SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-K
x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
or
For the transition period from to
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 1-12298 (Regency Centers Corporation)
Commission File Number 0-24763 (Regency Centers, L.P.)
REGENCY CENTERS CORPORATION
REGENCY CENTERS, L.P.
(Exact name of registrant as specified in its charter)
FLORIDA (REGENCY CENTERS CORPORATION) | 59-3191743 | |
DELAWARE (REGENCY CENTERS, L.P.) | 59-3429602 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
One Independent Drive, Suite 114 Jacksonville, Florida 32202 | (904) 598-7000 | |
(Address of principal executive offices) (zip code) | (Registrant's telephone number, including area code) | |
Securities registered pursuant to Section 12(b) of the Act:
Regency Centers Corporation
Title of each class | Name of each exchange on which registered | |
Common Stock, $.01 par value | New York Stock Exchange | |
6.625% Series 6 Cumulative Redeemable Preferred Stock, $.01 par value | New York Stock Exchange | |
6.000% Series 7 Cumulative Redeemable Preferred Stock, $.01 par value | New York Stock Exchange | |
Title of each class | Name of each exchange on which registered | |
None | N/A | |
Securities registered pursuant to Section 12(g) of the Act:
Regency Centers Corporation: None
Regency Centers, L.P.: Class B Units of Partnership Interest
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Regency Centers Corporation YES x NO o Regency Centers, L.P. YES x NO o
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act
Regency Centers Corporation YES o NO x Regency Centers, L.P. YES o NO x
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Regency Centers Corporation YES x NO o Regency Centers, L.P. YES x NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Regency Centers Corporation YES x NO o Regency Centers, L.P. YES x NO o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.
Regency Centers Corporation x Regency Centers, L.P. x
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Regency Centers Corporation:
Large accelerated filer | x | Accelerated filer | o | |
Non-accelerated filer | o | Smaller reporting company | o | |
Regency Centers, L.P.:
Large accelerated filer | o | Accelerated filer | x | |
Non-accelerated filer | o | Smaller reporting company | o | |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Regency Centers Corporation YES o NO x Regency Centers, L.P. YES o NO x
State the aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such common equity, as of the last business day of the registrants' most recently completed second fiscal quarter.
Regency Centers Corporation $5,045,698,716 Regency Centers, L.P. N/A
The number of shares outstanding of the Regency Centers Corporation’s voting common stock was 94,127,031 as of February 18, 2015.
Documents Incorporated by Reference
Portions of Regency Centers Corporation's proxy statement in connection with its 2015 Annual Meeting of Stockholders are incorporated by reference in Part III.
EXPLANATORY NOTE
This report combines the annual reports on Form 10-K for the year ended December 31, 2014 of Regency Centers Corporation and Regency Centers, L.P. Unless stated otherwise or the context otherwise requires, references to “Regency Centers Corporation” or the “Parent Company” mean Regency Centers Corporation and its controlled subsidiaries; and references to “Regency Centers, L.P.” or the “Operating Partnership” mean Regency Centers, L.P. and its controlled subsidiaries. The term “the Company” or “Regency” means the Parent Company and the Operating Partnership, collectively.
The Parent Company is a real estate investment trust (“REIT”) and the general partner of the Operating Partnership. The Operating Partnership's capital includes general and limited common Partnership Units (“Units”). As of December 31, 2014, the Parent Company owned approximately 99.8% of the Units in the Operating Partnership and the remaining limited Units are owned by investors. The Parent Company owns all of the Series 6 and 7 Preferred Units of the Operating Partnership. As the sole general partner of the Operating Partnership, the Parent Company has exclusive control of the Operating Partnership's day-to-day management.
The Company believes combining the annual reports on Form 10-K of the Parent Company and the Operating Partnership into this single report provides the following benefits:
• | Enhances investors' understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business; |
• | Eliminates duplicative disclosure and provides a more streamlined and readable presentation; and |
• | Creates time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
Management operates the Parent Company and the Operating Partnership as one business. The management of the Parent Company consists of the same individuals as the management of the Operating Partnership. These individuals are officers of the Parent Company and employees of the Operating Partnership.
The Company believes it is important to understand the few differences between the Parent Company and the Operating Partnership in the context of how the Parent Company and the Operating Partnership operate as a consolidated company. The Parent Company is a REIT, whose only material asset is its ownership of partnership interests of the Operating Partnership. As a result, the Parent Company does not conduct business itself, other than acting as the sole general partner of the Operating Partnership, issuing public equity from time to time and guaranteeing certain debt of the Operating Partnership. The Parent Company does not hold any indebtedness, but guarantees all of the unsecured public debt and approximately 15% of the secured debt of the Operating Partnership. The Operating Partnership holds all the assets of the Company and retains the ownership interests in the Company's joint ventures. Except for net proceeds from public equity issuances by the Parent Company, which are contributed to the Operating Partnership in exchange for partnership units, the Operating Partnership generates all remaining capital required by the Company's business. These sources include the Operating Partnership's operations, its direct or indirect incurrence of indebtedness, and the issuance of partnership units.
Stockholders' equity, partners' capital, and noncontrolling interests are the main areas of difference between the consolidated financial statements of the Parent Company and those of the Operating Partnership. The Operating Partnership's capital includes general and limited common Partnership Units, as well as Series 6 and 7 Preferred Units owned by the Parent Company. The limited partners' units in the Operating Partnership owned by third parties are accounted for in partners' capital in the Operating Partnership's financial statements and outside of stockholders' equity in noncontrolling interests in the Parent Company's financial statements. The Series 6 and 7 Preferred Units owned by the Parent Company are eliminated in consolidation in the accompanying consolidated financial statements of the Parent Company and are classified as preferred units of general partner in the accompanying consolidated financial statements of the Operating Partnership.
In order to highlight the differences between the Parent Company and the Operating Partnership, there are sections in this report that separately discuss the Parent Company and the Operating Partnership, including separate financial statements, controls and procedures sections, and separate Exhibit 31 and 32 certifications. In the sections that combine disclosure for the Parent Company and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company.
As general partner with control of the Operating Partnership, the Parent Company consolidates the Operating Partnership for financial reporting purposes, and the Parent Company does not have assets other than its investment in the Operating Partnership. Therefore, while stockholders' equity and partners' capital differ as discussed above, the assets and liabilities of the Parent Company and the Operating Partnership are the same on their respective financial statements.
TABLE OF CONTENTS
Item No. | Form 10-K Report Page | |
PART I | ||
1. | ||
1A. | ||
1B. | ||
2. | ||
3. | ||
4. | ||
PART II | ||
5. | ||
6. | ||
7. | ||
7A. | ||
8. | ||
9. | ||
9A. | ||
9B. | ||
PART III | ||
10. | ||
11. | ||
12. | ||
13. | ||
14. | ||
PART IV | ||
15. | ||
SIGNATURES | ||
16. | ||
Forward-Looking Statements
In addition to historical information, the following information contains forward-looking statements as defined under federal securities laws. These forward-looking statements include statements about anticipated changes in our revenues, the size of our development and redevelopment program, earnings per share and unit, returns and portfolio value, and expectations about our liquidity. These statements are based on current expectations, estimates and projections about the real estate industry and markets in which the Company operates, and management's beliefs and assumptions. Forward-looking statements are not guarantees of future performance and involve certain known and unknown risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Such risks and uncertainties are described further in the Item 1A. Risk Factors below. The following discussion should be read in conjunction with the accompanying Consolidated Financial Statements and Notes thereto of Regency Centers Corporation and Regency Centers, L.P. appearing elsewhere herein. We do not undertake any obligation to release publicly any revisions to such forward-looking statements to reflect events or uncertainties after the date hereof or to reflect the occurrence of uncertain events.
PART I
Item 1. Business
Regency Centers began its operations as a publicly-traded REIT in 1993, and currently owns direct or partial interests in 322 shopping centers, the majority of which are grocery-anchored community and neighborhood centers. Our centers are located in the top markets of 23 states and the District of Columbia, and contain 38.2 million square feet of gross leasable area, or 28.4 million square feet when including only our pro rata share of the 120 centers partially owned through co-investment partnerships.
Our mission is to be the preeminent grocery-anchored shopping center owner and developer through:
• | First-rate performance of our exceptionally merchandised and located national portfolio; |
• | Value-enhancing services of the best team of professionals in the business; |
• | Creation of superior growth in shareholder value. |
Our Strategy is to:
• | Sustain average annual 3% net operating income (“NOI”) growth from a high-quality portfolio of community and neighborhood shopping centers; |
• | Develop new high quality shopping centers at attractive returns on investment from a disciplined development program; |
• | Cost-effectively enhance our already strong balance sheet to reduce our cost of capital, provide financial flexibility and weather economic downturns; |
• | Engage a talented and dedicated team that operates efficiently and is recognized as a leader in the real estate industry and sustainability initiatives. |
Sustain average annual 3% NOI growth from high-quality portfolio of community and neighborhood shopping centers:
• | Own and develop centers that are located at key corners in our nation’s most attractive metro areas; |
• | Target trade areas characterized by their strong demographics and consumer buying power, and draw shoppers to our centers with highly productive anchor tenants; |
• | Attract the best national, regional and local retailers and restaurants; |
• | Pursue initiatives that reinforce the underlying quality of our portfolio and maximize long-term growth such as “Fresh Look,” an operating philosophy that guides our merchandising and place-making programs; |
• | Fortify future NOI growth by rigorously reviewing our portfolio to identify low growth assets for disposition; |
• | Opportunistically upgrade our portfolio by acquiring high quality shopping centers with superior upside in NOI growth funded from the sale of low growth assets. |
Develop new high quality shopping centers at attractive returns on investment from a disciplined development program:
• | We have an existing presence in our key markets with in-house expertise and anchor relationships; |
• | Long-term ownership of shopping center developments located in desirable infill markets; |
• | Anchor developments with dominant, national and regional chains and high volume specialty grocers; |
• | Limit size of program to manage total development exposure and risk; |
• | Create additional value through redevelopment of existing centers to benefit the operating portfolio; |
• | Fund development program primarily from the sale of low-growth assets in the existing portfolio. |
Cost-effectively enhance an already strong balance sheet to reduce our cost of capital, provide financial flexibility and weather economic downturns:
• | We have access to multiple sources of debt and equity through the capital markets and co-investment partnerships; |
1
• | Fund development and acquisitions from free cash flow, a disciplined match-funding strategy of selling low growth assets, and accessing favorably priced equity; |
• | Further reduce leverage when appropriate through organic growth in earnings and accessing the capital markets prudently; |
• | Rigorously manage our $800 million line of credit and maintain substantial uncommitted capacity; |
• | Maintain a large pool of unencumbered assets and excellent relationships with mortgage lenders; |
• | Maintain a well laddered debt maturity profile. |
Engage a talented and dedicated team that operates efficiently and is recognized as a leader in the real estate industry and sustainability initiatives:
• | We reflect our values by executing and successfully meeting our commitments to our people and our communities, a tradition we have embraced for over 50 years; |
• | Foster a values-based culture, offering a comprehensive benefits package and an engaging workplace environment; |
• | Believe in unwavering standards of honesty and integrity and build our reputation by maintaining the highest ethical principles. |
• | Offer a challenging, safe and dynamic work environment and support the professional development and the personal life of each employee. |
• | Encourage employees to achieve their personal health goals through a robust wellness program focused on education, awareness and prevention. |
• | Contribute to the betterment of our communities by supporting philanthropic programs with employee contribution matching and paid time off to volunteer. |
Sustainability
We recognize the importance of operating in a sustainable manner and are committed to reducing our environmental impact, including energy and water use, greenhouse gas emissions, and waste. We are committed to transparency with regard to our sustainability performance, risks and opportunities, and will continue to increase disclosure using industry accepted reporting frameworks. We believe our commitment to sustainability supports the Company in achieving key strategic objectives, leads to better risk management, enhances our relationships with key stakeholders, and is in the best interest of our shareholders.
Competition
We are among the largest owners of shopping centers in the nation based on revenues, number of properties, GLA, and market capitalization. There are numerous companies and individuals engaged in the ownership, development, acquisition, and operation of shopping centers that compete with us in our targeted markets, including grocery store chains that also anchor some of our shopping centers. This results in competition for attracting anchor tenants, as well as the acquisition of existing shopping centers and new development sites. We believe that our competitive advantages are driven by:
• | our locations within our market areas; |
• | the design and high quality of our shopping centers; |
• | the strong demographics surrounding our shopping centers; |
• | our relationships with our anchor tenants and our side-shop and out-parcel retailers; |
• | our practice of maintaining and renovating our shopping centers; and, |
• | our ability to source and develop new shopping centers. |
Employees
Our headquarters are located at One Independent Drive, Suite 114, Jacksonville, Florida. We presently maintain 17 market offices nationwide, where we conduct management, leasing, construction, and investment activities. As of December 31, 2014, we had 370 employees and we believe that our relations with our employees are good.
Compliance with Governmental Regulations
Under various federal, state and local laws, ordinances and regulations, we may be liable for the cost to remove or remediate certain hazardous or toxic substances at our shopping centers. These laws often impose liability without regard to whether the owner knew of, or was responsible for, the presence of the hazardous or toxic substances. The cost of required remediation and the owner's liability for remediation could exceed the value of the property and/or the aggregate assets of the owner. The presence of such substances, or the failure to properly remediate such substances, may adversely affect our ability to sell or lease the property or borrow using the property as collateral. While we have a number of properties that could require
2
or are currently undergoing varying levels of environmental remediation, known environmental remediation is not currently expected to have a material financial impact on us due to insurance programs designed to mitigate the cost of remediation, various state-regulated programs that shift the responsibility and cost to the state, and existing accrued liabilities for remediation.
Executive Officers
Our executive officers are appointed each year by our Board of Directors. Each of our executive officers has been employed by us in the position indicated in the list or positions indicated in the pertinent notes below. Each of our executive officers has been employed by us for more than five years.
Name | Age | Title | Executive Officer in Position Shown Since |
Martin E. Stein, Jr. | 62 | Chairman and Chief Executive Officer | 1993 |
Brian M. Smith | 60 | President and Chief Operating Officer | 2009 |
Lisa Palmer | 47 | Executive Vice President and Chief Financial Officer | 2013 (1) |
Dan M. Chandler, III | 48 | Managing Director - West | 2009 |
John S. Delatour | 55 | Managing Director - Central | 1999 |
James D. Thompson | 59 | Managing Director - East | 1993 |
(1) Ms. Palmer served as Senior Manager of Investment Services in 1996 and assumed the role of Vice President of Capital Markets in 1999. She served as Senior Vice President of Capital Markets from 2003 to 2012 until assuming the role of Executive Vice President and Chief Financial Officer in January 2013.
Company Website Access and SEC Filings
Our website may be accessed at www.regencycenters.com. All of our filings with the Securities and Exchange Commission (“SEC”) can be accessed free of charge through our website promptly after filing; however, in the event that the website is inaccessible, we will provide paper copies of our most recent annual report on Form 10-K, the most recent quarterly report on Form 10-Q, current reports filed or furnished on Form 8-K, and all related amendments, excluding exhibits, free of charge upon request. These filings are also accessible on the SEC's website at www.sec.gov.
General Information
Our registrar and stock transfer agent is Wells Fargo Bank, N.A. (“Wells Fargo Shareowner Services”), Mendota Heights, MN. We offer a dividend reinvestment plan (“DRIP”) that enables our stockholders to reinvest dividends automatically, as well as to make voluntary cash payments toward the purchase of additional shares. For more information, contact Wells Fargo Shareowner Services toll free at (800) 468-9716 or our Shareholder Relations Department at (904) 598-7000.
Our independent registered public accounting firm is KPMG LLP, Jacksonville, Florida. Our legal counsel is Foley & Lardner LLP, Jacksonville, Florida.
Annual Meeting
Our annual meeting will be held at The Ponte Vedra Inn & Club, 200 Ponte Vedra Blvd, Ponte Vedra Beach, Florida, at 8:30 a.m. on Tuesday, May 12, 2015.
3
Item 1A. Risk Factors
Risk Factors Related to Our Industry and Real Estate Investments
A shift in retail shopping from brick and mortar stores to internet sales may have an adverse impact on our revenues and cash flow.
Many retailers operating brick and mortar stores have made Internet sales a vital piece of their business. Although many of the retailers in our shopping centers either provide services or sell groceries, such that their customer base does not have a tendency toward online shopping, the shift to internet sales may adversely impact our retail tenants' sales causing those retailers to adjust the size or number of retail locations in the future. This shift could adversely impact our occupancy and rental rates, which would impact our revenues and cash flows.
Downturns in the retail industry likely will have a direct adverse impact on our revenues and cash flow.
Our properties consist primarily of grocery-anchored shopping centers. Our performance therefore is generally linked to economic conditions in the market for retail space. The market for retail space could be adversely affected by any of the following:
• | Weakness in the national, regional and local economies, which could adversely impact consumer spending and retail sales and in turn tenant demand for space and lead to increased store closings; |
• | Adverse financial conditions for grocery and retail anchors; |
• | Continued consolidation in the retail sector; |
• | Excess amount of retail space in our markets; |
• | Reduction in the demand by tenants to occupy our shopping centers as a result of reduced consumer demand for certain retail categories; |
• | The growth of super-centers and warehouse club retailers, such as those operated by Wal-Mart and Costco, and their adverse effect on traditional grocery chains; |
• | The impact of changing energy costs on consumers and its consequential effect on retail spending; and |
• | Consequences of any armed conflict involving, or terrorist attack against, the United States. |
To the extent that any of these conditions occur, they are likely to impact market rents for retail space, occupancy in the operating portfolios, our ability to sell, acquire or develop properties, and our cash available for distributions to stock and unit holders.
Our revenues and cash flow could be adversely affected if economic or market conditions deteriorate where our properties are geographically concentrated, which may impede our ability to generate sufficient income to pay expenses and maintain our properties.
The economic conditions in markets in which our properties are concentrated greatly influence our financial performance. During the year ended December 31, 2014, our properties in California, Florida, and Texas accounted for 30.6%, 11.3%, and 10.0%, respectively, of our net operating income from Consolidated Properties plus our pro-rata share from Unconsolidated Properties ("pro-rata basis"). Our revenues and cash available to pay expenses, maintain our properties, and for distributions to stock and unit holders could be adversely affected by this geographic concentration if market conditions, such as supply of or demand for retail space, deteriorate in California, Florida, or Texas relative to other geographic areas.
Our success depends on the success and continued presence of our “anchor” tenants.
Anchor tenants occupy large amounts of square footage, pay a significant portion of the total rents at a property and contribute to the success of other tenants by drawing significant numbers of customers to a property. We derive significant revenues from anchor tenants such as Kroger, Publix, and Safeway, who accounted for 4.5%, 3.8%, and 2.3%, respectively, of our total annualized base rent on a pro-rata basis, for the year ended December 31, 2014. Our net income could be adversely affected by the loss of revenues in the event a significant tenant:
• | Becomes bankrupt or insolvent; |
• | Experiences a downturn in its business; |
• | Materially defaults on its leases; |
• | Does not renew its leases as they expire; or |
• | Renews at lower rental rates. |
4
Some anchors have the right to vacate and prevent re-tenanting by paying rent for the balance of the lease term. Vacated anchor space, including space owned by the anchor, can reduce rental revenues generated by the shopping center because of the loss of the departed anchor tenant's customer drawing power. If a significant tenant vacates a property, co-tenancy clauses in select centers may allow other tenants to modify or terminate their rent or lease obligations. Co-tenancy clauses have several variants: they may allow a tenant to postpone a store opening if certain other tenants fail to open their stores; they may allow a tenant to close its store prior to lease expiration if another tenant closes its store prior to lease expiration; or more commonly, they may allow a tenant to pay reduced levels of rent until a certain number of tenants open their stores within the same shopping center.
A significant percentage of our revenues are derived from smaller shop tenants and our net income could be adversely impacted if our smaller shop tenants are not successful.
A significant percentage of our revenues are derived from smaller shop tenants (those occupying less than 10,000 square feet). Smaller shop tenants may be more vulnerable to negative economic conditions as they have more limited resources than larger tenants. Such tenants continue to face increasing competition from non-store retailers and growing e-commerce. In addition, some of these retailers may seek to reduce their store sizes as they increasingly rely on alternative distribution channels, including internet sales, and adjust their square footage needs accordingly. The types of smaller shop tenants vary from retail shops to service providers. If we are unable to attract the right type or mix of smaller shop tenants into our centers, our net income could be adversely impacted.
We may be unable to collect balances due from tenants in bankruptcy.
Although minimum rent is supported by long-term lease contracts, tenants who file bankruptcy have the legal right to reject any or all of their leases and close related stores. In the event that a tenant with a significant number of leases in our shopping centers files bankruptcy and rejects its leases, we could experience a significant reduction in our revenues and may not be able to collect all pre-petition amounts owed by that party.
Our real estate assets may be subject to impairment charges.
Our long-lived assets, primarily real estate held for investment, are carried at cost unless circumstances indicate that the carrying value of the assets may not be recoverable. We evaluate whether there are any indicators, including property operating performance and general market conditions, that the value of the real estate properties (including any related amortizable intangible assets or liabilities) may not be recoverable. Through the evaluation, we compare the current carrying value of the asset to the estimated undiscounted cash flows that are directly associated with the use and ultimate disposition of the asset. Our estimated cash flows are based on several key assumptions, including rental rates, costs of tenant improvements, leasing commissions, anticipated holding periods, and assumptions regarding the residual value upon disposition, including the exit capitalization rate. These key assumptions are subjective in nature and could differ materially from actual results. Changes in our disposition strategy or changes in the marketplace may alter the holding period of an asset or asset group, which may result in an impairment loss and such loss could be material to the Company's financial condition or operating performance. To the extent that the carrying value of the asset exceeds the estimated undiscounted cash flows, an impairment loss is recognized equal to the excess of carrying value over fair value.
The fair value of real estate assets is subjective and is determined through comparable sales information and other market data if available, or through use of an income approach such as the direct capitalization method or the traditional discounted cash flow approach. Such cash flow projections consider factors, including expected future operating income, trends and prospects, as well as the effects of demand, competition and other factors, and therefore are subject to management judgment. Changes in those factors could impact the determination of fair value. In estimating the fair value of undeveloped land, we generally use market data and comparable sales information.
These subjective assessments have a direct impact on our net income because recording an impairment charge results in an immediate negative adjustment to net income. There can be no assurance that we will not take additional charges in the future related to the impairment of our assets. Any future impairment could have a material adverse effect on our net income in the period in which the charge is taken.
Adverse global market and economic conditions could cause us to recognize additional impairment charges or otherwise harm our performance.
We are unable to predict the timing, severity, and length of adverse market and economic conditions. Adverse market and economic conditions may impede our ability to generate sufficient operating cash flow to pay expenses, maintain properties, pay distributions to our stock and unit holders, and refinance debt. During adverse periods, there may be significant uncertainty in the valuation of our properties and investments that could result in a substantial decrease in their value. No
5
assurance can be given that we would be able to recover the current carrying amount of all of our properties and investments in the future. Our failure to do so would require us to recognize additional impairment charges for the period in which we reached that conclusion, which could materially and adversely affect us and the market price of our common stock.
Unsuccessful development activities or a slowdown in development activities could have a direct impact on our revenues, revenue growth, and/or net income.
We actively pursue development opportunities. Development activities require various government and other approvals for entitlements and any delay in such approvals may significantly delay the development process. We may not recover our investment in development projects for which approvals are not received. We incur other risks associated with development activities, including:
• | The risk that we may be unable to lease developments to full occupancy on a timely basis; |
• | The risk that occupancy rates and rents of a completed project will not be sufficient to make the project profitable; |
• | The risk that development costs of a project may exceed original estimates, possibly making the project unprofitable; |
• | The risk that delays in the development and construction process could increase costs; |
• | The risk that we may abandon development opportunities and lose our investment in such opportunities; |
• | The risk that the size of our development pipeline will strain the organization's capacity to complete the developments within the targeted timelines and at the expected returns on invested capital; |
• | Changes in the level of future development and redevelopment activity could have an adverse impact on operating results by reducing the amount of capitalizable internal costs for development projects; and |
• | The lack of cash flow during the construction period. |
Our acquisition activities may not produce the returns that we expect.
Our investment strategy includes investing in high-quality shopping centers that are leased to market-dominant grocers, category-leading anchors, specialty retailers, or restaurants located in areas with high barriers to entry and above average household incomes and population densities. The acquisition of properties and/or companies entails risks that include, but are not limited to, the following, any of which could adversely affect our results of operations and our ability to meet our obligations:
• | Properties we acquire may fail to achieve the occupancy or rental rates we project, within the time frames we estimate, which may result in the properties' failure to achieve the returns we projected; |
• | Our pre-acquisition evaluation of the physical condition of each new investment may not detect certain defects or identify necessary repairs until after the property is acquired, which could significantly increase our total acquisition costs or decrease cash flow from the property; |
• | Our investigation of a company, property or building prior to our acquisition, and any representations we may receive from such seller, may fail to reveal various liabilities, which could reduce the cash flow from the acquisition or increase our acquisition costs; |
• | Our estimate of the costs to improve, reposition or redevelop a property may prove to be too low, or the time we estimate to complete the improvement, repositioning or redevelopment may be too short, either of which could result in the property failing to achieve the returns we have projected, either temporarily or for a longer time; |
• | We may not recover our costs from an unsuccessful acquisition; |
• | Our acquisition activities may distract our management and generate significant costs; and |
• | We may not be able to integrate an acquisition into our existing operations successfully. |
We may experience difficulty or delay in renewing leases or re-leasing space.
We derive most of our revenue from rent received from our tenants. We are subject to the risks that, upon expiration or termination of leases, leases for space in our properties may not be renewed, space may not be re-leased, or the terms of renewal or re-lease, including the cost of required renovations or concessions to tenants, may be less favorable than current lease terms. As a result, our results of operations and our net income could be adversely impacted.
6
We may be unable to sell properties when appropriate because real estate investments are illiquid.
Real estate investments generally cannot be sold quickly. Our inability to respond promptly to unfavorable changes in the performance of our investments could have an adverse effect on our ability to meet our obligations and make distributions to our stock and unit holders.
Geographic concentration of our properties makes our business vulnerable to natural disasters and severe weather conditions, which could have an adverse effect on our cash flow and operating results.
A significant portion of our property gross leasable area is located in areas that are susceptible to earthquakes, tropical storms, hurricanes, tornadoes, wildfires, and other natural disasters. As of December 31, 2014, approximately 23.6%, 15.0%, and 10.5% of our property gross leasable area, on a pro-rata basis, was located in California, Florida, and Texas, respectively. Intense weather conditions during the last decade have caused our cost of property insurance to increase significantly. We recognize that the frequency and / or intensity of extreme weather events may continue to increase due to climate change, and as a result, our exposure to these events could increase. These weather conditions also disrupt our business and the business of our tenants, which could affect the ability of some tenants to pay rent and may reduce the willingness of residents to remain in or move to the affected area. Therefore, as a result of the geographic concentration of our properties, we face risks, including higher costs, such as uninsured property losses and higher insurance premiums, and disruptions to our business and the businesses of our tenants.
Should we decide in the future to expand into new markets, we may not be successful, which could adversely affect our
financial condition, results of operations and cash flows.
If opportunities arise, we may explore acquisitions of properties in new markets. Each of the risks applicable to our
ability to acquire and integrate successfully and operate properties in our current markets is also applicable in new markets. In
addition, we may not possess the same level of familiarity with the dynamics and market conditions of the new markets we may
enter, which could adversely affect the results of our expansion into those markets, and we may be unable to achieve our desired return on our investments in new markets. If we are unsuccessful in expanding into new markets, it could adversely affect our financial condition, results of operations and cash flows.
An uninsured loss or a loss that exceeds the insurance coverage on our properties could subject us to loss of capital or revenue on those properties.
We carry comprehensive liability, fire, flood, extended coverage, rental loss, and environmental insurance for our properties with policy specifications and insured limits customarily carried for similar properties. We believe that the insurance carried on our properties is adequate and consistent with industry standards. There are, however, some types of losses, such as losses from hurricanes, terrorism, wars or earthquakes, for which the insurance levels carried may not be sufficient to fully cover catastrophic losses impacting multiple properties. In addition, tenants generally are required to indemnify and hold us harmless from liabilities resulting from injury to persons or damage to personal or real property, on or off the premises, due to activities conducted by tenants or their agents on the properties (including without limitation any environmental contamination), and at the tenant's expense, to obtain and keep in full force during the term of the lease, liability and property damage insurance policies. However, our tenants may not properly maintain their insurance policies or have the ability to pay the deductibles associated with such policies. Should a loss occur that is uninsured or in an amount exceeding the combined aggregate limits for the policies noted above, or in the event of a loss that is subject to a substantial deductible under an insurance policy, we could lose all or part of our capital invested in, and anticipated revenue from, such properties, which could have a material adverse effect on our operating results and financial condition, as well as our ability to make distributions to stock and unit holders.
Loss of our key personnel could adversely affect our business and operations.
We depend on the efforts of our key executive personnel. Although we believe qualified replacements could be found for our key executives, the loss of their services could adversely affect our business and operations.
7
We face competition from numerous sources, including other REITs and other real estate owners.
The ownership of shopping centers is highly fragmented. We face competition from other REITs and well capitalized institutional investors, as well as from numerous small owners in the acquisition, ownership, and leasing of shopping centers. We also compete to develop shopping centers with other REITs engaged in development activities as well as with local, regional, and national real estate developers. This competition may:
•reduce the number of properties available for acquisition or development;
•increase the cost of properties available for acquisition or development;
•hinder our ability to attract and retain tenants, leading to increased vacancy rates and/or reduced rents; and
•adversely affect our ability to minimize our expenses of operation.
If we cannot successfully compete in our targeted markets, our cash flow, and therefore distributions to stock and unit holders, may be adversely affected.
Costs of environmental remediation could reduce our cash flow available for distribution to stock and unit holders.
Under various federal, state and local laws, an owner or manager of real property may be liable for the costs of removal or remediation of hazardous or toxic substances on the property. These laws often impose liability without regard to whether the owner knew of, or was responsible for, the presence of hazardous or toxic substances. The cost of any required remediation could exceed the value of the property and/or the aggregate assets of the owner or the responsible party. The presence of, or the failure to properly remediate, hazardous or toxic substances may adversely affect our ability to sell or lease a contaminated property or to use the property as collateral for a loan. Any of these developments could reduce cash flow and our ability to make distributions to stock and unit holders.
Compliance with the Americans with Disabilities Act and fire, safety and other regulations may require us to make unintended expenditures.
All of our properties are required to comply with the Americans with Disabilities Act (“ADA”), which generally requires that buildings be made accessible to people with disabilities. Compliance with ADA requirements could require removal of access barriers, and noncompliance could result in imposition of fines by the U.S. government or an award of damages to private litigants, or both. While the tenants to whom we lease properties are obligated by law to comply with the ADA provisions, and typically under tenant leases are obligated to cover costs associated with compliance, if required changes involve greater expenditures than anticipated, or if the changes must be made on a more accelerated basis than anticipated, the ability of these tenants to cover costs could be adversely affected. In addition, we are required to operate the properties in compliance with fire and safety regulations, building codes and other land use regulations, as they may be adopted by governmental entities and become applicable to the properties. We may be required to make substantial capital expenditures to comply with these requirements, and these expenditures could have a material adverse effect on our ability to meet our financial obligations and make distributions to our stock and unit holders.
If we do not maintain the security of tenant-related information, we could incur substantial costs and become subject to litigation.
We have implemented an online payment system where we receive certain information about our tenants that depends upon secure transmissions of confidential information over public networks, including information permitting cashless payments. A compromise of our security systems that results in information being obtained by unauthorized persons could adversely affect our operations, results of operations, financial condition and liquidity, and could result in litigation against us or the imposition of penalties. In addition, a security breach could require us to expend significant resources related to our information security systems and could result in a disruption of our operations.
We rely extensively on computer systems to process transactions and manage our business and disruptions in both our primary and secondary (back-up) systems could harm our ability to run our business.
Although we have independent, redundant and physically separate primary and secondary computer systems, it is critical that we maintain uninterrupted operation of our business-critical computer systems. Our computer systems, including our back-up systems, are subject to damage or interruption from power outages, computer and telecommunications failures, computer viruses, security breaches, catastrophic events such as fires, tornadoes and hurricanes, and usage errors by our employees. If our computer systems and our back-up systems are damaged or cease to function properly, we may have to make a significant investment to repair or replace them, and we may suffer interruptions in our operations in the interim. Any
8
material interruption in both of our computer systems and back-up systems may have a material adverse effect on our business or results of operations.
Risk Factors Related to Our Co-investment Partnerships and Acquisition Structure
We do not have voting control over our joint venture investments, so we are unable to ensure that our objectives will be pursued.
We have invested substantial capital as a partner in a number of joint venture investments for the acquisition or development of properties. These investments involve risks not present in a wholly-owned project as we do not have voting control over the ventures, although we do have approval rights over major decisions. The other partner may (i) have interests or goals that are inconsistent with our interests or goals or (ii) otherwise impede our objectives. The other partner also may become insolvent or bankrupt. These factors could limit the return that we receive from such investments or cause our cash flows to be lower than our estimates.
The termination of our co-investment partnerships could adversely affect our cash flow, operating results, and our ability to make distributions to stock and unit holders.
If co-investment partnerships owning a significant number of properties were dissolved for any reason, we would lose the asset and property management fees from these co-investment partnerships, which could adversely affect our operating results and our cash available for distribution to stock and unit holders.
Risk Factors Related to Funding Strategies and Capital Structure
Higher market capitalization rates for our properties could adversely impact our ability to sell properties and fund developments and acquisitions, and could dilute earnings.
As part of our funding strategy, we sell operating properties that no longer meet our investment standards or those with a limited future growth profile. These sales proceeds are used to fund the construction of new developments, redevelopments and acquisitions. An increase in market capitalization rates could cause a reduction in the value of centers identified for sale, which would have an adverse impact on the amount of cash generated. In order to meet the cash requirements of our development program, we may be required to sell more properties than initially planned, which could have a negative impact on our earnings.
We depend on external sources of capital, which may not be available in the future on favorable terms or at all.
To qualify as a REIT, the Parent Company must, among other things, distribute to its stockholders each year at least 90% of its REIT taxable income (excluding any net capital gains). Because of these distribution requirements, we may not be able to fund all future capital needs with income from operations. We therefore will have to rely on third-party sources of capital, which may or may not be available on favorable terms or at all. Our access to third-party sources of capital depends on a number of things, including the market's perception of our growth potential and our current and potential future earnings. Our access to debt depends on our credit rating, the willingness of creditors to lend to us and conditions in the capital markets. In addition to finding creditors willing to lend to us, we are dependent upon our joint venture partners to contribute their pro rata share of any amount needed to repay or refinance existing debt when lenders reduce the amount of debt our joint ventures are eligible to refinance.
In addition, our existing debt arrangements also impose covenants that limit our flexibility in obtaining other financing, such as a prohibition on negative pledge agreements. Additional equity offerings may result in substantial dilution of stockholders' interests and additional debt financing may substantially increase our degree of leverage.
Without access to external sources of capital, we would be required to pay outstanding debt with our operating cash flows and proceeds from property sales. Our operating cash flows may not be sufficient to pay our outstanding debt as it comes due and real estate investments generally cannot be sold quickly at a return we believe is appropriate. If we are required to deleverage our business with operating cash flows and proceeds from property sales, we may be forced to reduce the amount of, or eliminate altogether, our distributions to stock and unit holders or refrain from making investments in our business.
9
Our debt financing may adversely affect our business and financial condition.
Our ability to make scheduled payments or to refinance our indebtedness will depend primarily on our future performance, which to a certain extent is subject to economic, financial, competitive and other factors beyond our control. In addition, we do not expect to generate sufficient funds from operations to make balloon principal payments on our debt when due. If we are unable to refinance our debt on acceptable terms, we may be forced (i) to dispose of properties, which might result in losses, or (ii) to obtain financing at unfavorable terms, either of which could reduce the cash flow available for distributions to stock and unit holders. If we cannot make required mortgage payments, the mortgagee could foreclose on the property securing the mortgage.
Covenants in our debt agreements may restrict our operating activities and adversely affect our financial condition.
Our unsecured notes, unsecured term loan, and unsecured line of credit contain customary covenants, including compliance with financial ratios, such as ratio of total debt to gross asset value and fixed charge coverage ratio. Fixed charge coverage ratio is defined as earnings before interest, taxes, depreciation and amortization ("EBITDA") divided by the sum of interest expense and scheduled mortgage principal paid to our lenders plus dividends paid to our preferred stockholders. Our debt arrangements also restrict our ability to enter into a transaction that would result in a change of control. These covenants may limit our operational flexibility and our acquisition activities. Moreover, if we breach any of the covenants in our debt agreements, and do not cure the breach within the applicable cure period, our lenders could require us to repay the debt immediately, even in the absence of a payment default. Many of our debt arrangements, including our unsecured notes, unsecured term loan, and unsecured line of credit are cross-defaulted, which means that the lenders under those debt arrangements can put us in default and require immediate repayment of their debt if we breach and fail to cure a default under certain of our other material debt obligations. As a result, any default under our debt covenants could have an adverse effect on our financial condition, our results of operations, our ability to meet our obligations, and the market value of our stock.
Increases in interest rates would cause our borrowing costs to rise and negatively impact our results of operations.
Although a significant amount of our outstanding debt has fixed interest rates, we do borrow funds at variable interest rates under our credit facilities. Increases in interest rates would increase our interest expense on any variable rate debt to the extent we have not hedged our exposure to changes in interest rates. In addition, increases in interest rates will affect the terms under which we refinance our existing debt as it matures, to the extent we have not hedge our exposure to changes in interest rates. This would reduce our future earnings and cash flows, which could adversely affect our ability to service our debt and meet our other obligations and also could reduce the amount we are able to distribute to our stock and unit holders.
We may acquire properties or portfolios of properties through tax-deferred contribution transactions, which could result in stockholder dilution and limit our ability to sell such assets.
We may acquire properties or portfolios of properties through tax deferred contribution transactions in exchange for
partnership interests in our operating partnership, which may result in stockholder dilution. This acquisition structure may have
the effect of, among other things, reducing the amount of tax depreciation we could deduct over the tax life of the acquired
properties, and may require that we agree to protect the contributors’ ability to defer recognition of taxable gain through
restrictions on our ability to dispose of the acquired properties and/or the allocation of partnership debt to the contributors to
maintain their tax bases. These restrictions could limit our ability to sell an asset at a time, or on terms, that would be favorable
absent such restrictions.
Hedging activity may expose us to risks, including the risks that a counterparty will not perform and that the hedge will
not yield the economic benefits we anticipate, which could adversely affect us.
From time to time, we manage our exposure to interest rate volatility by using interest rate hedging arrangements that
involve risk, such as the risk that counterparties may fail to honor their obligations under these arrangements, and that these
arrangements may not be effective in reducing our exposure to interest rate changes. There can be no assurance that our hedging arrangements will qualify for hedge accounting or that our hedging activities will have the desired beneficial impact on our results of operations. Should we desire to terminate a hedging agreement, there could be significant costs and cash requirements involved to fulfill our obligations under the hedging agreement. Failure to hedge effectively against interest rate changes may adversely affect our results of operations.
10
Risk Factors Related to the Market Price for Our Debt and Equity Securities
Changes in economic and market conditions could adversely affect the market price of our securities.
The market price of our debt and equity securities may fluctuate significantly in response to many factors, many of which are out of our control, including:
• | Actual or anticipated variations in our operating results; |
• | Changes in our funds from operations or earnings estimates; |
• | Publication of research reports about us or the real estate industry in general and recommendations by financial analysts or actions taken by rating agencies with respect to our securities or those of other REIT's; |
• | The ability of our tenants to pay rent and meet their other obligations to us under current lease terms and our ability to re-lease space as leases expire; |
• | Increases in market interest rates that drive purchasers of our stock to demand a higher dividend yield; |
• | Changes in market valuations of similar companies; |
• | Adverse market reaction to any additional debt we incur in the future; |
• | Any future issuances of equity securities; |
• | Additions or departures of key management personnel; |
• | Strategic actions by us or our competitors, such as acquisitions or restructurings; |
• | Actions by institutional stockholders; |
• | Changes in our dividend payments; |
• | Speculation in the press or investment community; and |
• | General market and economic conditions. |
These factors may cause the market price of our securities to decline, regardless of our financial condition, results of operations, business or prospects. It is impossible to ensure that the market price of our securities, including our common stock, will not fall in the future. A decrease in the market price of our common stock could reduce our ability to raise additional equity in the public markets. Selling common stock at a decreased market price would have a dilutive impact on existing stockholders.
We cannot assure you we will continue to pay dividends at historical rates.
Our ability to continue to pay dividends at historical rates or to increase our dividend rate will depend on a number of factors, including, among others, the following:
• | Our financial condition and results of future operations; |
• | The terms of our loan covenants; and |
• | Our ability to acquire, finance, develop or redevelop and lease additional properties at attractive rates. |
If we do not maintain or periodically increase the dividend on our common stock, it could have an adverse effect on the market price of our common stock and other securities.
Changes in accounting standards may adversely impact our financial results.
The Financial Accounting Standards Board ("FASB"), in conjunction with the SEC, has several key projects on their agenda that could impact how we currently account for our material transactions, including lease accounting and other convergence projects with the International Accounting Standards Board. At this time, we are unable to predict with certainty which, if any, proposals may be passed or what level of impact any such proposal could have on the presentation of our consolidated financial statements, our results of operations and our financial ratios required by our debt covenants.
Risk Factors Related to Federal Income Tax Laws
If the Parent Company fails to qualify as a REIT for federal income tax purposes, it would be subject to federal income tax at regular corporate rates.
We believe that the Parent Company qualifies for taxation as a REIT for federal income tax purposes, and we plan to operate so that we can continue to meet the requirements for taxation as a REIT. If the Parent Company continues to qualify as a REIT, it generally will not be subject to federal income tax on income that we distribute to our stockholders. Many REIT requirements, however, are highly technical and complex. The determination that the Parent Company is a REIT requires an analysis of various factual matters and circumstances, some of which may not be totally within our control and some of which
11
involve questions of interpretation. For example, to qualify as a REIT, at least 95% of our gross income must come from specific passive sources, like rent, that are itemized in the REIT tax laws. There can be no assurance that the Internal Revenue Service (“IRS”) or a court would agree with the positions we have taken in interpreting the REIT requirements. We are also required to distribute to our stockholders at least 90% of our REIT taxable income, excluding capital gains. The fact that we hold many of our assets through co-investment partnerships and their subsidiaries further complicates the application of the REIT requirements. Furthermore, Congress and the IRS might make changes to the tax laws and regulations, and the courts might issue new rulings, that make it more difficult, or impossible, for the Parent Company to remain qualified as a REIT.
Also, unless the IRS granted relief under certain statutory provisions, the Parent Company would remain disqualified as a REIT for four years following the year it first failed to qualify. If the Parent Company failed to qualify as a REIT (currently and/or with respect to any tax years for which the statute of limitations has not expired), we would have to pay significant income taxes, reducing cash available to pay dividends, which would likely have a significant adverse effect on the value of our securities. In addition, we would no longer be required to pay any dividends to stockholders. Although we believe that the Parent Company qualifies as a REIT, we cannot assure you that the Parent Company will continue to qualify or remain qualified as a REIT for tax purposes.
Even if the Parent Company qualifies as a REIT for federal income tax purposes, we are required to pay certain federal, state and local taxes on our income and property. For example, if we have net income from “prohibited transactions,” that income will be subject to a 100% tax. In general, prohibited transactions include sales or other dispositions of property held primarily for sale to customers in the ordinary course of business. The determination as to whether a particular sale is a prohibited transaction depends on the facts and circumstances related to that sale. While we have undertaken a significant number of asset sales in recent years, we do not believe that those sales should be considered prohibited transactions, but there can be no assurance that the IRS would not contend otherwise.
Dividends paid by REITs generally do not qualify for reduced tax rates.
Subject to limited exceptions, dividends paid by REITs (other than distributions designated as capital gain dividends or returns of capital) are not eligible for reduced rates for qualified dividends paid by "C" corporations and are taxable at ordinary income tax rates. The more favorable rates applicable to regular corporate qualified dividends could cause investors who are individuals, trusts and estates to perceive investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations that pay dividends, which could adversely affect the value of the shares of REITs, including the shares of our capital stock.
Foreign stockholders may be subject to U.S. federal income tax on gain recognized on a disposition of our common stock if we do not qualify as a "domestically controlled" REIT.
A foreign person disposing of a U.S. real property interest, including shares of a U.S. corporation whose assets consist principally of U.S. real property interests is generally subject to U.S. federal income tax on any gain recognized on the disposition. This tax does not apply, however, to the disposition of stock in a REIT if the REIT is "domestically controlled." In general, we will be a domestically controlled REIT if at all times during the five-year period ending on the applicable stockholder’s disposition of our stock, less than 50% in value of our stock was held directly or indirectly by non-U.S. persons. If we were to fail to qualify as a domestically controlled REIT, gain recognized by a foreign stockholder on a disposition of our common stock would be subject to U.S. federal income tax unless our common stock was traded on an established securities market and the foreign stockholder did not at any time during a specified testing period directly or indirectly own more than 5% of our outstanding common stock.
Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities.
The REIT provisions of the Code limit our ability to hedge our liabilities. Generally, income from a hedging transaction we enter into either to manage risk of interest rate changes with respect to borrowings incurred or to be incurred to acquire or carry real estate assets, or to manage the risk of currency fluctuations with respect to any item of income or gain (or any property which generates such income or gain) that constitutes “qualifying income” for purposes of the 75% or 95% gross income tests applicable to REITs, does not constitute “gross income” for purposes of the 75% or 95% gross income tests, provided that we properly identify the hedging transaction pursuant to the applicable sections of the Code and Treasury Regulations. To the extent that we enter into other types of hedging transactions, or fail to make the proper tax identifications, the income from those transactions is likely to be treated as non-qualifying income for purposes of both gross income tests. As a result of these rules, we may need to limit our use of otherwise advantageous hedging techniques or implement those hedges through a taxable REIT subsidiary, or TRS. The use of a TRS could increase the cost of our hedging activities (because our TRS would be subject to tax on income or gain resulting from hedges entered into by it) or expose us to greater risks than we would otherwise want to bear. In addition, net losses in a TRS will generally not provide any tax benefit except for being carried forward for use against future taxable income in the TRS.
12
Risk Factors Related to Our Ownership Limitations and the Florida Business Corporation Act
Restrictions on the ownership of the Parent Company's capital stock to preserve its REIT status could delay or prevent a change in control.
Ownership of more than 7% by value of our outstanding capital stock is prohibited, with certain exceptions, by the Parent Company's articles of incorporation, for the purpose of maintaining its qualification as a REIT. This 7% limitation may discourage a change in control and may also (i) deter tender offers for our capital stock, which offers may be attractive to our stockholders, or (ii) limit the opportunity for our stockholders to receive a premium for their capital stock that might otherwise exist if an investor attempted to assemble a block in excess of 7% of our outstanding capital stock or to affect a change in control.
The issuance of the Parent Company's capital stock could delay or prevent a change in control.
The Parent Company's articles of incorporation authorize our Board of Directors to issue up to 30,000,000 shares of preferred stock and 10,000,000 shares of special common stock and to establish the preferences and rights of any shares issued. The issuance of preferred stock or special common stock could have the effect of delaying or preventing a change in control. The provisions of the Florida Business Corporation Act regarding control share acquisitions and affiliated transactions could also deter potential acquisitions by preventing the acquiring party from voting the common stock it acquires or consummating a merger or other extraordinary corporate transaction without the approval of our disinterested stockholders.
Item 1B. Unresolved Staff Comments
None.
13
Item 2. Properties
The following table is a list of the shopping centers, summarized by state and in order of largest holdings, presented for Consolidated Properties (excludes properties owned by unconsolidated co-investment partnerships):
December 31, 2014 | December 31, 2013 | |||||||||||||||||||||||
Location | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | ||||||||||||||||
California | 43 | 5,692 | 24.5 | % | 95.4 | % | 42 | 5,500 | 24.5 | % | 96.2 | % | ||||||||||||
Florida | 38 | 4,025 | 17.3 | % | 93.8 | % | 40 | 4,159 | 18.6 | % | 91.2 | % | ||||||||||||
Texas | 21 | 2,689 | 11.5 | % | 96.1 | % | 18 | 2,384 | 10.6 | % | 96.0 | % | ||||||||||||
Georgia | 15 | 1,390 | 6.0 | % | 93.5 | % | 15 | 1,385 | 6.2 | % | 94.6 | % | ||||||||||||
Ohio | 9 | 1,307 | 5.6 | % | 98.8 | % | 9 | 1,297 | 5.8 | % | 97.8 | % | ||||||||||||
Colorado | 15 | 1,266 | 5.5 | % | 90.7 | % | 15 | 1,261 | 5.6 | % | 89.5 | % | ||||||||||||
Illinois | 6 | 920 | 4.0 | % | 96.8 | % | 5 | 872 | 3.9 | % | 94.1 | % | ||||||||||||
North Carolina | 10 | 895 | 3.9 | % | 94.9 | % | 10 | 903 | 4.0 | % | 95.3 | % | ||||||||||||
Virginia | 6 | 841 | 3.6 | % | 95.3 | % | 5 | 744 | 3.3 | % | 97.4 | % | ||||||||||||
Washington | 5 | 606 | 2.6 | % | 99.8 | % | 5 | 605 | 2.7 | % | 98.4 | % | ||||||||||||
Oregon | 6 | 563 | 2.4 | % | 97.2 | % | 7 | 617 | 2.7 | % | 95.8 | % | ||||||||||||
Massachusetts | 3 | 519 | 2.2 | % | 92.5 | % | 3 | 506 | 2.3 | % | 96.3 | % | ||||||||||||
Missouri | 4 | 408 | 1.8 | % | 100.0 | % | 4 | 408 | 1.8 | % | 100.0 | % | ||||||||||||
Pennsylvania | 4 | 325 | 1.4 | % | 99.6 | % | 4 | 325 | 1.4 | % | 99.6 | % | ||||||||||||
Tennessee | 3 | 317 | 1.4 | % | 96.1 | % | 5 | 392 | 1.7 | % | 96.7 | % | ||||||||||||
Connecticut | 3 | 315 | 1.4 | % | 96.8 | % | — | — | — | % | — | % | ||||||||||||
Arizona | 2 | 274 | 1.2 | % | 95.1 | % | 2 | 274 | 1.2 | % | 87.1 | % | ||||||||||||
Indiana | 3 | 240 | 1.0 | % | 96.1 | % | 4 | 209 | 0.9 | % | 90.8 | % | ||||||||||||
Delaware | 1 | 232 | 1.0 | % | 92.0 | % | 2 | 243 | 1.1 | % | 94.8 | % | ||||||||||||
Michigan | 2 | 118 | 0.5 | % | 96.4 | % | 2 | 118 | 0.5 | % | 53.4 | % | ||||||||||||
Maryland | 1 | 113 | 0.5 | % | 97.2 | % | 1 | 88 | 0.4 | % | 100.0 | % | ||||||||||||
Alabama | 1 | 85 | 0.4 | % | 89.9 | % | 1 | 85 | 0.4 | % | 84.5 | % | ||||||||||||
South Carolina | 1 | 60 | 0.3 | % | 100.0 | % | 2 | 74 | 0.3 | % | 100.0 | % | ||||||||||||
Kentucky | — | — | — | % | — | % | 1 | 23 | 0.1 | % | 100.0 | % | ||||||||||||
Total | 202 | 23,200 | 100.0% | 95.3% | 202 | 22,472 | 100.0% | 94.5% | ||||||||||||||||
Certain Consolidated Properties are encumbered by mortgage loans of $541.6 million, excluding debt premiums and discounts, as of December 31, 2014.
The weighted average annual effective rent for the consolidated portfolio of properties, net of tenant concessions, is $18.30 and $17.40 per square foot ("SqFT") as of December 31, 2014 and 2013, respectively.
14
The following table is a list of the shopping centers, summarized by state and in order of largest holdings, presented for Unconsolidated Properties (includes properties owned by unconsolidated co-investment partnerships):
December 31, 2014 | December 31, 2013 | |||||||||||||||
Location | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | Number of Properties | GLA (in thousands) | Percent of Total GLA | Percent Leased | ||||||||
California | 21 | 2,782 | 18.6% | 97.5% | 21 | 2,782 | 17.9% | 96.9% | ||||||||
Virginia | 19 | 2,643 | 17.6% | 97.4% | 21 | 2,685 | 17.3% | 96.6% | ||||||||
Maryland | 13 | 1,490 | 9.9% | 93.6% | 13 | 1,490 | 9.6% | 97.0% | ||||||||
North Carolina | 8 | 1,272 | 8.5% | 95.2% | 8 | 1,272 | 8.2% | 97.3% | ||||||||
Illinois | 8 | 1,067 | 7.1% | 94.5% | 8 | 1,067 | 6.9% | 97.3% | ||||||||
Texas | 7 | 934 | 6.2% | 97.5% | 8 | 1,070 | 6.9% | 98.6% | ||||||||
Colorado | 5 | 862 | 5.8% | 92.8% | 5 | 862 | 5.6% | 95.1% | ||||||||
Florida | 8 | 682 | 4.6% | 97.5% | 9 | 720 | 4.6% | 95.3% | ||||||||
Minnesota | 5 | 674 | 4.5% | 99.3% | 5 | 677 | 4.4% | 97.6% | ||||||||
Pennsylvania | 6 | 661 | 4.4% | 90.1% | 6 | 661 | 4.3% | 92.3% | ||||||||
Washington | 5 | 621 | 4.1% | 95.5% | 4 | 477 | 3.1% | 91.5% | ||||||||
Connecticut | 1 | 186 | 1.2% | 99.8% | 1 | 180 | 1.2% | 99.8% | ||||||||
South Carolina | 2 | 162 | 1.1% | 98.5% | 2 | 162 | 1.0% | 100.0% | ||||||||
New Jersey | 2 | 158 | 1.1% | 94.5% | 2 | 157 | 1.0% | 92.6% | ||||||||
New York | 1 | 141 | 0.9% | 100.0% | 1 | 141 | 0.9% | 100.0% | ||||||||
Indiana | 2 | 138 | 0.9% | 92.3% | 2 | 139 | 0.9% | 86.5% | ||||||||
Wisconsin | 1 | 133 | 0.9% | 92.8% | 2 | 269 | 1.7% | 93.2% | ||||||||
Arizona | 1 | 108 | 0.7% | 93.4% | 1 | 108 | 0.7% | 94.1% | ||||||||
Oregon | 1 | 93 | 0.6% | 98.1% | 1 | 93 | 0.6% | 94.8% | ||||||||
Georgia | 1 | 86 | 0.6% | 100.0% | 1 | 86 | 0.6% | 96.3% | ||||||||
Delaware | 1 | 67 | 0.4% | 90.1% | 1 | 67 | 0.4% | 96.1% | ||||||||
Dist. of Columbia | 2 | 40 | 0.3% | 97.0% | 2 | 40 | 0.3% | 100.0% | ||||||||
Massachusetts | — | — | —% | —% | 1 | 184 | 1.2% | 97.6% | ||||||||
Alabama | — | — | —% | —% | 1 | 119 | 0.7% | 73.9% | ||||||||
Total | 120 | 15,000 | 100.0% | 96.0% | 126 | 15,508 | 100.0% | 96.2% | ||||||||
Certain Unconsolidated Properties are encumbered by mortgage loans of $1.4 billion, excluding debt premiums and discounts, as of December 31, 2014.
The weighted average annual effective rent for the unconsolidated portfolio of properties, net of tenant concessions, is $17.85 and $17.34 per SqFT as of December 31, 2014 and 2013, respectively.
