UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) November 10, 2008
REGENCY CENTERS CORPORATION
(Exact name of registrant as specified in its charter)
Florida | 001-12298 | 59-3191743 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
One Independent Drive, Suite 114 Jacksonville, Florida |
32202 | |
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number including area code: (904)-598-7000
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230 .425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 | Disclosure of Results of Operations and Financial Condition |
On November 10, 2008 Regency issued an earnings release for the nine months ended September 30, 2008, which is attached as Exhibit 99.1.
On November 10, 2008 Regency posted on its website at www.regencycenters.com the supplemental information for the nine months ended September 30, 2008 which is attached as Exhibit 99.2.
On November 10, 2008 Regency posted on its website at www.regencycenters.com a balance sheet capacity - downside analysis as of September 30, 2008 which is attached as Exhibit 99.3.
Item 9.01 | Financial Statements and Exhibits |
(d) | Exhibits |
Exhibit 99.1 | Earnings release issued by Regency on November 10, 2008, for the nine months ended September 30, 2008. | |
Exhibit 99.2 | Supplemental information posted on its website on November 10, 2008, for the nine months ended September 30, 2008. | |
Exhibit 99.3 | Balance sheet capacity - downside analysis posted on its website on November 10, 2008, as of September 30, 2008. |
2
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
REGENCY CENTERS CORPORATION | ||||||
(registrant) | ||||||
Date: November 10, 2008 | By: | /s/ J. Christian Leavitt | ||||
J. Christian Leavitt, Senior Vice President, | ||||||
Finance and Principal Accounting Officer |
3
EXHIBIT 99.1
Regency Centers Corporation
Press Release
www.RegencyCenters.com |
CONTACT: LISA PALMER (904) 598-7636
|
REGENCY CENTERS REPORTS THIRD QUARTER RESULTS
Jacksonville, Fla. (November 10, 2008) Regency Centers Corporation announced today financial and operating results for the quarter and nine months ended September 30, 2008.
Funds From Operations (FFO) for the third quarter was $85.0 million, or $1.21 per diluted share, compared to $67.8 million and $0.97 per diluted share for the same period in 2007. For the nine months ended September 30, 2008, FFO was $214.4 million or $3.05 per diluted share, compared to $212.7 million or $3.04 per diluted share for the same period last year. Regency reports FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (NAREIT) as a supplemental earnings measure. The Company considers this a meaningful performance measurement in the Real Estate Investment Trust industry.
Net income for common stockholders for the quarter was $54.5 million, or $0.78 per diluted share, compared to $37.0 million and $0.53 per diluted share for the same period in 2007. Net income for the nine months ended September 30, 2008, was $113.1 million or $1.61 per diluted share, compared to $133.4 million and $1.92 per diluted share for the third quarter of 2007.
Portfolio Results
For the three months ended September 30, 2008, Regencys results for wholly-owned properties plus its pro-rata share of co-investment partnerships were as follows:
| Same store net operating income (NOI) growth: 2.3% (2.0% including 100% of co-investment partnerships) |
| Rental rate growth on a cash basis: 13.8% (13.3% including 100% of co-investment partnerships) |
| Leasing transactions: 441 new and renewal lease transactions for a total of 1.5 million square feet |
For the nine months ended September 30, 2008, Regencys results for wholly-owned properties and its pro-rata share of co-investment partnerships were as follows:
| Percent leased, operating properties only: 94.3% on a pro-rata basis (94.8% including 100% of co-investment partnerships) |
| Same store net operating income (NOI) growth: 2.5% (2.6% including 100% of co-investment partnerships) |
| Same store rental rate growth on a cash basis: 11.6% (11.6% including 100% of co-investment partnerships) |
| Leasing transactions: 1,331 new and renewal lease transactions for a total of 4.5 million square feet |
Acquisitions, Capital Recycling and Co-investment Partnerships
During the quarter the Regency-Oregon partnership purchased one property from a third party at a price of $28.5 million and a cap rate of 6.50%. Regencys share of the purchase price was $5.7 million. Regency also sold two operating properties, at a weighted average cap rate of 8.01% and a gross sales price of $24.9 million. Five completed developments were sold during the quarter: One to a third party for a gross sales price of $12.4 million and a cap rate of 7.41%; one to Regency Retail Partners, the open-end fund, for a gross sales price of $74.5 million and a cap rate of 6.83%; and three to the Regency-Oregon partnership for a gross sales price of $83.4 million and a weighted average cap rate of 7.14%. During the quarter the Company sold one outparcel at a gross sales price of $1.8 million.
Development
During the quarter, the Company stabilized two completed developments. The projects represent $14.8 million of net development costs and a weighted average stabilized NOI yield of 9.35%. The two centers average 97% leased. The Company also started two new development projects, Murietta Marketplace and Gateway 101, representing $98.0 million of estimated net costs after partner participation. The land for Murietta Marketplace was purchased by Regency in 2007. As of September 30, 2008, the Company had 48 projects under development for an estimated total net investment at completion of $1.1 billion and an expected return of 8.80% on net development costs after partner participation. The in-process developments are 69% funded and 78% leased and committed, including tenant-owned GLA.
Dividend
On November 5, 2008, Regency Centers Corporation Board of Directors declared a quarterly cash dividend of $0.725 per share, payable on December 3, 2008 to shareholders of record on November 19, 2008. The Board also declared a quarterly cash dividend of $0.46563 per share of Series 3 Preferred stock, payable on December 31, 2008 to shareholders of record on December 1, 2008; a quarterly cash dividend of $0.45313 per share of Series 4 Preferred stock, payable on December 31, 2008 to shareholders of record on December 1, 2008; and a quarterly cash dividend of $0.41875 on the Series 5 Preferred stock, payable on December 31, 2008 to shareholders of record on December 1, 2008.
Earnings Guidance
Regencys 2008 FFO per share is expected to be in the range of $3.90 to $4.35. The previous 2008 FFO per share guidance range of $4.54 to $4.66 included expected transaction profits of $63 million to $78 million. The new guidance range assumes transaction profits between $25 million and $57 million. The drivers behind this wide range include estimated promote income of either zero or $15 to $17 million and fourth quarter profits from the sale of developments. The estimated $15 to $17 million promote is based on cap rates from preliminary appraisals in the range of 7.25% to 7.75%. Previous guidance assumed promote income of $21 to $23 million and assumed cap rates of 6.5% to 6.75%. There is a risk that the promote income could be zero if the Regency-Oregon partnerships portfolio performance does not exceed the National Council of Real Estate Investment Fiduciaries (NCREIF) property index. The property index measures rates of return (income and appreciation/depreciation) for institutionally-held real estate investments. There is concern that the NCREIF index may not fully reflect unrealized depreciation, as other participants may not be required to go through a year-end appraisal process.
In addition to the promote income, expected transaction profits will be impacted by the number of transactions that close in 2008; the net gains from these sales could range from zero to $15 million. The revised guidance range also assumes lower projected leasing commission income from co-investment partnerships and an increase in expensed overhead as an impact of reduced 2008 development starts.
Conference Call
In conjunction with Regencys third quarter results, you are invited to listen to its conference call that will be broadcast live over the internet on Tuesday, November 11 at 10:00 a.m. EST on the Companys web site www.RegencyCenters.com. If you are unable to participate during the live webcast, the call will also be archived on the web site.
The Company has published additional forward-looking statements in its third quarter 2008 supplemental information package that may help investors estimate earnings for 2008. A copy of the Companys third quarter 2008 supplemental information will be available on the Companys web site at www.RegencyCenters.com or by written request to Diane Ortolano, Investor Relations, Regency Centers Corporation, One Independent Drive, Suite 114, Jacksonville, Florida, 32202. The supplemental information package contains more detailed financial and property results including financial statements, an outstanding debt summary, acquisition and development activity, investments in partnerships, information pertaining to securities issued other than common stock, property details, a significant tenant rent report and a lease expiration table in addition to earnings and valuation guidance assumptions. The information provided in the supplemental package is unaudited and there can be no assurance that the information will not vary from the final information for the quarter ended September 30, 2008. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.
Reconciliation of Net Income to Funds From OperationsActual Results
For the Periods Ended September 30, 2008 and 2007 | Three Months Ended | Year to Date | ||||||||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||||||||
Net income for common stockholders |
$ | 54,546,939 | $ | 36,979,815 | $ | 113,132,305 | $ | 133,414,312 | ||||||||||||||
Adjustments to reconcile to Funds from Operations: |
||||||||||||||||||||||
Depreciation expense - consolidated properties |
22,739,591 | 19,766,051 | 66,596,300 | 56,320,147 | ||||||||||||||||||
Depreciation and amortization expense - uncons properties |
10,356,130 | 10,903,364 | 31,585,481 | 32,098,938 | ||||||||||||||||||
Consolidated JV partners share of depreciation |
(131,116 | ) | (127,715 | ) | (395,216 | ) | (351,943 | ) | ||||||||||||||
Amortization of leasing commissions and intangibles |
3,586,810 | 3,616,154 | 10,256,848 | 8,898,845 | ||||||||||||||||||
Gain on sale of operating properties, including JVs |
(6,544,005 | ) | (3,662,998 | ) | (7,591,972 | ) | (18,978,957 | ) | ||||||||||||||
Minority interest of exchangeable partnership units |
397,748 | 291,109 | 856,745 | 1,270,222 | ||||||||||||||||||
Funds From Operations |
84,952,097 | 67,765,780 | 214,440,491 | 212,671,564 | ||||||||||||||||||
Dilutive effect of share-based awards |
(298,506 | ) | (257,699 | ) | (895,519 | ) | (695,682 | ) | ||||||||||||||
Funds From Operations for calculating Diluted FFO per Share |
84,653,591 | 67,508,081 | 213,544,972 | 211,975,882 | ||||||||||||||||||
Weighted Average Shares For Diluted FFO per Share |
70,080,085 | 69,878,249 | 69,995,989 | 69,789,410 |
Reported results are preliminary and not final until the filing of our Form 10-Q with the SEC and, therefore, remain subject to adjustment.
Regency Centers Corporation (NYSE: REG)
Regency is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At September 30, 2008, the Company owned 443 retail properties, including those held in co-investment partnerships. Including tenant-owned square footage, the portfolio encompassed 59.3 million square feet located in top markets throughout the United States. Since 2000 Regency has developed 193 shopping centers, including those currently in-process, representing an investment at completion of $3.1 billion. Operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.
###
Forward-looking statements involve risks and uncertainties. Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements.
EXHIBIT 99.2
Regency Centers Corporation
September 30, 2008
Supplemental Information
Investor Relations
Diane Ortolano
One Independent Drive, Suite 114
Jacksonville, FL 32202
904-598-7727
About Regency
Regency Centers Corporation is the leading national owner, operator, and developer of grocery-anchored and community shopping centers. At September 30, 2008, Regencys total market capitalization was $7.2 billion.
