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) February 3, 2010

 

 

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 February 3, 2010 Regency issued an earnings release for the year ended December 31, 2009, which is attached as Exhibit 99.1.

On February 3, 2010 Regency posted on its website at www.regencycenters.com the supplemental information for the year ended December 31, 2009 which is attached as Exhibit 99.2.

On February 3, 2010 Regency posted on its website at www.regencycenters.com the capital availability as of February 2, 2010 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 February 3, 2010, for the year ended December 31, 2009.
Exhibit 99.2   Supplemental information posted on its website on February 3, 2010, for the year ended December 31, 2009.
Exhibit 99.3   Capital availability posted on its website on February 3, 2010, as of February 2, 2010.

 

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: February 3, 2010   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 FOURTH QUARTER RESULTS

Jacksonville, Fla. (February 3, 2010) — Regency Centers Corporation announced today financial and operating results for the quarter and year ended December 31, 2009.

Earnings and Operations

Regency reported Recurring Funds From Operations (FFO) for the fourth quarter of $50.9 million, or $0.63 per diluted share, compared to $63.6 million and $0.90 per diluted share for the same period in 2008. For the year ended December 31, 2009, Recurring FFO was $208.0 million or $2.68 per diluted share, compared to $240.4 million or $3.42 per diluted share for the same period last year, a per share decrease of 22%. The change in Recurring FFO per diluted share is primarily related to lower net operating income, higher interest expense and an increase in weighted average shares.

Regency reported FFO for the fourth quarter of $58.0 million, or $0.71 per diluted share. FFO for the same period in 2008 was $50.8 million and $0.72 per diluted share. For the year ended December 31, 2009, FFO was $85.8 million or $1.10 per diluted share, compared to $263.8 million or $3.75 per diluted share for the same period last year.

Regency reports FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (NAREIT) as a supplemental performance measure. The Company considers this a meaningful performance measurement in the Real Estate Investment Trust industry. Regency also reports Recurring FFO as FFO excluding the impact of gains from the sale of development and outparcels, net of related taxes and dead deal costs, provisions for impairment, gains and losses from the early extinguishment of debt and preferred stock, restructuring charges, transaction fees and promotes, and other one-time items.

Net income attributable to common stockholders for the quarter was $25.3 million, or $0.31 per diluted share, compared to $14.0 million and $0.20 per diluted share for the same period in 2008. Net loss for the year ended December 31, 2009 was ($56.4) million or ($0.74) per diluted share, compared to net income of $116.5 million and $1.66 per diluted share for the year ended December 31, 2008. The net loss for the year was primarily related to impairment losses recorded earlier in the year. These impairments in addition to lower net operating income, lower transaction profits and higher interest expense resulted in the decline in net income as compared to the previous year.


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

 

   

Decrease in same property net operating income: (7.4%)

 

   

Same space rental rate decline on a cash basis: (0.4%)

 

   

Leasing transactions: 465 new and renewal lease transactions for a total of 1.5 million square feet

For the year ended December 31, 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: 93.1%

 

   

Decrease in same property net operating income: (6.7%)

 

   

Same space rental rate decline on a cash basis: (2.7%)

 

   

Leasing transactions: 1,604 new and renewal lease transactions for a total of 5.3 million square feet

Investments

Dispositions and Acquisitions

During the quarter, Regency sold three completed development properties at a gross sales price of $37.9 million and a weighted average cap rate of 9.59%. Regency also sold six out parcels at a gross sales price of $17.8 million.

Development

The Company started one development project, Market at Colonnade, representing an estimated net investment at completion of $16.4 million. At December 31, 2009, the Company had 42 projects under development for an estimated total net investment at completion of $820.7 million. The in-process developments are 91% funded and 88% leased and committed, including tenant-owned GLA.

Co-Investment Partnerships

During the quarter Regency contributed eight wholly owned Regency properties to Regency’s USAA partnership at a gross contribution value of $133.9 million. The Company has a 20% ownership interest in the partnership.

In July 2009, GRI, a joint venture between the California Public Employees’ Retirement System (CalPERS) and an affiliate of First Washington Realty, Inc., agreed to purchase the majority of Macquarie CountryWide’s (MCW) interest in Macquarie CountryWide Regency II, LLC (MCW II). At that time, the partnership was valued at $1.73 billion for the transaction. The first phase of the transaction which involved the sale of 45% of the partnership to GRI closed July 31, 2009. The second phase in which an additional 15% of the partnership will be sold by MCW to GRI is scheduled to close upon receipt of lender consents required under certain of the partnership’s property-level loans. As part of the agreement, Regency was granted two options to purchase the remainder of MCW’s interest (up to 15% in total) at a 7.7% discount. Regency notified MCW in November 2009 that they would exercise those options.

On December 31, 2009 the Company received its final distribution in kind from the liquidation of two co-investment entities that Regency and MCW announced concurrent with its fourth quarter 2008 earnings release. In total, the Company received six properties with a combined value of $202.5 million, inclusive of debt, which represents both a return of the Company’s 25% interest in the two entities and a $13.1 million promote, which was not recognized in net income in accordance with the Restricted Gain Method but was recognized in FFO.


Capital Markets

During the quarter Regency priced an offering of 9.2 million shares of common stock which included the full exercise of the over-allotment option by its underwriters. Eight million of the shares are subject to forward sale agreements. The offering was priced at $30.75 per share. The company intends to use the estimated $235 million in proceeds, along with other sources of capital to satisfy maturing debt obligations. This offering also allowed the Company to use existing liquidity to prepay its term loan in full.

Executive Management Changes

With the retirement of Mary Lou Fiala at the end of 2009, Brian Smith, President and Chief Investment Officer, has now additionally assumed the role of Chief Operating Officer. “Although it is always difficult to lose a dedicated talent like Mary Lou, we are extremely fortunate to have a gifted, experienced and accomplished leader, who knows the shopping center business so well and is engrained in Regency’s special culture,” said Martin “Hap” Stein, Jr., Regency Centers Chairman and Chief Executive Officer.

Dividend

On February 2, 2010, the Board of Directors declared a quarterly cash dividend of $0.4625 per share, payable on March 3, 2010 to shareholders of record on February 17, 2010. The Board also declared a quarterly cash dividend of $0.46563 per share of Series 3 Preferred stock, payable on March 31, 2010 to shareholders of record on March 1, 2010; a quarterly cash dividend of $0.45313 per share of Series 4 Preferred stock, payable on March 31, 2010 to shareholders of record on March 1, 2010; and a quarterly cash dividend of $0.41875 on the Series 5 Preferred stock, payable on March 31, 2010 to shareholders of record on March 1, 2010.

Conference Call

In conjunction with Regency’s fourth quarter results, you are invited to listen to its conference call that will be broadcast live over the internet on Thursday, February 4 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 fourth quarter 2009 supplemental information package that may help investors estimate earnings for 2010. A copy of the Company’s fourth 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 December 31, 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

 

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

Net income (loss) attributable to common stockholders

   $ 25,330,221      $ 14,025,817      $ (56,379,212   $ 116,513,122   

Adjustments to reconcile to Funds from Operations:

        

Depreciation expense - consolidated properties

     26,224,899        22,937,395        97,962,976        89,533,695   

Depreciation and amortization expense - uncons properties

     9,424,913        10,794,386        37,735,678        42,379,867   

Consolidated JV partners’ share of depreciation

     (135,226     (144,429     (539,430     (539,645

Amortization of leasing commissions and intangibles

     4,323,860        3,760,999        15,678,543        14,017,847   

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

     (20,525,860     (2,726,623     (21,619,136     (11,709,080

Income deferrals under the Restricted Gain Method for GAAP

     13,135,336        2,029,000        13,135,336        12,745,000   

Non-controlling interest of exchangeable partnership units

     173,683        121,086        (216,392     906,831   
                                

Funds From Operations

     57,951,826        50,797,631        85,758,363        263,847,637   

Dilutive effect of share-based awards

     (122,107     (183,259     (488,428     (733,036
                                

Funds From Operations for calculating Diluted FFO per Share

   $ 57,829,719      $ 50,614,372      $ 85,269,935      $ 263,114,601   
                                

Funds From Operations

   $ 57,951,826      $ 50,797,631      $ 85,758,363      $ 263,847,637   

Adjustments to reconcile to Recurring Funds from Operations:

        

Development and outparcel gains, net of dead deal costs and tax

     (1,337,018     (950,213     (2,316,335     (24,328,250

Provisions for impairment

     —          33,027,000        131,878,424        34,854,601   

Provisions for hedge ineffectiveness

     3,294,246        —          3,294,246        —     

Loss (gain) on early debt extinguishment

     75,200        —          2,784,117        —     

Restructuring charges

     4,092,142        2,422,736        7,488,964        2,422,736   

Transaction fees and promotes

     (13,135,336     (21,728,889     (20,916,820     (36,347,677
                                

Recurring Funds From Operations

     50,941,060        63,568,265        207,970,959        240,449,047   

Dilutive effect of share-based awards

     (122,107     (183,259     (488,428     (733,036
                                

Recurring Funds From Operations for calculating Diluted Recurring FFO per Share

   $ 50,818,953      $ 63,385,006      $ 207,482,531      $ 239,716,011   
                                

Weighted Average Shares For Diluted FFO per Share

     81,128,825        70,195,880        77,364,520        70,132,173   

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 December 31, 2009, the Company owned 400 retail properties, including those held in co-investment partnerships. Including tenant-owned square footage, the portfolio encompassed 53.0 million square feet located in top markets throughout the United States. Since 2000 Regency has developed 201 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 10-K and 10-Q, 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

December 31, 2009

Supplemental Information

Investor Relations

Diane Ortolano

One Independent Drive, Suite 114

Jacksonville, FL 32202

904-598-7727


About Regency

Regency Centers Corporation is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At December 31, 2009, Regency’s total market capitalization was $5.1 billion.

As of December 31, 2009, the Company owned 400 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 53.0 million square feet, located in top markets across the nation. Founded in 1963 and operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.

Regency’s portfolio is distinguished by attractive demographics and strong retailers. The average household income in the trade area of Regency’s centers is over $90,000, nearly 30% higher than the national average. Regency’s quality portfolio is anchored by dominant grocers such as Kroger and Publix, as well as leading national retailers such as Target, which drive traffic into its centers. In addition, 79% of the portfolio is leased to national and regional retailers. The quality of the tenant base and the strength of the Company’s tenant relationships are fundamentally differentiating factors for Regency. Premier Customer Initiative (PCI) is Regency’s relationship-based operating system that focuses on the national, regional, and local retailers that are the best operators in their merchandising category.

Regency’s operating and development expertise continues to create value from the operating portfolio and from new development opportunities. Since 2000 Regency has developed 201 shopping centers, including those currently in-process, representing an investment at completion of $3.0 billion. At the end of the fourth quarter of 2009, Regency had 42 projects under development for an estimated total investment at completion of $820.7 million. These in-process developments are 91% funded and 88% leased and committed, including tenant-owned square footage.

Regency employs a capital recycling strategy to continue to improve the overall quality of the portfolio. The disposition of assets and an industry-leading co-investment partnership program are integral components of this strategy. The co-investment partnerships provide an embedded market for developments and acquisitions, enabling Regency to generate a growing stream of third-party revenue while profitably growing the portfolio. In the past eight years, capital recycling and co-investment partnerships have enabled Regency to cost effectively fund approximately $9.0 billion in investments.

Regency has centers located in the top markets in the country and has 18 offices nationwide. The Company is listed on the New York Stock Exchange, traded under the symbol REG, and is included in the S&P MidCap 400 Index. There are also three series of preferred shares that trade under REG PRC, REG PRD and REG PRE.

Please visit www.RegencyCenters.com for more information.

The information provided in this supplemental package is unaudited and there can be no assurance that the information will not vary from the final information for the quarter ended December 31, 2009. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.


Table of Contents

December 31, 2009

 

Highlights

   1
Summary Information:   

Definitions

   2

Summary Financial Information

   3

Summary Real Estate Information

   4
Financial Information:   

Consolidated Balance Sheets

   5

Consolidated Statements of Operations (FFO format)

   6

FFO and Other Information

   7

Consolidated Statements of Operations (GAAP basis)

   9

Summary of Consolidated Debt

   10

Summary of Preferred Units and Stock

   12
Investment Activity:   

Acquisitions, Dispositions and Development Sales

   13

Development Information

   16
Co-investment Partnerships:   

Unconsolidated Investments

   19

Unconsolidated Balance Sheets

   20

Unconsolidated Statements of Operations

   22

Summary of Unconsolidated Debt

   24
Real Estate Information:   

Leasing Statistics

   25

Average Base Rent by State

   27

Portfolio Summary Report by Region

   29

Significant Tenant Rents

   36

Lease Expiration Schedule

   38
Forward-Looking Information:   

Earnings and Valuation Guidance

   40

Reconciliation of FFO to Net Income

   41


Highlights

December 31, 2009

Operating Results

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

For the quarter ended December 31, 2009, same property NOI declined 7.4%. Operating properties were 93.1% leased. Rental lease spreads declined 0.4%.

For the year ended December 31, 2009, same property NOI declined 6.7%. Operating properties were 93.1% leased. Rental lease spreads declined 2.7%.

Accounts receivable have increased during the quarter by $13.1 million to $29.3 million primarily due to the billing of $15.2 million in Real Estate Tax reconciliations in December. Accounts receivable now represent 5.4% of revenues, compared with 2.9% at the end of the third quarter. Accounts receivable greater than 90 days have decreased by more than $1.5 million to $6.5 million, or 1.2% of revenues. The reserves for accounts receivable have decreased by $.7 million to $8.5 million, effectively covering 100% of all accounts receivable greater than 60 days.

Operating Results

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

For the quarter ended December 31, 2009, same property NOI declined 5.5%. Operating properties were 93.2% leased. Rental lease spreads declined 0.9%.

For the year ended December 31, 2009, same property NOI declined 6.3%. Operating properties were 93.2% leased. Rental lease spreads declined 2.0%.

During the quarter, 1.5 million square feet of GLA was renewed or newly leased through 465 leasing transactions.

For the year ended December 31, 2009, 5.3 million square feet of GLA was renewed or newly leased through 1,604 leasing transactions.

Financial Results

Recurring Funds From Operations (FFO) for the quarter was $50.9 million, or $0.63 per diluted share. FFO for the quarter was $58.0 million, or $0.71 per diluted share. Net income attributable to common stockholders for the quarter was $25.3 million, or $0.31 per diluted share.

Development Activity

At quarter end, Regency had 42 projects in process for an estimated net development cost of $820.7 million and an expected return at stabilization of 7.1%.

For more information on this development activity, please see page 16.

Acquisition & Disposition Activity

During the fourth quarter, Regency:

 

   

Contributed eight wholly owned Regency properties to Regency’s USAA co-investment partnership at a gross contribution value of $133.9 million and a weighted average cap rate of 8.75%.

 

   

Sold three completed development properties at a gross sales price of $37.9 million and a weighted average cap rate of 9.59%

For more information on these acquisitions & dispositions, please see pages 13-15.

 

1


Definitions

December 31, 2009

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

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

Recurring Funds From Operations (Recurring FFO): Recurring FFO is defined as funds from operations excluding the impact of gains from the sale of development and outparcels, net of related taxes and dead deal costs, provisions for impairment, gains and losses from the early extinguishment of debt and preferred stock, restructuring charges, non-recurring transaction fees and promotes, and other one-time items.

 

2


Summary Financial Information

December 31, 2009

 

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

Net income attributable to common stockholders

   $ 25,330,221      $ 14,025,816      $ (56,379,212   $ 116,513,122   

Basic EPS

   $ 0.31      $ 0.20      $ (0.74   $ 1.66   

Diluted EPS

   $ 0.31      $ 0.20      $ (0.74   $ 1.66   

Diluted EPS per share growth rate

     55.0       -144.6  

Funds from Operations for common stockholders

   $ 57,951,826      $ 50,797,630      $ 85,758,363      $ 263,847,637   

FFO per share - Basic

   $ 0.72      $ 0.72      $ 1.11      $ 3.77   

FFO per share - Diluted

   $ 0.71      $ 0.72      $ 1.10      $ 3.75   

Diluted FFO per share growth rate

     -1.4       -70.7  

Recurring Funds from Operations for common stockholders

   $ 50,941,060      $ 63,568,264      $ 207,970,958      $ 240,449,047   

Recurring FFO per share - Diluted

   $ 0.63      $ 0.90      $ 2.68      $ 3.42   

Diluted Recurring FFO per share growth rate

     -30.6       -21.5  

Dividends paid per share and unit

   $ 0.463      $ 0.725      $ 2.113      $ 2.900   

Payout ratio of Diluted FFO per share

     65.1     100.7     192.0     77.3

Interest Coverage Ratios

        

Interest only

     2.7        3.6        2.8        3.2   

Capitalized interest

   $ 2,756,543      $ 7,663,355      $ 19,062,076      $ 36,510,846   

Fixed Charge (Regency only)

     2.20        2.9        2.2        2.7   

Fixed Charge (with pro-rata share of partnerships)

     1.99        2.6        2.0        2.4   
Capital Information    12/31/09     YTD Change     12/31/08     12/31/07  

Closing common stock price per share

   $ 35.06      $ (11.64   $ 46.70      $ 64.49   

Shareholder Return (assumes no reinvestment of dividends)

     -20.4      

Common Shares and Equivalents Outstanding

     82,007,507        11,502,626        70,504,881        70,112,248   

Market equity value of Common and Convertible shares

   $ 2,875,183      $ (417,395   $ 3,292,578      $ 4,521,539   

Non-Convertible Preferred Units and shares

     325,000        —          325,000        325,000   

Outstanding debt (000’s)

   $ 1,886,380      $ (249,191   $ 2,135,571      $ 2,007,975   

Total market capitalization (000’s)

   $ 5,086,563      $ (666,586   $ 5,753,149      $ 6,854,514   

Debt to Total Market Capitalization

     37.1     0.0     37.1     29.3

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

   $ 4,257,906      $ (167,990   $ 4,425,896      $ 4,367,191   

Total assets at cost before depreciation (000’s)

   $ 4,595,970      $ (101,001   $ 4,696,971      $ 4,612,270   

Debt to Total Assets before Depreciation

     41.0     -4.4     45.5     43.5

Outstanding Classes of Stock and Partnership Units:

        

Common Shares Outstanding

     81,539,296        11,502,626        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

     82,007,507        11,502,626        70,504,881        70,112,248   
                

 

3


Summary Real Estate Information

December 31, 2009

 

Wholly Owned and Regency’s Pro-Rata Share of Co-investment Partnerships   
     12/31/09     9/30/09     12/31/08     9/30/08  

Gross Leasable Area (GLA)

   28,116,293      28,996,138      30,220,208      31,349,242   

GLA including anchor-owned stores

   34,130,227      35,093,573      36,529,084      37,534,412   

% leased - Operating and development properties

   91.4   91.2   91.0   89.4

% leased - Operating properties only

   93.1   93.2   93.8   94.3

% leased - Same store properties only

   93.3   93.3   94.0   94.4

Average % leased - Same store properties only

   93.3   93.4   94.5   94.7

Rental rate growth - YTD (1)

   -2.7   -3.6   10.6   11.6

Same property NOI growth - YTD

   -6.7   -6.4   2.6   2.5

Same property NOI growth without termination fees - YTD

   -6.1   -6.7   1.6   2.5

Same property NOI growth without provision for doubtful accounts - YTD

   -2.9   -3.5   2.4   2.5
Wholly Owned and 100% of Co-investment Partnerships   
     12/31/09     9/30/09     12/31/08     9/30/08  

Gross Leasable Area (GLA)

   44,971,962      45,883,496      49,644,545      50,775,179   

GLA including anchor-owned stores

   53,011,320      54,121,854      58,411,251      59,312,371   

GLA under development

   3,693,399      3,782,156      4,551,765      5,260,239   

Number of retail shopping centers

   400      409      440      443   

Number of centers under development (excluding expansions)

   40      40      45      45   

Number of grocery-anchored shopping centers

   326      330      356      356   

% leased - Operating and development properties

   92.1   92.0   92.3   91.7

% leased - Operating properties only

   93.2   93.3   94.1   94.8

% leased - Same store properties only

   93.3   93.4   94.1   94.7

Average % leased - Same store properties only

   93.5   93.6   94.7   94.9

Rental rate growth - YTD (1)

   -2.0   -2.5   10.6   11.6

Same property NOI growth - YTD

   -6.3   -6.6   2.2   2.6

Same property NOI growth without termination fees - YTD

   -5.9   -6.7   2.0   2.9

Same property NOI growth without provision for doubtful accounts - YTD

   -4.0   -4.0   2.1   2.6

 

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

 

4


Consolidated Balance Sheets

December 31, 2009, 2008 and 2007

 

     2009     2008     2007  

Assets

      

Real estate investments at cost:

      

Land, building and improvements

   $ 2,993,704,413      2,897,155,188      3,059,355,394   

Properties in development

     920,426,744      1,078,885,554      905,929,461   
        
     3,914,131,157      3,976,040,742      3,965,284,855   

Less: accumulated depreciation

     622,163,237      554,595,228      497,498,468   
        
     3,291,967,920      3,421,445,514      3,467,786,387   

Operating properties held for sale

     17,562,973      66,446,995      —     

Investments in real estate partnerships

     326,211,897      383,407,938      401,906,064   
        

Net real estate investments

     3,635,742,790      3,871,300,447      3,869,692,451   

Cash and cash equivalents

     99,477,017      21,533,019      18,667,717   

Notes receivable

     37,753,438      31,438,066      44,542,740   

Accounts receivable, net of allowance for uncollectible accounts

     40,871,064      66,201,397      41,554,535   

Straight line rent receivables, net of reserves

     39,292,481      37,595,112      33,886,045   

Deferred costs, net of accumulated amortization

     58,376,461      57,476,785      52,784,152   

Acquired lease intangible assets, net of accumulated amortization

     10,007,309      12,902,821      17,227,865   

Other assets

     52,285,954      43,927,668      36,416,422   
        

Total assets

   $ 3,973,806,514      4,142,375,315      4,114,771,927   
        

Liabilities and Equity

      

Liabilities:

      