15
The following table summarizes the largest tenants occupying our shopping centers for Consolidated Properties plus our pro-rata share of Unconsolidated Properties, as of December 31, 2014, based upon a percentage of total annualized base rent exceeding or equal to 0.5% (GLA and dollars in thousands):
Tenant | GLA | Percent of Company Owned GLA | Annualized Base Rent | Percent of Annualized Base Rent | Number of Leased Stores | Anchor Owned Stores (1) | |||||||
Kroger | 2,424 | 8.5% | $ | 22,818 | 4.5% | 50 | 5 | ||||||
Publix | 1,831 | 6.5% | 19,212 | 3.8% | 45 | 1 | |||||||
Safeway | 1,170 | 4.1% | 11,610 | 2.3% | 38 | 6 | |||||||
TJX Companies | 756 | 2.7% | 9,981 | 2.0% | 35 | — | |||||||
Whole Foods | 552 | 1.9% | 9,875 | 1.9% | 17 | — | |||||||
CVS | 505 | 1.8% | 8,194 | 1.6% | 45 | — | |||||||
PETCO | 321 | 1.1% | 7,043 | 1.4% | 43 | — | |||||||
Ahold/Giant | 419 | 1.5% | 5,884 | 1.2% | 13 | — | |||||||
H.E.B. | 344 | 1.2% | 5,439 | 1.1% | 5 | — | |||||||
Albertsons | 396 | 1.4% | 4,959 | 1.0% | 11 | 1 | |||||||
Ross Dress For Less | 306 | 1.1% | 4,877 | 1.0% | 16 | — | |||||||
Trader Joe's | 179 | 0.6% | 4,699 | 0.9% | 19 | — | |||||||
JPMorgan Chase Bank | 67 | 0.2% | 4,126 | 0.8% | 26 | — | |||||||
Bank of America | 84 | 0.3% | 4,031 | 0.8% | 30 | — | |||||||
Wells Fargo Bank | 79 | 0.3% | 4,006 | 0.8% | 38 | — | |||||||
Starbucks | 99 | 0.4% | 3,900 | 0.8% | 78 | — | |||||||
Roundys/Marianos | 219 | 0.8% | 3,820 | 0.8% | 5 | — | |||||||
Sears Holdings | 409 | 1.4% | 3,279 | 0.6% | 6 | 1 | |||||||
Panera Bread | 97 | 0.3% | 3,210 | 0.6% | 27 | — | |||||||
Walgreens | 121 | 0.4% | 3,083 | 0.6% | 12 | — | |||||||
SUPERVALU | 265 | 0.9% | 3,042 | 0.6% | 11 | — | |||||||
Wal-Mart | 466 | 1.6% | 3,026 | 0.6% | 5 | 2 | |||||||
Sports Authority | 134 | 0.5% | 2,973 | 0.6% | 3 | — | |||||||
Subway | 90 | 0.3% | 2,928 | 0.6% | 98 | — | |||||||
Target | 359 | 1.3% | 2,884 | 0.6% | 4 | 11 | |||||||
(1) Stores owned by anchor tenant that are attached to our centers.
Our leases for tenant space under 5,000 square feet generally have terms ranging from three to five years. Leases greater than 10,000 square feet generally have lease terms in excess of five years, mostly comprised of anchor tenants. Many of the anchor leases contain provisions allowing the tenant the option of extending the term of the lease at expiration. Our leases provide for the monthly payment in advance of fixed minimum rent, additional rents calculated as a percentage of the tenant's sales, the tenant's pro-rata share of real estate taxes, insurance, and common area maintenance (“CAM”) expenses, and reimbursement for utility costs if not directly metered.
16
The following table summarizes lease expirations for the next ten years and thereafter, for our Consolidated and Unconsolidated Properties, assuming no tenants renew their leases (GLA and dollars in thousands):
Lease Expiration Year | Number of Tenants with Expiring Leases | Expiring GLA | Percent of Total Company GLA | Minimum Rent Expiring Leases (2) | Percent of Minimum Rent (2) | |||||||||||
(1) | 155 | 166 | 0.6 | % | $ | 3,691 | 0.8 | % | ||||||||
2015 | 909 | 1,827 | 6.9 | % | 40,326 | 8.3 | % | |||||||||
2016 | 1,034 | 2,708 | 10.2 | % | 51,713 | 10.6 | % | |||||||||
2017 | 1,106 | 3,303 | 12.5 | % | 68,925 | 14.1 | % | |||||||||
2018 | 874 | 2,778 | 10.5 | % | 54,309 | 11.1 | % | |||||||||
2019 | 808 | 3,180 | 12.0 | % | 60,525 | 12.4 | % | |||||||||
2020 | 375 | 1,851 | 7.0 | % | 32,144 | 6.6 | % | |||||||||
2021 | 202 | 1,360 | 5.1 | % | 22,841 | 4.7 | % | |||||||||
2022 | 242 | 1,646 | 6.2 | % | 26,763 | 5.5 | % | |||||||||
2023 | 214 | 1,199 | 4.5 | % | 23,483 | 4.8 | % | |||||||||
2024 | 247 | 1,527 | 5.7 | % | 28,696 | 5.8 | % | |||||||||
Thereafter | 507 | 4,979 | 18.8 | % | 75,100 | 15.3 | % | |||||||||
Total | 6,673 | 26,524 | 100.0 | % | $ | 488,516 | 100.0 | % | ||||||||
(1) Leases currently under month-to-month rent or in process of renewal.
(2) Minimum rent includes current minimum rent and future contractual rent steps, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes and insurance reimbursements.
During 2015, we have a total of 909 leases expiring, representing 1.8 million square feet of GLA. These expiring leases have an average base rent of $22.07 per SqFT. The average base rent of new leases signed during 2014 was $22.02 per SqFT. During periods of recession or when occupancy is low, tenants have more bargaining power, which may result in rental rate declines on new or renewal leases. In periods of recovery and/or when occupancy levels are high, landlords have more bargaining power, which generally results in rental rate growth on new and renewal leases. Based on current economic trends and expectations, and pro-rata percent leased of 95.4%, we expect to see an overall increase in rental rate on new and renewal leases during 2015. Exceptions may arise in certain geographic areas or at specific shopping centers based on the local economic situation, competition, location, and size of the space being leased, among other factors. Additionally, significant changes or uncertainties affecting micro- or macroeconomic climates may cause significant changes to our current expectations.
17
See the following property table and also see Item 7, Management's Discussion and Analysis for further information about our Consolidated and Unconsolidated Properties.
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
ALABAMA | ||||||||||||||||||||
Shoppes at Fairhope Village | Mobile | 2008 | 2008 | $— | 84,740 | 89.9% | $14.52 | Publix | ||||||||||||
Subtotal/Weighted Average (AL) | — | 84,740 | 89.9% | 14.52 | ||||||||||||||||
ARIZONA | ||||||||||||||||||||
Palm Valley Marketplace | Phoenix-Mesa-Scottsdale | 20% | 2001 | 1999 | 11,000 | 107,633 | 93.4% | 13.91 | Safeway | |||||||||||
Pima Crossing | Phoenix-Mesa-Scottsdale | 1999 | 1996 | — | 238,275 | 98.5% | 14.50 | Golf & Tennis Pro Shop, Inc., SteinMart | Life Time Fitness, Paddock Pools Store, Pier 1 Imports, Fight Ready | |||||||||||
Shops at Arizona | Phoenix-Mesa-Scottsdale | 2003 | 2000 | — | 35,710 | 72.4% | 10.66 | Ace Hardware | ||||||||||||
Subtotal/Weighted Average (AZ) | 11,000 | 381,618 | 95.0% | 14.11 | ||||||||||||||||
CALIFORNIA | ||||||||||||||||||||
4S Commons Town Center | San Diego-Carlsbad-San Marcos | 85% | 2004 | 2004 | 62,500 | 240,060 | 97.6% | 30.17 | Ralphs, Jimbo's...Naturally! | Bed Bath & Beyond, Cost Plus World Market, CVS, Griffin Ace Hardware, Ulta | ||||||||||
Amerige Heights Town Center | Los Angeles-Long Beach-Santa Ana | 2000 | 2000 | 16,580 | 89,443 | 100.0% | 27.59 | Albertsons, (Target) | ||||||||||||
Auburn Village | Sacramento--Arden-Arcade--Roseville | 40% | 2005 | 1990 | — | 133,944 | 87.8% | 17.58 | Bel Air Market | Dollar Tree, Goodwill Industries, Dollar Tree (CVS) | ||||||||||
Balboa Mesa Shopping Center | San Diego-Carlsbad-San Marcos | 2012 | 1969 | — | 207,147 | 100.0% | 23.48 | Von's Food & Drug, Kohl's | CVS | |||||||||||
Bayhill Shopping Center | San Francisco-Oakland-Fremont | 40% | 2005 | 1990 | 21,632 | 121,846 | 97.2% | 22.05 | Mollie Stone's Market | CVS | ||||||||||
Blossom Valley | San Jose-Sunnyvale-Santa Clara | 20% | 1999 | 1990 | 10,256 | 93,316 | 100.0% | 24.77 | Safeway | CVS | ||||||||||
Brea Marketplace (7) | Los Angeles-Long Beach-Santa Ana | 40% | 2005 | 1987 | 49,124 | 352,226 | 97.6% | 17.03 | Sprout's Markets, Target | 24 Hour Fitness, Big 5 Sporting Goods, Beverages & More!, Childtime Childcare, Golfsmith | ||||||||||
18
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Clayton Valley Shopping Center | San Francisco-Oakland-Fremont | 2003 | 2004 | — | 260,205 | 94.3% | 20.72 | Fresh & Easy, Orchard Supply Hardware | Longs Drugs, Dollar Tree, Ross Dress For Less | |||||||||||
Corral Hollow | Stockton | 25% | 2000 | 2000 | 21,300 | 167,184 | 100.0% | 16.55 | Safeway, Orchard Supply & Hardware | Longs Drug | ||||||||||
Costa Verde Center | San Diego-Carlsbad-San Marcos | 1999 | 1988 | — | 178,623 | 94.5% | 34.58 | Bristol Farms | Bookstar, The Boxing Club | |||||||||||
Diablo Plaza | San Francisco-Oakland-Fremont | 1999 | 1982 | — | 63,265 | 96.9% | 35.27 | (Safeway) | (CVS), Beverages & More | |||||||||||
East Washington Place | Santa Rosa-Petaluma | 2011 | 2011 | — | 203,313 | 97.9% | 23.43 | (Target), Dick's Sporting Goods, TJ Maxx | ||||||||||||
El Camino Shopping Center | Los Angeles-Long Beach-Santa Ana | 1999 | 1995 | — | 135,740 | 99.5% | 25.42 | Von's Food & Drug | Sav-On Drugs | |||||||||||
El Cerrito Plaza | San Francisco-Oakland-Fremont | 2000 | 2000 | 38,694 | 256,035 | 95.6% | 27.45 | (Lucky's), Trader Joe's | (Longs Drug), Bed Bath & Beyond, Barnes & Noble, Jo-Ann Fabrics, PETCO, Ross Dress For Less | |||||||||||
El Norte Pkwy Plaza | San Diego-Carlsbad-San Marcos | 1999 | 1984 | — | 90,549 | 95.2% | 16.61 | Von's Food & Drug | CVS | |||||||||||
Encina Grande | San Francisco-Oakland-Fremont | 1999 | 1965 | — | 102,413 | 96.5% | 24.56 | Safeway | Walgreens | |||||||||||
Five Points Shopping Center | Santa Barbara-Santa Maria-Goleta | 40% | 2005 | 2014 | 27,609 | 144,553 | 97.3% | 26.10 | Albertsons | Longs Drug, Ross Dress for Less, Big 5 Sporting Goods, PETCO | ||||||||||
Folsom Prairie City Crossing | Sacramento--Arden-Arcade--Roseville | 1999 | 1999 | — | 90,237 | 91.7% | 19.37 | Safeway | ||||||||||||
French Valley Village Center | Riverside-San Bernardino-Ontario | 2004 | 2004 | — | 98,752 | 97.4% | 24.24 | Stater Bros. | CVS | |||||||||||
Friars Mission Center | San Diego-Carlsbad-San Marcos | 1999 | 1989 | 141 | 146,898 | 100.0% | 31.07 | Ralphs | Longs Drug | |||||||||||
Gateway 101 | San Francisco-Oakland-Fremont | 2008 | 2008 | — | 92,110 | 100.0% | 32.05 | (Home Depot), (Best Buy), Sports Authority, Nordstrom Rack | ||||||||||||
Gelson's Westlake Market Plaza | Oxnard-Thousand Oaks-Ventura | 2002 | 2002 | — | 85,485 | 92.2% | 21.20 | Gelson's Markets | ||||||||||||
Golden Hills Promenade | San Luis Obispo-Paso Robles | 2006 | 2006 | — | 241,846 | 98.1% | 6.93 | Lowe's | Bed Bath & Beyond, TJ Maxx | |||||||||||
Granada Village | Los Angeles-Long Beach-Santa Ana | 40% | 2005 | 1965 | 39,983 | 226,488 | 100.0% | 21.48 | Sprout's Markets | Rite Aid, TJ Maxx, Stein Mart, PETCO, Homegoods | ||||||||||
Hasley Canyon Village | Los Angeles-Long Beach-Santa Ana | 20% | 2003 | 2003 | 8,361 | 65,801 | 100.0% | 23.56 | Ralphs | |||||||||||
Heritage Plaza (7) | Los Angeles-Long Beach-Santa Ana | 1999 | 1981 | — | 230,506 | 98.6% | 31.73 | Ralphs | CVS, Daiso, Mitsuwa Marketplace, Total Woman | |||||||||||
19
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Indio Towne Center | Riverside-San Bernardino-Ontario | 2006 | 2010 | — | 179,505 | 91.1% | 17.81 | (Home Depot), (WinCo), Toys R Us | CVS, 24 Hour Fitness, PETCO, Party City | |||||||||||
Jefferson Square | Riverside-San Bernardino-Ontario | 2007 | 2007 | — | 38,013 | 55.7% | 14.48 | CVS | ||||||||||||
Juanita Tate Marketplace | Los Angeles-Long Beach-Santa Ana | 2013 | 2013 | — | 77,096 | 100.0% | 23.44 | Northgate Market | CVS | |||||||||||
Laguna Niguel Plaza | Los Angeles-Long Beach-Santa Ana | 40% | 2005 | 1985 | 9,082 | 41,943 | 100.0% | 25.41 | (Albertsons) | CVS | ||||||||||
Loehmanns Plaza California | San Jose-Sunnyvale-Santa Clara | 1999 | 1983 | — | 113,310 | 77.5% | 19.29 | (Safeway) | Longs Drug | |||||||||||
Marina Shores | Los Angeles-Long Beach-Santa Ana | 20% | 2008 | 2001 | 11,248 | 67,727 | 100.0% | 32.93 | Whole Foods | PETCO | ||||||||||
Mariposa Shopping Center | San Jose-Sunnyvale-Santa Clara | 40% | 2005 | 1957 | 20,901 | 126,658 | 100.0% | 18.92 | Safeway | Longs Drug, Ross Dress for Less | ||||||||||
Morningside Plaza | Los Angeles-Long Beach-Santa Ana | 1999 | 1996 | — | 91,212 | 100.0% | 21.34 | Stater Bros. | ||||||||||||
Navajo Shopping Center | San Diego-Carlsbad-San Marcos | 40% | 2005 | 1964 | 8,528 | 102,139 | 98.0% | 13.41 | Albertsons | Rite Aid, O'Reilly Auto Parts | ||||||||||
Newland Center | Los Angeles-Long Beach-Santa Ana | 1999 | 1985 | — | 149,140 | 97.2% | 21.30 | Albertsons | ||||||||||||
Oakbrook Plaza | Oxnard-Thousand Oaks-Ventura | 1999 | 1982 | — | 83,286 | 92.7% | 16.49 | Albertsons | (Longs Drug) | |||||||||||
Oak Shade Town Center | Sacramento--Arden-Arcade--Roseville | 2011 | 1998 | 9,692 | 103,762 | 100.0% | 19.99 | Safeway | Office Max, Rite Aid | |||||||||||
Persimmon Place (4) | San Francisco-Oakland-Fremont | 2014 | 2014 | — | 153,054 | 78.0% | 29.37 | Whole Foods, Nordstrom Rack | Homegoods | |||||||||||
Plaza Hermosa | Los Angeles-Long Beach-Santa Ana | 1999 | 1984 | 13,800 | 94,717 | 100.0% | 24.57 | Von's Food & Drug | Sav-On Drugs | |||||||||||
Pleasant Hill Shopping Center | San Francisco-Oakland-Fremont | 40% | 2005 | 1970 | 29,063 | 227,681 | 100.0% | 23.72 | Target, Toys "R" Us | Barnes & Noble, Ross Dress for Less | ||||||||||
Point Loma Plaza | San Diego-Carlsbad-San Marcos | 40% | 2005 | 1987 | 26,966 | 212,652 | 93.8% | 19.45 | Von's Food & Drug | Sport Chalet 5, 24 Hour Fitness, Jo-Ann Fabrics | ||||||||||
Powell Street Plaza | San Francisco-Oakland-Fremont | 2001 | 1987 | — | 165,928 | 97.0% | 31.10 | Trader Joe's | PETCO, Beverages & More!, Ross Dress For Less, DB Shoe Company, Marshalls | |||||||||||
Raley's Supermarket | Sacramento--Arden-Arcade--Roseville | 20% | 2007 | 1964 | — | 62,827 | 100.0% | 5.41 | Raley's | |||||||||||
Rancho San Diego Village | San Diego-Carlsbad-San Marcos | 40% | 2005 | 1981 | 23,239 | 153,256 | 94.2% | 20.84 | Von's Food & Drug | (Longs Drug), 24 Hour Fitness | ||||||||||
Rona Plaza | Los Angeles-Long Beach-Santa Ana | 1999 | 1989 | — | 51,760 | 100.0% | 19.16 | Superior Super Warehouse | ||||||||||||
20
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
San Leandro Plaza | San Francisco-Oakland-Fremont | 1999 | 1982 | — | 50,432 | 100.0% | 32.67 | (Safeway) | (Longs Drug) | |||||||||||
Seal Beach | Los Angeles-Long Beach-Santa Ana | 20% | 2002 | 1966 | — | 96,858 | 96.7% | 23.38 | Von's Food & Drug | CVS | ||||||||||
Sequoia Station | San Francisco-Oakland-Fremont | 1999 | 1996 | 21,100 | 103,148 | 100.0% | 36.90 | (Safeway) | Longs Drug, Barnes & Noble, Old Navy, Pier 1 | |||||||||||
Silverado Plaza | Napa | 40% | 2005 | 1974 | 10,438 | 84,916 | 99.8% | 15.93 | Nob Hill | Longs Drug | ||||||||||
Snell & Branham Plaza | San Jose-Sunnyvale-Santa Clara | 40% | 2005 | 1988 | 13,934 | 92,352 | 96.9% | 16.65 | Safeway | |||||||||||
South Bay Village | Los Angeles-Long Beach-Santa Ana | 2012 | 2012 | — | 107,706 | 100.0% | 19.11 | Wal-Mart, Orchard Supply Hardware | Homegoods | |||||||||||
Strawflower Village | San Francisco-Oakland-Fremont | 1999 | 1985 | — | 78,827 | 98.5% | 19.17 | Safeway | (Longs Drug) | |||||||||||
Tassajara Crossing | San Francisco-Oakland-Fremont | 1999 | 1990 | 19,800 | 146,140 | 98.9% | 22.06 | Safeway | Longs Drug, Tassajara Valley Hardware | |||||||||||
Twin Oaks Shopping Center | Los Angeles-Long Beach-Santa Ana | 40% | 2005 | 1978 | 10,302 | 98,399 | 96.6% | 16.94 | Ralphs | Rite Aid | ||||||||||
Twin Peaks | San Diego-Carlsbad-San Marcos | 1999 | 1988 | — | 207,741 | 98.9% | 17.74 | Albertsons, Target | ||||||||||||
The Hub Hillcrest Market (fka Uptown District) | San Diego-Carlsbad-San Marcos | 2012 | 1990 | — | 148,806 | 90.6% | 33.75 | Ralphs, Trader Joe's | ||||||||||||
Valencia Crossroads | Los Angeles-Long Beach-Santa Ana | 2002 | 2003 | — | 172,856 | 100.0% | 25.24 | Whole Foods, Kohl's | ||||||||||||
Village at La Floresta (4) | Los Angeles-Long Beach-Santa Ana | 2014 | 2014(3) | — | 86,925 | 50.6% | 18.67 | Whole Foods | ||||||||||||
West Park Plaza | San Jose-Sunnyvale-Santa Clara | 1999 | 1996 | — | 88,104 | 100.0% | 17.15 | Safeway | Rite Aid | |||||||||||
Westlake Village Plaza and Center | Oxnard-Thousand Oaks-Ventura | 1999 | 1975 | — | 197,375 | 95.2% | 32.60 | Von's Food & Drug and Sprouts | (CVS) | |||||||||||
Woodman Van Nuys | Los Angeles-Long Beach-Santa Ana | 1999 | 1992 | — | 107,614 | 100.0% | 14.54 | El Super | ||||||||||||
Woodside Central | San Francisco-Oakland-Fremont | 1999 | 1993 | — | 80,591 | 97.9% | 22.40 | (Target) | Chuck E. Cheese, Marshalls | |||||||||||
Ygnacio Plaza | San Francisco-Oakland-Fremont | 40% | 2005 | 1968 | 28,367 | 109,701 | 96.2% | 35.81 | Sports Basement, Fresh & Easy | Sports Basement | ||||||||||
Subtotal/Weighted Average (CA) | 552,639 | 8,472,142 | 95.7% | 23.86 | ||||||||||||||||
COLORADO | ||||||||||||||||||||
21
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Applewood Shopping Center | Denver-Aurora | 40% | 2005 | 1956 | — | 381,041 | 87.5% | 11.07 | King Soopers, Wal-Mart | Applejack Liquors, PetSmart, Wells Fargo Bank | ||||||||||
Arapahoe Village | Boulder | 40% | 2005 | 1957 | 14,388 | 159,197 | 93.0% | 16.32 | Safeway | Jo-Ann Fabrics, PETCO, Pier 1 Imports, HomeGoods | ||||||||||
Belleview Square | Denver-Aurora | 2004 | 1978 | — | 117,331 | 100.0% | 16.89 | King Soopers | ||||||||||||
Boulevard Center | Denver-Aurora | 1999 | 1986 | — | 78,522 | 92.7% | 25.39 | (Safeway) | One Hour Optical | |||||||||||
Buckley Square | Denver-Aurora | 1999 | 1978 | — | 116,147 | 96.4% | 9.54 | King Soopers | Ace Hardware | |||||||||||
Centerplace of Greeley III Phase I | Greeley | 2007 | 2007 | — | 119,012 | 96.4% | 13.90 | Sports Authority | Best Buy, TJ Maxx | |||||||||||
Cherrywood Square | Denver-Aurora | 40% | 2005 | 1978 | 4,442 | 96,501 | 98.3% | 9.09 | King Soopers | |||||||||||
Crossroads Commons | Boulder | 20% | 2001 | 1986 | 16,997 | 142,589 | 100.0% | 25.32 | Whole Foods | Barnes & Noble, Bicycle Village | ||||||||||
Falcon Marketplace | Colorado Springs | 2005 | 2005 | — | 22,491 | 78.7% | 21.01 | (Wal-Mart) | ||||||||||||
Hilltop Village | Denver-Aurora | 2002 | 2003 | 7,500 | 100,030 | 91.0% | 8.36 | King Soopers | ||||||||||||
Kent Place | Denver-Aurora | 2011 | 2011 | 8,250 | 48,175 | 100.0% | 19.18 | King Soopers | ||||||||||||
Littleton Square | Denver-Aurora | 1999 | 1997 | — | 99,282 | 96.4% | 8.52 | King Soopers | ||||||||||||
Lloyd King Center | Denver-Aurora | 1998 | 1998 | — | 83,418 | 96.9% | 11.47 | King Soopers | ||||||||||||
Marketplace at Briargate | Colorado Springs | 2006 | 2006 | — | 29,075 | 94.8% | 27.85 | (King Soopers) | ||||||||||||
Monument Jackson Creek | Colorado Springs | 1998 | 1999 | — | 85,263 | 100.0% | 11.45 | King Soopers | ||||||||||||
Ralston Square Shopping Center | Denver-Aurora | 40% | 2005 | 1977 | 4,442 | 82,750 | 98.0% | 9.98 | King Soopers | |||||||||||
Shops at Quail Creek | Denver-Aurora | 2008 | 2008 | — | 37,579 | 100.0% | 26.38 | (King Soopers) | ||||||||||||
South Lowry Square | Denver-Aurora | 1999 | 1993 | — | 119,916 | 40.5% | 15.24 | |||||||||||||
Stroh Ranch | Denver-Aurora | 1998 | 1998 | — | 93,436 | 95.3% | 11.79 | King Soopers | ||||||||||||
Woodmen Plaza | Colorado Springs | 1998 | 1998 | — | 116,233 | 94.8% | 12.81 | King Soopers | ||||||||||||
Subtotal/Weighted Average (CO) | 56,019 | 2,127,988 | 91.0% | 14.07 | ||||||||||||||||
CONNECTICUT | ||||||||||||||||||||
Black Rock | Bridgeport-Stamford-Norwalk | 80% | 2014 | 1996 | 20,124 | 98,331 | 95.9% | 30.64 | GAP, Old Navy, The Clubhouse | |||||||||||
Brick Walk (7) | Bridgeport-Stamford-Norwalk | 80% | 2014 | 2007 | 31,823 | 123,520 | 95.1% | 41.28 | ||||||||||||
Corbin's Corner | Hartford-West Hartford-East Hartford | 40% | 2005 | 1962 | 41,024 | 185,921 | 99.8% | 26.20 | Trader Joe's, Toys "R" Us, Best Buy | Toys "R" Us, Best Buy, Old Navy, Office Depot, Pier 1 Imports | ||||||||||
22
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Fairfield Center (7) | Bridgeport-Stamford-Norwalk | 80% | 2014 | 2000 | 20,250 | 92,716 | 100.0% | 32.63 | Fairfield University Bookstore, Merril Lynch | |||||||||||
Subtotal/Weighted Average (CT) | 113,221 | 500,488 | 97.4% | 33.53 | ||||||||||||||||
WASHINGTON D.C. | ||||||||||||||||||||
Shops at The Columbia | Washington-Arlington-Alexandria | 25% | 2006 | 2006 | — | 22,812 | 100.0% | 37.07 | Trader Joe's | |||||||||||
Spring Valley Shopping Center | Washington-Arlington-Alexandria | 40% | 2005 | 1930 | 13,003 | 16,835 | 92.9% | 90.90 | CVS | |||||||||||
Subtotal/Weighted Average (DC) | 13,003 | 39,647 | 96.2% | 65.23 | ||||||||||||||||
DELAWARE | ||||||||||||||||||||
Pike Creek | Philadelphia-Camden-Wilmington | 1998 | 1981 | — | 231,562 | 92.0% | 13.52 | Acme Markets, K-Mart | Rite Aid | |||||||||||
Shoppes of Graylyn | Philadelphia-Camden-Wilmington | 40% | 2005 | 1971 | — | 66,808 | 90.1% | 22.86 | Rite Aid | |||||||||||
Subtotal/Weighted Average (DE) | — | 298,370 | 91.8% | 14.47 | ||||||||||||||||
FLORIDA | ||||||||||||||||||||
Anastasia Plaza | Jacksonville | 1993 | 1988 | — | 102,342 | 93.7% | 12.19 | Publix | ||||||||||||
Aventura Shopping Center | Miami-Fort Lauderdale-Miami Beach | 1994 | 1974 | — | 102,876 | 75.5% | 19.52 | Publix | CVS | |||||||||||
Berkshire Commons | Naples-Marco Island | 1994 | 1992 | 7,500 | 110,062 | 95.9% | 13.43 | Publix | Walgreens | |||||||||||
Bloomingdale Square | Tampa-St. Petersburg-Clearwater | 1998 | 1987 | — | 267,736 | 97.7% | 9.27 | Publix, Wal-Mart, Bealls | Ace Hardware | |||||||||||
Boynton Lakes Plaza | Miami-Fort Lauderdale-Miami Beach | 1997 | 1993 | — | 105,820 | 94.6% | 15.47 | Publix | Citi Trends, Pet Supermarket | |||||||||||
Brooklyn Station on Riverside (fka Shoppes on Riverside) (4) | Jacksonville | 2013 | 2013 | — | 49,994 | 84.3% | 24.54 | The Fresh Market | ||||||||||||
23
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Caligo Crossing (7) | Miami-Fort Lauderdale-Miami Beach | 2007 | 2007 | — | 10,763 | 100.0% | 43.78 | (Kohl's) | ||||||||||||
Canopy Oak Center | Ocala | 50% | 2006 | 2006 | — | 90,041 | 91.8% | 18.80 | Publix | |||||||||||
Carriage Gate | Tallahassee | 1994 | 1978 | — | 74,330 | 88.5% | 21.06 | Trader Joe's | TJ Maxx | |||||||||||
Chasewood Plaza | Miami-Fort Lauderdale-Miami Beach | 1993 | 1986 | — | 151,157 | 93.6% | 23.35 | Publix | Pet Smart | |||||||||||
Corkscrew Village | Cape Coral-Fort Myers | 2007 | 1997 | 7,923 | 82,011 | 97.3% | 13.23 | Publix | ||||||||||||
Courtyard Shopping Center | Jacksonville | 1993 | 1987 | — | 137,256 | 100.0% | 3.33 | (Publix), Target | ||||||||||||
Fleming Island | Jacksonville | 1998 | 2000 | — | 132,163 | 98.2% | 14.41 | Publix, (Target) | PETCO, Planet Fitness | |||||||||||
Fountain Square (4) | Miami-Fort Lauderdale-Miami Beach | 2013 | 2013 | — | 177,231 | 88.8% | 23.63 | Publix | Ross Dress for Less, TJ Maxx, Ulta | |||||||||||
Garden Square | Miami-Fort Lauderdale-Miami Beach | 1997 | 1991 | — | 90,258 | 98.7% | 15.87 | Publix | CVS | |||||||||||
Grande Oak | Cape Coral-Fort Myers | 2000 | 2000 | — | 78,784 | 98.2% | 14.84 | Publix | ||||||||||||
Hibernia Pavilion | Jacksonville | 2006 | 2006 | — | 51,298 | 87.1% | 15.53 | Publix | ||||||||||||
Hibernia Plaza | Jacksonville | 2006 | 2006 | — | 8,400 | —% | — | (Walgreens) | ||||||||||||
John's Creek Center | Jacksonville | 20% | 2003 | 2004 | 7,739 | 75,101 | 98.1% | 13.46 | Publix | |||||||||||
Julington Village | Jacksonville | 20% | 1999 | 1999 | 9,500 | 81,820 | 100.0% | 14.93 | Publix | (CVS) | ||||||||||
Lynnhaven | Panama City-Lynn Haven | 50% | 2001 | 2001 | — | 63,871 | 95.6% | 12.33 | Publix | |||||||||||
Marketplace Shopping Center | Tampa-St. Petersburg-Clearwater | 1995 | 1983 | — | 90,296 | 82.5% | 17.96 | LA Fitness | ||||||||||||
Millhopper Shopping Center | Gainesville | 1993 | 1974 | — | 75,621 | 100.0% | 16.11 | Publix | ||||||||||||
Naples Walk Shopping Center | Naples-Marco Island | 2007 | 1999 | 15,022 | 124,973 | 86.9% | 14.91 | Publix | ||||||||||||
Newberry Square | Gainesville | 1994 | 1986 | — | 180,524 | 83.2% | 7.03 | Publix, K-Mart | ||||||||||||
Nocatee Town Center | Jacksonville | 2007 | 2007 | — | 79,209 | 96.0% | 14.73 | Publix | ||||||||||||
Northgate Square | Tampa-St. Petersburg-Clearwater | 2007 | 1995 | — | 75,495 | 100.0% | 13.49 | Publix | ||||||||||||
Oakleaf Commons | Jacksonville | 2006 | 2006 | — | 73,717 | 92.4% | 13.72 | Publix | (Walgreens) | |||||||||||
Ocala Corners (7) | Tallahassee | 2000 | 2000 | 5,025 | 86,772 | 100.0% | 14.05 | Publix | ||||||||||||
Old St Augustine Plaza | Jacksonville | 1996 | 1990 | — | 232,459 | 92.5% | 7.75 | Publix, Burlington Coat Factory, Hobby Lobby | ||||||||||||
Pebblebrook Plaza | Naples-Marco Island | 50% | 2000 | 2000 | — | 76,767 | 100.0% | 14.06 | Publix | (Walgreens) | ||||||||||
Pine Tree Plaza | Jacksonville | 1997 | 1999 | — | 63,387 | 97.8% | 13.05 | Publix | ||||||||||||
Plantation Plaza | Jacksonville | 20% | 2004 | 2004 | 10,500 | 77,747 | 93.3% | 15.38 | Publix | |||||||||||
24
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Regency Square | Tampa-St. Petersburg-Clearwater | 1993 | 1986 | — | 351,687 | 98.3% | 15.39 | AMC Theater, Michaels, (Best Buy), (Macdill) | Dollar Tree, Marshalls, Shoe Carnival, Staples, TJ Maxx, PETCO, Ulta | |||||||||||
Seminole Shoppes | Jacksonville | 50% | 2009 | 2009 | 9,958 | 76,821 | 98.2% | 21.55 | Publix | |||||||||||
Shoppes @ 104 | Miami-Fort Lauderdale-Miami Beach | 1998 | 1990 | — | 108,192 | 96.7% | 16.79 | Winn-Dixie | Navarro Discount Pharmacies | |||||||||||
Shoppes at Bartram Park | Jacksonville | 50% | 2005 | 2004 | — | 126,483 | 100.0% | 17.59 | Publix, (Kohl's) | (Tutor Time) | ||||||||||
Shops at John's Creek | Jacksonville | 2003 | 2004 | — | 15,490 | 100.0% | 19.02 | |||||||||||||
Starke (7) | Other | 2000 | 2000 | — | 12,739 | 100.0% | 24.65 | CVS | ||||||||||||
Suncoast Crossing (7) | Tampa-St. Petersburg-Clearwater | 2007 | 2007 | — | 117,885 | 92.0% | 6.00 | Kohl's, (Target) | ||||||||||||
Town Square | Tampa-St. Petersburg-Clearwater | 1997 | 1999 | — | 44,380 | 100.0% | 28.09 | PETCO, Pier 1 Imports | ||||||||||||
Village Center | Tampa-St. Petersburg-Clearwater | 1995 | 2014 | — | 186,605 | 95.0% | 17.79 | Publix | Walgreens, Stein Mart | |||||||||||
Welleby Plaza | Miami-Fort Lauderdale-Miami Beach | 1996 | 1982 | — | 109,949 | 93.4% | 12.17 | Publix | Bealls | |||||||||||
Wellington Town Square | Miami-Fort Lauderdale-Miami Beach | 1996 | 1982 | 12,800 | 107,325 | 94.3% | 20.39 | Publix | CVS | |||||||||||
Westchase | Tampa-St. Petersburg-Clearwater | 2007 | 1998 | 7,243 | 78,998 | 98.5% | 14.41 | Publix | ||||||||||||
Willa Springs | Orlando | 20% | 2000 | 2000 | 7,021 | 89,930 | 100.0% | 18.43 | Publix | |||||||||||
Subtotal/Weighted Average (FL) | 100,231 | 4,706,765 | 94.0% | 14.81 | ||||||||||||||||
GEORGIA | ||||||||||||||||||||
Ashford Place | Atlanta-Sandy Springs-Marietta | 1997 | 1993 | — | 53,449 | 100.0% | 19.92 | Harbor Freight Tools | ||||||||||||
Briarcliff La Vista | Atlanta-Sandy Springs-Marietta | 1997 | 1962 | — | 39,204 | 100.0% | 19.67 | Michaels | ||||||||||||
Briarcliff Village (7) | Atlanta-Sandy Springs-Marietta | 1997 | 1990 | — | 189,634 | 98.4% | 15.23 | Publix | Office Depot, Party City, Shoe Carnival, TJ Maxx | |||||||||||
Brighten Park (fka Loehmanns Plaza Georgia) | Atlanta-Sandy Springs-Marietta | 1997 | 1986 | — | 137,815 | 84.5% | 22.65 | The Fresh Market | Office Max, Dance 101 | |||||||||||
Buckhead Court | Atlanta-Sandy Springs-Marietta | 1997 | 1984 | — | 48,317 | 80.8% | 15.98 | |||||||||||||
25
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Cambridge Square | Atlanta-Sandy Springs-Marietta | 1996 | 1979 | — | 71,429 | 100.0% | 14.03 | Kroger | ||||||||||||
Cornerstone Square | Atlanta-Sandy Springs-Marietta | 1997 | 1990 | — | 80,406 | 100.0% | 15.12 | Aldi | CVS, Hancock Fabrics, Concentra | |||||||||||
Delk Spectrum | Atlanta-Sandy Springs-Marietta | 1998 | 1991 | — | 98,675 | 90.4% | 14.43 | Publix | Eckerd | |||||||||||
Dunwoody Hall | Atlanta-Sandy Springs-Marietta | 20% | 1997 | 1986 | 6,856 | 85,899 | 100.0% | 17.31 | Publix | Eckerd | ||||||||||
Dunwoody Village | Atlanta-Sandy Springs-Marietta | 1997 | 1975 | — | 120,758 | 93.4% | 17.94 | The Fresh Market | Walgreens, Dunwoody Prep | |||||||||||
Howell Mill Village (7) | Atlanta-Sandy Springs-Marietta | 2004 | 1984 | — | 92,294 | 96.0% | 18.92 | Publix | Eckerd | |||||||||||
Paces Ferry Plaza (7) | Atlanta-Sandy Springs-Marietta | 1997 | 1987 | — | 61,696 | 70.7% | 32.76 | |||||||||||||
Powers Ferry Square | Atlanta-Sandy Springs-Marietta | 1997 | 1987 | — | 100,076 | 100.0% | 27.02 | CVS, PETCO | ||||||||||||
Powers Ferry Village | Atlanta-Sandy Springs-Marietta | 1997 | 1994 | — | 78,896 | 100.0% | 12.51 | Publix | Mardi Gras, Brush Creek Package | |||||||||||
Russell Ridge | Atlanta-Sandy Springs-Marietta | 1994 | 1995 | — | 101,438 | 91.6% | 12.39 | Kroger | ||||||||||||
Sandy Springs | Atlanta-Sandy Springs-Marietta | 2012 | 2006 | 16,079 | 116,303 | 92.6% | 20.66 | Trader Joe's | Trader Joe's, Pier 1, Party City | |||||||||||
Subtotal/Weighted Average (GA) | 22,935 | 1,476,289 | 93.6% | 18.16 | ||||||||||||||||
ILLINOIS | ||||||||||||||||||||
Civic Center Plaza | Chicago-Naperville-Joliet | 40% | 2005 | 1989 | 25,751 | 264,973 | 98.9% | 10.98 | Super H Mart, Home Depot | O'Reilly Automotive, King Spa | ||||||||||
Clybourn Commons | Chicago-Naperville-Joliet | 2014 | 1999 | — | 32,350 | 100.0% | 34.43 | PetCo | ||||||||||||
Geneva Crossing | Chicago-Naperville-Joliet | 20% | 2004 | 1997 | 10,900 | 123,182 | 96.7% | 13.27 | Goodwill | |||||||||||
Glen Gate | Chicago-Naperville-Joliet | 2013 | 2013 | — | 103,323 | 94.8% | 25.66 | Mariano's Fresh Market | ||||||||||||
Glen Oak Plaza | Chicago-Naperville-Joliet | 2010 | 1967 | — | 62,616 | 96.6% | 22.59 | Trader Joe's | Walgreens, ENH Medical Offices | |||||||||||
Hinsdale | Chicago-Naperville-Joliet | 1998 | 1986 | — | 179,099 | 93.9% | 13.47 | Whole Foods | Goodwill, Cardinal Fitness | |||||||||||
26
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
McHenry Commons Shopping Center | Chicago-Naperville-Joliet | 40% | 2005 | 1988 | 8,958 | 99,448 | 91.1% | 7.22 | Hobby Lobby | Goodwill | ||||||||||
Riverside Sq & River's Edge | Chicago-Naperville-Joliet | 40% | 2005 | 1986 | 15,569 | 169,435 | 91.1% | 15.64 | Mariano's Fresh Market | Dollar Tree, Party City | ||||||||||
Roscoe Square | Chicago-Naperville-Joliet | 40% | 2005 | 1981 | 11,753 | 140,451 | 97.5% | 19.48 | Mariano's Fresh Market | Walgreens, Toys "R" Us | ||||||||||
Shorewood Crossing | Chicago-Naperville-Joliet | 20% | 2004 | 2001 | — | 87,705 | 92.2% | 14.37 | Mariano's Fresh Market | |||||||||||
Shorewood Crossing II | Chicago-Naperville-Joliet | 20% | 2007 | 2005 | 7,026 | 86,276 | 100.0% | 13.60 | Babies R Us | Babies R Us, Staples, PETCO, Factory Card Outlet | ||||||||||
Stonebrook Plaza Shopping Center | Chicago-Naperville-Joliet | 40% | 2005 | 1984 | 8,309 | 95,825 | 82.0% | 11.74 | Jewel-Osco | |||||||||||
Westchester Commons (fka Westbrook Commons) | Chicago-Naperville-Joliet | 2001 | 2014 | — | 138,632 | 98.0% | 17.12 | Mariano's Fresh Market | Goodwill | |||||||||||
Willow Festival (7) | Chicago-Naperville-Joliet | 2010 | 2007 | 39,505 | 403,876 | 97.9% | 16.46 | Whole Foods, Lowe's | CVS, DSW Warehouse, HomeGoods, Recreational Equipment, Best Buy | |||||||||||
Subtotal/Weighted Average (IL) | 127,772 | 1,987,191 | 96.1% | 16.73 | ||||||||||||||||
INDIANA | ||||||||||||||||||||
Airport Crossing | Chicago-Naperville-Joliet | 88% | 2006 | 2006 | — | 11,924 | 88.6% | 17.72 | (Kohl's) | |||||||||||
Augusta Center | Chicago-Naperville-Joliet | 96% | 2006 | 2006 | — | 14,533 | 90.1% | 22.48 | (Menards) | |||||||||||
Shops on Main | Chicago-Naperville-Joliet | 91% | 2013 | 2013 | — | 213,988 | 96.9% | 14.49 | Whole Foods, Gordmans | Ross Dress for Less, HomeGoods, DSW | ||||||||||
Willow Lake Shopping Center | Indianapolis | 40% | 2005 | 1987 | — | 85,923 | 87.6% | 16.70 | (Kroger) | |||||||||||
Willow Lake West Shopping Center | Indianapolis | 40% | 2005 | 2001 | 8,949 | 52,961 | 100.0% | 24.07 | Trader Joe's | |||||||||||
Subtotal/Weighted Average (IN) | 8,949 | 379,329 | 95.4% | 16.01 | ||||||||||||||||
MASSACHUSETTS | ||||||||||||||||||||
27
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Fellsway Plaza | Boston-Cambridge-Quincy | 75% | 2013 | 1959 | 29,839 | 157,717 | 89.9% | 22.77 | Stop & Shop | Modells Sporting Goods, Planet Fitness | ||||||||||
Shops at Saugus | Boston-Cambridge-Quincy | 2006 | 2006 | — | 86,855 | 90.9% | 28.36 | Trader Joe's | La-Z-Boy, PetSmart | |||||||||||
Twin City Plaza | Boston-Cambridge-Quincy | 2006 | 2004 | 39,745 | 274,280 | 94.4% | 17.04 | Shaw's, Marshall's | Rite Aid, K&G Fashion, Dollar Tree, Gold's Gym, Extra Space Storage | |||||||||||
Subtotal/Weighted Average (MA) | 69,584 | 518,852 | 92.5% | 20.67 | ||||||||||||||||
MARYLAND | ||||||||||||||||||||
Bowie Plaza | Washington-Arlington-Alexandria | 40% | 2005 | 1966 | — | 102,904 | 96.1% | 20.08 | CVS, Fitness 4 Less | |||||||||||
Burnt Mills (7) | Washington-Arlington-Alexandria | 20% | 2013 | 2004 | 7,028 | 31,316 | 100.0% | 34.42 | Trader Joe's | |||||||||||
Clinton Park | Washington-Arlington-Alexandria | 20% | 2003 | 2003 | — | 206,050 | 72.2% | 9.44 | Sears, (Toys "R" Us) | Fitness For Less | ||||||||||
Cloppers Mill Village | Washington-Arlington-Alexandria | 40% | 2005 | 1995 | — | 137,098 | 98.6% | 17.18 | Shoppers Food Warehouse | CVS | ||||||||||
Festival at Woodholme | Baltimore-Towson | 40% | 2005 | 1986 | 21,632 | 81,016 | 90.7% | 36.50 | Trader Joe's | |||||||||||
Firstfield Shopping Center | Washington-Arlington-Alexandria | 40% | 2005 | 2014 | — | 22,328 | 95.5% | 36.14 | ||||||||||||
King Farm Village Center | Washington-Arlington-Alexandria | 25% | 2004 | 2001 | 27,500 | 118,326 | 90.8% | 24.51 | Safeway | |||||||||||
Parkville Shopping Center | Baltimore-Towson | 40% | 2005 | 1961 | 11,995 | 162,434 | 98.6% | 14.57 | Giant Food | Parkville Lanes, Castlewood Realty (Sub: Herit) | ||||||||||
Southside Marketplace | Baltimore-Towson | 40% | 2005 | 1990 | 14,908 | 125,146 | 96.2% | 18.29 | Shoppers Food Warehouse | Rite Aid | ||||||||||
Takoma Park | Washington-Arlington-Alexandria | 40% | 2005 | 1960 | — | 104,079 | 97.6% | 12.27 | Shoppers Food Warehouse | |||||||||||
Valley Centre | Baltimore-Towson | 40% | 2005 | 1987 | 19,313 | 219,549 | 99.0% | 15.02 | TJ Maxx | TJ Maxx, Ross Dress for Less, HomeGoods, Staples, PetSmart | ||||||||||
Village at Lee Airpark (7) | Baltimore-Towson | 2005 | 2005 | — | 113,469 | 97.2% | 27.74 | Giant Food, (Sunrise) | ||||||||||||
Watkins Park Plaza | Washington-Arlington-Alexandria | 40% | 2005 | 1985 | — | 111,142 | 100.0% | 23.24 | LA Fitness | CVS | ||||||||||
Woodmoor Shopping Center | Washington-Arlington-Alexandria | 40% | 2005 | 1954 | 6,747 | 68,886 | 98.1% | 28.23 | CVS | |||||||||||
28
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Subtotal/Weighted Average (MD) | 109,123 | 1,603,743 | 95.6% | 20.62 | ||||||||||||||||
MICHIGAN | ||||||||||||||||||||
Fenton Marketplace | Flint | 1999 | 1999 | — | 97,275 | 95.7% | 6.93 | Family Farm & Home | Michaels | |||||||||||
State Street Crossing | Ann Arbor | 2006 | 2006 | — | 21,049 | 100.0% | 18.98 | (Wal-Mart) | ||||||||||||
Subtotal/Weighted Average (MI) | — | 118,324 | 96.4% | 9.15 | ||||||||||||||||
MISSOURI | ||||||||||||||||||||
Brentwood Plaza | St. Louis | 2007 | 2002 | — | 60,452 | 100.0% | 10.27 | Schnucks | ||||||||||||
Bridgeton | St. Louis | 2007 | 2005 | — | 70,762 | 100.0% | 11.96 | Schnucks, (Home Depot) | ||||||||||||
Dardenne Crossing | St. Louis | 2007 | 1996 | — | 67,430 | 100.0% | 10.83 | Schnucks | ||||||||||||
Kirkwood Commons | St. Louis | 2007 | 2000 | 11,038 | 209,703 | 100.0% | 9.73 | Wal-Mart, (Target), (Lowe's) | TJ Maxx, HomeGoods, Famous Footwear | |||||||||||
Subtotal/Weighted Average (MO) | 11,038 | 408,347 | 100.0% | 10.38 | ||||||||||||||||
MINNESOTA | ||||||||||||||||||||
Apple Valley Square | Minneapolis-St. Paul-Bloomington | 25% | 2006 | 1998 | 16,000 | 184,841 | 100.0% | 12.18 | Rainbow Foods, Jo-Ann Fabrics, (Burlington Coat Factory) | Savers, PETCO | ||||||||||
Calhoun Commons | Minneapolis-St. Paul-Bloomington | 25% | 2011 | 1999 | 3,685 | 66,150 | 100.0% | 24.18 | Whole Foods | |||||||||||
Colonial Square | Minneapolis-St. Paul-Bloomington | 40% | 2005 | 2014 | 9,946 | 93,248 | 100.0% | 21.65 | Lund's | |||||||||||
Rockford Road Plaza | Minneapolis-St. Paul-Bloomington | 40% | 2005 | 1991 | — | 204,157 | 99.4% | 11.94 | Kohl's | PetSmart, HomeGoods, TJ Maxx | ||||||||||
Rockridge Center | Minneapolis-St. Paul-Bloomington | 20% | 2011 | 2006 | 14,255 | 125,213 | 97.0% | 13.18 | Cub Foods | |||||||||||
Subtotal/Weighted Average (MN) | 43,886 | 673,609 | 99.4% | 14.89 | ||||||||||||||||
29
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
NORTH CAROLINA | ||||||||||||||||||||
Cameron Village | Raleigh-Cary | 30% | 2004 | 2014 | 60,000 | 555,547 | 94.0% | 19.24 | Harris Teeter, The Fresh Market | Eckerd, Talbots, Wake County Public Library, Great Outdoor Provision Co., York Properties, The Bargain Box, K&W Cafeteria, Johnson-Lambe Sporting Goods, Pier 1 Imports, Bevello, The Cheshire Cat Gallery | ||||||||||
Carmel Commons | Charlotte-Gastonia-Concord | 1997 | 1979 | — | 132,651 | 94.4% | 18.12 | The Fresh Market | Chuck E. Cheese, Party City, Rite Aid, Planet Fitness | |||||||||||
Cochran Commons | Charlotte-Gastonia-Concord | 20% | 2007 | 2003 | 5,748 | 66,020 | 95.6% | 15.29 | Harris Teeter | (Walgreens) | ||||||||||
Colonnade Center | Raleigh-Cary | 2009 | 2009 | — | 57,637 | 98.1% | 26.51 | Whole Foods | ||||||||||||
Glenwood Village | Raleigh-Cary | 1997 | 1983 | — | 42,864 | 100.0% | 14.75 | Harris Teeter | ||||||||||||
Harris Crossing | Raleigh-Cary | 2007 | 2007 | — | 65,150 | 92.9% | 8.65 | Harris Teeter | ||||||||||||
Holly Park | Raleigh-Cary | 99% | 2013 | 1969 | — | 159,871 | 99.3% | 14.42 | Trader Joe's | Ross Dress For Less, Staples, US Fitness Products, Overton's, Jerry's Arystsms, Pet Supplies Plus, RX Uniform | ||||||||||
Lake Pine Plaza | Raleigh-Cary | 1998 | 1997 | — | 87,690 | 95.2% | 11.75 | Kroger | ||||||||||||
Maynard Crossing | Raleigh-Cary | 20% | 1998 | 1997 | 8,934 | 122,782 | 84.5% | 14.41 | Kroger | |||||||||||
Phillips Place | Charlotte-Gastonia-Concord | 50% | 2012 | 2005 | 44,500 | 133,059 | 100.0% | 31.17 | Dean & Deluca | Phillips Place Theater, Dean & Deluca | ||||||||||
Providence Commons | Charlotte-Gastonia-Concord | 25% | 2010 | 1994 | — | 74,315 | 100.0% | 17.45 | Harris Teeter | Rite Aid | ||||||||||
Shops at Erwin Mill (fka Erwin Square) | Durham-Chapel Hill | 55% | 2012 | 2012 | 10,000 | 87,340 | 95.4% | 16.57 | Harris Teeter | |||||||||||
Shoppes of Kildaire | Raleigh-Cary | 40% | 2005 | 1986 | 18,207 | 145,101 | 96.1% | 16.86 | Trader Joe's | Home Comfort Furniture, Fitness Connection, Staples | ||||||||||
Southpoint Crossing | Durham-Chapel Hill | 1998 | 1998 | — | 103,240 | 100.0% | 15.31 | Kroger | ||||||||||||
Sutton Square | Raleigh-Cary | 20% | 2006 | 1985 | — | 101,025 | 100.0% | 16.77 | The Fresh Market | Rite Aid | ||||||||||
Village Plaza | Durham-Chapel Hill | 20% | 2012 | 1975 | 8,000 | 74,530 | 100.0% | 16.96 | Whole Foods | PTA Thrift Shop | ||||||||||
Willow Oaks (4) | Charlotte-Gastonia-Concord | 2014 | 2014 | — | 68,798 | 71.4% | 14.25 | Publix | ||||||||||||
Woodcroft Shopping Center | Durham-Chapel Hill | 1996 | 1984 | — | 89,833 | 96.2% | 12.05 | Food Lion | Triangle True Value Hardware | |||||||||||
Subtotal/Weighted Average (NC) | 155,389 | 2,167,453 | 95.1% | 16.93 | ||||||||||||||||
30
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
NEW JERSEY | ||||||||||||||||||||
Plaza Square | New York-Northern New Jersey-Long Island | 40% | 2005 | 1990 | 13,809 | 103,891 | 98.1% | 22.14 | Shop Rite | |||||||||||
Haddon Commons | Philadelphia-Camden-Wilmington | 40% | 2005 | 1985 | 1,509 | 53,889 | 87.5% | 6.18 | Acme Markets | CVS | ||||||||||
Subtotal/Weighted Average (NJ) | 15,318 | 157,780 | 94.5% | 17.09 | ||||||||||||||||
NEW YORK | ||||||||||||||||||||
Lake Grove Commons | New York-Northern New Jersey-Long Island | 40% | 2012 | 2008 | 32,618 | 141,382 | 100.0% | 31.28 | Whole Foods, LA Fitness | PETCO | ||||||||||
Subtotal/Weighted Average (NY) | 32,618 | 141,382 | 100.0% | 31.28 | ||||||||||||||||
OHIO | ||||||||||||||||||||
Cherry Grove | Cincinnati-Middletown | 1998 | 1997 | — | 195,513 | 100.0% | 10.86 | Kroger | Hancock Fabrics, Shoe Carnival, TJ Maxx | |||||||||||
East Pointe | Columbus | 1998 | 2014 | — | 103,860 | 100.0% | 9.28 | Kroger | ||||||||||||
Hyde Park | Cincinnati-Middletown | 1997 | 1995 | — | 396,720 | 98.1% | 14.90 | Kroger, Remke Markets | Walgreens, Jo-Ann Fabrics, Ace Hardware, Michaels, Staples | |||||||||||
Kroger New Albany Center | Columbus | 50% | 1999 | 1999 | — | 93,286 | 100.0% | 11.36 | Kroger | |||||||||||
Maxtown Road (Northgate) | Columbus | 1998 | 1996 | — | 85,100 | 100.0% | 11.04 | Kroger, (Home Depot) | ||||||||||||
Red Bank Village | Cincinnati-Middletown | 2006 | 2006 | — | 164,318 | 99.2% | 6.24 | Wal-Mart | ||||||||||||
Regency Commons | Cincinnati-Middletown | 2004 | 2004 | — | 34,315 | 95.0% | 21.40 | |||||||||||||
Westchester Plaza | Cincinnati-Middletown | 1998 | 1988 | — | 88,181 | 96.9% | 9.38 | Kroger | ||||||||||||
Windmiller Plaza Phase I | Columbus | 1998 | 1997 | — | 145,563 | 98.6% | 8.96 | Kroger | Sears Hardware | |||||||||||
Subtotal/Weighted Average (OH) | — | 1,306,856 | 98.8% | 11.34 | ||||||||||||||||
OREGON | ||||||||||||||||||||
31
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Corvallis Market Center | Corvallis | 2006 | 2006 | — | 84,535 | 100.0% | 19.60 | Trader Joe's | TJ Maxx, Michael's | |||||||||||
Greenway Town Center | Portland-Vancouver-Beaverton | 40% | 2005 | 2014 | 9,877 | 93,101 | 98.1% | 13.60 | Whole Foods | Rite Aid, Dollar Tree | ||||||||||
Murrayhill Marketplace | Portland-Vancouver-Beaverton | 1999 | 1988 | — | 148,967 | 96.1% | 15.65 | Safeway | ||||||||||||
Northgate Marketplace | Medford | 94% | 2011 | 2011 | — | 80,953 | 100.0% | 21.23 | Trader Joe's | REI, PETCO, Ulta Salon | ||||||||||
Sherwood Crossroads | Portland-Vancouver-Beaverton | 1999 | 1999 | — | 87,966 | 97.1% | 10.93 | Safeway | ||||||||||||
Tanasbourne Market (7) | Portland-Vancouver-Beaverton | 2006 | 2006 | — | 71,000 | 100.0% | 27.39 | Whole Foods | ||||||||||||
Walker Center | Portland-Vancouver-Beaverton | 1999 | 1987 | — | 89,610 | 91.8% | 18.82 | Bed Bath and Beyond | ||||||||||||
Subtotal/Weighted Average (OR) | 9,877 | 656,132 | 97.3% | 18.04 | ||||||||||||||||
PENNSYLVANIA | ||||||||||||||||||||
Allen Street Shopping Center | Allentown-Bethlehem-Easton | 40% | 2005 | 1958 | — | 46,228 | 92.0% | 13.44 | Ahart's Market | |||||||||||
City Avenue Shopping Center | Philadelphia-Camden-Wilmington | 40% | 2005 | 1960 | 20,870 | 159,406 | 77.3% | 19.44 | Ross Dress for Less | Ross Dress for Less, TJ Maxx | ||||||||||
Gateway Shopping Center | Philadelphia-Camden-Wilmington | 2004 | 1960 | — | 214,423 | 99.3% | 26.50 | Trader Joe's | Staples, TJ Maxx, Famous Footwear, Jo-Ann Fabrics | |||||||||||
Hershey (7) | Harrisburg-Carlisle | 2000 | 2000 | — | 6,000 | 100.0% | 30.41 | |||||||||||||
Kulpsville Village Center | Philadelphia-Camden-Wilmington | 2006 | 2006 | — | 14,820 | 100.0% | 30.36 | Walgreens | ||||||||||||
Lower Nazareth Commons | Allentown-Bethlehem-Easton | 2007 | 2007 | — | 90,210 | 100.0% | 25.86 | (Wegmans), (Target), Sports Authority | PETCO | |||||||||||
Mercer Square Shopping Center | Philadelphia-Camden-Wilmington | 40% | 2005 | 1988 | 11,202 | 91,400 | 100.0% | 21.57 | Weis Markets | |||||||||||
Newtown Square Shopping Center | Philadelphia-Camden-Wilmington | 40% | 2005 | 1970 | 11,008 | 140,789 | 86.1% | 17.43 | Acme Markets | |||||||||||
Stefko Boulevard Shopping Center (7) | Allentown-Bethlehem-Easton | 40% | 2005 | 1976 | — | 133,899 | 96.6% | 7.54 | Valley Farm Market | Dollar Tree, Retro Fitness | ||||||||||
Warwick Square Shopping Center | Philadelphia-Camden-Wilmington | 40% | 2005 | 1999 | 9,850 | 89,680 | 98.0% | 19.95 | Giant Food | |||||||||||
Subtotal/Weighted Average (PA) | 52,930 | 986,855 | 95.3% | 22.39 | ||||||||||||||||
32
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
SOUTH CAROLINA | ||||||||||||||||||||
Buckwalter Village | Hilton Head Island-Beaufort | 2006 | 2006 | — | 59,601 | 100.0% | 14.67 | Publix | ||||||||||||
Merchants Village | Charleston-North Charleston | 40% | 1997 | 1997 | 9,996 | 79,649 | 97.0% | 14.68 | Publix | |||||||||||
Queensborough Shopping Center | Charleston-North Charleston | 50% | 1998 | 1993 | — | 82,333 | 100.0% | 10.21 | Publix | |||||||||||
Subtotal/Weighted Average (SC) | 9,996 | 221,583 | 99.3% | 13.28 | ||||||||||||||||
TENNESSEE | ||||||||||||||||||||
Harpeth Village Fieldstone | Nashville-Davidson--Murfreesboro | 1997 | 1998 | — | 70,091 | 100.0% | 14.29 | Publix | ||||||||||||
Northlake Village | Nashville-Davidson--Murfreesboro | 2000 | 1988 | — | 137,807 | 91.0% | 12.68 | Kroger | PETCO | |||||||||||
Peartree Village | Nashville-Davidson--Murfreesboro | 1997 | 1997 | 7,465 | 109,506 | 100.0% | 18.10 | Harris Teeter | PETCO, Office Max | |||||||||||
Subtotal/Weighted Average (TN) | 7,465 | 317,404 | 96.1% | 14.97 | ||||||||||||||||
TEXAS | ||||||||||||||||||||
Alden Bridge | Houston-Baytown-Sugar Land | 20% | 2002 | 1998 | 12,871 | 138,935 | 98.8% | 18.91 | Kroger | Walgreens | ||||||||||
Bethany Park Place | Dallas-Fort Worth-Arlington | 20% | 1998 | 1998 | 5,746 | 98,906 | 100.0% | 11.48 | Kroger | |||||||||||
CityLine Market (4) | Dallas-Fort Worth-Arlington | 2014 | 2014 | — | 79,718 | 76.0% | 22.92 | |||||||||||||
Cochran's Crossing | Houston-Baytown-Sugar Land | 2002 | 1994 | — | 138,192 | 96.0% | 16.92 | Kroger | CVS | |||||||||||
Hancock | Austin-Round Rock | 1999 | 1998 | — | 410,438 | 98.2% | 14.46 | H.E.B., Sears | Twin Liquors, PETCO, 24 Hour Fitness | |||||||||||
Hickory Creek Plaza | Dallas-Fort Worth-Arlington | 2006 | 2006 | — | 28,134 | 93.6% | 25.22 | (Kroger) | ||||||||||||
33
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Hillcrest Village | Dallas-Fort Worth-Arlington | 1999 | 1991 | — | 14,530 | 100.0% | 44.40 | |||||||||||||
Indian Springs Center | Houston-Baytown-Sugar Land | 2002 | 2003 | — | 136,625 | 100.0% | 22.31 | H.E.B. | ||||||||||||
Keller Town Center | Dallas-Fort Worth-Arlington | 1999 | 1999 | — | 120,319 | 95.8% | 14.72 | Tom Thumb | ||||||||||||
Lebanon/Legacy Center | Dallas-Fort Worth-Arlington | 2000 | 2002 | — | 56,435 | 94.7% | 22.86 | (Wal-Mart) | ||||||||||||
Market at Preston Forest | Dallas-Fort Worth-Arlington | 1999 | 1990 | — | 96,353 | 100.0% | 19.58 | Tom Thumb | ||||||||||||
Market at Round Rock | Austin-Round Rock | 1999 | 1987 | — | 122,646 | 87.3% | 17.85 | Sprout's Markets | Office Depot | |||||||||||
Mockingbird Common | Dallas-Fort Worth-Arlington | 1999 | 1987 | 10,300 | 120,321 | 95.4% | 16.09 | Tom Thumb | Ogle School of Hair Design | |||||||||||
North Hills | Austin-Round Rock | 1999 | 1995 | — | 144,020 | 97.7% | 21.27 | H.E.B. | ||||||||||||
Panther Creek | Houston-Baytown-Sugar Land | 2002 | 1994 | — | 166,077 | 97.8% | 18.20 | Randall's Food | CVS, Sears Paint & Hardware (Sublease Morelands), The Woodlands Childrens Museum | |||||||||||
Prestonbrook | Dallas-Fort Worth-Arlington | 1998 | 1998 | 6,800 | 91,537 | 100.0% | 13.69 | Kroger | ||||||||||||
Preston Oaks (7) | Dallas-Fort Worth-Arlington | 2013 | 1991 | — | 103,503 | 93.8% | 29.78 | H.E.B. Central Market | Pier 1 Imports | |||||||||||
Shiloh Springs | Dallas-Fort Worth-Arlington | 20% | 1998 | 1998 | 6,856 | 110,040 | 91.6% | 14.34 | Kroger | |||||||||||
Shops at Mira Vista | Austin-Round Rock | 2014 | 2002 | 257 | 68,340 | 100.0% | 19.97 | Trader Joe's | Champions Westlake Gymnastics & Cheer | |||||||||||
Signature Plaza | Dallas-Fort Worth-Arlington | 2003 | 2004 | — | 32,414 | 84.6% | 20.64 | (Kroger) | ||||||||||||
Southpark at Cinco Ranch | Houston-Baytown-Sugar Land | 2012 | 2012 | — | 260,167 | 95.5% | 11.92 | Kroger, Academy Sports | PETCO | |||||||||||
Sterling Ridge | Houston-Baytown-Sugar Land | 2002 | 2000 | 13,900 | 128,643 | 100.0% | 19.21 | Kroger | CVS | |||||||||||
Sweetwater Plaza | Houston-Baytown-Sugar Land | 20% | 2001 | 2000 | 11,248 | 134,045 | 100.0% | 16.69 | Kroger | Walgreens | ||||||||||
Tech Ridge Center | Austin-Round Rock | 2011 | 2001 | 9,644 | 187,350 | 94.8% | 20.70 | H.E.B. | Office Depot, Petco | |||||||||||
Weslayan Plaza East | Houston-Baytown-Sugar Land | 40% | 2005 | 1969 | — | 169,693 | 99.0% | 16.48 | Berings | Berings, Ross Dress for Less, Michaels, Berings Warehouse, Chuck E. Cheese, The Next Level Fitness, Spec's Liquor, Bike Barn | ||||||||||
Weslayan Plaza West | Houston-Baytown-Sugar Land | 40% | 2005 | 1969 | 39,296 | 185,963 | 100.0% | 17.62 | Randall's Food | Walgreens, PETCO, Jo Ann's, Office Max, Tuesday Morning | ||||||||||
34
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Westwood Village | Houston-Baytown-Sugar Land | 2006 | 2006 | — | 183,547 | 99.0% | 18.06 | (Target) | Gold's Gym, PetSmart, Office Max, Ross Dress For Less, TJ Maxx | |||||||||||
Woodway Collection | Houston-Baytown-Sugar Land | 40% | 2005 | 2014 | 9,011 | 96,224 | 88.8% | 26.16 | Whole Foods | |||||||||||
Subtotal/Weighted Average (TX) | 125,930 | 3,623,115 | 96.2% | 18.14 | ||||||||||||||||
VIRGINIA | ||||||||||||||||||||
Ashburn Farm Market Center | Washington-Arlington-Alexandria | 2000 | 2000 | — | 91,905 | 100.0% | 23.33 | Giant Food | ||||||||||||
Ashburn Farm Village Center | Washington-Arlington-Alexandria | 40% | 2005 | 1996 | — | 88,897 | 97.3% | 14.45 | Shoppers Food Warehouse | |||||||||||