As of September 30, 2008, the Company owned 443 shopping centers and single tenant properties, including those held in co-investment partnerships. Total gross leasable area (GLA) under management, including tenant-owned square footage was 59 million square feet, located in top markets across the nation. Founded in 1963 and operating as a fully integrated real estate company, Regency is a qualified real estate investment trust that is self-administered and self-managed.
Regencys portfolio is distinguished by attractive demographics and strong retailers. The average household income in the trade area of Regencys centers is over $86,000, nearly 30% higher than the national average. Regencys quality portfolio is anchored by dominant grocers such as Kroger and Publix, as well as leading national retailers such as Target, which drive traffic into our centers. In addition, 77% of the portfolio is leased to national and regional retailers. We believe that the quality of our tenant base and the strength of our tenant relationships are fundamentally differentiating factors for Regency. Premier Customer Initiative (PCI) is Regencys relationship-based operating system that focuses on the national, regional, and local retailers that are the best operators in their merchandising category. For the past nine years, this combination of compelling demographics and quality tenants has produced occupancy rates of approximately 95% and average net operating income (NOI) growth in excess of 3% per year.
Regencys operating and development expertise continues to create value from the operating portfolio and from new development opportunities. Since 2000 Regency has developed 193 shopping centers, including those currently in-process, representing an investment at completion of $3.1 billion. At the end of the third quarter of 2008, Regency had 48 projects under development for an estimated total investment at completion of $1.1 billion. These in-process developments are 69% funded and 78% leased and committed, including tenant-owned square footage.
Regency employs a self-funding capital strategy to fund its growth. The culling of non-strategic assets and our industry-leading co-investment partnership program are integral components of this strategy. Our co-investment partners provide an embedded market for our developments and acquisitions, enabling Regency to generate a growing stream of third-party revenue while profitably growing the portfolio. In the past eight years, capital recycling and co-investment partnerships have enabled Regency to cost effectively fund nearly $9.0 billion in investments.
Regency has centers located in the top markets in the country and has 21 offices nationwide. The Company is listed on the New York Stock Exchange, traded under the symbol REG, and is included in the S&P MidCap 400 Index. There are also three series of preferred shares that trade under REG PRC, REG PRD and REG PRE.
Please visit our web site at www.RegencyCenters.com for more information.
The information provided in this supplemental package is unaudited and there can be no assurance that the information will not vary from the final information for the quarter ended September 30, 2008. Regency may, but assumes no obligation to, update information in the supplemental package from time to time.
Table of Contents
September 30, 2008
Highlights |
1 | |
Summary Information: | ||
Summary Financial Information |
2 | |
Summary Real Estate Information |
3 | |
Financial Information: | ||
Consolidated Balance Sheets |
4 | |
Consolidated Statements of Operations (FFO format) |
5 | |
FFO and Other Information |
6 | |
Consolidated Statements of Operations (GAAP basis) |
7 | |
Summary of Consolidated Debt |
8-9 | |
Summary of Preferred Units and Stock |
10 | |
Investment Activity: | ||
Acquisitions, Dispositions and Development Sales |
11-13 | |
Development Information |
14-17 | |
Co-investment Partnerships: | ||
Unconsolidated Investments |
18 | |
Unconsolidated Balance Sheets |
19-20 | |
Unconsolidated Statements of Operations |
21-22 | |
Summary of Unconsolidated Debt |
23 | |
Real Estate Information: | ||
Leasing Statistics |
24-25 | |
Average Base Rent by State |
26-27 | |
Portfolio Summary Report by Region |
28-34 | |
Significant Tenant Rents |
35-36 | |
Lease Expiration Schedule |
37-38 | |
Forward-Looking Information: | ||
Earnings and Valuation Guidance |
39 | |
Reconciliation of FFO to Net Income |
40 |
Highlights
September 30, 2008
Operating Results
(Wholly-owned and Regencys pro-rata share of co-investment partnerships)
For the quarter ended September 30, 2008, same property NOI growth was 2.3%. Operating properties were 94.3% leased. Rent growth was 13.8%.
For the nine months ended September 30, 2008, same property NOI growth was 2.5%. Operating properties were 94.3% leased. Rent growth was 11.6%.
Operating Results
(Wholly-owned and 100% of co-investment partnerships)
For the quarter ended September 30, 2008, same property NOI growth was 2.0%. Operating properties were 94.8% leased. Rent growth was 13.3%.
For the nine months ended September 30, 2008, same property NOI growth was 2.6%. Operating properties were 94.8% leased. Rent growth was 11.6%.
During the quarter, 1.5 million square feet of GLA was renewed or newly leased through 441 leasing transactions.
For the nine months ended September 30, 2008, 4.5 million square feet of GLA was renewed or newly leased through 1,331 leasing transactions.
Financial Results
Funds From Operations for the quarter was $85.0 million, or $1.21 per diluted share. Net income for the quarter was $54.5 million, or $0.78 per diluted share.
Development Activity
At quarter end, Regency had 48 projects in process for an estimated net development cost of $1.1 billion and an expected return of 8.8%.
For more information on this development activity, please see pages 14-15.
Acquisition & Disposition Activity
During the third quarter, Regency:
| Purchased one co-investment property in Regencys Oregon co-investment partnership at a cost of $28.5 million and a cap rate of 6.50%. Regencys share of the purchase price was $5.7 million. |
| Contributed one completed development property to Regencys open-end fund at a gross contribution value of $74.5 million and a cap rate of 6.83%. |
| Contributed three completed development properties to Regencys Oregon co-investment partnership at a gross contribution value of $83.4 million and a weighted average cap rate of 7.14%. |
| Sold two wholly-owned operating properties at a gross sales price of $24.9 million and a weighted average cap rate of 8.01%. |
| Sold one completed development property at a gross sales price of $12.4 and a cap rate of 7.41%. |
For more information on these acquisitions & dispositions, please see pages 11-13.
1
Summary Financial Information
September 30, 2008
Financial Results | Three Months Ended | Year to Date | ||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Net Income for common stockholders | $ | 54,546,939 | $ | 36,979,815 | $ | 113,132,305 | $ | 133,414,312 | ||||||||
Basic EPS |
$ | 0.78 | $ | 0.53 | $ | 1.62 | $ | 1.93 | ||||||||
Diluted EPS |
$ | 0.78 | $ | 0.53 | $ | 1.61 | $ | 1.92 | ||||||||
Diluted EPS per share growth rate |
47.2 | % | -16.1 | % | ||||||||||||
Funds from Operations for common stockholders | $ | 84,952,097 | $ | 67,765,780 | $ | 214,440,491 | $ | 212,671,564 | ||||||||
FFO per share Basic |
$ | 1.21 | $ | 0.97 | $ | 3.06 | $ | 3.06 | ||||||||
FFO per share Diluted |
$ | 1.21 | $ | 0.97 | $ | 3.05 | $ | 3.04 | ||||||||
Diluted FFO per share growth rate |
24.7 | % | 0.3 | % | ||||||||||||
Dividends paid per share and unit | $ | 0.725 | $ | 0.660 | $ | 2.175 | $ | 1.980 | ||||||||
Payout ratio of Diluted FFO per share |
59.9 | % | 68.0 | % | 71.3 | % | 65.1 | % | ||||||||
Interest Coverage Ratios | ||||||||||||||||
Interest only |
3.6 | 3.1 | 3.2 | 3.4 | ||||||||||||
Capitalized interest |
$ | 10,009,429 | $ | 10,411,522 | $ | 28,847,491 | $ | 26,070,406 | ||||||||
Fixed Charge (Regency only) |
2.9 | 2.5 | 2.6 | 2.7 | ||||||||||||
Fixed Charge (with pro-rata share of partnerships) |
2.6 | 2.3 | 2.3 | 2.4 | ||||||||||||
Capital Information | 9/30/08 | YTD Change | 12/31/07 | 12/31/06 | ||||||||||||
Closing common stock price per share |
$ | 66.69 | $ | 2.20 | $ | 64.49 | $ | 78.17 | ||||||||
Shareholder Return (assumes no reinvestment of dividends) |
6.8 | % | ||||||||||||||
Common Shares and Equivalents Outstanding |
70,468,609 | 356,361 | 70,112,248 | 69,758,821 | ||||||||||||
Market equity value of Common and Convertible shares |
$ | 4,699,552 | $ | 178,013 | $ | 4,521,539 | $ | 5,453,047 | ||||||||
Non-Convertible Preferred Units and shares |
325,000 | | 325,000 | 325,000 | ||||||||||||
Outstanding debt (000s) |
$ | 2,137,007 | $ | 129,032 | $ | 2,007,975 | $ | 1,575,385 | ||||||||
Total market capitalization (000s) |
$ | 7,161,558 | $ | 307,044 | $ | 6,854,514 | $ | 7,353,433 | ||||||||
Debt to Total Market Capitalization |
29.8 | % | 0.5 | % | 29.3 | % | 21.4 | % | ||||||||
Total real estate at cost before depreciation (000s) |
$ | 4,501,237 | $ | 103,042 | $ | 4,398,195 | $ | 3,901,634 | ||||||||
Total assets at cost before depreciation (000s) |
$ | 4,767,098 | $ | 126,589 | $ | 4,640,509 | $ | 4,099,175 | ||||||||
Debt to Total Assets before Depreciation |
44.8 | % | 1.6 | % | 43.3 | % | 38.4 | % | ||||||||
Outstanding Classes of Stock and Partnership Units: | ||||||||||||||||
Common Shares Outstanding |
70,000,398 | 361,761 | 69,638,637 | 69,017,995 | ||||||||||||
Exchangeable O.P. Units held by minority interests |
468,211 | (5,400 | ) | 473,611 | 740,826 | |||||||||||
Total Common Shares and Equivalents |
70,468,609 | 356,361 | 70,112,248 | 69,758,821 | ||||||||||||
