom Thumb   $ 13.02

Waterside Marketplace

      TX   Houston-Baytown-Sugar Land   2007   24,859   24,859   79.1   79.1       102,984   102,984   (Kroger)   $ 23.28

Weslayan Plaza East

  JV-M2   24.95   TX   Houston-Baytown-Sugar Land   1969   169,693   42,338   98.3   98.3       —     —       $ 13.64

Weslayan Plaza West

  JV-M2   24.95   TX   Houston-Baytown-Sugar Land   1969   186,069   46,424   91.9   91.9       —     51,960   Randall’s Food   $ 16.32

Westwood Village

      TX   Houston-Baytown-Sugar Land   2006   183,371   183,371   84.6   84.6       126,874   —     (Target)   $ 15.55

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   $ 15.16
                                                     
      TX       4,403,510   3,656,174   90.5   90.1   92.2   92.2   849,358   1,952,769    
                                                     

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   96.8   96.8       —     48,999   Giant Food   $ 21.46

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   $ 14.18

Braemar Shopping Center

  JV-RC   25   VA   Washington-Arlington-Alexandria   2004   96,439   24,110   95.9   95.9       —     57,860   Safeway   $ 17.50

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   $ 16.55

Cheshire Station

      VA   Washington-Arlington-Alexandria   2000   97,156   97,156   100.0   100.0       —     55,163   Safeway   $ 16.58

Culpeper Colonnade

      VA   Culpeper   2006   139,725   139,725   96.0   96.0       127,307   68,421   Martin’s, (Target)   $ 16.05

Fairfax Shopping Center

      VA   Washington-Arlington-Alexandria   1955   85,482   85,482   78.8   78.8       —     —       $ 13.56

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   $ 23.02

 

33


Portfolio Summary Report By Region

June 30, 2009

 

                       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
                 

Property
Name

 

JV

  REG’s
Ownership
%
   

State

 

CBSA

    GLA   GLA   %
Leased
    %
Leased
    % Leased -
Operating
Properties
    % Leased -
Operating
Properties
    Anchor-
Owned
GLA
  Grocery
Anchor
GLA
 

Major Tenants(1)

  Average Base
Rent/Sq. Ft(2)

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   97.6   97.6       —     49,837   Giant Food   $ 20.19

Gayton Crossing

  JV-M2   24.95   VA   Richmond   1983   156,917   39,151   95.4   95.4       —     38,408   Ukrop’s   $ 13.31

Greenbriar Town Center

  JV-M2   24.95   VA   Washington-Arlington-Alexandria   1972   340,006   84,831   97.6   97.6       —     62,319   Giant Food   $ 21.37

Hanover Village Shopping Center

  JV-M2   24.95   VA   Richmond   1971   96,146   23,988   69.9   69.9       —     —       $ 9.95

Hollymead Town Center

  JV-C2   20.00   VA   Charlottesville   2004   153,739   30,748   97.0   97.0       142,500   60,607   Harris Teeter, (Target)   $ 19.98

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   95.6   95.6       —     28,161   Giant Food   $ 23.11

Lorton Station Marketplace

  JV-C2   20   VA   Washington-Arlington-Alexandria   2005   132,445   26,489   97.3   97.3       —     63,000   Shoppers Food Warehouse   $ 18.72

Lorton Town Center

  JV-C2   20   VA   Washington-Arlington-Alexandria   2005   51,807   10,361   91.3   91.3       —     —       $ 28.03

Market at Opitz Crossing

      VA   Washington-Arlington-Alexandria   2003   149,791   149,791   81.0   81.0       —     51,922   Safeway   $ 14.80

Saratoga Shopping Center

  JV-M2   24.95   VA   Washington-Arlington-Alexandria   1977   113,013   28,197   97.8   97.8       —     55,713   Giant Food   $ 16.07

Shops at County Center

      VA   Washington-Arlington-Alexandria   2005   96,694   96,694   98.8   98.8       —     52,409   Harris Teeter   $ 20.56

Signal Hill

  JV-C2   20.00   VA   Washington-Arlington-Alexandria   2004   95,172   19,034   97.5   97.5       —     67,470   Shoppers Food Warehouse   $ 18.14

Stonewall

      VA   Washington-Arlington-Alexandria   2007   293,744   293,744   92.0   92.0       —     140,000   Wegmans   $ 14.42

Town Center at Sterling Shopping Center

  JV-M2   24.95   VA   Washington-Arlington-Alexandria   1980   190,069   47,422   94.2   94.2       —     46,935   Giant Food   $ 17.75