Notes payable

   $ 1,886,380,298      1,837,904,495      1,799,974,913   

Unsecured credit facilities

     —        297,666,667      208,000,000   
        

Total notes payable

     1,886,380,298      2,135,571,162      2,007,974,913   
        

Accounts payable and other liabilities

     99,144,898      141,395,128      154,643,364   

Derivative instruments, at fair value

     28,363,231      83,690,668      9,836,422   

Acquired lease intangible liabilities, net of accumulated accretion

     5,895,885      7,864,832      10,353,746   

Tenants’ security and escrow deposits

     10,627,805      11,571,209      11,436,472   
        

Total liabilities

     2,030,412,117      2,380,092,999      2,194,244,917   
        

Equity:

      

Stockholder’s Equity:

      

Preferred stock

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

Common stock, $.01 par

     815,393      756,349      751,687   

Additional paid in capital, net of treasury stock

     2,022,670,478      1,666,849,877      1,654,866,175   

Accumulated other comprehensive (loss)

     (49,973,134   (90,688,873   (18,622,464

Distributions in excess of net income

     (373,345,394   (155,056,788   (68,935,219
        

Total stockholders’ equity

     1,875,167,343      1,696,860,565      1,843,060,179   
        

Noncontrolling Interests:

      

Preferred units

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

Exchangeable operating partnership units

     7,320,848      8,283,914      9,916,702   

Limited partners’ interest in consolidated partnerships

     11,748,229      7,979,860      18,392,152   
        

Total noncontrolling interests

     68,227,054      65,421,751      77,466,831   
        

Total equity

     1,943,394,397      1,762,282,316      1,920,527,010   
        

Total liabilities and equity

   $ 3,973,806,514      4,142,375,315      4,114,771,927   
        

Ratios

   2009     2008     2007  

Debt to real estate assets, before depreciation

     44.3   48.3   46.0

Debt to total assets, before depreciation

     41.0   45.5   43.5

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

     45.9   50.0   48.9

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

     51.9   55.8   54.8

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

     81.6   87.5   87.5

Unsecured NOI to total NOI (wholly owned only)

     79.5   86.8   87.5

 

(a) debt ratio would be 44.8% if current cash balances were used to reduce outstanding debt

 

5


Consolidated Statements of Operations

For the Periods Ended December 31, 2009 and 2008

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

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Real Estate Revenues:

  

Minimum rent

   $ 87,319,022      86,316,208      $ 352,135,233      348,248,856   

Percentage rent

     2,342,088      2,547,673        3,584,531      4,259,512   

Recoveries from tenants

     21,877,979      22,623,618        90,128,317      89,686,291   

Termination Fees

     2,211,596      2,760,226        4,885,050      4,590,986   

Other income

     1,231,070      1,803,804        8,879,099      9,508,267   
                
     114,981,755      116,051,529        459,612,230      456,293,912   
                

Real Estate Operating Expenses:

        

Operating and maintenance

     18,686,526      15,698,711        67,229,289      61,887,915   

Provision for doubtful accounts

     1,388,048      1,122,509        9,077,824      1,196,639   

Real estate taxes

     11,614,346      12,656,372        55,107,746      51,051,800   
                
     31,688,920      29,477,592        131,414,859      114,136,354   
                

Net Operating Income

     83,292,835      86,573,937        328,197,371      342,157,558   
                

Fees, Development and Outparcel Gains:

        

Asset management fees

     1,950,359      2,988,194        9,670,732      11,673,230   

Property management fees

     3,830,954      4,106,339        15,030,720      16,131,974   

Transaction fees

     —        19,699,889        7,781,484      23,602,489   

Leasing commissions and other fees

     2,247,081      1,078,705        5,806,479      4,624,113   

Development gains

     2,043,380      5,613,115        6,029,900      29,546,138   

Gain (loss) on sale of outparcels

     105,891      2,834,892        20,436      6,561,122   

Dead deal costs

     (448,881   (10,894,131     (4,250,940   (15,509,535

Provision for income tax (expense)

     (363,372   3,396,337        386,437      3,730,525   
                
     9,365,412      28,823,340        40,475,248      80,360,056   
                

Other Operating Expense (Income):

        

General and administrative

     16,808,385      12,724,903        54,135,928      49,495,067   

Franchise taxes

     777,690      16,710        2,163,819      1,514,770   

Depreciation and amortization (including FF&E)

     30,227,958      27,913,292        117,995,301      107,845,652   

Interest expense, net

     29,235,478      24,111,069        112,022,666      92,783,770   

(Gain) loss on sale of operating properties including taxes

     (19,103,538   (2,772,642     (18,971,075   (10,921,487

Deferred gains under the Restricted Gain Method

     —        —          —        10,716,000   

Provision for impairment - wholly owned properties

     —        33,027,000        104,401,989      34,854,601   

Hedge ineffectivenss

     3,294,246      —          3,294,246      —     
                
     61,240,219      95,020,332        375,042,874      286,288,373   
                

Equity in Income (Loss) of Unconsolidated Partnerships:

        

Operating income (loss) including development gains

     22,750      1,792,809        (1,544,383   6,533,563   

Gain (loss) on sale of operating properties

     —        (2,075,019     1,225,738      (1,241,408

Provision for impairment - JV properties

     —        —          (26,054,103   —     
                
     22,750      (282,210     (26,372,748   5,292,155   
                

Net Income (Loss)

     31,440,778      20,094,735        (32,743,003   141,521,396   

Noncontrolling Interests:

        

Preferred units

     931,248      931,248        3,724,992      3,724,992   

Exchangeable operating partnership units

     173,683      121,086        (216,392   906,831   

Limited partners’ interest in consolidated partnerships

     86,835      97,794        452,445      701,287   
                

Net Income Attributable to Noncontrolling Interests

     1,191,766      1,150,128        3,961,045      5,333,110   
                

Net Income (Loss) Attributable to Controlling Interests

     30,249,012      18,944,607        (36,704,048   136,188,286   

Preferred Stock Dividends

     4,918,791      4,918,791        19,675,164      19,675,164   
                

Net Income (Loss) Attributable to Common Stockholders

   $ 25,330,221      14,025,816      $ (56,379,212   116,513,122   
                

These Consolidated Statements of Operations are not accordance with GAAP because they do not reflect discontinued operations in accordance with FASB ASC Topic 360. The Company believes that the presentation is useful to readers of this report who wish to understand the Company’s operations without reclassifying sales of real estate into discontinued operations. The presentation of the Consolidated Statements of Operations prepared in accordance with GAAP are presented in the following pages.

 

6


Funds From Operations (FFO) and Other Information

For the Periods Ended December 31, 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

   $ 25,330,221        14,025,816      $ (56,379,212     116,513,122   

Adjustments to reconcile to Funds from Operations:

        

Depreciation and amortization - consolidated real estate

     26,224,899        22,937,395        97,962,976        89,533,695   

Depreciation and amortization - unconsolidated partnerships

     9,424,913        10,794,386        37,735,678        42,379,867   

Consolidated JV partners’ share of depreciation

     (135,226     (144,429     (539,430     (539,645

Amortization of leasing commissions and intangibles

     4,323,860        3,760,999        15,678,543        14,017,847   

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

     (20,525,860     (2,726,623     (21,619,136     (11,709,080

Income deferrals under the Restricted Gain Method for GAAP

     13,135,336        2,029,000        13,135,336        12,745,000   

Noncontrolling interest of exchangeable partnership units

     173,683        121,086        (216,392     906,831   
                

Funds From Operations (a)

   $ 57,951,826        50,797,630      $ 85,758,363        263,847,637   
                
        

Reconciliation of FFO to Recurring FFO

        

Funds from operations

   $ 57,951,826        50,797,630      $ 85,758,363        263,847,637   

Adjustments to reconcile to Recurring Funds from Operations:

        

Development and outparcel gains, net of dead deal costs and tax

     (1,337,018     (950,213     (2,316,335     (24,328,250

Provision for impairment

     0        33,027,000        131,878,424        34,854,601   

Provision for hedge ineffectiveness

     3,294,246        0        3,294,246        0   

Loss (gain) on early debt extinguishment

     75,200        0        2,784,117        0   

Restructuring charges

     4,092,142        2,422,736        7,488,964        2,422,736   

Transaction fees and promotes

     (13,135,336     (21,728,889     (20,916,820     (36,347,677
                

Recurring Funds From Operations (a)

   $ 50,941,060        63,568,264      $ 207,970,959        240,449,047   
                
        

FFO Per Share Reconciliation (Diluted):

        

Net income (loss) attributable to common stockholders

   $ 0.31      $ 0.20      $ (0.74   $ 1.66   

Adjustments to reconcile to Funds from Operations per share:

        

Depreciation and amortization - consolidated real estate

     0.32        0.33        1.27        1.28   

Depreciation and amortization - unconsolidated partnerships

     0.12        0.15        0.49        0.60   

Consolidated JV partners’ share of depreciation

     (0.00     (0.00     (0.01     (0.01

Amortization of leasing commissions and intangibles

     0.05        0.05        0.20        0.20   

(Gain) on sale of operating properties

     (0.25     (0.04     (0.28     (0.17

Gain deferrals under the Restricted Gain Method

     0.16        0.03        0.17        0.18   
                

Funds From Operations

   $ 0.71      $ 0.72      $ 1.10      $ 3.75   
                
        

Reconciliation of FFO to Recurring FFO

        

Funds from operations

   $ 0.71      $ 0.72      $ 1.10      $ 3.75   

Adjustments to reconcile to Recurring Funds from Operations:

        

Development and outparcel gains, net of dead deal costs and tax

     (0.02     (0.01     (0.03     (0.35

Provision for impairment loss

     —          0.47        1.70        0.50   

Provision for hedge ineffectiveness

     0.04        —          0.04        —     

Loss (gain) on early debt extinguishment

     0.00        —          0.04        —     

Restructuring charges

     0.05        0.03        0.10        0.03   

Transaction fees and promotes

     (0.15     (0.31     (0.27     (0.52
                

Funds From Operations - Recurring

   $ 0.63        0.90      $ 2.68        3.42   
                

 

(a) See the definition of Funds from Operations and Recurring Funds from Operations included on page 2 of this supplemental report.

 

7


Additional Disclosures

For the Periods Ended December 31, 2009 and 2008

 

     Three Months Ended     Year to Date
     2009    2008     2009    2008
          

Additional Disclosures:

          

Straight-line rental income, net of reserve

   $ 1,518,770    1,356,287      $ 3,958,994    5,780,475

Above- and below- market rent amortization

     474,187    515,295        1,867,420    2,376,197

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

     438,668    462,263        745,913    1,146,073

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

     536,124    662,877        2,271,137    2,793,291

Debt premium amortization income

   $ 31,965    31,966      $ 127,863    216,948

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

     —      33,027,000        131,878,424    34,854,601

Hedge ineffectiveness charged against net income

     3,294,246    —          3,294,246    —  

Stock based compensation expense

     1,014,362    (2,285,799     6,242,247    4,777,661

Capitalized direct leasing compensation costs

     3,003,171    2,647,383        12,012,684    13,132,845

Capitalized direct development compensation costs

     90,859    (1,186,909     6,501,057    27,825,268

Fees earned from 3rd parties as reported for GAAP

   $ 8,028,394    27,873,127      $ 38,289,415    56,031,806

Fees earned from 3rd parties, excluding REG owned portion

     6,905,591    26,525,851        33,827,046    50,662,921

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

          

Revenues

   $ 113,527,215    119,358,514      $ 460,261,296    473,672,239

Expenses

     32,256,557    31,582,221        132,746,367    122,813,536
              

Same property NOI

   $ 81,270,658    87,776,293      $ 327,514,929    350,858,703
              
          

Capital Expenditures (non-revenue enhancing only):

          

Leasing commissions - consolidated properties (a)

   $ 2,710,440    1,851,543      $ 9,483,731    8,937,148

Tenant improvements - consolidated properties

     1,337,650    988,035        4,336,606    4,175,902

Building improvements - consolidated properties

     5,294,710    3,566,647        10,072,005    11,175,665

Pro-rata share of unconsolidated leasing commissions

   $ 454,920    488,119      $ 1,801,677    1,635,746

Pro-rata share of unconsolidated tenant improvements

     133,501    240,200        694,254    732,978

Pro-rata share of unconsolidated building improvements

     820,198    1,483,292        1,897,319    3,134,997

 

(a) 2008 3rd Qtr and YTD commissions have been revised from the previuos year’s 3rd quarter supplemental report to reflect a rate change applied to all 2008 leasing transactions during the 4th quarter 2008. Full year 2008 amounts previously reported remain unchanged.

 

8


Consolidated Statements of Operations (GAAP Basis)

For the Periods Ended December 31, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Revenues:

        

Minimum rent

   $ 85,937,847      83,731,088      $ 345,610,229      334,509,274   

Percentage rent

     2,342,088      2,547,673        3,584,531      4,258,498   

Recoveries from tenants and other income

     25,317,362      26,498,089        101,748,108      101,096,033   

Management fees and commissions

     8,028,394      27,873,129        38,289,415      56,031,807   
        

Total revenues

     121,625,691      140,649,979        489,232,283      495,895,612   
        

Operating Expenses:

        

Depreciation and amortization

     29,868,499      27,430,421        116,924,441      104,568,764   

Operating and maintenance

     18,465,823      15,277,860        66,060,901      59,139,964   

General and administrative

     16,808,386      12,724,904        54,135,929      49,495,068   

Real estate taxes

     11,374,835      12,154,607        53,822,741      48,511,896   

Provision for doubtful accounts

     1,199,343      1,122,509        8,791,305      1,170,058   

Other operating expense

     1,709,967      7,746,948        6,199,221      14,824,317   
        

Total operating expenses

     79,426,852      76,457,249        305,934,538      277,710,068   
        

Other Expense (Income):

        

Interest expense, net of interest income

     29,160,278      24,111,069        109,238,549      92,783,770   

Loss (Gain) on sale of properties

     (19,442,805   (2,726,568     (19,357,350   (20,346,132

Provision for impairment

     —        29,642,000        97,519,184      31,469,601   

Loss on early debt extinguishment

     75,200      —          2,784,117      —     

Loss on hedge ineffectiveness

     3,294,246      —          3,294,246      —     
        

Total other expense (income)

     13,086,919      51,026,501        193,478,746      103,907,239   
        

Income (loss) before equity in income (loss) of investments in real estate partnerships

     29,111,919      13,166,229        (10,181,001   114,278,305   

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

     22,750      (282,210     (26,372,748   5,292,155   
        

Income (loss) from continuing operations

     29,134,669      12,884,019        (36,553,749   119,570,460   
        

Discontinued Operations, net:

        

Operating income from discontinued operations

     376,079      (1,457,857     (2,024,215   4,570,024   

Gain on sale of properties

     1,930,029      8,668,574        5,834,960      17,380,912   
        

Income from discontinued operations

     2,306,108      7,210,717        3,810,745      21,950,936   
        

Net income (loss)

     31,440,777      20,094,736        (32,743,004   141,521,396   

Noncontrolling Interests:

        

Preferred units

     (931,248   (931,248     (3,724,992   (3,724,992

Exchangeable operating partnership units

     (173,683   (121,086     216,392      (906,831

Limited partners’ interest in consolidated partnerships

     (86,834   (97,794     (452,444   (701,287
        

Net income attributable to noncontrolling interests

     (1,191,765   (1,150,128     (3,961,044   (5,333,110
        

Net income (loss) attributable to controlling interests

     30,249,012      18,944,608        (36,704,048   136,188,286   

Preferred stock dividends

     (4,918,791   (4,918,791     (19,675,164   (19,675,164
        

Net income (loss) attributable to common stockholders

   $ 25,330,221      14,025,817      $ (56,379,212   116,513,122   
        

These consolidated statement of operations should be read in conjunction with the Company’s most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.

 

9


Summary of Consolidated Debt

December 31, 2009 and 2008

 

Total Debt Outstanding:

   12/31/09    12/31/08

Mortgage loans payable:

     

Fixed rate secured loans

   $ 398,820,411    235,151,262

Variable rate secured loans

     5,595,579    5,129,602

Unsecured debt offering fixed rate

     1,481,964,308    1,597,623,631

Unsecured credit facilities

     —      297,666,667
           

Total

   $ 1,886,380,298    2,135,571,162
           

 

Schedule of Maturities by Year:

   Scheduled
Principal
Payments
   Mortgage Loan
Maturities
    Unsecured Public Debt     Total  

2010

     4,986,344    28,523,043      140,461,000      173,970,387   

2011

     4,836,849    12,268,015      193,486,000      210,590,864   

2012

     5,105,465    —        250,000,000      255,105,465   

2013

     4,978,597    16,348,753      —        21,327,350   

2014

     8,167,649    11,915,574      150,000,000      170,083,223   

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   

2019

     —      106,000,000      —        106,000,000   

>10 years

     —      —        —        —     

Net unamortized debt discount

      (847,297   (1,982,692   (2,829,989
                         
   $ 36,927,674    367,488,316      1,481,964,308      1,886,380,298   
                         

Percentage of Total Debt:

    12/31/09     12/31/08  

Fixed

        99.70   85.83

Variable

        0.30   14.17

Current Average Interest Rates:(b)

         

Fixed

        6.36   6.40

Variable

        5.35   2.86

Effective Interest Rate

        6.36   5.90

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

         

Average Maturity Date:

                       

Fixed

        November 11, 2014      March 9, 2014   

Variable

        March 15, 2014      January 30, 2011   

 

10


Summary of Consolidated Debt

December 31, 2009 and 2008

 

Lender

  

Secured Property

  

Rate

   Maturity    12/31/09     12/31/08  

Fixed Rate Loans:

             

Debt Offering

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

Allstate Insurance Company of America

   Ashford Perimeter    8.950%    8/1/09      —        3,088,657   

Northwestern Mutual Life Insurance Co.

   Panther Creek    7.830%    4/1/10      9,698,306      9,841,760   

Principal Global Investors

   Anastasia Plaza    4.440%    5/1/10      4,480,000      —     

Principal Global Investors

   Shoppes @ 104    4.440%    5/1/10      7,000,000      —     

Debt Offering

   Unsecured    8.450%    9/1/10      130,445,364      149,955,051   

Principal Mutual Life Insurance Co.

   Russell Ridge    7.970%    12/15/10      5,231,192      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      2,377,814      2,448,581   

Debt Offering

   Unsecured    7.950%    1/15/11      173,461,417      219,937,658   

Wachovia Securities

   Market at Opitz Crossing    7.300%    3/1/11      11,517,074      11,709,916   

Debt Offering

   Unsecured    7.250%    12/12/11      19,975,017      19,962,519   

Debt Offering

   Unsecured    6.750%    1/15/12      249,923,348      249,886,556   

PNC Bank

   Gateway Shopping Center    7.110%    5/1/13      19,296,330      20,059,535   

Allstate Insurance Company of America

   North Hills    7.370%    1/1/14      —        5,085,252   

TIAA

   Northgate Square    5.640%    1/10/14      6,364,464      6,545,227   

Debt Offering

   Unsecured    4.950%    4/15/14      149,838,764      149,800,825   

Northwestern Mutual Life Insurance Co.

   Belleview Square    6.200%    7/1/14      8,373,196      8,716,215   

Aid Association of Lutherans

   Murryhill Marketplace    5.220%    1/1/15      8,018,769      8,239,195   

United of Omaha Life Insurance Co.

   Fleming Island    7.400%    2/5/15      1,602,475      1,848,096   

Escrow Bank, USA

   Twin City Plaza    5.650%    4/6/15      43,085,017      43,647,216   

Debt Offering

   Unsecured    5.250%    8/1/15      349,725,002      349,675,010   

Municipal Tax Bonds Payable

   Friars Mission Center    7.600%    9/2/15      703,869      792,495   

GMAC

   Naples Walk    6.150%    8/11/16      17,251,452      17,620,993   

Jefferson Pilot

   Peartree Village    8.400%    6/1/17      9,926,759      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      398,595,396      398,406,012   

Metropolitan Life Insurance Company

   Corkscrew Village    6.170%    8/1/17      9,096,183      9,290,502   

TIAA

   Westchase    5.520%    7/10/18      8,526,187      8,743,042   

Guardian Life Insurance Company

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

Guardian Life Insurance Company

   El Cerrito Plaza    6.380%    12/1/18      41,618,622      —     

Allianz Life Insurance Company of N. A.

   Tassajara Crossing    7.750%    7/10/19      19,800,000      —     

Allianz Life Insurance Company of N. A.

   Plaza Hermosa    7.750%    7/10/19      13,800,000      —     

Allianz Life Insurance Company of N. A.

   Sequoia Station    7.750%    7/10/19      21,100,000      —     

Allianz Life Insurance Company of N. A.

   Mockingbird Common    7.750%    7/10/19      10,300,000      —     

Allianz Life Insurance Company of N. A.

   Sterling Ridge    7.750%    7/10/19      13,900,000      —     

Allianz Life Insurance Company of N. A.

   Frisco Prestonbrook    7.750%    7/10/19      6,800,000      —     

Allianz Life Insurance Company of N. A.

   Wellington Town Square    7.750%    7/10/19      12,800,000      —     

Allianz Life Insurance Company of N. A.

   Berkshire Commons    7.750%    7/10/19      7,500,000      —     

Net unamortized discounts on assumed debt of acquired properties

        (847,297   (719,434
                       

Total Fixed Rate Debt

            $ 1,880,784,719      1,832,774,893   
                       

Variable Rate Loans:

             

US Bank

   Kroger New Albany Center    LIBOR + 3.80%    10/1/14    $ 4,603,603      5,129,602   

Wells Fargo Bank

   $600 Million Line of Credit    LIBOR + 0.55%    2/11/11      —        70,000,000   

Wells Fargo Bank

   Term Loan    LIBOR + 1.20%    2/11/11      —        227,666,667   

PNC Bank

   Seminole Shoppes    LIBOR + 3.00%    9/2/11      991,975      —     
                       

Total Variable Rate Debt

            $ 5,595,579      302,796,269   
                       

Total

            $ 1,886,380,298      2,135,571,162   
                       

 

11


Summary of Preferred Units and Stock

 

     Distribution
Rate
    Issuance
Date
   Callable
Date
   Exchangeable
Date (1)
   Par
Value
   Current
Balance
   Issuance
Costs

Preferred Units:

                   

Series D

   7.45   9/29/1999    9/29/2009    1/1/2014    $ 50,000,000    49,157,977    842,023

Preferred Stock:

                   

Series 3

   7.45   4/3/2003    4/3/2008    N/A    $ 75,000,000    75,000,000    2,705,034

Series 4

   7.25   8/31/2004    8/31/2009    N/A      125,000,000    125,000,000    4,288,376

Series 5

   6.70   8/2/2005    8/2/2010    N/A      75,000,000    75,000,000    2,222,292
                 
              $ 275,000,000    275,000,000    9,215,702
                 

 

(1)

Preferred units are exchangeable only into preferred stock. Preferred stock is not exchangeable into common stock.