2
Summary Real Estate Information
September 30, 2008
Wholly-Owned and Regencys Pro-Rata Share of Co-investment Partnerships
9/30/08 | 6/30/08 | 12/31/07 | 9/30/07 | |||||||||
Gross Leasable Area (GLA) |
31,349,242 | 31,767,020 | 31,791,357 | 31,661,106 | ||||||||
GLA including anchor-owned stores |
37,534,412 | 37,827,268 | 37,587,096 | 37,280,666 | ||||||||
% leased Operating and development properties |
89.4 | % | 89.8 | % | 89.4 | % | 89.4 | % | ||||
% leased Operating properties only |
94.3 | % | 94.6 | % | 95.0 | % | 95.1 | % | ||||
% leased Same store properties only |
94.4 | % | 94.6 | % | 95.0 | % | 95.1 | % | ||||
Rental rate growth YTD (1) |
11.6 | % | 10.8 | % | 13.0 | % | 13.8 | % | ||||
Same property NOI growth YTD |
2.5 | % | 2.6 | % | 3.0 | % | 2.9 | % |
Wholly-Owned and 100% of Co-investment Partnerships
9/30/08 | 6/30/08 | 12/31/07 | 9/30/07 | |||||||||
Gross Leasable Area (GLA) |
50,775,179 | 50,673,749 | 51,106,824 | 51,046,666 | ||||||||
GLA including anchor-owned stores |
59,312,371 | 58,860,516 | 59,198,217 | 59,006,147 | ||||||||
GLA under development |
5,260,239 | 4,977,702 | 5,232,481 | 5,075,430 | ||||||||
Number of retail shopping centers |
443 | 443 | 451 | 447 | ||||||||
Number of centers under development (excluding expansions) |
45 | 45 | 49 | 45 | ||||||||
Number of grocery-anchored shopping centers |
356 | 358 | 360 | 357 | ||||||||
% leased Operating and development properties |
91.7 | % | 92.1 | % | 91.7 | % | 91.8 | % | ||||
% leased Operating properties only |
94.8 | % | 95.2 | % | 95.2 | % | 95.4 | % | ||||
% leased Same store properties only |
94.7 | % | 95.1 | % | 95.0 | % | 95.2 | % | ||||
Rental rate growth YTD (1) |
11.6 | % | 10.7 | % | 13.0 | % | 13.7 | % | ||||
Same property NOI growth YTD |
2.6 | % | 2.9 | % | 3.2 | % | 3.2 | % |
(1) | Rent growth is calculated on a same-space, cash basis pertaining to new and renewal leases executed. |
3
Consolidated Balance Sheets
September 30, 2008 and December 31, 2007 and 2006
Assets |
2008 | 2007 | 2006 | |||||||
Real estate investments at cost: |
||||||||||
Operating properties |
$ | 2,963,172,811 | 3,059,355,394 | 2,826,485,380 | ||||||
Properties in development |
1,075,795,685 | 905,929,461 | 615,450,669 | |||||||
4,038,968,496 | 3,965,284,855 | 3,441,936,049 | ||||||||
Operating properties held for sale |
33,538,196 | | 25,607,741 | |||||||
Less: accumulated depreciation |
545,978,659 | 497,498,468 | 427,389,404 | |||||||
3,526,528,033 | 3,467,786,387 | 3,040,154,386 | ||||||||
Investments in real estate partnerships |
428,729,932 | 432,910,064 | 434,089,822 | |||||||
Net real estate investments |
3,955,257,965 | 3,900,696,451 | 3,474,244,208 | |||||||
Cash and cash equivalents |
25,776,842 | 18,667,717 | 34,046,219 | |||||||
Notes receivable |
55,263,540 | 44,542,740 | 19,988,087 | |||||||
Tenant receivables, net of allowance for uncollectible accounts |
73,935,773 | 75,440,580 | 67,161,676 | |||||||
Deferred costs, less accumulated amortization |
58,289,350 | 52,784,152 | 40,989,102 | |||||||
Acquired lease intangible assets, net |
13,698,156 | 17,227,865 | 12,315,042 | |||||||
Other assets |
38,897,681 | 33,651,422 | 23,040,830 | |||||||
$ | 4,221,119,307 | 4,143,010,927 | 3,671,785,164 | |||||||
Liabilities and Stockholders Equity | ||||||||||
Notes payable |
$ | 1,839,340,055 | 1,799,974,913 | 1,454,385,498 | ||||||
Unsecured credit facilities |
297,666,667 | 208,000,000 | 121,000,000 | |||||||
Total notes payable |
2,137,006,722 | 2,007,974,913 | 1,575,385,498 | |||||||
Tenants security and escrow deposits |
11,868,693 | 11,436,472 | 10,517,225 | |||||||
Acquired lease intangible liabilities, net |
8,406,517 | 10,353,746 | 7,729,080 | |||||||
Accounts payable and other liabilities |
156,530,153 | 164,478,807 | 140,940,055 | |||||||
Total liabilities |
2,313,812,085 | 2,194,243,938 | 1,734,571,858 | |||||||
Preferred units |
49,157,977 | 49,157,977 | 49,157,977 | |||||||
Exchangeable operating partnership units |
10,464,213 | 10,831,917 | 16,941,350 | |||||||
Limited partners interest in consolidated partnerships |
8,221,440 | 18,392,152 | 17,797,344 | |||||||
Total minority interests |
67,843,630 | 78,382,046 | 83,896,671 | |||||||
Stockholders Equity | ||||||||||
Preferred stock |
275,000,000 | 275,000,000 | 275,000,000 | |||||||
Common stock, $.01 par |
755,986 | 751,687 | 744,318 | |||||||
Additional paid in capital, net of treasury stock |
1,670,073,238 | 1,654,866,175 | 1,632,787,270 | |||||||
Accumulated other comprehensive (loss) income |
(26,298,594 | ) | (18,916,679 | ) | (13,317,497 | ) | ||||
Distributions in excess of net income |
(80,067,038 | ) | (41,316,240 | ) | (41,897,456 | ) | ||||
Total stockholders equity |
1,839,463,592 | 1,870,384,943 | 1,853,316,635 | |||||||
$ | 4,221,119,307 | 4,143,010,927 | 3,671,785,164 | |||||||
Ratios |
2008 | 2007 | 2006 | |||||||
Debt to real estate assets, before depreciation |
47.5 | % | 45.7 | % | 40.4 | % | ||||
Debt to total assets, before depreciation |
44.8 | % | 43.3 | % | 38.4 | % | ||||
Debt to total assets, before depreciation and including prorata share of JVs |
49.9 | % | 48.9 | % | 45.3 | % | ||||
Debt + preferred to total assets, before deprec. and incl. prorata share of JVs |
55.7 | % | 54.9 | % | 52.0 | % | ||||
Unsecured assets to total real estate assets (wholly-owned only) |
87.4 | % | 87.5 | % | 83.5 | % | ||||
Unsecured NOI to total NOI (wholly-owned only) |
86.5 | % | 87.5 | % | 83.1 | % |
4
Consolidated Statements of Operations
For the Periods Ended September 30, 2008 and 2007
(Asset sales not separated as discontinued operations as required by GAAP See Form 10Q and Form 10K)
Three Months Ended | Year to Date | |||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||
Real Estate Revenues: | ||||||||||||||
Minimum rent |
$ | 88,419,661 | 81,368,354 | $ | 261,858,518 | 238,718,485 | ||||||||
Percentage rent |
630,686 | 889,182 | 1,711,839 | 1,982,618 | ||||||||||
Recoveries from tenants |
22,641,352 | 20,453,881 | 67,062,673 | 60,637,353 | ||||||||||
Termination Fees |
579,868 | 667,819 | 1,830,760 | 1,568,789 | ||||||||||
Other income |
4,520,268 | 3,218,235 | 7,704,463 | 7,966,397 | ||||||||||
116,791,835 | 106,597,471 | 340,168,253 | 310,873,642 | |||||||||||
Real Estate Operating Expenses: | ||||||||||||||
Operating and maintenance |
15,458,918 | 14,016,252 | 46,189,204 | 41,103,528 | ||||||||||
Real estate taxes |
13,048,959 | 11,676,411 | 38,395,428 | 35,471,060 | ||||||||||
28,507,877 | 25,692,663 | 84,584,632 | 76,574,588 | |||||||||||
Net operating income |
88,283,958 | 80,904,808 | 255,583,621 | 234,299,054 | ||||||||||
Equity in Income of Unconsolidated Partnerships | ||||||||||||||
Operating income (loss) including development gains |
1,820,706 | 1,408,628 | 4,740,754 | 2,800,702 | ||||||||||
(Loss) gain on sale of operating properties |
(3,745 | ) | 268,112 | 833,611 | 3,444,724 | |||||||||
1,816,961 | 1,676,740 | 5,574,365 | 6,245,426 | |||||||||||
Fees, Development and Outparcel Gains: | ||||||||||||||
Asset management fees |
2,870,275 | 2,873,056 | 8,685,036 | 8,119,263 | ||||||||||
Property management fees |
3,875,507 | 3,562,948 | 12,025,635 | 10,271,808 | ||||||||||
Transaction and other fees |
372,509 | 3,217,348 | 5,252,590 | 3,867,123 | ||||||||||
Leasing commissions |
627,691 | 1,135,995 | 2,195,417 | 2,408,588 | ||||||||||
Development gains |
20,844,089 | 4,060,427 | 25,323,508 | 34,582,778 | ||||||||||
Gain on sale of outparcels |
792,083 | 1,215,807 | 3,726,230 | 6,026,337 | ||||||||||
Dead deal costs |
(3,856,749 | ) | (1,202,714 | ) | (4,615,404 | ) | (3,044,337 | ) | ||||||
Provision for income tax (expense) |
(156,306 | ) | (82,998 | ) | 334,188 | 1,190,870 | ||||||||
25,369,099 | 14,779,869 | 52,927,200 | 63,422,430 | |||||||||||
Other Operating Expense (Income): | ||||||||||||||
General and administrative |
9,494,429 | 12,158,872 | 36,770,164 | 37,363,199 | ||||||||||
Franchise taxes |
434,246 | 356,716 | 1,498,060 | 1,014,624 | ||||||||||
Depreciation and amortization (including FF&E) |
27,378,439 | 24,363,892 | 79,932,360 | 67,916,338 | ||||||||||
Interest expense, net |
22,682,542 | 20,514,545 | 68,672,701 | 60,215,090 | ||||||||||
(Gain) loss on sale of operating properties including taxes |
(6,547,749 | ) | (3,394,886 | ) | (6,758,360 | ) | (15,534,233 | ) | ||||||
Provision for loss |
1,111,601 | | 1,827,601 | | ||||||||||
54,553,508 | 53,999,139 | 181,942,526 | 150,975,018 | |||||||||||
Minority Interests | ||||||||||||||
Preferred unit distributions |
931,248 | 931,248 | 2,793,744 | 2,793,744 | ||||||||||
Exchangeable operating partnership units |
397,748 | 291,109 | 856,745 | 1,270,222 | ||||||||||
Limited partners interest in consolidated partnerships |
121,784 | 241,315 | 603,493 | 757,241 | ||||||||||
Net income |
59,465,730 | 41,898,606 | 127,888,678 | 148,170,685 | ||||||||||
Preferred stock dividends |
4,918,791 | 4,918,791 | 14,756,373 | 14,756,373 | ||||||||||
Net income for common stockholders |
$ | 54,546,939 | 36,979,815 | $ | 113,132,305 | 133,414,312 | ||||||||
These Consolidated Statements of Operations are presented in a format not in accordance with GAAP. The statements do not reflect the operations related to sales of real estate being segregated as discontinued operations in accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. The Company believes that the presentation is useful to readers of its supplemental report who wish to understand the details of its operations without reclassifying the sale of real estate into discontinued operations. The presentation of the Consolidated Statements of Operations prepared in accordance with GAAP are presented in the following pages.