Belmont Shopping Center (4) | Washington-Arlington-Alexandria | 2014 | 2014 | — | 90,608 | 80.8% | 26.00 | Cooper's Hawk Winery | ||||||||||||
Braemar Shopping Center | Washington-Arlington-Alexandria | 25% | 2004 | 2004 | 11,814 | 96,439 | 100.0% | 20.50 | Safeway | |||||||||||
Centre Ridge Marketplace | Washington-Arlington-Alexandria | 40% | 2005 | 1996 | 13,790 | 104,100 | 97.3% | 17.69 | Shoppers Food Warehouse | Sears | ||||||||||
Culpeper Colonnade | Culpeper | 2006 | 2006 | — | 171,446 | 100.0% | 15.21 | Martin's, Dick's Sporting Goods, (Target) | PetSmart, Staples | |||||||||||
Fairfax Shopping Center | Washington-Arlington-Alexandria | 2007 | 1955 | — | 75,711 | 86.3% | 14.18 | Direct Furniture | ||||||||||||
Festival at Manchester Lakes (7) | Washington-Arlington-Alexandria | 40% | 2005 | 1990 | 23,659 | 168,630 | 100.0% | 24.80 | Shoppers Food Warehouse | |||||||||||
Fox Mill Shopping Center | Washington-Arlington-Alexandria | 40% | 2005 | 1977 | 16,563 | 103,269 | 100.0% | 22.47 | Giant Food | |||||||||||
Gayton Crossing | Richmond | 40% | 2005 | 1983 | — | 158,317 | 89.5% | 14.47 | Martin's, (Kroger) | |||||||||||
Greenbriar Town Center | Washington-Arlington-Alexandria | 40% | 2005 | 1972 | 51,276 | 339,939 | 96.2% | 24.00 | Giant Food | CVS, HMY Roomstore, Total Beverage, Ross Dress for Less, Marshalls, PETCO | ||||||||||
Hanover Village Shopping Center | Richmond | 40% | 2005 | 1971 | — | 88,006 | 100.0% | 8.90 | Aldi | Tractor Supply Company, Floor Trader | ||||||||||
Hollymead Town Center | Charlottesville | 20% | 2003 | 2004 | 21,283 | 153,739 | 96.0% | 21.73 | Harris Teeter, (Target) | Petsmart | ||||||||||
Kamp Washington Shopping Center | Washington-Arlington-Alexandria | 40% | 2005 | 1960 | — | 71,924 | 95.0% | 36.89 | Golfsmith | Golfsmith | ||||||||||
Kings Park Shopping Center | Washington-Arlington-Alexandria | 40% | 2005 | 1966 | 13,996 | 92,905 | 100.0% | 19.75 | Giant Food | CVS | ||||||||||
35
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Lorton Station Marketplace | Washington-Arlington-Alexandria | 20% | 2006 | 2005 | 24,375 | 132,445 | 100.0% | 21.33 | Shoppers Food Warehouse | Advanced Design Group | ||||||||||
Saratoga Shopping Center | Washington-Arlington-Alexandria | 40% | 2005 | 1977 | 11,298 | 113,013 | 98.2% | 18.57 | Giant Food | |||||||||||
Shops at County Center | Washington-Arlington-Alexandria | 2005 | 2005 | — | 96,695 | 96.8% | 19.97 | Harris Teeter | ||||||||||||
Shops at Stonewall | Washington-Arlington-Alexandria | 2007 | 2011 | — | 314,355 | 97.2% | 16.19 | Wegmans, Dick's Sporting Goods | Staples, Ross Dress For Less, Bed Bath & Beyond, Michaels | |||||||||||
Signal Hill | Washington-Arlington-Alexandria | 20% | 2003 | 2004 | 12,576 | 95,172 | 100.0% | 21.44 | Shoppers Food Warehouse | |||||||||||
Town Center at Sterling Shopping Center | Washington-Arlington-Alexandria | 40% | 2005 | 1980 | — | 186,531 | 97.4% | 18.97 | Giant Food | Fitness Evolution, Hockey Giant | ||||||||||
Village Center at Dulles | Washington-Arlington-Alexandria | 20% | 2002 | 1991 | 42,320 | 297,572 | 99.2% | 23.93 | Shoppers Food Warehouse, Gold's Gym | CVS, Advance Auto Parts, Chuck E. Cheese, Staples, Goodwill, Tuesday Morning | ||||||||||
Village Shopping Center | Richmond | 40% | 2005 | 1948 | 16,306 | 111,177 | 96.3% | 22.48 | Martin's | CVS | ||||||||||
Willston Centre I | Washington-Arlington-Alexandria | 40% | 2005 | 1952 | — | 105,376 | 95.9% | 24.56 | CVS, Baileys Health Care | |||||||||||
Willston Centre II | Washington-Arlington-Alexandria | 40% | 2005 | 1986 | 27,000 | 135,862 | 95.4% | 22.36 | Safeway, (Target) | |||||||||||
Subtotal/Weighted Average (VA) | 286,256 | 3,484,033 | 96.3% | 19.64 | ||||||||||||||||
WASHINGTON | ||||||||||||||||||||
Aurora Marketplace | Seattle-Tacoma-Bellevue | 40% | 2005 | 1991 | 11,829 | 106,921 | 92.4% | 15.39 | Safeway | TJ Maxx | ||||||||||
Broadway Market (7) | Seattle-Tacoma-Bellevue | 20% | 2014 | 1988 | 10,000 | 140,240 | 94.0% | 24.01 | Quality Food Centers | Gold's Gym, Urban Outfitters | ||||||||||
Cascade Plaza | Seattle-Tacoma-Bellevue | 20% | 1999 | 1999 | 14,620 | 214,872 | 96.6% | 12.43 | Safeway | Jo-Ann Fabrics, Ross Dress For Less, Big Lots, Fitness Evolution, Big 5 Sporting Goods | ||||||||||
Eastgate Plaza | Seattle-Tacoma-Bellevue | 40% | 2005 | 1956 | 10,428 | 78,230 | 100.0% | 23.24 | Albertsons | Rite Aid | ||||||||||
Grand Ridge | Seattle-Tacoma-Bellevue | 2012 | 2012 | 11,309 | 326,243 | 100.0% | 22.50 | Safeway, Regal Cinemas | Port Blakey | |||||||||||
Inglewood Plaza | Seattle-Tacoma-Bellevue | 1999 | 1985 | — | 17,253 | 100.0% | 34.77 | |||||||||||||
Overlake Fashion Plaza (7) | Seattle-Tacoma-Bellevue | 40% | 2005 | 1987 | 12,340 | 80,555 | 94.7% | 23.18 | (Sears) | Marshalls | ||||||||||
36
Property Name | CBSA (1) | Ownership Interest (2) | Year Acquired | Year Construct-ed or Last Renovated | Mortgages or Encumberances (in 000's) | Gross Leasable Area (GLA) | Percent Leased (3) | Average Base Rent (Per Sq Ft)(5) | Grocer & Major Tenant(s) >40,000 Sq Ft (6) | Other JuniorAnchor(s) >10,000 Sq Ft | ||||||||||
Pine Lake Village | Seattle-Tacoma-Bellevue | 1999 | 1989 | — | 102,900 | 99.1% | 22.19 | Quality Foods | Rite Aid | |||||||||||
Sammamish-Highlands | Seattle-Tacoma-Bellevue | 1999 | 1992 | — | 101,289 | 99.5% | 28.36 | (Safeway) | Bartell Drugs | |||||||||||
Southcenter | Seattle-Tacoma-Bellevue | 1999 | 1990 | — | 58,282 | 100.0% | 25.53 | (Target) | ||||||||||||
Subtotal/Weighted Average (WA) | 70,526 | 1,226,785 | 98.8% | 22.94 | ||||||||||||||||
WISCONSIN | ||||||||||||||||||||
Whitnall Square Shopping Center | Milwaukee-Waukesha-West Allis | 40% | 2005 | 1989 | — | 133,421 | 92.8% | 8.01 | Pick 'N' Save | Harbor Freight Tools, Dollar Tree | ||||||||||
Subtotal/Weighted Average (WI) | — | 133,421 | 92.8% | 8.01 | ||||||||||||||||
Total/Weighted Average | $2,005,705 | 38,200,241 | 95.4% | $18.60 | ||||||||||||||||
(1) CBSA refers to Core Based Statistical Area.
(2) Represents our ownership interest in the property, if not wholly owned.
(3) Includes properties where we have not yet incurred at least 90% of the expected costs to complete and 95% occupied or the anchor has not yet been open for at least two calendar years ("development properties" or "properties in development"). If development properties are excluded, the total percentage leased would be 95.9% for our Combined Portfolio of shopping centers.
(4) Property in development.
(5) Average base rent per SFT is calculated based on annual minimum contractual base rent per the tenant lease, excluding percentage rent and recovery revenue.
(6) A retailer that supports our shopping center and in which we have no ownership is indicated by parentheses.
(7) The ground underlying the building and improvements are not owned by Regency or its unconsolidated real estate partnerships, but is subject to a ground lease.
37
Item 3. Legal Proceedings
We are a party to various legal proceedings that arise in the ordinary course of our business. We are not currently involved in any litigation nor to our knowledge, is any litigation threatened against us, the outcome of which would, in our judgment based on information currently available to us, have a material adverse effect on our financial position or results of operations.
Item 4. Mine Safety Disclosures
None.
PART II
Item 5. | Market for the Registrant's Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity Securities |
Our common stock is traded on the New York Stock Exchange under the symbol "REG." The following table sets forth the high and low sales prices and the cash dividends declared on our common stock by quarter for 2014 and 2013.
2014 | 2013 | |||||||||||||||||||
Quarter Ended | High Price | Low Price | Cash Dividends Declared | High Price | Low Price | Cash Dividends Declared | ||||||||||||||
March 31 | $ | 51.49 | 45.41 | 0.47 | $ | 53.55 | 47.19 | 0.4625 | ||||||||||||
June 30 | 56.11 | 50.55 | 0.47 | 59.35 | 45.32 | 0.4625 | ||||||||||||||
September 30 | 57.99 | 53.28 | 0.47 | 54.69 | 45.63 | 0.4625 | ||||||||||||||
December 31 | 65.72 | 53.55 | 0.47 | 53.48 | 45.31 | 0.4625 | ||||||||||||||
We have determined that the dividends paid during 2014 and 2013 on our common stock qualify for the following tax treatment:
Total Distribution per Share | Ordinary Dividends | Total Capital Gain Distributions | Nontaxable Distributions | Qualified Dividends (included in Ordinary Dividends) | Unrecapt Sec 1250 Gain | |||||||||||||
2014 | $ | 1.8800 | 1.3160 | 0.3008 | 0.2632 | — | 0.0564 | |||||||||||
2013 | 1.8500 | 1.7390 | 0.1110 | — | 0.4440 | — | ||||||||||||
As of January 27, 2015, there were approximately 12,436 holders of common equity.
We intend to pay regular quarterly distributions to Regency Centers Corporation's common stockholders. Future distributions will be declared and paid at the discretion of our Board of Directors and will depend upon cash generated by operating activities, our financial condition, capital requirements, annual dividend requirements under the REIT provisions of the Internal Revenue Code of 1986, as amended, and such other factors as our Board of Directors deems relevant. In order to maintain Regency Centers Corporation's qualification as a REIT for federal income tax purposes, we are generally required to make annual distributions at least equal to 90% of our real estate investment trust taxable income for the taxable year. Under certain circumstances, which we do not expect to occur, we could be required to make distributions in excess of cash available for distributions in order to meet such requirements. We have a dividend reinvestment plan under which shareholders may elect to reinvest their dividends automatically in common stock. Under the plan, we may elect to purchase common stock in the open market on behalf of shareholders or may issue new common stock to such shareholders.
Under the loan agreement of our line of credit, in the event of any monetary default, we may not make distributions to stockholders except to the extent necessary to maintain our REIT status.
There were no unregistered sales of equity securities, and we did not repurchase any of our equity securities during the quarter ended December 31, 2014.
38
The following table represents information with respect to purchases by the Parent Company of its common stock during the months in the three month period ended December 31, 2014:
Period | Total number of shares purchased (1) | Average price paid per share | Total number of shares purchased as part of publicly announced plans or programs | Maximum number or approximate dollar value of shares that may yet be purchased under the plans or programs | ||||
October 1, 2014 through October 31, 2014 | — | $ | — | — | $ | — | ||
November 1, 2014 through November 30, 2014 | 53 | $ | 62.19 | — | $ | — | ||
December 1, 2014 through December 31, 2014 | 102 | $ | 61.88 | — | $ | — | ||
(1) Represents shares delivered in payment of withholding taxes in connection with option exercises or restricted stock vesting by participants under Regency's Long-Term Omnibus Plan.
39
The performance graph furnished below shows Regency's cumulative total stockholder return to the S&P 500 Index and the FTSE NAREIT Equity REIT Index since December 31, 2009. The stock performance graph should not be deemed filed or incorporated by reference into any other filing made by us under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent that we specifically incorporate the stock performance graph by reference in another filing.
12/09 | 12/10 | 12/11 | 12/12 | 12/13 | 12/14 | |||||||||
Regency Centers Corporation | $ | 100.00 | 126.63 | 117.96 | 153.79 | 156.57 | 223.17 | |||||||
S&P 500 | 100.00 | 115.06 | 117.49 | 136.30 | 180.44 | 205.14 | ||||||||
FTSE NAREIT Equity REITs | 100.00 | 127.96 | 138.57 | 163.60 | 167.63 | 218.16 | ||||||||
FTSE NAREIT Equity Shopping Centers | 100.00 | 130.78 | 129.83 | 162.31 | 170.41 | 221.47 | ||||||||
Item 6. Selected Financial Data
(in thousands, except per share and unit data, number of properties, and ratio of earnings to fixed charges)
The following table sets forth Selected Financial Data for the Company on a historical basis for the five years ended December 31, 2014 (in thousands except per share data). This historical Selected Financial Data has been derived from the audited consolidated financial statements. This information should be read in conjunction with the consolidated financial statements of Regency Centers Corporation and Regency Centers, L.P. (including the related notes thereto) and Management's Discussion and Analysis of the Financial Condition and Results of Operations, each included elsewhere in this Form 10-K.
40
Parent Company
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||
Operating data: | |||||||||||||||
Revenues | $ | 537,898 | 489,007 | 473,929 | 470,449 | 440,725 | |||||||||
Operating expenses | 353,348 | 324,687 | 307,493 | 303,976 | 292,413 | ||||||||||
Total other expense (income) (3) | 83,046 | 111,741 | 131,240 | 136,317 | 140,275 | ||||||||||
Income before equity in income of investments in real estate partnerships and income taxes | 101,504 | 52,579 | 35,196 | 30,156 | 8,037 | ||||||||||
Equity in income of investments in real estate partnerships | 31,270 | 31,718 | 23,807 | 9,643 | (12,884 | ) | |||||||||
Income tax (benefit) expense of taxable REIT subsidiary | (996 | ) | — | 13,224 | 2,994 | (1,333 | ) | ||||||||
Income from continuing operations (3) | 133,770 | 84,297 | 45,779 | 36,805 | (3,514 | ) | |||||||||
Income (loss) from discontinued operations (4) | — | 65,285 | (21,728 | ) | 16,579 | 15,522 | |||||||||
Gain on sale of real estate, net of tax | 55,077 | 1,703 | 2,158 | 2,404 | 993 | ||||||||||
Net income | 188,847 | 151,285 | 26,209 | 55,788 | 13,001 | ||||||||||
Income attributable to noncontrolling interests | (1,457 | ) | (1,481 | ) | (342 | ) | (4,418 | ) | (4,185 | ) | |||||
Net income attributable to the Company | 187,390 | 149,804 | 25,867 | 51,370 | 8,816 | ||||||||||
Preferred stock dividends | (21,062 | ) | (21,062 | ) | (32,531 | ) | (19,675 | ) | (19,675 | ) | |||||
Net income (loss) attributable to common stockholders | $ | 166,328 | 128,742 | (6,664 | ) | 31,695 | (10,859 | ) | |||||||
FFO(1) | 269,149 | 240,621 | 222,100 | 220,318 | 151,321 | ||||||||||
Core FFO (1) | 261,506 | 241,619 | 230,937 | 213,148 | 199,357 | ||||||||||
Income (loss) per common share - diluted (note 15): | |||||||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | 0.16 | (0.33 | ) | ||||||||
Discontinued operations (4) | — | 0.71 | (0.24 | ) | 0.19 | 0.19 | |||||||||
Net income (loss) attributable to common stockholders | $ | 1.80 | 1.40 | (0.08 | ) | 0.35 | (0.14 | ) | |||||||
Other information: | |||||||||||||||
Net cash provided by operating activities | $ | 277,742 | 250,731 | 257,215 | 217,633 | 138,459 | |||||||||
Net cash (used in) provided by investing activities | (210,290 | ) | (9,817 | ) | 3,623 | (77,723 | ) | (184,457 | ) | ||||||
Net cash used in financing activities | (34,360 | ) | (182,579 | ) | (249,891 | ) | (145,569 | ) | (32,797 | ) | |||||
Dividends paid to common stockholders | 172,900 | 168,095 | 164,747 | 160,479 | 149,117 | ||||||||||
Common dividends declared per share | 1.88 | 1.85 | 1.85 | 1.85 | 1.85 | ||||||||||
Common stock outstanding including exchangeable operating partnership units | 94,262 | 92,499 | 90,572 | 90,099 | 81,717 | ||||||||||
Ratio of earnings to fixed charges (2) | 2.6 | 1.8 | 1.6 | 1.5 | 1.3 | ||||||||||
Ratio of earnings to combined fixed charges and preference dividends (2) | 2.2 | 1.5 | 1.4 | 1.3 | 1.1 | ||||||||||
Balance sheet data: | |||||||||||||||
Real estate investments before accumulated depreciation | $ | 4,743,053 | 4,385,380 | 4,352,839 | 4,488,794 | 4,417,746 | |||||||||
Total assets | 4,197,170 | 3,913,516 | 3,853,458 | 3,987,071 | 3,994,539 | ||||||||||
Total debt | 2,021,357 | 1,854,697 | 1,941,891 | 1,982,440 | 2,094,469 | ||||||||||
Total liabilities | 2,260,688 | 2,052,382 | 2,107,547 | 2,117,417 | 2,250,137 | ||||||||||
Total stockholders’ equity | 1,906,592 | 1,843,354 | 1,730,765 | 1,808,355 | 1,685,177 | ||||||||||
Total noncontrolling interests | 29,890 | 17,780 | 15,146 | 61,299 | 59,225 | ||||||||||
(1) See Item 7, Supplemental Earnings Information, for the definition of funds from operations and core funds from operations and a reconciliation to the nearest GAAP measure.
(2) See Exhibit 12.1 for additional information regarding the computations of ratio of earnings to fixed charges and ratio of earnings to combined fixed charges and preference dividends.
(3) During the year ended December 31, 2014, the Company recognized a gain on remeasurement of investment in real estate partnership of $18.3 million, which is included in Total other expense (income) and Income from continuing operations, upon the acquisition of the remaining 50% interest in a single operating property, resulting in consolidation of the property as a business combination. The gain on remeasurement was calculated based on the difference between the carrying value and the fair value of the previously held equity interest.
(4) On January 1, 2014, the Company prospectively adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update ("ASU") No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which changes the requirements for reporting discontinued operations. Under the new guidance, only disposals representing a strategic shift in operations should be presented as discontinued operations. No property disposals in 2014 qualify as discontinued operations, therefore prior period amounts were not reclassified for 2014 property sales.
41
Operating Partnership
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||
Operating data: | |||||||||||||||
Revenues | $ | 537,898 | 489,007 | 473,929 | 470,449 | 440,725 | |||||||||
Operating expenses | 353,348 | 324,687 | 307,493 | 303,976 | 292,413 | ||||||||||
Total other expense (income) (3) | 83,046 | 111,741 | 131,240 | 136,317 | 140,275 | ||||||||||
Income before equity in income of investments in real estate partnerships and income taxes | 101,504 | 52,579 | 35,196 | 30,156 | 8,037 | ||||||||||
Equity in income of investments in real estate partnerships | 31,270 | 31,718 | 23,807 | 9,643 | (12,884 | ) | |||||||||
Income tax (benefit) expense of taxable REIT subsidiary | (996 | ) | — | 13,224 | 2,994 | (1,333 | ) | ||||||||
Income from continuing operations (3) | 133,770 | 84,297 | 45,779 | 36,805 | (3,514 | ) | |||||||||
Income (loss) from discontinued operations (4) | — | 65,285 | (21,728 | ) | 16,579 | 15,522 | |||||||||
Gain on sale of real estate, net of tax | 55,077 | 1,703 | 2,158 | 2,404 | 993 | ||||||||||
Net income | 188,847 | 151,285 | 26,209 | 55,788 | 13,001 | ||||||||||
Income attributable to noncontrolling interests | (1,138 | ) | (1,205 | ) | (865 | ) | (590 | ) | (376 | ) | |||||
Net income attributable to the Partnership | 187,709 | 150,080 | 25,344 | 55,198 | 12,625 | ||||||||||
Preferred unit distributions | (21,062 | ) | (21,062 | ) | (31,902 | ) | (23,400 | ) | (23,400 | ) | |||||
Net income (loss) attributable to common unit holders | $ | 166,647 | 129,018 | (6,558 | ) | 31,798 | (10,775 | ) | |||||||
FFO (1) | 269,149 | 240,621 | 222,100 | 220,318 | 151,321 | ||||||||||
Core FFO (1) | 261,506 | 241,619 | 230,937 | 213,148 | 199,357 | ||||||||||
Income (loss) per common unit - diluted (note 15): | |||||||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | 0.16 | (0.33 | ) | ||||||||
Discontinued operations (4) | — | 0.71 | (0.24 | ) | 0.19 | 0.19 | |||||||||
Net income (loss) attributable to common unit holders | $ | 1.80 | 1.40 | (0.08 | ) | 0.35 | (0.14 | ) | |||||||
Other information: | |||||||||||||||
Net cash provided by operating activities | $ | 277,742 | 250,731 | 257,215 | 217,633 | 138,459 | |||||||||
Net cash (used in) provided by investing activities | (210,290 | ) | (9,817 | ) | 3,623 | (77,723 | ) | (184,457 | ) | ||||||
Net cash used in financing activities | (34,360 | ) | (182,579 | ) | (249,891 | ) | (145,569 | ) | (32,797 | ) | |||||
Distributions paid on common units | 172,900 | 168,095 | 164,747 | 160,479 | 149,117 | ||||||||||
Ratio of earnings to fixed charges (2) | 2.6 | 1.8 | 1.6 | 1.5 | 1.3 | ||||||||||
Ratio of combined fixed charges and preference dividends to earnings (2) | 2.2 | 1.5 | 1.4 | 1.3 | 1.1 | ||||||||||
Balance sheet data: | |||||||||||||||
Real estate investments before accumulated depreciation | $ | 4,743,053 | 4,385,380 | 4,352,839 | 4,488,794 | 4,417,746 | |||||||||
Total assets | 4,197,170 | 3,913,516 | 3,853,458 | 3,987,071 | 3,994,539 | ||||||||||
Total debt | 2,021,357 | 1,854,697 | 1,941,891 | 1,982,440 | 2,094,469 | ||||||||||
Total liabilities | 2,260,688 | 2,052,382 | 2,107,547 | 2,117,417 | 2,250,137 | ||||||||||
Total partners’ capital | 1,904,678 | 1,841,928 | 1,729,612 | 1,856,550 | 1,733,573 | ||||||||||
Total noncontrolling interests | 31,804 | 19,206 | 16,299 | 13,104 | 10,829 | ||||||||||
(1) See Item 7, Supplemental Earnings Information, for the definition of funds from operations and core funds from operations and a reconciliation to the nearest GAAP measure.
(2) See Exhibit 12.1 for additional information regarding the computations of ratio of earnings to fixed charges and ratio of earnings to combined fixed charges and preference dividends.
(3) During the year ended December 31, 2014, the Company recognized a gain on remeasurement of investment in real estate partnership of $18.3 million, which is included in Total other expense (income) and Income from continuing operations, upon the acquisition of the remaining 50% interest in a single operating property, resulting in consolidation of the property as a business combination. The gain on remeasurement was calculated based on the difference between the carrying value and the fair value of the previously held equity interest.
(4) On January 1, 2014, the Company prospectively adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update ("ASU") No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which changes the requirements for reporting discontinued operations. Under the new guidance, only disposals representing a strategic shift in operations should be presented as discontinued operations. No property disposals in 2014 qualify as discontinued operations, therefore prior period amounts were not reclassified for 2014 property sales.
42
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
Regency Centers Corporation began its operations as a REIT in 1993 and is the managing general partner of Regency Centers, L.P. All of our operating, investing, and financing activities are performed through the Operating Partnership, its wholly-owned subsidiaries, and through its co-investment partnerships. As of December 31, 2014, the Parent Company owned approximately 99.8% of the outstanding common partnership units of the Operating Partnership.
As of December 31, 2014, we directly owned 202 Consolidated Properties located in 21 states representing 23.2 million square feet of GLA. Through co-investment partnerships, we own partial ownership interests in 120 Unconsolidated Properties located in 23 states and the District of Columbia representing 15.0 million square feet of GLA.
We earn revenues and generate cash flow by leasing space in our shopping centers to grocery stores, major retail anchors, restaurants, side-shop retailers, and service providers, as well as ground leasing or selling out-parcels to these same types of tenants. We experience growth in revenues by increasing occupancy and rental rates in our existing shopping centers and by acquiring and developing new shopping centers.
We grow our shopping center portfolio through acquisitions of operating centers and new shopping center development. We will continue to use our development capabilities, market presence, and anchor relationships to invest in value-added new developments and redevelopments of existing centers. We fund our acquisition and development activity from various capital sources including operating cash flow, property sales, equity offerings, new financing, and co-investment real estate partnerships. Co-investment real estate partnerships provide us with an additional capital source for shopping center acquisitions, developments, and redevelopments, as well as the opportunity to earn fees for asset management, property management, and other investing and financing services.
Critical Accounting Policies and Estimates
Knowledge about our accounting policies is necessary for a complete understanding of our financial statements. The preparation of our financial statements requires that we make certain estimates that impact the balance of assets and liabilities as of a financial statement date and the reported amount of income and expenses during a financial reporting period. These accounting estimates are based upon, but not limited to, our judgments about historical and expected future results, current market conditions, and interpretation of industry accounting standards. They are considered to be critical because of their significance to the financial statements and the possibility that future events may differ from those judgments, or that the use of different assumptions could result in materially different estimates. We review these estimates on a periodic basis to ensure reasonableness; however, the amounts we may ultimately realize could differ from such estimates.
Accounts Receivable and Straight Line Rent
Minimum rent, percentage rent, and expense recoveries from tenants for common area maintenance costs, insurance and real estate taxes are the Company's principal source of revenue. As a result of generating this revenue, we will routinely have accounts receivable due from tenants. We are subject to tenant defaults and bankruptcies that may affect the collection of outstanding receivables. To address the collectability of these receivables, we analyze historical write-off experience, tenant credit-worthiness and current economic trends when evaluating the adequacy of our allowance for doubtful accounts and straight line rent reserve. Although we estimate uncollectible receivables and provide for them through charges against income, actual experience may differ from those estimates.
43
Real Estate Investments
Acquisition of Real Estate Investments
Upon acquisition of real estate operating properties, the Company estimates the fair value of acquired tangible assets (consisting of land, building, building improvements and tenant improvements) and identified intangible assets and liabilities (consisting of above and below-market leases and in-place leases), assumed debt, and any noncontrolling interest in the acquiree at the date of acquisition, based on evaluation of information and estimates available at that date. Based on these estimates, the Company allocates the estimated fair value to the applicable assets and liabilities. Fair value is determined based on an exit price approach, which contemplates the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. If, up to one year from the acquisition date, information regarding fair value of the assets acquired and liabilities assumed is received and estimates are refined, appropriate adjustments are made to the purchase price allocation on a retrospective basis. The Company expenses transaction costs associated with business combinations in the period incurred.
We strategically co-invest with partners to own, manage, acquire, develop and redevelop operating properties. We analyze our investments in real estate partnerships in order to determine whether the entity should be consolidated. If it is determined that these investments do not require consolidation because the entities are not variable interest entities (“VIEs”), we are not considered the primary beneficiary of the entities determined to be VIEs, we do not have voting control, and/or the limited partners (or non-managing members) have substantive participatory rights, then the selection of the accounting method used to account for our investments in real estate partnerships is generally determined by our voting interests and the degree of influence we have over the entity. Management uses its judgment when making these determinations. We use the equity method of accounting for investments in real estate partnerships when we own 20% or more of the voting interests and have significant influence but do not have a controlling financial interest, or if we own less than 20% of the voting interests but have determined that we have significant influence. Under the equity method, we record our investments in and advances to these entities as investments in real estate partnerships in our consolidated balance sheets, and our proportionate share of earnings or losses earned by the joint venture is recognized in equity in income (loss) of investments in real estate partnerships in our consolidated statements of operations.
Development of Real Estate Assets and Cost Capitalization
We capitalize the acquisition of land, the construction of buildings, and other specifically identifiable development costs incurred by recording them in properties in development in our accompanying Consolidated Balance Sheets. Other specifically identifiable development costs include pre-development costs essential to the development process, as well as, interest, real estate taxes, and direct employee costs incurred during the development period. Once a development property is substantially complete and held available for occupancy, these indirect costs are no longer capitalized.
• | Pre-development costs are incurred prior to land acquisition during the due diligence phase and include contract deposits, legal, engineering, and other professional fees related to evaluating the feasibility of developing a shopping center. If we determine it is probable that a specific project undergoing due diligence will not be developed, we immediately expense all related capitalized pre-development costs not considered recoverable. |
• | Interest costs are capitalized to each development project based on applying our weighted average borrowing rate to that portion of the actual development costs expended. We cease interest cost capitalization when the property is no longer being developed or is available for occupancy upon substantial completion of tenant improvements, but in no event would we capitalize interest on the project beyond 12 months after the anchor opens for business. During the years ended December 31, 2014, 2013, and 2012, we capitalized interest of $7.1 million, $6.1 million, and $3.7 million, respectively, on our development projects. |
• | Real estate taxes are capitalized to each development project over the same period as we capitalize interest. |
• | We have a staff of employees who directly support our development program. All direct internal costs attributable to these development activities are capitalized as part of each development project. The capitalization of costs is directly related to the actual level of development activity occurring. During the years ended December 31, 2014, 2013, and 2012, we capitalized $16.1 million, $11.7 million, and $10.3 million, respectively, of direct internal costs incurred to support our development program. |
Valuation of Real Estate Investments
We evaluate whether there are any indicators that have occurred, including property operating performance and general market conditions, that would result in us determining that the carrying value of our real estate properties (including any related amortizable intangible assets or liabilities) may not be recoverable. If such indicators occur, we compare the current carrying value of the asset to the estimated undiscounted cash flows that are directly associated with the use and ultimate
44
disposition of the asset. Our estimated cash flows are based on several key assumptions, including rental rates, costs of tenant improvements, leasing commissions, anticipated hold period, and assumptions regarding the residual value upon disposition, including the exit capitalization rate. These key assumptions are subjective in nature and the resulting impairment, if any, could differ from the actual gain or loss recognized upon ultimate sale in an arm's length transaction. If the carrying value of the asset exceeds the estimated undiscounted cash flows, an impairment loss is recognized equal to the excess of carrying value over fair value. Changes in our disposition strategy or changes in the marketplace may alter the hold period of an asset or asset group, which may result in an impairment loss and such loss could be material to the Company's financial condition or operating performance.
We evaluate our investments in real estate partnerships for impairment whenever there are indicators, including underlying property operating performance and general market conditions, that the value of our investments in real estate partnerships may be impaired. An investment in a real estate partnerships is considered impaired only if we determine that its fair value is less than the net carrying value of the investment in that real estate partnerships on an other-than-temporary basis. Cash flow projections for the investments consider property level factors, such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other factors. We consider various qualitative factors to determine if a decrease in the value of our investment is other-than-temporary. These factors include the age of the real estate partnerships, our intent and ability to retain our investment in the entity, the financial condition and long-term prospects of the entity and relationships with our partners and banks. If we believe that the decline in the fair value of the investment is temporary, no impairment charge is recorded. If our analysis indicates that there is an other-than-temporary impairment related to the investment in a particular real estate partnership, the carrying value of the investment will be adjusted to an amount that reflects the estimated fair value of the investment.
The fair value of real estate investments is subjective and is determined through comparable sales information and other market data if available, or through use of an income approach such as the direct capitalization or the traditional discounted cash flow methods. Such cash flow projections consider factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other factors, and therefore are subject to management judgment and changes in those factors could impact the determination of fair value. In estimating the fair value of undeveloped land, we generally use market data and comparable sales information.
Derivative Instruments
The Company utilizes financial derivative instruments to manage risks associated with changing interest rates. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or future payment of known and uncertain cash amounts, the amount of which are determined by interest rates. The Company's derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company's known or expected cash payments principally related to the Company's borrowings. For additional information on the Company’s use and accounting for derivatives, see Notes 1 and 10 to the Consolidated Financial Statements.
The Company assesses effectiveness of our cash flow hedges both at inception and on an ongoing basis. The effective portion of changes in fair value of the interest rate swaps associated with our cash flow hedges is recorded in other comprehensive income which is included in accumulated other comprehensive loss on our consolidated balance sheet and our consolidated statement of equity. Our cash flow hedges become ineffective if critical terms of the hedging instrument and the debt instrument do not perfectly match such as notional amounts, settlement dates, reset dates, calculation period and LIBOR rate. If a cash flow hedge is deemed ineffective, the ineffective portion of changes in fair value of the interest rate swaps associated with our cash flow hedges is recognized in earnings in the period affected.
The fair value of the Company's interest rate derivatives is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty's nonperformance risk in the fair value measurements.
Recent Accounting Pronouncements
See Note 1 to Consolidated Financial Statements.
45
Shopping Center Portfolio
The following table summarizes general information related to the Consolidated Properties in our shopping center portfolio (GLA in thousands):
December 31, 2014 | December 31, 2013 | |||
Number of properties | 202 | 202 | ||
Properties in development | 7 | 6 | ||
Gross leasable area | 23,200 | 22,472 | ||
% leased - operating and development | 95.3% | 94.5% | ||
% leased - operating | 95.9% | 95.0% | ||
Weighted average annual effective rent per SqFT (1) | $18.30 | 17.40 | ||
(1) Net of tenant concessions.
The following table summarizes general information related to the Unconsolidated Properties owned in co-investment partnerships in our shopping center portfolio (GLA in thousands):
December 31, 2014 | December 31, 2013 | |||
Number of properties | 120 | 126 | ||
Gross leasable area | 15,000 | 15,508 | ||
% leased - operating | 96.0% | 96.2% | ||
Weighted average annual effective rent per SqFT (1) | $17.85 | 17.34 | ||
(1) Net of tenant concessions.
The following table summarizes pro-rata occupancy rates of our combined Consolidated and Unconsolidated shopping center portfolio:
December 31, 2014 | December 31, 2013 | |||
% Leased – Operating | 95.9% | 95.2% | ||
≥ 10,000 SqFT | 98.8% | 98.6% | ||
< 10,000 SqFT | 91.2% | 89.9% | ||
Leasing activity was strong in 2014 with pro-rata occupancy gains of 70 basis points driven primarily by new leasing in the less than 10,000 SqFT category, but also supported by high renewal activity of expiring leases in both categories as summarized in the leasing activity table below, and lower than historical move-out rates. We believe our high-quality, grocery anchored shopping centers located in densely populated, desirable infill trade areas create attractive spaces for retail tenants. Improvements in the economy, combined with historically low levels of new supply and robust tenant demand, allow us to focus on merchandising of our centers to ensure the right mix of operators and unique retailers, which draws more retail customers to our centers.
46
The following table summarizes leasing activity for the years ended December 31, 2014 and 2013, including our pro-rata share of activity within the portfolio of our co-investment partnerships:
2014 | ||||||||||||||||
Leasing Transactions (1) | SqFT (in thousands) | Base Rent PSF (2) | Tenant Improvements PSF (2) | Leasing Commissions PSF (2) | ||||||||||||
New leases | ||||||||||||||||
≥ 10,000 SqFT | 28 | 793 | $ | 14.49 | $ | 5.54 | $ | 4.62 | ||||||||
< 10,000 SqFT | 477 | 828 | $ | 29.24 | $ | 8.76 | $ | 13.72 | ||||||||
Total New Leases | 505 | 1,621 | $ | 22.02 | $ | 7.19 | $ | 9.27 | ||||||||
Renewals | ||||||||||||||||
≥ 10,000 SqFT | 59 | 1,173 | $ | 11.80 | $ | 0.20 | $ | 1.07 | ||||||||
< 10,000 SqFT | 854 | 1,281 | $ | 28.80 | $ | 0.76 | $ | 3.61 | ||||||||
Total Renewal Leases | 913 | 2,454 | $ | 20.67 | $ | 0.49 | $ | 2.39 | ||||||||
2013 | ||||||||||||||||
Leasing Transactions (1) | SqFT (in thousands) | Base Rent PSF (2) | Tenant Improvements PSF (2) | Leasing Commissions PSF (2) | ||||||||||||
New leases | ||||||||||||||||
≥ 10,000 SqFT | 30 | 629 | $ | 14.51 | $ | 5.10 | $ | 3.68 | ||||||||
< 10,000 SqFT | 573 | 1,012 | $ | 25.94 | $ | 8.26 | $ | 11.18 | ||||||||
Total New Leases | 603 | 1,641 | $ | 21.56 | $ | 6.72 | $ | 8.30 | ||||||||
Renewals | ||||||||||||||||
≥ 10,000 SqFT | 55 | 1,141 | $ | 11.12 | $ | 0.24 | $ | 1.02 | ||||||||
< 10,000 SqFT | 913 | 1,301 | $ | 28.69 | $ | 0.49 | $ | 3.67 | ||||||||
Total Renewal Leases | 968 | 2,442 | $ | 20.48 | $ | 0.36 | $ | 2.44 | ||||||||
(1) Number of leasing transactions reported at 100%; all other statistics reported at pro-rata share.
(2) Totals for base rent, tenant improvements, and leasing commissions reflect the weighted average per square foot ("PSF").
In the greater than or equal to 10,000 SqFT category, base rent PSF on new leases remained constant in 2014. In the under 10,000 SqFT category for both new new leases and renewals, base rent PSF continued to increase on leases executed in 2014.
Significant Tenants and Concentrations of Risk
We seek to reduce our operating and leasing risks through geographic diversification and by avoiding dependence on any single property, market, or tenant. The following table summarizes our three most significant tenants, each of which is a grocery tenant, occupying our shopping centers at December 31, 2014:
Grocery Anchor | Number of Stores (1) | Percentage of Company Owned GLA (2) | Percentage of Annualized Base Rent (2) | |||
Kroger | 55 | 8.5% | 4.5% | |||
Publix | 46 | 6.5% | 3.8% | |||
Safeway | 44 | 4.1% | 2.3% | |||
(1) Includes stores owned by grocery anchors that are attached to our centers.
(2) Includes our pro-rata share of Unconsolidated Properties and excludes those owned by anchors.
47
In January 2015, Safeway Inc. and AB Acquisition LLC (Albertsons) completed their proposed merger announced in March 2014. In addition to the centers anchored by Safeway above, we have 12 shopping centers anchored by Albertsons, representing 1.4% of company owned GLA and 1.0% of annualized base rent on a pro-rata basis. The Federal Trade Commission ("FTC") is requiring that they divest 168 stores. Of these, six are in our shopping centers and are under contract to be purchased by Haggen.
Bankruptcies
Although base rent is supported by long-term lease contracts, tenants who file bankruptcy may have the legal right to reject any or all of their leases and close related stores. In the event that a tenant with a significant number of leases in our shopping centers files bankruptcy and cancels its leases, we could experience a significant reduction in our revenues. We monitor the operating performance and rent collections of all tenants in our shopping centers, especially those tenants operating retail formats that are experiencing significant changes in competition, business practice, and store closings in other locations. We are not currently aware of the pending bankruptcy or announced store closings of any tenants in our shopping centers that would individually cause a material reduction in our revenues, and no tenant represents more than 5% of our annual base rent on a pro-rata basis.
Our management team devotes significant time to monitoring consumer preferences, shopping behaviors, and demographics to anticipate both challenges and opportunities in the changing retail industry that may affect our tenants. As a result of our findings, we may reduce new leasing, suspend leasing, or curtail the allowance for the construction of leasehold improvements within a certain retail category or to a specific retailer.
48
Liquidity and Capital Resources
Our Parent Company has no capital commitments other than its guarantees of the commitments of our Operating Partnership. The Parent Company will from time to time access the capital markets for the purpose of issuing new equity and will simultaneously contribute all of the offering proceeds to the Operating Partnership in exchange for additional partnership units. All debt is issued by our Operating Partnership or by our co-investment partnerships. The following table represents the remaining available capacity under our at the market ("ATM") equity program and our unsecured credit facilities as of December 31, 2014 (in thousands):
December 31, 2014 | ||||
ATM equity program (see note 12) (1) | ||||
Total capacity | $ | 200,000 | ||
Remaining capacity | $ | 96,000 | ||
Term Loan (see note 9) (2) | ||||
Total capacity | $ | 165,000 | ||
Remaining capacity | $ | 90,000 | ||
Line of Credit (the "Line") (see note 9) | ||||
Total capacity | $ | 800,000 | ||
Remaining capacity (3) | $ | 794,096 | ||
Maturity (4) | September 2016 | |||
(1) Pursuant to the Forward Sale Agreement dated January 14, 2015, we have agreed that, subject to certain limited exceptions, we will not directly or indirectly for 60 days after the issuance of our forward equity offering on January 14, 2015 (1) sell or otherwise transfer or dispose of any shares of common stock or any securities exercisable or exchangeable for common stock or (2) enter into any swap or other arrangement that transfers to another any economic consequences of ownership of the common stock. Notwithstanding the foregoing, if (1) during the last 17 days of the 60-day restricted period, we issue an earnings release, material news or a material event relating to our company occurs; or (2) prior to the expiration of the 60-day restricted period, we announce that we will release earnings results during the 16-day period beginning on the last day of the 60-day period, the restrictions described above will continue to apply until the expiration of the 18-day period beginning on the issuance of the earnings release or the occurrence of the material news or material event. Accordingly, we are prohibited from issuing shares under our ATM program during the period stated above. | ||||
(2) On June 27, 2014, the Company amended its existing senior unsecured term loan facility (the "Term Loan"). The amendment established a new Term Loan size of $165.0 million, extended the maturity date to June 27, 2019 and reduced the applicable interest rate. The Term Loan bears interest at LIBOR plus a ratings based margin of 1.15% per annum, subject to adjustment from time to time based on changes to the Company's corporate credit rating, and is subject to a fee of 0.20% per annum on the undrawn balance. The Company has $75.0 million outstanding and may utilize the additional $90.0 million through August 31, 2015. | ||||
(3) Net of letters of credit. | ||||
(4) May be extended to September 2017 for a fee, at the Company's option. | ||||
In January 2015, the Parent Company entered into an underwritten public offering for 2.875 million shares of its common stock at a price of $67.40 per share which will result in gross proceeds of approximately $193.8 million, before any underwriting discount and offering expenses. In connection with this offering, the Parent Company entered into a forward sale agreement with an affiliate of Wells Fargo Securities, LLC for the underwritten shares. The forward sale agreement will settle on one or more dates occurring no later than approximately 12 months after the date of the offering.
49
The following table summarizes net cash flows related to operating, investing, and financing activities of the Company for the years ended December 31, 2014, 2013, and 2012 (in thousands):
2014 | 2013 | 2012 | ||||||||
Net cash provided by operating activities | $ | 277,742 | 250,731 | 257,215 | ||||||
Net cash (used in) provided by investing activities | (210,290 | ) | (9,817 | ) | 3,623 | |||||
Net cash used in financing activities | (34,360 | ) | (182,579 | ) | (249,891 | ) | ||||
Net increase in cash and cash equivalents | 33,092 | 58,335 | 10,947 | |||||||
Total cash and cash equivalents | $ | 113,776 | 80,684 | 22,349 | ||||||
Net cash provided by operating activities:
Net cash provided by operating activities increased by $27.0 million for the year ended December 31, 2014, as compared to the year ended December 31, 2013 due to:
• | $27.9 million increase in cash from operating income; offset by |
• | $3.0 million net decrease in cash due to timing of cash receipts and payments related to operating activities; |
• | $2.6 million decrease in operating cash flow distributions from our unconsolidated real estate partnerships due to liquidating three partnerships and reinvesting cash in another; and |
• | $4.6 million received upon settlement of the treasury hedges in May 2014 in connection with our bond issuance. |
We operate our business such that we expect net cash provided by operating activities will provide the necessary funds to pay our distributions to our common and preferred stock and unit holders, which were $194.0 million and $189.2 million for the years ended December 31, 2014 and 2013, respectively. Our dividend distribution policy is set by our Board of Directors who monitor our financial position. Our Board of Directors recently declared our common stock quarterly dividend of $0.485 per share, payable on March 5, 2015. Future dividends will be declared at the discretion of our Board of Directors and will be subject to capital requirements and availability. We plan to continue paying an aggregate amount of distributions to our stock and unit holders that, at a minimum, meet the requirements to continue qualifying as a REIT for federal income tax purposes.
Net cash used in investing activities:
Net cash used in investing activities increased by $200.5 million due to lower real estate dispositions during 2014 within our consolidated and unconsolidated portfolio coupled with a slight increase in acquisitions and development activity, which were funded from sales proceeds and financing activity.