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   $ 20.68

Village Shopping Center

  JV-M2   24.95   VA   Richmond   1948   111,177   27,739   100.0   100.0       —     45,023   Ukrop’s   $ 17.93

Willston Centre I

  JV-M2   24.95   VA   Washington-Arlington-Alexandria   1952   105,376   26,291   94.0   94.0       —     —       $ 20.97

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)   $ 18.23
                                                     
      VA       3,728,926   1,606,098   94.9   93.4   95.2   93.7   534,526   1,327,200    
                                                     

Aurora Marketplace

  JV-M2   24.95   WA   Seattle-Tacoma-Bellevue   1991   106,921   26,677   98.3   98.3       —     48,893   Safeway   $ 15.04

Cascade Plaza

  JV-C   20   WA   Seattle-Tacoma-Bellevue   1999   211,072   42,214   97.1   97.1       —     49,440   Safeway   $ 11.68

Eastgate Plaza

  JV-M2   24.95   WA   Seattle-Tacoma-Bellevue   1956   78,230   19,518   100.0   100.0       —     28,775   Albertsons   $ 21.30

Inglewood Plaza

      WA   Seattle-Tacoma-Bellevue   1985   17,253   17,253   100.0   100.0       —     —       $ 27.28

Orchards Market Center I

  JV-RRP   20   WA   Portland-Vancouver-Beaverton   2004   100,663   20,133   100.0   100.0       —     —     Sportsman’s Warehouse   $ 12.51

Orchards Market Center II

      WA   Portland-Vancouver-Beaverton   2005   77,478   77,478   89.9   89.9       —     —     LA Fitness   $ 18.03

Overlake Fashion Plaza

  JV-M2   24.95   WA   Seattle-Tacoma-Bellevue   1987   80,555   20,098   100.0   100.0       230,300   —     (Sears)   $ 21.86

Pine Lake Village

      WA   Seattle-Tacoma-Bellevue   1989   102,899   102,899   96.4   96.4       —     40,982   Quality Foods   $ 19.04

Sammamish-Highlands

      WA   Seattle-Tacoma-Bellevue   1992   101,289   101,289   100.0   100.0       55,000   55,000   (Safeway)   $ 22.82

Southcenter

      WA   Seattle-Tacoma-Bellevue   1990   58,282   58,282   88.4   88.4       111,900   —     (Target)   $ 33.03

Thomas Lake

      WA   Seattle-Tacoma-Bellevue   1998   103,872   103,872   96.1   96.1       —     50,065   Albertsons   $ 14.63
                                                     
      WA       1,038,514   589,714   97.1   95.9   97.7   96.8   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   $ 7.39

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   $ 7.54
                                                     
      WI       269,128   67,147   97.7   97.7   97.7   97.7   —     120,069    
                                                     

Regency Centers Total

            46,267,519   29,444,233   91.8   90.7   93.3   93.0   8,415,358   17,895,487    
                                                     

 

(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-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

 

Lynnhaven

   FL    Panama City-Lynn Haven    63,871

Pebblebrook Plaza

   FL    Naples-Marco Island    76,767

Northlake Promenade

   GA    Atlanta-Sandy Springs-Marietta    25,394

Orchard Square

   GA    Atlanta-Sandy Springs-Marietta    93,222

Powers Ferry Kroger

   GA    Atlanta-Sandy Springs-Marietta    45,528

Franklin Square

   KY    Frankfort    203,317

Regency Milford Center

   OH    Cincinnati-Middletown    108,923

Cherry Park Market

   OR    Portland-Vancouver-Beaverton    113,518
          

Total square footage managed by Regency, but not owned

   730,540
          

 

34


Significant Tenant Rents – Wholly Owned and Regency’s Pro-Rata Share of Co-investment Partnerships

June 30, 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    8.62   $ 23,526,157    5.44   47    9