5
Funds From Operations (FFO) and Other Information
For the Periods Ended September 30, 2008 and 2007
Three Months Ended | Year to Date | |||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||
Reconciliation of Net income to Funds from Operations |
||||||||||||||
Net income for common stockholders |
$ | 54,546,939 | 36,979,815 | $ | 113,132,305 | 133,414,312 | ||||||||
Adjustments to reconcile to Funds from Operations: |
||||||||||||||
Depreciation expense consolidated properties |
22,739,591 | 19,766,051 | 66,596,300 | 56,320,147 | ||||||||||
Depreciation and amortization expense uncons properties |
10,356,130 | 10,903,364 | 31,585,481 | 32,098,938 | ||||||||||
Consolidated JV partners share of depreciation |
(131,116 | ) | (127,715 | ) | (395,216 | ) | (351,943 | ) | ||||||
Amortization of leasing commissions and intangibles |
3,586,810 | 3,616,154 | 10,256,848 | 8,898,845 | ||||||||||
Gain on sale of operating properties, including JVs |
(6,544,005 | ) | (3,662,998 | ) | (7,591,972 | ) | (18,978,957 | ) | ||||||
Minority interest of exchangeable partnership units |
397,748 | 291,109 | 856,745 | 1,270,222 | ||||||||||
Funds From Operations | $ | 84,952,097 | 67,765,780 | $ | 214,440,491 | 212,671,564 | ||||||||
FFO Per Share Reconciliation (Diluted): |
||||||||||||||
Net income for common stockholders |
$ | 0.78 | 0.53 | $ | 1.61 | 1.92 | ||||||||
Adjustments to reconcile to Funds from Operations per share: |
||||||||||||||
Depreciation expense consolidated properties |
0.32 | 0.28 | 0.95 | 0.81 | ||||||||||
Depreciation and amortization expense uncons properties |
0.15 | 0.16 | 0.45 | 0.46 | ||||||||||
Consolidated JV partners share of depreciation |
0.00 | 0.00 | 0.00 | (0.01 | ) | |||||||||
Amortization of leasing commissions and intangibles |
0.05 | 0.05 | 0.15 | 0.13 | ||||||||||
Gain on sale of operating properties, including JVs |
(0.09 | ) | (0.05 | ) | (0.11 | ) | (0.27 | ) | ||||||
Funds From Operations | $ | 1.21 | 0.97 | $ | 3.05 | 3.04 | ||||||||
Additional Disclosures: |
||||||||||||||
Straight-line rental income |
$ | 1,396,061 | 1,588,564 | $ | 4,424,188 | 4,684,991 | ||||||||
Above- and below- market rent amortization |
531,278 | 604,788 | 1,860,902 | 1,332,137 | ||||||||||
Pro-rata share of JV straight-line rental income |
516,650 | 539,153 | 683,810 | 1,502,467 | ||||||||||
Pro-rata share of JV above- and below- mkt rent amortization |
831,755 | 577,940 | 2,130,414 | 1,471,355 | ||||||||||
Provision for loss |
1,111,601 | | 1,827,601 | | ||||||||||
Debt premium amortization income |
38,897 | 97,581 | 184,982 | 382,224 | ||||||||||
Stock based compensation expense |
1,492,475 | 2,267,687 | 7,063,460 | 7,295,168 | ||||||||||
Capitalized direct leasing compensation costs |
3,191,651 | 3,151,653 | 10,485,462 | 9,425,847 | ||||||||||
Capitalized direct development compensation costs |
8,606,237 | 9,776,352 | 29,012,177 | 29,037,585 | ||||||||||
Fees earned from 3rd parties as reported for GAAP |
7,745,982 | 10,789,348 | 28,158,678 | 24,666,783 | ||||||||||
Fees earned from 3rd parties, excluding REG owned portion |
6,443,508 | 9,575,950 | 24,137,069 | 21,055,066 | ||||||||||
Capital Expenditures (non-revenue enhancing only): |
||||||||||||||
Leasing commissions consolidated properties |
$ | 1,749,570 | 2,293,071 | $ | 5,005,745 | 6,104,530 | ||||||||
Tenant improvements consolidated properties |
948,005 | 2,117,011 | 3,187,867 | 3,666,893 | ||||||||||
Building improvements consolidated properties |
3,741,431 | 2,842,479 | 7,609,018 | 6,561,329 | ||||||||||
Pro-rata share of unconsolidated leasing commissions |
297,482 | 355,610 | 1,147,627 | 1,198,642 | ||||||||||
Pro-rata share of unconsolidated tenant improvements |
129,443 | 212,094 | 492,778 | 569,933 | ||||||||||
Pro-rata share of unconsolidated building improvements |
561,386 | 539,004 | 1,651,705 | 1,068,932 |
Regency considers FFO to be an accurate benchmark to its peer group and a meaningful performance measurement for the company because it excludes various items in net income that do not relate to or are not indicative of the operating performance of the ownership, management and development of real estate. FFO is defined by the National Association of Real Estate Investment Trusts generally as net income (computed in accordance with GAAP), (1) excluding real estate depreciation and amortization and gains and losses from sales of operating properties (excluding gains and losses from the sale of development properties or land), (2) after adjustment for unconsolidated partnerships and joint ventures computed on the same basis as item 1 and (3) excluding items classified by GAAP as extraordinary.
6
Consolidated Statements of Operations (GAAP Basis)
For the Periods Ended September 30, 2008 and 2007
Three Months Ended | Year to Date | |||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||
Revenues: |
||||||||||||||
Minimum rent |
$ | 86,809,428 | 79,217,998 | $ | 256,450,820 | 231,155,806 | ||||||||
Percentage rent |
630,686 | 889,182 | 1,711,839 | 1,965,677 | ||||||||||
Recoveries from tenants and other income |
27,612,425 | 23,804,272 | 76,009,337 | 67,977,099 | ||||||||||
Management fees and commissions |
7,745,982 | 10,789,348 | 28,158,678 | 24,666,783 | ||||||||||
Total revenues |
122,798,521 | 114,700,800 | 362,330,674 | 325,765,365 | ||||||||||
Operating Expenses: | ||||||||||||||
Depreciation and amortization |
27,130,151 | 23,787,181 | 78,708,722 | 66,191,007 | ||||||||||
Operating and maintenance |
15,161,533 | 13,424,360 | 44,949,629 | 38,998,061 | ||||||||||
General and administrative |
9,494,429 | 12,158,872 | 36,770,164 | 37,363,199 | ||||||||||
Real estate taxes |
12,757,074 | 11,381,263 | 37,682,734 | 33,852,458 | ||||||||||
Other operating expense |
5,611,307 | 1,625,455 | 7,077,369 | 3,346,281 | ||||||||||
Total operating expenses |
70,154,494 | 62,377,131 | 205,188,618 | 179,751,006 | ||||||||||
Other Expense (Income): | ||||||||||||||
Interest expense, net of interest income |
22,682,542 | 20,514,545 | 68,672,701 | 60,215,090 | ||||||||||
Gain on sale of properties |
(25,401,418 | ) | (5,492,397 | ) | (28,335,564 | ) | (34,586,176 | ) | ||||||
Provision for loss |
1,111,601 | | 1,827,601 | | ||||||||||
Total other expense (income) |
(1,607,275 | ) | 15,022,148 | 42,164,738 | 25,628,914 | |||||||||
Income before minority interests |
54,251,302 | 37,301,521 | 114,977,318 | 120,385,445 | ||||||||||
Minority interest of preferred units |
(931,248 | ) | (931,248 | ) | (2,793,744 | ) | (2,793,744 | ) | ||||||
Minority interest of exchangeable operating partnership units |
(365,651 | ) | (267,677 | ) | (779,718 | ) | (1,046,158 | ) | ||||||
Minority interest of limited partners |
(121,784 | ) | (241,315 | ) | (603,493 | ) | (757,241 | ) | ||||||
Equity in income of investments in real estate partnerships |
1,816,961 | 1,676,739 | 5,574,365 | 6,245,425 | ||||||||||
Income from continuing operations |
54,649,580 | 37,538,020 | 116,374,728 | 122,033,727 | ||||||||||
Discontinued Operations: | ||||||||||||||
Operating income from discontinued operations |
895,863 | 1,220,652 | 2,801,612 | 4,287,612 | ||||||||||
Gain on sale of properties |
3,920,287 | 3,139,934 | 8,712,338 | 21,849,346 | ||||||||||
Income from discontinued operations |
4,816,150 | 4,360,586 | 11,513,950 | 26,136,958 | ||||||||||
Net income |
59,465,730 | 41,898,606 | 127,888,678 | 148,170,685 | ||||||||||
Preferred stock dividends |
(4,918,791 | ) | (4,918,791 | ) | (14,756,373 | ) | (14,756,373 | ) | ||||||
Net income for common stockholders |
$ | 54,546,939 | 36,979,815 | $ | 113,132,305 | 133,414,312 | ||||||||
These consolidated statement of operations should be read in conjunction with the Companys most recent Form 10-Q and Form 10-K filed with the Securities and Exchange Commission.