2014 | 2013 | Change | |||||||
Cash flows from investing activities: | |||||||||
Acquisition of operating real estate | $ | (112,120 | ) | (107,790 | ) | (4,330 | ) | ||
Real estate development and capital improvements | (238,237 | ) | (213,282 | ) | (24,955 | ) | |||
Proceeds from sale of real estate investments | 118,787 | 212,632 | (93,845 | ) | |||||
Collection (issuance) of notes receivable | — | 27,354 | (27,354 | ) | |||||
Investments in real estate partnerships (note 4) | (23,577 | ) | (10,883 | ) | (12,694 | ) | |||
Distributions received from investments in real estate partnerships | 37,152 | 87,111 | (49,959 | ) | |||||
Dividends on investments | 243 | 194 | 49 | ||||||
Acquisition of securities | (23,760 | ) | (19,144 | ) | (4,616 | ) | |||
Proceeds from sale of securities | 31,222 | 13,991 | 17,231 | ||||||
Net cash used in investing activities | $ | (210,290 | ) | (9,817 | ) | (200,473 | ) | ||
Significant investing and divesting activities included:
• | We acquired four shopping centers in 2014, compared to three during 2013; |
• | We sold eleven shopping centers and six out-parcels in 2014, compared to twelve shopping centers and ten out-parcels during 2013; |
• | We received proceeds of $27.4 million upon the collection and sale of notes receivable in 2013; |
50
• | We invested $23.6 million in our unconsolidated partnerships to acquire an operating property and to fund redevelopment activity during 2014. In 2013, we invested $10.9 million primarily for mortgage maturities, one operating property acquisition, and redevelopment activity. |
• | Distributions from our unconsolidated partnerships in 2014 were primarily driven by real estate sales proceeds of $32.1 million and $5.1 million from refinancing a loan. Distributions in 2013 were primarily from real estate sales proceeds of $32.7 million, $6.9 million net proceeds from debt refinancing, and $47.5 million distributions upon redemption of preferred interest. |
• | Acquisition of securities and proceeds from sale of securities include investments in equity securities. In 2014, we paid $14.3 million for the acquisition of AmREIT, Inc. ("AmREIT") common stock, and received $22.1 million in proceeds upon the subsequent sale. The remaining securities investing activity, during both 2014 and 2013, primarily relates to our deferred compensation plan. |
We plan to continue developing and redeveloping shopping centers for long-term investment purposes and have a staff of employees who directly support our development and redevelopment program. Internal costs attributable to these development and redevelopment activities are capitalized as part of each project. During 2014, we paid $238.2 million for the development, redevelopment, and improvement of our real estate properties as comprised of the following (in thousands):
2014 | 2013 | Change | |||||||
Capital expenditures: | |||||||||
Land acquisitions for development / redevelopment | $ | 34,650 | 28,320 | 6,330 | |||||
Building and tenant improvements | 35,759 | 43,196 | (7,437 | ) | |||||
Redevelopment costs | 48,853 | 19,964 | 28,889 | ||||||
Development costs | 98,367 | 104,662 | (6,295 | ) | |||||
Capitalized interest | 7,141 | 6,078 | 1,063 | ||||||
Capitalized direct compensation | 13,467 | 11,062 | 2,405 | ||||||
Real estate development and capital improvements | $ | 238,237 | 213,282 | 24,955 | |||||
• | During 2014 we acquired six land parcels for new development projects as compared to five in 2013. |
• | Building and tenant improvements decreased $7.4 million during the year ended December 31, 2014 primarily related to timing of capital projects and renovations. |
• | The $28.9 million increase in redevelopment costs were due to an increase in the number and magnitude of redevelopments, primarily driven by our Westlake and Westchester redevelopment projects. |
• | The $6.3 million decrease in our development projects expenditures was due to the size of and progress on developments. See the tables below for a detail of current and recently completed development projects. |
• | Capitalized direct compensation represents overhead costs of our development and construction team directly related to the development projects, with the majority of capitalizable direct compensation costs incurred at or near inception of a development project. The increased number and size of projects starting in 2014 as compared to 2013 resulted in the increase in capitalized compensation costs. During 2014 we started $239.2 million of development and redevelopment projects as compared to $194.3 million in 2013. Changes in the level of future development and redevelopment activity could adversely impact results of operations by reducing the amount of internal costs for development and redevelopment projects that may be capitalized. A 10% reduction in development and redevelopment activity without a corresponding reduction in the compensation costs directly related to our development and redevelopment activities could result in an additional charge to net income of approximately $1.6 million. |
51
As of December 31, 2014, we had seven development projects that were either under construction or in lease up, compared to six such development projects as of December 31, 2013. The following table summarizes our development projects as of December 31, 2014 (in thousands, except cost per SqFT):
Property Name | Location | Development Start Date | Estimated Net Development Costs After JV Buyout (1) | % of Costs Incurred | GLA | Cost PSF GLA | Estimated/Actual Anchor Opens | ||||||||||||
Fountain Square | Miami, FL | Q3-13 | $ | 56,309 | 77% | 177 | $ | 318 | Dec-14 | ||||||||||
Brooklyn Station on Riverside | Jacksonville, FL | Q4-13 | 15,129 | 66% | 50 | 303 | Oct-14 | ||||||||||||
Persimmon Place | Dublin, CA | Q1-14 | 59,976 | 58% | 153 | 392 | May-15 | ||||||||||||
Willow Oaks Crossing | Concord, NC | Q2-14 | 12,888 | 31% | 69 | 187 | Sept-15 | ||||||||||||
Belmont Shopping Center | Ashburn, VA | Q3-14 | 28,189 | 30% | 91 | 310 | Aug-15 | ||||||||||||
CityLine Market | Richardson, TX | Q3-14 | 26,606 | 26% | 80 | 333 | Feb-16 | ||||||||||||
The Village at La Floresta | Brea, CA | Q4-14 | 33,116 | 26% | 87 | 381 | Jan-16 | ||||||||||||
Total | $ | 232,213 | 50% | 707 | $ | 328 | (2) | ||||||||||||
(1) Amount represents costs, including leasing costs, net of tenant reimbursements.
(2) Amount represents a weighted average.
The following table summarizes our development projects completed during the year ended December 31, 2014 (in thousands, except cost per SqFT):
Property Name | Location | Completion Date | Net Development Costs (1) | GLA | Cost PSF GLA | ||||||||||
Juanita Tate Marketplace | Los Angeles, CA | Q2-14 | $ | 17,289 | 77 | $ | 225 | ||||||||
Shops at Erwin Mill | Durham, NC | Q3-14 | 14,530 | 87 | 167 | ||||||||||
Shops on Main | Schererville, IN | Q4-14 | 37,867 | 214 | 177 | ||||||||||
Glen Gate | Glenview, IL | Q4-14 | 29,390 | 103 | 285 | ||||||||||
Total | $ | 99,076 | 481 | $ | 206 | ||||||||||
(1) Includes leasing costs, net of tenant reimbursements.
Net cash used in financing activities:
Net cash used in financing activities decreased by $148.2 million primarily due to proceeds from the net issuance of unsecured notes in 2014 and net repayments on the credit facilities in 2013. The following table presents changes in our primary categories of financing activity:
2014 | 2013 | Change | |||||||
Cash flows from financing activities: | |||||||||
Equity issuances | $ | 102,453 | 99,753 | 2,700 | |||||
Stock redemption | (300 | ) | — | (300 | ) | ||||
(Distributions to) contributions from limited partners in consolidated partnerships, net | (5,303 | ) | 1,514 | (6,817 | ) | ||||
Dividend payments | (193,962 | ) | (189,157 | ) | (4,805 | ) | |||
Unsecured credit facilities, net | — | (95,000 | ) | 95,000 | |||||
Debt issuance | 258,378 | 35,767 | 222,611 | ||||||
Debt repayment | (195,626 | ) | (35,490 | ) | (160,136 | ) | |||
Other | — | 34 | (34 | ) | |||||
Net cash used in financing activities | $ | (34,360 | ) | (182,579 | ) | 148,219 | |||
52
Significant financing activities during the year ended December 31, 2014 include:
• | During 2014, the Parent Company issued approximately 1.7 million shares of common stock through our ATM program at an average price of $60.00 per share, as compared to 1.9 million shares at $53.35 per share in 2013. In both years, the proceeds were used to fund investment activities. |
• | The $6.8 million change in net distributions to limited partners is primarily related to 2014 distribution of proceeds from sales and debt financing. |
• | During 2014 we increased our dividend distribution rates on our common stock and operating partnership units. |
• | During 2013, we paid down our Line and Term Loan $95.0 million, net. |
• | The $222.6 million net change in debt issuance is primarily related to the $250 million of new 3.75% ten-year unsecured public debt issued in May 2014, which matures in June 2024. In connection with the bond offering, we settled the previously locked forward starting interest rate swaps, receiving net cash proceeds of $4.6 million. These proceeds will offset bond interest expense over the life of the bonds, resulting in a lower effective interest rate of 3.59%. |
• | The $160.1 million net change in debt repayment is primarily driven by the repayment of $150 million of 4.95% ten-year unsecured public debt at maturity. in April 2014. |
We endeavor to maintain a high percentage of unencumbered assets. As of December 31, 2014, 76.8% of our wholly-owned real estate assets were unencumbered. Such assets allow us to access the secured and unsecured debt markets and to maintain significant availability on the Line. Our coverage ratio, including our pro-rata share of our partnerships, was 2.5 times for the year ended December 31, 2014, as compared to 2.4 times for the year ended December 31, 2013. We define our coverage ratio as earnings before interest, taxes, investment transaction profits net of deal costs, depreciation and amortization (“Core EBITDA”) divided by the sum of the gross interest and scheduled mortgage principal paid to our lenders plus dividends paid to our preferred stockholders.
Through 2015, we estimate that we will require approximately $622.7 million of cash, including $179.2 million to complete in-process developments and redevelopments, $426.2 million to repay maturing debt, and approximately $17.3 to fund our pro-rata share of estimated capital contributions to our co-investment partnerships for repayment of debt. If we start new developments or redevelop additional shopping centers, our cash requirements will increase. If we refinance maturing debt, our cash requirements will decrease. To meet our cash requirements, we will utilize cash generated from operations, borrowings from our Line and Term Loan, proceeds from the sale of real estate, cash receipts from our forward equity offering, and when the capital markets are favorable, proceeds from the sale of equity and the issuance of debt.
We have $350.0 million of fixed rate, unsecured debt maturing in August 2015 and $400.0 million of fixed rate, unsecured debt maturing in June 2017. In order to mitigate the risk of interest rate volatility, we previously entered into $220.0 million of forward starting interest rate swaps to partially hedge the new debt expected to be issued in 2015 and an additional $220.0 million of forward starting interest rate swaps to partially hedge the new debt expected to be issued in 2017. These interest rate swaps lock in the 10-year treasury rate and swap spread at a weighted average fixed rate of 2.67% and 3.48%, respectively. A current market based credit spread applicable to Regency will be added to the locked in fixed rate at time of issuance that will determine the final bond yield. We will cash settle these forward starting interest rate swaps when we issue the new debt. The actual cash settlement may differ from the current fair value of these interest rate swaps based on movements in interest rates.
We continuously monitor the capital markets and evaluate our ability to issue new debt to repay maturing debt or fund our commitments. Based upon the current capital markets, our current credit ratings, and the number of high quality, unencumbered properties that we own which could collateralize borrowings, we currently expect that we will successfully issue new secured or unsecured debt to fund our obligations, as needed.
Our Line, Term Loan, and unsecured loans require we remain in compliance with various covenants, which are described in Note 9 to the Consolidated Financial Statements. We are in compliance with these covenants at December 31, 2014 and expect to remain in compliance.
53
Investments in Real Estate Partnerships
As of December 31, 2014 and 2013, we had investments in real estate partnerships of $333.2 million and $358.8 million, respectively, as discussed further in Note 4 to the Consolidated Financial Statements. The following table is a summary of unconsolidated combined assets and liabilities of these co-investment partnerships and our pro-rata share as of December 31, 2014 and 2013 (dollars in thousands):
2014 | 2013 | ||||||
Number of co-investment partnerships | 13 | 17 | |||||
Regency's ownership | 20%-50% | 20%-50% | |||||
Number of properties | 120 | 126 | |||||
Combined assets | $ | 2,807,502 | 2,939,599 | ||||
Combined liabilities | $ | 1,558,874 | 1,617,920 | ||||
Combined equity | $ | 1,248,628 | 1,321,679 | ||||
Regency’s Share of (1): | |||||||
Assets | $ | 981,359 | 1,035,842 | ||||
Liabilities | $ | 539,310 | 567,743 | ||||
Equity (2) | $ | 442,049 | 468,099 | ||||
(1) Pro-rata financial information is not, and is not intended to be, a presentation in accordance with GAAP. However, management believes that providing such information is useful to investors in assessing the impact of its investments in real estate partnership activities on our operations, which includes such items on a single line presentation under the equity method in its consolidated financial statements.
(2) The difference between our share of the net assets of the co-investment partnerships and our investments in real estate partnerships per the accompanying Consolidated Balance Sheets relates primarily to differences in inside/outside basis as further described in Note 4 to the Consolidated Financial Statements.
In addition to earning our pro-rata share of net income or loss in each of these co-investment partnerships, we receive fees, as shown below, for each of the years ended December 31, 2014, 2013, and 2012 (dollars in thousands):
2014 | 2013 | 2012 | ||||||||
Asset management, property management, leasing, and investment and financing services | $ | 22,983 | 24,153 | 25,423 | ||||||
54
Contractual Obligations
We have debt obligations related to our mortgage loans, unsecured notes, unsecured credit facilities and interest rate swap obligations as described further below and in Note 9 and Note 10 to the Consolidated Financial Statements. We have shopping centers that are subject to non-cancelable long-term ground leases where a third party owns and has leased the underlying land to us to construct and/or operate a shopping center. In addition, we have non-cancelable operating leases pertaining to office space from which we conduct our business.
The following table of Contractual Obligations summarizes our debt maturities, including our pro-rata share of obligations within co-investment partnerships, (in thousands) as of December 31, 2014, and excludes the following:
• | Recorded debt premiums or discounts that are not obligations; |
• | Obligations related to construction or development contracts, since payments are only due upon satisfactory performance under the contracts; |
• | Letters of credit of $5.9 million issued to cover performance obligations on certain development projects, which will be satisfied upon completion of the development projects; and, |
• | Obligations for retirement savings plans due to uncertainty around timing of participant withdrawals, which are solely within the control of the participant, and are further discussed in Note 14 to the Consolidated Financial Statements. |
Payments Due by Period | |||||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | Beyond 5 Years | Total | |||||||||||||||||
Notes payable: | |||||||||||||||||||||||
Regency (1) | $ | 515,481 | 129,207 | 586,415 | 109,253 | 225,273 | 841,876 | $ | 2,407,505 | ||||||||||||||
Regency's share of joint ventures (1) (2) | 50,928 | 134,186 | 44,069 | 44,418 | 36,882 | 320,460 | 630,943 | ||||||||||||||||
Operating leases: | |||||||||||||||||||||||
Regency | 4,382 | 3,847 | 2,135 | 989 | 732 | 1,572 | 13,657 | ||||||||||||||||
Subleases: | |||||||||||||||||||||||
Regency | (106 | ) | (32 | ) | — | — | — | — | (138 | ) | |||||||||||||
Ground leases: | |||||||||||||||||||||||
Regency | 3,959 | 3,978 | 3,939 | 4,017 | 4,022 | 193,420 | 213,335 | ||||||||||||||||
Regency's share of joint ventures | 336 | 336 | 336 | 336 | 336 | 20,175 | 21,855 | ||||||||||||||||
Total | $ | 574,980 | 271,522 | 636,894 | 159,013 | 267,245 | 1,377,503 | $ | 3,287,157 | ||||||||||||||
(1) Includes interest payments.
(2) We are obligated to contribute our pro-rata share to fund maturities if they are not refinanced. We believe that our partners are financially sound and have sufficient capital or access thereto to fund future capital requirements. In the event that a co-investment partner was unable to fund its share of the capital requirements of the co-investment partnership, we would have the right, but not the obligation, to loan the defaulting partner the amount of its capital call.
55
Off-Balance Sheet Arrangements
We do not have off-balance sheet arrangements, financings, or other relationships with other unconsolidated entities (other than our co-investment partnerships) or other persons, also known as variable interest entities, not previously discussed. Our co-investment partnership properties have been financed with non-recourse loans. We have no guarantees related to these loans.
Results from Operations
Comparison of the years ended December 31, 2014 and 2013:
Our revenues increased in 2014, as compared to 2013, as summarized in the following table (in thousands):
2014 | 2013 | Change | ||||||||
Minimum rent | $ | 390,697 | 353,833 | 36,864 | ||||||
Percentage rent | 3,488 | 3,583 | (95 | ) | ||||||
Recoveries from tenants and other income | 119,618 | 106,494 | 13,124 | |||||||
Management, transaction, and other fees | 24,095 | 25,097 | (1,002 | ) | ||||||
Total revenues | $ | 537,898 | 489,007 | 48,891 | ||||||
Minimum rent increased as follows:
• | $29.1 million increase due to the acquisitions of operating properties and operations beginning at development properties; |
• | $9.9 million increase in minimum rent from same properties, which was driven by rental rate and occupancy growth and increases from contractual rent steps in existing leases. Same property includes operating properties owned for the entirety of both periods being presented; |
• | These increases were offset by a $2.2 decrease from operating properties sold in 2014 that no longer are reported as discontinued operations. |
Recoveries from tenants and other income represent reimbursements from tenants for their pro-rata share of the operating, maintenance, and real estate tax expenses that we incur to operate our shopping centers, as well as other income earned at our operating properties. Increases are due to the following:
• | $6.9 million increase due to the acquisition of operating properties and operations beginning at development properties during 2014 and 2013; and, |
• | $6.2 million increase in recoveries at same properties, which was driven by an increase in occupancy and by an increase in recoverable costs, and $1.4 million increase in other income primarily related to settlements and termination fees; |
• | Offset by a $1.4 million decrease from operating properties sold in 2014 that no longer are reported as discontinued operations. |
We earned fees, at market-based rates, for asset management, property management, leasing, acquisition, and financing services that we provided to our co-investment partnerships and third parties as follows (in thousands):
2014 | 2013 | Change | ||||||||
Asset management fees | $ | 6,013 | 6,205 | (192 | ) | |||||
Property management fees | 13,020 | 13,692 | (672 | ) | ||||||
Leasing commissions and other fees | 5,062 | 5,200 | (138 | ) | ||||||
$ | 24,095 | 25,097 | (1,002 | ) | ||||||
Asset and property management fees decreased due to the liquidation of one unconsolidated real estate partnership consisting of nine properties during the third quarter of 2013, partially offset by higher asset and property management fees from our other partnerships.
56
Our operating expenses increased in 2014, as compared to 2013, as summarized in the following table (in thousands):
2014 | 2013 | Change | ||||||||
Depreciation and amortization | $ | 147,791 | 130,630 | 17,161 | ||||||
Operating and maintenance | 77,788 | 71,018 | 6,770 | |||||||
General and administrative | 60,242 | 61,234 | (992 | ) | ||||||
Real estate taxes | 59,031 | 53,726 | 5,305 | |||||||
Other operating expenses | 8,496 | 8,079 | 417 | |||||||
Total operating expenses | $ | 353,348 | 324,687 | 28,661 | ||||||
Depreciation and amortization increased $17.2 million. The increase is largely attributable to the following: $9.9 million from acquisitions, $5.5 million from new development operations and $2.6 million at same properties due to redevelopments and capital improvements, offset by a decrease of approximately $800,000 from disposals.
Operating and maintenance increased $6.8 million. The increase relates to the following: $2.0 million from acquisitions, $2.6 million from new development operations, and $2.4 million at same property driven by an increase in snow removal costs, offset by approximately $200,000 from sold properties.
General and administrative expenses decreased approximately $1.0 million largely due to greater capitalization of development overhead costs by $4.4 million, stemming from higher volume of development projects, offset by an increase of $4.6 million of higher incentive compensation expense during 2014. Additionally, changes in participant obligations within the deferred compensation plan resulted in a $1.9 million decrease in expense.
Real estate taxes increased $5.3 million. The increase largely consists of the following: $2.6 million from acquisitions, $1.6 million from new development operations, and $1.4 million at same properties from higher assessed values, partially offset by approximately $300,000 from sold properties.
The following table presents the components of other expense (income) (in thousands):
2014 | 2013 | Change | ||||||||
Interest expense, net | $ | 109,491 | 108,966 | 525 | ||||||
Provision for impairment | 1,257 | 6,000 | (4,743 | ) | ||||||
Early extinguishment of debt | 18 | 32 | (14 | ) | ||||||
Net investment (income) loss | (9,449 | ) | (3,257 | ) | (6,192 | ) | ||||
Gain on remeasurement of investment in real estate partnership | (18,271 | ) | — | (18,271 | ) | |||||
Total other expense (income) | $ | 83,046 | 111,741 | (28,695 | ) | |||||
See table below for a discussion of interest expense.
During the year ended December 31, 2014, we recognized a $175,000 impairment on two parcels of land held and $1.1 million of loss on the disposal of one operating property and one land parcel. During the year ended December 31, 2013, we recognized a $6.0 million impairment on a single operating property.
Net investment income increased $6.2 million, largely driven by an $8.1 million gain realized on the sale of available for sale securities offset by a $1.9 million decrease in net investment income from deferred compensation plan related to the change in the fair value of plan assets.
During the year ended December 31, 2014, we acquired the remaining 50% interest and gained control of a previously unconsolidated investment in real estate partnership that owns a single operating property. As the operating property constitutes a business, acquisition of control was accounted for as a step acquisition, and the net assets acquired were recognized at fair value. The gain of $18.3 million was recognized as the difference between the fair value and carrying value of the Company's previously held equity interest, using an income approach to measure fair value.
57
The following table presents the change in net interest expense (in thousands):
2014 | 2013 | Change | ||||||||
Interest on notes payable | $ | 104,938 | 103,143 | 1,795 | ||||||
Interest on unsecured credit facilities | 3,539 | 3,937 | (398 | ) | ||||||
Capitalized interest | (7,142 | ) | (6,078 | ) | (1,064 | ) | ||||
Hedge interest | 9,366 | 9,607 | (241 | ) | ||||||
Interest income | (1,210 | ) | (1,643 | ) | 433 | |||||
$ | 109,491 | 108,966 | 525 | |||||||
Our total interest expense increased mainly due to the $77.8 million of mortgage debt assumed with the Fairfield Portfolio acquisition in the first quarter of 2014.
Our equity in income of investments in real estate partnerships increased in 2014, as compared to 2013, as follows (in thousands):
Ownership | 2014 | 2013 | Change | |||||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 13,727 | 12,789 | 938 | |||||||
Macquarie CountryWide-Regency III, LLC (MCWR III) (1) | —% | — | 53 | (53 | ) | |||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 1,431 | 1,727 | (296 | ) | |||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 233 | 1,274 | (1,041 | ) | |||||||
Cameron Village, LLC (Cameron) | 30.00% | 1,008 | 662 | 346 | ||||||||
RegCal, LLC (RegCal) | 25.00% | 966 | 332 | 634 | ||||||||
Regency Retail Partners, LP (the Fund) (2) | 20.00% | 27 | 7,749 | (7,722 | ) | |||||||
US Regency Retail I, LLC (USAA) | 20.01% | 567 | 487 | 80 | ||||||||
BRE Throne Holdings, LLC (BRET) (3) | —% | — | 4,499 | (4,499 | ) | |||||||
Other investments in real estate partnerships | 50.00% | 13,311 | 2,146 | 11,165 | ||||||||
Total investments in real estate partnerships | $ | 31,270 | 31,718 | (448 | ) | |||||||
(1) As of December 31, 2012, our ownership interest in MCWR III was 24.95%. The liquidation of MCWR III was complete effective March 20, 2013. | ||||||||||||
(2) On August 13, 2013, Regency Retail Partners, LP (the "Fund") sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund was dissolved following the final distribution of proceeds in 2014. | ||||||||||||
(3) On October 23, 2013, the Company sold 100% of its interest in the BRET unconsolidated real estate partnership and received a capital distribution of $47.5 million, its share of the undistributed income of the partnership, and a redemption premium. Regency no longer has any interest in the BRET partnership. | ||||||||||||
The decrease in our equity in income of investments in real estate partnerships is principally due to the following:
• | $947,000 of pro-rata gains on one operating property disposed of within GRIR. |
• | $1.0 million decrease within Columbia II due to $424,000 of pro-rata impairment losses recognized upon sale of two properties in 2014 and $830,000 of gains recognized in 2013 on the sale of 4 operating properties and one land parcel; |
• | $654,000 of pro-rata gains on one operating property disposed of within RegCal in 2014; |
• | The Fund sold all its operating properties in August 2013 for pro-rata gains of $7.4 million. The only activity in 2014 was collection of remaining receivables and the final distribution; |
• | $4.5 million decrease from liquidating our ownership interest in BRET in October 2013; and, |
• | $11.2 million increase within our Other investment partnerships driven by the 2014 gains on sale of two land parcels and two operating properties. |
58
The following represents the remaining components that comprised net income attributable to the common stockholders and unit holders for the year ended December 31, 2014, as compared to the year ended December 31, 2013, (in thousands):
2014 | 2013 | Change | ||||||||
Income from continuing operations before tax | $ | 132,774 | 84,297 | 48,477 | ||||||
Income tax (benefit) expense of taxable REIT subsidiary | (996 | ) | — | (996 | ) | |||||
Discontinued operations | ||||||||||
Gain on sale of operating properties, net of tax | — | 57,953 | (57,953 | ) | ||||||
Operating income | — | 7,332 | (7,332 | ) | ||||||
Income (loss) from discontinued operations | — | 65,285 | (65,285 | ) | ||||||
Gain on sale of real estate, net of tax | 55,077 | 1,703 | 53,374 | |||||||
Income attributable to noncontrolling interests | (1,457 | ) | (1,481 | ) | 24 | |||||
Preferred stock dividends | (21,062 | ) | (21,062 | ) | — | |||||
Net income (loss) attributable to common stockholders | $ | 166,328 | 128,742 | 37,586 | ||||||
Net income attributable to exchangeable operating partnership units | 319 | 276 | 43 | |||||||
Net income (loss) attributable to common unit holders | $ | 166,647 | 129,018 | 37,629 | ||||||
A $1.0 million tax benefit was recognized in 2014 upon the receipt of a state tax refund from amending our prior tax returns. We recognized $55.1 million of gains on sale of real estate, net of taxes, in 2014 attributable to the sale of eleven operating properties and six land parcels.
Comparison of the years ended December 31, 2013 and 2012:
Our revenues increased as summarized in the following table (in thousands):
2013 | 2012 | Change | ||||||||
Minimum rent | $ | 353,833 | 340,940 | 12,893 | ||||||
Percentage rent | 3,583 | 3,323 | 260 | |||||||
Recoveries from tenants and other income | 106,494 | 103,155 | 3,339 | |||||||
Management, transaction, and other fees | 25,097 | 26,511 | (1,414 | ) | ||||||
Total revenues | $ | 489,007 | 473,929 | 15,078 | ||||||
Minimum rent increased as follows:
• | $22.5 million increase due to the acquisitions of operating properties and operations beginning at development properties; and |
• | $8.2 million increase in minimum rent from same properties, which was driven by rental rate and occupancy growth and increases from contractual rent steps in existing leases. Same property includes operating properties owned for the entirety of both periods being presented. |
• | These increases were offset by a $17.8 million decrease due to the sale of a 15-property portfolio in July 2012 not considered discontinued operations. |
Recoveries from tenants and other income represent reimbursements from tenants for their pro-rata share of the operating, maintenance, and real estate tax expenses that we incur to operate our shopping centers, as well as other income earned at our operating properties. Increases are due to the following:
• | $4.7 million increase due to the acquisition of operating properties and operations beginning at development properties during 2013 and 2012; and |
• | $6.1 million increase in recoveries at same properties, which was driven primarily by an increase in occupancy and an increase in recoverable costs. |
59
• | These increases were offset by a $5.1 million decrease due to the sale of a 15-property portfolio in July 2012 not considered discontinued operations. |
Other income decreased by $2.2 million as a result of final distributions from our terminated third party managed captive insurance program and establishing a consolidated captive insurance subsidiary during 2012.
We earned fees, at market-based rates, for asset management, property management, leasing, acquisition, disposition and financing services that we provided to our co-investment partnerships and third parties as follows (in thousands):
2013 | 2012 | Change | ||||||||
Asset management fees | $ | 6,205 | 6,488 | (283 | ) | |||||
Property management fees | 13,692 | 14,224 | (532 | ) | ||||||
Leasing commissions and other fees | 5,200 | 5,799 | (599 | ) | ||||||
$ | 25,097 | 26,511 | (1,414 | ) | ||||||
Asset and property management fees decreased approximately $815,000 due to the liquidation of two unconsolidated real estate partnerships during 2013, resulting in $1.1 million reduction in asset and property management fees, partially offset by higher asset and property management fees from our other partnerships. Leasing commissions and other fees decreased during 2013, as compared to 2012, due to the two liquidations discussed above and a decrease in leasing activities performed for co-investment partnerships and third parties during 2013, as occupancy levels stabilize and less vacant GLA was available for lease.
Our operating expenses increased as summarized in the following table (in thousands):
2013 | 2012 | Change | ||||||||
Depreciation and amortization | $ | 130,630 | 119,008 | 11,622 | ||||||
Operating and maintenance | 71,018 | 66,687 | 4,331 | |||||||
General and administrative | 61,234 | 61,700 | (466 | ) | ||||||
Real estate taxes | 53,726 | 52,911 | 815 | |||||||
Other operating expenses | 8,079 | 7,187 | 892 | |||||||
Total operating expenses | $ | 324,687 | 307,493 | 17,194 | ||||||
Depreciation and amortization increased $11.6 million. The increase is largely attributable to the following: $8.3 million from acquisitions, $6.5 million at same properties, and $4.7 million from new development operations, offset by $7.5 million decrease from the sale of a 15 property portfolio in July 2012 not considered discontinued operations.
Operating and maintenance increased $4.3 million. The increase substantially relates to the following: $4.0 million from acquisitions, $1.6 million from new development operations, and $3.0 million at same properties, offset by $4.3 million from the sale of a 15 property portfolio in July 2012 not considered discontinued operations.
General and administrative expenses decreased approximately $466,000 largely due to greater capitalization of development overhead costs of approximately $1.4 million, due to higher volume of development projects, offset by a decrease in capitalization of leasing overhead costs of $1.2 million as occupancy levels stabilize and less vacant GLA was available to lease. The net change in compensation and other overhead costs resulted in additional savings of approximately $200,000.
Real estate taxes increased approximately $815,000. The increase largely consists of the following: $2.4 million from acquisitions and new development operations, $1.3 million at same properties from higher assessed values, offset by $2.9 million from the sale of a 15 property portfolio in July 2012 not considered discontinued operations.
Other operating expenses increased approximately $892,000 primarily due to an increase in environmental remediation reserves, offset by decreases in bad debt expense and acquisition and pursuit costs.
60
The following table presents the components of other expense (income) (in thousands):
2013 | 2012 | Change | ||||||||
Interest expense, net | $ | 108,966 | 112,129 | (3,163 | ) | |||||
Provision for impairment | 6,000 | 20,316 | (14,316 | ) | ||||||
Early extinguishment of debt | 32 | 852 | (820 | ) | ||||||
Net investment (income) loss | (3,257 | ) | (2,057 | ) | (1,200 | ) | ||||
Total other expense (income) | $ | 111,741 | 131,240 | (19,499 | ) | |||||
See table below for a discussion of interest expense.
During the year ended December 31, 2013, we recognized a $6.0 million impairment on a single operating property. During the year ended December 31, 2012, we recognized total impairments of $20.3 million, including $18.1 million related to the 15-property portfolio sold in July 2012, and $2.2 million related to three land parcels.
During 2013, we repaid two mortgages early with minimal remaining unamortized loan costs. On July 20, 2012, we repaid $150.0 million of our Term Loan, and as a result of this early extinguishment of debt, we expensed approximately $852,000 in remaining unamortized loan costs.
The $1.2 million increase in net investment income from deferred compensation plan related to the change in the fair value of plan assets from December 31, 2012 to December 31, 2013 and is consistent with the change in plan liabilities, included in general and administrative expenses above.
The following table presents the change in interest expense (in thousands):
2013 | 2012 | Change | ||||||||
Interest on notes payable | $ | 103,143 | 103,610 | (467 | ) | |||||
Interest on unsecured credit facilities | 3,937 | 4,388 | (451 | ) | ||||||
Capitalized interest | (6,078 | ) | (3,686 | ) | (2,392 | ) | ||||
Hedge interest | 9,607 | 9,492 | 115 | |||||||
Interest income | (1,643 | ) | (1,675 | ) | 32 | |||||
$ | 108,966 | 112,129 | (3,163 | ) | ||||||
Our interest expense decreased primarily due to paying down our unsecured credit facilities and mortgages, coupled with greater interest capitalization on development projects, driven by the increase in cumulative development project costs over the prior year.
61
Our equity in income of investments in real estate partnerships increased in 2013, as compared to 2012, as follows (in thousands):
Ownership | 2013 | 2012 | Change | |||||||||
GRI - Regency, LLC (GRIR) | 40.00% | $ | 12,789 | 9,311 | 3,478 | |||||||
Macquarie CountryWide-Regency III, LLC (MCWR III) (1) | —% | 53 | (22 | ) | 75 | |||||||
Columbia Regency Retail Partners, LLC (Columbia I) | 20.00% | 1,727 | 8,480 | (6,753 | ) | |||||||
Columbia Regency Partners II, LLC (Columbia II) | 20.00% | 1,274 | 290 | 984 | ||||||||
Cameron Village, LLC (Cameron) | 30.00% | 662 | 596 | 66 | ||||||||
RegCal, LLC (RegCal) | 25.00% | 332 | 540 | (208 | ) | |||||||
Regency Retail Partners, LP (the Fund) (2) | 20.00% | 7,749 | 297 | 7,452 | ||||||||
US Regency Retail I, LLC (USAA) | 20.01% | 487 | 297 | 190 | ||||||||
BRE Throne Holdings, LLC (BRET) (3) | —% | 4,499 | 2,211 | 2,288 | ||||||||
Other investments in real estate partnerships | 50.00% | 2,146 | 1,807 | 339 | ||||||||
Total investments in real estate partnerships | $ | 31,718 | 23,807 | 7,911 | ||||||||
(1) As of December 31, 2012, our ownership interest in MCWR III was 24.95%. The liquidation of MCWR III was complete effective March 20, 2013. | ||||||||||||
(2) On August 13, 2013, Regency Retail Partners, LP (the "Fund") sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund will be dissolved following the final distribution of proceeds. | ||||||||||||
(3) On October 23, 2013, the Company sold 100% of its interest in the BRET unconsolidated real estate partnership and received a capital distribution of $47.5 million, its share of the undistributed income of the partnership, and a redemption premium. Regency no longer has any interest in the BRET partnership. | ||||||||||||
The increase in our equity in income in investments in real estate partnerships is principally due to the following:
• | $3.5 million increase from the GRIR partnership due to various factors, including: increased tenant percentage rent, recovery revenue rates, and settlement proceeds; coupled with lower interest expense as a result of paying off debt in 2012 and the loss on debt extinguishment and provision for impairment in 2012 that did not occur in 2013. These increases are offset by higher depreciation expense from redevelopments. |
• | $6.8 million decrease from the Columbia I partnership primarily due to our $6.9 million pro-rata gain on sale of an operating property that was sold in April 2012, |
• | $7.5 million increase from the Fund due to recognizing $7.4 million pro-rata gain on the sale of all operating properties within the Fund in August 2013, and |
• | $2.3 million increase from our ownership interest retained in BRET, as part of the 15-property portfolio sale completed in July 2012, which we redeemed 100% of our ownership interest for cash in October 2013. |
62
The following represents the remaining components that comprised net income attributable to the common stockholders and unit holders for the year ended December 31, 2013, as compared to the year ended December 31, 2012, (in thousands):
2013 | 2012 | Change | ||||||||
Income from continuing operations before tax | $ | 84,297 | 59,003 | 25,294 | ||||||
Income tax (benefit) expense of taxable REIT subsidiary | — | 13,224 | (13,224 | ) | ||||||
Discontinued operations | ||||||||||
Gain on sale of operating properties, net of tax | 57,953 | 21,855 | 36,098 | |||||||
Provision for impairment | — | 54,500 | (54,500 | ) | ||||||
Operating income | 7,332 | 10,917 | (3,585 | ) | ||||||
(Loss) income from discontinued operations | 65,285 | (21,728 | ) | 87,013 | ||||||
Gain on sale of real estate, net of tax | 1,703 | 2,158 | (455 | ) | ||||||
Income attributable to noncontrolling interests | (1,481 | ) | (342 | ) | (1,139 | ) | ||||
Preferred stock dividends | (21,062 | ) | (32,531 | ) | 11,469 | |||||
Net income (loss) attributable to common stockholders | $ | 128,742 | (6,664 | ) | 135,406 | |||||
Net income attributable to exchangeable operating partnership units | 276 | 106 | 170 | |||||||
Net income (loss) attributable to common unit holders | $ | 129,018 | (6,558 | ) | 135,576 | |||||
The decrease in income tax expense of taxable REIT subsidiary is due to the large expense recognized during 2012 as a full valuation allowance was established on the balance of our deferred tax assets.
Income from discontinued operations of $65.3 million for the year ended December 31, 2013 included $58.0 million in gains, net of taxes, from the sale of twelve properties and the operations of the shopping centers sold. Loss from discontinued operations of $21.7 million for the year ended December 31, 2012 included the operations of the shopping centers sold during 2012 and 2013, and $21.9 million in gains, net of taxes, from the sale of five properties; offset by $54.5 million of impairment losses.
The decrease in preferred stock dividends is attributable to the $9.3 million non-cash charges recognized during 2012 upon redemption of the Series 3, 4 and 5 Preferred Stock.
63
Supplemental Earnings Information
We use certain non-GAAP performance measures, in addition to the required GAAP presentations, as we believe these measures are beneficial to us in improving the understanding of our operational results among the investing public. We believe such measures make comparisons of other REITs' operating results to ours more meaningful. We continually evaluate the usefulness, relevance, and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the public, and thus such reported measures could change.
The following are our definitions of Same Property Net Operating Income ("NOI"), Funds from Operations ("FFO"), and Core FFO, which we believe to be beneficial non-GAAP performance measures used in understanding our operational results:
Ÿ | NOI is calculated as total property revenues (minimum rent, percentage rents, and recoveries from tenants and other income) less direct property operating expenses (operating and maintenance and real estate taxes) from the properties owned by us, and excludes corporate-level income (including management, transaction, and other fees), for the entirety of the periods presented. NOI excludes straight-line rental income, net of reserves, above and below market rent amortization, banking charges, and other fees |
• | Pro-Rata information includes 100% of our consolidated properties plus our ownership interest in our unconsolidated real estate investment partnerships. |
• | Same Property information is provided for operating properties that were owned and operated for the entirety of both periods being compared and excludes all Properties in Development and Non-Same Properties. A Non-Same Property is a property acquired during either period being compared, a development completion that is less than 90% funded and 95% leased or features less than two years of anchor operations. Same Property also excludes projects in development, which represent projects owned and intended to be developed, including partially operating properties acquired specifically for redevelopment and excluding land held for future development. See note 1 to the consolidated financial statements for an expanded definition of properties in development. |
• | Same Property NOI includes NOI for Same Property, which is a key measure used by management in evaluating the performance of our properties. |
• | FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts ("NAREIT") defines as net income, computed in accordance with GAAP, excluding gains and losses from sales of depreciable property, net of tax, excluding operating real estate impairments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We compute FFO for all periods presented in accordance with NAREIT's definition. Many companies use different depreciable lives and methods, and real estate values historically fluctuate with market conditions. Since FFO excludes depreciation and amortization and gains and losses from depreciable property dispositions, and impairments, it can provide a performance measure that, when compared year over year, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, acquisition and development activities, and financing costs. This provides a perspective of our financial performance not immediately apparent from net income determined in accordance with GAAP. Thus, FFO is a supplemental non-GAAP financial measure of our operating performance, which does not represent cash generated from operating activities in accordance with GAAP and therefore, should not be considered an alternative for cash flow as a measure of liquidity. |
• | Core FFO is an additional performance measure used by Regency as the computation of FFO includes certain non-cash and non-comparable items that affect the Company's period-over-period performance. Core FFO excludes from FFO, but is not limited to: (a) transaction related gains, income or expense; (b) impairments on land; (c) gains or losses from the early extinguishment of debt; and (d) other non-core amounts as they occur. The Company provides a reconciliation of FFO to Core FFO below. |
64
Our reconciliation of property revenues and property expenses to Same Property NOI, on a pro-rata basis, for the years ended December 31, 2014 and 2013 is as follows (in thousands):
2014 | 2013 | ||||||||||||||||||
Same Property | Other (1) | Total | Same Property | Other (1) | Total | ||||||||||||||
Income from continuing operations, before tax | $ | 212,088 | (79,314 | ) | 132,774 | 184,819 | (100,522 | ) | 84,297 | ||||||||||
Less: | |||||||||||||||||||
Management, transaction, and other fees | — | 24,095 | 24,095 | — | 25,097 | 25,097 | |||||||||||||
Other (2) | 6,062 | 3,668 | 9,730 | 6,511 | 1,727 | 8,238 | |||||||||||||
Plus: | |||||||||||||||||||
Depreciation and amortization | 120,735 | 27,056 | 147,791 | 118,176 | 12,454 | 130,630 | |||||||||||||
General and administrative | — | 60,242 | 60,242 | — | 61,234 | 61,234 | |||||||||||||
Other operating expense, excluding provision for doubtful accounts | 614 | 5,690 | 6,304 | 2,586 | 3,702 | 6,288 | |||||||||||||
Other expense (income) | 28,064 | 54,982 | 83,046 | 35,334 | 76,407 | 111,741 | |||||||||||||
Equity in income (loss) of investments in real estate excluded from NOI (3) | 60,030 | (2,236 | ) | 57,794 | 64,439 | (5,033 | ) | 59,406 | |||||||||||
NOI from discontinued operations | — | — | — | — | 10,866 | 10,866 | |||||||||||||
Pro-rata NOI | $ | 415,469 | 38,657 | 454,126 | 398,843 | 32,284 | 431,127 | ||||||||||||
(1) Includes revenues and expenses attributable to non-same property, sold property, development property, and corporate activities.
(2) Includes straight-line rental income, net of reserves, above and below market rent amortization, banking charges, and other fees.
(3) Includes non-NOI expenses incurred at our unconsolidated real estate partnerships, including those separated out above for our consolidated properties.
Our same property pool includes the following property count, pro-rata GLA (in thousands), and changes therein during the years ended December 31, 2014 and 2013:
2014 | 2013 | ||||||||
Property Count | GLA | Property Count | GLA | ||||||
Beginning same property count | 304 | 25,109 | 323 | 25,803 | |||||
Acquired properties owned for entirety of comparable periods | 6 | 560 | 6 | 476 | |||||
Developments that reached completion by beginning of earliest comparable period presented | 5 | 360 | 4 | 359 | |||||
Disposed properties | (17 | ) | (680 | ) | (29 | ) | (1,683 | ) | |
SqFT adjustments (1) | — | 177 | — | 154 | |||||
Ending same property count | 298 | 25,526 | 304 | 25,109 | |||||
(1) SqFT adjustments arise from remeasurements or redevelopments.
The major components of pro-rata same property NOI growth of 4.2% include the following:
2014 | 2013 | Change | ||||||||
Base rent | $ | 433,332 | 420,334 | 12,998 | ||||||
Percentage rent | 4,813 | 4,862 | (49 | ) | ||||||
Recovery revenue | 126,929 | 119,454 | 7,475 | |||||||
Other income | 8,543 | 6,885 | 1,658 | |||||||
Operating expenses | 158,148 | 152,692 | 5,456 | |||||||
Pro-rata same property NOI | $ | 415,469 | 398,843 | 16,626 | ||||||
Pro-rata same property base rent increased $13.0 million, driven by $5.1 million increase in contractual rent steps and $7.9 million increase in rental rate growth and changes in occupancy.
65
Pro-rata same property recovery revenue increased $7.5 million due to greater recovery rates driven by market rates and occupancy improvements, as well as increases in recoverable costs.
Pro-rata same property operating expenses increased $5.5 million due to increases in real estate tax assessments and increased common area expenses primarily related to snow removal costs associated with the inclement winter weather in 2014.
Our reconciliation of net income available to common shareholders to FFO and Core FFO for the years ended December 31, 2014 and 2013 is as follows (in thousands, except share information):
2014 | 2013 | |||||
Reconciliation of Net income to FFO | ||||||
Net income (loss) attributable to common stockholders | $ | 166,328 | 128,742 | |||
Adjustments to reconcile to FFO: | ||||||
Depreciation and amortization (1) | 184,750 | 173,497 | ||||
Provision for impairment (2) | 983 | 6,000 | ||||
Gain on sale of operating properties, net of tax (2) | (64,960 | ) | (67,894 | ) | ||
Gain on remeasurement of investment in real estate partnership | (18,271 | ) | — | |||
Exchangeable partnership units | 319 | 276 | ||||
FFO | $ | 269,149 | 240,621 | |||
Reconciliation of FFO to Core FFO | ||||||
FFO | $ | 269,149 | 240,621 | |||
Adjustments to reconcile to Core FFO: | ||||||
Development and acquisition pursuit costs (2)(3) | 2,598 | 1,344 | ||||
Income tax | (996 | ) | ||||
Gain on sale of land (2) | (3,731 | ) | — | |||
Provision for impairment to land (2) | 699 | — | ||||
Interest rate swap ineffectiveness (2) | 30 | (21 | ) | |||
Early extinguishment of debt (2) | 51 | (325 | ) | |||
Gain on sale of AmREIT stock, net of costs (3) | (5,960 | ) | — | |||
Dividends from investments | (334 | ) | — | |||
Core FFO | $ | 261,506 | 241,619 | |||
(1) Includes Regency's pro-rata share of unconsolidated co-investment partnerships, net of pro-rata share attributable to noncontrolling interests.
(2) Includes Regency's pro-rata share of unconsolidated co-investment partnerships.
(3) Development and acquisition pursuit costs exclude AmREIT pursuit costs of $1.8 million, which are shown net with the gain on sale of AmREIT stock.
66
Environmental Matters
We are subject to numerous environmental laws and regulations as they apply to our shopping centers pertaining to chemicals used by the dry cleaning industry, the existence of asbestos in older shopping centers, and underground petroleum storage tanks. We believe that the tenants who currently operate dry cleaning plants or gas stations do so in accordance with current laws and regulations. Generally, we use all legal means to cause tenants to remove dry cleaning plants from our shopping centers or convert them to more environmentally friendly systems. Where available, we have applied and been accepted into state-sponsored environmental programs. We have a blanket environmental insurance policy for third-party liabilities and remediation costs on shopping centers that currently have no known environmental contamination. We have also placed environmental insurance, where possible, on specific properties with known contamination, in order to mitigate our environmental risk. We monitor the shopping centers containing environmental issues and in certain cases voluntarily remediate the sites. We also have legal obligations to remediate certain sites and we are in the process of doing so.
As of December 31, 2014 we had accrued liabilities of $10.2 million for our pro-rata share of environmental remediation. We believe that the ultimate disposition of currently known environmental matters will not have a material effect on our financial position, liquidity, or results of operations; however, we can give no assurance that existing environmental studies on our shopping centers have revealed all potential environmental liabilities; that any previous owner, occupant or tenant did not create any material environmental condition not known to us; that the current environmental condition of the shopping centers will not be affected by tenants and occupants, by the condition of nearby properties, or by unrelated third parties; or that changes in applicable environmental laws and regulations or their interpretation will not result in additional environmental liability to us.
Inflation/Deflation
Inflation has been historically low and has had a minimal impact on the operating performance of our shopping centers; however, inflation may become a greater concern in the future. Substantially all of our long-term leases contain provisions designed to mitigate the adverse impact of inflation. Most of our leases require tenants to pay their pro-rata share of operating expenses, including common-area maintenance, real estate taxes, insurance and utilities, thereby reducing our exposure to increases in costs and operating expenses resulting from inflation. In addition, many of our leases are for terms of less than ten years, which permits us to seek increased rents upon re-rental at market rates. However, during deflationary periods or periods of economic weakness, minimum rents and percentage rents will decline as the supply of available retail space exceeds demand and consumer spending declines. Occupancy declines resulting from a weak economic period will also likely result in lower recovery rates of our operating expenses.
Item 7A. Quantitative and Qualitative Disclosures about Market Risk
Market Risk
We are exposed to two significant components of interest rate risk:
• | We have an $800.0 million Line commitment and a $165.0 million Term Loan commitment, as further described in Note 9 to the Consolidated Financial Statements. Our Line commitment has a variable interest rate that is based upon an annual rate of LIBOR plus 117.5 basis points and our Term Loan has a variable rate of LIBOR plus 115 basis points and both are subject to a fee on the undrawn balances. LIBOR rates charged on our Line and Term Loan (collectively our "unsecured credit facilities") change monthly. The spread on the unsecured credit facilities is dependent upon maintaining specific credit ratings. If our credit ratings are downgraded, the spread on the unsecured credit facilities would increase, resulting in higher interest costs. |
• | We are also exposed to changes in interest rates when we refinance our existing long-term fixed rate debt. The objective of our interest rate risk management program is to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs. To achieve these objectives, we borrow primarily at fixed interest rates and may enter into derivative financial instruments such as interest rate swaps, caps, or treasury locks in order to mitigate our interest rate risk on a related financial instrument. We do not enter into derivative or interest rate transactions for speculative purposes. Our interest rate swaps are structured solely for the purpose of interest rate protection. |
We have $350.0 million and $400.0 million of fixed rate, unsecured debt maturing in August 2015 and June 2017, respectively. In order to mitigate the risk of interest rate volatility, we previously entered into $220.0 million of forward starting interest rate swaps to partially hedge the new debt expected to be issued in 2015 and an additional $220.0 million of forward starting interest rate swaps to partially hedge the new debt expected to be issued in 2017. These interest rate swaps lock in the 10-year treasury rate and swap spread at a weighted average fixed rate of 2.67%
67
and 3.48%, respectively. A current market based credit spread applicable to Regency will be added to the locked in fixed rate at time of issuance that will determine the final bond yield.
We continuously monitor the capital markets and evaluate our ability to issue new debt to repay maturing debt or fund our commitments. Based upon the current capital markets, our current credit ratings, our current capacity under our unsecured credit facilities, and the number of high quality, unencumbered properties that we own which could collateralize borrowings, we expect that we will be able to successfully issue new secured or unsecured debt to fund these debt obligations.
Our interest rate risk is monitored using a variety of techniques. The table below presents the principal cash flows, weighted average interest rates of remaining debt, and the fair value of total debt as of December 31, 2014 (dollars in thousands). The table is presented by year of expected maturity to evaluate the expected cash flows and sensitivity to interest rate changes. Although the average interest rate for variable rate debt is included in the table, those rates represent rates that existed as of December 31, 2014 and are subject to change on a monthly basis. Further, the table below incorporates only those exposures that exist as of December 31, 2014 and does not consider exposures or positions that could arise after that date. Since firm commitments are not presented, the table has limited predictive value. As a result, our ultimate realized gain or loss with respect to interest rate fluctuations will depend on the exposures that arise during the period, our hedging strategies at that time, and actual interest rates.
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | Fair Value | ||||||||||||||||||
Fixed rate debt | $ | 432,483 | 47,577 | 521,309 | 61,400 | 109,012 | 739,986 | 1,911,767 | 2,086,000 | ||||||||||||||||
Average interest rate for all fixed rate debt (1) | 5.48 | % | 5.47 | % | 5.20 | % | 5.13 | % | 4.75 | % | 4.75 | % | — | — | |||||||||||
Variable rate LIBOR debt | $ | — | — | 297 | 410 | 75,431 | 28,700 | 104,838 | 105,000 | ||||||||||||||||
Average interest rate for all variable rate debt (1) | 1.41 | % | 1.41 | % | 1.40 | % | 1.40 | % | 1.66 | % | 1.66 | % | — | — | |||||||||||
(1) Average interest rates at the end of each year presented.
68
Item 8. Consolidated Financial Statements and Supplementary Data
Regency Centers Corporation and Regency Centers, L.P.
Index to Financial Statements
Regency Centers Corporation: | |
Regency Centers, L.P.: | |
Financial Statement Schedule | |
All other schedules are omitted because of the absence of conditions under which they are required, materiality or because information required therein is shown in the consolidated financial statements or notes thereto.
69
Report of Independent Registered Public Accounting Firm
The Board of Directors and Stockholders
Regency Centers Corporation:
We have audited the accompanying consolidated balance sheets of Regency Centers Corporation and subsidiaries (the Company) as of December 31, 2014 and 2013, and the related consolidated statements of operations, comprehensive income, equity, and cash flows for each of the years in the three-year period ended December 31, 2014. In connection with our audits of the consolidated financial statements, we also have audited financial statement Schedule III. These consolidated financial statements and financial statement schedule are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Regency Centers Corporation and subsidiaries as of December 31, 2014 and 2013, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2014, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.
As discussed in Note 1 to the financial statements, the Company has prospectively changed its method of reporting discontinued operations in 2014 due to the adoption of ASU 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Regency Centers Corporation's internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 20, 2015 expressed an unqualified opinion on the effectiveness of the Company's internal control over financial reporting.
/s/ KPMG LLP
February 20, 2015
Jacksonville, Florida
Certified Public Accountants
70
Report of Independent Registered Public Accounting Firm
The Board of Directors and Stockholders
Regency Centers Corporation:
We have audited Regency Centers Corporation's internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Regency Centers Corporation's management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company's internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, Regency Centers Corporation maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Regency Centers Corporation and subsidiaries as of December 31, 2014 and 2013, and the related consolidated statements of operations, comprehensive income, equity, and cash flows for each of the years in the three-year period ended December 31, 2014, and our report dated February 20, 2015 expressed an unqualified opinion on those consolidated financial statements.
/s/ KPMG LLP
February 20, 2015
Jacksonville, Florida
Certified Public Accountants
71
Report of Independent Registered Public Accounting Firm
The Unit Holders of Regency Centers, L.P. and
the Board of Directors and Stockholders of
Regency Centers Corporation:
We have audited the accompanying consolidated balance sheets of Regency Centers, L.P. and subsidiaries (the Partnership) as of December 31, 2014 and 2013, and the related consolidated statements of operations, comprehensive income, capital, and cash flows for each of the years in the three-year period ended December 31, 2014. In connection with our audits of the consolidated financial statements, we also have audited financial statement Schedule III. These consolidated financial statements and financial statement schedule are the responsibility of the Partnership's management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Regency Centers, L.P. and subsidiaries as of December 31, 2014 and 2013, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2014, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.
As discussed in Note 1 to the financial statements, the Company has prospectively changed its method of reporting discontinued operations in 2014 due to the adoption of ASU 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Regency Centers, L.P.'s internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 20, 2015 expressed an unqualified opinion on the effectiveness of the Partnership's internal control over financial reporting.
/s/ KPMG LLP
February 20, 2015
Jacksonville, Florida
Certified Public Accountants
72
Report of Independent Registered Public Accounting Firm
The Unit Holders of Regency Centers, L.P. and
the Board of Directors and Stockholders of
Regency Centers Corporation:
We have audited Regency Centers, L.P.'s internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Regency Centers, L.P.'s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Partnership's internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, Regency Centers, L.P. maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Regency Centers, L.P. and subsidiaries as of December 31, 2014 and 2013, and the related consolidated statements of operations, comprehensive income, capital, and cash flows for each of the years in the three-year period ended December 31, 2014, and our report dated February 20, 2015 expressed an unqualified opinion on those consolidated financial statements.
/s/ KPMG LLP
February 20, 2015
Jacksonville, Florida
Certified Public Accountants
73
REGENCY CENTERS CORPORATION
Consolidated Balance Sheets
December 31, 2014 and 2013
(in thousands, except share data)
2014 | 2013 | ||||||
Assets | |||||||
Real estate investments at cost (notes 2 and 3): | |||||||
Land | $ | 1,380,211 | 1,249,779 | ||||
Buildings and improvements | 2,790,137 | 2,590,302 | |||||
Properties in development | 239,538 | 186,450 | |||||
4,409,886 | 4,026,531 | ||||||
Less: accumulated depreciation | 933,708 | 844,873 | |||||
3,476,178 | 3,181,658 | ||||||
Investments in real estate partnerships (note 4) | 333,167 | 358,849 | |||||
Net real estate investments | 3,809,345 | 3,540,507 | |||||
Cash and cash equivalents | 113,776 | 80,684 | |||||
Restricted cash | 8,013 | 9,520 | |||||
Accounts receivable, net of allowance for doubtful accounts of $4,523 and $3,922 at December 31, 2014 and 2013, respectively | 30,999 | 26,319 | |||||
Straight-line rent receivable, net of reserve of $652 and $547 at December 31, 2014 and 2013, respectively | 55,768 | 50,612 | |||||
Notes receivable (note 5) | 12,132 | 11,960 | |||||
Deferred costs, less accumulated amortization of $81,822 and $73,231 at December 31, 2014 and 2013, respectively | 71,502 | 69,963 | |||||
Acquired lease intangible assets, less accumulated amortization of $36,112 and $25,591 at December 31, 2014 and 2013, respectively (note 6) | 52,365 | 44,805 | |||||
Trading securities held in trust, at fair value (note 14) | 28,134 | 26,681 | |||||
Other assets | 15,136 | 52,465 | |||||
Total assets | $ | 4,197,170 | 3,913,516 | ||||
Liabilities and Equity | |||||||
Liabilities: | |||||||
Notes payable (note 9) | $ | 1,946,357 | 1,779,697 | ||||
Unsecured credit facilities (note 9) | 75,000 | 75,000 | |||||
Accounts payable and other liabilities | 181,197 | 147,045 | |||||
Acquired lease intangible liabilities, less accumulated accretion of $13,993 and $10,102 at December 31, 2014 and 2013, respectively (note 6) | 32,143 | 26,729 | |||||
Tenants’ security and escrow deposits and prepaid rent | 25,991 | 23,911 | |||||
Total liabilities | 2,260,688 | 2,052,382 | |||||
Commitments and contingencies (notes 16 and 17) | — | — | |||||
Equity: | |||||||
Stockholders’ equity (notes 12 and 13): | |||||||
Preferred stock, $0.01 par value per share, 30,000,000 shares authorized; 13,000,000 Series 6 and 7 shares issued and outstanding at December 31, 2014 and December 31, 2013, with liquidation preferences of $25 per share | 325,000 | 325,000 | |||||
Common stock $0.01 par value per share,150,000,000 shares authorized; 94,108,061 and 92,333,161 shares issued at December 31, 2014 and 2013, respectively | 941 | 923 | |||||
Treasury stock at cost, 425,246 and 373,042 shares held at December 31, 2014 and 2013, respectively | (19,382 | ) | (16,726 | ) | |||
Additional paid in capital | 2,540,153 | 2,426,477 | |||||
Accumulated other comprehensive loss | (57,748 | ) | (17,404 | ) | |||
Distributions in excess of net income | (882,372 | ) | (874,916 | ) | |||
Total stockholders’ equity | 1,906,592 | 1,843,354 | |||||
Noncontrolling interests (note 12): | |||||||
Exchangeable operating partnership units, aggregate redemption value of $9,833 and $7,676 at December 31, 2014 and 2013, respectively | (1,914 | ) | (1,426 | ) | |||
Limited partners’ interests in consolidated partnerships | 31,804 | 19,206 | |||||
Total noncontrolling interests | 29,890 | 17,780 | |||||
Total equity | 1,936,482 | 1,861,134 | |||||
Total liabilities and equity | $ | 4,197,170 | 3,913,516 | ||||
See accompanying notes to consolidated financial statements.