Publix

   1,942,453    6.76     17,931,069    4.15   55    18

Safeway

   1,640,872    5.71     15,901,107    3.68   56    31

Supervalu

   950,472    3.31     11,042,550    2.55   31    17

CVS

   459,135    1.60     6,889,958    1.59   50    23

Blockbuster Video

   290,621    1.01     6,181,228    1.43   73    26

TJX Companies

   421,255    1.47     4,267,302    0.99   25    13

Ross Dress For Less

   241,474    0.84     3,932,588    0.91   16    10

Sports Authority

   179,745    0.63     3,746,372    0.87   5    1

Wells Fargo Bank

   66,777    0.23     3,664,335    0.85   51    27

Starbucks

   102,916    0.36     3,493,805    0.81   91    36

PETCO

   176,951    0.62     3,303,183    0.76   22    12

Sears Holdings

   435,225    1.51     3,296,350    0.76   14    8

Walgreens

   189,948    0.66     2,966,359    0.69   18    6

Rite Aid

   205,825    0.72     2,922,658    0.68   25    13

Schnucks

   309,522    1.08     2,695,784    0.62   31    31

Bank of America

   68,836    0.24     2,677,502    0.62   32    14

Subway

   90,184    0.31     2,584,794    0.60   109    51

Hallmark

   144,459    0.50     2,533,416    0.59   52    26

H.E.B.

   210,413    0.73     2,499,163    0.58   4    2

JPMorgan Chase Bank

   62,981    0.22     2,402,129    0.56   25    7

The UPS Store

   93,248    0.32     2,364,543    0.55   98    42

Harris Teeter

   182,108    0.63     2,315,621    0.54   7    4

Best Buy

   113,280    0.39     2,310,476    0.53   7    4

Michael’s

   190,496    0.66     2,284,054    0.53   12    4

PetSmart

   149,326    0.52     2,276,767    0.53   11    6

Whole Foods

   104,529    0.36     2,239,860    0.52   4    2

Staples

   147,312    0.51     2,224,514    0.51   12    6

Home Depot

   135,546    0.47     2,214,291    0.51   4    1

Target

   268,864    0.94     2,186,323    0.51   3    1

Ahold

   191,645    0.67     2,166,951    0.50   10    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

   $ 125,300

Kroger Total

     34,450

Supervalu Total

     10,625

Schnucks Total

     6,560

 

GLA owned and occupied by the anchor not included above:

             # of
Tenant-
Owned
Stores
   # of
Stores

including
Tenant-
Owned
    

Target

   1,949,246       21    24   

Kroger

   679,300       9    56   

Safeway

   314,000       6    62   

Sears Holdings

   57,435       1    15   

Supervalu

   72,514       3    34   

Publix

   62,771       1    56   
                
   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.

 

35


Significant Tenant Rents – Wholly Owned and 100% of Co-investment Partnerships

June 30, 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    6.59   $ 30,496,081    4.53   56    31

Kroger

   2,818,345    6.23   $ 25,408,646    3.77   47    9

Publix

   2,535,303    5.60   $ 23,417,878    3.48   55    18

Supervalu

   1,605,782    3.55   $ 17,769,171    2.64   31    17

Schnucks

   1,887,329    4.17   $ 16,437,709    2.44   31    31

CVS

   718,350    1.59   $ 11,064,223    1.64   50    23

Blockbuster Video

   400,258    0.88   $ 8,411,924    1.25   73    26

TJX Companies

   695,007    1.54   $ 7,095,552    1.05   25    13

Ross Dress For Less

   461,225    1.02   $ 6,895,193    1.02   16    10

Wells Fargo Bank

   117,120    0.26   $ 6,117,662    0.91   51    27

PETCO

   313,537    0.69   $ 5,987,741    0.89   22    12

Starbucks

   148,349    0.33   $ 5,040,115    0.75   91    36

Ahold

   472,690    1.04   $ 4,765,993    0.71   10    8

Sears Holdings

   596,196    1.32   $ 4,711,038    0.70   14    8

Rite Aid

   354,008    0.78   $ 4,694,113    0.70   25    13

Bank of America

   97,463    0.22   $ 4,169,225    0.62   32    14

Sports Authority

   207,979    0.46   $ 4,097,890    0.61   5    1

Subway

   144,271    0.32   $ 4,055,462    0.60   109    51

Hallmark

   237,297    0.52   $ 3,984,420    0.59   52    26

24 Hour Fitness

   198,706    0.44   $ 3,940,020    0.58   6    4

Walgreens

   249,996    0.55   $ 3,925,042    0.58   18    6

Target

   355,430    0.79   $ 3,917,636    0.58   3    1

Harris Teeter

   315,760    0.70   $ 3,884,755    0.58   7    4

H.E.B.