7
Summary of Consolidated Debt
September 30, 2008 and December 31, 2007
Total Debt Outstanding: |
9/30/08 | 12/31/07 | |||
Mortgage loans payable: |
|||||
Fixed rate secured loans |
$ | 236,432,712 | 196,914,814 | ||
Variable rate secured loans |
5,379,898 | 5,820,786 | |||
Unsecured debt offering fixed rate |
1,597,527,445 | 1,597,239,313 | |||
Unsecured credit facilities |
297,666,667 | 208,000,000 | |||
Total |
$ | 2,137,006,722 | 2,007,974,913 | ||
Schedule of Maturities by Year: |
Scheduled Amortization |
Unsecured Credit Facilities |
Term Maturities |
Total | |||||||
2008 |
1,242,300 | | | 1,242,300 | |||||||
2009 |
5,031,373 | | 58,288,617 | 63,319,990 | |||||||
2010 |
4,997,249 | | 176,961,141 | 181,958,390 | |||||||
2011 |
4,781,121 | 297,666,667 | 251,069,475 | 553,517,263 | |||||||
2012 |
4,987,669 | | 249,757,784 | 254,745,453 | |||||||
2013 |
4,631,544 | | 16,359,729 | 20,991,273 | |||||||
2014 |
8,381,078 | | 157,725,489 | 166,106,568 | |||||||
2015 |
1,686,937 | | 396,451,523 | 398,138,460 | |||||||
2016 |
1,312,939 | | 14,163,154 | 15,476,092 | |||||||
2017 |
822,069 | | 475,089,565 | 475,911,634 | |||||||
>10 years |
175,542 | | 6,111,224 | 6,286,766 | |||||||
Net unamortized debt discount |
| (687,467 | ) | (687,467 | ) | ||||||
$ | 38,049,821 | 297,666,667 | 1,801,290,234 | 2,137,006,722 | |||||||
Percentage of Total Debt: |
9/30/08 | 12/31/07 | |||||||||
Fixed |
85.82 | % | 89.35 | % | |||||||
Variable |
14.18 | % | 10.65 | % | |||||||
Current Average Interest Rates:(1) |
|||||||||||
Fixed |
6.40 | % | 6.37 | % | |||||||
Variable |
3.73 | % | 5.41 | % | |||||||
Effective Interest Rate |
6.02 | % | 6.27 | % |
(1) | Interest rates are as of the quarter end and exclude the impact of deferred loan cost amortization. |
Average Maturity Date: |
||||
Fixed |
March 9, 2014 | January 4, 2014 | ||
Variable |
January 30, 2011 | January 24, 2011 |
8
Summary of Consolidated Debt
September 30, 2008 and December 31, 2007
Lender |
Secured Property | Rate | Maturity | 9/30/08 | 12/31/07 | |||||||||
Fixed Rate Loans: |
||||||||||||||
Northwestern Mutual Life Insurance Co. |
Sterling Ridge | 6.640 | % | 07/01/08 | $ | | 10,089,644 | |||||||
Allstate Insurance Company of America |
Alden Bridge | 6.750 | % | 08/01/08 | | 9,527,946 | ||||||||
Debt Offering |
Unsecured | 7.750 | % | 04/01/09 | 50,000,000 | 50,000,000 | ||||||||
Allstate Insurance Company of America |
Ashford Place | 8.950 | % | 08/01/09 | 3,147,063 | 3,314,671 | ||||||||
Northwestern Mutual Life Insurance Co. |
Panther Creek | 7.830 | % | 04/01/10 | 9,876,893 | 9,974,030 | ||||||||
Debt Offering |
Unsecured | 8.450 | % | 09/01/10 | 149,948,307 | 149,928,075 | ||||||||
Principal Mutual Life Insurance Co. |
Russell Ridge | 7.970 | % | 12/15/10 | 5,423,927 | 5,530,756 | ||||||||
Debt Offering |
Unsecured | 8.000 | % | 12/15/10 | 10,000,000 | 10,000,000 | ||||||||
Principal Mutual Life Insurance Co. |
Powers Ferry Village | 7.970 | % | 12/15/10 | 2,465,421 | 2,513,979 | ||||||||
Debt Offering |
Unsecured | 7.950 | % | 01/15/11 | 219,929,867 | 219,906,920 | ||||||||
Wachovia Securities |
Market at Opitz Crossing | 7.300 | % | 03/01/11 | 11,756,520 | 11,886,679 | ||||||||
Debt Offering |
Unsecured | 7.250 | % | 12/12/11 | 19,959,394 | 19,950,021 | ||||||||
Debt Offering |
Unsecured | 6.750 | % | 01/15/12 | 249,877,358 | 249,849,764 | ||||||||
PNC Bank |
Gateway Shopping Center | 7.110 | % | 05/01/13 | 20,242,880 | 20,765,803 | ||||||||
Allstate Insurance Company of America |
North Hills Town Center | 7.370 | % | 01/01/14 | 5,220,812 | 5,612,864 | ||||||||
TIAA |
Northgate Square | 5.640 | % | 01/10/14 | 6,588,851 | 6,716,101 | ||||||||
Debt Offering |
Unsecured | 4.950 | % | 04/15/14 | 149,791,341 | 149,762,887 | ||||||||
Northwestern Mutual Life Insurance Co. |
Belleview Square | 6.200 | % | 07/01/14 | 8,799,401 | 9,038,367 | ||||||||
Aid Association of Lutherans |
Murrayhill Marketplace | 5.220 | % | 01/01/15 | 8,292,531 | 8,448,434 | ||||||||
United of Omaha Life Insurance Co. |
Fleming Island | 7.400 | % | 02/05/15 | 1,906,722 | 2,076,250 | ||||||||
Escrow Bank, USA |
Twin City Plaza | 5.650 | % | 04/06/15 | 43,784,491 | 44,000,000 | ||||||||
Debt Offering |
Unsecured | 5.250 | % | 08/01/15 | 349,662,512 | 349,625,018 | ||||||||
Municipal Tax Bonds Payable |
Friars Mission | 7.600 | % | 09/02/15 | 874,762 | 874,762 | ||||||||
GMAC |
Naples Walk | 6.150 | % | 08/11/16 | 17,709,891 | 17,968,547 | ||||||||
Jefferson Pilot |
Peartree Village | 8.400 | % | 06/01/17 | 10,397,357 | 10,656,966 | ||||||||
Allianz Life Insurance Company of N. A. |
4S Commons Town Center |
6.000 | % | 06/10/17 | 62,500,000 | | ||||||||
Debt Offering |
Unsecured | 5.875 | % | 06/15/17 | 398,358,666 | 398,216,628 | ||||||||
Metropolitan Life Insurance Company |
Corkscrew Village | 6.170 | % | 08/01/17 | 9,337,242 | 9,473,223 | ||||||||
TIAA |
Westchase | 5.520 | % | 07/10/18 | 8,795,415 | 8,948,276 | ||||||||
Net unamortized discounts on assumed debt of acquired properties |
(687,467 | ) | (502,484 | ) | ||||||||||
Total Fixed Rate Debt |
$ | 1,833,960,157 | 1,794,154,127 | |||||||||||
Variable Rate Loans: | ||||||||||||||
First Star Bank |
Hampstead Village | LIBOR + 1.00 | % | 05/01/09 | $ | 5,379,898 | 5,820,786 | |||||||
Wells Fargo Bank |
$600 Million Line of Credit | LIBOR + 0.40 | % | 02/11/11 | 70,000,000 | 208,000,000 | ||||||||
Wells Fargo Bank |
Term Loan | LIBOR + 1.05 | % | 02/11/11 | 227,666,667 | | ||||||||
Total Variable Rate Debt |
$ | 303,046,565 | 213,820,786 | |||||||||||
Total |
$ | 2,137,006,722 | 2,007,974,913 | |||||||||||
9
Summary of Preferred Units and Stock
September 30, 2008
Distribution Rate |
Issuance Date |
Callable Date |
Exchangeable Date (1) |
Par Value |
Current Balance |
Issuance Costs | ||||||||||
Preferred Units: |
||||||||||||||||
Series D |
7.45 | % | 9/29/1999 | 9/29/2009 | 1/1/2016 | $ | 50,000,000 | 49,157,977 | 842,023 | |||||||
Preferred Stock: |
||||||||||||||||
Series 3 |
7.45 | % | 4/3/2003 | 4/3/2008 | N/A | $ | 75,000,000 | 75,000,000 | 2,705,034 | |||||||
Series 4 |
7.25 | % | 8/31/2004 | 8/31/2009 | N/A | 125,000,000 | 125,000,000 | 4,288,376 | ||||||||
Series 5 |
6.70 | % | 8/2/2005 | 8/2/2010 | N/A | 75,000,000 | 75,000,000 | 2,222,292 | ||||||||
$ | 275,000,000 | 275,000,000 | 9,215,702 | |||||||||||||
(1) |
Preferred units are exchangeable only into preferred stock. Preferred stock is not exchangeable into common stock. |
10
Acquisitions
September 30, 2008
Date |
Property Name |
Co-investment Partnership |
City/State |
Total GLA |
Purchase Price |
Regencys Share |
Yield | Anchor Tenant | |||||||||||
Consolidated: |
|||||||||||||||||||
None |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Total |
0 | $ | 0 | $ | 0 | 0.00 | % | ||||||||||||
Unconsolidated: |
|||||||||||||||||||
Acquisitions from 3rd Parties: |
|||||||||||||||||||
Apr-08 |
Sycamore Plaza and Crossing | RRP | Cincinatti, OH | 390,234 | $ | 93,300,000 | $ | 18,660,000 | 6.43 | % | Fresh Market, Barnes & Noble, Staples | ||||||||
Sep-08 |
Marina Shores | Oregon | Long Beach, CA | 67,727 | $ | 28,475,000 | $ | 5,695,000 | 6.50 | % | Old Navy, Dicks Sporting Goods Whole Foods | ||||||||
Total |
457,961 | $ | 121,775,000 | $ | 24,355,000 | 6.45 | % | ||||||||||||
Regency Contributions: |
|||||||||||||||||||
Sep-08 |
Silver Spring Square | RRP | Silver Spring Township, PA | 316,507 | $ | 74,494,000 | $ | 14,898,800 | 6.83 | % | Wegmans | ||||||||
Sep-08 |