74
REGENCY CENTERS CORPORATION
Consolidated Statements of Operations
For the years ended December 31, 2014, 2013, and 2012
(in thousands, except per share data)
2014 | 2013 | 2012 | ||||||||
Revenues: | ||||||||||
Minimum rent | $ | 390,697 | 353,833 | 340,940 | ||||||
Percentage rent | 3,488 | 3,583 | 3,323 | |||||||
Recoveries from tenants and other income | 119,618 | 106,494 | 103,155 | |||||||
Management, transaction, and other fees | 24,095 | 25,097 | 26,511 | |||||||
Total revenues | 537,898 | 489,007 | 473,929 | |||||||
Operating expenses: | ||||||||||
Depreciation and amortization | 147,791 | 130,630 | 119,008 | |||||||
Operating and maintenance | 77,788 | 71,018 | 66,687 | |||||||
General and administrative | 60,242 | 61,234 | 61,700 | |||||||
Real estate taxes | 59,031 | 53,726 | 52,911 | |||||||
Other operating expenses | 8,496 | 8,079 | 7,187 | |||||||
Total operating expenses | 353,348 | 324,687 | 307,493 | |||||||
Other expense (income): | ||||||||||
Interest expense, net of interest income of $1,210, $1,643, and $1,675 in 2014, 2013, and 2012, respectively (note 9) | 109,491 | 108,966 | 112,129 | |||||||
Provision for impairment | 1,257 | 6,000 | 20,316 | |||||||
Early extinguishment of debt | 18 | 32 | 852 | |||||||
Net investment income, including unrealized losses (gains) of $1,058, $(2,231), and $(888) in 2014, 2013, and 2012, respectively (notes 8 and 14) | (9,449 | ) | (3,257 | ) | (2,057 | ) | ||||
Gain on remeasurement of investment in real estate partnership | (18,271 | ) | — | — | ||||||
Total other expense (income) | 83,046 | 111,741 | 131,240 | |||||||
Income before equity in income of investments in real estate partnerships and income taxes | 101,504 | 52,579 | 35,196 | |||||||
Equity in income of investments in real estate partnerships (note 4) | 31,270 | 31,718 | 23,807 | |||||||
Income tax (benefit) expense of taxable REIT subsidiary | (996 | ) | — | 13,224 | ||||||
Income from continuing operations | 133,770 | 84,297 | 45,779 | |||||||
Discontinued operations, net (note 3): | ||||||||||
Operating income (loss) | — | 7,332 | (43,583 | ) | ||||||
Gain on sale of operating properties, net of tax | — | 57,953 | 21,855 | |||||||
Income (loss) from discontinued operations | — | 65,285 | (21,728 | ) | ||||||
Gain on sale of real estate, net of tax | 55,077 | 1,703 | 2,158 | |||||||
Net income | 188,847 | 151,285 | 26,209 | |||||||
Noncontrolling interests: | ||||||||||
Preferred units | — | — | 629 | |||||||
Exchangeable operating partnership units | (319 | ) | (276 | ) | (106 | ) | ||||
Limited partners’ interests in consolidated partnerships | (1,138 | ) | (1,205 | ) | (865 | ) | ||||
Income attributable to noncontrolling interests | (1,457 | ) | (1,481 | ) | (342 | ) | ||||
Net income attributable to the Company | 187,390 | 149,804 | 25,867 | |||||||
Preferred stock dividends | (21,062 | ) | (21,062 | ) | (32,531 | ) | ||||
Net income (loss) attributable to common stockholders | $ | 166,328 | 128,742 | (6,664 | ) | |||||
Income (loss) per common share - basic (note 15): | ||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | ||||||
Discontinued operations | — | 0.71 | (0.24 | ) | ||||||
Net income (loss) attributable to common stockholders | $ | 1.80 | 1.40 | (0.08 | ) | |||||
Income (loss) per common share - diluted (note 15): | ||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | ||||||
Discontinued operations | — | 0.71 | (0.24 | ) | ||||||
Net income (loss) attributable to common stockholders | $ | 1.80 | 1.40 | (0.08 | ) | |||||
See accompanying notes to consolidated financial statements.
75
REGENCY CENTERS CORPORATION
Consolidated Statements of Comprehensive Income
For the years ended December 31, 2014, 2013, and 2012
(in thousands)
2014 | 2013 | 2012 | ||||||||
Net income | $ | 188,847 | 151,285 | 26,209 | ||||||
Other comprehensive income: | ||||||||||
Loss on settlement of derivative instruments: | ||||||||||
Amortization of loss on settlement of derivative instruments recognized in net income | 8,747 | 9,466 | 9,466 | |||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||
Effective portion of change in fair value of derivative instruments | (49,968 | ) | 30,985 | 4,220 | ||||||
Less: reclassification adjustment for change in fair value of derivative instruments included in net income | 606 | (33 | ) | 25 | ||||||
Available for sale securities | ||||||||||
Unrealized gain on available-for-sale securities | 7,765 | — | — | |||||||
Less: realized gains on sale of available-for-sale securities recognized in net income | (7,765 | ) | — | — | ||||||
Other comprehensive income | (40,615 | ) | 40,418 | 13,711 | ||||||
Comprehensive income | 148,232 | 191,703 | 39,920 | |||||||
Less: comprehensive (loss) income attributable to noncontrolling interests: | ||||||||||
Net income attributable to noncontrolling interests | 1,457 | 1,481 | 342 | |||||||
Other comprehensive (loss) income attributable to noncontrolling interests | (271 | ) | 107 | (3 | ) | |||||
Comprehensive income attributable to noncontrolling interests | 1,186 | 1,588 | 339 | |||||||
Comprehensive income attributable to the Company | $ | 147,046 | 190,115 | 39,581 | ||||||
See accompanying notes to consolidated financial statements.
76
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the years ended December 31, 2014, 2013, and 2012 (in thousands, except per share data) | ||||||||||||||||||||||||||||||||||||
Noncontrolling Interests | ||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Preferred Units | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||||
Balance at December 31, 2011 | $ | 275,000 | 899 | (15,197 | ) | 2,281,817 | (71,429 | ) | (662,735 | ) | 1,808,355 | 49,158 | (963 | ) | 13,104 | 61,299 | 1,869,654 | |||||||||||||||||||
Net income | — | — | — | — | — | 25,867 | 25,867 | (629 | ) | 106 | 865 | 342 | 26,209 | |||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 13,714 | — | 13,714 | — | 28 | (31 | ) | (3 | ) | 13,711 | ||||||||||||||||||||||
Deferred compensation plan, net | — | — | 273 | (261 | ) | — | — | 12 | — | — | — | — | 12 | |||||||||||||||||||||||
Amortization of restricted stock issued | — | — | — | 11,526 | — | — | 11,526 | — | — | — | — | 11,526 | ||||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (1,474 | ) | — | — | (1,474 | ) | — | — | — | — | (1,474 | ) | |||||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 988 | — | — | 988 | — | — | — | — | 988 | ||||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 5 | — | 21,537 | — | — | 21,542 | — | — | — | — | 21,542 | ||||||||||||||||||||||||
Redemption of preferred units | — | — | — | — | — | — | — | (48,125 | ) | — | — | (48,125 | ) | (48,125 | ) | |||||||||||||||||||||
Issuance of preferred stock, net of issuance costs | 325,000 | — | — | (11,100 | ) | — | — | 313,900 | — | — | — | — | 313,900 | |||||||||||||||||||||||
Redemption of preferred stock | (275,000 | ) | — | — | 9,277 | — | (9,277 | ) | (275,000 | ) | — | — | — | — | (275,000 | ) | ||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | — | 3,362 | 3,362 | 3,362 | ||||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | — | (1,001 | ) | (1,001 | ) | (1,001 | ) | |||||||||||||||||||||
Cash dividends declared: | ||||||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (23,254 | ) | (23,254 | ) | (404 | ) | — | — | (404 | ) | (23,658 | ) | |||||||||||||||||||
Common stock/unit ($1.85 per share) | — | — | — | — | — | (165,411 | ) | (165,411 | ) | — | (324 | ) | — | (324 | ) | (165,735 | ) | |||||||||||||||||||
Balance at December 31, 2012 | $ | 325,000 | 904 | (14,924 | ) | 2,312,310 | (57,715 | ) | (834,810 | ) | 1,730,765 | — | (1,153 | ) | 16,299 | 15,146 | 1,745,911 | |||||||||||||||||||
Net income | — | — | — | — | — | 149,804 | 149,804 | — | 276 | 1,205 | 1,481 | 151,285 | ||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 40,311 | — | 40,311 | — | 75 | 32 | 107 | 40,418 | ||||||||||||||||||||||||
Deferred compensation plan, net | — | — | (1,802 | ) | 1,802 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Amortization of restricted stock issued | — | — | — | 14,141 | — | — | 14,141 | — | — | — | — | 14,141 | ||||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (2,887 | ) | — | — | (2,887 | ) | — | — | — | — | (2,887 | ) | |||||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 1,075 | — | — | 1,075 | — | — | — | — | 1,075 | ||||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 19 | — | 99,734 | — | — | 99,753 | — | — | — | — | 99,753 | ||||||||||||||||||||||||
77
REGENCY CENTERS CORPORATION Consolidated Statements of Equity For the years ended December 31, 2014, 2013, and 2012 (in thousands, except per share data) | ||||||||||||||||||||||||||||||||||||
Noncontrolling Interests | ||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Treasury Stock | Additional Paid In Capital | Accumulated Other Comprehensive Loss | Distributions in Excess of Net Income | Total Stockholders’ Equity | Preferred Units | Exchangeable Operating Partnership Units | Limited Partners’ Interest in Consolidated Partnerships | Total Noncontrolling Interests | Total Equity | |||||||||||||||||||||||||
Common stock issued for partnership units exchanged | — | — | — | 302 | — | — | 302 | — | (302 | ) | — | (302 | ) | — | ||||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | — | 5,792 | 5,792 | 5,792 | ||||||||||||||||||||||||
Distributions to partners | — | — | — | — | — | — | — | — | — | (4,122 | ) | (4,122 | ) | (4,122 | ) | |||||||||||||||||||||
Cash dividends declared: | ||||||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (21,062 | ) | (21,062 | ) | — | — | — | — | (21,062 | ) | |||||||||||||||||||||
Common stock/unit ($1.85 per share) | — | — | — | — | — | (168,848 | ) | (168,848 | ) | — | (322 | ) | — | (322 | ) | (169,170 | ) | |||||||||||||||||||
Balance at December 31, 2013 | $ | 325,000 | 923 | (16,726 | ) | 2,426,477 | (17,404 | ) | (874,916 | ) | 1,843,354 | — | (1,426 | ) | 19,206 | 17,780 | 1,861,134 | |||||||||||||||||||
Net income | — | — | — | — | — | 187,390 | 187,390 | — | 319 | 1,138 | 1,457 | 188,847 | ||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | (40,344 | ) | — | (40,344 | ) | — | (70 | ) | (201 | ) | (271 | ) | (40,615 | ) | ||||||||||||||||||
Deferred compensation plan, net | — | — | (2,656 | ) | 2,656 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Amortization of restricted stock issued | — | — | — | 12,161 | — | — | 12,161 | — | — | — | — | 12,161 | ||||||||||||||||||||||||
Common stock redeemed for taxes withheld for stock based compensation, net | — | — | — | (3,493 | ) | — | — | (3,493 | ) | — | — | — | — | (3,493 | ) | |||||||||||||||||||||
Common stock issued for dividend reinvestment plan | — | — | — | 1,184 | — | — | 1,184 | — | — | — | — | 1,184 | ||||||||||||||||||||||||
Common stock issued for stock offerings, net of issuance costs | — | 18 | — | 102,435 | — | — | 102,453 | — | — | — | — | 102,453 | ||||||||||||||||||||||||
Redemption of preferred units | — | — | — | — | — | — | — | — | (300 | ) | — | (300 | ) | (300 | ) | |||||||||||||||||||||
Common stock issued for partnership units exchanged | — | — | — | 137 | — | — | 137 | — | (137 | ) | — | (137 | ) | — | ||||||||||||||||||||||
Contributions from partners | — | — | — | — | — | — | — | — | — | 16,204 | 16,204 | 16,204 | ||||||||||||||||||||||||
Distributions to partners | — | — | — | (1,404 | ) | — | — | (1,404 | ) | — | — | (4,543 | ) | (4,543 | ) | (5,947 | ) | |||||||||||||||||||
Cash dividends declared: | ||||||||||||||||||||||||||||||||||||
Preferred stock/unit | — | — | — | — | — | (21,062 | ) | (21,062 | ) | — | — | — | — | (21,062 | ) | |||||||||||||||||||||
Common stock/unit ($1.88 per share) | — | — | — | — | — | (173,784 | ) | (173,784 | ) | — | (300 | ) | — | (300 | ) | (174,084 | ) | |||||||||||||||||||
Balance at December 31, 2014 | $ | 325,000 | 941 | (19,382 | ) | 2,540,153 | (57,748 | ) | (882,372 | ) | 1,906,592 | — | (1,914 | ) | 31,804 | 29,890 | 1,936,482 | |||||||||||||||||||
See accompanying notes to consolidated financial statements.
78
REGENCY CENTERS CORPORATION Consolidated Statements of Cash Flows For the years ended December 31, 2014, 2013, and 2012 (in thousands) | ||||||||||
2014 | 2013 | 2012 | ||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 188,847 | 151,285 | 26,209 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 147,791 | 134,454 | 127,839 | |||||||
Amortization of deferred loan cost and debt premium | 10,521 | 12,339 | 12,759 | |||||||
Amortization and (accretion) of above and below market lease intangibles, net | (3,101 | ) | (2,488 | ) | (1,043 | ) | ||||
Stock-based compensation, net of capitalization | 9,662 | 12,191 | 9,806 | |||||||
Equity in income of investments in real estate partnerships (note 4) | (31,270 | ) | (31,718 | ) | (23,807 | ) | ||||
Gain on remeasurement of investment in real estate partnership | (18,271 | ) | — | — | ||||||
Gain on sale of real estate, net of tax | (55,077 | ) | (59,656 | ) | (24,013 | ) | ||||
Provision for impairment | 1,257 | 6,000 | 74,816 | |||||||
Early extinguishment of debt | 18 | 32 | 852 | |||||||
Deferred income tax expense of taxable REIT subsidiary | — | — | 13,727 | |||||||
Distribution of earnings from operations of investments in real estate partnerships | 42,767 | 45,377 | 44,809 | |||||||
Settlement of derivative instruments | 4,648 | — | — | |||||||
(Gain) on derivative instruments | (13 | ) | (19 | ) | (22 | ) | ||||
Deferred compensation expense | 1,386 | 3,294 | 2,069 | |||||||
Realized and unrealized (gain) loss on investments (note 8 and 14) | (9,158 | ) | (3,293 | ) | (2,095 | ) | ||||
Changes in assets and liabilities: | ||||||||||
Restricted cash | 848 | (62 | ) | (423 | ) | |||||
Accounts receivable | (6,225 | ) | (5,042 | ) | 6,157 | |||||
Straight-line rent receivable, net | (6,544 | ) | (5,459 | ) | (6,059 | ) | ||||
Deferred leasing costs | (8,252 | ) | (10,086 | ) | (12,642 | ) | ||||
Other assets | 89 | (1,866 | ) | (1,079 | ) | |||||
Accounts payable and other liabilities | 6,201 | (672 | ) | 10,994 | ||||||
Tenants’ security and escrow deposits and prepaid rent | 1,618 | 6,120 | (1,639 | ) | ||||||
Net cash provided by operating activities | 277,742 | 250,731 | 257,215 | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | (112,120 | ) | (107,790 | ) | (156,026 | ) | ||||
Real estate development and capital improvements | (238,237 | ) | (213,282 | ) | (164,588 | ) | ||||
Proceeds from sale of real estate investments | 118,787 | 212,632 | 352,707 | |||||||
Collection (issuance) of notes receivable | — | 27,354 | (552 | ) | ||||||
Investments in real estate partnerships (note 4) | (23,577 | ) | (10,883 | ) | (66,663 | ) | ||||
Distributions received from investments in real estate partnerships | 37,152 | 87,111 | 38,353 | |||||||
Dividends on investments | 243 | 194 | 245 | |||||||
Acquisition of securities | (23,760 | ) | (19,144 | ) | (17,930 | ) | ||||
Proceeds from sale of securities | 31,222 | 13,991 | 18,077 | |||||||
Net cash (used in) provided by investing activities | (210,290 | ) | (9,817 | ) | 3,623 | |||||
79
REGENCY CENTERS CORPORATION Consolidated Statements of Cash Flows For the years ended December 31, 2014, 2013, and 2012 (in thousands) | ||||||||||
2014 | 2013 | 2012 | ||||||||
Cash flows from financing activities: | ||||||||||
Net proceeds from common stock issuance | 102,453 | 99,753 | 21,542 | |||||||
Net proceeds from issuance of preferred stock | — | — | 313,900 | |||||||
Proceeds from sale of treasury stock | — | 34 | 338 | |||||||
Acquisition of treasury stock | — | — | (4 | ) | ||||||
Redemption of preferred stock and partnership units | (300 | ) | — | (323,125 | ) | |||||
(Distributions to) contributions from limited partners in consolidated partnerships, net | (5,303 | ) | 1,514 | 1,375 | ||||||
Distributions to exchangeable operating partnership unit holders | (300 | ) | (322 | ) | (324 | ) | ||||
Distributions to preferred unit holders | — | — | (404 | ) | ||||||
Dividends paid to common stockholders | (172,600 | ) | (167,773 | ) | (164,423 | ) | ||||
Dividends paid to preferred stockholders | (21,062 | ) | (21,062 | ) | (23,254 | ) | ||||
Repayment of fixed rate unsecured notes | (150,000 | ) | — | (192,377 | ) | |||||
Proceeds from issuance of fixed rate unsecured notes, net | 248,705 | — | — | |||||||
Proceeds from unsecured credit facilities | 255,000 | 82,000 | 750,000 | |||||||
Repayment of unsecured credit facilities | (255,000 | ) | (177,000 | ) | (620,000 | ) | ||||
Proceeds from notes payable | 12,739 | 36,350 | — | |||||||
Repayment of notes payable | (38,717 | ) | (27,960 | ) | (1,332 | ) | ||||
Scheduled principal payments | (6,909 | ) | (7,530 | ) | (7,259 | ) | ||||
Payment of loan costs | (3,066 | ) | (583 | ) | (4,544 | ) | ||||
Net cash used in financing activities | (34,360 | ) | (182,579 | ) | (249,891 | ) | ||||
Net increase in cash and cash equivalents | 33,092 | 58,335 | 10,947 | |||||||
Cash and cash equivalents at beginning of the year | 80,684 | 22,349 | 11,402 | |||||||
Cash and cash equivalents at end of the year | $ | 113,776 | 80,684 | 22,349 | ||||||
Supplemental disclosure of cash flow information: | ||||||||||
Cash paid for interest (net of capitalized interest of $7,142, $6,078, and $3,686 in 2014, 2013, and 2012, respectively) | $ | 109,425 | 107,312 | 115,879 | ||||||
Cash paid for income taxes | $ | 2,169 | — | — | ||||||
Supplemental disclosure of non-cash transactions: | ||||||||||
Common stock issued for partnership units exchanged | $ | 137 | 302 | — | ||||||
Real estate received through distribution in kind | $ | — | 7,576 | — | ||||||
Mortgage loans assumed through distribution in kind | $ | — | 7,500 | — | ||||||
Mortgage loans assumed for the acquisition of real estate | $ | 103,187 | — | 30,467 | ||||||
Initial fair value of non-controlling interest recorded at acquisition | $ | 15,385 | — | — | ||||||
Real estate contributed for investments in real estate partnerships | $ | — | — | 47,500 | ||||||
Real estate received through foreclosure on notes receivable | $ | — | — | 12,585 | ||||||
Acquisition of previously unconsolidated real estate investments | $ | 16,182 | — | — | ||||||
Change in fair value of derivative instruments | $ | (49,968 | ) | 30,952 | (4,285 | ) | ||||
Common stock issued for dividend reinvestment plan | $ | 1,184 | 1,075 | 988 | ||||||
Stock-based compensation capitalized | $ | 2,707 | 2,188 | 1,979 | ||||||
Contributions from limited partners in consolidated partnerships, net | $ | 1,579 | 156 | 986 | ||||||
Common stock issued for dividend reinvestment in trust | $ | 779 | 660 | 440 | ||||||
Contribution of stock awards into trust | $ | 1,881 | 1,537 | 819 | ||||||
Distribution of stock held in trust | $ | 4 | 201 | 1,191 | ||||||
80
REGENCY CENTERS, L.P.
Consolidated Balance Sheets
December 31, 2014 and 2013
(in thousands, except unit data)
2014 | 2013 | ||||||
Assets | |||||||
Real estate investments at cost (notes 2 and 3): | |||||||
Land | $ | 1,380,211 | 1,249,779 | ||||
Buildings and improvements | 2,790,137 | 2,590,302 | |||||
Properties in development | 239,538 | 186,450 | |||||
4,409,886 | 4,026,531 | ||||||
Less: accumulated depreciation | 933,708 | 844,873 | |||||
3,476,178 | 3,181,658 | ||||||
Investments in real estate partnerships (note 4) | 333,167 | 358,849 | |||||
Net real estate investments | 3,809,345 | 3,540,507 | |||||
Cash and cash equivalents | 113,776 | 80,684 | |||||
Restricted cash | 8,013 | 9,520 | |||||
Accounts receivable, net of allowance for doubtful accounts of $4,523 and $3,922 at December 31, 2014 and 2013, respectively | 30,999 | 26,319 | |||||
Straight-line rent receivable, net of reserve of $652 and $547 at December 31, 2014 and 2013, respectively | 55,768 | 50,612 | |||||
Notes receivable (note 5) | 12,132 | 11,960 | |||||
Deferred costs, less accumulated amortization of $81,822 and $73,231 at December 31, 2014 and 2013, respectively | 71,502 | 69,963 | |||||
Acquired lease intangible assets, less accumulated amortization of $36,112 and $25,591 at December 31, 2014 and 2013, respectively (note 6) | 52,365 | 44,805 | |||||
Trading securities held in trust, at fair value (note 14) | 28,134 | 26,681 | |||||
Other assets | 15,136 | 52,465 | |||||
Total assets | $ | 4,197,170 | 3,913,516 | ||||
Liabilities and Capital | |||||||
Liabilities: | |||||||
Notes payable (note 9) | $ | 1,946,357 | 1,779,697 | ||||
Unsecured credit facilities (note 9) | 75,000 | 75,000 | |||||
Accounts payable and other liabilities | 181,197 | 147,045 | |||||
Acquired lease intangible liabilities, less accumulated accretion of $13,993 and $10,102 at December 31, 2014 and 2013, respectively (note 6) | 32,143 | 26,729 | |||||
Tenants’ security and escrow deposits and prepaid rent | 25,991 | 23,911 | |||||
Total liabilities | 2,260,688 | 2,052,382 | |||||
Commitments and contingencies (notes 16 and 17) | — | — | |||||
Capital: | |||||||
Partners’ capital (notes 11 and 12): | |||||||
Preferred units of general partner, $0.01 par value per unit, 13,000,000 units issued and outstanding at December 31, 2014 and 2013, respectively, liquidation preference of $25 per unit | 325,000 | 325,000 | |||||
General partner; 94,108,061 and 92,333,161 units outstanding at December 31, 2014 and 2013, respectively | 1,639,340 | 1,535,758 | |||||
Limited partners; 154,170 and 165,796 units outstanding at December 31, 2014 and 2013, respectively | (1,914 | ) | (1,426 | ) | |||
Accumulated other comprehensive loss | (57,748 | ) | (17,404 | ) | |||
Total partners’ capital | 1,904,678 | 1,841,928 | |||||
Noncontrolling interests (note 12): | |||||||
Limited partners’ interests in consolidated partnerships | 31,804 | 19,206 | |||||
Total noncontrolling interests | 31,804 | 19,206 | |||||
Total capital | 1,936,482 | 1,861,134 | |||||
Total liabilities and capital | $ | 4,197,170 | 3,913,516 | ||||
See accompanying notes to consolidated financial statements.
81
REGENCY CENTERS, L.P.
Consolidated Statements of Operations
For the years ended December 31, 2014, 2013, and 2012
(in thousands, except per unit data)
2014 | 2013 | 2012 | ||||||||
Revenues: | ||||||||||
Minimum rent | $ | 390,697 | 353,833 | 340,940 | ||||||
Percentage rent | 3,488 | 3,583 | 3,323 | |||||||
Recoveries from tenants and other income | 119,618 | 106,494 | 103,155 | |||||||
Management, transaction, and other fees | 24,095 | 25,097 | 26,511 | |||||||
Total revenues | 537,898 | 489,007 | 473,929 | |||||||
Operating expenses: | ||||||||||
Depreciation and amortization | 147,791 | 130,630 | 119,008 | |||||||
Operating and maintenance | 77,788 | 71,018 | 66,687 | |||||||
General and administrative | 60,242 | 61,234 | 61,700 | |||||||
Real estate taxes | 59,031 | 53,726 | 52,911 | |||||||
Other operating expenses | 8,496 | 8,079 | 7,187 | |||||||
Total operating expenses | 353,348 | 324,687 | 307,493 | |||||||
Other expense (income): | ||||||||||
Interest expense, net of interest income of $1,210, $1,643, and $1,675 in 2014, 2013, and 2012, respectively (note 9) | 109,491 | 108,966 | 112,129 | |||||||
Provision for impairment | 1,257 | 6,000 | 20,316 | |||||||
Early extinguishment of debt | 18 | 32 | 852 | |||||||
Net investment income, including unrealized losses (gains) of $1,058, $(2,231), and $(888) in 2014, 2013, and 2012, respectively (notes 8 and 14) | (9,449 | ) | (3,257 | ) | (2,057 | ) | ||||
Gain on remeasurement of investment in real estate partnership | (18,271 | ) | — | — | ||||||
Total other expense (income) | 83,046 | 111,741 | 131,240 | |||||||
Income before equity in income of investments in real estate partnerships and income taxes | 101,504 | 52,579 | 35,196 | |||||||
Equity in income of investments in real estate partnerships (note 4) | 31,270 | 31,718 | 23,807 | |||||||
Income tax (benefit) expense of taxable REIT subsidiary | (996 | ) | — | 13,224 | ||||||
Income from continuing operations | 133,770 | 84,297 | 45,779 | |||||||
Discontinued operations, net (note 3): | ||||||||||
Operating income (loss) | — | 7,332 | (43,583 | ) | ||||||
Gain on sale of operating properties, net of tax | — | 57,953 | 21,855 | |||||||
Income (loss) from discontinued operations | — | 65,285 | (21,728 | ) | ||||||
Gain on sale of real estate, net of tax | 55,077 | 1,703 | 2,158 | |||||||
Net income | 188,847 | 151,285 | 26,209 | |||||||
Limited partners’ interests in consolidated partnerships | (1,138 | ) | (1,205 | ) | (865 | ) | ||||
Net income attributable to the Partnership | 187,709 | 150,080 | 25,344 | |||||||
Preferred unit distributions | (21,062 | ) | (21,062 | ) | (31,902 | ) | ||||
Net income (loss) attributable to common unit holders | $ | 166,647 | 129,018 | (6,558 | ) | |||||
Income (loss) per common unit - basic (note 15): | ||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | ||||||
Discontinued operations | — | 0.71 | (0.24 | ) | ||||||
Net income (loss) attributable to common unit holders | $ | 1.80 | 1.40 | (0.08 | ) | |||||
Income (loss) per common unit - diluted (note 15): | ||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | ||||||
Discontinued operations | — | 0.71 | (0.24 | ) | ||||||
Net income (loss) attributable to common unit holders | $ | 1.80 | 1.40 | (0.08 | ) | |||||
See accompanying notes to consolidated financial statements.
82
REGENCY CENTERS, L.P.
Consolidated Statements of Comprehensive Income
For the years ended December 31, 2014, 2013, and 2012
(in thousands)
2014 | 2013 | 2012 | ||||||||
Net income | $ | 188,847 | 151,285 | 26,209 | ||||||
Other comprehensive income: | ||||||||||
Loss on settlement of derivative instruments: | ||||||||||
Unrealized loss on derivative instruments | — | — | — | |||||||
Amortization of loss on settlement of derivative instruments recognized in net income | 8,747 | 9,466 | 9,466 | |||||||
Effective portion of change in fair value of derivative instruments: | ||||||||||
Effective portion of change in fair value of derivative instruments | (49,968 | ) | 30,985 | 4,220 | ||||||
Less: reclassification adjustment for change in fair value of derivative instruments included in net income | 606 | (33 | ) | 25 | ||||||
Available for sale securities | ||||||||||
Unrealized gain on available-for-sale securities | 7,765 | — | — | |||||||
Less: realized gains on sale of available-for-sale securities recognized in net income | (7,765 | ) | — | — | ||||||
Other comprehensive income | (40,615 | ) | 40,418 | 13,711 | ||||||
Comprehensive income | 148,232 | 191,703 | 39,920 | |||||||
Less: comprehensive (loss) income attributable to noncontrolling interests: | ||||||||||
Net income attributable to noncontrolling interests | 1,138 | 1,205 | 865 | |||||||
Other comprehensive (loss) income attributable to noncontrolling interests | (201 | ) | 32 | (31 | ) | |||||
Comprehensive income attributable to noncontrolling interests | 937 | 1,237 | 834 | |||||||
Comprehensive income attributable to the Partnership | $ | 147,295 | 190,466 | 39,086 | ||||||
See accompanying notes to consolidated financial statements.
83
REGENCY CENTERS, L.P. Consolidated Statements of Capital For the years ended December 31, 2014, 2013, and 2012 (in thousands) | |||||||||||||||||||||
Preferred Units | General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||||
Balance at December 31, 2011 | $ | 49,158 | 1,879,784 | (963 | ) | (71,429 | ) | 1,856,550 | 13,104 | 1,869,654 | |||||||||||
Net income | (629 | ) | 25,867 | 106 | — | 25,344 | 865 | 26,209 | |||||||||||||
Other comprehensive income | — | — | 28 | 13,714 | 13,742 | (31 | ) | 13,711 | |||||||||||||
Deferred compensation plan, net | — | 12 | — | — | 12 | — | 12 | ||||||||||||||
Contributions from partners | — | — | — | — | — | 3,362 | 3,362 | ||||||||||||||
Distributions to partners | — | (165,411 | ) | (324 | ) | — | (165,735 | ) | (1,001 | ) | (166,736 | ) | |||||||||
Redemption of preferred units | (48,125 | ) | — | — | — | (48,125 | ) | — | (48,125 | ) | |||||||||||
Preferred unit distributions | (404 | ) | (23,254 | ) | — | — | (23,658 | ) | — | (23,658 | ) | ||||||||||
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | — | 11,526 | — | — | 11,526 | — | 11,526 | ||||||||||||||
Preferred units issued as a result of preferred stock issued by Parent Company, net of issuance costs | — | 313,900 | — | — | 313,900 | — | 313,900 | ||||||||||||||
Common units exchanged for common stock of the Parent Company | — | — | — | — | — | — | — | ||||||||||||||
Preferred stock redemptions | — | (275,000 | ) | — | — | (275,000 | ) | — | (275,000 | ) | |||||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | — | 21,056 | — | — | 21,056 | — | 21,056 | ||||||||||||||
Balance at December 31, 2012 | $ | — | 1,788,480 | (1,153 | ) | (57,715 | ) | 1,729,612 | 16,299 | 1,745,911 | |||||||||||
Net income | — | 149,804 | 276 | — | 150,080 | 1,205 | 151,285 | ||||||||||||||
Other comprehensive income | — | — | 75 | 40,311 | 40,386 | 32 | 40,418 | ||||||||||||||
Contributions from partners | — | — | — | — | — | 5,792 | 5,792 | ||||||||||||||
Distributions to partners | — | (168,848 | ) | (322 | ) | — | (169,170 | ) | (4,122 | ) | (173,292 | ) | |||||||||
Redemption of preferred units | — | — | — | — | — | — | — | ||||||||||||||
Preferred unit distributions | — | (21,062 | ) | — | — | (21,062 | ) | — | (21,062 | ) | |||||||||||
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | — | 14,141 | — | — | 14,141 | — | 14,141 | ||||||||||||||
Common units exchanged for common stock of the Parent Company | — | 302 | (302 | ) | — | — | — | — | |||||||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | — | 97,941 | — | — | 97,941 | — | 97,941 | ||||||||||||||
Balance at December 31, 2013 | $ | — | 1,860,758 | (1,426 | ) | (17,404 | ) | 1,841,928 | 19,206 | 1,861,134 | |||||||||||
84
REGENCY CENTERS, L.P. Consolidated Statements of Capital For the years ended December 31, 2014, 2013, and 2012 (in thousands) | |||||||||||||||||||||
Preferred Units | General Partner Preferred and Common Units | Limited Partners | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Noncontrolling Interests in Limited Partners’ Interest in Consolidated Partnerships | Total Capital | |||||||||||||||
Net income | — | 187,390 | 319 | — | 187,709 | 1,138 | 188,847 | ||||||||||||||
Other comprehensive income | — | — | (70 | ) | (40,344 | ) | (40,414 | ) | (201 | ) | (40,615 | ) | |||||||||
Contributions from partners | — | — | — | — | — | 16,204 | 16,204 | ||||||||||||||
Distributions to partners | — | (175,188 | ) | (300 | ) | — | (175,488 | ) | (4,543 | ) | (180,031 | ) | |||||||||
Redemption of preferred units | — | — | (300 | ) | — | (300 | ) | — | (300 | ) | |||||||||||
Preferred unit distributions | — | (21,062 | ) | — | — | (21,062 | ) | — | (21,062 | ) | |||||||||||
Restricted units issued as a result of amortization of restricted stock issued by Parent Company | — | 12,161 | — | — | 12,161 | — | 12,161 | ||||||||||||||
Common units exchanged for common stock of the Parent Company | — | 137 | (137 | ) | — | — | — | — | |||||||||||||
Common units issued as a result of common stock issued by Parent Company, net of repurchases | — | 100,144 | — | — | 100,144 | — | 100,144 | ||||||||||||||
Balance at December 31, 2014 | $ | — | 1,964,340 | (1,914 | ) | (57,748 | ) | 1,904,678 | 31,804 | 1,936,482 | |||||||||||
See accompanying notes to consolidated financial statements.
85
REGENCY CENTERS, L.P. Consolidated Statements of Cash Flows For the years ended December 31, 2014, 2013, and 2012 (in thousands) | ||||||||||
2014 | 2013 | 2012 | ||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 188,847 | 151,285 | 26,209 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 147,791 | 134,454 | 127,839 | |||||||
Amortization of deferred loan cost and debt premium | 10,521 | 12,339 | 12,759 | |||||||
Amortization and (accretion) of above and below market lease intangibles, net | (3,101 | ) | (2,488 | ) | (1,043 | ) | ||||
Stock-based compensation, net of capitalization | 9,662 | 12,191 | 9,806 | |||||||
Equity in income of investments in real estate partnerships (note 4) | (31,270 | ) | (31,718 | ) | (23,807 | ) | ||||
Gain on remeasurement of investment in real estate partnership | (18,271 | ) | — | — | ||||||
Gain on sale of real estate, net of tax | (55,077 | ) | (59,656 | ) | (24,013 | ) | ||||
Provision for impairment | 1,257 | 6,000 | 74,816 | |||||||
Early extinguishment of debt | 18 | 32 | 852 | |||||||
Deferred income tax expense of taxable REIT subsidiary | — | — | 13,727 | |||||||
Distribution of earnings from operations of investments in real estate partnerships | 42,767 | 45,377 | 44,809 | |||||||
Settlement of derivative instruments | 4,648 | — | — | |||||||
(Gain) on derivative instruments | (13 | ) | (19 | ) | (22 | ) | ||||
Deferred compensation expense | 1,386 | 3,294 | 2,069 | |||||||
Realized and unrealized (gain) loss on investments (note 8 and 14) | (9,158 | ) | (3,293 | ) | (2,095 | ) | ||||
Changes in assets and liabilities: | ||||||||||
Restricted cash | 848 | (62 | ) | (423 | ) | |||||
Accounts receivable | (6,225 | ) | (5,042 | ) | 6,157 | |||||
Straight-line rent receivable, net | (6,544 | ) | (5,459 | ) | (6,059 | ) | ||||
Deferred leasing costs | (8,252 | ) | (10,086 | ) | (12,642 | ) | ||||
Other assets | 89 | (1,866 | ) | (1,079 | ) | |||||
Accounts payable and other liabilities | 6,201 | (672 | ) | 10,994 | ||||||
Tenants’ security and escrow deposits and prepaid rent | 1,618 | 6,120 | (1,639 | ) | ||||||
Net cash provided by operating activities | 277,742 | 250,731 | 257,215 | |||||||
Cash flows from investing activities: | ||||||||||
Acquisition of operating real estate | (112,120 | ) | (107,790 | ) | (156,026 | ) | ||||
Real estate development and capital improvements | (238,237 | ) | (213,282 | ) | (164,588 | ) | ||||
Proceeds from sale of real estate investments | 118,787 | 212,632 | 352,707 | |||||||
Collection (issuance) of notes receivable | — | 27,354 | (552 | ) | ||||||
Investments in real estate partnerships (note 4) | (23,577 | ) | (10,883 | ) | (66,663 | ) | ||||
Distributions received from investments in real estate partnerships | 37,152 | 87,111 | 38,353 | |||||||
Dividends on investments | 243 | 194 | 245 | |||||||
Acquisition of securities | (23,760 | ) | (19,144 | ) | (17,930 | ) | ||||
Proceeds from sale of securities | 31,222 | 13,991 | 18,077 | |||||||
Net cash (used in) provided by investing activities | (210,290 | ) | (9,817 | ) | 3,623 | |||||
86
REGENCY CENTERS, L.P. Consolidated Statements of Cash Flows For the years ended December 31, 2014, 2013, and 2012 (in thousands) | ||||||||||
2014 | 2013 | 2012 | ||||||||
Cash flows from financing activities: | ||||||||||
Net proceeds from common units issued as a result of common stock issued by Parent Company | 102,453 | 99,753 | 21,542 | |||||||
Net proceeds from preferred units issued as a result of preferred stock issued by Parent Company | — | — | 313,900 | |||||||
Proceeds from sale of treasury stock | — | 34 | 338 | |||||||
Acquisition of treasury stock | — | — | (4 | ) | ||||||
Redemption of preferred partnership units | (300 | ) | — | (323,125 | ) | |||||
(Distributions to) contributions from limited partners in consolidated partnerships, net | (5,303 | ) | 1,514 | 1,375 | ||||||
Distributions to partners | (172,900 | ) | (168,095 | ) | (164,747 | ) | ||||
Distributions to preferred unit holders | (21,062 | ) | (21,062 | ) | (23,658 | ) | ||||
Repayment of fixed rate unsecured notes | (150,000 | ) | — | (192,377 | ) | |||||
Proceeds from issuance of fixed rate unsecured notes, net | 248,705 | — | — | |||||||
Proceeds from unsecured credit facilities | 255,000 | 82,000 | 750,000 | |||||||
Repayment of unsecured credit facilities | (255,000 | ) | (177,000 | ) | (620,000 | ) | ||||
Proceeds from notes payable | 12,739 | 36,350 | — | |||||||
Repayment of notes payable | (38,717 | ) | (27,960 | ) | (1,332 | ) | ||||
Scheduled principal payments | (6,909 | ) | (7,530 | ) | (7,259 | ) | ||||
Payment of loan costs | (3,066 | ) | (583 | ) | (4,544 | ) | ||||
Net cash used in financing activities | (34,360 | ) | (182,579 | ) | (249,891 | ) | ||||
Net increase in cash and cash equivalents | 33,092 | 58,335 | 10,947 | |||||||
Cash and cash equivalents at beginning of the year | 80,684 | 22,349 | 11,402 | |||||||
Cash and cash equivalents at end of the year | $ | 113,776 | 80,684 | 22,349 | ||||||
Supplemental disclosure of cash flow information: | ||||||||||
Cash paid for interest (net of capitalized interest of $7,142, $6,078, and $3,686 in 2014, 2013, and 2012, respectively) | $ | 109,425 | 107,312 | 115,879 | ||||||
Cash paid for income taxes | $ | 2,169 | — | — | ||||||
Supplemental disclosure of non-cash transactions: | ||||||||||
Common stock issued by Parent Company for partnership units exchanged | $ | 137 | 302 | — | ||||||
Real estate received through distribution in kind | $ | — | 7,576 | — | ||||||
Mortgage loans assumed through distribution in kind | $ | — | 7,500 | — | ||||||
Mortgage loans assumed for the acquisition of real estate | $ | 103,187 | — | 30,467 | ||||||
Initial fair value of non-controlling interest recorded at acquisition | $ | 15,385 | — | — | ||||||
Real estate contributed for investments in real estate partnerships | $ | — | — | 47,500 | ||||||
Real estate received through foreclosure on notes receivable | $ | — | — | 12,585 | ||||||
Acquisition of previously unconsolidated real estate investments | $ | 16,182 | — | — | ||||||
Change in fair value of derivative instruments | $ | (49,968 | ) | 30,952 | (4,285 | ) | ||||
Common stock issued by Parent Company for dividend reinvestment plan | $ | 1,184 | 1,075 | 988 | ||||||
Stock-based compensation capitalized | $ | 2,707 | 2,188 | 1,979 | ||||||
Contributions from limited partners in consolidated partnerships, net | $ | 1,579 | 156 | 986 | ||||||
Common stock issued for dividend reinvestment in trust | $ | 779 | 660 | 440 | ||||||
Contribution of stock awards into trust | $ | 1,881 | 1,537 | 819 | ||||||
Distribution of stock held in trust | $ | 4 | 201 | 1,191 | ||||||
See accompanying notes to consolidated financial statements.
87
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
1. | Summary of Significant Accounting Policies |
(a) Organization and Principles of Consolidation
General
Regency Centers Corporation (the “Parent Company”) began its operations as a Real Estate Investment Trust (“REIT”) in 1993 and is the general partner of Regency Centers, L.P. (the “Operating Partnership”). The Parent Company engages in the ownership, management, leasing, acquisition, and development of retail shopping centers through the Operating Partnership, and has no other assets or liabilities other than through its investment in the Operating Partnership. As of December 31, 2014, the Parent Company, the Operating Partnership, and their controlled subsidiaries on a consolidated basis (the "Company” or “Regency”) directly owned 202 retail shopping centers and held partial interests in an additional 120 retail shopping centers through investments in real estate partnerships (also referred to as "joint ventures" or "co-investment partnerships").
Estimates, Risks, and Uncertainties
The preparation of the consolidated financial statements in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”) requires the Company's management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities, at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The most significant estimates in the Company's financial statements relate to the carrying values of its investments in real estate, including its shopping centers, properties in development, and its investments in real estate partnerships, and accounts receivable, net. It is possible that the estimates and assumptions that have been utilized in the preparation of the consolidated financial statements could change significantly if economic conditions were to weaken.
Consolidation
The accompanying consolidated financial statements include the accounts of the Parent Company, the Operating Partnership, its wholly-owned subsidiaries, and consolidated partnerships in which the Company has a controlling interest. Investments in real estate partnerships not controlled by the Company are accounted for under the equity method. All significant inter-company balances and transactions are eliminated in the consolidated financial statements.
Ownership of the Parent Company
The Parent Company has a single class of common stock outstanding and two series of preferred stock outstanding (“Series 6 and 7 Preferred Stock”). The dividends on the Series 6 and 7 Preferred Stock are cumulative and payable in arrears quarterly.
Ownership of the Operating Partnership
The Operating Partnership's capital includes general and limited common Partnership Units. As of December 31, 2014, the Parent Company owned approximately 99.8% or 94,108,061 of the 94,262,231 outstanding common Partnership Units of the Operating Partnership. Net income and distributions of the Operating Partnership are allocable to the general and limited common Partnership Units in accordance with their ownership percentages.
Investments in Real Estate Partnerships
Investments in real estate partnerships not controlled by the Company are accounted for under the equity method. The accounting policies of the real estate partnerships are similar to the Company's accounting policies. Income or loss from these real estate partnerships, which includes all operating results (including impairment losses) and gains on sales of properties within the joint ventures, is allocated to the Company in accordance with the respective partnership agreements. Such allocations of net income or loss are recorded in
88
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
equity in income of investments in real estate partnerships in the accompanying Consolidated Statements of Operations. The net difference in the carrying amount of investments in real estate partnerships and the underlying equity in net assets is either accreted to income and recorded in equity in income of investments in real estate partnerships in the accompanying Consolidated Statements of Operations over the expected useful lives of the properties and other intangible assets, which range in lives from 10 to 40 years, or recognized at liquidation if the joint venture agreement includes a unilateral right to elect to dissolve the real estate partnership and, upon such an election, receive a distribution in-kind, as discussed further below.
Cash distributions of earnings from operations from investments in real estate partnerships are presented in cash flows provided by operating activities in the accompanying Consolidated Statements of Cash Flows. Cash distributions from the sale of a property or loan proceeds received from the placement of debt on a property included in investments in real estate partnerships are presented in cash flows provided by investing activities in the accompanying Consolidated Statements of Cash Flows.
The Company evaluates the structure and the substance of its investments in the real estate partnerships to determine if they are variable interest entities. The Company has concluded that these partnership investments are not variable interest entities. Further, the joint venture partners in the real estate partnerships have significant ownership rights, including approval over operating budgets and strategic plans, capital spending, sale or financing, and admission of new partners. Upon formation of the joint ventures, the Company, through the Operating Partnership, also became the managing member, responsible for the day-to-day operations of the real estate partnerships. In accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810, the Company evaluated its investment in each real estate partnership and concluded that the other partners have kick-out rights and/or substantive participating rights and, therefore, the Company has concluded that the equity method of accounting is appropriate for these investments and they do not require consolidation. Under the equity method of accounting, investments in real estate partnerships are initially recorded at cost, subsequently increased for additional contributions and allocations of income, and reduced for distributions received and allocations of loss. These investments are included in the consolidated financial statements as investments in real estate partnerships.
Noncontrolling Interests
The Company consolidates all entities in which it has a controlling ownership interest. A controlling ownership interest is typically attributable to the entity with a majority voting interest. Noncontrolling interest is the portion of equity, in a subsidiary or consolidated entity, not attributable, directly or indirectly to the Company. Such noncontrolling interests are reported on the Consolidated Balance Sheets within equity or capital, but separately from stockholders' equity or partners' capital. On the Consolidated Statements of Operations, all of the revenues and expenses from less-than-wholly-owned consolidated subsidiaries are reported in net income, including both the amounts attributable to the Company and noncontrolling interests. The amounts of consolidated net income attributable to the Company and to the noncontrolling interests are clearly identified on the accompanying Consolidated Statements of Operations.
Noncontrolling Interests of the Parent Company
The consolidated financial statements of the Parent Company include the following ownership interests held by owners other than the preferred and common stockholders of the Parent Company: (i) the limited Partnership Units in the Operating Partnership held by third parties (“Exchangeable operating partnership units”) and (ii) the minority-owned interest held by third parties in consolidated partnerships (“Limited partners' interests in consolidated partnerships”). The Parent Company has included all of these noncontrolling interests in permanent equity, separate from the Parent Company's stockholders' equity, in the accompanying Consolidated Balance Sheets and Consolidated Statements of Equity and Comprehensive Income (Loss). The portion of net income or comprehensive income attributable to these noncontrolling interests is included in net income and comprehensive income in the accompanying Consolidated Statements of Operations and Consolidated Statements of Comprehensive Income (Loss) of the Parent Company.
In accordance with the FASB ASC Topic 480, securities that are redeemable for cash or other assets at the option of the holder, not solely within the control of the issuer, are classified as redeemable noncontrolling interests outside of permanent equity in the Consolidated Balance Sheets. The Parent Company has evaluated the conditions as specified under the FASB ASC Topic 480 as it relates to exchangeable operating partnership units outstanding and concluded that it has the right to satisfy the redemption requirements of the units by
89
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
delivering unregistered common stock. Each outstanding exchangeable operating partnership unit is exchangeable for one share of common stock of the Parent Company, and the unit holder cannot require redemption in cash or other assets. Limited partners' interests in consolidated partnerships are not redeemable by the holders. The Parent Company also evaluated its fiduciary duties to itself, its shareholders, and, as the managing general partner of the Operating Partnership, to the Operating Partnership, and concluded its fiduciary duties are not in conflict with each other or the underlying agreements. Therefore, the Parent Company classifies such units and interests as permanent equity in the accompanying Consolidated Balance Sheets and Consolidated Statements of Equity.
Noncontrolling Interests of the Operating Partnership
The Operating Partnership has determined that limited partners' interests in consolidated partnerships are noncontrolling interests. The Operating Partnership has included these noncontrolling interests in permanent capital, separate from partners' capital, in the accompanying Consolidated Balance Sheets and Consolidated Statements of Capital. The portion of net income (loss) or comprehensive income (loss) attributable to these noncontrolling interests is included in net income and comprehensive income in the accompanying Consolidated Statements of Operations and Consolidated Statements Comprehensive Income (Loss) of the Operating Partnership.
(b) Revenues and Accounts Receivable
Leasing Revenue and Receivables
The Company leases space to tenants under agreements with varying terms. Leases are accounted for as operating leases with minimum rent recognized on a straight-line basis over the term of the lease regardless of when payments are due. The Company estimates the collectibility of the accounts receivable related to base rents, straight-line rents, expense reimbursements, and other revenue taking into consideration the Company's historical write-off experience, tenant credit-worthiness, current economic trends, and remaining lease terms.
The Company recorded the following provisions for doubtful accounts (in thousands):
Year ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Gross provision for doubtful accounts | $ | 2,192 | 1,841 | 3,006 | |||||
Amount included in discontinued operations | — | 53 | 58 | ||||||
The following table represents the components of accounts receivable, net of allowance for doubtful accounts, in the accompanying Consolidated Balance Sheets (in thousands):
December 31, | ||||||
2014 | 2013 | |||||
Billed tenant receivables | $ | 10,583 | 6,550 | |||
Accrued CAM, insurance and tax reimbursements | 15,369 | 16,280 | ||||
Other receivables | 9,570 | 7,411 | ||||
Less: allowance for doubtful accounts | (4,523 | ) | (3,922 | ) | ||
Total accounts receivable, net | $ | 30,999 | 26,319 | |||
Substantially all of the lease agreements with anchor tenants contain provisions that provide for additional rents based on tenants' sales volume ("percentage rent"). Percentage rents are recognized when the tenants achieve the specified targets as defined in their lease agreements. Substantially all lease agreements contain provisions for reimbursement of the tenants' share of real estate taxes, insurance and common area maintenance (“CAM”) costs. Recovery of real estate taxes, insurance, and CAM costs are recognized as the respective costs are incurred in accordance with the lease agreements.
90
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
As part of the leasing process, the Company may provide the lessee with an allowance for the construction of leasehold improvements. These leasehold improvements are capitalized and recorded as tenant improvements, and depreciated over the shorter of the useful life of the improvements or the remaining lease term. If the allowance represents a payment for a purpose other than funding leasehold improvements, or in the event the Company is not considered the owner of the improvements, the allowance is considered to be a lease incentive and is recognized over the lease term as a reduction of minimum rent. Factors considered during this evaluation include, among other things, who holds legal title to the improvements as well as other controlling rights provided by the lease agreement and provisions for substantiation of such costs (e.g. unilateral control of the tenant space during the build-out process). Determination of the appropriate accounting for the payment of a tenant allowance is made on a lease-by-lease basis, considering the facts and circumstances of the individual tenant lease. When the Company is the owner of the leasehold improvements, recognition of lease revenue commences when the lessee is given possession of the leased space upon completion of tenant improvements. However, when the leasehold improvements are owned by the tenant, the lease inception date is the date the tenant obtains possession of the leased space for purposes of constructing its leasehold improvements.
Real Estate Sales
Profits from sales of real estate are recognized under the full accrual method by the Company when: (i) a sale is consummated; (ii) the buyer's initial and continuing investment is adequate to demonstrate a commitment to pay for the property; (iii) the Company's receivable, if applicable, is not subject to future subordination; (iv) the Company has transferred to the buyer the usual risks and rewards of ownership; and (v) the Company does not have substantial continuing involvement with the property.
The Company sells shopping centers to joint ventures in exchange for cash equal to the fair value of the ownership interest of its partners. The Company accounts for those sales as “partial sales” and recognizes gains on those partial sales in the period the properties were sold to the extent of the percentage interest sold, and in the case of certain real estate partnerships, applies a more restrictive method of recognizing gains, as discussed further below.
As of December 31, 2014, five of the Company's joint ventures (“DIK-JV”) give each partner the unilateral right to elect to dissolve the real estate partnership and, upon such an election, receive a distribution in-kind (“DIK”) of the assets of the real estate partnership equal to their respective capital account, which could include properties the Company previously sold to the real estate partnership.
Because the contingency associated with the possibility of receiving a particular property back upon liquidation is not satisfied at the property level, but at the aggregate level, no deferred gain is recognized on an individual property sold by the DIK-JV to a third party or received by the Company upon actual dissolution. Instead, the property received upon dissolution is recorded at the carrying value of the Company's investment in the DIK-JV on the date of dissolution. However, the deferred gain is recognized if and when all such properties in the DIK-JV are sold to a third party.
Management Services
The Company is engaged under agreements with its joint venture partners to provide asset management, property management, leasing, investing, and financing services for such joint ventures' shopping centers. The fees are market-based, generally calculated as a percentage of either revenues earned or the estimated values of the properties managed or the proceeds received, and are recognized as services are rendered, when fees due are determinable, and collectibility is reasonably assured. The Company also receives transaction fees, as contractually agreed upon with a joint venture, which include fees such as acquisition fees, disposition fees, “promotes”, or “earnouts”, which are recognized as services are rendered, when fees due are determinable, and collectibility is reasonably assured.
91
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
(c) Real Estate Investments
Capitalization and Depreciation
Maintenance and repairs that do not improve or extend the useful lives of the respective assets are recorded in operating and maintenance expense. The Company does not have a capitalization threshold.
Depreciation is computed using the straight-line method over estimated useful lives of approximately 40 years for buildings and improvements, the shorter of the useful life or the remaining lease term subject to a maximum of 10 years for tenant improvements, and three to seven years for furniture and equipment.
Development Costs
Land, buildings, and improvements are recorded at cost. All specifically identifiable costs related to development activities are capitalized into properties in development on the accompanying Consolidated Balance Sheets. Properties in development are defined as properties that are in the construction or initial lease-up phase. Once a development property is substantially complete and held available for occupancy, costs are no longer capitalized. The capitalized costs include pre-development costs essential to the development of the property, development costs, construction costs, interest costs, real estate taxes, and allocated direct employee costs incurred during the period of development. Interest costs are capitalized into each development project based upon applying the Company's weighted average borrowing rate to that portion of the actual development costs expended. The Company discontinues interest cost capitalization when the property is no longer being developed or is available for occupancy upon substantial completion of tenant improvements, but in no event would the Company capitalize interest on the project beyond 12 months after substantial completion of the building shell.