 

12


Acquisitions

December 31, 2009

 

          

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:

                

Jul-09

  Publix / Regency JV Acquisition from MCW          $ 17,884,345    $ 8,942,173    9.31  
     - Lynn Haven Shopping Center    Lynn Haven, FL    63,871            Publix
     - Shoppes of Pebblebrooke    Naples, FL    76,767            Publix
                   
  Total             140,638    $ 17,884,345    $ 8,942,173    9.31  
                   

Regency Contributions:

       

Oct-09

  USAA JV Portfolio Acquisition:    USAA JV          $ 133,865,000    $ 107,092,000    8.75  
     - Alden Bridge       Houston, TX    138,953            Kroger
     - Bethany Park Place       Allen, TX    98,906            Kroger
     - Blossom Valley       Moutain View, CA    93,316            Safeway
     - Dunwoody Hall       Atlanta, GA    89,351            Publix
     - Hasley Canyon       Valencia, CA    65,801            Ralph’s
     - Maynard Crossing       Cary, NC    122,782            Kroger
     - Shiloh Springs       Garland, TX    110,040            Kroger
     - Willa Springs       Winter Springs, FL    89,930            Publix
                   
  Total             809,079    $ 133,865,000    $ 107,092,000    8.75  
                   
 

Total Acquisitions from 3rd Parties

   140,638    $ 17,884,345    $ 8,942,173    9.31  
                   
 

Total Acquisitions including Regency Contributions

   949,717    $ 151,749,345    $ 116,034,173    8.79  
                   
  Publix / Regency JV - 50% each Publix and Regency USAA JV - Regency owns 20%              

 

13


Operating Property Dispositions

December 31, 2009

 

Date    Property Name   Co-investment
Partnership
  City/State    GLA   

Sales

Price

  

Regency’s
Share of

Sales Price

   Cap Rate     Anchor Tenant

Consolidated:

               

Jul-09

   Kingsdale     Columbus, OH    117,540    $ 20,200,000    $ 20,200,000    5.03   Giant Eagle

Oct-09

   USAA Joint Venture Portfolio Sale:   USAA         $ 133,865,000    $ 107,092,000    8.75  
  

- Alden Bridge

    Houston, TX    138,953            Kroger
  

- Bethany Park Place

    Allen, TX    98,906            Kroger
  

- Blossom Valley

    Moutain View, CA    93,316            Safeway
  

- Dunwoody Hall

    Atlanta, GA    89,351            Publix
  

- Hasley Canyon

    Valencia, CA    65,801            Ralph’s
  

- Maynard Crossing

    Cary, NC    122,782            Kroger
  

- Shiloh Springs

    Garland, TX    110,040            Kroger
  

- Willa Springs

    Winter Springs, FL    89,930            Publix
               
          926,619    $ 154,065,000    $ 127,292,000    8.16  
               

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    1,073,454    $ 175,615,000    $ 136,117,000    8.12  
               
   USAA - Regency owns 20%              
   MCW - Regency owns 25%              
   Other - Regency owns 50%              

 

14


Development Sales

December 31, 2009

 

Date   

Property Name

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

Sales to Co-investment Partnerships:

             

None

            0    $ 0    $ 0    0.00   —  
                 
            0    $ 0    $ 0    0.00  
                 

Sales to Third Parties:

                

Jan-09 Lynnwood H-Mart

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

Jul-09 Harding Place

   Nashville, TN    4,848    $ 619,000    $ 619,000    10.00   —  

Nov-09 Kleinwood Center II

   Houston, TX    45,000    $ 7,362,500    $ 7,362,500    10.08   LA Fitness

Dec-09 Merrimack Shopping Center

   Merrimack, NH    78,893    $ 9,760,000    $ 9,760,000    8.98   Shaw’s

Dec-09 Hillsboro Center

   Hillsboro, OR    76,483    $ 20,750,000    $ 20,750,000    9.70   Sport's Authority/ Best Buy
                 
            282,252    $ 53,391,500    $ 53,391,500    9.07  
                 
                      
                 

Total Development Sales

   282,252    $ 53,391,500    $ 53,391,500    9.07  
                 

 

15


In-Process Developments

December 31, 2009

 

Project Name   State     CBSA  

Anchor

Tenant

  Anchor  
Opens  
 

Est.

Net

Dev

Costs After
Partner  
Participation  

  Est.
Gross Costs  
 

Est.

Gross Costs
to
Complete(1)

  Stabilized
Yield
    Completion
Yield (2)
    Completion
Year Yield
Qtr/Year
  Company  
Owned GLA  
  Company
Owned
% Leased
    Gross  
GLA  
  Gross
% Leased
 

Shoppes at Fairhope Village

  AL   Mobile   Publix   07/01/09   $ 16,148,932   $ 18,696,919   $ 809,364   7.72   7.29   Q2 – 2012   84,740   76   84,740   76

Applegate Ranch Shopping Center

  CA   Merced   Home Depot, Target   08/01/08     38,050,832     61,343,336     2,635,931   4.79   2.54   Q2 – 2011   144,444   66   464,136   89

Golden Hills Promenade

  CA   San Luis Obispo-Paso Robles   Lowe’s   11/01/09     35,914,730     41,060,255     5,062,802   4.04   3.99   Q4 – 2012   216,846   93   216,846   93

Indio Towne Center

  CA   Riverside-San Bernardino-Ontario   WinCo Foods   09/01/08     41,464,726     68,790,015     1,431,581   5.36   2.46   Q4 – 2011   142,790   53   392,611   83

Jefferson Square

  CA   Riverside-San Bernardino-Ontario   Fresh & Easy   12/01/10     9,361,110     12,730,551     710,930   3.85   2.24   Q3 – 2012   38,013   75   38,013   75

Paseo Del Sol

  CA   Santa Barbara-Santa Maria-Goleta   Whole Foods   10/01/09     32,291,747     32,341,747     3,605,738   6.94   6.94   Q4 – 2012   54,778   64   54,778   64

Plaza Rio Vista

  CA   Riverside-San Bernardino-Ontario   Stater Bros.   05/01/08     18,755,393     19,249,675     492,203   6.50   3.47   Q2 – 2011   79,519   64   79,519   64

Vine at Castaic

  CA   Los Angeles-Long Beach- Santa Ana   NA   10/01/07     10,160,491     11,496,207     284,620   7.68   3.34   Q3 – 2010   30,236   63   33,736   66

Centerplace of Greeley III

  CO   Greeley   Best Buy, Sports Authority   09/01/08     16,297,150     18,355,871     891,308   8.15   6.29   Q4 – 2011   94,090   77   94,090   77

Falcon Highlands Marketplace

  CO   Colorado Springs   Wal-Mart   08/01/07     3,873,552     10,880,105     229,979   11.25   7.16   Q3 – 2010   22,491   66   206,796   96

NorthGate Village

  CO   Greeley   King Soopers   11/01/10     5,563,062     14,001,741     8,962,075   10.13   10.08   Q4 – 2013   25,375   0   145,911   83

Shops at Quail Creek

  CO   Boulder   King Soopers   05/01/09     7,392,432     16,304,592     1,337,287   11.11   9.84   Q2 – 2012   37,585   62   137,429   89

Caligo Crossing

  FL   Miami-Fort Lauderdale- Miami Beach   Kohl’s   10/01/08     4,276,731     23,573,425     411,363   7.52   7.52   Q4 – 2011   10,762   75   108,927   98

First Street Village

  FL   Cape Coral-Fort Myers   Publix   11/01/07     11,427,920     17,364,480     92,716   6.89   5.32   Q4 – 2010   54,926   89   54,926   89

Hibernia Pavilion

  FL   Jacksonville   Publix   08/01/08     9,532,210     10,916,744     78,752   8.44   7.43   Q2 – 2011   51,298   93   51,298   93

Hibernia Plaza

  FL   Jacksonville   Walgreens   11/01/07     1,540,708     5,964,817     122,956   9.35   0.51   Q4 – 2010   8,400   33   23,220   76

Nocatee Town Center

  FL   Jacksonville   Publix   02/01/10     14,002,137     21,601,156     3,410,053   7.78   7.74   Q1 – 2013   69,679   86   69,679   86

Oakleaf Plaza

  FL   Jacksonville   Publix   09/01/07     10,755,610     19,460,044     414,322   9.66   5.05   Q3 – 2010   73,717   79   88,537   83

Seminole Shoppes

  FL   Jacksonville   Publix   08/01/10     13,453,532     15,942,282     8,900,618   9.31   9.31   Q3 – 2013   73,240   74   73,240   74

Suncoast Crossing Ph I

  FL   Tampa-St. Petersburg-Clearwater   Kohl’s   10/01/08     8,821,323     12,697,950     647,356   7.04   3.31   Q4 – 2011   108,434   92   108,434   92

Suncoast Crossing Ph II

  FL   Tampa-St. Petersburg-Clearwater   Target   08/01/09     7,029,962     14,280,403     1,233,899   3.39   0.83   Q3 – 2012   9,451   0   151,649   94

Airport Crossing

  IN   Chicago-Naperville-Joliet   Kohl’s   10/01/07     2,680,816     6,782,477     95,477   6.38   5.73   Q1 – 2011   11,924   66   101,835   96

Walton Towne Center

  KY   Cincinnati-Middletown   Kroger   11/01/08     6,288,359     12,979,249     351,686   7.88   5.45   Q4 – 2011   23,184   64   139,616   94

Shops at Saugus

  MA   Boston-Cambridge-Quincy   PetSmart, La-Z-Boy   08/01/08     35,701,401     35,701,401     1,587,726   6.69   6.44   Q2 – 2011   97,404   91   97,404   91

Village at Lee Airport

  MD   Baltimore-Towson   Giant   12/01/10     23,136,105     23,136,105     18,532,323   7.86   7.85   Q3 – 2013   107,063   75   107,063   75

State Street Crossing

  MI   Ann Arbor   Wal-Mart   10/01/09     7,792,326     9,724,771     1,696,653   7.26   3.80   Q2 – 2011   21,049   60   168,540   95

Harris Crossing

  NC   Raleigh-Cary   Harris Teeter   03/01/11     9,662,405     11,237,405     4,854,752   7.71   7.67   Q4 – 2012   65,367   84   65,367   84

Market at Colonnade

  NC   Raleigh-Cary   Whole Foods   02/01/11     16,360,885     16,360,885     11,744,577   8.38   8.38   Q4 – 2013   57,000   70   57,000   70

Middle Creek Commons

  NC   Raleigh-Cary   Lowes Foods   11/01/07     12,224,756     12,715,256     460,427   9.67   7.79   Q1 – 2010   73,634   81   73,634   81

Deer Springs Town Center

  NV   Las Vegas-Paradise   Target, Home Depot   03/01/09     82,098,755     97,382,779     5,293,192   4.98   3.63   Q1 – 2012   339,474   78   471,834   84

Red Bank Village

  OH   Cincinnati-Middletown   Wal-Mart   11/01/09     15,619,479     30,953,391     2,266,947   6.96   4.65   Q1 – 2011   174,315   91   174,315   91

Wadsworth Crossing

  OH   Cleveland-Elyria-Mentor   Bed Bath & Beyond, Office Max   02/01/07     24,152,372     25,952,372     750,306   7.01   4.98   Q1 – 2010   108,173   89   474,895   97

Lower Nazareth Commons

  PA   Allentown-Bethlehem-Easton   Target, Sport’s Authority   08/01/09     26,947,555     39,665,174     2,413,100   6.73   6.73   Q3 – 2012   80,122   76   213,122   91

Buckwalter Place

  SC   Hilton Head Island-Beaufort   Publix   09/01/08     11,228,615     14,321,202     295,903   7.63   6.27   Q3 – 2011   59,601   88   59,601   88

Lebanon Center

  TN   Nashville-Davidson-Murfreesboro   Publix   09/01/07     8,987,847     10,625,154     334,167   8.43   5.73   Q3 – 2010   63,800   87   63,800   87

Hickory Creek Plaza

  TX   Dallas-Fort Worth-Arlington   Kroger   02/01/09     9,884,446     13,723,989     537,715   8.30   5.87   Q4 – 2011   28,134   47   109,398   86

Shops at Highland Village

  TX   Dallas-Fort Worth-Arlington   AMC Theater, Barnes & Noble   10/01/07     101,867,400     101,867,400     6,263,672   7.79   2.76   Q2 – 2010   351,635   79   351,635   79

Waterside Marketplace

  TX   Houston-Baytown-Sugar Land   Kroger   10/01/09     5,829,186     12,507,614     495,988   10.08   10.08   Q2 – 2012   24,858   93   147,858   99

Westwood Village

  TX   Houston-Baytown-Sugar Land   Target, TJ Maxx, Ross   03/01/08     36,703,473     58,115,313     1,005,179   8.19   6.00   Q4 – 2010   183,424   85   310,298   91

Shops at Stonewall

  VA   Washington-Arlington-Alexandria   Wegmans   11/01/08     48,003,101     49,308,762     750,775   8.84   8.61   Q2 – 2011   287,744   94   287,744   94

Total Consolidated

                  $ 801,283,571   $ 1,050,113,011   $ 101,496,419   7.04   5.22       3,588,719   79   6,153,474   88
                           

Canopy Oak Center

  FL   Ocala   Publix   09/01/08     17,199,989     19,346,329     532,254   9.94   7.75   Q3 – 2011   90,041   78   90,041   78

Shoppes at Bartram Park Phase III

  FL   Jacksonville   Publix   10/01/04     2,184,206     5,050,116     475,241   12.77   12.10   Q1 – 2012   14,639   49   33,639   78

Total Unconsolidated

                  $ 19,384,195   $ 24,396,445   $ 1,007,495   10.26   8.24       104,680   74   123,680   78
                           

Total

                  $ 820,667,766   $ 1,074,509,456   $ 102,503,914   7.12   5.29       3,693,399   79   6,277,154   88

Notes:

New starts for the quarter are in bold.

 

(1) Construction in progress (CIP) balance and costs to date on in-process developments are not equal. CIP balance contains costs of land held for development, deposits on contracts and other pre-closing costs.
(2) The yield at earlier of 3 years from last company owned anchor open date or 4 years from sitework start date.
(3) The NOI yield on costs above after allocating land basis for outparcel proceeds is estimated to be 6.57%.

 

16


Projected Development Funding, Completions and Land Held

December 31, 2009

In-Process Developments Projected Funding (1)

($ Thousands)

 

Q1 2010E    Q2 2010E    Q3 2010E    Q4 2010E    2011+E
 
$5,000 - $10,000    $1,000 - $5,000    $5,000 - $10,000    $1,000 - $5,000    $75,000 - $90,000

Estimated Development Completion Schedule

($ Thousands)

 

     Stabilized(2)    2010E    2011+E
 

Gross Dev. Costs:

      $270,000 - $380,000    $690,000 - $810,000

Net Dev. Costs:

   $425,146    $200,000 - $306,000    $515,000 - $600,000

Land Held for Future Development or Sale (3)

($ Thousands)

 

    # of Projects   

Net Development

Costs To Date

   Est. Net Dev Costs
at Completion
 
20    $118,255    $225,000 - $275,000

 

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

 

17


Development Completions

December 31, 2009

 

Completion

Date

   Property Name    State    Anchor Tenant    Anchor
Opened
   Est. Net Dev
Costs After
Partner
Participation
   Stabilized
Yield
    Completion
Yield
    Gross GLA    Gross %
Leased
 
   

Consolidated:

                        
Mar-09   

Gateway 101

   CA   

Sports Authority, Nordstrom Rack

   04/01/09    $ 32,525,037    8.57   8.57   92,110    100
Jun-09   

Corvallis Market Center

   OR   

Michaels, TJ Maxx

   04/01/08      19,209,726    7.54   7.54   84,548    100
Jun-09   

Culpeper Colonnade Ph I & II

   VA   

Target, Martin's

   03/01/07      24,944,082    7.72   7.72   267,032    98
Jun-09   

Highland Crossing

   CA   

LA Fitness

   05/01/09      11,910,018    6.99   6.99   45,000    100
Sep-09   

Kulpsville Village Center

   PA   

Walgreens

   10/23/09      6,862,581    6.32   6.32   14,820    100
Dec-09   

Orchards Phase II

   WA   

LA Fitness

   10/01/06      15,805,136    8.22   7.42   77,478    90
                    
               $ 111,256,581    7.85   7.73   580,988    98
                    

Unconsolidated:

                        
  

None

                     
                        
                    
  

Total Development Completions

   $ 111,256,581    7.85   7.73   580,988    98
                    

 

Note: Development properties are considered complete at the earlier to occur of stabilization (95% leased and 90% costs funded), three years from the last company-owned anchor open date or four years from sitework start date.

 

18


Unconsolidated Investments

December 31, 2009

 

                                   Regency  
Co-investment
Partner and
Abbreviation
  

Property

Name

   Number of
Properties
  

Total

GLA

  

Total

Assets

  

Total

Debt

   Lender    Ownership
Interest
   

Share

of Debt

   Investment
12/31/09
    Equity
Pick-up
 

State of Oregon

                           

(JV-C, JV-C2)

  

Various

   30    3,580,940    $ 633,709,480    $ 316,382,083    Various    20.00   $ 63,276,417    $ 39,549,356      $ 942,452   

(JV-CCV)

  

Cameron Village

   1    635,918      109,568,886      47,300,000    Wachovia    30.00     14,190,000      18,284,686        (435,740
                    
      31    4,216,858      743,278,366      363,682,083             

GRI and Macquarie CountryWide

                           

(JV-GRI)

  

Various

   86    10,641,172      2,198,495,599      1,491,639,844    Various    25.00     372,909,961      154,349,638        (28,307,754

Macquarie CountryWide

                           

(JV-M, JV-MD)

  

Various

   —      —        —        —      Various    25.00     —        —          1,207,461   

(JV-M3)

  

Various

   4    376,174      65,074,638      44,070,000    Various    24.95     10,995,465      351,445        150,340   
                    
      4    376,174      65,074,638      44,070,000             

Macquarie CountryWide-DESCO

                           

(JV-D)

  

Various

   32    2,990,376      382,058,346      180,273,274    Various    16.35     29,479,975      24,374,018        (883,473

CalSTRS

                           

(JV-RC)

  

Various

   7    759,023      155,092,180      87,632,142    Various    25.00     21,908,036      12,862,770        123,202   

Regency Retail Partners

                           

(JV-RRP)

  

Various

   9    1,525,943      367,420,249      208,185,667    Various    20.00     41,564,564      22,114,043        (463,924

USAA

                           

(JV-USAA)

  

Various

   8    809,079      139,252,037      66,932,500    Aviva Life    20.01     13,391,855      5,111,317        (5,950

Publix

                           

(JV-O)

  

Shoppes at Bartram Park

   1    119,958      21,420,004      —      —      50.00     —        10,714,877        201,997   

(JV-O)

  

Valleydale Village

   1    118,466      11,112,042      —      —      50.00     —        5,219,022        215,231   

(JV-O)

  

Various

   2    140,638      25,692,291      —      —      50.00     —        11,170,434        554,661   

(JV-O)

  

Queensborough

   1    82,333      4,483,378      —      —      50.00     —        3,032,095        272,310   

(JV-O)

  

Canopy Oak Center

   1    90,041      18,506,834      —      —      50.00     —        9,729,138        327,157   
                    
      6    551,436      81,214,549      —               

H.E.B.