REG Development Portfolio | Oregon | Multiple | 338,832 | $ | 83,400,000 | $ | 16,680,000 | 7.14 | % | Publix, Harris Teeter, Shoppers Food Warehouse | ||||||||
Total |
655,339 | $ | 157,894,000 | $ | 31,578,800 | 6.99 | % | ||||||||||||
Total Acquisitions from 3rd Parties |
457,961 | $ | 121,775,000 | $ | 24,355,000 | 6.45 | % | ||||||||||||
Total Acquisitions |
1,113,300 | $ | 279,669,000 | $ | 55,933,800 | 6.76 | % | ||||||||||||
RRP Regency owns 20%
Oregon Regency owns 20%
11
Operating Property Dispositions
September 30, 2008
Date |
Property Name |
Co-investment Partnership |
City/State | GLA | Sales Price |
Regency's Share of Sales Price |
Cap Rate | Anchor Tenant | |||||||||||
Consolidated: |
|||||||||||||||||||
Sep-08 |
Waterford Towne Center | Waterford, MI |
96,101 | $ | 12,934,000 | $ | 12,934,000 | 8.59 | % | Kroger | |||||||||
Sep-08 |
Independence Square | Independence, MO |
89,083 | $ | 11,991,000 | $ | 11,991,000 | 7.40 | % | Kroger | |||||||||
185,184 | $ | 24,925,000 | $ | 24,925,000 | 8.01 | % | |||||||||||||
Unconsolidated: |
|||||||||||||||||||
Mar-08 |
King Farm Apartments | CalSTRS | Rockville, MD |
64,775 | $ | 9,500,000 | $ | 2,375,000 | 4.82 | % | Residential Apts | ||||||||
May-08 |
Mid-Atlantic Portfolio | MCW II | 804,457 | $ | 108,093,002 | $ | 26,969,204 | 7.75 | % | ||||||||||
Brafferton Center | Garrisonville, VA |
97,872 | Sport & Health Club | ||||||||||||||||
Glen Lea Centre | Richmond, VA |
78,494 | N/A | ||||||||||||||||
Kenhorst Plaza | Kenhorst, PA | 159,150 | Redners Market | ||||||||||||||||
Laburnum Park Shopping Center | Richmond, VA |
64,992 | Ukrops, Rite Aid | ||||||||||||||||
Newark Shopping Center | Newark, DE | 183,017 | N/A | ||||||||||||||||
Northway Shopping Center | Millersville, MD |
98,016 | Shoppers Food Whse | ||||||||||||||||
Towamencin Village Square | Lanesdale, PA |
122,916 | Genuardis, Eckerd | ||||||||||||||||
May-08 |
Highland Knoll | Oregon | Katy, TX | 87,470 | $ | 13,800,000 | $ | 2,760,000 | 7.50 | % | Randalls Food | ||||||||
956,702 | $ | 131,393,002 | $ | 32,104,204 | 7.51 | % | |||||||||||||
Total Dispositions |
1,141,886 | $ | 156,318,002 | $ | 57,029,204 | 7.73 | % | ||||||||||||
CalSTRS Regency owns 25%
MCW II Regency owns 24.95%
Oregon Regency owns 20%
12
Development Sales
September 30, 2008
Date |
Property Name |
Co-investment Partnership |
City/State | GLA | Sales Price |
Regencys Share of Sales Price |
Regencys Average Cap Rate |
Anchor Tenant | |||||||||||
Sales to Co-investment Partnerships: |
|||||||||||||||||||
Sep-08 |
Silver Spring Square | RRP | Silver Spring Township, PA |
318,209 | $ | 74,494,000 | $ | 59,595,200 | 6.83 | % | Wegmans | ||||||||
Sep-08 |
REG Development Portfolio | Oregon | 324,012 | $ | 83,400,000 | $ | 66,720,000 | 7.14 | % | ||||||||||
Johns Creek Center | Jacksonville, FL |
75,101 | Publix | ||||||||||||||||
Signal Hill Shopping Center | Manassas, VA | 95,172 | Shoppers Food Warehouse | ||||||||||||||||
Hollymead Town Center | Charlottesville, VA |
153,739 | Harris Teeter | ||||||||||||||||
642,221 | $ | 157,894,000 | $ | 126,315,200 | 6.99 | % | |||||||||||||
Sales to Third Parties: |
|||||||||||||||||||
May-08 |
Loveland Shopping Center | Loveland, CO | 93,142 | $ | 8,625,000 | $ | 8,625,000 | N/A | Golds Gym | ||||||||||
Jun-08 |
Fort Collins Center | Ft. Collins, CO | 99,359 | $ | 11,846,000 | $ | 11,846,000 | 6.44 | % | JC Penney | |||||||||
Jul-08 |
Pelham Commons | Greenville, SC | 76,541 | $ | 12,400,000 | $ | 12,400,000 | 7.41 | % | Publix | |||||||||
269,042 | $ | 32,871,000 | $ | 32,871,000 | 6.94 | % | |||||||||||||
Total Development Sales |
911,263 | $ | 190,765,000 | $ | 159,186,200 | 6.44 | % | ||||||||||||
Oregon Regency owns 20%
RRP Regency owns 20%
13
In-Process Developments
September 30, 2008
Project Name |
State | CBSA | Anchor Tenant | Anchor Opens |
Est. Net Dev Costs After Partner Participation |
Est. Gross Costs |
Est. Gross Costs to Complete(1) |
NOI Yield Before Partner Participation |
NOI Yield After Partner Participation |
Company Owned GLA |
Company Owned % Leased |
Gross GLA |
Gross % Leased |
||||||||||||||||||||
Shoppes at Fairhope Village |
AL | Mobile | Publix | 06/01/09 | $ | 15,991,737 | $ | 17,728,980 | $ | 12,036,966 | 8.49 | % | 8.49 | % | 84,741 | 66 | % | 84,741 | 66 | % | |||||||||||||
Applegate Ranch Shopping Center (3) |
CA | Merced | Home Depot, Target |
08/01/08 | 43,425,756 | 65,692,599 | 11,944,205 | 9.07 | % | 9.07 | % | 179,129 | 50 | % | 498,821 | 82 | % | ||||||||||||||||
Golden Hills Promenade |
CA | San Luis Obispo-Paso Robles |
Lowes | 06/01/09 | 38,758,041 | 44,343,566 | 24,814,284 | 9.29 | % | 8.41 | % | 287,913 | 70 | % | 287,913 | 70 | % | ||||||||||||||||
Highland Crossing |
CA | Riverside- San Bernardino- Ontario |
LA Fitness | 08/01/09 | 6,866,701 | 19,938,386 | 12,741,417 | 8.58 | % | 8.58 | % | 50,395 | 0 | % | 95,395 | 47 | % | ||||||||||||||||
Indio Towne Center (3) |
CA | Riverside- San Bernardino- Ontario |
WinCo Foods |
09/01/08 | 77,781,809 | 99,218,679 | 39,831,672 | 9.01 | % | 9.01 | % | 353,561 | 32 | % | 589,395 | 59 | % | ||||||||||||||||
Jefferson Square (3) |
CA | Riverside- San Bernardino- Ontario |
Fresh & Easy |
04/01/09 | 20,351,562 | 21,581,562 | 15,850,345 | 8.85 | % | 8.69 | % | 102,206 | 28 | % | 102,206 | 28 | % | ||||||||||||||||
Murrieta Marketplace (3) |
CA | Riverside- San Bernardino- Ontario |
Target, Lowes |
10/01/09 | 65,428,153 | 101,709,435 | 66,628,043 | 8.47 | % | 8.47 | % | 331,868 | 56 | % | 468,458 | 69 | % | ||||||||||||||||
Plaza Rio Vista |
CA | Riverside- San Bernardino- Ontario |
Stater Bros. | 05/01/08 | 18,741,829 | 19,584,541 | 1,616,912 | 8.01 | % | 7.91 | % | 79,519 | 64 | % | 79,519 | 64 | % | ||||||||||||||||
Gateway 101 |
CA | San Francisco- Oakland- Fremont |
Sports Authority, Nordstrom Rack |
03/01/09 | 32,525,037 | 32,525,037 | 6,884,052 | 8.55 | % | 8.55 | % | 91,907 | 100 | % | 91,907 | 100 | % | ||||||||||||||||
Shops at Santa Barbara |
CA | Santa Barbara- Santa Maria- Goleta |
Whole Foods |
10/01/09 | 32,196,995 | 32,196,995 | 13,056,851 | 8.20 | % | 8.20 | % | 51,848 | 57 | % | 51,848 | 57 | % | ||||||||||||||||
Vine at Castaic |
CA | Los Angeles- Long Beach- Santa Ana |
NA | 10/01/07 | 10,036,114 | 11,406,846 | 306,291 | 9.08 | % | 9.06 | % | 30,236 | 84 | % | 33,736 | 85 | % | ||||||||||||||||
Centerplace of Greeley III (3) |
CO | Greeley | Best Buy, Sports Authority |
09/01/08 | 19,581,762 | 21,777,369 | 6,423,147 | 8.83 | % | 8.83 | % | 120,090 | 60 | % | 120,090 | 60 | % | ||||||||||||||||
Falcon Highlands Marketplace |
CO | Colorado Springs |
Wal-Mart | 08/01/07 | 3,913,581 | 10,821,941 | 273,040 | 12.40 | % | 12.40 | % | 22,491 | 72 | % | 206,796 | 97 | % | ||||||||||||||||
Shops at Quail Creek |
CO | Denver- Aurora |
King Soopers |
05/01/09 | 7,413,351 | 16,741,641 | 8,109,669 | 11.24 | % | 11.24 | % | 37,585 | 28 | % | 137,429 | 80 | % | ||||||||||||||||
Caligo Crossing |
FL | Miami-Fort Lauderdale- Miami Beach |
Kohls | 10/01/08 | 3,389,876 | 23,200,404 | 1,965,782 | 10.47 | % | 10.47 | % | 10,762 | 86 | % | 108,927 | 99 | % | ||||||||||||||||
First Street Village |
FL | Cape Coral- Fort Myers |
Publix | 11/01/07 | 11,397,642 | 17,334,202 | 316,748 | 8.23 | % | 8.23 | % | 54,926 | 92 | % | 54,926 | 92 | % | ||||||||||||||||
Hibernia Pavilion |
FL | Jacksonville | Publix | 08/01/08 | 9,517,489 | 10,909,107 | 189,568 | 8.78 | % | 8.78 | % | 51,298 | 93 | % | 51,298 | 93 | % | ||||||||||||||||
Hibernia Plaza |