The following table represents the components of properties in development in the accompanying Consolidated Balance Sheets (in thousands):
December 31, | ||||||
2014 | 2013 | |||||
Construction in process | $ | 213,526 | 158,002 | |||
Land held for future development | 24,243 | 24,953 | ||||
Pre-development costs | 1,769 | 3,495 | ||||
Total properties in development | $ | 239,538 | 186,450 | |||
Construction in process represents developments where the Company (i) has not yet incurred at least 90% of the expected costs to complete and is less than 95% leased, and (ii) percent leased is less than 90% and the project features less than one year of anchor tenant operations, and (iii) the anchor tenant has been open for less than two calendar years, and (iv) less than three years have passed since the start of construction.
Land held for future development represents projects not in construction, but identified and available for future development when the market demand for a new shopping center exists.
Pre-development costs represent the costs the Company incurs prior to land acquisition including contract deposits, as well as legal, engineering, and other external professional fees related to evaluating the feasibility of developing a shopping center. As of December 31, 2014 and 2013, the Company had refundable deposits of approximately $375,000 and $680,000, respectively, included in pre-development costs. If the Company determines that the development of a particular shopping center is no longer probable, any related pre-development costs previously capitalized are immediately expensed. During the years ended December 31, 2014, 2013, and 2012, the Company expensed pre-development costs of approximately $2.3 million, $528,000, and $1.5 million, respectively, in other operating expenses in the accompanying Consolidated Statements of Operations.
92
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
Acquisitions
The Company and the real estate partnerships account for business combinations using the acquisition method by recognizing and measuring the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree at their acquisition date fair values. The Company expenses transaction costs associated with business combinations in the period incurred.
The Company's methodology includes estimating an “as-if vacant” fair value of the physical property, which includes land, building, and improvements. In addition, the Company determines the estimated fair value of identifiable intangible assets, considering the following categories: (i) value of in-place leases, and (ii) above and below-market value of in-place leases.
The value of in-place leases is estimated based on the value associated with the costs avoided in originating leases compared to the acquired in-place leases as well as the value associated with lost rental and recovery revenue during the assumed lease-up period. The value of in-place leases is recorded to amortization expense over the remaining initial term of the respective leases.
Above-market and below-market in-place lease values for acquired properties are recorded based on the present value of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management's estimate of fair market lease rates for comparable in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. The value of above-market leases is amortized as a reduction of minimum rent over the remaining terms of the respective leases and the value of below-market leases is accreted to minimum rent over the remaining terms of the respective leases, including below-market renewal options, if applicable. The Company does not assign value to customer relationship intangibles if it has pre-existing business relationships with the major retailers at the acquired property since they do not provide incremental value over the Company's existing relationships.
Held for Sale
The Company classifies an operating property or a property in development as held-for-sale upon satisfaction of the following criteria: (i) management commits to a plan to sell a property (or group of properties), (ii) the property is available for immediate sale in its present condition subject only to terms that are usual and customary for sales of such properties, (iii) an active program to locate a buyer and other actions required to complete the plan to sell the property have been initiated, (iv) the sale of the property is probable and transfer of the asset is expected to be completed within one year, (v) the property is being actively marketed for sale at a price that is reasonable in relation to its current fair value, and (vi) actions required to complete the plan indicate that it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn.
The Company generally considers assets to be held for sale when the transaction has been approved by the appropriate level of management and there are no known significant contingencies relating to the sale such that the sale of the property within one year is considered probable. It is not unusual for real estate sales contracts to allow potential buyers a period of time to evaluate the property prior to formal acceptance of the contract. In addition, certain other matters critical to the final sale, such as financing arrangements, often remain pending even upon contract acceptance. As a result, properties under contract may not close within the expected time period, or may not close at all. The Company must make a determination as to the point in time that it is probable that a sale will be consummated. Generally this occurs when a sales contract is executed with no contingencies and the prospective buyer has significant funds at risk to ensure performance.
Operating properties held-for-sale are carried at the lower of cost or fair value less costs to sell. The recording of depreciation and amortization expense is suspended during the held-for-sale period. If circumstances arise that previously were considered unlikely and, as a result, the Company decides not to sell a property previously classified as held-for-sale, the property is reclassified as held and used and is measured individually at the lower of its (i) carrying amount before the property was classified as held-for-sale, adjusted for any depreciation and amortization expense that would have been recognized had the property been continuously classified as held and used or (ii) the fair value at the date of the subsequent decision not to sell. The Company evaluated its property portfolio and
93
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
did not identify any properties that would meet the above mentioned criteria for held-for-sale as of December 31, 2014 and 2013.
Discontinued Operations
On January 1, 2014, the Company prospectively adopted Financial Accounting Standards Board ("FASB") Accounting Standards Update ("ASU") No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, and all sales will be recorded in accordance with the ASU. The amendments in the ASU change the requirements for reporting discontinued operations. Under the new guidance, only disposals representing a strategic shift in operations should be presented as discontinued operations. Those strategic shifts should have a major effect on the organization's operations and financial results. In addition, the new guidance requires expanded disclosures about discontinued operations that will provide financial statement users with more information about the assets, liabilities, income, and expenses of discontinued operations.
Prior to January 1, 2014, when the Company sold a property or classified a property as held-for-sale and would not have significant continuing involvement in the operation of the property, the operations of the property were eliminated from ongoing operations and classified in discontinued operations. Its operations, including any mortgage interest and gain on sale, were reported in discontinued operations so that the operations were clearly distinguished. Prior periods were also reclassified to reflect the operations of the property as discontinued operations. When the Company sold an operating property to a joint venture or to a third party, and would continue to manage the property, the operations and gain on sale were included in income from continuing operations.
Impairment
We evaluate whether there are any indicators, including property operating performance and general market conditions, that the value of the real estate properties (including any related amortizable intangible assets or liabilities) may not be recoverable. Through the evaluation, we compare the current carrying value of the asset to the estimated undiscounted cash flows that are directly associated with the use and ultimate disposition of the asset. Our estimated cash flows are based on several key assumptions, including rental rates, costs of tenant improvements, leasing commissions, anticipated hold period, and assumptions regarding the residual value upon disposition, including the exit capitalization rate. These key assumptions are subjective in nature and could differ materially from actual results. Changes in our disposition strategy or changes in the marketplace may alter the hold period of an asset or asset group which may result in an impairment loss and such loss could be material to the Company's financial condition or operating performance. To the extent that the carrying value of the asset exceeds the estimated undiscounted cash flows, an impairment loss is recognized equal to the excess of carrying value over fair value. If such indicators are not identified, management will not assess the recoverability of a property's carrying value. If a property previously classified as held and used is changed to held-for-sale, the Company estimates fair value, less expected costs to sell, which could cause the Company to determine that the property is impaired.
The fair value of real estate assets is subjective and is determined through comparable sales information and other market data if available, or through use of an income approach such as the direct capitalization method or the traditional discounted cash flow approach. Such cash flow projections consider factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other factors, and therefore is subject to management judgment and changes in those factors could impact the determination of fair value. In estimating the fair value of undeveloped land, the Company generally uses market data and comparable sales information.
A loss in value of investments in real estate partnerships under the equity method of accounting, other than a temporary decline, must be recognized in the period in which the loss occurs. If management identifies indicators that the value of the Company's investment in real estate partnerships may be impaired, it evaluates the investment by calculating the fair value of the investment by discounting estimated future cash flows over the expected term of the investment.
94
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
The Company established the following provisions for impairment (in thousands):
Year ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Consolidated properties: | |||||||||
Gross provision for impairment | $ | 1,257 | 6,000 | 74,816 | |||||
Amount included in discontinued operations | — | — | 54,500 | ||||||
Tax Basis
The net tax basis of the Company's real estate assets exceeds the book basis by approximately $129.7 million and $156.8 million at December 31, 2014 and 2013, respectively, primarily due to the property impairments recorded for book purposes and the cost basis of the assets acquired and their carryover basis recorded for tax purposes.
(d) Cash and Cash Equivalents
Any instruments which have an original maturity of 90 days or less when purchased are considered cash equivalents. As of December 31, 2014 and 2013, $8.0 million and $9.5 million, respectively, of cash was restricted through escrow agreements and certain mortgage loans.
(e) Securities
The Company determines the appropriate classification of its investments in debt and equity securities at the time of purchase and reevaluates such determinations at each balance sheet date. Debt securities are classified as held to maturity when the Company has the positive intent and ability to hold the securities to maturity. Marketable securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities and are reported at fair value, with unrealized gains and losses recognized in earnings. Debt and marketable equity securities not classified as held to maturity or as trading, are classified as available-for-sale, and are carried at fair value, with the unrealized gains and losses, net of tax, included in the determination of comprehensive income and reported in the Consolidated Statements of Comprehensive Income. The fair value of securities is determined using quoted market prices.
(f) Deferred Costs
Deferred costs include leasing costs and loan costs, net of accumulated amortization. Such costs are amortized over the periods through lease expiration or loan maturity, respectively. If the lease is terminated early, or if the loan is repaid prior to maturity, the remaining leasing costs or loan costs are written off. Deferred leasing costs consist of internal and external commissions associated with leasing the Company's shopping centers. The following table represents the components of deferred costs, net of accumulated amortization, in the accompanying Consolidated Balance Sheets (in thousands):
December 31, | ||||||
2014 | 2013 | |||||
Deferred leasing costs, net | $ | 60,889 | 59,027 | |||
Deferred loan costs, net (1) | 10,613 | 10,936 | ||||
Total deferred costs, net | $ | 71,502 | 69,963 | |||
(1) Consist of initial direct and incremental costs associated with financing activities.
(g) Derivative Financial Instruments
The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its debt funding and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or future payment of known and uncertain cash
95
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
amounts, the amount of which are determined by interest rates. The Company's derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company's known or expected cash payments principally related to the Company's borrowings.
All derivative instruments, whether designated in hedging relationships or not, are recorded on the accompanying Consolidated Balance Sheets at their fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting, and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically hedge certain risks, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.
The Company uses interest rate swaps to mitigate its interest rate risk on a related financial instrument or forecasted transaction, and the Company designates these interest rate swaps as cash flow hedges. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. The gains or losses resulting from changes in fair value of derivatives that qualify as cash flow hedges are recognized in other comprehensive income (“OCI”) while the ineffective portion of the derivative's change in fair value is recognized in the Statements of Operations as interest expense. Upon the settlement of a hedge, gains and losses remaining in OCI are amortized over the underlying term of the hedged transaction.
The Company formally documents all relationships between hedging instruments and hedged items, as well as its risk management objectives and strategies for undertaking various hedge transactions. The Company assesses, both at inception of the hedge and on an ongoing basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in the cash flows and/or forecasted cash flows of the hedged items.
In assessing the valuation of the hedges, the Company uses standard market conventions and techniques such as discounted cash flow analysis, option pricing models, and termination costs at each balance sheet date. All methods of assessing fair value result in a general approximation of value, and such value may never actually be realized.
The cash receipts or payments to settle interest rate swaps are presented in cash flows provided by operating activities in the accompanying Consolidated Statements of Cash Flows.
(h) Income Taxes
The Parent Company believes it qualifies, and intends to continue to qualify, as a REIT under the Internal Revenue Code (the “Code”). As a REIT, the Parent Company will generally not be subject to federal income tax, provided that distributions to its stockholders are at least equal to REIT taxable income. Regency Realty Group, Inc. (“RRG”), a wholly-owned subsidiary of the Operating Partnership, is a Taxable REIT Subsidiary (“TRS”) as defined in Section 856(l) of the Code. RRG is subject to federal and state income taxes and files separate tax returns. As a pass through entity, the Operating Partnership's taxable income or loss is reported by its partners, of which the Parent Company, as general partner and approximately 99.8% owner, is allocated its pro-rata share of tax attributes.
Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the estimated tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using the enacted tax rates in effect for the year in which these temporary differences are expected to be recovered or settled.
96
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
Earnings and profits, which determine the taxability of dividends to stockholders, differs from net income reported for financial reporting purposes primarily because of differences in depreciable lives and cost bases of the shopping centers, as well as other timing differences.
Tax positions are initially recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions shall initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts. The Company believes that it has appropriate support for the income tax positions taken and to be taken on its tax returns and that its accruals for tax liabilities are adequate for all open tax years (2011 and forward for federal and state) based on an assessment of many factors including past experience and interpretations of tax laws applied to the facts of each matter.
(i) Earnings per Share and Unit
Basic earnings per share of common stock and unit are computed based upon the weighted average number of common shares and units, respectively, outstanding during the period. Diluted earnings per share and unit reflect the conversion of obligations and the assumed exercises of securities including the effects of shares issuable under the Company's share-based payment arrangements, if dilutive. Dividends paid on the Company's share-based compensation awards are not participating securities as they are forfeitable.
(j) Stock-Based Compensation
The Company grants stock-based compensation to its employees and directors. The Company recognizes stock-based compensation based on the grant-date fair value of the award and the cost of the stock-based compensation is expensed over the vesting period.
When the Parent Company issues common shares as compensation, it receives a like number of common units from the Operating Partnership. The Company is committed to contributing to the Operating Partnership all proceeds from the exercise of stock options or other share-based awards granted under the Parent Company's Long-Term Omnibus Plan (the “Plan”). Accordingly, the Parent Company's ownership in the Operating Partnership will increase based on the amount of proceeds contributed to the Operating Partnership for the common units it receives. As a result of the issuance of common units to the Parent Company for stock-based compensation, the Operating Partnership accounts for stock-based compensation in the same manner as the Parent Company.
(k) Segment Reporting
The Company's business is investing in retail shopping centers through direct ownership or through joint ventures. The Company actively manages its portfolio of retail shopping centers and may from time to time make decisions to sell lower performing properties or developments not meeting its long-term investment objectives. The proceeds from sales are reinvested into higher quality retail shopping centers, through acquisitions or new developments, which management believes will generate sustainable revenue growth and attractive returns. It is management's intent that all retail shopping centers will be owned or developed for investment purposes; however, the Company may decide to sell all or a portion of a development upon completion. The Company's revenues and net income are generated from the operation of its investment portfolio. The Company also earns fees for services provided to manage and lease retail shopping centers owned through joint ventures.
The Company's portfolio is located throughout the United States. Management does not distinguish or group its operations on a geographical basis for purposes of allocating resources or capital. The Company reviews operating and financial data for each property on an individual basis; therefore, the Company defines an operating segment as its individual properties. The individual properties have been aggregated into one reportable segment based upon their similarities with regard to both the nature and economics of the centers, tenants and operational processes, as well as long-term average financial performance.
97
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
(l) Business Concentration
No single tenant accounts for 5% or more of revenue and none of the shopping centers are located outside the United States.
(m) Fair Value of Assets and Liabilities
Fair value is a market-based measurement, not an entity-specific measurement. Therefore, a fair value measurement is determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, the Company uses a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from independent sources (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the Company's own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy). The three levels of inputs used to measure fair value are as follows:
• | Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access. |
• | Level 2 - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. |
• | Level 3 - Unobservable inputs for the asset or liability, which are typically based on the Company's own assumptions, as there is little, if any, related market activity. |
The Company also remeasures nonfinancial assets and nonfinancial liabilities, initially measured at fair value in a business combination or other new basis event, at fair value in subsequent periods.
(n) Recent Accounting Pronouncements
On January 1, 2014, the Company prospectively adopted FASB ASU No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, and all sales will be recorded in accordance with the ASU. The amendments in the ASU change the requirements for reporting discontinued operations. Under the new guidance, only disposals representing a strategic shift in operations should be presented as discontinued operations. Those strategic shifts should have a major effect on the organization's operations and financial results. In addition, the new guidance requires expanded disclosures about discontinued operations that will provide financial statement users with more information about the assets, liabilities, income, and expenses of discontinued operations.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. The new standard is effective for the Company on January 1, 2017. Early adoption is not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU 2014-09 will have on its consolidated financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.
98
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
2. | Real Estate Investments |
Acquisitions
The following tables detail the shopping centers acquired or land acquired for development (in thousands):
Year ended December 31, 2014 | |||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||
1/31/2014 | Persimmon Place | Dublin, CA | Development | $ | 14,200 | — | — | — | |||||||||||
2/14/2014 | Shops at Mira Vista | Austin, TX | Operating | 22,500 | 319 | 2,329 | 291 | ||||||||||||
3/7/2014 | Fairfield Portfolio (1) | Fairfield, CT | Operating | 149,344 | 77,730 | 12,650 | 5,601 | ||||||||||||
6/2/2014 | Willow Oaks Crossing | Concord, NC | Development | 3,342 | — | — | — | ||||||||||||
7/15/2014 | Clybourn Commons | Chicago, IL | Operating | 19,000 | — | 1,686 | 3,298 | ||||||||||||
9/10/2014 | Belmont Chase | Ashburn, VA | Development | 4,300 | — | — | — | ||||||||||||
9/19/2014 | CityLine Market | Dallas, TX | Development | 4,913 | — | — | — | ||||||||||||
10/24/2014 | East San Marco (2) | Jacksonville, FL | Development | 5,223 | — | — | — | ||||||||||||
12/4/2014 | The Village at La Floresta | Brea, CA | Development | 6,750 | — | — | — | ||||||||||||
12/16/2014 | Indian Springs (3) | Houston, TX | Operating | 53,156 | 25,138 | 3,867 | 1,612 | ||||||||||||
Total property acquisitions | $ | 282,728 | 103,187 | 20,532 | 10,802 | ||||||||||||||
Year ended December 31, 2013 | |||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||
1/16/2013 | Shops on Main | Schererville, IN | Development | $ | 85 | — | — | — | |||||||||||
5/16/2013 | Juanita Tate Marketplace | Los Angeles, CA | Development | 1,100 | — | — | — | ||||||||||||
5/30/2013 | Preston Oaks | Dallas, TX | Operating | 27,000 | — | 3,396 | 7,597 | ||||||||||||
7/22/2013 | Fontainebleau Square | Miami, FL | Development | 17,092 | — | — | — | ||||||||||||
10/7/2013 | Glen Gate | Glenview, IL | Development | 14,950 | — | — | — | ||||||||||||
10/16/2013 | Fellsway Plaza | Medford, MA | Operating | 42,500 | — | 5,139 | 963 | ||||||||||||
10/24/2013 | Shoppes on Riverside | Jacksonville, FL | Development | 3,500 | — | — | — | ||||||||||||
12/27/2013 | Holly Park | Raleigh, NC | Operating | 33,900 | — | 3,146 | 1,526 | ||||||||||||
Total property acquisitions | $ | 140,127 | — | 11,681 | 10,086 | ||||||||||||||
(1) On March 7, 2014, the Company acquired an 80% controlling interest in the Fairfield Portfolio. As a result of consolidation, the Company recorded the non-controlling interest of approximately $15.4 million at fair value. The portfolio consists of three operating properties located in Fairfield, CT.
(2) On October 24, 2014, Regency acquired the remaining 50% interest and gained control of this previously unconsolidated investment in real estate partnership that owns land for development. The $5.2 million purchase price includes the consideration paid to purchase the other partners interest as well as Regency's carrying value in the partnership.
(3) On December 16, 2014, Regency acquired the remaining 50% interest and gained control of this previously unconsolidated investment in real estate partnership that owns a single operating property. As the operating property constitutes a business, acquisition of control was accounted for as a step acquisition and the net assets acquired were recognized at fair value. A gain of $18.3 million was recognized upon remeasurement as the difference between the fair value, of $14.1 million, and the carrying value of the Company's previously held equity interest. The fair value was measured based on an income approach, using rental growth rate of 3.0%, a discount rate of 7.0%, and a terminal cap rate of 6.1%.
99
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
In addition, on March 20, 2013, the Company entered into a liquidation agreement with Macquarie Countrywide (US) No. 2, LLC ("CQR") to redeem its 24.95% interest through dissolution of the Macquarie CountryWide-Regency III, LLC (MCWR III) co-investment partnership through a DIK. The assets of the partnership were distributed as 100% ownership interests to CQR and Regency after a selection process, as provided for by the agreement. Regency selected one asset, Hilltop Village, which was recorded at the carrying value of the Company's equity investment in MCWR III, net of deferred gain, on the date of dissolution of $7.6 million, including a $7.5 million mortgage assumed.
The real estate operations acquired are not considered material to Company, individually or in the aggregate.
3. Property Dispositions
Dispositions
The following table provides a summary of shopping centers and land out-parcels disposed of ($ in thousands):
Year ended December 31, | ||||||||||
2014 | 2013 | 2012 | ||||||||
Proceeds from sale of real estate investments | $ | 118,787 | 212,632 | (1) | 352,707 | |||||
Gain on sale of real estate, net of tax | $ | 55,077 | 59,656 | 24,013 | ||||||
Number of operating properties sold | 11 | 12 | 20 | (2) | ||||||
Number of land out-parcels sold | 6 | 10 | 7 | |||||||
(1) One of the properties sold during 2013 was financed by the Company issuing a note receivable for the entire purchase price, which was subsequently collected during 2013.
(2) On July 25, 2012, the Company sold a 15-property portfolio for total consideration of $321.0 million. As a result of entering into this agreement, the Company recognized a net impairment loss of $18.1 million. As of December 31, 2012, this asset group did not meet the definition of discontinued operations, in accordance with FASB ASC Topic 205-20, Presentation of Financial Statements - Discontinued Operations, based on its continuing cash flows as further discussed in note 4. The remaining five operating properties sold met the definition of discontinued operations and are included in income from discontinued operations in the Consolidated Statements of Operations.
As a result of adopting ASU No. 2014-08, there were no discontinued operations for the year ended December 31, 2014 as none of the current year sales represented a strategic shift that would qualify as discontinued operations. The following table provides a summary of revenues and expenses from properties included in discontinued operations (in thousands):
Year ended December 31, | ||||||
2013 | 2012 | |||||
Revenues | $ | 14,924 | 26,413 | |||
Operating expenses | 7,592 | 15,514 | ||||
Provision for impairment | — | 54,500 | ||||
Income tax expense (benefit) (1) | — | (18 | ) | |||
Operating income (loss) from discontinued operations | $ | 7,332 | (43,583 | ) | ||
(1) The operating income and gain on sales of properties included in discontinued operations are reported net of income taxes, if the property is sold by Regency Realty Group, Inc. ("RRG"), a wholly owned subsidiary of the Operating Partnership, which is a Taxable REIT subsidiary as defined by in Section 856(1) of the Internal Revenue Code.
100
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
4. | Investments in Real Estate Partnerships |
The Company invests in real estate partnerships, which consist of the following (in thousands):
December 31, 2014 | ||||||||||||||||
Ownership | Number of Properties | Total Investment | Total Assets of the Partnership | Net Income of the Partnership | The Company's Share of Net Income of the Partnership | |||||||||||
GRI - Regency, LLC (GRIR) (1) | 40.00% | 74 | $ | 247,175 | 1,829,116 | 33,032 | 13,727 | |||||||||
Columbia Regency Retail Partners, LLC (Columbia I) (1) | 20.00% | 10 | 15,916 | 199,427 | 7,173 | 1,431 | ||||||||||
Columbia Regency Partners II, LLC (Columbia II) (1) | 20.00% | 14 | 9,343 | 300,028 | 1,211 | 233 | ||||||||||
Cameron Village, LLC (Cameron) | 30.00% | 1 | 12,114 | 100,625 | 3,393 | 1,008 | ||||||||||
RegCal, LLC (RegCal) (1) | 25.00% | 7 | 13,354 | 149,457 | 4,012 | 966 | ||||||||||
Regency Retail Partners, LP (the Fund) (2) | 20.00% | — | — | — | 171 | 27 | ||||||||||
US Regency Retail I, LLC (USAA) (1) | 20.01% | 8 | 806 | 115,660 | 2,872 | 567 | ||||||||||
Other investments in real estate partnerships | 50.00% | 6 | 34,459 | 113,189 | 27,602 | 13,311 | ||||||||||
Total investments in real estate partnerships | 120 | $ | 333,167 | 2,807,502 | 79,466 | 31,270 | ||||||||||
(1) This partnership agreement has a unilateral right for election to dissolve the partnership and receive a DIK upon liquidation; therefore, the Company has applied the Restricted Gain Method to determine the amount of gain recognized on property sales to this partnership. During 2014, the Company did not sell any properties to this real estate partnership.
(2) On August 13, 2013, the Fund sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund was dissolved following the final distribution of proceeds made in 2014.
101
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
December 31, 2013 | ||||||||||||||||
Ownership | Number of Properties | Total Investment | Total Assets of the Partnership | Net Income of the Partnership | The Company's Share of Net Income of the Partnership | |||||||||||
GRI - Regency, LLC (GRIR) (1) | 40.00% | 75 | $ | 250,118 | 1,870,660 | 31,705 | 12,789 | |||||||||
Macquarie CountryWide-Regency III, LLC (MCWR III) (1)(2) | —% | — | — | — | 213 | 53 | ||||||||||
Columbia Regency Retail Partners, LLC (Columbia I) (1) | 20.00% | 10 | 16,735 | 204,759 | 8,605 | 1,727 | ||||||||||
Columbia Regency Partners II, LLC (Columbia II) (1) | 20.00% | 15 | 8,797 | 295,829 | 6,290 | 1,274 | ||||||||||
Cameron Village, LLC (Cameron) | 30.00% | 1 | 16,678 | 103,805 | 2,198 | 662 | ||||||||||
RegCal, LLC (RegCal) (1) | 25.00% | 8 | 15,576 | 159,255 | 1,300 | 332 | ||||||||||
Regency Retail Partners, LP (the Fund) (3) | 20.00% | — | 1,793 | 9,325 | 9,234 | 7,749 | ||||||||||
US Regency Retail I, LLC (USAA) (1) | 20.00% | 8 | 1,391 | 118,865 | 2,387 | 487 | ||||||||||
BRE Throne Holdings, LLC (BRET) (4) | —% | — | — | — | 4,499 | 4,499 | ||||||||||
Other investments in real estate partnerships | 50.00% | 9 | 47,761 | 177,101 | 4,619 | 2,146 | ||||||||||
Total investments in real estate partnerships | 126 | $ | 358,849 | 2,939,599 | 71,050 | 31,718 | ||||||||||
(1) This partnership agreement has a unilateral right for election to dissolve the partnership and receive a DIK upon liquidation; therefore, the Company has applied the Restricted Gain Method to determine the amount of gain recognized on property sales to this partnership. During 2013, the Company did not sell any properties to this real estate partnership.
(2) As of December 31, 2012, our ownership interest in MCWR III was 24.95%. The liquidation of MCWR III was complete effective March 20, 2013.
(3) On August 13, 2013, the Fund sold 100% of its interest in its entire portfolio of shopping centers to a third party. The Fund was dissolved following the final distribution of proceeds made in 2014.
(4) On October 23, 2013, the Company sold 100% of its interest in the BRET unconsolidated real estate partnership and received a capital distribution of $47.5 million, plus its share of the undistributed income of the partnership and an early redemption premium. Regency no longer has any interest in the BRET partnership.
In addition to earning its pro-rata share of net income or loss in each of these real estate partnerships, the Company received recurring, market-based fees for asset management, property management, and leasing, as well as fees for investment and financing services, totaling $23.0 million, $24.2 million, and $25.4 million for the years ended December 31, 2014, 2013, and 2012, respectively.
102
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
The summarized balance sheet information for the investments in real estate partnerships, on a combined basis, is as follows (in thousands):
December 31, | |||||||
2014 | 2013 | ||||||
Investments in real estate, net | $ | 2,620,583 | 2,742,591 | ||||
Acquired lease intangible assets, net | 50,763 | 52,350 | |||||
Other assets | 136,156 | 144,658 | |||||
Total assets | $ | 2,807,502 | 2,939,599 | ||||
Notes payable | $ | 1,462,790 | 1,519,943 | ||||
Acquired lease intangible liabilities, net | 28,991 | 31,148 | |||||
Other liabilities | 67,093 | 66,829 | |||||
Capital - Regency | 442,050 | 468,099 | |||||
Capital - Third parties | 806,578 | 853,580 | |||||
Total liabilities and capital | $ | 2,807,502 | 2,939,599 | ||||
The following table reconciles the Company's capital in unconsolidated partnerships to the Company's investments in real estate partnerships (in thousands):
December 31, | |||||||
2014 | 2013 | ||||||
Capital - Regency | $ | 442,050 | 468,099 | ||||
add: Investment in Indian Springs at Woodlands, Ltd. (1) | — | 4,094 | |||||
less: Impairment | (1,300 | ) | (5,880 | ) | |||
less: Ownership percentage or Restricted Gain Method deferral | (29,380 | ) | (29,261 | ) | |||
less: Net book equity in excess of purchase price | (78,203 | ) | (78,203 | ) | |||
Investments in real estate partnerships | $ | 333,167 | 358,849 | ||||
(1) On December 16, 2014, Regency acquired the remaining 50% interest and gained control of this previously unconsolidated investment in real estate partnership that owns a single operating property. As the operating property constitutes a business, acquisition of control was accounted for as a step acquisition and the net assets acquired were recognized at fair value. A gain of $18.3 million was recognized upon remeasurement as the difference between the fair value and carrying value of the Company's previously held equity interest, using an income approach to measure fair value.
103
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
The revenues and expenses for the investments in real estate partnerships, on a combined basis, are summarized as follows (in thousands):
Year ended December 31, | ||||||||||
2014 | 2013 | 2012 | ||||||||
Total revenues | $ | 361,103 | 378,670 | 387,908 | ||||||
Operating expenses: | ||||||||||
Depreciation and amortization | 117,780 | 125,363 | 128,946 | |||||||
Operating and maintenance | 55,216 | 55,423 | 55,394 | |||||||
General and administrative | 5,503 | 7,385 | 7,549 | |||||||
Real estate taxes | 42,380 | 45,451 | 46,395 | |||||||
Other operating expenses | 2,234 | 1,725 | 3,521 | |||||||
Total operating expenses | 223,113 | 235,347 | 241,805 | |||||||
Other expense (income): | ||||||||||
Interest expense, net | 84,155 | 95,505 | 104,694 | |||||||
Gain on sale of real estate | (28,856 | ) | (15,695 | ) | (40,437 | ) | ||||
Provision for impairment | 2,123 | — | 3,775 | |||||||
Early extinguishment of debt | 114 | (1,780 | ) | 967 | ||||||
Preferred return on equity investment | — | (4,499 | ) | (2,211 | ) | |||||
Other expense (income) | 988 | (1,258 | ) | 51 | ||||||
Total other expense (income) | 58,524 | 72,273 | 66,839 | |||||||
Net income of the Partnership | $ | 79,466 | 71,050 | 79,264 | ||||||
The Company's share of net income of the Partnership | $ | 31,270 | 31,718 | 23,807 | ||||||
104
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
Acquisitions
The following table provides a summary of shopping centers and land parcels acquired through our unconsolidated co-investment partnerships (in thousands):
Year ended December 31, 2014 | |||||||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Co-investment Partner | Ownership % | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||||
12/30/2014 | Broadway | Seattle, WA | Operating | Columbia II | 20.00% | $ | 43,000 | — | 7,604 | 3,487 | |||||||||||||
Total property acquisitions | $ | 43,000 | — | 7,604 | 3,487 | ||||||||||||||||||
Year ended December 31, 2013 | |||||||||||||||||||||||
Date Purchased | Property Name | City/State | Property Type | Co-investment Partner | Ownership % | Purchase Price | Debt Assumed, Net of Premiums | Intangible Assets | Intangible Liabilities | ||||||||||||||
7/23/2013 | Shoppes of Burnt Mills | Silver Spring, MD | Operating | Columbia II | 20.00% | $ | 13,600 | 7,496 | 8,438 | 332 | |||||||||||||
Total property acquisitions | $ | 13,600 | 7,496 | 8,438 | 332 | ||||||||||||||||||
Dispositions
The following table provides a summary of shopping centers and land out-parcels disposed of through our unconsolidated co-investment partnerships during the years ended December 31, 2014, 2013, and 2012 (dollars in thousands):
2014 | 2013 | 2012 | ||||||||
Proceeds from sale of real estate investments | $ | 88,106 | 145,295 | 119,275 | ||||||
Gain on sale of real estate | $ | 28,856 | 15,695 | 40,437 | ||||||
The Company's share of gain on sale of real estate | $ | 13,615 | 3,847 | 8,962 | ||||||
Number of operating properties sold | 6 | 15 | 7 | |||||||
Number of land out-parcels sold | 2 | 3 | 1 | |||||||
105
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
Notes Payable
As of December 31, 2014, scheduled principal repayments on notes payable of the investments in real estate partnerships were as follows (in thousands):
Scheduled Principal Payments by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities | Total | Regency’s Pro-Rata Share | |||||||||||
2015 | $ | 19,685 | 59,803 | — | 79,488 | 24,292 | ||||||||||
2016 | 17,135 | 305,076 | — | 322,211 | 113,155 | |||||||||||
2017 | 17,517 | 77,385 | 21,460 | 116,362 | 26,214 | |||||||||||
2018 | 18,696 | 67,021 | — | 85,717 | 27,655 | |||||||||||
2019 | 17,934 | 65,939 | — | 83,873 | 21,618 | |||||||||||
Beyond 5 Years | 34,827 | 741,622 | — | 776,449 | 294,463 | |||||||||||
Unamortized debt premiums (discounts), net | — | (1,310 | ) | — | (1,310 | ) | (617 | ) | ||||||||
Total notes payable | $ | 125,794 | 1,315,536 | 21,460 | 1,462,790 | 506,780 | ||||||||||
These loans are all non-recourse and Regency's proportionate share was $506.8 million at December 31, 2014. Maturities will be repaid from proceeds from refinancing and partner capital contributions. The Company is obligated to contribute its pro-rata share to fund maturities if the loans are not refinanced. The Company believes that its partners are financially sound and have sufficient capital or access thereto to fund future capital requirements. In the event that a co-investment partner was unable to fund its share of the capital requirements of the co-investment partnership, the Company would have the right, but not the obligation, to loan the defaulting partner the amount of its capital call.
5. | Notes Receivable |
The Company had notes receivable of $12.1 million and $12.0 million at December 31, 2014 and 2013, respectively. The loans have fixed interest rates of 7.0% with maturity dates through January 2019 and are secured by real estate held as collateral.
6. | Acquired Lease Intangibles |
The Company had the following acquired lease intangibles, net of accumulated amortization and accretion (in thousands):
December 31, | ||||||
2014 | 2013 | |||||
In-place leases, net | $ | 40,145 | 33,049 | |||
Above-market leases, net | 10,549 | 10,074 | ||||
Above-market ground leases, net | 1,671 | 1,682 | ||||
Acquired lease intangible assets, net | $ | 52,365 | 44,805 | |||
Acquired lease intangible liabilities, net | $ | 32,143 | 26,729 | |||
106
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
The following table provides a summary of amortization and net accretion amounts from acquired lease intangibles (dollar amounts in thousands):
Year ended December 31, | |||||||||||
2014 | 2013 | 2012 | Remaining Weighted Average Amortization/Accretion Period | ||||||||
(in years) | |||||||||||
In-place lease amortization | $ | 10,365 | 7,441 | 4,307 | 5.9 | ||||||
Above-market lease amortization (1) | 1,795 | 1,246 | 739 | 7.4 | |||||||
Above-market ground lease amortization (3) | 23 | 22 | 23 | 82.2 | |||||||
Acquired lease intangible asset amortization | $ | 12,183 | 8,709 | 5,069 | |||||||
Acquired lease intangible liability accretion (2)(3) | $ | 4,590 | 3,726 | 1,950 | 12.5 | ||||||
(1) Amounts are recorded as a reduction to minimum rent.
(2) Amounts are recorded as an increase to minimum rent.
(3) Above and below market ground lease amortization and accretion are recorded as an offset to other operating expenses.
The estimated aggregate amortization and net accretion amounts from acquired lease intangibles for the next five years are as follows (in thousands):
Year Ending December 31, | Amortization Expense | Net Accretion | ||||
2015 | $ | 10,603 | 3,888 | |||
2016 | 8,569 | 3,393 | ||||
2017 | 6,589 | 3,088 | ||||
2018 | 5,354 | 2,609 | ||||
2019 | 4,374 | 2,417 | ||||
7. Income Taxes
The following table summarizes the tax status of dividends paid on our common shares:
Year ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Dividend per share | $ | 1.88 | 1.85 | 1.85 | |||||
Ordinary income | 70% | 70% | 71% | ||||||
Capital gain | 16% | 6% | 1% | ||||||
Return of capital | 14% | —% | 28% | ||||||
Qualified dividend income | —% | 24% | —% | ||||||
RRG is subject to federal and state income taxes and files separate tax returns. Income tax expense consists of the following (in thousands):
Year ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Income tax expense (benefit): | |||||||||
Current | $ | 1,152 | (1) | — | 97 | ||||
Deferred | — | — | 13,727 | ||||||
Total income tax expense (benefit) | $ | 1,152 | — | 13,824 | |||||
(1) Includes $2.2 million of tax expense presented with Gain on sale of real estate, net of tax on the Consolidated Statements of Operations. | |||||||||
107
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
Income tax expense (benefit) is included in the Consolidated Statements of Operations as either income tax expense (benefit) of taxable REIT subsidiaries, if the related income is from continuing operations, or is presented net of gains on sale of real estate, if the taxable income is from the gain on sale. Income tax expense (benefit) is included in discontinued operations, net of gains on sale of real estate, if the taxable income is from the gain on sale that qualified as discontinued operations, as follows (in thousands):
Year ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Income tax expense (benefit) from: | |||||||||
Continuing operations | $ | 1,152 | (1) | — | 13,224 | ||||
Discontinued operations | — | — | 600 | ||||||
Total income tax expense (benefit) | $ | 1,152 | — | 13,824 | |||||
(1) Includes $2.2 million of tax expense presented with Gain on sale of real estate, net of tax on the Consolidated Statements of Operations. | |||||||||
Income tax expense (benefit) differed from the amounts computed by applying the U.S. Federal income tax rate of 34% to pretax income of RRG as follows (in thousands):
Year ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Computed expected tax expense (benefit) | $ | 5,140 | 1,677 | (2,099 | ) | ||||
Increase (decrease) in income tax resulting from state taxes | (629 | ) | 98 | (122 | ) | ||||
Valuation allowance | (3,301 | ) | (1,511 | ) | 15,635 | ||||
All other items | (58 | ) | (264 | ) | 410 | ||||
Total income tax expense | 1,152 | — | 13,824 | ||||||
Amounts attributable to discontinued operations | — | — | 600 | ||||||
Amounts attributable to continuing operations | $ | 1,152 | (1) | — | 13,224 | ||||
(1) Includes $2.2 million of tax expense presented with Gain on sale of real estate, net of tax on the Consolidated Statements of Operations. | |||||||||
The following table represents the Company's net deferred tax assets recorded in accounts payable and other liabilities in the accompanying Consolidated Balance Sheets (in thousands):
December 31, | ||||||
2014 | 2013 | |||||
Deferred tax assets | ||||||
Investments in real estate partnerships | $ | 8,427 | 8,314 | |||
Provision for impairment | 3,299 | 3,273 | ||||
Deferred interest expense | 2,538 | 4,295 | ||||
Capitalized costs under Section 263A | 1,832 | 2,184 | ||||
Net operating loss carryforward | — | 2,019 | ||||
Employee benefits | 385 | 488 | ||||
Other | 1,370 | 887 | ||||
Deferred tax assets | 17,851 | 21,460 | ||||
Valuation allowance | (17,302 | ) | (20,603 | ) | ||
Deferred tax assets, net | 549 | 857 | ||||
Deferred tax liabilities | ||||||
Straight line rent | 549 | 537 | ||||
Depreciation | — | 320 | ||||
Deferred tax liabilities | 549 | 857 | ||||
Net deferred tax assets | $ | — | — | |||
108
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
During the years ended December 31, 2014 and 2013, the net change in the total valuation allowance was $3.3 million and $1.5 million, respectfully.
The evaluation of the recoverability of the deferred tax assets and the need for a valuation allowance requires the Company to weigh all positive and negative evidence to reach a conclusion that it is more likely than not that all or some portion of the deferred tax assets will not be realized. The Company's framework for assessing the recoverability of deferred tax assets includes weighing recent taxable income (loss), projected future taxable income (loss) of the character necessary to realize the deferred tax assets, the carryforward periods for the net operating loss, including the effect of reversing taxable temporary differences, and prudent feasible tax planning strategies that would be implemented, if necessary, to protect against the loss of deferred tax assets. As of December 31, 2014, the projected future taxable income and unpredictable nature of potential property sales with built in losses within the TRS caused the Company to determine that it is still more likely than not that the net deferred tax assets will not be realized. As a result, the deferred tax asset continues to be fully reserved.
The Company accounts for uncertainties in income tax law in accordance with FASB ASC Topic 740, under which tax positions shall initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions shall initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts. The Company believes that it has appropriate support for the income tax positions taken and to be taken on its tax returns and that its accruals for tax liabilities are adequate for all open tax years based on an assessment of many factors including past experience and interpretations of tax laws applied to the facts of each matter. Federal and state tax returns are open from 2011 and forward for the Company.
8. Available-for-Sale Securities
During the year ended ended December 31, 2014, the Company acquired shares of AmREIT common stock for a total investment of $14.3 million. Subsequent to AmREIT’s announcement on October 31, 2014 that it had entered into a definitive agreement to be acquired by Edens Investment Trust, Regency liquidated its equity position in AmREIT for total proceeds of $22.1 million, which resulted in realized gains of $7.8 million, determined based on specific identification. In connection with its efforts, the Company incurred $1.8 million of pursuit costs, which are recognized within other operating expenses in the accompanying Consolidated Statements of Operations. The Company did not have any available-for-sale securities during the years ended December 31, 2013 or 2012.
9. Notes Payable and Unsecured Credit Facilities
The Parent Company does not have any indebtedness, but guarantees all of the unsecured debt and 15.5% of the secured debt of the Operating Partnership. The Company’s debt outstanding as of December 31, 2014 and 2013 consists of the following (in thousands):
2014 | 2013 | |||||
Notes payable: | ||||||
Fixed rate mortgage loans | $ | 518,993 | 444,245 | |||
Variable rate mortgage loans (1) | 29,839 | 37,100 | ||||
Fixed rate unsecured loans | 1,397,525 | 1,298,352 | ||||
Total notes payable | 1,946,357 | 1,779,697 | ||||
Unsecured credit facilities: | ||||||
Line | — | — | ||||
Term Loan | 75,000 | 75,000 | ||||
Total unsecured credit facilities | 75,000 | 75,000 | ||||
Total debt outstanding | $ | 2,021,357 | 1,854,697 | |||
(1) Interest rate swaps are in place to fix the interest rates on these variable rate mortgage loans. See note 10.
Notes Payable
109
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
Notes payable consist of mortgage loans secured by properties and unsecured public debt. Mortgage loans may be prepaid, but could be subject to yield maintenance premiums. Mortgage loans are generally due in monthly installments of principal and interest or interest only, whereas, interest on unsecured public debt is payable semi-annually.
The Company is required to comply with certain financial covenants for its unsecured public debt as defined in the indenture agreements such as the following ratios: Consolidated Debt to Consolidated Assets, Consolidated Secured Debt to Consolidated Assets, Consolidated Income for Debt Service to Consolidated Debt Service, and Unencumbered Consolidated Assets to Unsecured Consolidated Debt. As of December 31, 2014, management of the Company believes it is in compliance with all financial covenants for its unsecured public debt.
As of December 31, 2014, the key terms of the Company's fixed rate notes payable are as follows:
Fixed Interest Rates | ||||||||
Maturing Through | Minimum | Maximum | Weighted Average | |||||
Secured mortgage loans | 2032 | 3.30% | 8.40% | 5.57% | ||||
Unsecured public debt | 2024 | 3.75% | 6.00% | 5.17% | ||||
As of December 31, 2014, the Company had one variable rate mortgage loan, which has an interest rate swap in place for the initial principal balance effectively fixing the interest rate through the maturity of the loan (as discussed in note 10), with key terms as follows ($ in thousands):
Balance | Maturity | Variable Interest Rate | ||||
$ | 29,839 | 10/16/2020 | 1 month LIBOR plus 150 basis points | |||
Unsecured Credit Facilities
The Company has an unsecured line of credit commitment (the "Line") and an unsecured term loan commitment (the "Term Loan") under separate credit agreements, both with Wells Fargo Bank and a syndicate of other banks.
The Company is required to comply with certain financial covenants as defined in the Line and Term Loan credit agreements, such as Minimum Tangible Net Worth, Ratio of Indebtedness to Total Asset Value ("TAV"), Ratio of Unsecured Indebtedness to Unencumbered Asset Value, Ratio of Adjusted Earnings Before Interest Taxes Depreciation and Amortization (“EBITDA”) to Fixed Charges, Ratio of Secured Indebtedness to TAV, Ratio of Unencumbered Net Operating Income to Unsecured Interest Expense, and other covenants customary with this type of unsecured financing. As of December 31, 2014, management of the Company believes it is in compliance with all financial covenants for the Line and Term Loan.
As of December 31, 2014, the key terms of the Line and Term Loan are as follows (dollars in thousands):
Total Capacity | Remaining Capacity | Maturity | Variable Interest Rate (6) | Fee | ||||||||||
Line | $ | 800,000 | (1) | $ | 794,096 | (2) | 9/4/2016 | (3) | LIBOR plus 117.5 basis points | 0.225% | (4) | |||
Term Loan | 165,000 | (5) | 90,000 | 6/27/2019 | LIBOR plus 115 basis points | 0.200% | (7) | |||||||
(1) The Company has the ability to increase the Line through an accordion feature to $1.0 billion.
(2) Borrowing capacity is reduced by the balance of outstanding borrowings and commitments under outstanding letters of credit.
(3) Maturity is subject to a one-year extension at the Company's option.
(4) The facility fee is subject to an adjustment based on the higher of the Company's corporate credit ratings from Moody's and S&P.
(5) The Company has the ability to utilize the additional $90.0 million through August 31, 2015.
(6) Interest rate is subject to Regency maintaining its corporate credit and senior unsecured ratings at BBB.
(7) Subject to a fee of 0.20% per annum on the undrawn balance.
110
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
As of December 31, 2014, scheduled principal payments and maturities on notes payable and unsecured credit facilities were as follows (in thousands):
Scheduled Principal Payments and Maturities by Year: | Scheduled Principal Payments | Mortgage Loan Maturities | Unsecured Maturities (1) | Total | ||||||||
2015 | $ | 6,587 | 75,896 | 350,000 | 432,483 | |||||||
2016 | 6,135 | 41,442 | — | 47,577 | ||||||||
2017 | 5,399 | 116,207 | 400,000 | 521,606 | ||||||||
2018 | 4,452 | 57,358 | — | 61,810 | ||||||||
2019 | 3,443 | 106,000 | 75,000 | 184,443 | ||||||||
Beyond 5 Years | 22,647 | 96,039 | 650,000 | 768,686 | ||||||||
Unamortized debt premiums (discounts), net | — | 7,227 | (2,475 | ) | 4,752 | |||||||
Total notes payable | $ | 48,663 | 500,169 | 1,472,525 | 2,021,357 | |||||||
(1) Includes unsecured public debt and unsecured credit facilities.
10. Derivative Financial Instruments
The following table summarizes the terms and fair values of the Company's derivative financial instruments, as well as their classification on the Consolidated Balance Sheets (dollars in thousands):
Fair Value at December 31, | ||||||||||||||||||||||||||
Assets (3) | Liabilities (3) | |||||||||||||||||||||||||
Effective Date | Maturity Date | Mandatory Settlement Date (1) | Notional Amount | Bank Pays Variable Rate of | Regency Pays Fixed Rate of | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||
10/1/11 | 9/1/14 | N/A | $ | 9,000 | 1 Month LIBOR | 0.760% | $ | — | — | $ | — | (34 | ) | |||||||||||||
10/16/13 | 10/16/20 | N/A | 28,100 | 1 Month LIBOR | 2.196% | — | 82 | (764 | ) | — | ||||||||||||||||
4/15/14 | 4/15/24 | 10/15/14 | (2) | 75,000 | 3 Month LIBOR | 2.087% | — | 7,476 | — | — | ||||||||||||||||
4/15/14 | 4/15/24 | 10/15/14 | (2) | 50,000 | 3 Month LIBOR | 2.088% | — | 4,978 | — | — | ||||||||||||||||
4/15/14 | 4/15/24 | 10/15/14 | (2) | 35,000 | 3 Month LIBOR | 2.873% | — | 1,036 | — | — | ||||||||||||||||
4/15/14 | 4/15/24 | 10/15/14 | (2) | 60,000 | 3 Month LIBOR | 2.864% | — | 1,821 | — | — | ||||||||||||||||
8/1/15 | 8/1/25 | 2/1/16 | 75,000 | 3 Month LIBOR | 2.479% | — | 8,516 | (289 | ) | — | ||||||||||||||||
8/1/15 | 8/1/25 | 2/1/16 | 50,000 | 3 Month LIBOR | 2.479% | — | 5,670 | (193 | ) | — | ||||||||||||||||
8/1/15 | 8/1/25 | 2/1/16 | 50,000 | 3 Month LIBOR | 2.479% | — | 5,658 | (193 | ) | — | ||||||||||||||||
8/1/15 | 8/1/25 | 2/1/16 | 45,000 | 3 Month LIBOR | 3.412% | — | — | (3,964 | ) | — | ||||||||||||||||
6/15/17 | 6/15/27 | 12/15/17 | 20,000 | 3 Month LIBOR | 3.488% | — | — | (1,227 | ) | — | ||||||||||||||||
6/15/17 | 6/15/27 | 12/15/17 | 100,000 | 3 Month LIBOR | 3.480% | — | — | (6,080 | ) | — | ||||||||||||||||
6/15/17 | 6/15/27 | 12/15/17 | 100,000 | 3 Month LIBOR | 3.480% | — | — | (6,084 | ) | — | ||||||||||||||||
Total derivative financial instruments | $ | — | 35,237 | (18,794 | ) | (34 | ) | |||||||||||||||||||
(1) Represents the earliest date which the counterparty has the right to require cash settlement of the derivative. The Company may settle these swaps at any time before the mandatory settlement date.
(2) The Company issued $250 million of 3.75%, fixed rate ten year unsecured bonds in May 2014. Prior to issuing the bonds, the Company locked in the ten year treasury rate using forward starting interest rate swaps to mitigate the risk of interest rates rising. In connection with the issuance of the new bonds, the Company terminated and settled these swaps, resulting in net cash proceeds of $4.6 million. These proceeds will offset bond interest expense over the life of the bonds, resulting in a lower effective interest rate of 3.59%.
(3) Derivatives in an asset position are included within Other Assets in the accompanying Consolidated Balance Sheets, while those in a liability position are included within Accounts Payable and Other Liabilities.
111
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
These derivative financial instruments are all interest rate swaps, which are designated and qualify as cash flow hedges. The Company does not use derivatives for trading or speculative purposes and currently does not have any derivatives that are not designated as hedges. The Company has master netting agreements, however the Company does not have multiple derivatives subject to a single master netting agreement with the same counterparties. Therefore none are offset in the accompanying Consolidated Balance Sheets.
The Company expects to issue new debt in 2015 and 2017. In order to mitigate the risk of interest rates rising before new borrowings are obtained, the Company previously entered into $220 million of forward starting interest rate swaps to partially hedge the new debt expected to be issued in 2015 and another $220 million of forward starting interest rate swaps to partially hedge the new debt expected to be issued in 2017. These interest rate swaps lock in the 10-year treasury rate and swap spread at a weighted average fixed rate of 2.67% and 3.48%, respectively. A current market based credit spread applicable to Regency will be added to the locked in fixed rate at time of issuance that will determine the final bond yield.
The effective portion of changes in the fair value of derivatives designated and qualifying as cash flow hedges is recorded in accumulated other comprehensive income (loss) ("AOCI") and subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings within interest expense.
The following table represents the effect of the derivative financial instruments on the accompanying consolidated financial statements (in thousands):
Derivatives in FASB ASC Topic 815 Cash Flow Hedging Relationships: | Amount of Gain (Loss) Recognized in Other Comprehensive Loss on Derivative (Effective Portion) | Location of Gain (Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Gain (Loss) Reclassified from AOCI into Income (Effective Portion) | Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | ||||||||||||||||||||||||||||
Year ended December 31, | Year ended December 31, | Year ended December 31, | |||||||||||||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | 2014 | 2013 | 2012 | |||||||||||||||||||||||||
Interest rate swaps | $ | (49,968 | ) | 30,985 | 4,220 | Interest expense | $ | (9,353 | ) | (9,433 | ) | (9,491 | ) | Other expenses | $ | — | — | — | |||||||||||||||
As of December 31, 2014, the Company expects $8.7 million of net deferred losses on derivative instruments accumulated in other comprehensive income to be reclassified into earnings during the next 12 months, of which $8.0 million is related to previously settled swaps.
11. Fair Value Measurements
(a) Disclosure of Fair Value of Financial Instruments
All financial instruments of the Company are reflected in the accompanying Consolidated Balance Sheets at amounts which, in management's estimation, reasonably approximates their fair values, except for the following (in thousands):
December 31, | |||||||||||||
2014 | 2013 | ||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||
Financial assets: | |||||||||||||
Notes receivable | $ | 12,132 | 11,980 | $ | 11,960 | 11,600 | |||||||
Financial liabilities: | |||||||||||||
Notes payable | $ | 1,946,357 | 2,116,000 | $ | 1,779,697 | 1,936,400 | |||||||
Unsecured credit facilities | $ | 75,000 | 75,000 | $ | 75,000 | 75,400 | |||||||
The table above reflects carrying amounts in the accompanying Consolidated Balance Sheets under the indicated captions. The above fair values represent the amounts that would be received from selling those assets or that would
112
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
be paid to transfer those liabilities in an orderly transaction between market participants as of December 31, 2014 and 2013. These fair value measurements maximize the use of observable inputs. However, in situations where there is little, if any, market activity for the asset or liability at the measurement date, the fair value measurement reflects the Company's own judgments about the assumptions that market participants would use in pricing the asset or liability.
The Company develops its judgments based on the best information available at the measurement date, including expected cash flows, appropriately risk-adjusted discount rates, and available observable and unobservable inputs. Service providers involved in fair value measurements are evaluated for competency and qualifications on an ongoing basis. The Company's valuation policies and procedures are determined by its Finance Group, which reports to the Chief Financial Officer, and the results of material fair value measurements are discussed with the Audit Committee of the Board of Directors on a quarterly basis. As considerable judgment is often necessary to estimate the fair value of these financial instruments, the fair values presented above are not necessarily indicative of amounts that will be realized upon disposition of the financial instruments.
The following methods and assumptions were used to estimate the fair value of these financial instruments:
Notes Receivable
The fair value of the Company's notes receivable is estimated by calculating the present value of future contractual cash flows discounted at interest rates available for notes of the same terms and maturities, adjusted for counter-party specific credit risk. The fair value of notes receivable was determined primarily using Level 3 inputs of the fair value hierarchy, which considered counter-party credit risk and loan to value ratio on the underlying property securing the note receivable.
Notes Payable
The fair value of the Company's notes payable is estimated by discounting future cash flows of each instrument at interest rates that reflect the current market rates available to the Company for debt of the same terms and maturities. Fixed rate loans assumed in connection with real estate acquisitions are recorded in the accompanying consolidated financial statements at fair value at the time the property is acquired. The fair value of the notes payable was determined using Level 2 inputs of the fair value hierarchy.
Unsecured Credit Facilities
The fair value of the Company's unsecured credit facilities is estimated based on the interest rates currently offered to the Company by financial institutions. The fair value of the credit facilities was determined using Level 2 inputs of the fair value hierarchy.
The following interest rates were used by the Company to estimate the fair value of its financial instruments:
December 31, | ||||||||
2014 | 2013 | |||||||
Low | High | Low | High | |||||
Notes receivable | 7.4% | 7.4% | 7.8% | 7.8% | ||||
Notes payable | 0.9% | 3.4% | 3.0% | 3.5% | ||||
Unsecured credit facilities | 1.3% | 1.3% | 1.4% | 1.4% | ||||
(b) Fair Value Measurements
The following financial instruments are measured at fair value on a recurring basis:
Trading Securities Held in Trust
The Company has investments in marketable securities that are classified as trading securities held in trust on the accompanying Consolidated Balance Sheets. The fair value of the trading securities held in trust was determined using quoted prices in active markets, considered Level 1 inputs of the fair value hierarchy. Changes in the value
113
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
of trading securities are recorded within net investment (income) loss in the accompanying Consolidated Statements of Operations.
Interest Rate Derivatives
The fair value of the Company's interest rate derivatives is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty's nonperformance risk in the fair value measurements.
Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by the Company and its counterparties. The Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments on the overall valuation adjustments are not significant to the overall valuation of its interest rate swaps. As a result, the Company determined that its interest rate swaps valuation in its entirety is classified in Level 2 of the fair value hierarchy.