                           

(JV-O)

  

Fairfield Town Center (1)

   —      —        9,977,197      —      —      50.00     —        5,140,055        (333,255

(JV-O)

  

White Oak Marketplace (1)

   —      —        11,907,671      —      —      50.00     —        5,942,706        (98,963

(JV-O)

  

Indian Springs Center

   1    136,625      18,938,978      27,000,000    Wells Fargo    50.00     13,500,000      (3,934,446     297,258   
                    
      1    136,625      40,823,846      27,000,000             

Individual Investors

                           

(JV-O)

  

East San Marco (1)

   —      —        12,471,538      8,512,132    Wachovia    50.00     4,256,066      2,200,743        (135,758
                                    
      184    22,006,686    $ 4,185,181,348    $ 2,477,927,642         $ 585,472,337    $ 326,211,897      $ (26,372,748
                                    

 

 

(1) Land held for future development

 

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

  

Equity of Regency Centers in Unconsolidated Partnerships

   $ 375,075,768   

ABP 18 Impairment recorded at Regency Centers

     (6,000,000

Ownership percentage or Restricted Gain Method deferral recorded at Regency Centers

     (42,863,871
        

Regency Centers’ Investment in Real Estate Partnerships

   $ 326,211,897   
        

 

19


Unconsolidated Balance Sheets

December 31, 2009 and December 31, 2008

 

     2009    2008

Assets

     

Real estate, at cost

   $ 4,328,501,701    $ 4,900,704,326

Less: accumulated depreciation

     486,480,914      451,361,729
             
     3,842,020,787      4,449,342,597

Properties in development

     52,154,043      62,450,140
             

Net real estate investments

     3,894,174,830      4,511,792,737

Cash and cash equivalents

     40,957,706      46,539,233

Accounts receivable, net of allowance for uncollectible accounts

     36,928,080      46,092,349

Straight line rent receivable, net of reserves

     27,303,749      31,165,860

Deferred costs, less accumulated amortization

     28,664,652      29,090,936

Acquired lease intangible assets, net

     147,150,687      186,141,195

Other assets

     3,899,697      4,917,488

Regency only assets (1)

     6,101,947      6,990,392
             

Total assets

   $ 4,185,181,348    $ 4,862,730,190
             

Liabilities and Equity

     

Liabilities:

     

Notes payable

   $ 2,477,927,642    $ 2,792,450,317

Accounts payable and other liabilities

     71,589,350      73,881,049

Tenants’ security and escrow deposits

     8,422,049      9,933,028

Acquired lease intangible liabilities, net

     87,008,903      97,145,502
             

Total liabilities

     2,644,947,944      2,973,409,896
             

Equity:

     

Equity - Regency Centers

     375,075,768      465,766,217

Equity - Third parties

     1,165,157,636      1,423,554,077
             

Total equity

     1,540,233,404      1,889,320,294
             

Total Liabilities and Equity

   $ 4,185,181,348    $ 4,862,730,190
             

 

(1)

Capitalized development costs

 

20


Unconsolidated Balance Sheets - Regency’s Pro-Rata Share

December 31, 2009 and December 31, 2008

 

     2009    2008

Assets

     

Real estate, at cost

   $ 1,022,896,181    $ 1,170,256,106

Less: accumulated depreciation

     117,503,761      110,929,110
             
     905,392,420      1,059,326,996

Properties in development

     21,875,458      23,955,320
             

Net real estate investments

     927,267,878      1,083,282,316

Cash and cash equivalents

     9,947,154      11,788,223

Accounts receivable, net of allowance for uncollectible accounts

     8,788,044      11,224,303

Straight line rent receivable, net of reserves

     6,675,060      7,707,457

Deferred costs, less accumulated amortization

     6,954,873      7,171,047

Acquired lease intangible assets, net

     32,253,561      41,626,827

Other assets

     971,621      1,427,535

Regency only assets (1)

     6,101,947      6,990,392
             

Total assets

   $ 998,960,138      1,171,218,100
             

Liabilities and Equity

     

Liabilities:

     

Notes payable

   $ 585,472,337    $ 664,060,344

Accounts payable and other liabilities

     17,091,347      18,115,530

Tenants’ security and escrow deposits

     2,098,233      2,494,202

Acquired lease intangible liabilities, net

     19,222,453      20,781,807
             

Total liabilities

     623,884,370      705,451,883
             

Equity:

     

Equity - Regency Centers

     375,075,768      465,766,217
             

Total Liabilities and Equity

   $ 998,960,138    $ 1,171,218,100
             

 

(1)

Capitalized development costs

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

 

21


Unconsolidated Statenments of Operation

For the periods ended December 31, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Revenues:

        

Minimum rent

   $ 84,595,781      95,013,327      $ 329,568,621      372,843,335   

Percentage rent

     1,613,219      2,335,696        3,712,963      5,124,601   

Recoveries from tenants

     24,062,525      27,651,248        95,131,072      107,452,852   

Termination fees

     157,112      354,617        1,557,035      2,378,449   

Other income

     937,292      939,098        4,080,130      3,447,220   
                

Total revenues

     111,365,929      126,293,986        434,049,821      491,246,457   
                

Operating expenses:

        

Operating and maintenance

     17,446,702      18,103,619        63,855,388      70,158,449   

Real estate taxes

     14,317,359      17,224,834        59,339,188      63,392,913   

Provision for doubtful accounts

     1,636,519      1,479,812        10,062,215      2,765,278   

Other expenses

     1,498,535      166,252        2,097,873      658,010   
                

Total operating expenses

     34,899,115      36,974,517        135,354,664      136,974,650   
                

Net operating income

     76,466,814      89,319,469        298,695,157      354,271,807   
                

Other expense (income):

        

General and administrative

     1,612,291      2,161,667        8,247,157      8,859,958   

Depreciation and amortization expense

     40,268,011      47,040,196        160,484,014      182,843,671   

Interest expense, net

     35,103,184      37,628,216        137,793,523      146,765,033   

Loss (gain) on sale of real estate

     1,729      (974,145     (6,140,554   (14,460,865

Provision for impairment

     —        —          104,415,989      —     

Other expense

     1,178      34,739        71,812      138,965   
                

Total other expense

     76,986,393      85,890,673        404,871,941      324,146,762   
                

Net (loss) income

   $ (519,579   3,428,796      $ (106,176,784   30,125,045   
                

 

22


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

For the periods ended December 31, 2009 and 2008

 

     Three Months Ended     Year to Date  
     2009     2008     2009     2008  

Revenues:

        

Minimum rent

   $ 20,133,617      22,757,904      $ 78,386,959      89,383,039   

Percentage rent

     377,314      559,258        899,933      1,247,800   

Recoveries from tenants

     5,694,312      6,598,758        22,474,699      25,570,774   

Termination fees

     37,698      90,809        378,627      567,093   

Other income

     222,683      246,861        1,059,679      861,468   
                

Total revenues

     26,465,624      30,253,590        103,199,897      117,630,174   
                

Operating expenses:

        

Operating and maintenance

     4,192,489      4,354,386        15,235,210      16,830,860   

Real estate taxes

     3,522,236      4,079,881        14,172,927      15,091,634   

Provision for doubtful accounts

     385,381      348,690        2,472,837      659,464   

Other expenses

     373,136      40,519        531,611      157,312   
                

Total operating expenses

     8,473,242      8,823,476        32,412,585      32,739,270   
                

Net operating income

     17,992,382      21,430,114        70,787,312      84,890,904   
                

Other expense (income):

        

General and administrative

     367,010      518,953        1,890,108      2,099,975   

Depreciation and amortization expense

     9,466,337      11,076,954        37,933,052      43,195,510   

Interest expense, net

     8,198,981      8,944,380        32,347,815      35,018,185   

Loss (gain) on sale of real estate

     432      (453,988     (2,214,055   (3,860,129

Provision for impairment

     —        —          26,054,103      —     

Other expense

     590      17,368        35,906      69,488   
                

Total other expense

     18,033,350      20,103,667        96,046,929      76,523,029   
                      

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

     (40,968   1,326,447        (25,259,617   8,367,875   

Regency only expense (income):

        

Accretion of excess investment

     (75,108   1,583,428        108,901      660,928   

Depreciation of capitalized costs

     11,390      25,229        67,012      98,882   

Loss on sale of 100% costs

     —        —          708,468      —     

Brokerage fees

     —        —          228,750      2,315,910   
                

Total Regency only expense

     (63,718   1,608,657        1,113,131      3,075,720   
                

Net (loss) income

   $ 22,750      (282,210   $ (26,372,748   5,292,155   
                

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

 

23


Summary of Unconsolidated Debt

December 31, 2009 and December 31, 2008

 

Total Debt Outstanding:

   12/31/09    12/31/08

Mortgage loans payable:

     

Fixed rate secured loans

   $ 2,403,835,297    2,624,585,346

Variable rate secured loans

     47,234,600    65,684,006

Unsecured line of credit variable rate

     26,857,745    102,180,965
      

Total

   $ 2,477,927,642    2,792,450,317
      

 

Schedule of Maturities by Year:

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

2010

   $ 3,642,100    613,309,600    26,857,745    643,809,445    160,173,428

2011

     3,577,898    448,787,414       452,365,312    112,036,916

2012

     4,396,221    244,418,296       248,814,517    61,550,927

2013

     4,226,242    32,447,164       36,673,406    8,982,163

2014

     4,212,742    77,289,800       81,502,542    21,539,688

2015

     3,782,816    300,133,803       303,916,619    65,754,928

2016

     3,753,953    328,915,570       332,669,523    76,163,239

2017

     3,055,375    190,646,500       193,701,875    40,533,460

2018

     2,918,467    87,341,127       90,259,594    19,422,455

2019

     2,070,613    65,964,224       68,034,837    14,408,851

>10 Years

     9,973,465    10,873,679       20,847,144    3,875,855

Net unamortized debt premium

      5,332,828       5,332,828    1,030,427
      
   $ 45,609,892    2,405,460,005    26,857,745    2,477,927,642    585,472,337
      

 

Percentage of Total Debt:

   12/31/09     12/31/08  

Fixed

     97.01   93.99

Variable

     2.99   6.01

Current Average Interest Rates:(1)

            

Fixed

     5.60   5.40

Variable

     2.18   3.39

Effective Interest Rate

     5.50   5.28

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

 

       

Average Maturity Date:

            

Fixed

     October 20, 2013      March 10, 2013   

Variable

     August 23, 2010      March 8, 2010   

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

            

Mortgage Loans Payable:

    

Fixed rate secured loans

   $ 565,738,498      627,503,907   

Variable rate secured loans

     11,808,650      10,741,258   

Unsecured line of credit variable rate

     7,925,189      25,815,179   
        

Total

   $ 585,472,337      664,060,344   
        

 

24


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

December 31, 2009

 

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.

4th Quarter 2009

   436    916,615    $ 18.34    $ 18.41    -0.4   5.9    $ 2.15

3rd Quarter 2009

   374    709,788      20.24      18.75    -7.4   4.2      2.71

2nd Quarter 2009

   359    676,775      19.75      20.52    -3.8   4.7      1.63

1st Quarter 2009

   329    646,044      19.69      19.52    0.9   4.8      4.36
 

Total - 12 months

   1,498    2,949,222    $ 19.05    $ 19.58    -2.7   4.8    $ 2.63
 
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.

4th Quarter 2009

   137    220,196    $ 17.83    $ 21.88    -18.5   6.6    $ 8.22

3rd Quarter 2009

   125    190,806      19.77      23.98    -17.5   5.7      9.40

2nd Quarter 2009

   113    165,843      19.52      22.48    -13.1   4.8      5.89

1st Quarter 2009

   76    144,511      20.27      18.96    6.9   7.3      18.31
 

Total - 12 months

   451    721,356    $ 19.22    $ 21.99    -12.6   5.8    $ 9.95
 
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.

4th Quarter 2009

   299    696,419    $ 18.50    $ 17.31    6.8   5.7    $ 0.23

3rd Quarter 2009

   249    518,982      18.37      18.86    -2.6   3.6      0.25

2nd Quarter 2009

   246    510,932      19.82      19.89    -0.4   4.7      0.24

1st Quarter 2009

   253    501,533      19.53      19.68    -0.8   4.1      0.35
 

Total - 12 months

   1,047    2,227,866    $ 19.00    $ 18.79    1.1   4.5    $ 0.26
 

Notes:

Leasing statistics and rent growth are on a same space, cash basis

All amounts reported at execution

 

25


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

December 31, 2009

 

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.

4th Quarter 2009

   436    1,437,365    $ 18.06    $ 18.23    -0.9   5.4    $ 1.81

3rd Quarter 2009

   374    1,225,365      16.59      17.69    -6.3   4.5      1.99

2nd Quarter 2009

   359    1,191,442      18.35      18.68    0.0   4.8      1.63

1st Quarter 2009

   329    1,064,008      19.45      19.32    0.7   4.7      2.98
 

Total - 12 months

   1,498    4,918,180    $ 18.06    $ 18.44    -2.0   4.7    $ 2.00
 
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.

4th Quarter 2009

   137    310,344    $ 17.98    $ 21.86    -17.8   6.1    $ 7.24

3rd Quarter 2009

   125    276,943      19.02      22.79    -16.6   5.8      7.68

2nd Quarter 2009

   113    250,991      21.28      21.96    -3.1   5.1      7.12

1st Quarter 2009

   76    233,888      19.64      18.89    4.0   7.4      12.61
 

Total - 12 months

   451    1,072,166    $ 19.38    $ 21.48    -9.7   5.8    $ 8.23
 
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.

4th Quarter 2009

   299    1,127,021    $ 18.08    $ 17.23    4.9   5.2    $ 0.31

3rd Quarter 2009

   249    948,422      15.88      16.21    -2.0   4.1      0.33

2nd Quarter 2009

   246    940,451      17.57      17.80    -1.3   4.7      0.16

1st Quarter 2009

   253    830,120      19.40      19.45    -0.2   4.0      0.27
 

Total - 12 months

   1,047    3,846,014    $ 17.69    $ 17.59    0.6   4.3    $ 0.27
 

Notes:

Leasing statistics and rent growth are on a same space, cash basis

All amounts reported at execution

 

26


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

December 31, 2009

 

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

Alabama

   2    143,973    0.5   73.2   $ 1,435,478    0.3   $ 13.61

Arizona

   4    409,967    1.5   90.1     5,918,363    1.4     16.09

California

   71    6,138,295    21.8   92.9     123,719,084    30.2     22.00

Colorado

   20    1,352,645    4.8   88.3     15,902,200    3.9     13.39

Connecticut

   1    44,965    0.2   100.0     1,024,899    0.2     22.79

Delaware

   4    298,315    1.1   92.4     4,114,213    1.0     14.93

District of Columbia

   2    9,912    0.0   100.0     515,139    0.1     51.97

Florida

   56    4,742,848    16.9   91.2     53,080,046    12.9     12.64

Georgia

   19    1,466,931    5.2   91.5     21,117,192    5.1     15.84

Illinois

   23    916,270    3.3   87.9     9,782,149    2.4     12.27

Indiana

   6    102,266    0.4   65.3     1,239,042    0.3     18.56

Kentucky

   1    23,184    0.1   63.7     257,488    0.1     17.43

Maryland

   16    538,472    1.9   90.1     6,992,602    1.7     17.54

Massachusetts

   3    416,163    1.5   93.5     6,421,693    1.6     17.11

Michigan

   2    118,273    0.4   85.8     1,445,771    0.4     14.24

Minnesota

   3    120,985    0.4   97.3     1,493,876    0.4     12.69

Missouri

   23    370,404    1.3   96.8     3,231,251    0.8     9.05

Nevada

   2    432,990    1.5   78.0     3,157,996    0.8     15.77

New Jersey

   2    39,121    0.1   95.2     598,203    0.1     16.06

North Carolina

   15    1,191,093    4.2   91.0     13,877,759    3.4     14.07

Ohio

   15    1,815,683    6.5   93.5     18,727,004    4.6     11.05

Oregon

   8    682,336    2.4   98.1     10,929,979    2.7     16.84

Pennsylvania

   12    578,018    2.1   90.7     10,118,861    2.5     19.73

South Carolina

   6    163,584    0.6   93.7     2,016,528    0.5     13.15

Tennessee

   7    493,393    1.8   91.4     6,201,374    1.5     13.76

Texas

   35    3,333,187    11.9   89.2     50,742,559    12.4     17.20

Virginia

   29    1,515,895    5.4   94.1     24,684,250    6.0     17.45

Washington

   11    589,847    2.1   94.3     10,997,427    2.7     19.77

Wisconsin

   2    67,282    0.2   97.7     494,355    0.1     7.52
 

Total All Properties

   400    28,116,293    100.0   91.4   $ 410,236,781    100.0   $ 16.38
 

 

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

 

27


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

December 31, 2009

 

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

Alabama

   2    203,206    0.5   72.0   $ 1,911,996    0.3   $ 13.06

Arizona

   4    496,073    1.1   89.4     6,919,370    1.1     15.66

California

   71    8,743,529    19.4   92.5     171,313,574    26.4     21.39

Colorado

   20    2,070,251    4.6   90.4     23,923,895    3.7     12.84

Connecticut

   1    179,860    0.4   100.0     4,099,598    0.6     22.79

Delaware

   4    472,005    1.0   91.0     7,209,410    1.1     16.79

District of Columbia

   2    39,647    0.1   100.0     2,060,556    0.3     51.97

Florida

   56    5,432,000    12.1   91.3     62,341,182    9.6     12.89

Georgia

   19    1,661,612    3.7   92.0     23,538,421    3.6     15.49

Illinois

   23    2,769,037    6.2   89.7     29,829,508    4.6     12.12

Indiana

   6    273,253    0.6   80.3     3,587,915    0.6     16.36

Kentucky

   1    23,184    0.1   63.7     257,488    0.0     17.43

Maryland

   16    1,873,908    4.2   92.8     28,309,237    4.4     17.33

Massachusetts

   3    564,386    1.3   95.2     7,992,295    1.2     15.26

Michigan

   2    118,273    0.3   85.8     1,445,771    0.2     14.24

Minnesota

   3    483,938    1.1   97.3     5,975,503    0.9     12.69

Missouri

   23    2,265,466    5.0   96.8     19,763,005    3.0     9.05

Nevada

   2    432,990    1.0   78.0     3,157,996    0.5     15.77

New Jersey

   2    156,482    0.3   95.2     2,392,813    0.4     16.06

North Carolina

   15    2,073,487    4.6   89.7     25,179,157    3.9     14.33

Ohio

   15    2,245,341    5.0   93.1     23,980,534    3.7     11.48

Oregon

   8    752,162    1.7   98.1     11,772,549    1.8     16.44

Pennsylvania

   12    1,414,123    3.1   92.4     21,744,344    3.4     16.82

South Carolina

   6    360,718    0.8   95.2     4,303,087    0.7     12.53

Tennessee

   7    565,386    1.3   91.8     7,007,728    1.1     13.56

Texas

   35    4,358,457    9.7   89.8     65,211,921    10.1     16.76

Virginia

   29    3,635,546    8.1   94.9     63,559,479    9.8     18.49

Washington

   11    1,038,514    2.3   95.4     17,309,126    2.7     17.47

Wisconsin

   2    269,128    0.6   97.7     1,977,420    0.3     7.52
 

Total All Properties

   400    44,971,962    100.0   92.1   $ 648,074,875    100.0   $ 15.92
 

 

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

 

28


Portfolio Summary Report By Region

December 31, 2009

 

                          JVs at 100%  

REG’s

pro-rata
share

  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
                     
Property Name   JV   REG’s
Ownership    %
    State   CBSA  

Last

Renovation or
Dev

  GLA   GLA   % Leased     % Leased    
Operating
   
Operating
   

Anchor-

Owned
GLA

  Grocery
Anchor
GLA
 

Major

Tenants(1)

  Average
Base Rent/
Sq. Ft(2)
   

Shoppes at Fairhope Village

      AL   Mobile   2008   84,740   84,740   76.2   76.2       —     54,340   Publix   $ 14.86  

Valleydale Village Shop Center

  JV-O   50   AL   Birmingham-Hoover   2003   118,466   59,233   69.1   69.1               —     44,271   Publix   $ 11.65    
              AL           203,206   143,973   72.0   73.2   69.1   69.1   —     98,611              

Anthem Marketplace

      AZ   Phoenix-Mesa-Scottsdale   2000   113,292   113,292   91.8   91.8       —     55,256   Safeway   $ 18.27  

Palm Valley Marketplace

  JV-C   20   AZ   Phoenix-Mesa-Scottsdale   1999   107,633   21,527   85.8   85.8       —     55,403   Safeway   $ 13.55  

Pima Crossing

      AZ   Phoenix-Mesa-Scottsdale   1996   239,438   239,438   90.1   90.1       —     —     Golf & Tennis Pro Shop, Inc.   $ 15.16  

Shops at Arizona

            AZ   Phoenix-Mesa-Scottsdale   2000   35,710   35,710   87.7   87.7               —     —       $ 16.82    
              AZ           496,073   409,967   89.4   90.1   89.4   90.1   —     110,659              

4S Commons Town Center

      CA   San Diego-Carlsbad-San Marcos   2004   240,060   240,060   96.6   96.6       —     68,000   Ralphs, Jimbo’s...Naturally!   $ 26.94  

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)   $ 25.08  

Applegate Ranch Shopping Center

      CA   Merced   2006   144,444   144,444   66.2   66.2       319,692   178,500   (Super Target), (Home Depot)   $ 14.47  

Auburn Village

  JV-GRI   25   CA   Sacramento—Arden-Arcade—Roseville   1990   133,944   33,486   96.3   96.3       —     45,540   Bel Air Market   $ 18.34  

Bayhill Shopping Center

  JV-GRI   25   CA   San Francisco-Oakland-Fremont   1990   121,846   30,462   100.0   100.0       —     32,110   Mollie Stone’s Market   $ 20.47  

Blossom Valley

  JV-USAA   20   CA   San Jose-Sunnyvale-Santa Clara   1990   93,316   18,663   93.8   93.8       —     34,208   Safeway   $ 23.98  

Brea Marketplace

  JV-GRI   25   CA   Los Angeles-Long Beach-Santa Ana   1987   193,235   48,309   84.2   84.2       —     24,867   Sprout’s Markets   $ 25.74  

Clayton Valley Shopping Center

      CA   San Francisco-Oakland-Fremont   2004   260,671   260,671   96.8   96.8       —     14,000   Fresh & Easy, Home Depot   $ 21.55  

Clovis Commons

      CA   Fresno   2004   174,990   174,990   98.4   98.4       145,653   145,653   (Super Target)   $ 20.38  

Corral Hollow

  JV-RC   25   CA   Stockton   2000   167,184   41,796   98.7   98.7       —     65,715   Safeway, Orchard Supply & Hardware   $ 16.21  

Costa Verde Center

      CA   San Diego-Carlsbad-San Marcos   1988   178,623   178,623   92.2   92.2       —     40,000   Bristol Farms   $ 32.80  

Diablo Plaza

      CA   San Francisco-Oakland-Fremont   1982   63,265   63,265   96.7   96.7       53,000   53,000   (Safeway)   $ 33.93  

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   $ 23.15  

El Cerrito Plaza

      CA   San Francisco-Oakland-Fremont   2000   256,035   256,035   98.0   98.0       66,700   77,888   (Lucky’s)   $ 24.96  

El Norte Pkwy Plaza

      CA   San Diego-Carlsbad-San Marcos   1984   90,549   90,549   95.9   95.9       —     42,315   Von’s Food & Drug   $ 15.88  

Encina Grande

      CA   San Francisco-Oakland-Fremont   1965   102,413   102,413   95.8   95.8       —     22,500   Safeway   $ 19.50  

Falcon Ridge Town Center Phase I

  JV-RRP   20   CA   Riverside-San Bernardino-Ontario   2004   232,754   46,551   85.2   85.2       123,735   43,718   Stater Bros., (Target)   $ 17.33  

Falcon Ridge Town Center Phase II

  JV-RRP   20   CA   Riverside-San Bernardino-Ontario   2005   66,864   13,373   100.0   100.0       —     —     24 Hour Fitness   $ 26.53  