FL | Jacksonville | Walgreens | 11/01/07 | 1,530,111 | 5,954,220 | 131,684 | 11.73 | % | 11.73 | % | 8,400 | 33 | % | 23,220 | 76 | % | ||||||||||||||||
Hortons Corner |
FL | Jacksonville | Walgreens | 10/01/08 | 4,626,635 | 6,144,635 | 1,876,181 | 8.21 | % | 8.21 | % | 14,820 | 100 | % | 14,820 | 100 | % | ||||||||||||||||
Nocatee Town Center |
FL | Jacksonville | Publix | 07/01/09 | 18,451,148 | 22,806,105 | 15,300,484 | 9.43 | % | 9.28 | % | 81,082 | 67 | % | 81,082 | 67 | % | ||||||||||||||||
Oakleaf Plaza |
FL | Jacksonville | Publix | 09/01/07 | 11,414,581 | 19,557,555 | 607,471 | 10.25 | % | 10.25 | % | 73,719 | 79 | % | 88,539 | 83 | % | ||||||||||||||||
Suncoast Crossing Ph I |
FL | Tampa-St. Petersburg- Clearwater |
Kohls | 10/01/08 | 8,720,397 | 13,020,255 | 2,130,739 | 9.39 | % | 9.39 | % | 108,434 | 91 | % | 108,434 | 91 | % | ||||||||||||||||
Suncoast Crossing Ph II |
FL | Tampa-St. Petersburg- Clearwater |
Target | 07/01/09 | 25,427,796 | 32,699,213 | 22,355,065 | 8.60 | % | 8.60 | % | 107,502 | 0 | % | 249,700 | 57 | % | ||||||||||||||||
Airport Crossing |
IN | Chicago- Naperville- Joliet |
Kohls | 10/01/07 | 4,406,231 | 7,744,785 | 527,112 | 7.92 | % | 7.90 | % | 11,922 | 22 | % | 101,833 | 91 | % | ||||||||||||||||
Walton Towne Center |
KY | Cincinnati- Middletown |
Kroger | 11/01/08 | 5,624,085 | 12,898,825 | 2,237,841 | 9.57 | % | 9.57 | % | 23,178 | 34 | % | 139,610 | 89 | % | ||||||||||||||||
Shops at Saugus |
MA | Boston- Cambridge- Quincy |
PetSmart, La-Z-Boy |
08/01/08 | 35,643,397 | 35,643,397 | 3,254,013 | 7.22 | % | 7.01 | % | 94,204 | 80 | % | 97,404 | 81 | % | ||||||||||||||||
Village at Lee Airport |
MD | Baltimore- Towson |
Giant | 11/01/09 | 25,763,713 | 25,893,713 | 22,309,126 | 9.33 | % | 9.22 | % | 129,340 | 76 | % | 204,340 | 85 | % | ||||||||||||||||
State Street Crossing |
MI | Ann Arbor | Wal-Mart | 06/01/09 | 7,575,363 | 9,720,363 | 2,101,527 | 8.02 | % | 8.02 | % | 21,049 | 48 | % | 168,540 | 94 | % | ||||||||||||||||
Harris Crossing |
NC | Burlington | Harris Teeter |
03/01/10 | 11,935,457 | 11,935,457 | 8,064,371 | 9.04 | % | 9.04 | % | 76,818 | 71 | % | 76,818 | 71 | % | ||||||||||||||||
Middle Creek Commons |
NC | Raleigh- Cary |
Lowes Foods |
11/01/07 | 12,745,256 | 12,745,256 | 531,446 | 10.05 | % | 10.05 | % | 73,635 | 80 | % | 73,635 | 80 | % | ||||||||||||||||
Anthem Highland |
NV | Las Vegas- Paradise |
Albertsons | 01/01/07 | 20,694,218 | 24,049,085 | 386,595 | 12.34 | % | 10.17 | % | 119,313 | 89 | % | 125,313 | 89 | % | ||||||||||||||||
Deer Springs Town Center (3) |
NV | Las Vegas- Paradise |
Target, Home Depot |
03/01/09 | 120,875,697 | 136,195,549 | 57,265,689 | 8.42 | % | 8.42 | % | 553,879 | 48 | % | 686,239 | 58 | % | ||||||||||||||||
Red Bank Village |
OH | Cincinnati- Middletown |
Wal-Mart | 07/01/09 | 15,362,700 | 30,773,494 | 6,980,594 | 8.59 | % | 8.59 | % | 181,105 | 84 | % | 181,105 | 84 | % | ||||||||||||||||
Wadsworth Crossing |
OH | Cleveland- Elyria- Mentor |
Bed Bath & Beyond, Office Max |
02/01/07 | 26,992,180 | 26,992,180 | 2,750,949 | 8.11 | % | 7.83 | % | 108,234 | 82 | % | 474,956 | 96 | % | ||||||||||||||||
Corvallis Market Center |
OR | Corvallis | Michaels, TJ Maxx |
04/01/08 | 17,798,353 | 17,798,353 | 903,440 | 7.74 | % | 7.74 | % | 82,081 | 92 | % | 82,081 | 92 | % | ||||||||||||||||
Kulpsville Village Center |
PA | Philadelphia- Camden- Wilmington |
Walgreens | 04/01/09 | 6,061,484 | 8,923,121 | 3,828,363 | 7.34 | % | 7.34 | % | 14,820 | 100 | % | 14,820 | 100 | % | ||||||||||||||||
Lower Nazareth Commons |
PA | Allentown- Bethlehem- Easton |
Target, Sports Authority |
12/01/09 | 28,768,459 | 40,372,219 | 25,058,079 | 8.46 | % | 8.46 | % | 111,788 | 41 | % | 244,788 | 73 | % | ||||||||||||||||
Market at Buckwalter Place (3) |
SC | Hilton Head Island- Beaufort |
Publix | 09/01/08 | 14,609,215 | 16,900,447 | 3,481,076 | 9.49 | % | 9.49 | % | 79,102 | 66 | % | 79,102 | 66 | % |
14
In-Process Developments
September 30, 2008
Project Name |
State | CBSA | Anchor Tenant | Anchor Opens |
Est. Net Dev Costs After Partner Participation |
Est. Gross Costs |
Est. Gross Costs to Complete(1) |
NOI Yield Before Partner Participation |
NOI Yield After Partner Participation |
Company Owned GLA |
Company Owned % Leased |
Gross GLA |
Gross % Leased |
||||||||||||||||||||
Lebanon Center |
TN | Nashville- Davidson- Murfreesboro |
Publix | 09/01/07 | 10,092,755 | 10,631,427 | 412,809 | 9.49 | % | 9.49 | % | 63,802 | 78 | % | 63,802 | 78 | % | ||||||||||||||||
Hickory Creek Plaza |
TX | Dallas-Fort Worth- Arlington |
Kroger | 01/01/09 | 9,521,060 | 13,382,028 | 3,338,477 | 8.77 | % | 8.77 | % | 28,134 | 20 | % | 109,398 | 80 | % | ||||||||||||||||
Shops at Highland Village |
TX | Dallas-Fort Worth- Arlington |
AMC Theater, Barnes & Noble |
10/01/07 | 91,305,685 | 100,358,807 | 6,613,133 | 9.27 | % | 9.27 | % | 351,662 | 82 | % | 351,662 | 82 | % | ||||||||||||||||
Waterside Marketplace |
TX | Houston- Baytown- Sugar Land |
Kroger | 06/01/09 | 6,979,460 | 12,321,747 | 3,014,076 | 11.73 | % | 11.73 | % | 24,926 | 38 | % | 147,926 | 90 | % | ||||||||||||||||
Westwood Village |
TX | Houston- Baytown- Sugar Land |
Target, TJ Maxx, Ross |
03/01/08 | 36,386,961 | 57,965,468 | 3,018,115 | 8.97 | % | 8.97 | % | 183,758 | 84 | % | 310,632 | 90 | % | ||||||||||||||||
Culpeper Colonnade (3) |
VA | None | PetSmart, Target |
07/01/07 | 21,187,513 | 27,151,258 | 2,869,619 | 8.03 | % | 7.80 | % | 93,324 | 70 | % | 220,631 | 87 | % | ||||||||||||||||
Shops at Stonewall (3) |
VA | Washington- Arlington- Alexandria |
Wegmans | 11/01/08 | 53,102,372 | 53,423,517 | 6,671,843 | 9.27 | % | 9.27 | % | 317,572 | 83 | % | 317,572 | 83 | % | ||||||||||||||||
Orchards Phase II |
WA | Portland- Vancouver- Beaverton |
LA Fitness |
10/01/06 | 15,802,522 | 15,802,522 | 2,069,845 | 8.78 | % | 8.78 | % | 77,478 | 87 | % | 77,478 | 87 | % | ||||||||||||||||
Total Consolidated |
$ | 1,086,722,238 | $ | 1,376,516,291 | $ | 433,078,755 | 8.86 | % | 8.77 | % | 5,155,556 | 65 | % | 7,978,885 | 77 | % | |||||||||||||||||
Canopy Oak Center |
FL | Ocala | Publix | 09/01/08 | 18,403,714 | 20,033,952 | 1,776,756 | 10.09 | % | 10.09 | % | 90,043 | 73 | % | 90,043 | 73 | % | ||||||||||||||||
Shoppes at Bartram Park Phase III |
FL | Jacksonville | Publix | 10/01/04 | 3,176,089 | 5,125,489 | 2,503,192 | 12.17 | % | 12.17 | % | 14,640 | 9 | % | 29,640 | 55 | % | ||||||||||||||||
Total Unconsolidated |
$ | 21,579,803 | $ | 25,159,441 | $ | 4,279,948 | 10.39 | % | 10.39 | % | 104,683 | 64 | % | 119,683 | 69 | % | |||||||||||||||||
Total |
$ | 1,108,302,041 | $ | 1,401,675,733 | $ | 437,358,703 | 8.89 | % | 8.80 | % | 5,260,239 | 65 | % | 8,098,568 | 77 | % | |||||||||||||||||
Notes:
New starts for the quarter are in bold.
(1) | Construction in progress (CIP) balance and costs to date on in-process developments are not equal. CIP balance contains costs of land held for development, deposits on contracts and other pre-closing costs. |
(2) | The NOI Yield on total costs after allocating land basis for outparcel proceeds is estimated to be 8.15%. |
(3) | The Company is phasing these developments until additional leasing occurs. Currently, 653,928 square feet is being phased. |
These nine projects are currently 54% leased based on Company Owned GLA. Excluding the GLA for which the company is phasing, these projects are 76% leased.
In total, the in-process developments without the 653,928 square feet are 74% leased.