   310,607    0.69   $ 3,874,163    0.57   4    2

PetSmart

   248,696    0.55   $ 3,680,315    0.55   11    6

Staples

   249,021    0.55   $ 3,531,887    0.52   12    6

Whole Foods

   156,644    0.35   $ 3,516,300    0.52   4    2

The UPS Store

   139,908    0.31   $ 3,514,678    0.52   98    42

Best Buy

   170,259    0.38   $ 3,494,338    0.52   7    4

Fuel Pad base rent (below) is included in the respective grocer’s annualized base rent above.

 

Grocer fuel pads on ground leases

   Annualized
Base Rent(2)

Safeway Total

   $ 332,000

Kroger Total

     44,200

Supervalu Total

     42,500

Schnucks Total

     40,000

 

GLA owned and occupied by the anchor not included above:

             # of
Tenant-
Owned
Stores
   # of
Stores

including
Tenant-
Owned
    

Target

   2,790,406       21    24   

Kroger

   727,332       9    56   

Safeway

   314,000       6    62   

Sears Holdings

   230,200       1    15   

Supervalu

   101,721       3    34   

Publix

   62,771       1    56   
   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.

 

36


Tenant Lease Expirations

June 30, 2009

 

All Tenants

                                                 
     Regency’s Pro-Rata Share    Co-investment Partnerships at 100%  

Lease

Expiration Year

   Pro-Rata
Expiring GLA
   Percent of
Pro-Rata
Expiring
GLA
    Pro-Rata
In-Place
Minimum 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)    388,908    1.5   $ 7,046,523    1.6   $ 18.12    652,680    1.6   $ 11,673,666    1.7
2009    1,242,950    4.9     24,178,808    5.6     19.45    2,093,850    5.1     39,047,056    5.8
2010    2,463,164    9.7     46,726,513    10.8     18.97    3,963,477    9.7     72,896,957    10.8
2011    2,906,822    11.4     51,959,524    12.0     17.88    4,313,233    10.5     78,783,663    11.7
2012    3,250,060    12.8     60,132,555    13.9     18.50    5,008,599    12.2     91,654,680    13.6
2013    2,518,151    9.9     48,931,497    11.3     19.43    4,314,519    10.5     76,507,430    11.4
2014    1,547,412    6.1     28,536,401    6.6     18.44    2,425,492    5.9     44,327,169    6.6
2015    686,289    2.7     11,638,859    2.7     16.96    1,335,074    3.3     22,469,020    3.3
2016    694,383    2.7     12,067,158    2.8     17.38    1,591,856    3.9     24,485,739    3.6
2017    1,237,932    4.9     21,709,313    5.0     17.54    2,098,312    5.1     34,987,253    5.2
2018    1,272,557    5.0     20,088,005    4.6     15.79    1,881,365    4.6     29,308,668    4.3
                                                         
10 Year Total    18,208,627    71.5     333,015,156    77.0     18.29    29,678,457    72.5     526,141,300    78.1
                                                         
Thereafter    7,256,010    28.5     99,565,997    23.0     13.72    11,245,938    27.5     147,709,516    21.9
                                                         
   25,464,636    100.0   $ 432,581,153    100.0   $ 16.99    40,924,395    100.0   $ 673,850,816    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)    53,714    0.4   $ 442,891    0.3   $ 8.25    117,500    0.5   $ 1,492,240    0.6
2009    318,576    2.3     3,433,698    2.4     10.78    649,527    2.9     7,690,585    3.2
2010    635,281    4.7     5,161,978    3.6     8.13    1,130,637    5.0     9,467,603    4.0
2011    1,028,681    7.5     7,601,292    5.3     7.39    1,417,704    6.2     11,317,196    4.8
2012    1,228,402    9.0     11,867,234    8.2     9.66    1,885,743    8.3     18,082,536    7.6
2013    794,247    5.8     6,742,042    4.7     8.49    1,727,715    7.6     14,585,270    6.1
2014    577,659    4.2     5,022,282    3.5     8.69    909,418    4.0     8,423,679    3.5
2015    406,841    3.0     4,516,585    3.1     11.10    833,469    3.7     9,154,713    3.9
2016    401,753    2.9     4,387,910    3.0     10.92    984,717    4.3     10,150,939    4.3
2017    738,317    5.4     8,816,859    6.1     11.94    1,444,601    6.4     17,844,782    7.5
2018    835,424    6.1     9,217,910    6.4     11.03    1,271,991    5.6     14,101,301    5.9
                                                         
10 Year Total    7,018,895    51.4     67,210,681    46.5     9.58    12,373,022    54.4     122,310,845    51.5
                                                         
Thereafter    6,636,978    48.6     77,384,735    53.5     11.66    10,350,734    45.6     115,397,754    48.5
                                                         
   13,655,873    100.0   $ 144,595,416    100.0   $ 10.59    22,723,756    100.0   $ 237,708,599    100.0
                                                       

Reflects in place leases as of June 30, 2009, assuming that no tenants exercise renewal options.