Five Points Shopping Center

  JV-GRI   25   CA   Santa Barbara-Santa Maria-Goleta   1960   144,553   36,138   100.0   100.0       —     35,305   Albertsons   $ 24.64  

Folsom Prairie City Crossing

      CA   Sacramento—Arden-Arcade—Roseville   1999   90,237   90,237   95.7   95.7       —     55,255   Safeway   $ 19.82  

French Valley Village Center

      CA   Riverside-San Bernardino-Ontario   2004   98,752   98,752   92.7   92.7       —     44,054   Stater Bros.   $ 23.39  

Friars Mission Center

      CA   San Diego-Carlsbad-San Marcos   1989   146,898   146,898   98.6   98.6       —     55,303   Ralphs   $ 28.84  

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   $ 31.14  

Gelson’s Westlake Market Plaza

      CA   Oxnard-Thousand Oaks-Ventura   2002   84,975   84,975   90.8   90.8       —     37,500   Gelson’s Markets   $ 16.76  

Golden Hills Promenade

      CA   San Luis Obispo-Paso Robles   2006   216,846   216,846   92.7   92.7       —     —     Lowe’s   $ 5.31  

Granada Village

  JV-GRI   25   CA   Los Angeles-Long Beach-Santa Ana   1965   224,649   56,162   68.9   68.9       —     —       $ 18.26  

Hasley Canyon Village

  JV-USAA   20   CA   Los Angeles-Long Beach-Santa Ana   2003   65,801   13,160   95.7   95.7       —     51,800   Ralphs   $ 21.94  

Heritage Plaza

      CA   Los Angeles-Long Beach-Santa Ana   1981   231,582   231,582   99.7   99.7       —     44,376   Ralphs   $ 26.62  

Highland Crossing

      CA   Riverside-San Bernardino-Ontario   2007   45,000   45,000   100.0   100.0       —     —     LA Fitness   $ 19.25  

Indio Towne Center

      CA   Riverside-San Bernardino-Ontario   2006   142,790   142,790   53.4   53.4       235,834   93,696   (Home Depot), (WinCo)   $ 19.60  

Jefferson Square

      CA   Riverside-San Bernardino-Ontario   2007   38,013   38,013   74.7   74.7       —     13,969   Fresh & Easy   $ 13.81  

Laguna Niguel Plaza

  JV-GRI   25   CA   Los Angeles-Long Beach-Santa Ana   1985   41,943   10,486   96.1   96.1       38,917   38,917   (Albertsons)   $ 25.59  

Loehmanns Plaza California

      CA   San Jose-Sunnyvale-Santa Clara   1983   113,310   113,310   99.1   99.1       53,000   53,000   (Safeway)   $ 16.55  

Marina Shores

  JV-C2   20   CA   Los Angeles-Long Beach-Santa Ana   2001   67,727   13,545   89.5   89.5       —     25,987     $ 29.94  

Mariposa Shopping Center

  JV-GRI   25   CA   San Jose-Sunnyvale-Santa Clara   1957   126,658   31,665   100.0   100.0       —     42,896   Safeway   $ 17.75  

Morningside Plaza

      CA   Los Angeles-Long Beach-Santa Ana   1996   91,212   91,212   93.1   93.1       —     42,630   Stater Bros.   $ 22.41  

Navajo Shopping Center

  JV-GRI   25   CA   San Diego-Carlsbad-San Marcos   1964   102,138   25,535   97.7   97.7       —     44,180   Albertsons   $ 12.82  

Newland Center

      CA   Los Angeles-Long Beach-Santa Ana   1985   149,140   149,140   100.0   100.0       —     58,000   Albertsons   $ 19.94  

Oakbrook Plaza

      CA   Oxnard-Thousand Oaks-Ventura   1982   83,279   83,279   97.2   97.2       —     43,842   Albertsons   $ 16.20  

Park Plaza Shopping Center

  JV-C   20   CA   Los Angeles-Long Beach-Santa Ana   1991   194,396   38,879   93.6   93.6       —     28,210   Henry’s Marketplace   $ 18.90  

Paseo Del Sol

      CA   Santa Barbara-Santa Maria-Goleta   2004   54,778   54,778   64.5   64.5       —     40,000   Whole Foods   $ 48.01  

Plaza Hermosa

      CA   Los Angeles-Long Beach-Santa Ana   1984   94,940   94,940   100.0   100.0       —     36,800   Von’s Food & Drug   $ 20.63  

Pleasant Hill Shopping Center

  JV-GRI   25   CA   San Francisco-Oakland-Fremont   1970   234,061   58,515   83.6   83.6       —     —     Target, Toys “R” Us   $ 22.37  

Point Loma Plaza

  JV-GRI   25   CA   San Diego-Carlsbad-San Marcos   1987   212,415   53,104   96.3   96.3       —     50,000   Von’s Food & Drug   $ 17.66  

Powell Street Plaza

      CA   San Francisco-Oakland-Fremont   1987   165,928   165,928   83.6   83.6       —     10,122   Trader Joe’s   $ 30.46  

Raley’s Supermarket

  JV-C2   20   CA   Sacramento—Arden-Arcade—Roseville   1964   62,827   12,565   100.0   100.0       —     62,827   Raley’s   $ 5.41  

Rancho San Diego Village

  JV-GRI   25   CA   San Diego-Carlsbad-San Marcos   1981   153,256   38,314   94.1   94.1       —     39,777   Von’s Food & Drug   $ 18.35  

Rio Vista Town Center

      CA   Riverside-San Bernardino-Ontario   2005   79,519   79,519   64.4   64.4       —     44,700   Stater Bros.   $ 16.60  

Rona Plaza

      CA   Los Angeles-Long Beach-Santa Ana   1989   51,760   51,760   100.0   100.0       —     37,194   Superior Super Warehouse   $ 17.36  

San Leandro Plaza

      CA   San Francisco-Oakland-Fremont   1982   50,432   50,432   100.0   100.0       38,250   38,250   (Safeway)   $ 28.51  

Santa Ana Downtown Plaza

      CA   Los Angeles-Long Beach-Santa Ana   1987   100,306   100,306   90.7   90.7       —     37,972   Food 4 Less   $ 18.77  

Seal Beach

  JV-C   20   CA   Los Angeles-Long Beach-Santa Ana   1966   96,858   19,372   91.7   91.7       —     48,000   Von’s Food & Drug   $ 23.80  

Sequoia Station

      CA   San Francisco-Oakland-Fremont   1996   103,148   103,148   86.3   86.3       62,050   62,050   (Safeway)   $ 33.51  

Silverado Plaza

  JV-GRI   25   CA   Napa   1974   84,916   21,229   100.0   100.0       —     31,833   Nob Hill   $ 14.59  

Snell & Branham Plaza

  JV-GRI   25   CA   San Jose-Sunnyvale-Santa Clara   1988   99,350   24,838   98.3   98.3       —     52,550   Safeway   $ 16.37  

Stanford Ranch Village

  JV-GRI   25   CA   Sacramento—Arden-Arcade—Roseville   1991   89,875   22,469   95.1   95.1       —     45,540   Bel Air Market   $ 16.08  

Strawflower Village

      CA   San Francisco-Oakland-Fremont   1985   78,827   78,827   94.4   94.4       —     33,753   Safeway   $ 19.31  

Tassajara Crossing

      CA   San Francisco-Oakland-Fremont   1990   146,188   146,188   96.7   96.7       —     56,496   Safeway   $ 20.66  

 

29


Portfolio Summary Report By Region

December 31, 2009

 

                        JVs at 100%   REG’s pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
                 
Property Name   JV   REG’s
Ownership    %
  State   CBSA   Last Renovation
or Dev
  GLA   GLA   % Leased     % Leased    
Operating
   
Operating
   

Anchor-

Owned
GLA

  Grocery
Anchor
GLA
  Major
Tenants(1)
  Average
Base Rent/
Sq. Ft(2)

Twin Oaks Shopping Center

  JV-GRI   25%   CA   Los Angeles-Long Beach-Santa Ana   1978   98,399   24,600   100.0   100.0       —     40,775   Ralphs   $ 14.21

Twin Peaks

      CA   San Diego-Carlsbad-San Marcos   1988   198,139   198,139   95.5   95.5       —     44,686   Albertsons, Target   $ 17.38

Valencia Crossroads

      CA   Los Angeles-Long Beach-Santa Ana   2003   172,856   172,856   94.1   94.1       —     35,000   Whole Foods, Kohl’s   $ 22.82

Ventura Village

      CA   Oxnard-Thousand Oaks-Ventura   1984   76,070   76,070   95.2   95.2       —     42,500   Von’s Food & Drug   $ 19.56

Vine at Castaic

      CA   Los Angeles-Long Beach-Santa Ana   2005   30,236   30,236   62.6   62.6       —     —       $ 32.24

Vista Village Phase I

  JV-RRP   20%   CA   San Diego-Carlsbad-San Marcos   2003   129,009   25,802   91.8   91.8       165,000   —     Krikorian Theaters, (Lowe’s)   $ 24.86

Vista Village Phase II

  JV-RRP   20%   CA   San Diego-Carlsbad-San Marcos   2003   55,000   11,000   45.5   45.5       —     25,000   Sprout’s Markets   $ 16.00

Vista Village IV

      CA   San Diego-Carlsbad-San Marcos   2006   11,000   11,000   100.0   100.0       —     —       $ 38.16

West Park Plaza

      CA   San Jose-Sunnyvale-Santa Clara   1996   88,104   88,104   98.0   98.0       —     24,712   Safeway   $ 15.11

Westlake Village Plaza and Center

      CA   Oxnard-Thousand Oaks-Ventura   1975   190,529   190,529   98.1   98.1       —     41,300   Von’s Food & Drug   $ 24.27

Westridge Village

      CA   Los Angeles-Long Beach-Santa Ana   2003   92,287   92,287   100.0   100.0       —     50,782   Albertsons   $ 25.88

Woodman Van Nuys

      CA   Los Angeles-Long Beach-Santa Ana   1992   107,614   107,614   100.0   100.0       —     77,648   El Super   $ 13.82

Woodside Central

      CA   San Francisco-Oakland-Fremont   1993   80,591   80,591   100.0   100.0       113,000   —     (Target)   $ 20.81

Ygnacio Plaza

  JV-GRI   25%   CA   San Francisco-Oakland-Fremont   1968   109,701   27,425   99.0   99.0       —     17,050   Fresh & Easy   $ 32.30
            CA           8,743,529   6,138,295   92.5   92.9   94.3   95.7   1,769,916   2,917,461          

Applewood Shopping Center

  JV-GRI   25%   CO   Denver-Aurora   1956   375,622   93,906   93.5   93.5       —     71,074   King Soopers, Wal-Mart   $ 9.34

Arapahoe Village

  JV-GRI   25%   CO   Boulder   1957   159,237   39,809   94.2   94.2       —     43,500   Safeway   $ 16.27

Belleview Square

      CO   Denver-Aurora   1978   117,335   117,335   100.0   100.0       —     65,104   King Soopers   $ 15.32

Boulevard Center

      CO   Denver-Aurora   1986   88,512   88,512   76.7   76.7       52,700   52,700   (Safeway)   $ 23.02

Buckley Square

      CO   Denver-Aurora   1978   116,147   116,147   91.4   91.4       —     62,400   King Soopers   $ 8.03

Centerplace of Greeley Phase III

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

Cherrywood Square

  JV-GRI   25%   CO   Denver-Aurora   1978   86,162   21,541   93.6   93.6       —     51,640   King Soopers   $ 10.51

Crossroads Commons

  JV-C   20%   CO   Boulder   1986   143,444   28,689   96.8   96.8       —     39,247   Whole Foods   $ 17.57

Falcon Marketplace

      CO   Colorado Springs   2005   22,491   22,491   65.8   65.8       184,305   50,000   (Wal-Mart Supercenter)   $ 23.67

Hilltop Village

  JV-M3   25%   CO   Denver-Aurora   2003   100,030   25,008   93.7   93.7       —     66,000   King Soopers   $ 8.79

South Lowry Square

      CO   Denver-Aurora   1993   119,916   119,916   87.7   87.7       —     62,600   Safeway   $ 12.31

Littleton Square

      CO   Denver-Aurora   1997   94,222   94,222   91.2   91.2       —     49,751   King Soopers   $ 11.48

Lloyd King Center

      CO   Denver-Aurora   1998   83,326   83,326   100.0   100.0       —     61,040   King Soopers   $ 11.42

Marketplace at Briargate

      CO   Colorado Springs   2006   29,075   29,075   90.0   90.0       66,000   66,000   (King Soopers)   $ 27.48

Monument Jackson Creek

      CO   Colorado Springs   1999   85,263   85,263   100.0   100.0       —     69,913   King Soopers   $ 10.77

NorthGate Village

      CO   Greeley   2008   25,375   25,375   0.0   0.0       125,000   125,000   (King Soopers)     NA

Ralston Square Shopping Center

  JV-GRI   25%   CO   Denver-Aurora   1977   82,750   20,688   96.1   96.1       —     55,311   King Soopers   $ 9.13

Shops at Quail Creek

      CO   Denver-Aurora   2008   37,585   37,585   61.5   61.5       99,844   99,844   (King Soopers)   $ 24.20

Stroh Ranch

      CO   Denver-Aurora   1998   93,436   93,436   97.0   97.0       —     69,719   King Soopers   $ 12.09

Woodmen Plaza

      CO   Colorado Springs   1998   116,233   116,233   86.3   86.3       —     69,716   King Soopers   $ 13.31
            CO           2,070,251   1,352,645   90.4   88.3   93.2   92.5   527,849   1,230,559          

Corbin’s Corner

  JV-GRI   25%   CT   Hartford-West Hartford-East Hartford   1962   179,860   44,965   100.0   100.0       —     10,150   Trader Joe’s   $ 22.79
            CT           179,860   44,965   100.0   100.0   100.0   100.0   —     10,150          

Shops at The Columbia

  JV-RC   25%   DC   Washington-Arlington-Alexandria   2006   22,812   5,703   100.0   100.0       —     11,833   Trader Joe’s   $ 34.72

Spring Valley Shopping Center

  JV-GRI   25%   DC   Washington-Arlington-Alexandria   1930   16,835   4,209   100.0   100.0       —     —       $ 75.35
            DC           39,647   9,912   100.0   100.0   100.0   100.0   —     11,833          

First State Plaza

  JV-GRI   25%   DE   Philadelphia-Camden-Wilmington   1988   164,779   41,195   86.8   86.8       —     57,319   Shop Rite   $ 20.40

Pike Creek

      DE   Philadelphia-Camden-Wilmington   1981   229,510   229,510   93.0   93.0       —     49,069   Acme Markets, K-Mart   $ 12.78

Shoppes of Graylyn

  JV-GRI   25%   DE   Philadelphia-Camden-Wilmington   1971   66,808   16,702   92.9   92.9       —     —       $ 19.50

White Oak - Dover, DE

      DE   Dover   2000   10,908   10,908   100.0   100.0       —     —       $ 32.73
            DE           472,005   298,315   91.0   92.4   91.0   92.4   —     106,388          

Anastasia Plaza

      FL   Jacksonville   1988   102,342   102,342   95.0   95.0       —     48,555   Publix   $ 11.12

Aventura Shopping Center

      FL   Miami-Fort Lauderdale-Miami Beach   1974   102,876   102,876   92.2   92.2       —     35,908   Publix   $ 16.63

Beneva Village Shops

      FL   Sarasota-Bradenton-Venice   1987   141,532   141,532   79.6   79.6       —     42,112   Publix   $ 11.07

Berkshire Commons

      FL   Naples-Marco Island   1992   106,354   106,354   100.0   100.0       —     65,537   Publix   $ 12.28

Bloomingdale Square

      FL   Tampa-St. Petersburg-Clearwater   1987   267,736   267,736   96.7   96.7       —     39,795   Publix, Wal-Mart, Bealls   $ 8.76

Boynton Lakes Plaza

      FL   Miami-Fort Lauderdale-Miami Beach   1993   124,924   124,924   83.5   83.5       —     56,000   Winn-Dixie   $ 11.33

Caligo Crossing

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

Canopy Oak Center

  JV-O   50%   FL   Ocala   2006   90,041   45,021   77.8   77.8       —     54,340   Publix   $ 17.57

Carriage Gate

      FL   Tallahassee   1978   76,784   76,784   91.4   91.4       —     —       $ 12.65

Chasewood Plaza

      FL   Miami-Fort Lauderdale-Miami Beach   1986   155,603   155,603   97.7   97.7       —     54,420   Publix   $ 17.45

Corkscrew Village

      FL   Cape Coral-Fort Myers   1997   82,011   82,011   91.9   91.9       —     51,420   Publix   $ 11.97

Courtyard Shopping Center

      FL   Jacksonville   1987   137,256   137,256   100.0   100.0       62,771   62,771   (Publix), Target   $ 3.17

East Port Plaza

      FL   Port St. Lucie-Fort Pierce   1991   113,281   113,281   90.4   90.4       —     42,112   Publix   $ 11.06

East Towne Center

      FL   Orlando   2003   69,841   69,841   92.0   92.0       —     44,840   Publix   $ 13.68

First Street Village

      FL   Cape Coral-Fort Myers   2006   54,926   54,926   89.4   89.4       —     39,393   Publix   $ 16.24

Five Corners Plaza

  JV-RC   25%   FL   Miami-Fort Lauderdale-Miami Beach   2001   44,647   11,162   88.1   88.1       —     27,887   Publix   $ 13.71

Fleming Island

      FL   Jacksonville   2000   136,663   136,663   63.9   63.9       129,807   47,955   Publix, (Target)   $ 13.79

Garden Square

      FL   Miami-Fort Lauderdale-Miami Beach   1991   90,258   90,258   98.6   98.6       —     42,112   Publix   $ 14.85

Grande Oak

      FL   Cape Coral-Fort Myers   2000   78,784   78,784   100.0   100.0       —     54,379   Publix   $ 14.55

Hibernia Pavilion

      FL   Jacksonville   2006   51,298   51,298   92.5   92.5       —     39,203   Publix   $ 17.01

Hibernia Plaza

      FL   Jacksonville   2006   8,400   8,400   33.3   33.3       —     —       $ 12.00

Horton’s Corner

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

 

30


Portfolio Summary Report By Region

December 31, 2009

 

                        JVs at 100%   REG’s pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
                 
Property Name   JV   REG’s
Ownership    %
  State   CBSA   Last Renovation
or Dev
  GLA   GLA   % Leased     % Leased    
Operating
   
Operating
   

Anchor-

Owned
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   $ 10.05

John’s Creek Center

  JV-C2   20%   FL   Jacksonville   2004   75,101   15,020   100.0   100.0       —     44,840   Publix   $ 12.77

Julington Village

  JV-C   20%   FL   Jacksonville   1999   81,820   16,364   100.0   100.0       —     51,420   Publix   $ 14.25

Kings Crossing Sun City

      FL   Tampa-St. Petersburg-Clearwater   1999   75,020   75,020   98.4   98.4       —     51,420   Publix   $ 11.88

Lynnhaven

  JV-O   50%   FL   Panama City-Lynn Haven   2001   63,871   31,936   100.0   100.0       —     44,271   Publix   $ 11.78

Marketplace Shopping Center

      FL   Tampa-St. Petersburg-Clearwater   1983   90,296   90,296   33.2   33.2       —     —     —     $ 22.94

Martin Downs Village Center

      FL   Port St. Lucie-Fort Pierce   1985   112,666   112,666   87.3   87.3       —     —     —     $ 15.25

Martin Downs Village Shoppes

      FL   Port St. Lucie-Fort Pierce   1998   48,937   48,937   87.1   87.1       —     —     —     $ 17.84

Millhopper Shopping Center

      FL   Gainesville   1974   84,065   84,065   100.0   100.0       —     37,244   Publix   $ 10.26

Naples Walk Shopping Center

      FL   Naples-Marco Island   1999   125,390   125,390   91.7   91.7       —     51,420   Publix   $ 15.94

Newberry Square

      FL   Gainesville   1986   180,524   180,524   95.6   95.6       —     39,795   Publix, K-Mart   $ 7.59

Nocatee Town Center

      FL   Jacksonville   2007   69,679   69,679   86.0   86.0       —     54,340   Publix     NA

Northgate Square

      FL   Tampa-St. Petersburg-Clearwater   1995   75,495   75,495   100.0   100.0       —     47,955   Publix   $ 12.63

Oakleaf Commons

      FL   Jacksonville   2006   73,717   73,717   79.1   79.1       —     45,600   Publix   $ 14.20

Old St Augustine Plaza

      FL   Jacksonville   1990   232,459   232,459   99.1   99.1       —     51,832   Publix, Burlington Coat Factory, Hobby Lobby   $ 7.64

Pebblebrook Plaza

  JV-O   50%   FL   Naples-Marco Island   2000   76,767   38,384   100.0   100.0       —     61,166   Publix   $ 12.89

Pine Tree Plaza

      FL   Jacksonville   1999   63,387   63,387   98.4   98.4       —     37,866   Publix   $ 12.29

Plantation Plaza

  JV-C2   20%   FL   Jacksonville   2004   77,747   15,549   98.2   98.2       —     44,840   Publix   $ 16.12

Regency Square

      FL   Tampa-St. Petersburg-Clearwater   1986   349,848   349,848   93.1   93.1       66,000   —     AMC Theater, Michaels, (Best Buy), (Macdill)   $ 13.90

Seminole Shoppes

      FL   Jacksonville   2009   73,240   73,240   74.2   74.2       —     54,340   Publix   $ 19.17

Shoppes @ 104

      FL   Miami-Fort Lauderdale-Miami Beach   1990   108,192   108,192   97.4   97.4       —     46,368   Winn-Dixie   $ 13.45

Shoppes at Bartram Park

  JV-O   50%   FL   Jacksonville   2004   105,319   52,660   95.3   95.3       97,000   44,840   Publix, (Kohl’s)   $ 16.80

Shoppes at Bartram Park Phase II

  JV-O   50%   FL   Jacksonville   2008   14,639   7,320   49.3   49.3       —     —     —     $ 21.15

Shops at John’s Creek

      FL   Jacksonville   2004   15,490   15,490   72.6   72.6       —     —     —     $ 20.11