The following table presents the placement in the fair value hierarchy of assets and liabilities that are measured at fair value on a recurring basis (in thousands):
Fair Value Measurements as of December 31, 2014 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||
Balance | (Level 1) | (Level 2) | (Level 3) | |||||||||
Assets: | ||||||||||||
Trading securities held in trust | $ | 28,134 | 28,134 | — | — | |||||||
Interest rate derivatives | — | — | — | — | ||||||||
Total | $ | 28,134 | 28,134 | — | — | |||||||
Liabilities: | ||||||||||||
Interest rate derivatives | $ | (18,794 | ) | — | (18,794 | ) | — | |||||
Fair Value Measurements as of December 31, 2013 | ||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||
Balance | (Level 1) | (Level 2) | (Level 3) | |||||||||
Assets: | ||||||||||||
Trading securities held in trust | $ | 26,681 | 26,681 | — | — | |||||||
Interest rate derivatives | 35,237 | — | 35,237 | — | ||||||||
Total | 61,918 | 26,681 | 35,237 | — | ||||||||
Liabilities: | ||||||||||||
Interest rate derivatives | $ | (34 | ) | — | (34 | ) | — | |||||
114
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
The following tables present assets that were measured at fair value on a nonrecurring basis (in thousands):
Fair Value Measurements during the | |||||||||||||||
year ended December 31, 2014 | |||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total Gains (Losses) | ||||||||||||
Assets: | Balance | (Level 1) | (Level 2) | (Level 3) | |||||||||||
Long-lived asset held and used | |||||||||||||||
Land | $ | 397 | — | — | 397 | (175 | ) | ||||||||
Fair Value Measurements during the | |||||||||||||||
year ended December 31, 2013 | |||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total Gains (Losses) | ||||||||||||
Assets: | Balance | (Level 1) | (Level 2) | (Level 3) | |||||||||||
Long-lived asset held and used | |||||||||||||||
Operating and development properties | $ | 4,686 | — | — | 4,686 | (6,000 | ) | ||||||||
Long-lived assets held and used are comprised primarily of real estate. Fair value for the long-lived assets held and used measured using Level 3 inputs was determined through the use of market comparables to estimate anticipated sales value. The income approach estimates an income stream for a property (typically 10 years) and discounts this income plus a reversion (presumed sale) into a present value at a risk adjusted rate. Yield rates and growth assumptions utilized in this approach are derived from property specific information, market transactions, and other financial and industry data. The terminal cap rate and discount rate are significant inputs to this valuation.
During the year ended December 31, 2014, the Company recognized a $175,000 impairment on two parcels of land held at December 31, 2014, with the fair value measured based on the anticipated sales price of the land.
During the year ended December 31, 2013, the Company recognized a $6 million impairment on a single operating property as a result of an unoccupied anchor declaring bankruptcy, and the inability of the Company, at that time, to re-lease the anchor space. The following are the key inputs used in determining the fair value of real estate measured using Level 3 inputs during the year ended December 31, 2013:
2013 | ||
Overall cap rates | 8.0% | |
Rental growth rates | 0.0% | |
Discount rates | 9.0% | |
Terminal cap rates | 8.5% | |
Changes in these inputs could result in a change in the valuation of the real estate and a change in the impairment loss recognized during the period.
115
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
12. Equity and Capital
Preferred Stock of the Parent Company
Terms and conditions of the preferred stock outstanding are summarized as follows:
Preferred Stock Outstanding as of December 31, 2014 and 2013 | |||||||||||||
Date of Issuance | Shares Issued and Outstanding | Liquidation Preference | Distribution Rate | Callable By Company | |||||||||
Series 6 | 2/16/2012 | 10,000,000 | $ | 250,000,000 | 6.625% | 2/16/2017 | |||||||
Series 7 | 8/23/2012 | 3,000,000 | 75,000,000 | 6.000% | 8/23/2017 | ||||||||
13,000,000 | $ | 325,000,000 | |||||||||||
The Series 6 and 7 preferred shares are perpetual, absent a change in control of the Parent Company, are not convertible into common stock of the Parent Company, and are redeemable at par upon the Company’s election beginning 5 years after the issuance date. None of the terms of the preferred stock contain any unconditional obligations that would require the Company to redeem the securities at any time or for any purpose.
Common Stock of the Parent Company
Issuances:
In August 2013, the Parent Company filed a prospectus supplement with respect to a new ATM equity offering program, which ended the prior program established in August 2012. The August 2013 program has similar terms and conditions as the August 2012 program, and authorizes the Parent Company to sell up to $200 million of common stock. As of December 31, 2013, $198.4 million in common stock remained available for issuance under this ATM equity program.
In March 2014, the Parent Company filed a prospectus supplement with the Securities and Exchange Commission with respect to a new ATM equity offering program, ending the prior program established in August 2013. The March 2014 program has similar terms and conditions as the August 2013 program and authorizes the Parent Company to sell up to $200.0 million of common stock at prices determined by the market at the time of sale. As of December 31, 2014, $96.0 million in common stock remained available for issuance under this ATM equity program.
The following shares were issued under the ATM equity program (in thousands, except share data):
Year ended December 31, | ||||||
2014 | 2013 | |||||
Shares issued | 1,730 | 1,899 | ||||
Weighted average price per share | $ | 60.00 | 53.35 | |||
Gross proceeds | $ | 103,821 | 101,342 | |||
Commissions | $ | 1,369 | 1,521 | |||
Issuance costs | $ | — | 68 | |||
In January 2015, the Parent Company entered into a forward sale and an underwritten public offering of 2.875 million shares of its common stock at a price of $67.40 per share which will result in gross proceeds of approximately $193.8 million, before any underwriting discount and offering expenses. The forward sale will settle on one or more dates occurring no later than approximately 12 months after the date of the offering. The Company intends to use any net proceeds that it receives upon settlement of the forward sale agreement to fund development and redevelopment activities, fund potential acquisition opportunities, repay maturing debts, and/or for general corporate purposes.
116
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
Preferred Units of the Operating Partnership
Preferred units for the Parent Company are outstanding in relation to the Parent Company's preferred stock, as discussed above.
Common Units of the Operating Partnership
Issuances:
Common units were issued to the Parent Company in relation to the Parent Company's issuance of common stock, as discussed above.
General Partner
The Parent Company, as general partner, owned the following Partnership Units outstanding (in thousands):
December 31, | ||||||
2014 | 2013 | |||||
Partnership units owned by the general partner | 94,108 | 92,333 | ||||
Total partnership units outstanding | 94,262 | 92,499 | ||||
Percentage of partnership units owned by the general partner | 99.8% | 99.8% | ||||
Limited Partners
The Operating Partnership had 154,170 and 165,796 limited Partnership Units outstanding as of December 31, 2014 and 2013, respectively.
Noncontrolling Interests of Limited Partners' Interests in Consolidated Partnerships
Limited partners’ interests in consolidated partnerships not owned by the Company are classified as noncontrolling interests on the accompanying Consolidated Balance Sheets of the Parent Company. Subject to certain conditions and pursuant to the conditions of the agreement, the Company has the right, but not the obligation, to purchase the other member’s interest or sell its own interest in these consolidated partnerships. As of December 31, 2014 and 2013, the noncontrolling interest in these consolidated partnerships was $31.8 million and $19.2 million, respectively.
117
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
Accumulated Other Comprehensive Income (Loss)
The following table presents changes in the balances of each component of AOCI (in thousands):
Controlling Interest | Noncontrolling Interest | Total | |||||||||||||||||||
Cash Flow Hedges | Available-For-Sale Securities | AOCI | Cash Flow Hedges | Available-For-Sale Securities | AOCI | AOCI | |||||||||||||||
Balance as of December 31, 2011 | $ | (71,429 | ) | — | (71,429 | ) | (583 | ) | — | (583 | ) | (72,012 | ) | ||||||||
Other comprehensive income before reclassifications | 4,254 | — | 4,254 | (34 | ) | — | (34 | ) | 4,220 | ||||||||||||
Amounts reclassified from accumulated other comprehensive income | 9,460 | — | 9,460 | 31 | — | 31 | 9,491 | ||||||||||||||
Current period other comprehensive income, net | 13,714 | — | 13,714 | (3 | ) | — | (3 | ) | 13,711 | ||||||||||||
Balance as of December 31, 2012 | $ | (57,715 | ) | — | (57,715 | ) | (586 | ) | — | (586 | ) | (58,301 | ) | ||||||||
Other comprehensive income before reclassifications | 30,879 | — | 30,879 | 106 | — | 106 | 30,985 | ||||||||||||||
Amounts reclassified from accumulated other comprehensive income | 9,432 | — | 9,432 | 1 | — | 1 | 9,433 | ||||||||||||||
Current period other comprehensive income, net | 40,311 | — | 40,311 | 107 | — | 107 | 40,418 | ||||||||||||||
Balance as of December 31, 2013 | $ | (17,404 | ) | — | (17,404 | ) | (479 | ) | — | (479 | ) | (17,883 | ) | ||||||||
Other comprehensive income before reclassifications | (49,524 | ) | 7,752 | (41,772 | ) | (444 | ) | 13 | (431 | ) | (42,203 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income | 9,180 | (7,752 | ) | 1,428 | 173 | (13 | ) | 160 | 1,588 | ||||||||||||
Current period other comprehensive income, net | (40,344 | ) | — | (40,344 | ) | (271 | ) | — | (271 | ) | (40,615 | ) | |||||||||
Balance as of December 31, 2014 | $ | (57,748 | ) | — | (57,748 | ) | (750 | ) | — | (750 | ) | (58,498 | ) | ||||||||
The following represents amounts reclassified out of AOCI into income (in thousands):
AOCI Component | Amount Reclassified from AOCI into Income | Affected Line Item Where Net Income is Presented | |||||||||
Year ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Interest rate swaps | $ | 9,353 | 9,433 | 9,491 | Interest expense | ||||||
Realized gains on sale of available-for-sale securities | (7,765 | ) | — | — | Net investment (income) loss | ||||||
13. Stock-Based Compensation
The Company recorded stock-based compensation in general and administrative expenses in the accompanying Consolidated Statements of Operations, the components of which are further described below (in thousands):
Year ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Restricted stock (1) | $ | 12,161 | 14,141 | 11,526 | |||||
Directors' fees paid in common stock (1) | 208 | 238 | 259 | ||||||
Capitalized stock-based compensation (2) | (2,707 | ) | (2,188 | ) | (1,979 | ) | |||
Stock-based compensation, net of capitalization | $ | 9,662 | 12,191 | 9,806 | |||||
(1) Includes amortization of the grant date fair value of restricted stock awards over the respective vesting periods.
(2) Includes compensation expense specifically identifiable to development and leasing activities.
118
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
The Company established its stock-based compensation plan (the "Plan") under which the Board of Directors may grant stock options and other stock-based awards to officers, directors, and other key employees. The Plan allows the Company to issue up to 4.1 million shares in the form of the Parent Company's common stock or stock options. As of December 31, 2014, there were 2.8 million shares available for grant under the Plan either through stock options or restricted stock.
Stock Option Awards
Stock options are granted under the Plan with an exercise price equal to the Parent Company's stock's price at the date of grant. All stock options granted have ten-year lives, contain vesting terms of one to five years from the date of grant and some have dividend equivalent rights. The fair value of each option award is estimated on the date of grant using the Black-Scholes-Merton closed-form (“Black-Scholes”) option valuation model. The Company believes that the use of the Black-Scholes model meets the fair value measurement objectives of FASB ASC Topic 718 and reflects all substantive characteristics of the instruments being valued.
The following table summarizes stock option activity during the year ended December 31, 2014:
Number of Options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value (in thousands) | ||||||||||
Outstanding as of December 31, 2013 | 295,924 | $ | 52.46 | 1.1 | $ | (1,822 | ) | ||||||
Less: Exercised (1) | 287,183 | 51.36 | |||||||||||
Less: Forfeited | — | — | |||||||||||
Less: Expired | — | — | |||||||||||
Outstanding of of December 31, 2014 | 8,741 | $ | 88.45 | 2.1 | $ | (216 | ) | ||||||
Vested and expected to vest as of December 31, 2014 | 8,741 | $ | 88.45 | 2.1 | $ | (216 | ) | ||||||
Exercisable as of December 31, 2014 | 8,741 | $ | 88.45 | 2.1 | $ | (216 | ) | ||||||
(1) The Company issues new shares to fulfill option exercises from its authorized shares available. The total intrinsic value of options exercised during the years ended December 31, 2014, 2013, and 2012 was approximately $1.3 million, $141,000, and $92,000, respectively.
There were no stock options granted during the years ended December 31, 2014, 2013, or 2012.
Restricted Stock Awards
The Company grants restricted stock under the Plan to its employees as a form of long-term compensation and retention. The terms of each restricted stock grant vary depending upon the participant's responsibilities and position within the Company. The Company's stock grants can be categorized as either time-based awards, performance-based awards, or market-based awards. All awards are valued at fair value, earn dividends throughout the vesting period, and have no voting rights. Fair value is measured using the grant date market price for all time-based or performance-based awards. Market based awards are valued using a Monte Carlo simulation to estimate the fair value based on the probability of satisfying the market conditions and the projected stock price at the time of payout, discounted to the valuation date over a three year performance period. Assumptions include historic volatility over the previous three year period, risk-free interest rates, and Regency's historic daily return as compared to the market index. Since the award payout includes dividend equivalents and the total shareholder return includes the value of dividends, no dividend yield assumption is required for the valuation. Compensation expense is measured at the grant date and recognized on a straight-line basis over the requisite vesting period for the entire award.
119
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
The following table summarizes non-vested restricted stock activity during the year ended December 31, 2014:
Number of Shares | Intrinsic Value (in thousands) | Weighted Average Grant Price | |||||
Non-vested as of December 31, 2013 | 685,697 | ||||||
Add: Time-based awards granted (1) (4) | 143,055 | $47.62 | |||||
Add: Performance-based awards granted (2) (4) | 12,828 | $46.77 | |||||
Add: Market-based awards granted (3) (4) | 103,058 | $49.14 | |||||
Less: Vested and Distributed (5) | 255,962 | $48.38 | |||||
Less: Forfeited | 12,310 | $46.50 | |||||
Non-vested as of December 31, 2014 (6) | 676,366 | $43,139 | |||||
(1) Time-based awards vest 25% per year beginning on the first anniversary following the grant date. These grants are subject only to continued employment and are not dependent on future performance measures. Accordingly, if such vesting criteria are not met, compensation cost previously recognized would be reversed.
(2) Performance-based awards are earned subject to future performance measurements. Once the performance criteria are achieved and the actual number of shares earned is determined, shares will vest over a required service period. If such performance criteria are not met, compensation cost previously recognized would be reversed. The Company considers the likelihood of meeting the performance criteria based upon management's estimates from which it determines the amounts recognized as expense on a periodic basis.
(3) Market-based awards are earned dependent upon the Company's total shareholder return in relation to the shareholder return of peer indices over a three-year period (“TSR Grant”). Once the market criteria are met and the actual number of shares earned is determined, 100% of the earned shares vest. The probability of meeting the market criteria is considered when calculating the estimated fair value on the date of grant using a Monte Carlo simulation. These awards are accounted for as awards with market criteria, with compensation cost recognized over the service period, regardless of whether the market criteria are achieved and the awards are ultimately earned and vest. The significant assumptions underlying determination of fair values for market-based awards granted were as follows:
Year ended December 31, | ||||||
2014 | 2013 | 2012 | ||||
Volatility | 24.60% | 27.80% | 48.80% | |||
Risk free interest rate | 0.64% | 0.42% | 0.32% | |||
(4) The weighted-average grant price for restricted stock granted during the years ended December 31, 2014, 2013, and 2012 was $48.18, $52.80, and $39.44, respectively.
(5) The total intrinsic value of restricted stock vested during the years ended December 31, 2014, 2013, and 2012 was $12.4 million, $11.5 million, and $6.6 million, respectively.
(6) As of December 31, 2014, there was $11.5 million of unrecognized compensation cost related to non-vested restricted stock granted under the Parent Company's Long-Term Omnibus Plan. When recognized, this compensation results in additional paid in capital in the accompanying Consolidated Statements of Equity of the Parent Company and in general partner preferred and common units in the accompanying Consolidated Statements of Capital of the Operating Partnership. This unrecognized compensation cost is expected to be recognized over the next three years. The Company issues new restricted stock from its authorized shares available at the date of grant.
120
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
14. Saving and Retirement Plans
401(k) Retirement Plan
The Company maintains a 401(k) retirement plan covering substantially all employees, which permits participants to defer up to the maximum allowable amount determined by the IRS of their eligible compensation. This deferred compensation, together with Company matching contributions equal to 100% of employee deferrals up to a maximum of $5,000 of their eligible compensation, is fully vested and funded as of December 31, 2014. Additionally, an annual profit sharing contribution is made, which vests over a three year period. Costs related to the matching portion of the plan were $1.5 million, $1.5 million and $1.4 million for the years ended December 31, 2014, 2013, and 2012, respectively. Costs related to the profit sharing contribution were $1.3 million, $1.2 million, and $1.1 million for the years ended December 31, 2014, 2013, and 2012, respectively.
Non-Qualified Deferred Compensation Plan
The Company maintains a non-qualified deferred compensation plan (“NQDCP”), which allows select employees and directors to defer part or all of their cash bonus, director fees, and restricted stock awards. All contributions into the participants' accounts are fully vested upon contribution to the NQDCP and are deposited in a Rabbi trust.
The assets of the Rabbi trust, exclusive of the shares of the Company's common stock, are classified as trading securities on the accompanying Consolidated Balance Sheets, and accordingly, realized and unrealized gains and losses are recognized within income from deferred compensation plan in the accompanying Consolidated Statements of Operations. The participants' deferred compensation liability, exclusive of the shares of the Company's common stock, is included within accounts payable and other liabilities in the accompanying Consolidated Balance Sheets and was $27.6 million and $26.1 million as of December 31, 2014 and 2013, respectively. Increases or decreases in the deferred compensation liability, exclusive of amounts attributable to participant investments in the shares of the Company's common stock, are recorded as general and administrative expense within the accompanying Consolidated Statements of Operations.
Investments in shares of the Company's common stock are included, at cost, as treasury stock in the accompanying Consolidated Balance Sheets of the Parent Company and as a reduction of general partner capital in the accompanying Consolidated Balance Sheets of the Operating Partnership. The participant's deferred compensation liability attributable to the participants' investments in shares of the Company's common stock are included, at cost, within additional paid in capital in the accompanying Consolidated Balance Sheets of the Parent Company and as a reduction of general partner capital in the accompanying Consolidated Balance Sheets of the Operating Partnership. Changes in participant account balances related to the Regency common stock fund are recorded directly within stockholders' equity.
121
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
15. Earnings per Share and Unit
Parent Company Earnings per Share
The following summarizes the calculation of basic and diluted earnings per share (in thousands except per share data):
Year ended December 31, | ||||||||||
2014 | 2013 | 2012 | ||||||||
Numerator: | ||||||||||
Continuing Operations | ||||||||||
Income from continuing operations | $ | 133,770 | 84,297 | 45,779 | ||||||
Gain on sale of real estate, net of tax | 55,077 | 1,703 | 2,158 | |||||||
Less: income attributable to noncontrolling interests | 1,457 | 1,360 | 385 | |||||||
Income from continuing operations attributable to the Company | 187,390 | 84,640 | 47,552 | |||||||
Less: preferred stock dividends | 21,062 | 21,062 | 32,531 | |||||||
Less: dividends paid on unvested restricted stock | 453 | 448 | 572 | |||||||
Income from continuing operations attributable to common stockholders - basic | 165,875 | 63,130 | 14,449 | |||||||
Add: dividends paid on Treasury Method restricted stock | 63 | 45 | 71 | |||||||
Income from continuing operations attributable to common stockholders - diluted | 165,938 | 63,175 | 14,520 | |||||||
Discontinued Operations | ||||||||||
Income (loss) from discontinued operations | — | 65,285 | (21,728 | ) | ||||||
Less: income from discontinued operations attributable to noncontrolling interests | — | 121 | (43 | ) | ||||||
Income from discontinued operations attributable to the Company | — | 65,164 | (21,685 | ) | ||||||
Net Income | ||||||||||
Net income attributable to common stockholders - basic | 165,875 | 128,294 | (7,236 | ) | ||||||
Net income attributable to common stockholders - diluted | $ | 165,938 | 128,339 | (7,165 | ) | |||||
Denominator: | ||||||||||
Weighted average common shares outstanding for basic EPS | 92,370 | 91,383 | 89,630 | |||||||
Incremental shares to be issued under common stock options | — | 2 | — | |||||||
Incremental shares to be issued under unvested restricted stock | 34 | 24 | 39 | |||||||
Weighted average common shares outstanding for diluted EPS | 92,404 | 91,409 | 89,669 | |||||||
Income per common share – basic | ||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | ||||||
Discontinued operations | — | 0.71 | (0.24 | ) | ||||||
Net income (loss) attributable to common stockholders | $ | 1.80 | 1.40 | (0.08 | ) | |||||
Income per common share – diluted | ||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | ||||||
Discontinued operations | — | 0.71 | (0.24 | ) | ||||||
Net income (loss) attributable to common stockholders | $ | 1.80 | 1.40 | (0.08 | ) | |||||
Income allocated to noncontrolling interests of the Operating Partnership has been excluded from the numerator and exchangeable Operating Partnership units have been omitted from the denominator for the purpose of computing diluted earnings per share since the effect of including these amounts in the numerator and denominator would have no impact. Weighted average exchangeable Operating Partnership units outstanding for the years ended December 31, 2014, 2013, and 2012 were 157,950, 171,886, and 177,164, respectively.
122
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
Operating Partnership Earnings per Unit
The following summarizes the calculation of basic and diluted earnings per unit (in thousands except per unit data):
Year ended December 31, | ||||||||||
2014 | 2013 | 2012 | ||||||||
Numerator: | ||||||||||
Continuing Operations | ||||||||||
Income from continuing operations | $ | 133,770 | 84,297 | 45,779 | ||||||
Gain on sale of real estate, net of tax | 55,077 | 1,703 | 2,158 | |||||||
Less: income attributable to noncontrolling interests | 1,138 | 1,084 | 908 | |||||||
Income from continuing operations attributable to the Partnership | 187,709 | 84,916 | 47,029 | |||||||
Less: preferred unit distributions | 21,062 | 21,062 | 31,902 | |||||||
Less: dividends paid on unvested restricted units | 453 | 448 | 572 | |||||||
Income from continuing operations attributable to common unit holders - basic | 166,194 | 63,406 | 14,555 | |||||||
Add: dividends paid on Treasury Method restricted units | 63 | 45 | 71 | |||||||
Income from continuing operations attributable to common unit holders - diluted | 166,257 | 63,451 | 14,626 | |||||||
Discontinued Operations | ||||||||||
Income (loss) from discontinued operations | — | 65,285 | (21,728 | ) | ||||||
Less: income from discontinued operations attributable to noncontrolling interests | — | 121 | (43 | ) | ||||||
Income from discontinued operations attributable to the Partnership | — | 65,164 | (21,685 | ) | ||||||
Net Income | ||||||||||
Net income attributable to common unit holders - basic | 166,194 | 128,570 | (7,130 | ) | ||||||
Net income attributable to common unit holders - diluted | $ | 166,257 | 128,615 | (7,059 | ) | |||||
Denominator: | ||||||||||
Weighted average common units outstanding for basic EPU | 92,528 | 91,555 | 89,808 | |||||||
Incremental units to be issued under common stock options | — | 2 | — | |||||||
Incremental units to be issued under unvested restricted stock | 34 | 24 | 39 | |||||||
Weighted average common units outstanding for diluted EPU | 92,562 | 91,581 | 89,847 | |||||||
Income (loss) per common unit – basic | ||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | ||||||
Discontinued operations | — | 0.71 | (0.24 | ) | ||||||
Net income (loss) attributable to common unit holders | $ | 1.80 | 1.40 | (0.08 | ) | |||||
Income (loss) per common unit – diluted | ||||||||||
Continuing operations | $ | 1.80 | 0.69 | 0.16 | ||||||
Discontinued operations | — | 0.71 | (0.24 | ) | ||||||
Net income (loss) attributable to common unit holders | $ | 1.80 | 1.40 | (0.08 | ) | |||||
123
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
16. Operating Leases
The Company's properties are leased to tenants under operating leases. Our leases for tenant space under 5,000 square feet generally have terms ranging from three to five years. Leases greater than 10,000 square feet generally have lease terms in excess of five years, mostly comprised of anchor tenants. Many of the anchor leases contain provisions allowing the tenant the option of extending the term of the lease at expiration. Future minimum rents under non-cancelable operating leases as of December 31, 2014, excluding both tenant reimbursements of operating expenses and additional percentage rent based on tenants' sales volume, are as follows (in thousands):
Year Ending December 31, | Future Minimum Rents | |||
2015 | $ | 384,955 | ||
2016 | 354,968 | |||
2017 | 310,255 | |||
2018 | 262,123 | |||
2019 | 217,686 | |||
Thereafter | 1,077,629 | |||
Total | $ | 2,607,616 | ||
The shopping centers' tenant base primarily includes national and regional supermarkets, drug stores, discount department stores, and other retailers and, consequently, the credit risk is concentrated in the retail industry. There were no tenants that individually represented more than 5% of the Company's annualized future minimum rents.
The Company has shopping centers that are subject to non-cancelable, long-term ground leases where a third party owns and has leased the underlying land to the Company to construct and/or operate a shopping center. Ground leases expire through the year 2101, and in most cases, provide for renewal options. In addition, the Company has non-cancelable operating leases pertaining to office space from which it conducts its business. Office leases expire through the year 2023, and in most cases, provide for renewal options. Leasehold improvements are capitalized, recorded as tenant improvements, and depreciated over the shorter of the useful life of the improvements or the lease term.
Operating lease expense, including capitalized ground lease payments on properties in development, was $8.9 million, $8.5 million, and $9.1 million for the years ended December 31, 2014, 2013, and 2012, respectively. The following table summarizes the future obligations under non-cancelable operating leases as of December 31, 2014 (in thousands):
Year Ending December 31, | Future Obligations | |||
2015 | $ | 8,234 | ||
2016 | 7,793 | |||
2017 | 6,074 | |||
2018 | 5,006 | |||
2019 | 4,754 | |||
Thereafter | 194,992 | |||
Total | $ | 226,853 | ||
17. Commitments and Contingencies
The Company is involved in litigation on a number of matters and is subject to certain claims, which arise in the normal course of business, none of which, in the opinion of management, is expected to have a material adverse effect on the Company's consolidated financial position, results of operations, or liquidity. Legal fees are expensed as incurred.
The Company is also subject to numerous environmental laws and regulations as they apply to real estate pertaining to chemicals used by the dry cleaning industry, the existence of asbestos in older shopping centers, and underground petroleum storage tanks. The Company believes that the ultimate disposition of currently known environmental matters will not have a material effect on its financial position, liquidity, or operations; however, it can give no assurance that existing environmental studies with respect to the shopping centers have revealed all potential
124
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Notes to Consolidated Financial Statements
December 31, 2014
environmental liabilities; that any previous owner, occupant or tenant did not create any material environmental condition not known to it; that the current environmental condition of the shopping centers will not be affected by tenants and occupants, by the condition of nearby properties, or by unrelated third parties; or that changes in applicable environmental laws and regulations or their interpretation will not result in additional environmental liability to the Company.
The Company has the right to issue letters of credit under the Line up to an amount not to exceed $80.0 million, which reduces the credit availability under the Line. These letters of credit are primarily issued as collateral to facilitate the construction of development projects. As of December 31, 2014 and 2013, the Company had $5.9 million and $19.3 million letters of credit outstanding, respectively.
18. Summary of Quarterly Financial Data (Unaudited)
The following table summarizes selected Quarterly Financial Data for the Company on a historical basis for the years ended December 31, 2014 and 2013 and has been derived from the accompanying consolidated financial statements as reclassified for discontinued operations (in thousands except per share and per unit data):
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||
Year ended December 31, 2014 | |||||||||||||
Operating Data: | |||||||||||||
Revenue | $ | 133,280 | 134,892 | 133,559 | 136,167 | ||||||||
Net income attributable to common stockholders | $ | 19,389 | 25,482 | 47,942 | 73,515 | ||||||||
Net income attributable to exchangeable operating partnership units | 42 | 53 | 90 | 134 | |||||||||
Net income attributable to common unit holders | $ | 19,431 | 25,535 | 48,032 | 73,649 | ||||||||
Net income attributable to common stock and unit holders per share and unit: | |||||||||||||
Basic | $ | 0.21 | 0.28 | 0.52 | 0.79 | ||||||||
Diluted | $ | 0.21 | 0.28 | 0.52 | 0.79 | ||||||||
Year ended December 31, 2013 | |||||||||||||
Operating Data: | |||||||||||||
Revenues as originally reported | $ | 126,088 | 125,842 | 122,110 | 126,005 | ||||||||
Reclassified to discontinued operations | (5,710 | ) | (3,535 | ) | (1,793 | ) | — | ||||||
Adjusted Revenues | $ | 120,378 | 122,307 | 120,317 | 126,005 | ||||||||
Net income attributable to common stockholders | $ | 15,554 | 31,864 | 34,998 | 46,326 | ||||||||
Net income attributable to exchangeable operating partnership units | 39 | 70 | 73 | 94 | |||||||||
Net income attributable to common unit holders | $ | 15,593 | 31,934 | 35,071 | 46,420 | ||||||||
Net income attributable to common stock and unit holders per share and unit: | |||||||||||||
Basic | $ | 0.17 | 0.35 | 0.38 | 0.50 | ||||||||
Diluted | $ | 0.17 | 0.35 | 0.38 | 0.50 | ||||||||
125
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2014 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
4S Commons Town Center | $ | 30,760 | 35,830 | 560 | 30,812 | 36,338 | 67,150 | 16,340 | 50,810 | 62,500 | ||||||||||||||||||
Airport Crossing | 1,748 | 1,690 | 88 | 1,744 | 1,782 | 3,526 | 746 | 2,780 | — | |||||||||||||||||||
Amerige Heights Town Center | 10,109 | 11,288 | 358 | 10,109 | 11,647 | 21,756 | 2,840 | 18,916 | 16,580 | |||||||||||||||||||
Anastasia Plaza | 9,065 | — | 412 | 3,338 | 6,139 | 9,477 | 1,326 | 8,151 | — | |||||||||||||||||||
Ashburn Farm Market Center | 9,835 | 4,812 | 130 | 9,835 | 4,942 | 14,777 | 3,521 | 11,256 | — | |||||||||||||||||||
Ashford Perimeter | 2,584 | 9,865 | 631 | 2,584 | 10,496 | 13,080 | 6,020 | 7,060 | — | |||||||||||||||||||
Augusta Center | 5,142 | 2,720 | (5,635 | ) | 1,366 | 861 | 2,227 | 334 | 1,893 | — | ||||||||||||||||||
Aventura Shopping Center | 2,751 | 10,459 | 17 | 2,751 | 10,476 | 13,227 | 10,298 | 2,929 | — | |||||||||||||||||||
Balboa Mesa Shopping Center | 23,074 | 33,838 | 13,215 | 27,715 | 42,869 | 70,584 | 3,378 | 67,206 | — | |||||||||||||||||||
Belleview Square | 8,132 | 9,756 | 2,324 | 8,323 | 11,889 | 20,212 | 5,506 | 14,706 | — | |||||||||||||||||||
Berkshire Commons | 2,295 | 9,551 | 1,867 | 2,965 | 10,749 | 13,714 | 6,397 | 7,317 | 7,500 | |||||||||||||||||||
Blackrock | 22,251 | 20,815 | (103 | ) | 22,251 | 20,711 | 42,962 | 882 | 42,080 | 20,124 | ||||||||||||||||||
Bloomingdale Square | 3,940 | 14,912 | 2,053 | 3,940 | 16,965 | 20,905 | 7,377 | 13,528 | — | |||||||||||||||||||
Boulevard Center | 3,659 | 10,787 | 1,125 | 3,659 | 11,912 | 15,571 | 5,475 | 10,096 | — | |||||||||||||||||||
Boynton Lakes Plaza | 2,628 | 11,236 | 4,452 | 3,606 | 14,710 | 18,316 | 5,144 | 13,172 | — | |||||||||||||||||||
Brentwood Plaza | 2,788 | 3,473 | 238 | 2,788 | 3,711 | 6,499 | 637 | 5,862 | — | |||||||||||||||||||
Briarcliff La Vista | 694 | 3,292 | 297 | 694 | 3,589 | 4,283 | 2,305 | 1,978 | — | |||||||||||||||||||
Briarcliff Village | 4,597 | 24,836 | 1,190 | 4,597 | 26,026 | 30,623 | 14,935 | 15,688 | — | |||||||||||||||||||
Brickwalk | 25,299 | 41,995 | 237 | 25,299 | 42,232 | 67,531 | 1,240 | 66,291 | 31,823 | |||||||||||||||||||
Bridgeton | 3,033 | 8,137 | 107 | 3,067 | 8,210 | 11,277 | 1,196 | 10,081 | — | |||||||||||||||||||
Brighten Park | 3,983 | 18,687 | 1,275 | 3,926 | 20,019 | 23,945 | 10,368 | 13,577 | — | |||||||||||||||||||
Buckhead Court | 1,417 | 7,432 | 500 | 1,417 | 7,932 | 9,349 | 4,960 | 4,389 | — | |||||||||||||||||||
Buckley Square | 2,970 | 5,978 | 749 | 2,970 | 6,727 | 9,697 | 3,295 | 6,402 | — | |||||||||||||||||||
Buckwalter Place Shopping Ctr | 6,563 | 6,590 | 264 | 6,592 | 6,825 | 13,417 | 2,620 | 10,797 | — | |||||||||||||||||||
Caligo Crossing | 2,459 | 4,897 | 124 | 2,546 | 4,934 | 7,480 | 1,775 | 5,705 | — | |||||||||||||||||||
Cambridge Square | 774 | 4,347 | 687 | 774 | 5,034 | 5,808 | 2,578 | 3,230 | — | |||||||||||||||||||
Carmel Commons | 2,466 | 12,548 | 4,412 | 3,422 | 16,004 | 19,426 | 6,896 | 12,530 | — | |||||||||||||||||||
Carriage Gate | 833 | 4,974 | 2,424 | 1,302 | 6,928 | 8,230 | 4,297 | 3,933 | — | |||||||||||||||||||
Centerplace of Greeley III | 6,661 | 11,502 | 1,423 | 5,690 | 13,896 | 19,586 | 3,550 | 16,036 | — | |||||||||||||||||||
Chasewood Plaza | 4,612 | 20,829 | (400 | ) | 4,688 | 20,353 | 25,041 | 12,296 | 12,745 | — | ||||||||||||||||||
Cherry Grove | 3,533 | 15,862 | 1,949 | 3,533 | 17,810 | 21,343 | 7,625 | 13,718 | — | |||||||||||||||||||
126
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2014 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Clayton Valley Shopping Center | 24,189 | 35,422 | 2,187 | 24,538 | 37,260 | 61,798 | 16,662 | 45,136 | — | |||||||||||||||||||
Clybourn Commons | 15,056 | 5,594 | 40 | 15,056 | 5,634 | 20,690 | 161 | 20,529 | — | |||||||||||||||||||
Cochran's Crossing | 13,154 | 12,315 | 739 | 13,154 | 13,054 | 26,208 | 7,540 | 18,668 | — | |||||||||||||||||||
Corkscrew Village | 8,407 | 8,004 | 118 | 8,407 | 8,122 | 16,529 | 2,401 | 14,128 | 7,923 | |||||||||||||||||||
Cornerstone Square | 1,772 | 6,944 | 1,054 | 1,772 | 7,998 | 9,770 | 4,250 | 5,520 | — | |||||||||||||||||||
Corvallis Market Center | 6,674 | 12,244 | 357 | 6,696 | 12,580 | 19,276 | 3,566 | 15,710 | — | |||||||||||||||||||
Costa Verde Center | 12,740 | 26,868 | 1,236 | 12,798 | 28,046 | 40,844 | 13,044 | 27,800 | — | |||||||||||||||||||
Courtyard Landcom | 5,867 | 4 | 3 | 5,867 | 7 | 5,874 | 1 | 5,873 | — | |||||||||||||||||||
Culpeper Colonnade | 15,944 | 10,601 | 4,772 | 16,258 | 15,184 | 31,442 | 5,853 | 25,589 | — | |||||||||||||||||||
Dardenne Crossing | 4,194 | 4,005 | 482 | 4,583 | 4,098 | 8,681 | 840 | 7,841 | — | |||||||||||||||||||
Delk Spectrum | 2,985 | 12,001 | 1,327 | 3,000 | 13,313 | 16,313 | 5,867 | 10,446 | — | |||||||||||||||||||
Diablo Plaza | 5,300 | 8,181 | 1,079 | 5,300 | 9,260 | 14,560 | 3,922 | 10,638 | — | |||||||||||||||||||
Dunwoody Village | 3,342 | 15,934 | 3,232 | 3,342 | 19,166 | 22,508 | 10,600 | 11,908 | — | |||||||||||||||||||
East Pointe | 1,730 | 7,189 | 1,726 | 1,771 | 8,874 | 10,645 | 3,917 | 6,728 | — | |||||||||||||||||||
East Washington Place | 15,993 | 40,151 | 677 | 15,509 | 41,311 | 56,820 | 2,987 | 53,833 | — | |||||||||||||||||||
El Camino Shopping Center | 7,600 | 11,538 | 1,258 | 7,600 | 12,796 | 20,396 | 4,983 | 15,413 | — | |||||||||||||||||||
El Cerrito Plaza | 11,025 | 27,371 | 679 | 11,025 | 28,050 | 39,075 | 6,192 | 32,883 | 38,694 | |||||||||||||||||||
El Norte Parkway Plaza | 2,834 | 7,370 | 3,243 | 3,263 | 10,185 | 13,448 | 3,693 | 9,755 | — | |||||||||||||||||||
Encina Grande | 5,040 | 11,572 | (25 | ) | 5,040 | 11,547 | 16,587 | 6,343 | 10,244 | — | ||||||||||||||||||
Fairfax Shopping Center | 15,239 | 11,367 | (5,548 | ) | 13,175 | 7,882 | 21,057 | 1,766 | 19,291 | — | ||||||||||||||||||
Fairfield | 6,731 | 29,420 | 128 | 6,731 | 29,548 | 36,279 | 809 | 35,470 | 20,250 | |||||||||||||||||||
Falcon | 1,340 | 4,168 | 157 | 1,350 | 4,315 | 5,665 | 1,401 | 4,264 | — | |||||||||||||||||||
Fellsway Plaza | 30,712 | 7,327 | 2,347 | 32,736 | 7,650 | 40,386 | 861 | 39,525 | 29,839 | |||||||||||||||||||
Fenton Marketplace | 2,298 | 8,510 | (8,326 | ) | 512 | 1,971 | 2,483 | 281 | 2,202 | — | ||||||||||||||||||
Fleming Island | 3,077 | 11,587 | 2,686 | 3,111 | 14,239 | 17,350 | 5,371 | 11,979 | — | |||||||||||||||||||
French Valley Village Center | 11,924 | 16,856 | 33 | 11,822 | 16,992 | 28,814 | 8,210 | 20,604 | — | |||||||||||||||||||
Friars Mission Center | 6,660 | 28,021 | 970 | 6,660 | 28,991 | 35,651 | 11,642 | 24,009 | 141 | |||||||||||||||||||
Gardens Square | 2,136 | 8,273 | 399 | 2,136 | 8,672 | 10,808 | 3,973 | 6,835 | — | |||||||||||||||||||
Gateway 101 | 24,971 | 9,113 | 24 | 24,971 | 9,137 | 34,108 | 2,684 | 31,424 | — | |||||||||||||||||||
Gateway Shopping Center | 52,665 | 7,134 | 1,883 | 52,671 | 9,011 | 61,682 | 9,648 | 52,034 | — | |||||||||||||||||||
Gelson's Westlake Market Plaza | 3,157 | 11,153 | 372 | 3,157 | 11,525 | 14,682 | 4,506 | 10,176 | — | |||||||||||||||||||
127
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2014 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Glen Gate | 13,241 | 11,968 | 2,717 | 13,241 | 14,685 | 27,926 | 71 | 27,855 | — | |||||||||||||||||||
Glen Oak Plaza | 4,103 | 12,951 | 327 | 4,103 | 13,278 | 17,381 | 2,036 | 15,345 | — | |||||||||||||||||||
Glenwood Village | 1,194 | 5,381 | 220 | 1,194 | 5,601 | 6,795 | 3,505 | 3,290 | — | |||||||||||||||||||
Golden Hills Plaza | 12,699 | 18,482 | 3,375 | 12,693 | 21,863 | 34,556 | 4,765 | 29,791 | — | |||||||||||||||||||
Grand Ridge Plaza | 24,208 | 61,033 | 2,643 | 24,843 | 63,041 | 87,884 | 4,525 | 83,359 | 11,309 | |||||||||||||||||||
Hancock | 8,232 | 28,260 | 1,148 | 8,232 | 29,408 | 37,640 | 13,091 | 24,549 | — | |||||||||||||||||||
Harpeth Village Fieldstone | 2,284 | 9,443 | 166 | 2,284 | 9,609 | 11,893 | 4,129 | 7,764 | — | |||||||||||||||||||
Harris Crossing | 7,199 | 3,677 | 8 | 7,162 | 3,722 | 10,884 | 1,454 | 9,430 | — | |||||||||||||||||||
Heritage Land | 12,390 | — | (453 | ) | 11,937 | — | 11,937 | — | 11,937 | — | ||||||||||||||||||
Heritage Plaza | — | 26,097 | 13,366 | 278 | 39,185 | 39,463 | 13,048 | 26,415 | — | |||||||||||||||||||
Hershey | 7 | 808 | 6 | 7 | 815 | 822 | 293 | 529 | — | |||||||||||||||||||
Hibernia Pavilion | 4,929 | 5,065 | (1 | ) | 4,929 | 5,064 | 9,993 | 1,800 | 8,193 | — | ||||||||||||||||||
Hibernia Plaza | 267 | 230 | (8 | ) | 267 | 222 | 489 | 51 | 438 | — | ||||||||||||||||||
Hickory Creek Plaza | 5,629 | 4,564 | 275 | 5,629 | 4,839 | 10,468 | 2,552 | 7,916 | — | |||||||||||||||||||
Hillcrest Village | 1,600 | 1,909 | 51 | 1,600 | 1,960 | 3,560 | 795 | 2,765 | — | |||||||||||||||||||
Hilltop Village | 2,995 | 4,581 | 907 | 3,089 | 5,394 | 8,483 | 619 | 7,864 | 7,500 | |||||||||||||||||||
Hinsdale | 5,734 | 16,709 | 1,812 | 5,734 | 18,521 | 24,255 | 8,198 | 16,057 | — | |||||||||||||||||||
Holly Park | 8,975 | 23,799 | (181 | ) | 8,828 | 23,765 | 32,593 | 962 | 31,631 | — | ||||||||||||||||||
Howell Mill Village | 5,157 | 14,279 | 1,983 | 5,157 | 16,261 | 21,418 | 3,358 | 18,060 | — | |||||||||||||||||||
Hyde Park | 9,809 | 39,905 | 2,032 | 9,809 | 41,937 | 51,746 | 19,836 | 31,910 | — | |||||||||||||||||||
Indian Springs | 24,974 | 25,903 | — | 24,958 | 25,919 | 50,877 | 81 | 50,796 | — | |||||||||||||||||||
Indio Towne Center | 17,946 | 31,985 | 28 | 17,317 | 32,642 | 49,959 | 9,611 | 40,348 | — | |||||||||||||||||||
Inglewood Plaza | 1,300 | 2,159 | 226 | 1,300 | 2,385 | 3,685 | 1,029 | 2,656 | — | |||||||||||||||||||
Jefferson Square | 5,167 | 6,445 | (7,340 | ) | 1,775 | 2,497 | 4,272 | 254 | 4,018 | — | ||||||||||||||||||
Juanita Tate Marketplace | 3,886 | 11,315 | 3,263 | 4,563 | 13,903 | 18,466 | 425 | 18,041 | — | |||||||||||||||||||
Keller Town Center | 2,294 | 12,841 | 298 | 2,404 | 13,030 | 15,434 | 5,255 | 10,179 | — | |||||||||||||||||||
Kent Place | 4,855 | 3,544 | 793 | 5,228 | 3,964 | 9,192 | 299 | 8,893 | 8,250 | |||||||||||||||||||
Kirkwood Commons | 6,772 | 16,224 | 478 | 6,802 | 16,672 | 23,474 | 2,211 | 21,263 | 11,038 | |||||||||||||||||||
Kroger New Albany Center | 3,844 | 6,599 | 593 | 3,844 | 7,192 | 11,036 | 4,530 | 6,506 | — | |||||||||||||||||||
Kulpsville | 5,518 | 3,756 | 152 | 5,600 | 3,826 | 9,426 | 1,246 | 8,180 | — | |||||||||||||||||||
Lake Pine Plaza | 2,008 | 7,632 | 448 | 2,029 | 8,058 | 10,087 | 3,431 | 6,656 | — | |||||||||||||||||||
128
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2014 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Lebanon/Legacy Center | 3,913 | 7,874 | 90 | 3,913 | 7,964 | 11,877 | 4,597 | 7,280 | — | |||||||||||||||||||
Littleton Square | 2,030 | 8,859 | (4,950 | ) | 1,949 | 3,990 | 5,939 | 1,299 | 4,640 | — | ||||||||||||||||||
Lloyd King | 1,779 | 10,060 | 1,070 | 1,779 | 11,130 | 12,909 | 4,747 | 8,162 | — | |||||||||||||||||||
Loehmanns Plaza California | 5,420 | 9,450 | 696 | 5,420 | 10,146 | 15,566 | 4,462 | 11,104 | — | |||||||||||||||||||
Lower Nazareth Commons | 15,992 | 12,964 | 3,248 | 16,343 | 15,861 | 32,204 | 5,257 | 26,947 | — | |||||||||||||||||||
Market at Colonnade Center | 6,455 | 9,839 | (18 | ) | 6,160 | 10,115 | 16,275 | 1,812 | 14,463 | — | ||||||||||||||||||
Market at Preston Forest | 4,400 | 11,445 | 995 | 4,400 | 12,440 | 16,840 | 5,241 | 11,599 | — | |||||||||||||||||||
Market at Round Rock | 2,000 | 9,676 | 5,699 | 2,000 | 15,375 | 17,375 | 6,172 | 11,203 | — | |||||||||||||||||||
Marketplace Shopping Center | 1,287 | 5,509 | 5,036 | 1,330 | 10,502 | 11,832 | 4,362 | 7,470 | — | |||||||||||||||||||
Marketplace at Briargate | 1,706 | 4,885 | 48 | 1,727 | 4,912 | 6,639 | 1,884 | 4,755 | — | |||||||||||||||||||
Millhopper Shopping Center | 1,073 | 5,358 | 4,890 | 1,796 | 9,524 | 11,320 | 5,742 | 5,578 | — | |||||||||||||||||||
Mockingbird Commons | 3,000 | 10,728 | 665 | 3,000 | 11,393 | 14,393 | 5,043 | 9,350 | 10,300 | |||||||||||||||||||
Monument Jackson Creek | 2,999 | 6,765 | 660 | 2,999 | 7,425 | 10,424 | 4,634 | 5,790 | — | |||||||||||||||||||
Morningside Plaza | 4,300 | 13,951 | 547 | 4,300 | 14,498 | 18,798 | 6,251 | 12,547 | — | |||||||||||||||||||
Murryhill Marketplace | 2,670 | 18,401 | 1,729 | 2,670 | 20,130 | 22,800 | 8,360 | 14,440 | — | |||||||||||||||||||
Naples Walk | 18,173 | 13,554 | 387 | 18,173 | 13,941 | 32,114 | 3,914 | 28,200 | 15,022 | |||||||||||||||||||
Newberry Square | 2,412 | 10,150 | 238 | 2,412 | 10,388 | 12,800 | 6,942 | 5,858 | — | |||||||||||||||||||
Newland Center | 12,500 | 10,697 | 684 | 12,500 | 11,381 | 23,881 | 5,387 | 18,494 | — | |||||||||||||||||||
Nocatee Town Center | 10,124 | 8,691 | (1,505 | ) | 8,386 | 8,924 | 17,310 | 2,256 | 15,054 | — | ||||||||||||||||||
North Hills | 4,900 | 19,774 | 1,056 | 4,900 | 20,830 | 25,730 | 8,765 | 16,965 | — | |||||||||||||||||||
Northgate Marketplace | 5,668 | 13,727 | 1,104 | 6,232 | 14,267 | 20,499 | 1,861 | 18,638 | — | |||||||||||||||||||
Northgate Plaza (Maxtown Road) | 1,769 | 6,652 | 196 | 1,769 | 6,849 | 8,618 | 3,218 | 5,400 | — | |||||||||||||||||||
Northgate Square | 5,011 | 8,692 | 389 | 5,011 | 9,081 | 14,092 | 2,538 | 11,554 | — | |||||||||||||||||||
Northlake Village | 2,662 | 11,284 | 1,202 | 2,686 | 12,462 | 15,148 | 4,932 | 10,216 | — | |||||||||||||||||||
Oak Shade Town Center | 6,591 | 28,966 | 391 | 6,591 | 29,357 | 35,948 | 3,573 | 32,375 | 9,692 | |||||||||||||||||||
Oakbrook Plaza | 4,000 | 6,668 | 306 | 4,000 | 6,974 | 10,974 | 3,023 | 7,951 | — | |||||||||||||||||||
Oakleaf Commons | 3,503 | 11,671 | 288 | 3,510 | 11,952 | 15,462 | 3,804 | 11,658 | — | |||||||||||||||||||
Ocala Corners | 1,816 | 10,515 | 206 | 1,816 | 10,721 | 12,537 | 1,679 | 10,858 | 5,025 | |||||||||||||||||||
Old St Augustine Plaza | 2,368 | 11,405 | 201 | 2,368 | 11,606 | 13,974 | 5,649 | 8,325 | — | |||||||||||||||||||
Paces Ferry Plaza | 2,812 | 12,639 | 334 | 2,812 | 12,974 | 15,786 | 7,562 | 8,224 | — | |||||||||||||||||||
Panther Creek | 14,414 | 14,748 | 2,872 | 15,212 | 16,822 | 32,034 | 9,370 | 22,664 | — | |||||||||||||||||||
129
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2014 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Peartree Village | 5,197 | 19,746 | 796 | 5,197 | 20,542 | 25,739 | 9,761 | 15,978 | 7,465 | |||||||||||||||||||
Pike Creek | 5,153 | 20,652 | 1,583 | 5,251 | 22,137 | 27,388 | 9,772 | 17,616 | — | |||||||||||||||||||
Pima Crossing | 5,800 | 28,143 | 1,197 | 5,800 | 29,340 | 35,140 | 12,957 | 22,183 | — | |||||||||||||||||||
Pine Lake Village | 6,300 | 10,991 | 717 | 6,300 | 11,708 | 18,008 | 5,058 | 12,950 | — | |||||||||||||||||||
Pine Tree Plaza | 668 | 6,220 | 364 | 668 | 6,584 | 7,252 | 2,849 | 4,403 | — | |||||||||||||||||||
Plaza Hermosa | 4,200 | 10,109 | 2,434 | 4,202 | 12,541 | 16,743 | 4,331 | 12,412 | 13,800 | |||||||||||||||||||
Powell Street Plaza | 8,248 | 30,716 | 1,821 | 8,248 | 32,537 | 40,785 | 11,408 | 29,377 | — | |||||||||||||||||||
Powers Ferry Square | 3,687 | 17,965 | 6,118 | 5,289 | 22,481 | 27,770 | 11,597 | 16,173 | — | |||||||||||||||||||
Powers Ferry Village | 1,191 | 4,672 | 438 | 1,191 | 5,110 | 6,301 | 2,971 | 3,330 | — | |||||||||||||||||||
Prairie City Crossing | 4,164 | 13,032 | 393 | 4,164 | 13,425 | 17,589 | 4,782 | 12,807 | — | |||||||||||||||||||
Prestonbrook | 7,069 | 8,622 | 232 | 7,069 | 8,854 | 15,923 | 5,712 | 10,211 | 6,800 | |||||||||||||||||||
Preston Oaks | 763 | 30,438 | 129 | 763 | 30,567 | 31,330 | 1,504 | 29,826 | — | |||||||||||||||||||
Red Bank | 10,336 | 9,505 | (115 | ) | 10,110 | 9,616 | 19,726 | 1,635 | 18,091 | — | ||||||||||||||||||
Regency Commons | 3,917 | 3,616 | 210 | 3,917 | 3,826 | 7,743 | 1,790 | 5,953 | — | |||||||||||||||||||
Regency Solar (Saugus) | — | — | 758 | 6 | 752 | 758 | 59 | 699 | — | |||||||||||||||||||
Regency Square | 4,770 | 25,191 | 4,391 | 5,060 | 29,292 | 34,352 | 19,735 | 14,617 | — | |||||||||||||||||||
Rona Plaza | 1,500 | 4,917 | 217 | 1,500 | 5,134 | 6,634 | 2,476 | 4,158 | — | |||||||||||||||||||
Russell Ridge | 2,234 | 6,903 | 920 | 2,234 | 7,823 | 10,057 | 3,912 | 6,145 | — | |||||||||||||||||||
Sammamish-Highlands | 9,300 | 8,075 | 7,777 | 9,592 | 15,560 | 25,152 | 4,412 | 20,740 | — | |||||||||||||||||||
San Leandro Plaza | 1,300 | 8,226 | 472 | 1,300 | 8,698 | 9,998 | 3,519 | 6,479 | — | |||||||||||||||||||
Sandy Springs | 6,889 | 28,056 | 1,195 | 6,889 | 29,251 | 36,140 | 2,176 | 33,964 | 16,079 | |||||||||||||||||||
Saugus | 19,201 | 17,984 | (1,120 | ) | 18,805 | 17,260 | 36,065 | 5,552 | 30,513 | — | ||||||||||||||||||
Seminole Shoppes | 8,593 | 7,523 | 94 | 8,629 | 7,581 | 16,210 | 1,561 | 14,649 | 9,958 | |||||||||||||||||||
Sequoia Station | 9,100 | 18,356 | 1,394 | 9,100 | 19,750 | 28,850 | 7,949 | 20,901 | 21,100 | |||||||||||||||||||
Sherwood II | 2,731 | 6,360 | 492 | 2,731 | 6,852 | 9,583 | 2,183 | 7,400 | — | |||||||||||||||||||
Shoppes @ 104 | 11,193 | — | 574 | 6,652 | 5,115 | 11,767 | 1,256 | 10,511 | — | |||||||||||||||||||
Shoppes at Fairhope Village | 6,920 | 11,198 | 276 | 6,920 | 11,473 | 18,393 | 3,019 | 15,374 | — | |||||||||||||||||||
Shoppes of Grande Oak | 5,091 | 5,985 | 218 | 5,091 | 6,203 | 11,294 | 3,944 | 7,350 | — | |||||||||||||||||||
Shops at Arizona | 3,063 | 3,243 | 153 | 3,063 | 3,396 | 6,459 | 1,794 | 4,665 | — | |||||||||||||||||||
Shops at County Center | 9,957 | 11,269 | 740 | 10,209 | 11,757 | 21,966 | 5,455 | 16,511 | — | |||||||||||||||||||
Shops at Erwin Mill | 236 | 131 | 15,087 | 9,171 | 6,283 | 15,454 | 378 | 15,076 | 10,000 | |||||||||||||||||||
130
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2014 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Shops at Johns Creek | 1,863 | 2,014 | (349 | ) | 1,501 | 2,028 | 3,529 | 938 | 2,591 | — | ||||||||||||||||||
Shops at Mira Vista | 11,691 | 9,026 | 6 | 11,691 | 9,032 | 20,723 | 345 | 20,378 | 257 | |||||||||||||||||||
Shops at Quail Creek | 1,487 | 7,717 | 438 | 1,499 | 8,143 | 9,642 | 2,061 | 7,581 | — | |||||||||||||||||||
Shops on Main | 15,211 | 23,030 | 1,203 | 15,211 | 25,589 | 40,800 | 1,548 | 39,252 | — | |||||||||||||||||||
Signature Plaza | 2,396 | 3,898 | (13 | ) | 2,396 | 3,885 | 6,281 | 2,025 | 4,256 | — | ||||||||||||||||||
South Bay Village | 11,714 | 15,580 | 1,385 | 11,776 | 16,903 | 28,679 | 1,567 | 27,112 | — | |||||||||||||||||||
South Lowry Square | 3,434 | 10,445 | 789 | 3,434 | 11,234 | 14,668 | 4,781 | 9,887 | — | |||||||||||||||||||
Southcenter | 1,300 | 12,750 | 848 | 1,300 | 13,598 | 14,898 | 5,559 | 9,339 | — | |||||||||||||||||||
Southpark at Cinco Ranch | 18,395 | 11,306 | 702 | 18,685 | 11,718 | 30,403 | 1,325 | 29,078 | — | |||||||||||||||||||
SouthPoint Crossing | 4,412 | 12,235 | 657 | 4,412 | 12,892 | 17,304 | 5,034 | 12,270 | — | |||||||||||||||||||
Starke | 71 | 1,683 | 4 | 71 | 1,686 | 1,757 | 599 | 1,158 | — | |||||||||||||||||||
State Street Crossing | 1,283 | 1,970 | 107 | 1,283 | 2,077 | 3,360 | 473 | 2,887 | — | |||||||||||||||||||
Sterling Ridge | 12,846 | 12,162 | 490 | 12,846 | 12,652 | 25,498 | 7,431 | 18,067 | 13,900 | |||||||||||||||||||
Stonewall | 27,511 | 22,123 | 6,886 | 28,429 | 28,091 | 56,520 | 10,146 | 46,374 | — | |||||||||||||||||||
Strawflower Village | 4,060 | 8,084 | 394 | 4,060 | 8,478 | 12,538 | 3,767 | 8,771 | — | |||||||||||||||||||
Stroh Ranch | 4,280 | 8,189 | 503 | 4,280 | 8,692 | 12,972 | 5,246 | 7,726 | — | |||||||||||||||||||
Suncoast Crossing | 4,057 | 5,545 | 10,253 | 9,030 | 10,825 | 19,855 | 3,575 | 16,280 | — | |||||||||||||||||||
Tanasbourne Market | 3,269 | 10,861 | (296 | ) | 3,269 | 10,565 | 13,834 | 3,142 | 10,692 | — | ||||||||||||||||||
Tassajara Crossing | 8,560 | 15,464 | 781 | 8,560 | 16,245 | 24,805 | 6,747 | 18,058 | 19,800 | |||||||||||||||||||
Tech Ridge Center | 12,945 | 37,169 | 375 | 12,945 | 37,544 | 50,489 | 5,244 | 45,245 | 9,644 | |||||||||||||||||||
The Hub Hillcrest Market | 18,773 | 61,906 | 2,789 | 19,355 | 64,114 | 83,469 | 3,744 | 79,725 | — | |||||||||||||||||||
Town Square | 883 | 8,132 | 356 | 883 | 8,488 | 9,371 | 4,050 | 5,321 | — | |||||||||||||||||||
Twin City Plaza | 17,245 | 44,225 | 1,379 | 17,263 | 45,586 | 62,849 | 11,606 | 51,243 | 39,745 | |||||||||||||||||||
Twin Peaks | 5,200 | 25,827 | 695 | 5,200 | 26,522 | 31,722 | 10,823 | 20,899 | — | |||||||||||||||||||
Valencia Crossroads | 17,921 | 17,659 | 559 | 17,921 | 18,219 | 36,140 | 12,972 | 23,168 | — | |||||||||||||||||||
Village at Lee Airpark | 11,099 | 12,955 | 2,292 | 11,352 | 15,320 | 26,672 | 4,126 | 22,546 | — | |||||||||||||||||||
Village Center | 3,885 | 14,131 | 6,847 | 4,829 | 20,159 | 24,988 | 6,463 | 18,525 | — | |||||||||||||||||||
Walker Center | 3,840 | 7,232 | 3,170 | 3,878 | 10,364 | 14,242 | 4,081 | 10,161 | — | |||||||||||||||||||
Welleby Plaza | 1,496 | 7,787 | 806 | 1,496 | 8,593 | 10,089 | 5,802 | 4,287 | — | |||||||||||||||||||
Wellington Town Square | 2,041 | 12,131 | 307 | 2,041 | 12,438 | 14,479 | 5,627 | 8,852 | 12,800 | |||||||||||||||||||
West Park Plaza | 5,840 | 5,759 | 1,170 | 5,840 | 6,929 | 12,769 | 2,969 | 9,800 | — | |||||||||||||||||||
131
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P. Schedule III - Consolidated Real Estate and Accumulated Depreciation December 31, 2014 (in thousands) | ||||||||||||||||||||||||||||
Initial Cost | Total Cost | Net Cost | ||||||||||||||||||||||||||
Shopping Centers (1) | Land | Building & Improvements | Cost Capitalized Subsequent to Acquisition (2) | Land | Building & Improvements | Total | Accumulated Depreciation | Net of Accumulated Depreciation | Mortgages | |||||||||||||||||||
Westchase | 5,302 | 8,273 | 244 | 5,302 | 8,517 | 13,819 | 2,294 | 11,525 | 7,242 | |||||||||||||||||||
Westchester Commons | 3,366 | 11,751 | 9,452 | 4,655 | 20,815 | 25,470 | 3,911 | 21,559 | — | |||||||||||||||||||
Westchester Plaza | 1,857 | 7,572 | 269 | 1,857 | 7,841 | 9,698 | 4,421 | 5,277 | — | |||||||||||||||||||
Westlake Plaza and Center | 7,043 | 27,195 | 1,491 | 7,043 | 28,687 | 35,730 | 12,432 | 23,298 | — | |||||||||||||||||||
Westwood Village | 19,933 | 25,301 | (1,196 | ) | 19,553 | 24,485 | 44,038 | 8,586 | 35,452 | — | ||||||||||||||||||
Willow Festival | 1,954 | 56,501 | 436 | 1,954 | 56,937 | 58,891 | 7,373 | 51,518 | 39,505 | |||||||||||||||||||
Windmiller Plaza Phase I | 2,638 | 13,241 | 158 | 2,638 | 13,399 | 16,037 | 6,161 | 9,876 | — | |||||||||||||||||||
Woodcroft Shopping Center | 1,419 | 6,284 | 523 | 1,421 | 6,805 | 8,226 | 3,463 | 4,763 | — | |||||||||||||||||||
Woodman Van Nuy | 5,500 | 7,195 | 197 | 5,500 | 7,392 | 12,892 | 3,127 | 9,765 | — | |||||||||||||||||||
Woodmen and Rangewood | 7,621 | 11,018 | 477 | 7,617 | 11,493 | 19,110 | 9,125 | 9,985 | — | |||||||||||||||||||
Woodside Central | 3,500 | 9,288 | 548 | 3,500 | 9,836 | 13,336 | 4,008 | 9,328 | — | |||||||||||||||||||
Total Corporate Assets | — | — | 1,547 | — | 1,547 | 1,547 | 1,085 | 462 | — | |||||||||||||||||||
Properties in Development | — | — | 239,538 | 24,243 | 215,295 | 239,538 | 472 | 239,066 | — | |||||||||||||||||||
$ | 1,370,286 | 2,572,774 | 463,537 | 1,404,454 | 3,005,432 | 4,409,886 | 933,708 | 3,476,178 | 541,605 | |||||||||||||||||||
(1) See Item 2, Properties for geographic location and year each operating property was acquired.