(1) Leases currently under month to month lease or in process of renewal.
(2) Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements.
(3) Anchor tenants represent any tenant greater than 20,000 square feet.

 

37


Tenant Lease Expirations

June 30, 2009

Inline Tenants

        Regency’s Pro-Rata Share   Co-investment Partnerships at 100%  

Lease

Expiration Year

  Pro-Rata
Expiring GLA
  Percent of
Pro-Rata
Expiring

GLA
    Pro-Rata
In-Place
Minimum Rent
Under Expiring
Leases
  Percent of
Expiring
Pro-Rata
Minimum
Rent(2)
    Pro-rata
Expiring
A.B.R
  Expiring GLA
at 100%
  Percent of
Expiring
GLA
    In-Place
Minimum Rent
Under Expiring
Leases at 100%
  Percent of
Expiring
Minimum
Rent(2)
 
(1)   335,194   2.8   $ 6,603,632   2.3   $ 19.70   535,180   2.9   $ 10,181,426   2.3
2009   924,374   7.8     20,745,110   7.2     22.44   1,444,323   7.9     31,356,470   7.2
2010   1,827,883   15.5     41,564,535   14.4     22.74   2,832,840   15.6     63,429,354   14.5
2011   1,878,140   15.9     44,358,233   15.4     23.62   2,895,529   15.9     67,466,467   15.5
2012   2,021,657   17.1     48,265,321   16.8     23.87   3,122,856   17.2     73,572,144   16.9
2013   1,723,904   14.6     42,189,455   14.6     24.47   2,586,804   14.2     61,922,160   14.2
2014   969,753   8.2     23,514,119   8.2     24.25   1,516,074   8.3     35,903,489   8.2
2015   279,447   2.4     7,122,274   2.5     25.49   501,605   2.8     13,314,307   3.1
2016   292,631   2.5     7,679,248   2.7     26.24   607,139   3.3     14,334,800   3.3
2017   499,615   4.2     12,892,454   4.5     25.80   653,711   3.6     17,142,471   3.9
2018   437,133   3.7     10,870,095   3.8     24.87   609,374   3.3     15,207,367   3.5
                                                   
10 Year Total   11,189,732   94.8     265,804,475   92.3     23.75   17,305,435   95.1     403,830,456   92.6
Thereafter   619,032   5.2     22,181,263   7.7     35.83   895,204   4.9     32,311,761   7.4
                                                   
  11,808,764   100.0   $ 287,985,737   100.0   $ 24.39   18,200,639   100.0   $ 436,142,217   100.0
                                                 

Reflects in place leases as of June 30, 2009, assuming that no tenants exercise renewal options.

(1) Leases currently under month to month lease or in process of renewal.
(2) Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements.

 

38


Earnings and Valuation Guidance

June 30, 2009

 

     Annual Guidance    Quarterly

($000s except per share numbers)

   2007A   2008A   2009E    1Q09A   2Q09A   3Q09E

FFO / Share (for actuals please see related press release)

       $2.39 – $2.53      $0.78     $0.24   $.67 – $.72

Operating Portfolio – Wholly owned and Regency’s pro-rata share of co-investment partnerships

             

Occupancy at period end

   95.0%   93.8%   90.0% – 92.0%      93.3%     93.0%  

Same store growth

   3.0%   2.6%   (9.0)% – (5.0)%      -2.0%     -10.6%  

Rental rate growth

   13.0%   10.6%   (4.0)% – 0.0%      0.9%     -3.8%  

Percentage Rent – Consolidated Only

   $4,678   $4,260   $3,000 – $4,000      $700     $307  

Recovery Rate – Consolidated Only – All Properties

   78.5%   79.4%   72% – 74%      76.9%     70.9%  

Operating Portfolio only excluding development

   81.0%   83.0%   76% – 78%      80.0%     76.9%  

Investment Activity

             

Acquisitions – consolidated

   $105,984   $0   $0      $0     $0  

Cap rate

   6.0%   0.0%   0.0%      0.0%     0.0%  

JV Acquisitions – 3rd Party (gross $)