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   $ 4.13

Suncoast Crossing Phase II

      FL   Tampa-St. Petersburg-Clearwater   2008   9,451   9,451   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   $ 12.80

Town Square

      FL   Tampa-St. Petersburg-Clearwater   1999   44,380   44,380   100.0   100.0       —     —     —     $ 26.81

Village Center

      FL   Tampa-St. Petersburg-Clearwater   1993   181,110   181,110   96.5   96.5       —     36,434   Publix   $ 12.83

Village Commons Shopping Center

  JV-GRI   25%   FL   Miami-Fort Lauderdale-Miami Beach   1986   169,053   42,263   80.6   80.6       —     39,975   Publix   $ 16.84

Vineyard Shopping Center

  JV-M3   25%   FL   Tallahassee   2002   62,821   15,705   88.9   88.9       —     44,271   Publix   $ 11.02

Welleby Plaza

      FL   Miami-Fort Lauderdale-Miami Beach   1982   109,949   109,949   93.1   93.1       —     46,779   Publix   $ 10.25

Wellington Town Square

      FL   Miami-Fort Lauderdale-Miami Beach   1982   107,325   107,325   98.9   98.9       —     44,840   Publix   $ 18.86

Westchase

      FL   Tampa-St. Petersburg-Clearwater   1998   78,998   78,998   95.2   95.2       —     51,420   Publix   $ 12.91

Willa Springs

  JV-USAA   20%   FL   Orlando   2000   89,930   17,986   98.3   98.3       —     44,271   Publix   $ 15.93
            FL           5,432,000   4,742,848   91.3   91.2   92.6   92.3   596,798   2,070,387          

Ashford Place

      GA   Atlanta-Sandy Springs-Marietta   1993   53,449   53,449   78.3   78.3       —     —     —     $ 19.23

Briarcliff La Vista

      GA   Atlanta-Sandy Springs-Marietta   1962   39,204   39,204   100.0   100.0       —     —     —     $ 16.79

Briarcliff Village

      GA   Atlanta-Sandy Springs-Marietta   1990   187,156   187,156   88.3   88.3       —     43,454   Publix   $ 14.57

Buckhead Court

      GA   Atlanta-Sandy Springs-Marietta   1984   48,338   48,338   97.7   97.7       —     —     —     $ 15.44

Cambridge Square

      GA   Atlanta-Sandy Springs-Marietta   1979   71,474   71,474   99.9   99.9       —     40,852   Kroger   $ 12.74

Chapel Hill Centre

      GA   Atlanta-Sandy Springs-Marietta   2005   66,970   66,970   96.4   96.4       88,713   —     (Kohl’s), Hobby Lobby   $ 11.45

Cromwell Square

      GA   Atlanta-Sandy Springs-Marietta   1990   70,282   70,282   91.5   91.5       —     —     —     $ 10.68

Delk Spectrum

      GA   Atlanta-Sandy Springs-Marietta   1991   100,539   100,539   84.3   84.3       —     45,044   Publix   $ 15.73

Dunwoody Hall

  JV-USAA   20%   GA   Atlanta-Sandy Springs-Marietta   1986   89,351   17,870   100.0   100.0       —     44,271   Publix   $ 14.63

Dunwoody Village

      GA   Atlanta-Sandy Springs-Marietta   1975   120,598   120,598   89.8   89.8       —     18,400   Fresh Market   $ 17.06

Howell Mill Village

      GA   Atlanta-Sandy Springs-Marietta   1984   97,990   97,990   87.7   87.7       —     31,000   Publix   $ 16.31

King Plaza

  JV-C2   20%   GA   Atlanta-Sandy Springs-Marietta   1998   81,432   16,286   94.3   94.3       —     51,420   Publix   $ 12.50

Loehmanns Plaza Georgia

      GA   Atlanta-Sandy Springs-Marietta   1986   137,139   137,139   96.5   96.5       —     —     —     $ 18.23

Lost Mountain Crossing

  JV-C2   20%   GA   Atlanta-Sandy Springs-Marietta   1994   72,568   14,514   91.5   91.5       —     47,814   Publix   $ 11.44

Paces Ferry Plaza

      GA   Atlanta-Sandy Springs-Marietta   1987   61,697   61,697   100.0   100.0       —     —     —     $ 29.58

Powers Ferry Square

      GA   Atlanta-Sandy Springs-Marietta   1987   95,703   95,703   93.4   93.4       —     —     —     $ 21.93

Powers Ferry Village

      GA   Atlanta-Sandy Springs-Marietta   1994   78,896   78,896   100.0   100.0       —     47,955   Publix   $ 10.62

Rivermont Station

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

Russell Ridge

      GA   Atlanta-Sandy Springs-Marietta   1995   98,559   98,559   91.8   91.8       —     63,296   Kroger   $ 11.48
            GA           1,661,612   1,466,931   92.0   91.5   92.0   91.5   88,713   491,767          

Baker Hill Center

  JV-C   20%   IL   Chicago-Naperville-Joliet   1998   135,355   27,071   94.6   94.6       —     72,397   Dominick’s   $ 14.29

Brentwood Commons

  JV-GRI   25%   IL   Chicago-Naperville-Joliet   1962   125,585   31,396   91.8   91.8       —     64,762   Dominick’s   $ 12.01

Carbondale Center

  JV-D   16.35%   IL   Carbondale   1997   59,726   9,765   100.0   100.0       —     56,726   Schnucks   $ 10.18

Civic Center Plaza

  JV-GRI   25%   IL   Chicago-Naperville-Joliet   1989   264,973   66,243   98.0   98.0       —     87,135   Super H Mart, Home Depot   $ 10.72

Champaign Commons

  JV-D   16.35%   IL   Champaign-Urbana   1990   88,105   14,405   90.7   90.7       —     72,326   Schnucks   $ 8.57

Country Club Plaza

  JV-D   16.35%   IL   St. Louis   2001   86,867   14,203   98.4   98.4       —     54,554   Schnucks   $ 7.10

Deer Grove Center

  JV-C   20%   IL   Chicago-Naperville-Joliet   1996   236,173   47,235   73.4   73.4       117,000   65,816   Dominick’s, (Target)   $ 13.50

Frankfort Crossing Shpg Ctr

      IL   Chicago-Naperville-Joliet   1992   114,534   114,534   91.8   91.8       —     64,937   Jewel / OSCO   $ 12.12

Geneva Crossing

  JV-C   20%   IL   Chicago-Naperville-Joliet   1997   123,182   24,636   98.8   98.8       —     72,385   Dominick’s   $ 13.98

 

31


Portfolio Summary Report By Region

December 31, 2009

 

                        JVs at 100%   REG’s pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
                 
Property Name   JV   REG’s
Ownership    %
  State   CBSA   Last Renovation
or Dev
  GLA   GLA   % Leased     % Leased    
Operating
   
Operating
   

Anchor-

Owned
GLA

  Grocery
Anchor
GLA
  Major
Tenants(1)
  Average
Base Rent/
Sq. Ft(2)

Granite City

  JV-D   16.35%   IL   St. Louis   2004   46,237   7,560   100.0   100.0       —     46,237   Schnucks   $ 8.28

Hinsdale

      IL   Chicago-Naperville-Joliet   1986   178,960   178,960   81.0   81.0       —     69,540   Dominick’s   $ 13.16

McHenry Commons Shopping Center

  JV-GRI   25%   IL   Chicago-Naperville-Joliet   1988   100,526   25,132   16.6   16.6       —     —       $ 16.41

Montvale Commons

  JV-D   16.35%   IL   Springfield   1996   73,937   12,089   98.1   98.1       —     62,447   Schnucks   $ 10.54

Oaks Shopping Center

  JV-GRI   25%   IL   Chicago-Naperville-Joliet   1983   135,005   33,751   87.3   87.3       —     63,863   Dominick’s   $ 14.71

Riverside Sq & River’s Edge

  JV-GRI   25%   IL   Chicago-Naperville-Joliet   1986   169,435   42,359   98.6   98.6       —     74,495   Dominick’s   $ 14.55

Riverview Plaza

  JV-GRI   25%   IL   Chicago-Naperville-Joliet   1981   139,256   34,814   97.7   97.7       —     50,094   Dominick’s   $ 11.02

Shorewood Crossing

  JV-C   20%   IL   Chicago-Naperville-Joliet   2001   87,705   17,541   96.5   96.5       —     65,977   Dominick’s   $ 14.58

Shorewood Crossing II

  JV-C2   20%   IL   Chicago-Naperville-Joliet   2005   86,276   17,255   98.1   98.1       —     —       $ 13.40

Stearns Crossing

  JV-C   20%   IL   Chicago-Naperville-Joliet   1999   96,613   19,323   92.6   92.6       —     65,613   Dominick’s   $ 13.68

Stonebrook Plaza Shopping Center

  JV-GRI   25%   IL   Chicago-Naperville-Joliet   1984   95,825   23,956   100.0   100.0       —     63,000   Dominick’s   $ 11.34

Swansea Plaza

  JV-D   16.35%   IL   St. Louis   1988   118,892   19,439   97.1   97.1       —     70,017   Schnucks   $ 10.10

Urbana Crossing

  JV-D   16.35%   IL   Champaign-Urbana   1997   85,196   13,930   96.7   96.7       —     62,105   Schnucks   $ 11.14

Westbrook Commons

      IL   Chicago-Naperville-Joliet   1984   120,674   120,674   85.2   85.2       —     51,304   Dominick’s   $ 11.33
            IL           2,769,037   916,270   89.7   87.9   89.7   87.9   117,000   1,355,730          

Airport Crossing

      IN   Chicago-Naperville-Joliet   2006   11,924   11,924   66.4   66.4       89,911   —     (Kohl’s)   $ 16.81

Augusta Center

      IN   Chicago-Naperville-Joliet   2006   14,532   14,532   55.5   55.5       213,988   213,988   (Menards)   $ 28.67

Evansville West Center

  JV-D   16.35%   IN   Evansville   1989   79,885   13,061   91.9   91.9       —     62,273   Schnucks   $ 8.50

Greenwood Springs

      IN   Indianapolis   2004   28,028   28,028   29.9   29.9       265,798   50,000   (Gander Mountain), (Wal-Mart Supercenter)   $ 19.50

Willow Lake Shopping Center

  JV-GRI   25%   IN   Indianapolis   1987   85,923   21,481   79.8   79.8       64,000   64,000   (Kroger)   $ 18.72

Willow Lake West Shopping Center

  JV-GRI   25%   IN   Indianapolis   2001   52,961   13,240   100.0   100.0       —     10,028   Trader Joe’s   $ 21.75
            IN           273,253   102,266   80.3   65.3   80.9   65.1   633,697   400,289          

Walton Towne Center

      KY   Cincinnati-Middletown   2007   23,184   23,184   63.7   63.7       116,432   116,432   (Kroger)   $ 17.43
            KY           23,184   23,184   63.7   63.7   NA      NA      116,432   116,432          

Shops at Saugus

      MA   Boston-Cambridge-Quincy   2006   97,404   97,404   91.3   91.3       —     11,000   Trader Joe’s   $ 25.26

Speedway Plaza

  JV-C2   20%   MA   Worcester   1988   185,279   37,056   100.0   100.0       —     59,970   Stop & Shop, BJ’s Warehouse   $ 10.60

Twin City Plaza

      MA   Boston-Cambridge-Quincy   2004   281,703   281,703   93.4   93.4       —     62,500   Shaw’s, Marshall’s   $ 15.70
            MA           564,386   416,163   95.2   93.5   96.0   94.2   —     133,470          

Bowie Plaza

  JV-GRI   25%   MD   Washington-Arlington-Alexandria   1966   104,037   26,009   80.8   80.8       —     21,750   Giant Food   $ 19.42

Clinton Park

  JV-C   20%   MD   Washington-Arlington-Alexandria   2003   206,050   41,210   95.3   95.3       49,000   43,000   Giant Food, Sears, (Toys “R” Us)   $ 8.63

Cloppers Mill Village

  JV-GRI   25%   MD   Washington-Arlington-Alexandria   1995   137,035   34,259   95.5   95.5       —     70,057   Shoppers Food Warehouse   $ 17.79

Elkridge Corners

  JV-GRI   25%   MD   Baltimore-Towson   1990   73,529   18,382   100.0   100.0       —     39,571   Super Fresh   $ 14.75

Festival at Woodholme

  JV-GRI   25%   MD   Baltimore-Towson   1986   81,028   20,257   88.1   88.1       —     10,370   Trader Joe’s   $ 33.92

Firstfield Shopping Center

  JV-GRI   25%   MD   Washington-Arlington-Alexandria   1978   22,328   5,582   93.3   93.3       —     —       $ 36.05

Goshen Plaza

  JV-GRI   25%   MD   Washington-Arlington-Alexandria   1987   45,654   11,414   84.6   84.6       —     —       $ 19.73

King Farm Village Center

  JV-RC   25%   MD   Washington-Arlington-Alexandria   2001   118,326   29,582   96.4   96.4       —     53,754   Safeway   $ 25.03

Lee Airport

      MD   Baltimore-Towson   2005   107,063   107,063   75.4   75.4       75,000   70,260   Giant Food, (Sunrise)     NA

Mitchellville Plaza

  JV-GRI   25%   MD   Washington-Arlington-Alexandria   1991   156,125   39,031   90.1   90.1       —     45,100   Food Lion   $ 22.22

Parkville Shopping Center

  JV-GRI   25%   MD   Baltimore-Towson   1961   162,435   40,609   96.7   96.7       —     41,223   Super Fresh   $ 12.50

Southside Marketplace

  JV-GRI   25%   MD   Baltimore-Towson   1990   125,146   31,287   95.6   95.6       —     44,264   Shoppers Food Warehouse   $ 15.44

Takoma Park

  JV-GRI   25%   MD   Washington-Arlington-Alexandria   1960   106,469   26,617   99.5   99.5       —     63,643   Shoppers Food Warehouse   $ 10.36

Valley Centre

  JV-GRI   25%   MD   Baltimore-Towson   1987   247,837   61,959   95.8   95.8       —     —       $ 14.99

Watkins Park Plaza

  JV-GRI   25%   MD   Washington-Arlington-Alexandria   1985   113,443   28,361   94.9   94.9       —     43,205   Safeway   $ 19.05

Woodmoor Shopping Center

  JV-GRI   25%   MD   Washington-Arlington-Alexandria   1954   67,403   16,851   88.5   88.5       —     —       $ 24.73
            MD           1,873,908   538,472   92.8   90.1   93.8   93.8   124,000   546,197          

Fenton Marketplace

      MI   Flint   1999   97,224   97,224   91.4   91.4       —     53,739   Farmer Jack   $ 12.96

State Street Crossing

      MI   Ann Arbor   2006   21,049   21,049   60.0   60.0       147,491   —     (Wal-Mart)   $ 23.24
            MI           118,273   118,273   85.8   85.8   91.4   91.4   147,491   53,739          

Affton Plaza

  JV-D   16.35%   MO   St. Louis   2000   67,760   11,079   100.0   100.0       —     61,218   Schnucks   $ 6.04

Bellerive Plaza

  JV-D   16.35%   MO   St. Louis   2000   115,252   18,844   93.3   93.3       —     67,985   Schnucks   $ 9.60

Brentwood Plaza

  JV-D   16.35%   MO   St. Louis   2002   60,452   9,884   96.5   96.5       —     51,800   Schnucks   $ 9.66

Bridgeton

  JV-D   16.35%   MO   St. Louis   2005   70,762   11,570   100.0   100.0       129,802   63,482   Schnucks, (Home Depot)   $ 11.86

Butler Hill Centre

  JV-D   16.35%   MO   St. Louis   1987   90,889   14,860   98.5   98.5       —     63,304   Schnucks   $ 10.58

Capital Crossing

  JV-D   16.35%   MO   Jefferson City   2002   85,149   13,922   98.6   98.6       —     63,111   Schnucks   $ 11.15

City Plaza

  JV-D   16.35%   MO   St. Louis   1998   80,149   13,104   94.9   94.9       —     62,348   Schnucks   $ 9.10

Crestwood Commons

  JV-D   16.35%   MO   St. Louis   1994   67,285   11,001   100.0   100.0       132,463   67,285   Schnucks, (Best Buy), (Gordman’s)   $ 11.79

Dardenne Crossing

  JV-D   16.35%   MO   St. Louis   1996   67,430   11,025   100.0   100.0       —     63,333   Schnucks   $ 10.96

Dorsett Village

  JV-D   16.35%   MO   St. Louis   1998   104,217   17,039   100.0   100.0       35,090   59,483   Schnucks, (Orlando Gardens Banquet Center)   $ 11.78

Kirkwood Commons

  JV-D   16.35%   MO   St. Louis   2000   467,703   76,469   100.0   100.0       258,000   —     Wal-Mart, (Target), (Lowe’s)   $ 4.22

Lake St. Louis

  JV-D   16.35%   MO   St. Louis   2004   75,643   12,368   98.1   98.1       —     63,187   Schnucks   $ 12.69

O’Fallon Centre

  JV-D   16.35%   MO   St. Louis   1984   71,300   11,658   87.5   87.5       —     55,050   Schnucks   $ 8.09

Plaza 94

  JV-D   16.35%   MO   St. Louis   2005   66,555   10,882   95.4   95.4       —     52,844   Schnucks   $ 9.58

Richardson Crossing

  JV-D   16.35%   MO   St. Louis   2000   82,994   13,570   97.1   97.1       —     61,494   Schnucks   $ 12.09

Shackelford Center

  JV-D   16.35%   MO   St. Louis   2006   49,635   8,115   97.4   97.4       —     45,960   Schnucks   $ 7.43

Sierra Vista Plaza

  JV-D   16.35%   MO   St. Louis   1993   74,666   12,208   98.4   98.4       —     56,201   Schnucks   $ 10.09

Twin Oaks

  JV-D   16.35%   MO   St. Louis   2006   71,682   11,720   98.3   98.3       —     63,482   Schnucks   $ 12.06

University City Square

  JV-D   16.35%   MO   St. Louis   1997   79,230   12,954   100.0   100.0       —     61,600   Schnucks   $ 9.18

Washington Crossing

  JV-D   16.35%   MO   St. Louis   1999   117,626   19,232   95.1   95.1       —     56,250   Schnucks   $ 10.87

 

32


Portfolio Summary Report By Region

December 31, 2009

 

                          JVs at 100%   REG’s pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
                 
Property Name   JV   REG’s
Ownership    %
    State   CBSA   Last Renovation
or Dev
  GLA   GLA   % Leased     % Leased    
Operating
   
Operating
   

Anchor-

Owned
GLA

  Grocery
Anchor
GLA
  Major
Tenants(1)
  Average
Base Rent/
Sq. Ft(2)

Wentzville Commons

  JV-D   16.35   MO   St. Louis   2000   74,205   12,133   98.1   98.1       106,086   61,860   Schnucks, (Home Depot)   $ 11.06

Wildwood Crossing

  JV-D   16.35   MO   St. Louis   1997   108,200   17,691   79.5   79.5       —     61,500   Schnucks   $ 12.01

Zumbehl Commons

  JV-D   16.35   MO   St. Louis   1990   116,682   19,078   94.2   94.2       —     74,672   Schnucks   $ 8.67
              MO           2,265,466   370,404   96.8   96.8   96.8   96.8   661,441   1,337,449          

Apple Valley Square

  JV-RC   25   MN   Minneapolis-St. Paul-Bloomington   1998   184,841   46,210   98.8   98.8       87,437   61,736   Rainbow Foods, Jo-Ann Fabrics, (Burlington Coat Factory)   $ 10.98

Colonial Square

  JV-GRI   25   MN   Minneapolis-St. Paul-Bloomington   1959   93,200   23,300   98.3   98.3       —     43,978   Lund’s   $ 16.65

Rockford Road Plaza

  JV-GRI   25   MN   Minneapolis-St. Paul-Bloomington   1991   205,897   51,474   95.5   95.5       —     65,608   Rainbow Foods   $ 12.44
              MN           483,938   120,985   97.3   97.3   97.3   97.3   87,437   171,322          

Cameron Village

  JV-CCV   30   NC   Raleigh-Cary   1949   635,918   190,775   84.5   84.5       —     79,830   Harris Teeter, Fresh Market   $ 15.70

Carmel Commons

      NC   Charlotte-Gastonia-Concord   1979   132,651   132,651   99.1   99.1       —     14,300   Fresh Market   $ 16.22

Cochran Commons

  JV-C2   20   NC   Charlotte-Gastonia-Concord   2003   66,020   13,204   91.6   91.6       —     41,500   Harris Teeter   $ 14.77

Colonnade Center

      NC   Raleigh-Cary   2009   57,000   57,000   70.2   70.2       —     40,000   Whole Foods     NA

Fuquay Crossing

  JV-RC   25   NC   Raleigh-Cary   2002   124,774   31,194   97.1   97.1       —     46,478   Kroger   $ 9.99

Garner Towne Square

      NC   Raleigh-Cary   1998   221,776   221,776   95.8   95.8       273,000   57,590   Kroger, (Home Depot), (Target)   $ 12.57

Glenwood Village

      NC   Raleigh-Cary   1983   42,864   42,864   100.0   100.0       —     27,764   Harris Teeter   $ 13.71

Harris Crossing

      NC   Raleigh-Cary   2007   65,367   65,367   83.9   83.9       —     53,365   Harris Teeter     NA

Lake Pine Plaza

      NC   Raleigh-Cary   1997   87,690   87,690   88.0   88.0       —     57,590   Kroger   $ 11.13

Maynard Crossing

  JV-USAA   20   NC   Raleigh-Cary   1997   122,782   24,556   95.3   95.3       —     55,973   Kroger   $ 15.02

Middle Creek Commons

      NC   Raleigh-Cary   2006   73,634   73,634   81.3   81.3       —     49,495   Lowes Foods   $ 15.19

Shoppes of Kildaire

  JV-GRI   25   NC   Raleigh-Cary   1986   148,204   37,051   92.4   92.4       —     18,613   Trader Joe’s   $ 14.86

Southpoint Crossing

      NC   Durham   1998   103,128   103,128   97.8   97.8       —     59,160   Kroger   $ 15.85