(2) The negative balance for costs capitalized subsequent to acquisition could include out-parcels sold, provision for loss recorded and development transfers subsequent to the initial costs.
See accompanying report of independent registered public accounting firm.
132
REGENCY CENTERS CORPORATION AND REGENCY CENTERS, L.P.
Schedule III - Consolidated Real Estate and Accumulated Depreciation, continued
December 31, 2014
(in thousands)
Depreciation and amortization of the Company's investment in buildings and improvements reflected in the statements of operations is calculated over the estimated useful lives of the assets, which are up to 40 years. The aggregate cost for federal income tax purposes was approximately $4.6 billion at December 31, 2014.
The changes in total real estate assets for the years ended December 31, 2014, 2013, and 2012 are as follows (in thousands):
2014 | 2013 | 2012 | ||||||||
Beginning balance | $ | 4,026,531 | 3,909,912 | 4,101,912 | ||||||
Acquired properties | 274,091 | 143,992 | 220,340 | |||||||
Developments and improvements | 191,250 | 180,374 | 141,807 | |||||||
Sale of properties | (81,811 | ) | (200,393 | ) | (491,438 | ) | ||||
Provision for impairment | (175 | ) | (7,354 | ) | (62,709 | ) | ||||
Ending balance | $ | 4,409,886 | 4,026,531 | 3,909,912 | ||||||
The changes in accumulated depreciation for the years ended December 31, 2014, 2013, and 2012 are as follows (in thousands):
2014 | 2013 | 2012 | ||||||||
Beginning balance | $ | 844,873 | 782,749 | 791,619 | ||||||
Depreciation expense | 108,692 | 99,883 | 104,087 | |||||||
Sale of properties | (19,857 | ) | (36,405 | ) | (104,748 | ) | ||||
Provision for impairment | — | (1,354 | ) | (8,209 | ) | |||||
Ending balance | $ | 933,708 | 844,873 | 782,749 | ||||||
See accompanying report of independent registered public accounting firm.
133
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
Item 9A. Controls and Procedures
Controls and Procedures (Regency Centers Corporation)
Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures
Under the supervision and with the participation of the Parent Company's management, including its chief executive officer and chief financial officer, the Parent Company conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Based on this evaluation, the Parent Company's chief executive officer and chief financial officer concluded that its disclosure controls and procedures were effective as of the end of the period covered by this annual report on Form 10-K to ensure information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Parent Company in the reports it files or submits is accumulated and communicated to management, including its chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.
Management's Report on Internal Control over Financial Reporting
The Parent Company's management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Under the supervision and with the participation of its management, including its chief executive officer and chief financial officer, the Parent Company conducted an evaluation of the effectiveness of its internal control over financial reporting based on the framework in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on its evaluation under the framework in Internal Control - Integrated Framework (2013), the Parent Company's management concluded that its internal control over financial reporting was effective as of December 31, 2014.
KPMG LLP, an independent registered public accounting firm, has audited the consolidated financial statements included in this annual report on Form 10-K and, as part of their audit, has issued a report, included herein, on the effectiveness of the Parent Company's internal control over financial reporting.
The Parent Company's system of internal control over financial reporting was designed to provide reasonable assurance regarding the preparation and fair presentation of published financial statements in accordance with accounting principles generally accepted in the United States. All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance and may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Changes in Internal Controls
There have been no changes in the Parent Company's internal controls over financial reporting identified in connection with this evaluation that occurred during the fourth quarter of 2014 and that have materially affected, or are reasonably likely to materially affect, its internal controls over financial reporting.
Controls and Procedures (Regency Centers, L.P.)
Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures
Under the supervision and with the participation of the Operating Partnership's management, including the chief executive officer and chief financial officer of its general partner, the Operating Partnership conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and 15d-15(e) promulgated under the Exchange Act. Based on this evaluation, the chief executive officer and chief financial officer of its general partner concluded that its disclosure controls and procedures were effective as of the end of the period covered by this annual report on Form 10-K to ensure information required to be disclosed in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Operating Partnership in the reports it files or submits is accumulated and communicated to management, including the chief executive officer and chief financial officer of its general partner, as appropriate, to allow timely decisions regarding required disclosure.
134
Management's Report on Internal Control over Financial Reporting
The Operating Partnership's management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Under the supervision and with the participation of its management, including the chief executive officer and chief financial officer of its general partner, the Operating Partnership conducted an evaluation of the effectiveness of its internal control over financial reporting based on the framework in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on its evaluation under the framework in Internal Control - Integrated Framework (2013), the Operating Partnership's management concluded that its internal control over financial reporting was effective as of December 31, 2014.
KPMG LLP, an independent registered public accounting firm, has audited the consolidated financial statements included in this annual report on Form 10-K and, as part of their audit, has issued a report, included herein, on the effectiveness of the Operating Partnership's internal control over financial reporting.
The Operating Partnership's system of internal control over financial reporting was designed to provide reasonable assurance regarding the preparation and fair presentation of published financial statements in accordance with accounting principles generally accepted in the United States. All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance and may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Changes in Internal Controls
There have been no changes in the Operating Partnership's internal controls over financial reporting identified in connection with this evaluation that occurred during the fourth quarter of 2014 and that have materially affected, or are reasonably likely to materially affect, its internal controls over financial reporting.
Item 9B. Other Information
Not applicable
PART III
Item 10. Directors, Executive Officers, and Corporate Governance
Information concerning our directors is incorporated herein by reference to our definitive proxy statement to be filed with the Securities and Exchange Commission within 120 days after the end of the fiscal year covered by this Form 10-K with respect to the 2015 Annual Meeting of Stockholders.
Information regarding executive officers is included in Part I of this Form 10-K as permitted by General Instruction G(3).
Audit Committee, Independence, Financial Experts. Incorporated herein by reference to our definitive proxy statement to be filed with the Securities and Exchange Commission within 120 days after the end of the fiscal year covered by this Form 10‑K with respect to the 2015 Annual Meeting of Stockholders.
Compliance with Section 16(a) of the Exchange Act. Information concerning filings under Section 16(a) of the Exchange Act by our directors or executive officers is incorporated herein by reference to our definitive proxy statement to be filed with the Securities and Exchange Commission within 120 days after the end of the fiscal year covered by this Form 10-K with respect to the 2015 Annual Meeting of Stockholders.
Code of Ethics. We have adopted a code of ethics applicable to our Board of Directors, principal executive officers, principal financial officer, principal accounting officer and persons performing similar functions. The text of this code of ethics may be found on our web site at www.regencycenters.com. We intend to post notice of any waiver from, or amendment to, any provision of our code of ethics on our web site.
135
Item 11. Executive Compensation
Incorporated herein by reference to our definitive proxy statement to be filed with the Securities and Exchange Commission within 120 days after the end of the fiscal year covered by this Form 10-K with respect to the 2015 Annual Meeting of Stockholders.
Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters |
Equity Compensation Plan Information
(a) | (b) | (c) | ||||||||
Plan Category | Number of securities to be issued upon exercise of outstanding options, warrants and rights (1) | Weighted-average exercise price of outstanding options, warrants and rights(2) | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column a) (3) | |||||||
Equity compensation plans approved by security holders | 8,740 | $ | 88.45 | 2,114,499 | ||||||
Equity compensation plans not approved by security holders | N/A | N/A | N/A | |||||||
Total | 8,740 | $ | 88.45 | 2,114,499 | ||||||
(1) This column does not include 676,366 shares that may be issued pursuant to unvested restricted stock and performance share awards.
(2) The weighted average exercise price excludes stock rights awards, which we sometimes refer to as unvested restricted stock.
(3) The Regency Centers Corporation 2011 Omnibus Incentive Plan, (“Omnibus Plan”), as approved by stockholders at our 2011 annual meeting, provides that an aggregate maximum of 4.1 million shares of our common stock are reserved for issuance under the Omnibus Plan.
Information about security ownership is incorporated herein by reference to our definitive proxy statement to be filed with the Securities and Exchange Commission within 120 days after the end of the fiscal year covered by this Form 10-K with respect to the 2015 Annual Meeting of Stockholders.
Item 13. Certain Relationships and Related Transactions, and Director Independence
Incorporated herein by reference to our definitive proxy statement to be filed with the Securities and Exchange Commission within 120 days after the end of the fiscal year covered by this Form 10-K with respect to the 2015 Annual Meeting of Stockholders.
Item 14. Principal Accountant Fees and Services
Incorporated herein by reference to our definitive proxy statement to be filed with the Securities and Exchange Commission within 120 days after the end of the fiscal year covered by this Form 10-K with respect to the 2015 Annual Meeting of Stockholders.
136
PART IV
Item 15. Exhibits and Financial Statement Schedules
(a) Financial Statements and Financial Statement Schedules:
Regency Centers Corporation and Regency Centers, L.P. 2014 financial statements and financial statement schedule, together with the reports of KPMG LLP are listed on the index immediately preceding the financial statements in Item 8, Consolidated Financial Statements and Supplemental Data.
(b) Exhibits:
In reviewing the agreements included as exhibits to this report, please remember they are included to provide you with information regarding their terms and are not intended to provide any other factual or disclosure information about the Company, its subsidiaries or other parties to the agreements. The Agreements contain representations and warranties by each of the parties to the applicable agreement. These representations and warranties have been made solely for the benefit of the other parties to the applicable agreement and:
• | should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate; |
• | have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement; |
• | may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and |
• | were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments. |
Accordingly, these representations and warranties may not describe the actual state of affairs as of the date they were made or at any other time. We acknowledge that, notwithstanding the inclusion of the foregoing cautionary statements, we are responsible for considering whether additional specific disclosures of material information regarding material contractual provisions are required to make the statements in this report not misleading. Additional information about the Company may be found elsewhere in this report and the Company's other public files, which are available without charge through the SEC's website at http://www.sec.gov.
Unless otherwise indicated below, the Commission file number to the exhibit is No. 001-12298.
1. Underwriting Agreement
(a) | Equity Distribution Agreement (the “Wells Agreement”) among the Company, Regency Centers, L.P. and Wells Fargo Securities, LLC dated August 10, 2012 (incorporated by reference to Exhibit 1.1 to the Company's report on Form 8-K filed on August 10, 2012). |
(i) | Amendment No. 1 to Equity Distribution Agreement (the "Wells Amendment") among the Company, Regency Centers, L.P. and Wells Fargo Securities, LLC dated August 6, 2013 (incorporated by reference to Exhibit 1.2 to the Company's report on Form 8-K filed on August 6, 2013). |
(ii) | Amendment No. 2 to Equity Distribution Agreement (the "Wells Amendment") among the Company, Regency Centers, L.P. and Wells Fargo Securities, LLC dated March 4, 2014 (incorporated by reference to Exhibit 1.1 to the Company's report on Form 8-K filed on March 4, 2014). |
The Equity Distribution Agreements listed below are substantially identical in all material respects to the Wells Agreement, as amended by the Wells Amendment, except for the identities of the parties, and have not been filed as exhibits to the Company's 1934 Act reports pursuant to Instruction 2 to Item 601 of Regulation S-K:
(ii) | Equity Distribution Agreement among the Company, Regency Centers, L.P. and Merrill Lynch, Pierce, Fenner & Smith Incorporated dated August 10, 2012, as amended by Amendment No. 1 to Equity Distribution Agreement among the Company, Regency Centers, L.P. and Merrill Lynch, Pierce, Fenner & Smith Incorporated dated August 6, 2013; and |
137
(iii) | Equity Distribution Agreement among the Company, Regency Centers, L.P. and J.P. Morgan Securities LLC dated August 10, 2012, as amended by Amendment No. 1 to Equity Distribution Agreement among the Company, Regency Centers, L.P. and J.P. Morgan Securities LLC dated August 6, 2013. |
(b) | Equity Distribution Agreement (the “Jefferies Agreement”) among the Company, Regency Centers, L.P. and Jefferies LLC dated August 6, 2013 (incorporated by reference to Exhibit 1.1 to the Company's report on Form 8-K filed on August 6, 2013). |
The Equity Distribution Agreement listed below is substantially identical in all material respects to the Jefferies Agreement except for the identities of the parties, and has not been filed as an exhibit to the Company's 1934 Act reports pursuant to Instruction 2 to Item 601 of Regulation S-K:
(i) | Equity Distribution Agreement among the Company, Regency Centers, L.P. and RBC Capital Markets, LLC dated August 6, 2013. |
(c) | Underwriting Agreement dated as of January 14, 2015 among Regency Centers Corporation, the Forward Counterparty named therein, the Forward Seller named therein and Wells Fargo Securities, LLC, as Underwriter and as representatives of other underwriters listed therein (incorporated by reference to Exhibit 1.1 to the Company’s report on Form 8-K filed January 16, 2015). |
3. Articles of Incorporation and Bylaws
(a) | Restated Articles of Incorporation of Regency Centers Corporation (incorporated by reference to Exhibit 3.1 to the Company's Form 8-K filed on June 5, 2013). |
(b) | Amended and Restated Bylaws of Regency Centers Corporation (incorporated by reference to Exhibit 3.2(b) to the Company's Form 8-K filed on November 7, 2008). |
(c) | Fourth Amended and Restated Certificate of Limited Partnership of Regency Centers, L.P. (incorporated by reference to Exhibit 3(a) to Regency Centers, L.P.'s Form 10-K filed on March 17, 2009). |
(d) | Fifth Amended and Restated Agreement of Limited Partnership of Regency Centers, L.P., (incorporated by reference to Exhibit 3(d) to the Company's Form 10-K filed on February 19, 2014). |
4. Instruments Defining Rights of Security Holders
(a) | See Exhibits 3(a) and 3(b) for provisions of the Articles of Incorporation and Bylaws of the Company defining the rights of security holders. See Exhibits 3(c) and 3(d) for provisions of the Partnership Agreement of Regency Centers, L.P. defining rights of security holders. |
(b) | Indenture dated December 5, 2001 between Regency Centers, L.P., the guarantors named therein and First Union National Bank, as trustee (incorporated by reference to Exhibit 4.4 to Regency Centers, L.P.'s Form 8-K filed on December 10, 2001). |
(i) | First Supplemental Indenture dated as of June 5, 2007 among Regency Centers, L.P., the Company as guarantor and U.S. Bank National Association, as successor to Wachovia Bank, National Association (formerly known as First Union National Bank), as trustee (incorporated by reference to Exhibit 4.1 to Regency Centers, L.P.'s Form 8-K filed on June 5, 2007). |
(c) | Indenture dated July 18, 2005 between Regency Centers, L.P., the guarantors named therein and Wachovia Bank, National Bank, as trustee (incorporated by reference to Exhibit 4.1 to Regency Centers, L.P's registration statement on Form S-4 filed on August 5, 2005, No. 333-127274). |
10. Material Contracts (~ indicates management contract or compensatory plan)
~(a) | Regency Centers Corporation Long Term Omnibus Plan (incorporated by reference to Exhibit 10.9 to the Company's Form 10-Q filed on May 8, 2008). |
138
~(i) | Form of Stock Rights Award Agreement pursuant to the Company's Long Term Omnibus Plan (incorporated by reference to Exhibit 10(b) to the Company's Form 10-K filed on March 10, 2006). |
~(ii) | Form of 409A Amendment to Stock Rights Award Agreement (incorporated by reference to Exhibit 10(b)(i) to the Company's Form 10-K filed on March on 17, 2009). |
~(iii) | Form of Nonqualified Stock Option Agreement pursuant to the Company's Long Term Omnibus Plan (incorporated by reference to Exhibit 10(c) to the Company's Form 10-K filed on March 10, 2006). |
~(iv) | Form of 409A Amendment to Stock Option Agreement (incorporated by reference to Exhibit 10(c)(i) to the Company's Form 10-K filed on March 17, 2009). |
~(v) | Amended and Restated Deferred Compensation Plan dated May 6, 2003 (incorporated by reference to Exhibit 10(k) to the Company's Form 10-K filed on March 12, 2004). |
~(vi) | Regency Centers Corporation 2005 Deferred Compensation Plan (incorporated by reference to Exhibit 10(s) to the Company's Form 8-K filed on December 21, 2004). |
~(vii) | First Amendment to Regency Centers Corporation 2005 Deferred Compensation Plan dated December 2005 (incorporated by reference to Exhibit 10(q)(i) to the Company's Form 10-K filed on March 10, 2006). |
~(viii) | Second Amendment to the Regency Centers Corporation Amended and Restated Deferred Compensation Plan (incorporated by reference to Exhibit 10.2 to the Company's Form 8-K filed on June 13, 2011). |
~(ix) | Third Amendment to the Regency Centers Corporation 2005 Deferred Compensation Plan (incorporated by reference to Exhibit 10.1 to the Company's Form 8-K filed on June 13, 2011). |
~(b) | Regency Centers Corporation 2011 Omnibus Plan (incorporated by reference to Annex A to the Company's 2011 Annual Meeting Proxy Statement filed on March 24, 2011). |
~(c) | Form of Director/Officer Indemnification Agreement (filed as an Exhibit to Pre-effective Amendment No. 2 to the Company's registration statement on Form S-11 filed on October 5, 1993 (33-67258), and incorporated by reference). |
~(d) | Form of Amended and Restated Severance and Change of Control Agreement dated as of January 1, 2014 by and between the Company and Martin E. Stein, Jr. (incorporated by reference to Exhibit 10.1 of the Company's Form 8-K filed on December 24, 2013). |
~(e) | Form of Amended and Restated Severance and Change of Control Agreement dated as of January 1, 2014 by and between the Company and Brian M. Smith (incorporated by reference to Exhibit 10.2 of the Company's Form 8-K filed on December 24, 2013). |
~(f) | Form of Amended and Restated Severance and Change of Control Agreement dated as of January 1, 2014 by and between the Company and Lisa Palmer (incorporated by reference to Exhibit 10.3 of the Company's Form 8-K filed on December 24, 2013). |
~(g) | Form of Amended and Restated Severance and Change of Control Agreement dated as of January 1, 2014 by and between the Company and Dan M. Chandler, III (incorporated by reference to Exhibit 10.4 of the Company's Form 8-K filed on December 24, 2013). |
~(h) | Form of Amended and Restated Severance and Change of Control Agreement dated as of January 1, 2014 by and between the Company and John S. Delatour (incorporated by reference to Exhibit 10.5 of the Company's Form 8-K filed on December 24, 2013). |
139
~(i) | Form of Amended and Restated Severance and Change of Control Agreement dated as of January 1, 2014 by and between the Company and James D. Thompson (incorporated by reference to Exhibit 10.6 of the Company's Form 8-K filed on December 24, 2013). |
(j) | Third Amended and Restated Credit Agreement dated as of September 7, 2011 by and among Regency Centers, , L.P., the Company, each of the financial institutions party thereto, and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on November 8, 2011). |
(i) | First Amendment to Third Amended and Restated Credit Agreement dated September 13, 2012 (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on November 9, 2012). |
(ii) | Second Amendment to Third Amended and Restated Credit Agreement dated June 27, 2014 (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on August 8, 2014). |
(k) | Term Loan Agreement dated as of November 17, 2011 by and among Regency Centers, L.P., the Company, each of the financial institutions party thereto and Wells Fargo Securities, LLC (incorporated by reference to Exhibit 10.1 to the Company's Form 10-K filed on February 29, 2012). |
(i) | First Amendment to Term Loan Agreement dated as of June 19, 2012 (incorporated by reference to Exhibit 10(h)(i) to the Company's Form 10-K filed on March 1, 2013). |
(ii) | Second Amendment to Term Loan Agreement dated as of December 19, 2012 (incorporated by reference to Exhibit 10(h)(ii) to the Company's Form 10-K filed on March 1, 2013). |
(iii) | Third Amendment to Term Loan Agreement dated as of June 27, 2014 (incorporated by reference to Exhibit 10.2 to the Company's Form 10-Q filed on August 8, 2014). |
(l) | Second Amended and Restated Limited Liability Company Agreement of Macquarie CountryWide-Regency II, LLC dated as of July 31, 2009 by and among Global Retail Investors, LLC, Regency Centers, L.P. and Macquarie CountryWide (US) No. 2 LLC (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on November 6, 2009). |
(i) | Amendment No. 1 to Second Amended and Restate Limited Liability Company Agreement of GRI-Regency, LLC (formerly Macquarie CountryWide-Regency II, LLC) (incorporated by reference to Exhibit 10.(h)(i) to the Company’s Form 10-K filed March 1, 2011). |
(m) | Forward Sale Agreement dated as of January 14, 2015 among Regency Centers Corporation and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 to the Company’s report on Form 8-K filed January 16, 2015). |
(n) | Forward Sale Agreement dated as of January 15, 2015 among Regency Centers Corporation and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.2 to the Company’s report on Form 8-K filed on January 16, 2015). |
12. Computation of ratios
12.1 Computation of Ratio of Earnings to Fixed Charges and Ratio of Combined Fixed Charges and Preference Dividends to Earnings
21. Subsidiaries of Regency Centers Corporation
23. Consents of Independent Accountants
23.1 Consent of KPMG LLP for Regency Centers Corporation.
23.2 Consent of KPMG LLP for Regency Centers, L.P.
140
31. Rule 13a-14(a)/15d-14(a) Certifications.
31.1 Rule 13a-14 Certification of Chief Executive Officer for Regency Centers Corporation.
31.2 Rule 13a-14 Certification of Chief Financial Officer for Regency Centers Corporation.
31.3 Rule 13a-14 Certification of Chief Executive Officer for Regency Centers, L.P.
31.4 Rule 13a-14 Certification of Chief Financial Officer for Regency Centers, L.P.
32. Section 1350 Certifications.
The certifications in this exhibit 32 are being furnished solely to accompany this report pursuant to 18 U.S.C. § 1350, and are not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and are not to be incorporated by reference into any of the Company's filings, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
32.1 | 18 U.S.C. § 1350 Certification of Chief Executive Officer for Regency Centers Corporation. |
32.2 | 18 U.S.C. § 1350 Certification of Chief Financial Officer for Regency Centers Corporation. |
32.3 18 U.S.C. § 1350 Certification of Chief Executive Officer for Regency Centers, L.P.
32.4 18 U.S.C. § 1350 Certification of Chief Financial Officer for Regency Centers, L.P.
101. Interactive Data Files
101.INS+ XBRL Instance Document
101.SCH+ XBRL Taxonomy Extension Schema Document
101.CAL+ XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF+ XBRL Taxonomy Definition Linkbase Document
101.LAB+ XBRL Taxonomy Extension Label Linkbase Document
101.PRE+ XBRL Taxonomy Extension Presentation Linkbase Document
__________________________
+ Submitted electronically with this Annual Report
141
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
February 20, 2015 | REGENCY CENTERS CORPORATION | |
By: | /s/ Martin E. Stein, Jr. Martin E. Stein. Jr., Chairman of the Board and Chief Executive Officer | |
February 20, 2015 | REGENCY CENTERS, L.P. | |
By: | Regency Centers Corporation, General Partner | |
By: | /s/ Martin E. Stein, Jr. Martin E. Stein. Jr., Chairman of the Board and Chief Executive Officer | |
142
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
February 20, 2015 | /s/ Martin E. Stein, Jr. Martin E. Stein. Jr., Chairman of the Board and Chief Executive Officer | |
February 20, 2015 | /s/ Brian M. Smith Brian M. Smith, President, Chief Operating Officer and Director | |
February 20, 2015 | /s/ Lisa Palmer Lisa Palmer, Executive Vice President and Chief Financial Officer (Principal Financial Officer) | |
February 20, 2015 | /s/ J. Christian Leavitt J. Christian Leavitt, Senior Vice President and Treasurer (Principal Accounting Officer) | |
February 20, 2015 | /s/ Raymond L. Bank Raymond L. Bank, Director | |
February 20, 2015 | /s/ Bryce Blair Bryce Blair, Director | |
February 20, 2015 | /s/ C. Ronald Blankenship C. Ronald Blankenship, Director | |
February 20, 2015 | /s/ A.R. Carpenter A.R. Carpenter, Director | |
February 20, 2015 | /s/ J. Dix Druce J. Dix Druce, Director | |
February 20, 2015 | /s/ Mary Lou Fiala Mary Lou Fiala, Director | |
February 20, 2015 | /s/ David P. O'Connor David P. O'Connor, Director | |
February 20, 2015 | /s/ Douglas S. Luke Douglas S. Luke, Director | |
February 20, 2015 | /s/ John C. Schweitzer John C. Schweitzer, Director | |
February 20, 2015 | /s/ Thomas G. Wattles Thomas G. Wattles, Director | |
143
Exhibit 12.1
Regency Centers Corporation and Regency Centers, L.P.
Computation of Ratio of Earnings to Fixed Charges
(in thousands)
Year Ended December 31, | |||||||||||||||
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||
Fixed Charge Coverage Ratio: | |||||||||||||||
Add: pre-tax income from continuing operations before adjustment for income or loss from equity investees and noncontrolling interests in consolidated subsidiaries | $ | 158,823 | 54,282 | 37,354 | 32,560 | 9,029 | |||||||||
Add: fixed charges | 120,963 | 119,264 | 120,534 | 133,973 | 138,885 | ||||||||||
Add: distributed income of equity investees | 42,767 | 45,377 | 44,809 | 43,361 | 41,054 | ||||||||||
Subtract: capitalized interest | (7,142 | ) | (6,078 | ) | (3,686 | ) | (1,480 | ) | (5,099 | ) | |||||
Subtract: preference security dividend requirements of consolidated subsidiaries | — | — | (404 | ) | (3,725 | ) | (3,725 | ) | |||||||
Subtract: noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges | (471 | ) | (323 | ) | (112 | ) | (55 | ) | (66 | ) | |||||
Total earnings | $ | 314,940 | 212,522 | 198,495 | 204,634 | 180,078 | |||||||||
Fixed Charges: | |||||||||||||||
Interest expensed and capitalized | $ | 116,067 | 113,799 | 114,198 | 124,707 | 129,837 | |||||||||
Amortized premiums, discounts and capitalized expenses related to indebtedness | 1,776 | 2,887 | 3,292 | 2,860 | 2,957 | ||||||||||
Estimate of the interest within rental expense | 3,120 | 2,577 | 2,639 | 2,680 | 2,366 | ||||||||||
Preference security dividend requirements of consolidated subsidiaries | — | — | 404 | 3,725 | 3,725 | ||||||||||
Total fixed charges | $ | 120,963 | 119,263 | 120,533 | 133,972 | 138,885 | |||||||||
Ratio of earnings to fixed charges | 2.6 | 1.8 | 1.6 | 1.5 | 1.3 | ||||||||||
1
Regency Centers Corporation and Regency Centers, L.P.
Computation of Ratio of Combined Fixed Charges and Preference Dividends to Earnings
(in thousands)
Year Ended December 31, | |||||||||||||||
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||
Combined Fixed Charges and Preference Dividends Coverage Ratio: | |||||||||||||||
Add: pre-tax income from continuing operations before adjustment for income or loss from equity investees and noncontrolling interests in consolidated subsidiaries | $ | 158,823 | 54,282 | 37,354 | 32,560 | 9,029 | |||||||||
Add: fixed charges | 142,025 | 140,325 | 143,787 | 153,647 | 158,560 | ||||||||||
Add: distributed income of equity investees | 42,767 | 45,377 | 44,809 | 43,361 | 41,054 | ||||||||||
Subtract: capitalized interest | (7,142 | ) | (6,078 | ) | (3,686 | ) | (1,480 | ) | (5,099 | ) | |||||
Subtract: preference dividends | (21,062 | ) | (21,062 | ) | (23,658 | ) | (23,400 | ) | (23,400 | ) | |||||
Subtract: noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges | (471 | ) | (323 | ) | (112 | ) | (55 | ) | (66 | ) | |||||
Earnings | $ | 314,940 | 212,521 | 198,494 | 204,633 | 180,078 | |||||||||
Fixed Charges and Preference Dividend Data: | |||||||||||||||
Interest expensed and capitalized | $ | 116,067 | 113,799 | 114,198 | 124,707 | 129,837 | |||||||||
Amortized premiums, discounts and capitalized expenses related to indebtedness | 1,776 | 2,887 | 3,292 | 2,860 | 2,957 | ||||||||||
Estimate of the interest within rental expense | 3,120 | 2,577 | 2,639 | 2,680 | 2,366 | ||||||||||
Preference dividends | 21,062 | 21,062 | 23,658 | 23,400 | 23,400 | ||||||||||
Total fixed charges and preference dividends | $ | 142,025 | 140,325 | 143,787 | 153,647 | 158,560 | |||||||||
Ratio of combined fixed charges and preference dividends to earnings | 2.2 | 1.5 | 1.4 | 1.3 | 1.1 | ||||||||||
2
REGENCY CENTERS CORPORATION
Subsidiaries
Entity | Jurisdiction | Owner(s) | Nature of Interest(1) | % of Ownership |
Regency Centers, L.P. | Delaware | Regency Centers Corporation Outside Investors | General Partner Limited Partners | 99.0% 1.0% |
MCW RC III Hilltop Village Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW RC III Hilltop Village, LLC | Delaware | MCW RC III Hilltop Village Member, LLC | Member | 100% |
MCW-RD Brentwood Plaza, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW-RD Bridgeton, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW-RD Dardenne Crossing, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW-RD Kirkwood Commons Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCW-RD Kirkwood Commons, LLC | Delaware | MCW-RD Kirkwood Commons Member, LLC | Member | 100% |
RC FL-Anastasia, LLC (fka MCW-RC FL-Anastasia, LLC) | Delaware | Regency Centers, L.P. | Member | 100% |
RC-FL King’s Crossing, LLC (fka MCW-RC FL-King’s, LLC and fka MCW-RC Florida, LLC) | Delaware | Regency Centers, L.P. | Member | 100% |
RC FL-Shoppes at 104, LLC (fka MCW-RC FL-Shoppes at 104, LLC) | Delaware | Regency Centers, L.P. | Member | 100% |
RC GA-Howell Mill, LLC (fka MCW-RC GA-Howell Mill Village, LLC) | Delaware | Regency Centers, LLC | Member | 100% |
MCD-RC CA-Amerige, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCD-RC El Cerrito Holdings, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
MCD-RC CA-El Cerrito, LLC | Delaware | MCD-RC El Cerrito Holdings, LLC | Member | 100% |
REG8 Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
REG8 Tassajara Crossing, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Plaza Hermosa, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Sequoia Station, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Mockingbird Commons, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Sterling Ridge, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Prestonbrook Crossing, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Wellington, LLC | Delaware | REG8 Member, LLC | Member | 100% |
REG8 Berkshire Commons, LLC | Delaware | REG8 Member, LLC | Member | 100% |
FL-Corkscrew Village Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
FL-Corkscrew Village, LLC | Delaware | FL-Corkscrew Village Member, LLC | Member | 100% |
FL-Naples Walk Shopping Center Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
FL-Naples Walk Shopping Center, LLC | Delaware | FL-Naples Walk Shopping Center Member, LLC | Member | 100% |
1
REGENCY CENTERS CORPORATION
Subsidiaries
Entity | Jurisdiction | Owner(s) | Nature of Interest(1) | % of Ownership |
FL-Northgate Square Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
FL-Northgate Square, LLC | Delaware | FL-Northgate Square Member, LLC | Member | 100% |
FL-Westchase Center Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
FL-Westchase Center, LLC | Delaware | FL-Westchase Center Member, LLC | Member | 100% |
19330 Hawthorne, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
1C Tustin Legacy, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
60617 Balboa Mesa, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
4S Regency Partners, LLC | Delaware | Regency Centers, L.P. 4S Ranch Company 1700, L.P. | Member Member | 80% 20% |
Alba Village Regency, LLC | Delaware | Regency Centers, L.P. Northgate Center Phase I, LLC | Member Member | Varies |
Bammel North Houston Center, Ltd. | Texas | Regency Centers, L.P. HEB Grocery Company, LP | General Partner Limited Partner | Varies |
Bartram Park Center, LLC | Delaware | Regency Centers, L.P. Real Sub, LLC | Managing Member Member | Varies |
Belleview Square, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Belmont Chase, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Bridges Insurance Company | South Carolina | Regency Centers, L.P. | Shareholder | 100% |
Buckwalter Bluffton, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Caligo Crossing, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
CityLine-REG, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Clayton Valley Shopping Center, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Colonnade Regency, L.P. | Delaware | Regency NC GP, LLC Regency Centers, L.P. | General Partner Limited Partner | 1% 99% |
Conroe/White Oak Marketplace, Ltd. | Texas | Regency Centers, L.P. HEB Grocery Co., L.P. | General Partner Limited Partner | Varies |
Corvallis Market Center, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
CPGPI Regency Erwin, LLC | Delaware | Regency Centers, L.P. CPGPI Erwin Retail, LLC | Managing Member Member | Varies |
Deer Springs Town Center, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
East Towne Center, LLC | Delaware | Regency Centers, L.P. Lake McLeod, LLC | Managing Member Member | Varies |
Fairfax Regency, LLC | Delaware | Regency Centers, L.P. J. Donegan Company | Managing Member Member | Varies |
Fairhope, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Fellsway Associates Holdings Company, LLC | Delaware | Regency Centers, L.P. Charter Fellsway, LLC Charter Fellsway Group, LLC | Member Member Member | 75% 24% 1% |
Fellsway Associates, LLC | Delaware | Fellsway Associates Holdings Company, LLC | Member | 100% |
Fellsway Property, LLC | Delaware | Fellsway Associates Holdings Company, LLC | Member | 100% |
Fontainebleau Square, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Fortuna Regency Phase II, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
2
REGENCY CENTERS CORPORATION
Subsidiaries
Entity | Jurisdiction | Owner(s) | Nature of Interest(1) | % of Ownership |
FV Commons, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Gateway 101, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Gateway Azco GP, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Gateway Azco LP, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
AZCO Partners | Pennsylvania | Gateway Azco Partners GP, LLC Gateway Azco LP, LLC | General Partner Limited Partner | 1% 99% |
Gateway Azco Manager, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Glen Oak Glenview, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Glenview-REG, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Grand Ridge Plaza I, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Grand Ridge Plaza II, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Hibernia North, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Hickory Creek Plaza, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Hoadly Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Holly Park Property, LLC | Delaware | Regency Centers, L.P. Purser HP, LLC | Managing Member Member | 99.273% .0727% |
Indian Springs GP, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Indian Springs at Woodlands, Ltd. | Texas | Indian Springs GP, LLC Regency Centers, L.P. | General Partner Limited Partner | 0.1% 99.9% |
Indio Jackson, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Kent Place Regency, LLC | Delaware | Regency Centers, L.P. Kent Place Investors, LLC | Managing Member Member | Varies |
La Floresta Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Lee Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Lonestar Investment Holdings, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
The Marketplace at Briargate, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Menifee Marketplace, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Murfreesboro North, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
NSHE Winnebago, LLC | Arizona | Regency Centers, L.P. | Member | 100% |
NTC-REG, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
New Smyrna Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
New Windsor Marketplace, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Northlake Village Shopping Center, LLC | Florida | Regency Centers, L.P. | Member | 100% |
Oakshade Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Ocala Retail Partners, LLC | Delaware | Regency Centers, L.P. Real Sub, LLC | Member Member | 50% 50% |
Otay Mesa Crossing, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Parmer Tech Ridge, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Parmer Tech Ridge Parcel 2, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Centers Acquisitions, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Centers Advisors, LLC | Florida | Regency Centers, L.P. | Member | 100% |
RC Georgia Holdings, LLC | Georgia | Regency Centers, L.P. | Member | 100% |
3
REGENCY CENTERS CORPORATION
Subsidiaries
Entity | Jurisdiction | Owner(s) | Nature of Interest(1) | % of Ownership |
Red Bank Village, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Alliance Santa Rosa | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Centers Georgia, L.P. | Georgia | RC Georgia Holdings, LLC Regency Centers, L.P. | General Partner Limited Partner | 1% 99% |
Regency Blue Ash, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Cahan Clovis, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Marinita-LaQuinta, LLC | Delaware | Regency Centers, L.P. Marinita Development Co. | Managing Member Member | Interests Vary |
Regency NC GP, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Opitz, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency-Kleban Properties, LLC | Delaware | Regency Centers, L.P. Brick Walk Associates, LLC Pine Tree Ventures, LLC Bright Star, LLC 1261 Post Road Associates, LLC Kleban Holding Company, LLC Kleban Holding Company II, LLC Kleban Fairfield, LLC Alida Kleban Holding Company, LLC Sun Realty Associates, LLC Kleban Development Company FBW, LLC | Member Member Member Member Member Member Member Member Member Member Member Member | 80.0000% 5.1676% 1.1789% 0.9871% 1.3768% 2.6451% 0.7769% 1.1790% 0.8306% 3.9009% 0.4598% 1.4973% |
R-K Brick Walk I, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Brick Walk II, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Brick Walk III, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Brick Walk IV, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Brick Walk V, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Fairfield I, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Fairfield IV, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Fairfield V, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Black Rock I, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Black Rock II, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
R-K Black Rock III, LLC | Delaware | Regency-Kleban Properties, LLC | Member | 100% |
Regency Petaluma, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Remediation, LLC | Florida | Regency Centers, L.P. | Member | 100% |
Regency Village at Dublin, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Woodlands/Kuykendahl Retail, Ltd. | Texas | Regency Centers, L.P. | General Partner | 100% |
Sandy Springs Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
SEPR Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
4
REGENCY CENTERS CORPORATION
Subsidiaries
Entity | Jurisdiction | Owner(s) | Nature of Interest(1) | % of Ownership |
Shops at Saugus, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Shops at Mira Vista Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Shoppes on Riverside Jax, LLC | Delaware | Regency Centers, L.P. Fuqua Development Jacksonville, LLC | Member Member | Interests Vary |
Signature Plaza, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Southpark Cinco Ranch, LLC | Delaware | Regency Centers, L.P. Southpark HRC, LLC | Managing Member Member | Varies |
Spring Hill Town Center, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
T&R New Albany Development Company, LLC | Ohio | Regency Centers, L.P. Topvalco | Managing Member Member | 50% 50% |
Twin City Plaza Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Twin City Plaza, LLC | Delaware | Twin City Plaza Member, LLC | Member | 100% |
Uptown Member, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Uptown District Regency, LLC | Delaware | Uptown Member, LLC | Member | 100% |
Wadsworth, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
DJB No. 23, L.P. | Texas | Wadsworth, LLC Regency Centers, L.P. | General Partner Limited Partner | 1% 99% |
WFC-Purnell, L.P. | Delaware | Regency NC GP, LLC Regency Centers, L.P. | General Partner Limited Partner | 1% 99% |
Walton Town Center, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Waterside Marketplace, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Willow Festival Regency, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Willow Oaks Crossing, LLC | Delaware | Regency Centers, L.P. | Member | 100% |
Regency Realty Group, Inc. | Florida | Regency Centers, L.P. | Common Stock | 100% |
1488-2978 SC GP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
1488-2978 SC, L.P. | Texas | 1488-2978 SC GP, LLC Regency Realty Group, Inc. | General Partner Limited Partner | 1% 99% |
Accokeek Regency South, LLC | Delaware | Regency Realty Group, Inc. Accokeek South, LLC | Managing Member Member | Interests Vary |
Alameda Bridgeside Shopping Center, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Bordeaux Development, LLC | Florida | Regency Realty Group, Inc. | Member | 100% |
The Center at Slatten Ranch, LLC | Delaware | Regency Realty Group, Inc. Slatten Ranch Partners, L.P. | Member | Varies |
Centerplace of Greeley III, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Culpeper Regency, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Dixon, LLC | Florida | Regency Realty Group, Inc. | Member | 100% |
East San Marco, LLC | Florida | Regency Realty Group, Inc. | Member | 100% |
Edmunson Orange Corp. | Tennessee | Regency Realty Group, Inc. | Common Stock | 100% |
VP101, LLC | Delaware | Edmunson Orange Corp. | Member | 100% |
Hanover Northampton GP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Hanover Northampton LP Holding, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Hanover Northampton Partner, LP | Delaware | Hanover Northampton LP Holding, LLC Regency Realty Group, Inc. | General Partner Limited Partner | 0% 100% |
5
REGENCY CENTERS CORPORATION
Subsidiaries
Entity | Jurisdiction | Owner(s) | Nature of Interest(1) | % of Ownership |
Hanover Northampton Retail, LP | Delaware | Hanover Northampton GP, LLC Hanover Northampton Partner, LP | General Partner Limited Partner | .5% 99.5% |
Kulpsville Village Center LP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Kulpsville Village Center, LP | Delaware | Kulpsville Village Center LP, LLC RRG Pennsylvania GP, LLC | General Partner Limited Partner | .5% 99.5% |
Lake Grove Commons Solar, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Lonestar Retail, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Loveland Shopping Center, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Lower Nazareth LP Holding, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Lower Nazareth Partner, LP | Delaware | Regency Realty Group, Inc. Lower Nazareth LP Holding, LLC | Limited Partner General Partner | 100% 0% |
Lower Nazareth GP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Lower Nazareth Commons, LP | Delaware | Lower Nazareth GP, LLC Lower Nazareth Partner, LP | General Partner Limited Partner | .5% 99.5% |
Lower Nazareth II LP Holding, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Lower Nazareth II Partner, LP | Delaware | Lower Nazareth II LP Holding, LLC Regency Realty Group, Inc. | General Partner Limited Partner | 0% 100% |
Lower Nazareth II GP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Lower Nazareth Commons II, LP | Delaware | Lower Nazareth II GP, LLC Lower Nazareth II Partner, LP | General Partner Limited Partner | .5% 99.5% |
Luther Properties, Inc. | Tennessee | Regency Realty Group, Inc. | Common Stock | 100% |
Marietta Outparcel, Inc. | Georgia | Regency Realty Group, Inc. | Common Stock | 100% |
Middle Creek Commons, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
NorthGate Regency, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Paso Golden Hill, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
RB Airport Crossing, LLC | Delaware | Regency Realty Group, Inc. Airport 6, LLC | Managing Member Member | Interests Vary |
RB Augusta, LLC | Delaware | Regency Realty Group, Inc. P-6, LLC | Managing Member Member | Interests Vary |
RB Schererville Crossings, LLC | Delaware | Regency Realty Group, Inc. WH41, LLC | Managing Member Member | Interests Vary |
RB Schererville 101, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 102, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 103, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 104, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 105, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 106, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RB Schererville 107, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
Schererville GRG, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
LQR1, LLC | Indiana | RB Schererville Crossings, LLC | Member | 100% |
RRG Mineral Holdings, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
RRG Net, LLC | Florida | Regency Realty Group, Inc. | Member | 100% |
6
REGENCY CENTERS CORPORATION
Subsidiaries
Entity | Jurisdiction | Owner(s) | Nature of Interest(1) | % of Ownership |
Regency Realty Group-NE, Inc. | Florida | Regency Realty Group, Inc. | Common Stock | 100% |
Regency Solar, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
SS Harbour GP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
SS Harbour, L.P. | Texas | SS Harbour GP, LLC Regency Realty Group, Inc. | General Partner Limited Partner | 1% 99% |
Seminole Shoppes, LLC | Delaware | Regency Reatly Group, Inc. M&P Shopping Centers | Managing Member Member | 50% 50% |
Shops at Highland Village GP, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Shops at Highland Village Development, Ltd. | Texas | Shops at Highland Village GP, LLC Regency Realty Group, Inc. | General Partner Limited Partner | 1% 99% |
Shops at Quail Creek, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Slausen Central, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
State Street Crossing, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Stonewall Regency, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
Summerville-Orangeburg, LLC | Delaware | Regency Realty Group, Inc. | Member | 100% |
RRG Pennsylvania GP, Inc. | Florida | Regency Realty Group, Inc. | Common Stock | 100% |
Swatara Marketplace LP | Delaware | RRG Pennsylvania GP, Inc. Regency Realty Group, Inc. | General Partner Limited Partner | .5% 99.5% |
Tysons Seven, LLC | Delaware | Regency Realty Group, Inc. JDC Tysons, LLC | Managing Member Member | Varies |
West End Properties, LLC | Florida | Regency Realty Group, Inc. | Member | 100% |
(1) Unless otherwise noted, the sole member of all single member limited liability companies is also the managing member or manager of the limited liability company.
7
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
The Board of Directors
Regency Centers Corporation:
We consent to the incorporation by reference in the registration statement (No. 333-930, No. 333-52089, No. 333-44724, No. 333-114567, No. 333-125858, and No. 333-125913) on Form S-3 and (No. 333-174535) on Form S-3ASR and (No. 333-24971, No. 333-55062, No. 333-125857, and No. 333-149872) on Form S-8 of Regency Centers Corporation and (No. 333-174535) on Form S-3ASR of Regency Centers, L.P. of our reports dated February 20, 2015, with respect to the consolidated balance sheets of Regency Centers Corporation as of December 31, 2014 and 2013, and the related consolidated statements of operations, comprehensive income, equity, and cash flows for each of the years in the three-year period ended December 31, 2014, and the related financial statement schedule, and the effectiveness of internal control over financial reporting as of December 31, 2014, which reports appear in the December 31, 2014 combined annual report on Form 10-K of Regency Centers Corporation and Regency Centers, L.P.
Our report dated February 20, 2015 refers to a change in the method of reporting discontinued operations in 2014.
/s/ KPMG LLP
February 20, 2015
Jacksonville, Florida
Certified Public Accountants
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
The Board of Directors of
Regency Centers Corporation,
the general partner of
Regency Centers, L.P.:
We consent to the incorporation by reference in the registration statement (No. 333-930, No. 333-52089, No. 333-44724, No. 333-114567, No. 333-125858, and No. 333-125913) on Form S-3 and (No. 333-174535) on Form S-3ASR and (No. 333-24971, No. 333-55062, No. 333-125857, and No. 333-149872) on Form S-8 of Regency Centers Corporation and (No. 333-174535) on Form S-3ASR of Regency Centers, L.P. of our reports dated February 20, 2015, with respect to the consolidated balance sheets of Regency Centers, L.P. as of December 31, 2014 and 2013, and the related consolidated statements of operations, comprehensive income, capital, and cash flows for each of the years in the three-year period ended December 31, 2014, and the related financial statement schedule, and the effectiveness of internal control over financial reporting as of December 31, 2014, which reports appear in the December 31, 2014 combined annual report on Form 10-K of Regency Centers Corporation and Regency Centers, L.P.
Our report dated February 20, 2015 refers to a change in the method of reporting discontinued operations in 2014.
/s/ KPMG LLP
February 20, 2015
Jacksonville, Florida
Certified Public Accountants
Exhibit 31.1
Certification of Chief Executive Officer
Pursuant to Section 302 of the Sarbanes-Oxley Act and Rule 13a-14(a)
or 15d-14(a) under the Securities Exchange Act of 1934
I, Martin E. Stein, Jr., certify that:
1. | I have reviewed this Annual Report on Form 10-K of Regency Centers Corporation (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: February 20, 2015
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer |
Exhibit 31.2
Certification of Chief Financial Officer
Pursuant to Section 302 of the Sarbanes-Oxley Act and Rule 13a-14(a)
or 15d-14(a) under the Securities Exchange Act of 1934
I, Lisa Palmer, certify that:
1. | I have reviewed this Annual Report on Form 10-K of Regency Centers Corporation (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: February 20, 2015
/s/ Lisa Palmer |
Lisa Palmer |
Chief Financial Officer |
Exhibit 31.3
Certification of Chief Executive Officer
Pursuant to Section 302 of the Sarbanes-Oxley Act and Rule 13a-14(a)
or 15d-14(a) under the Securities Exchange Act of 1934
I, Martin E. Stein, Jr., certify that:
1. | I have reviewed this Annual Report on Form 10-K of Regency Centers, L.P. (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: February 20, 2015
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer of Regency Centers Corporation, general partner of registrant |
Exhibit 31.4
Certification of Chief Financial Officer
Pursuant to Section 302 of the Sarbanes-Oxley Act and Rule 13a-14(a)
or 15d-14(a) under the Securities Exchange Act of 1934
I, Lisa Palmer, certify that:
1. | I have reviewed this Annual Report on Form 10-K of Regency Centers, L.P. (“registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: February 20, 2015
/s/ Lisa Palmer |
Lisa Palmer |
Chief Financial Officer of Regency Centers Corporation, general partner of registrant |
Exhibit 32.1
Written Statement of the Chief Executive Officer
Pursuant to 18 U.S.C. §1350
Solely for the purposes of complying with 18 U.S.C. §1350, I, the undersigned Chief Executive Officer of Regency Centers Corporation, hereby certify, based on my knowledge, that the Annual Report on Form 10-K of Regency Centers Corporation for the year ended December 31, 2014 (the “Report”) fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 and that information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Regency Centers Corporation.
Date: February 20, 2015
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer |
Exhibit 32.2
Written Statement of the Chief Financial Officer
Pursuant to 18 U.S.C. §1350
Solely for the purposes of complying with 18 U.S.C. §1350, I, the undersigned Chief Financial Officer of Regency Centers Corporation, hereby certify, based on my knowledge, that the Annual Report on Form 10-K of Regency Centers Corporation for the year ended December 31, 2014 (the “Report”) fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 and that information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Regency Centers Corporation.
Date: February 20, 2015
/s/ Lisa Palmer |
Lisa Palmer |
Chief Financial Officer |
Exhibit 32.3
Written Statement of the Chief Executive Officer
Pursuant to 18 U.S.C. §1350
Solely for the purposes of complying with 18 U.S.C. §1350, I, the undersigned Chief Executive Officer of Regency Centers, L.P., hereby certify, based on my knowledge, that the Annual Report on Form 10-K of Regency Centers, L.P. for the year ended December 31, 2014 (the “Report”) fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 and that information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Regency Centers, L.P.
Date: February 20, 2015
/s/ Martin E. Stein, Jr. |
Martin E. Stein, Jr. |
Chief Executive Officer of Regency Centers Corporation, general partner of registrant |
Exhibit 32.4
Written Statement of the Chief Financial Officer
Pursuant to 18 U.S.C. §1350
Solely for the purposes of complying with 18 U.S.C. §1350, I, the undersigned Chief Financial Officer of Regency Centers, L.P., hereby certify, based on my knowledge, that the Annual Report on Form 10-K of Regency Centers, L.P. for the year ended December 31, 2014 (the “Report”) fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 and that information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Regency Centers, L.P.
Date: February 20, 2015
/s/ Lisa Palmer |
Lisa Palmer |
Chief Financial Officer of Regency Centers Corporation, general partner of registrant |