   $507,850   $121,775   $17,900 – $150,000      $0     $0  

Cap rate

   6.4%   6.5%   9.0% – 9.5%      0.0%     0.0%  

REG % ownership

   17%   20%   20%      0%     0%  

JV Acquisitions – REG contributions (gross $)

   $126,375   $157,894   $0 – $125,000      $0     $0  

Cap rate

   6.2%   7.0%   8.5% – 9.0%      0.0%     0.0%  

REG % ownership

   20%   20%   20%      0%     0%  

Dispositions – op. properties (REG Pro-Rata)

   $82,110   $64,313   $50,000 – $150,000      $8,825     $0  

Cap rate (average)

   7.2%   7.9%   8.75% – 9.0%      7.5%     0.0%  

Development starts

   $378,831   $176,891   $14,000 – $32,000      $0     $0  

Development stabilizations – net costs

   $326,555   $102,888   $88,589 – $95,500      $32,525     $56,064  

NOI yield on stabilizations (net dev costs)

   9.0%   10.3%   7.6% – 8.0%      8.6%     7.5%  

Development stabilizations – total costs after outparcel allocation

   $352,784   $111,250   $95,805 –
$103,500
     $35,163     $60,643  

NOI yield on costs after outparcel allocation

   8.3%   9.5%   7.1% – 7.3%      7.9%     6.9%  

Transaction profits net of taxes and dead deal costs *

   $57,927   $42,411   $23,500 – $26,500      $4,059     -$130  

Minority share of transaction profits

   $0   $0   $0      $0     $0  

Third party fees and commissions

   $33,064   $36,332   $26,000 – $30,000      $7,757     $6,898  

* 2007A includes $4.4 MM for our 50% share of the sale of Shops of San Marco, accounted for as an unconsolidated development; 2008A includes $19.7 million of promote income. 2009E includes $12 million of promote income.

             

Financing Assumptions

             

Debt / total assets before depreciation including pro-rata share of JVs

   48.9%   50.0%   < 50%      51.2%    

Net Asset Valuation Guidance

            1Q09     2Q09  

Expansion land and outparcels available

             

— estimated market value

          $ 35,595   $ 57,416  

NOI from CIP properties

          $ 6,933   $ 5,812  

NOI from leases signed but not yet rent-paying in operating properties (including stabilized developments)

          $ 1,471   $ 1,046  

Straight-line rent receivable

          $ 37,068   $ 38,202  

Forward-looking statements involve risks, uncertainties and assumptions. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.

 

39


Reconciliation of FFO Guidance to Net Income

June 30, 2009

All numbers are per share except weighted average shares

 

Funds From Operations Guidance:    Three Months Ended
September 30, 2009
   Full Year 2009  

Net income attributable to common stockholders

   $ 0.22    0.27    $ 0.52      0.66   

Add (less):

          

Depreciation expense and amortization

     0.45    0.45      1.90      1.90   

Loss (gain) on sale of operating properties

     —      —        (0.03   (0.03
                          

Funds From Operations

   $ 0.67    0.72    $ 2.39      2.53   
                          

Weighted average shares (000’s)

     80,180         77,042     

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.

 

40

CAPITAL AVAILABILITY

EXHIBIT 99.3

Capital Availability

Assumes no property sales, no additional cash flow, no additional consolidated refinancings

as of July 31, 2009

($ thousands)

 

     2009     2010     2011  

Capital Sources:

      

Line commitments combined

   $ 713,833      $ —        $ —     

Outstanding line balance—7/31/09

   $ —        $ —        $ —     

Line maturity—2/11/11

     —          —          (113,833
                        

Cash + Line Availability

   $ 713,833      $ 915,045      $ 538,260   

Cash balance

   $ 231,135      $ —        $ —     

Dividend reduction

     42,140        55,444        55,444   
                        

Funding Availability before Capital Requirements

   $ 987,108      $ 970,489      $ 593,704   
                        

Capital Requirements:

      

Financing requirements—maturing consolidated debt

   $ (5,049   $ (177,043   $ (478,943

Assumed equity requirement to refinance maturing JV mortgage debt

     894        (90,848     (34,330

Net costs to complete in-process developments

     (67,908     (39,005     (13,156

$294 MM derivative settlement at 7/31/09 valuation

     —          (11,500     (20,600
                        

Total Capital Requirements

   $ (72,063   $ (318,395   $ (547,029
                        

Total Capital Availability

   $ 915,045      $ 652,093      $ 46,675   
                        

Capital from a combination of the recent equity offering, dividend reduction and committed mortgage financing can fund all commitments through 2011