Sutton Square

  JV-C2   20   NC   Raleigh-Cary   1985   101,846   20,369   79.0   79.0       —     24,167   Fresh Market   $ 14.49

Woodcroft Shopping Center

      NC   Durham   1984   89,833   89,833   97.0   97.0       —     40,832   Food Lion   $ 12.11
              NC           2,073,487   1,191,093   89.7   91.0   90.8   93.4   273,000   666,657          

Plaza Square

  JV-GRI   25   NJ   New York-Northern New Jersey-Long Island   1990   103,842   25,961   96.1   96.1       —     60,000   Shop Rite   $ 21.41

Haddon Commons

  JV-GRI   25   NJ   Philadelphia-Camden-Wilmington   1985   52,640   13,160   93.4   93.4       —     34,240   Acme Markets   $ 5.19
              NJ           156,482   39,121   95.2   95.2   95.2   95.2   —     94,240          

Anthem Highlands Shopping Center

      NV   Las Vegas-Paradise   2004   93,516   93,516   79.2   79.2       —     53,963   Albertsons   $ 13.39

Deer Springs Town Center

      NV   Las Vegas-Paradise   2007   339,474   339,474   77.6   77.6       132,360   —     (Target), Home Depot, Toys “R” Us   $ 17.17
              NV           432,990   432,990   78.0   78.0   79.2   79.2   132,360   53,963          

Beckett Commons

      OH   Cincinnati-Middletown   1995   121,498   121,498   100.0   100.0       —     70,815   Kroger   $ 10.11

Cherry Grove

      OH   Cincinnati-Middletown   1997   195,513   195,513   95.5   95.5       —     66,336   Kroger   $ 9.89

East Pointe

      OH   Columbus   1993   86,503   86,503   100.0   100.0       —     59,120   Kroger   $ 10.87

Hyde Park

      OH   Cincinnati-Middletown   1995   396,861   396,861   96.5   96.5       —     169,267   Kroger, Biggs   $ 13.55

Indian Springs Market Center

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

Kroger New Albany Center

      OH   Columbus   1999   93,285   93,285   96.6   96.6       —     63,805   Kroger   $ 11.18

Maxtown Road (Northgate)

      OH   Columbus   1996   85,100   85,100   98.4   98.4       90,000   62,000   Kroger, (Home Depot)   $ 10.72

Park Place Shopping Center

      OH   Columbus   1988   106,832   106,832   61.2   61.2       —     —       $ 9.45

Red Bank Village

      OH   Cincinnati-Middletown   2006   174,315   174,315   91.0   91.0       —     —     Wal-Mart   $ 5.66

Regency Commons

      OH   Cincinnati-Middletown   2004   30,770   30,770   80.5   80.5       —     —       $ 23.61

Shoppes at Mason

      OH   Cincinnati-Middletown   1997   80,800   80,800   96.5   96.5       —     56,800   Kroger   $ 10.15

Sycamore Crossing & Sycamore Plaza

  JV-RRP   20   OH   Cincinnati-Middletown   1966   390,957   78,191   88.4   88.4       —     25,723   Fresh Market, Macy’s Furniture Gallery, Toys ’R Us, Dick’s Sporting Goods   $ 16.85

Wadsworth Crossing

      OH   Cleveland-Elyria-Mentor   2005   108,173   108,173   88.7   88.7       336,263   —     (Kohl’s), (Lowe’s), (Target)   $ 14.35

Westchester Plaza

      OH   Cincinnati-Middletown   1988   88,181   88,181   98.4   98.4       —     66,523   Kroger   $ 9.98

Windmiller Plaza Phase I

      OH   Columbus   1997   140,437   140,437   98.5   98.5       —     101,428   Kroger   $ 8.69
              OH           2,245,341   1,815,683   93.1   93.5   93.6   94.1   629,263   741,817          

Corvallis Market Center

      OR   Corvallis   2006   84,549   84,549   100.0   100.0       —     12,017   Trader Joe’s   $ 16.53

Greenway Town Center

  JV-GRI   25   OR   Portland-Vancouver-Beaverton   1979   93,101   23,275   98.1   98.1       —     37,500   Lamb’s Thriftway   $ 12.61

Murrayhill Marketplace

      OR   Portland-Vancouver-Beaverton   1988   148,967   148,967   97.6   97.6       —     41,132   Safeway   $ 14.04

Sherwood Crossroads

      OR   Portland-Vancouver-Beaverton   1999   87,966   87,966   98.4   98.4       —     55,227   Safeway   $ 10.95

Sherwood Market Center

      OR   Portland-Vancouver-Beaverton   1995   124,259   124,259   98.6   98.6       —     49,793   Albertsons   $ 17.81

Sunnyside 205

      OR   Portland-Vancouver-Beaverton   1988   52,710   52,710   88.3   88.3       —     —       $ 22.27

Tanasbourne Market

      OR   Portland-Vancouver-Beaverton   2006   71,000   71,000   100.0   100.0       —     56,500   Whole Foods   $ 25.38

Walker Center

      OR   Portland-Vancouver-Beaverton   1987   89,610   89,610   100.0   100.0       —     —     Sports Authority   $ 17.19
              OR           752,162   682,336   98.1   98.1   98.1   98.1   —     252,169          

Allen Street Shopping Center

  JV-GRI   25   PA   Allentown-Bethlehem-Easton   1958   46,228   11,557   96.7   96.7       —     22,075   Ahart Market   $ 13.41

City Avenue Shopping Center

  JV-GRI   25   PA   Philadelphia-Camden-Wilmington   1960   159,094   39,774   95.6   95.6       —     —       $ 17.06

Gateway Shopping Center

      PA   Philadelphia-Camden-Wilmington   1960   219,337   219,337   92.4   92.4       —     11,100   Trader Joe’s   $ 24.16

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       —     —       $ 30.36

Lower Nazareth Commons

      PA   Allentown-Bethlehem-Easton   2007   80,122   80,122   75.5   75.5       133,000   —     (Target), Sports Authority   $ 20.89

Mayfair Shopping Center

  JV-GRI   25   PA   Philadelphia-Camden-Wilmington   1988   112,276   28,069   89.7   89.7       —     25,673   Shop ’N Bag   $ 15.76

 

33


Portfolio Summary Report By Region

December 31, 2009

 

                          JVs at 100%   REG’s pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
                 
Property Name   JV   REG’s
Ownership    %
    State   CBSA   Last Renovation
or Dev
  GLA   GLA   % Leased     % Leased    
Operating
   
Operating
   

Anchor-

Owned
GLA

  Grocery
Anchor
GLA
  Major
Tenants(1)
  Average
Base Rent/
Sq. Ft(2)

Mercer Square Shopping Center

  JV-GRI   25   PA   Philadelphia-Camden-Wilmington   1988   91,400   22,850   92.1   92.1       —     50,708   Genuardi’s   $ 19.23

Newtown Square Shopping Center

  JV-GRI   25   PA   Philadelphia-Camden-Wilmington   1970   146,893   36,723   88.8   88.8       —     56,226   Acme Markets   $ 14.63

Silver Spring Square

  JV-RRP   20   PA   Harrisburg-Carlisle   2005   314,449   62,890   95.9   95.9       139,377   130,000   Wegmans, (Target)   $ 14.85

Stefko Boulevard Shopping Center

  JV-GRI   25   PA   Allentown-Bethlehem-Easton   1976   133,824   33,456   90.2   90.2       —     73,000   Valley Farm Market   $ 7.17

Warwick Square Shopping Center

  JV-GRI   25   PA   Philadelphia-Camden-Wilmington   1999   89,680   22,420   98.0   98.0       —     50,658   Genuardi’s   $ 17.98
              PA           1,414,123   578,018   92.4   90.7   93.4   93.2   272,377   419,440          

Buckwalter Village

      SC   Hilton Head Island-Beaufort   2006   59,601   59,601   88.3   88.3       —     45,600   Publix   $ 13.33

Merchants Village

  JV-GRI   25   SC   Charleston-North Charleston   1997   79,724   19,931   97.0   97.0       —     37,888   Publix   $ 13.40

Murray Landing

  JV-M3   25   SC   Columbia   2003   64,359   16,090   97.8   97.8       —     44,840   Publix   $ 12.39

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   95.9   95.9       —     65,796   Publix   $ 9.77

Surfside Beach Commons

  JV-C2   20   SC   Myrtle Beach-Conway-North Myrtle Beach   1999   59,881   11,976   94.7   94.7       —     46,624   Bi-Lo   $ 11.88
              SC           360,718   163,584   95.2   93.7   96.5   96.8   —     240,748          

Collierville Crossing

  JV-D   16.35   TN   Memphis   2004   86,065   14,072   94.8   94.8       125,500   63,193   Schnucks, (Target)   $ 12.17

Dickson Tn

      TN   Nashville-Davidson—Murfreesboro   1998   10,908   10,908   100.0   100.0       —     —       $ 20.35

Harpeth Village Fieldstone

      TN   Nashville-Davidson—Murfreesboro   1998   70,091   70,091   100.0   100.0       —     55,377   Publix   $ 13.54

Lebanon Center

      TN   Nashville-Davidson—Murfreesboro   2006   63,800   63,800   86.8   86.8       —     45,600   Publix   $ 12.25

Nashboro Village

      TN   Nashville-Davidson—Murfreesboro   1998   86,811   86,811   95.2   95.2       —     61,224   Kroger   $ 10.51

Northlake Village

      TN   Nashville-Davidson—Murfreesboro   1988   137,807   137,807   80.6   80.6       —     64,537   Kroger   $ 12.78

Peartree Village

      TN   Nashville-Davidson—Murfreesboro   1997   109,904   109,904   97.9   97.9       —     60,647   Harris Teeter   $ 17.72
              TN           565,386   493,393   91.8   91.4   92.5   92.1   125,500   350,578          

Alden Bridge

  JV-USAA   20   TX   Houston-Baytown-Sugar Land   1998   138,953   27,791   91.1   91.1       —     67,768   Kroger   $ 16.78

Atascocita Center

      TX   Houston-Baytown-Sugar Land   2003   97,240   97,240   94.3   94.3       —     65,740   Kroger   $ 9.80

Bethany Park Place

  JV-USAA   20   TX   Dallas-Fort Worth-Arlington   1998   98,906   19,781   96.6   96.6       —     83,214   Kroger   $ 11.15

Cochran’s Crossing

      TX   Houston-Baytown-Sugar Land   1994   138,192   138,192   97.1   97.1       —     63,449   Kroger   $ 16.24

Cooper Street

      TX   Dallas-Fort Worth-Arlington   1992   133,196   133,196   91.5   91.5       102,950   —     (Home Depot)   $ 10.25

Fort Bend Center

      TX   Houston-Baytown-Sugar Land   2000   30,164   30,164   92.1   92.1       67,106   67,106   (Kroger)   $ 16.86

Hancock

      TX   Austin-Round Rock   1998   410,438   410,438   96.0   96.0       —     90,217   H.E.B., Sears   $ 12.74

Hickory Creek Plaza

      TX   Dallas-Fort Worth-Arlington   2006   28,134   28,134   47.2   47.2       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   79.2   79.2       —     —     AMC Theater   $ 25.53

Indian Springs Center

  JV-O   50   TX   Houston-Baytown-Sugar Land   2003   136,625   68,313   98.9   98.9       —     79,000   H.E.B.   $ 18.88

Keller Town Center

      TX   Dallas-Fort Worth-Arlington   1999   114,937   114,937   95.2   95.2       —     63,631   Tom Thumb   $ 14.32

Kleinwood Center

  JV-M3   25   TX   Houston-Baytown-Sugar Land   2003   148,964   37,241   79.7   79.7       —     80,925   H.E.B.   $ 16.13

Lebanon/Legacy Center

      TX   Dallas-Fort Worth-Arlington   2002   56,674   56,674   91.8   91.8       62,804   62,804   (Albertsons)   $ 22.54

Main Street Center

  JV-GRI   25   TX   Dallas-Fort Worth-Arlington   2002   42,754   10,689   59.3   59.3       62,322   62,322   (Albertsons)   $ 20.03

Market at Preston Forest

      TX   Dallas-Fort Worth-Arlington   1990   96,353   96,353   100.0   100.0       —     64,228   Tom Thumb   $ 17.95

Market at Round Rock

      TX   Austin-Round Rock   1987   122,646   122,646   57.7   57.7       —     29,523   Sprout’s Markets   $ 16.44

Memorial Collection Shopping Center

  JV-GRI   25   TX   Houston-Baytown-Sugar Land   1974   103,330   25,833   97.5   97.5       —     53,993   Randall’s Food   $ 14.65

Mockingbird Common

      TX   Dallas-Fort Worth-Arlington   1987   120,321   120,321   100.0   100.0       —     48,525   Tom Thumb   $ 14.65

North Hills

      TX   Austin-Round Rock   1995   144,020   144,020   95.1   95.1       —     60,465   H.E.B.   $ 20.11

Panther Creek

      TX   Houston-Baytown-Sugar Land   1994   165,560   165,560   92.1   92.1       —     65,800   Randall’s Food   $ 16.48

Preston Park

      TX   Dallas-Fort Worth-Arlington   1985   239,333   239,333   92.9   92.9       —     53,118   Tom Thumb   $ 24.61

Prestonbrook

      TX   Dallas-Fort Worth-Arlington   1998   91,537   91,537   95.3   95.3       —     63,636   Kroger   $ 13.36

Prestonwood Park

      TX   Dallas-Fort Worth-Arlington   1999   101,167   101,167   51.4   51.4       62,322   62,322   (Albertsons)   $ 21.15

Rockwall Town Center

      TX   Dallas-Fort Worth-Arlington   2004   46,095   46,095   94.6   94.6       73,770   57,017   (Kroger)   $ 22.94

Shiloh Springs

  JV-USAA   20   TX   Dallas-Fort Worth-Arlington   1998   110,040   22,008   91.2   91.2       —     60,932   Kroger   $ 14.12

Signature Plaza

      TX   Dallas-Fort Worth-Arlington   2004   32,414   32,414   68.8   68.8       61,962   61,962   (Kroger)   $ 21.22

Sterling Ridge

      TX   Houston-Baytown-Sugar Land   2000   128,643   128,643   100.0   100.0       —     63,373   Kroger   $ 17.73

Sweetwater Plaza

  JV-C   20   TX   Houston-Baytown-Sugar Land   2000   134,045   26,809   96.6   96.6       —     65,241   Kroger   $ 16.19

Trophy Club

      TX   Dallas-Fort Worth-Arlington   1999   106,507   106,507   88.6   88.6       —     63,654   Tom Thumb   $ 13.03

Waterside Marketplace

      TX   Houston-Baytown-Sugar Land   2007   24,858   24,858   92.5   92.5       102,984   102,984   (Kroger)   $ 22.82

Weslayan Plaza East

  JV-GRI   25   TX   Houston-Baytown-Sugar Land   1969   169,693   42,423   94.8   94.8       —     —       $ 13.26

Weslayan Plaza West

  JV-GRI   25   TX   Houston-Baytown-Sugar Land   1969   185,964   46,491   98.8   98.8       —     51,960   Randall’s Food   $ 16.62

Westwood Village

      TX   Houston-Baytown-Sugar Land   2006   183,424   183,424   85.3   85.3       126,874   —     (Target)   $ 15.47

Woodway Collection

  JV-GRI   25   TX   Houston-Baytown-Sugar Land   1974   111,165   27,791   85.1   85.1       —     56,596   Randall’s Food   $ 14.63
              TX           4,358,457   3,333,187   89.8   89.2   91.3   91.1   804,358   1,952,769          

601 King Street

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1980   8,349   2,087   73.7   73.7       —     —       $ 46.70

Ashburn Farm Market Center

      VA   Washington-Arlington-Alexandria   2000   91,905   91,905   95.7   95.7       —     48,999   Giant Food   $ 21.10

Ashburn Farm Village Center

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1996   88,897   22,224   89.3   89.3       —     57,030   Shoppers Food Warehouse   $ 13.23

Braemar Shopping Center

  JV-RC   25   VA   Washington-Arlington-Alexandria   2004   96,439   24,110   94.8   94.8       —     57,860   Safeway   $ 17.02

Centre Ridge Marketplace

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1996   104,100   26,025   94.5   94.5       —     55,138   Shoppers Food Warehouse   $ 16.00

Cheshire Station

      VA   Washington-Arlington-Alexandria   2000   97,156   97,156   100.0   100.0       —     55,163   Safeway   $ 16.70

Culpeper Colonnade

      VA   Culpeper   2006   62,114   62,114   93.8   93.8       127,307   68,421   Martin’s, (Target)   $ 16.23

Fairfax Shopping Center

      VA   Washington-Arlington-Alexandria   1955   78,711   78,711   78.2   78.2       —     —       $ 13.25

Festival at Manchester Lakes

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1990   165,130   41,283   97.9   97.9       —     65,000   Shoppers Food Warehouse   $ 22.39

 

34


Portfolio Summary Report By Region

December 31, 2009

 

                          JVs at 100%   REG’s pro-rata
share
  JVs at
100%
    REG’s
pro-rata
share
    JVs at
100%
    REG’s
pro-rata
share
                 
Property Name   JV   REG’s
Ownership    %
    State   CBSA   Last Renovation
or Dev
  GLA   GLA   % Leased     % Leased    
Operating
   
Operating
   

Anchor-

Owned
GLA

  Grocery
Anchor
GLA
  Major
Tenants(1)
  Average
Base Rent/
Sq. Ft(2)

Fortuna Center Plaza

  JV-RRP   20   VA   Washington-Arlington-Alexandria   2004   90,131   18,026   100.0   100.0       123,735   66,870   Shoppers Food Warehouse, (Target)   $
 
 
14.14

Fox Mill Shopping Center

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1977   103,269   25,817   96.1   96.1       —     49,837   Giant Food   $ 20.48

Gayton Crossing

  JV-GRI   25   VA   Richmond   1983   156,917   39,229   97.1   97.1       —     38,408   Ukrop’s   $ 13.09

Greenbriar Town Center

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1972   340,006   85,002   97.6   97.6       —     62,319   Giant Food   $ 21.61

Hanover Village Shopping Center

  JV-GRI   25   VA   Richmond   1971   93,147   23,287   72.2   72.2       —     —       $ 9.74

Hollymead Town Center

  JV-C2   20   VA   Charlottesville   2004   153,739   30,748   97.0   97.0       142,500   60,607   Harris Teeter, (Target)   $ 19.74

Kamp Washington Shopping Center

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1960   71,825   17,956   95.8   95.8       —     —       $ 32.77

Kings Park Shopping Center

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1966   74,702   18,676   95.6   95.6       —     28,161   Giant Food   $ 23.34

Lorton Station Marketplace

  JV-C2   20   VA   Washington-Arlington-Alexandria   2005   132,445   26,489   97.3   97.3       —     63,000   Shoppers Food Warehouse   $ 18.89

Lorton Town Center

  JV-C2   20   VA   Washington-Arlington-Alexandria   2005   51,807   10,361   88.5   88.5       —     —       $ 28.36

Market at Opitz Crossing

      VA   Washington-Arlington-Alexandria   2003   149,791   149,791   91.4   91.4       —     51,922   Safeway   $ 14.35

Saratoga Shopping Center

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1977   113,013   28,253   97.8   97.8       —     55,713   Giant Food   $ 16.20

Shops at County Center

      VA   Washington-Arlington-Alexandria   2005   96,695   96,695   96.9   96.9       —     52,409   Harris Teeter   $ 20.13

Signal Hill

  JV-C2   20   VA   Washington-Arlington-Alexandria   2004   95,172   19,034   97.5   97.5       —     67,470   Shoppers Food Warehouse   $ 18.83

Stonewall

      VA   Washington-Arlington-Alexandria   2007   287,744   287,744   93.8   93.8       —     140,000   Wegmans   $ 14.30

Town Center at Sterling Shopping Center

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1980   190,069   47,517   92.4   92.4       —     46,935   Giant Food   $ 16.93

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   $ 20.85

Village Shopping Center

  JV-GRI   25   VA   Richmond   1948   111,177   27,794   100.0   100.0       —     45,023   Ukrop’s   $ 18.13

Willston Centre I

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1952   105,376   26,344   92.3   92.3       —     —       $ 21.32

Willston Centre II

  JV-GRI   25   VA   Washington-Arlington-Alexandria   1986   127,449   31,862   96.0   96.0       140,984   42,491   Safeway, (Target)   $ 18.71
              VA           3,635,546   1,515,895   94.9   94.1   95.0   94.2   534,526   1,327,200          

Aurora Marketplace

  JV-GRI   25   WA   Seattle-Tacoma-Bellevue   1991   106,921   26,730   97.2   97.2       —     48,893   Safeway   $ 14.83

Cascade Plaza

  JV-C   20   WA   Seattle-Tacoma-Bellevue   1999   211,072   42,214   94.2   94.2       —     49,440   Safeway   $ 10.19

Eastgate Plaza

  JV-GRI   25   WA   Seattle-Tacoma-Bellevue   1956   78,230   19,558   100.0   100.0       —     28,775   Albertsons   $ 21.16

Inglewood Plaza

      WA   Seattle-Tacoma-Bellevue   1985   17,253   17,253   100.0   100.0       —     —       $ 28.53

Orchards Market Center I

  JV-RRP   20   WA   Portland-Vancouver-Beaverton   2004   100,663   20,133   100.0   100.0       —     —     Wholesale Sports   $ 12.51

Orchards Market Center II

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

Overlake Fashion Plaza

  JV-GRI   25   WA   Seattle-Tacoma-Bellevue   1987   80,555   20,139   96.9   96.9       230,300   —     (Sears)   $ 21.97

Pine Lake Village

      WA   Seattle-Tacoma-Bellevue   1989   102,899   102,899   100.0   100.0       —     40,982   Quality Foods   $ 19.80

Sammamish-Highlands

      WA   Seattle-Tacoma-Bellevue   1992   101,289   101,289   95.1   95.1       55,000   55,000   (Safeway)   $ 24.03

Southcenter

      WA   Seattle-Tacoma-Bellevue   1990   58,282   58,282   77.2   77.2       111,900   —     (Target)   $ 34.48

Thomas Lake

      WA   Seattle-Tacoma-Bellevue   1998   103,872   103,872   96.4   96.4       —     50,065   Albertsons   $ 14.58
              WA           1,038,514   589,847   95.4   94.3   95.4   94.3   397,200   273,155          

Racine Centre Shopping Center

  JV-GRI   25   WI   Racine   1988   135,827   33,957   98.2   98.2       —     50,979   Piggly Wiggly   $ 7.41

Whitnall Square Shopping Center

  JV-GRI   25   WI   Milwaukee-Waukesha-West Allis   1989   133,301   33,325   97.2   97.2       —     69,090   Pick ’N’ Save   $ 7.63
              WI           269,128   67,282   97.7   97.7   97.7   97.7   —     120,069          
                             

Regency Centers Total

                        44,971,962   28,116,293   92.1   91.4   93.2   93.1   8,039,358   17,655,248          
                                                                         

(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-D:    Co-investment Partnership with Macquarie and DESCO
JV-GRI:    Co-investment Partnership with GRI and Macquarie
JV-M:    Co-investment Partnership with Macquarie
JV-M3:    Co-investment Partnership with Macquarie
JV-O:    Other, single property Co-investment Partnerships
JV-RC:    Co-investment Partnership with CalSTRS
JV-RRP:    Regency Retail Partners (open-end fund)
JV-USAA:    Co-investment Partnership with USAA

Properties managed by Regency, but not owned

 

Ocala Corners

   FL    Tallahassee    86,772

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

Lindbergh Crossing

   GA    Atlanta-Sandy Springs-Marietta    27,059

Roswell Crossing

   GA    Atlanta-Sandy Springs-Marietta    201,979

Trowbridge Crossing

   GA    Atlanta-Sandy Springs-Marietta    62,558

Woodstock Crossing

   GA    Atlanta-Sandy Springs-Marietta    66,122

Franklin Square

   KY    Frankfort    203,317

Centennial Crossroads Plaza

   NV    Las Vegas-Paradise    99,064

Regency Milford Center

   OH    Cincinnati-Middletown    108,923

Hillsboro Market Center

   OR    Portland-Vancouver-Beaverton    148,051

Cherry Park Market

   OR    Portland-Vancouver-Beaverton    113,518
        
         

Total square footage managed by Regency, but not owned

      1,281,507
         

 

35


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

December 31, 2009

 

Tenant    Tenant
GLA(1)
   % of
Company-
Owned GLA (1)
    Total
Annualized
Base Rent (2)
  

% of

Total
Annualized
Base
Rent (2)

    # of Leased
Stores
   # of
Leased
Stores in
JV

Kroger

   2,209,184    7.98   $ 20,462,378    4.85   46    13

Publix

   1,902,503    6.87     17,615,932    4.17   54    19

Safeway

   1,601,669    5.78     15,488,636    3.67   55    31

Supervalu

   882,406    3.19     10,337,559    2.45   28    15

CVS

   449,045    1.62     6,923,620    1.64   50    23

Blockbuster Video

   268,623    0.97     5,708,551    1.35   71    28

TJX Companies

   406,252    1.47     4,149,162      23    11

Whole Foods

   139,796    0.50     3,952,760    0.94   5    2

Ross Dress For Less

   241,538    0.87     3,782,603    0.90   16    10

Sports Authority

   181,523    0.66     3,458,514    0.82   5    1

Starbucks

   98,478    0.36     3,302,076    0.78   88    35

Sears Holdings

   435,250    1.57     3,297,617    0.78   14    8

PETCO

   189,538    0.68     3,273,941    0.78   23    12

Wells Fargo Bank

   61,579    0.22     3,178,196    0.75   49    29

Walgreens

   176,165    0.64     2,971,809    0.70   17    6

Rite Aid

   198,992    0.72     2,924,740    0.69   25    14

H.E.B.

   210,413    0.76     2,771,745    0.66   4    2

Schnucks

   308,578    1.11     2,687,565    0.64   31    31

Bank of America

   68,847    0.25     2,611,264    0.62   32    15

Subway

   90,705    0.33     2,571,552    0.61   111    53

The UPS Store

   95,313    0.34     2,442,339    0.58   98    41

Target

   268,922    0.97     2,392,748    0.57   4    2

Hallmark

   135,374    0.49     2,366,096    0.56   51    28

Ahold

   135,773    0.49     2,348,193    0.56   10    8

Harris Teeter

   182,108    0.66     2,315,621    0.55   7    4

Michael’s

   190,501    0.69     2,284,210    0.54   12    4

JPMorgan Chase Bank

   59,161    0.21     2,277,678    0.54   23    6

Home Depot

   135,604    0.49     2,250,231    0.53   4    1

PetSmart

   140,491    0.51     2,159,950    0.51   9    4

Stater Bros.

   139,961    0.51     2,122,914    0.50   4    1

Staples

   147,382    0.53     2,116,261    0.50   12    6

Fuel Pad base rent (below) is included in the respective grocer’s annualized base rent above.

 

Grocer fuel pads on ground leases

   Annualized
Base Rent (2)

Safeway Total

   $ 101,550

Kroger Total

     34,450

Schnucks Total

     6,540

 

GLA owned and occupied by the anchor not included above:

        # of Tenant-
Owned Stores
   # of
Stores
including
Tenant-
Owned

Target

   1,910,622    20    24

Kroger

   679,332    9    55

Safeway

   314,000    6    61

Sears Holdings

   57,550    1    15

Supervalu

   72,533    3    31

Publix

   62,771    1    55
          
   3,096,808      
          

 

(1) GLA includes only Regency’s pro-rata share of GLA in unconsolidated co-investment partnerships.
(2) Annualized Base Rent includes only Regency’s pro-rata share of rent from unconsolidated co-investment partnerships.

 

36


Significant Tenant Rents - Wholly Owned and 100% of Co-investment Partnerships

December 31, 2009

 

Tenant    Tenant
GLA (1)
   % of
Company-
Owned GLA (1)
    Total
Annualized
Base Rent (2)
  

% of

Total
Annualized
Base
Rent (2)

    # of
Leased
Stores
   # of
Leased
Stores
in JV

Safeway

   2,935,520    6.63   $ 30,499,890    4.58   55    31

Kroger

   2,765,586    6.25     25,058,550    3.76   46    13

Publix

   2,508,156    5.66     23,514,951    3.53   54    19

Supervalu

   1,494,411    3.37     16,549,476    2.49   28    15

Schnucks

   1,887,329    4.26     16,437,709    2.47   31    31

CVS

   708,226    1.60     11,208,950    1.68   50    23

Blockbuster Video

   382,534    0.86     8,067,852    1.21   71    28

Ross Dress For Less

   461,206    1.04     6,744,011    1.01   16    10

TJX Companies

   634,557    1.43     6,618,595    0.99   23    11

PETCO

   326,095    0.74     5,964,618    0.90   23    12

Wells Fargo Bank

   113,640    0.26     5,802,037    0.87   49    29

Whole Foods

   214,182    0.48     5,229,200    0.79   5    2

Ahold

   416,685    0.94     4,970,018    0.75   10    8

Starbucks

   142,899    0.32     4,834,873    0.73   88    35

Target

   355,431    0.80     4,738,724    0.71   4    2

Rite Aid

   354,008    0.80     4,720,033    0.71   25    14

Sears Holdings

   596,196    1.35     4,712,450    0.71   14    8

Bank of America

   97,463    0.22     4,216,629    0.63   32    15

H.E.B.

   310,607    0.70     4,146,745    0.62   4    2

Subway

   148,091    0.33     4,142,058    0.62   111    53

Hallmark

   236,937    0.54     3,968,533    0.60   51    28

24 Hour Fitness

   198,706    0.45     3,959,205    0.59   6    4

Walgreens

   235,971    0.53     3,900,542    0.59   17    6

Harris Teeter

   315,760    0.71     3,884,755    0.58   7    4

Sports Authority

   209,757    0.47     3,810,032    0.57   5    1

Toys “R” Us

   262,446    0.59     3,638,586    0.55   6    5

The UPS Store

   140,731    0.32     3,575,406    0.54   98    41

Staples

   249,067    0.56     3,423,381    0.51   12    6

H & R Block

   139,692    0.32     3,331,965    0.50   92    50

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

   $ 237,000

Kroger Total

     44,200

Schnucks Total

     40,000

 

GLA owned and occupied by the anchor not included above:

        # of Tenant-
Owned Stores
   # of
Stores
including
Tenant-
Owned

Target

   2,636,406    20    24

Kroger

   727,332    9    55

Safeway

   314,000    6    61

Sears Holdings

   230,200    1    15

Supervalu

   101,721    3    31

Publix

   62,771    1    55
          
   4,072,430      
          

 

(1) GLA includes 100% of the GLA in unconsolidated co-investment partnerships.
(2) Total Annualized Base Rent includes 100% of the base rent in unconsolidated co-investment partnerships.

 

37


Tenant Lease Expirations

December 31, 2009

 

All Tenants

                                            
    

Regency’s Pro-Rata Share

       

Co-investment Partnerships at 100%

Lease

Expiration

Year

   Pro-Rata
Expiring GLA
  

Percent

of Pro-

Rata

Expiring
GLA

  

Pro-Rata

In-Place Minimum
Rent Under

Expiring

Leases

  

Percent

of

Expiring
Pro-Rata
Minimum
Rent (2)

   Pro-rata
Expiring
A.B.R
        Expiring
GLA at 100%
   Percent of
Expiring
GLA
  

In-Place Minimum
Rent Under
Expiring Leases

at 100%

  

Percent

of

Expiring
Minimum
Rent (2)

(1)

   332,341    1.3%    $ 6,597,904    1.6%    $ 19.85       603,791    1.5%    $ 11,159,545    1.7%

2010

   2,403,843    9.6%      46,441,879    11.0%      19.32       3,894,241    9.6%      72,411,938    10.9%

2011

   2,865,300    11.5%      50,980,187    12.1%      17.79       4,297,545    10.6%      78,684,743    11.8%

2012

   3,305,426    13.2%      61,187,816    14.5%      18.51       5,092,450    12.6%      93,506,495    14.0%

2013

   2,435,983    9.7%      46,169,653    10.9%      18.95       4,166,582    10.3%      72,975,479    10.9%

2014

   2,254,932    9.0%      42,849,004    10.1%      19.00       3,490,453    8.6%      66,380,036    10.0%

2015

   756,837    3.0%      12,883,157    3.0%      17.02       1,419,762    3.5%      23,887,117    3.6%

2016

   700,283    2.8%      12,135,224    2.9%      17.33       1,622,611    4.0%      25,232,706    3.8%

2017

   1,215,920    4.9%      21,081,969    5.0%      17.34       2,111,040    5.2%      34,641,437    5.2%

2018

   1,251,759    5.0%      19,545,813    4.6%      15.61       1,859,446    4.6%      28,701,774    4.3%

2019

   1,127,900    4.5%      16,444,918    3.9%      14.58       1,733,232    4.3%      25,012,783    3.8%
                          

10 Year Total

   18,650,523    74.6%      336,317,525    79.5%      18.03       30,291,153    74.9%      532,594,054    79.9%

Thereafter

   6,350,889    25.4%      86,676,289    20.5%      13.65       10,158,131    25.1%      134,036,578    20.1%
                          
   25,001,412    100.0%    $ 422,993,814    100.0%    $ 16.92       40,449,284    100.0%    $ 666,630,632    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)

   26,648    0.2%    $ 185,273    0.1%    $ 6.95       106,590    0.5%    $ 741,090    0.3%

2010

   528,305    3.9%      4,397,743    3.1%      8.32       1,027,651    4.5%      8,878,845    3.7%

2011

   1,028,903    7.6%      7,605,220    5.3%      7.39       1,417,704    6.2%      11,323,196    4.7%

2012

   1,221,095    9.0%      11,784,605    8.2%      9.65       1,855,293    8.2%      17,697,095    7.4%

2013

   825,500    6.1%      6,870,283    4.8%      8.32       1,699,877    7.5%      14,167,018    5.9%

2014

   800,521    5.9%      7,866,711    5.5%      9.83       1,186,724    5.2%      12,829,778    5.4%

2015

   401,241    3.0%      4,438,515    3.1%      11.06       804,625    3.5%      8,644,537    3.6%

2016

   417,718    3.1%      4,714,028    3.3%      11.29       1,048,076    4.6%      11,680,356    4.9%

2017

   743,929    5.5%      8,818,436    6.2%      11.85       1,472,439    6.5%      17,844,782    7.5%

2018

   815,124    6.0%      8,867,285    6.2%      10.88       1,251,601    5.5%      13,749,608    5.7%

2019

   902,934    6.7%      11,293,116    7.9%      12.51       1,379,312    6.1%      16,578,196    6.9%
                          

10 Year Total

   7,711,918    56.9%      76,841,214    53.8%      9.96       13,249,892    58.4%      134,134,501    56.1%

Thereafter

   5,829,939    43.1%      66,072,692    46.2%      11.33       9,445,269    41.6%      105,051,738    43.9%
                          
   13,541,857    100.0%    $ 142,913,906    100.0%    $ 10.55       22,695,161    100.0%    $ 239,186,239    100.0%
         

Reflects in place leases as of December 31, 2009, assuming that no tenants exercise renewal options.

(1) Leases currently under month to month lease or in process of renewal.
(2) Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements.
(3) Anchor tenants represent any tenant at least 20,000 square feet.

 

38


Tenant Lease Expirations

December 31, 2009

 

Inline Tenants

                                                 
    

Regency’s Pro-Rata Share

       

Co-investment Partnerships at 100%

 

Lease

Expiration

Year

   Pro-Rata
Expiring GLA
  

Percent
of Pro-

Rata
Expiring
GLA

   

Pro-Rata In-

Place Minimum
Rent Under
Expiring

Leases

   Percent
of
Expiring
Pro-Rata
Minimum
Rent (2)
    Pro-rata
Expiring
A.B.R
        Expiring
GLA at 100%
   Percent of
Expiring GLA
   

In-Place Minimum
Rent Under
Expiring Leases

at 100%

  

Percent

of
Expiring
Minimum
Rent (2)

 

(1)

   305,694    2.7   $ 6,412,632    2.3   $ 20.98       497,201    2.8   $ 10,418,455    2.4

2010

   1,875,538    16.4     42,044,137    15.0     22.42       2,866,590    16.1     63,533,093    14.9

2011

   1,836,397    16.0     43,374,967    15.5     23.62       2,879,841    16.2     67,361,547    15.8

2012

   2,084,331    18.2     49,403,211    17.6     23.70       3,237,157    18.2     75,809,400    17.7

2013

   1,610,482    14.1     39,299,370    14.0     24.40       2,466,705    13.9     58,808,462    13.8

2014

   1,454,411    12.7     34,982,294    12.5     24.05       2,303,729    13.0     53,550,258    12.5

2015

   355,596    3.1     8,444,642    3.0     23.75       615,137    3.5     15,242,580    3.6

2016

   282,565    2.5     7,421,196    2.6     26.26       574,535    3.2     13,552,349    3.2

2017

   471,991    4.1     12,263,533    4.4     25.98       638,601    3.6     16,796,656    3.9

2018

   436,635    3.8     10,678,527    3.8     24.46       607,845    3.4     14,952,165    3.5

2019

   224,966    2.0     5,151,802    1.8     22.90       353,920    2.0     8,434,587    2.0
           

10 Year Total

   10,938,605    95.5     259,476,311    92.6     23.72       17,041,261    96.0     398,459,552    93.2

Thereafter

   520,950    4.5     20,603,598    7.4     39.55       712,862    4.0     28,984,840    6.8
           
   11,459,555    100.0   $ 280,079,909    100.0   $ 24.44       17,754,123    100.0   $ 427,444,393    100.0
           

Reflects in place leases as of December 31, 2009, assuming that no tenants exercise renewal options.

(1) Leases currently under month to month lease or in process of renewal.
(2) Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements.

 

39


Earnings and Valuation Guidance

September 30, 2009

 

     Annual Guidance
($000s except per share numbers)    2007A    2008A    2009A    2010E    1Q10E
         

FFO / Share (for actuals please see related press release)

                  $2.12-$2.34    $.47-$.52

Recurring FFO / Share

                  $2.11-$2.31    $.48-$.53
         

Operating Portfolio — Wholly owned and Regency’s pro-rata share of co-investment partnerships:

                        

Percent leased at period end

     95.0%      93.8%      93.1%    90.0% - 92.5%     

Same store growth

     3.0%      2.6%      -6.7%    (4.0)% -(1.0)%     

Rental rate growth

     13.0%      10.6%      -2.7%    (8.0)% - (2.0)%     

Percentage Rent — Consolidated Only

   $ 4,678    $ 4,260    $ 3,584    $2,600 - $3,200     

Recovery Rate — Consolidated Only – All Properties

     78.5%      79.4%      73.7%    73% - 75%     

Operating Portfolio only excluding development

     81.0%      83.0%      77.3%    77% - 79%     
         

Investment Activity

                        

Acquisitions - consolidated

   $ 105,984    $ 0    $ 0    $50,000-$100,000     

Cap rate

     6.0%      0.0%      0.0%    7.5% - 8.5%     
         

JV Acquisitions - 3rd Party (gross $)

   $ 507,850    $ 121,775    $ 17,884    $50,000-$100,000     

Cap rate

     6.4%      6.5%      9.3%    7.5% - 8.5%     

REG % ownership

     17%      20%      50%    20%     
         

JV Acquisitions - REG contributions (gross $)

   $ 126,375    $ 157,894    $ 133,865    $0     

Cap rate

     6.2%      7.0%      8.8%    0.0%     

REG % ownership

     20%      20%      20%    0%     
         

Dispositions - op. properties (REG Pro-Rata)

   $ 82,110    $ 64,313    $ 136,117    $25,000-$75,000     

Cap rate (average)

     7.2%      7.9%      8.1%    9% - 9.5%     
         

Development starts

   $ 378,831    $ 176,891    $ 29,814    $0-$50,000     
         

Development completions - net costs

   $ 326,555    $ 102,888    $ 111,257    $200,000-$306,000     
         

NOI yield on completions (net dev costs)

     9.0%      10.3%      7.9%    7.70%-8.0%     
         

Transaction profits net of taxes and dead deal costs *

   $ 57,927    $ 42,411    $ 23,233    $1,000-$2,500     

Minority share of transaction profits

   $ 0    $ 0    $ 0    $0     

Third party fees and commissions

   $ 33,064    $ 36,332    $ 30,508    $24,000-$26,000     

*        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. 2009A includes $13.1 million of promote income.

                
Net Asset Valuation Guidance:                         

Estimated market value of expansion land and outparcels available

   $ 47,214    $ 37,820    $ 40,614      

NOI from CIP properties (fourth quarter only)

   $ 2,742    $ 6,637    $ 9,689      

NOI from leases signed but not yet rent-paying in operating properties (including stabilized developments)

   $ 1,735    $ 1,212    $ 478      

Straight-line rent receivable

   $ 32,531    $ 36,029    $ 39,458      
                

Forward-looking statements involve risks, uncertainties and assumptions. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.

 

40


Reconciliation of FFO and Recurring FFO Guidance to Net Income

December 31, 2009

All numbers are per share except weighted average shares

 

Funds From Operations Guidance:    Three Months Ended
March 31, 2010
   Full Year 2010  

Net income attributable to common stockholders

   $ (0.04   0.01    $ 0.08        0.30   

Adjustments to reconcile net income to FFO:

         

Depreciation expense and amortization

     0.51      0.51      2.04        2.04   

Loss (gain) on sale of operating properties

     —        —        —          —     
               

Funds From Operations

   $ 0.47      0.52    $ 2.12        2.34   
               

Adjustments to reconcile FFO to Recurring FFO:

         

All non-recurring items as defined below

     0.00      0.00    $ (0.01   $ (0.03

Recurring Funds From Operations

   $ 0.48      0.53    $ 2.11        2.31   
               

Weighted average shares (000’s)

     83,194           83,663     

Regency considers FFO to be an accurate benchmark to its peer group and a meaningful performance measurement for the company because it excludes various items in net income that do not relate to or are not indicative of the operating performance of the ownership, management and development of real estate. FFO is defined by the National Association of Real Estate Investment Trusts generally as net income attributable to common stockholders (computed in accordance with GAAP), (1) excluding real estate depreciation and amortization and gains and losses from sales of operating properties (excluding gains and losses from the sale of development properties or land), (2) after adjustment for unconsolidated partnerships and joint ventures computed on the same basis as item 1 and (3) excluding items classified by GAAP as extraordinary.

Regency also provides “Recurring FFO” for the purpose of excluding those items considered non-recurring that are included within FFO. Non -recurring income would include transaction profits, net, which is comprised of development and outparcel gains, and non-recurring transaction fees such as promote income, net of dead deal costs and applicable income taxes. Non-recurring expenses would include provisions for impairment, restructuring charges, losses on early debt stock extinguishments, and other signficant one-time charges considered non-recurring.

 

41

Capital availibility posted on its website

Exhibit 99.3

Capital Availability

Assumes no property sales, no additional cash flow, no additional consolidated refinancings

(as of February 2, 2010)

 

($ thousands)                   
     2010     2011     2012  

Capital Sources:

      

Line commitments combined

   $ 713,833      $ —        $ —     

Outstanding line balance - 2/2/10

     —          —          —     

Line maturity - 2/11/11 & 2/11/12

     —          (113,833     (600,000

Refinance of 2/11/12 line expiration

     —          —          600,000   
        

Line Availability

     713,833        555,092        270,341   

Cash balance - 2/2/10

     100,239        —          —     

Forward equity offering (net of costs)

     235,000        —          —     
        

Funding Availability before Capital Requirements

     1,049,072        555,092        270,341   
        

Capital Requirements:

      

Financing requirements - maturing consolidated debt

     (168,984     (205,754     (250,000

Assumed equity requirement to refinance maturing JV mortgage debt

     (146,181     (54,180     (6,066

Net costs to complete in-process developments

     (53,982     (6,817     4,873   

Derivative settlement

     (11,000     (18,000     —     
        

Total Capital Requirements

     (380,147     (284,751     (251,193
        

Total Capital Availability

   $ 668,925      $ 270,341      $ 19,148