15
Projected Development Funding, Stabilizations and Land Held
September 30, 2008
In-Process Developments Projected Funding (1)
($ Thousands)
Q4 2008E |
Q1 2009E | Q2 2009E | Q3 2009E | Q4 2009E | 2010+E | ||||||||||
$35,000 - $45,000 | $ | 25,000 - $35,000 | $ | 40,000 - $50,000 | $ | 15,000 - $25,000 | $ | 5,000 - $20,000 | $ | 250,000 - $350,000 |
Estimated Development Stabilization Schedule
($ Thousands)
Stabilized(2) | Q4 2008E | 2009+E | |||||||
Gross Dev. Costs: |
$ | 5,000 - $20,000 | $ | 1,385,000 | |||||
Net Dev. Costs: |
$ | 400,000 | $ | 5,000 - $15,000 | $ | 1,095,000 |
Land Held for Future Development or Sale (3)
($ Thousands)
# of Projects |
Net Development Costs To Date |
Est. Net Dev Costs at Completion | ||||
19 |
$ | 146,597 | $ | 425,000 - $475,000 |
(1) | Funding for in-process consolidated and unconsolidated developments, excludes projected funding of future developments. |
(2) | For-sale or potential joint venture properties already stabilized but not yet sold. |
(3) | Net development costs at completion subject to change as costs based on preliminary development plans only. |
16
Development Stabilizations
September 30, 2008
Stabilization Date |
Property Name |
State | Anchor Tenant | Anchor Opened |
Est. Net Dev Costs After Partner Participation |
NOI Yield After Partner Participation |
Gross GLA | Gross % Leased |
|||||||||||
Consolidated: |
|||||||||||||||||||
Mar-08 |
Hillsboro-Sports Authority/ Best Buy |
OR | Best Buy, Sports Authority |
03/07/08 | $ | 17,906,747 | 11.41 | % | 76,844 | 100 | % | ||||||||
Mar-08 |
Lynnwood-H Mart | WA | H Mart | 07/01/08 | $ | 9,385,752 | 12.51 | % | 77,028 | 100 | % | ||||||||
Mar-08 |
Puyallup-JCPenney | WA | JCPenney | 08/01/08 | $ | 7,022,190 | 10.37 | % | 76,682 | 100 | % | ||||||||
Mar-08 |
Rockwall Town Center | TX | Kroger | 03/01/06 | $ | 8,680,197 | 10.70 | % | 119,865 | 99 | % | ||||||||
Jun-08 |
Loveland Shopping Center | CO | Golds Gym |
12/01/06 | $ | 6,558,357 | 11.61 | % | 93,142 | 45 | % | ||||||||
Jun-08 |
Merrimack Shopping Center | NH | Shaws | 05/01/06 | $ | 13,171,929 | 8.08 | % | 88,192 | 79 | % | ||||||||
Sep-08 |
Chapel Hill Centre | GA | Kohls | 10/01/06 | $ | 9,994,311 | 6.85 | % | 189,683 | 99 | % | ||||||||
Sep-08 |
South Shore Marketplace | TX | Kroger | 04/01/07 | $ | 4,847,522 | 14.50 | % | 109,408 | 99 | % | ||||||||
$ | 77,567,005 | 10.43 | % | 830,844 | 91 | % | |||||||||||||
Unconsolidated: |
|||||||||||||||||||
None |
|||||||||||||||||||
Total |
$ | 77,567,005 | 10.43 | % | 830,844 | 91 | % | ||||||||||||
17
Unconsolidated Investments
September 30, 2008
Co-investment Partner and |
Property Name | Number of Properties |
Total GLA |
Total Assets |
Total Debt |
Lender | Regency | |||||||||||||||||||||
Ownership Interest |
Share of Debt |
Investment 9/30/08 |
Equity Pick-up |
|||||||||||||||||||||||||
State of Oregon |
||||||||||||||||||||||||||||
(JV-C, JV-C2) |
Various | 30 | 3,552,455 | $ | 638,498,955 | $ | 309,506,781 | Various | 20.00 | % | $ | 61,901,356 | $ | 56,514,934 | $ | 1,791,592 | ||||||||||||
(JV-CCV) |
Cameron Village | 1 | 635,918 | 112,760,048 | 47,300,000 | Wachovia | 30.00 | % | 14,190,000 | 19,539,053 | 4,817 | |||||||||||||||||
31 | 4,188,373 | 751,259,003 | 356,806,781 | |||||||||||||||||||||||||
Macquarie CountryWide |
||||||||||||||||||||||||||||
(JV-M, JV-MD) |
Various | 42 | 4,413,313 | 599,256,288 | 367,820,084 | Various | 25.00 | % | 91,955,021 | 44,995,638 | 2,501,646 | |||||||||||||||||
(JV-M2, JV-M3) |
Various | 89 | 10,943,844 | 2,459,516,622 | 1,521,655,533 | Various | 24.95 | % | 379,653,055 | 200,865,302 | (654,022 | ) | ||||||||||||||||
131 | 15,357,157 | 3,058,772,910 | 1,889,475,617 | |||||||||||||||||||||||||
Macquarie CountryWide-DESCO |
||||||||||||||||||||||||||||
(JV-D) |
Various | 32 | 2,990,332 | 399,690,311 | 210,820,768 | Various | 16.35 | % | 34,475,369 | 26,609,239 | (684,567 | ) | ||||||||||||||||
CalSTRS |
||||||||||||||||||||||||||||
(JV-RC) |
Various | 7 | 759,023 | 159,374,532 | 86,634,309 | Various | 25.00 | % | 21,658,577 | 15,076,628 | 1,404,044 | |||||||||||||||||
Regency Retail Partners |
||||||||||||||||||||||||||||
(JV-RRP) |
Various | 9 | 1,529,845 | 381,140,663 | 246,038,515 | Various | 20.00 | % | 49,104,405 | 16,954,027 | 217,655 | |||||||||||||||||
Publix |
||||||||||||||||||||||||||||
(JV-O) |
Shoppes at Bartram Park |
1 | 134,600 | 23,070,117 | | | 50.00 | % | | 10,948,647 | 428,018 | |||||||||||||||||
(JV-O) |
Valleydale Village |
1 | 118,466 | 11,546,619 | | | 50.00 | % | | 5,443,833 | 162,227 | |||||||||||||||||
(JV-O) |
Regency Village | 1 | 83,170 | 17,633,620 | | | 50.00 | % | | 9,070,128 | 180,461 | |||||||||||||||||
(JV-O) |
Queensborough | 1 | 82,333 | 4,583,256 | | | 50.00 | % | | 3,128,631 | 218,312 | |||||||||||||||||
(JV-O) |
Canopy Oak Center |
1 | 90,043 | 19,154,014 | | | 50.00 | % | | 9,923,887 | 35,604 | |||||||||||||||||
5 | 508,612 | 75,987,626 | | |||||||||||||||||||||||||
H.E.B. |
||||||||||||||||||||||||||||
(JV-O) |
Fairfield Town Center (1) |
| | 9,568,185 | | | 50.00 | % | | 5,181,129 | (140,514 | ) | ||||||||||||||||
(JV-O) |
White Oak Marketplace (1) |
| | 11,576,878 | | | 50.00 | % | | 5,789,198 | (10 | ) | ||||||||||||||||
(JV-O) |
Indian Springs Center |
1 | 136,625 | 19,289,855 | 27,000,000 | Wells Fargo | 50.00 | % | 13,500,000 | (3,739,842 | ) | 206,192 | ||||||||||||||||
1 | 136,625 | 40,434,918 | 27,000,000 | |||||||||||||||||||||||||
Individual Investors |
||||||||||||||||||||||||||||
(JV-O) |
East San Marco (1) |
| | 12,599,812 | 8,102,718 | Wachovia | 50.00 | % | 4,051,359 | 2,429,500 | (97,090 | ) | ||||||||||||||||
216 | 25,469,967 | $ | 4,879,259,775 | $ | 2,824,878,708 | $ | 670,489,143 | $ | 428,729,932 | $ | 5,574,365 | |||||||||||||||||
(1) | Land held for future development |
18
Unconsolidated Balance Sheets
September 30, 2008 and December 31, 2007
2008 | 2007 | ||||
Assets |
|||||
Real estate, at cost |
$ | 4,876,926,648 | 4,709,884,338 | ||
Less: accumulated depreciation |
417,270,523 | 332,903,974 | |||
4,459,656,125 | 4,376,980,364 | ||||
Properties in development |
88,635,961 | 45,552,309 | |||
Net real estate investments |
4,548,292,086 | 4,422,532,673 | |||
Cash and cash equivalents |
47,697,327 | 45,281,601 | |||
Tenant receivables, net of allowance for uncollectible accounts |
68,838,842 | 72,770,126 | |||
Deferred costs, less accumulated amortization |
26,877,060 | 24,195,857 | |||
Acquired lease intangible assets, net |
181,028,798 | 197,495,461 | |||
Other assets |
6,525,662 | 5,277,457 | |||
$ | 4,879,259,775 | 4,767,553,175 | |||
Liabilities and Equity |
|||||
Liabilities: |
|||||
Notes payable |
$ | 2,824,878,708 | 2,719,473,226 | ||
Accounts payable and other liabilities |
84,899,088 | 73,681,789 | |||
Tenants security and escrow deposits |
10,212,200 | 10,052,109 | |||
Acquired lease intangible liabilities, net |
91,136,111 | 86,031,082 | |||
Total liabilities |
3,011,126,107 | 2,889,238,206 | |||
Equity: |
|||||
Equity Regency Centers |
461,817,877 | 459,068,748 | |||
Equity Third parties |
1,406,315,791 | 1,419,246,221 | |||
Total equity |
1,868,133,668 | 1,878,314,969 | |||
$ | 4,879,259,775 | 4,767,553,175 | |||
19
Unconsolidated Balance Sheets Regencys Pro-Rata Share
September 30, 2008 and December 31, 2007
2008 | 2007 | ||||
Assets |
|||||
Real estate, at cost |
$ | 1,161,353,092 | 1,132,879,756 | ||
Less: accumulated depreciation |
102,823,306 | 82,895,413 | |||
1,058,529,786 | 1,049,984,343 | ||||
Properties in development |
38,235,686 | 19,331,436 | |||
Net real estate investments |
1,096,765,472 | 1,069,315,779 | |||
Cash and cash equivalents |
12,099,422 | 11,128,056 | |||
Tenant receivables, net of allowance for uncollectible accounts |
16,837,110 | 17,981,106 | |||
Deferred costs, less accumulated amortization |
6,533,144 | 6,010,975 | |||
Acquired lease intangible assets, net |
40,960,416 | 45,658,514 | |||
Other assets |
1,993,023 | 1,778,047 | |||
$ | 1,175,188,587 | 1,151,872,477 | |||
Liabilities and Equity |
|||||
Liabilities: |
|||||
Notes payable |
$ | 670,489,143 | 653,334,791 | ||
Accounts payable and other liabilities |
20,648,544 | 17,833,493 | |||
Tenants security and escrow deposits |
2,554,864 | 2,517,622 | |||
Acquired lease intangible liabilities, net |
19,678,159 | 19,117,823 | |||
Total liabilities |
713,370,710 | 692,803,729 | |||
Equity: |
|||||
Equity Regency Centers |
461,817,877 | 459,068,748 | |||
$ | 1,175,188,587 | 1,151,872,477 | |||
Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, management believes that providing such information is useful to investors in assessing the impact of its unconsolidated real estate partnership activities on the operations of the Company which include such items on a single line presentation under the equity method in the Companys consolidated financial statements.
20
Unconsolidated Statements of Operations
For the periods ended September 30, 2008 and 2007
Three Months Ended | Year to Date | ||||||||||||
2008 | 2007 | 2008 | 2007 | ||||||||||
Revenues: |
|||||||||||||
Minimum rent |
$ | 91,002,133 | 88,385,862 | $ | 276,544,541 | 253,513,436 | |||||||
Percentage rent |
488,009 | 569,193 | 2,788,905 | 2,553,072 | |||||||||
Recoveries from tenants |
26,723,108 | 24,002,673 | 79,801,604 | 69,033,613 | |||||||||
Termination fees |
756,336 | 513,572 | 2,023,832 | 3,260,939 | |||||||||
Other income |
1,998,688 | 1,424,038 | 2,508,122 | 2,954,929 | |||||||||
Total revenues |
120,968,274 | 114,895,338 | 363,667,004 | 331,315,989 | |||||||||
Operating expenses: |
|||||||||||||
Operating and maintenance |
17,756,274 | 15,355,505 | 52,054,830 | 46,385,933 | |||||||||
Real estate taxes |
15,293,072 | 13,495,349 | 46,168,079 | 38,739,346 | |||||||||
Total operating expenses |
33,049,346 | 28,850,854 | 98,222,909 | 85,125,279 | |||||||||
Net operating income |
87,918,928 | 86,044,484 | 265,444,095 | 246,190,710 | |||||||||
Other expense (income): |
|||||||||||||
General and administrative |
2,013,940 | 1,974,094 | 7,190,048 | 7,722,704 | |||||||||
Depreciation and amortization expense |
44,638,337 | 45,467,431 | 135,803,475 | 131,250,169 | |||||||||
Interest expense, net |
36,208,408 | 34,512,963 | 109,136,817 | 100,105,811 | |||||||||
Loss (gain) on sale of real estate |
15,310 | (2,642,408 | ) | (13,486,720 | ) | (10,554,754 | ) | ||||||
Other expense |
34,774 | 34,727 | 104,226 | 102,912 | |||||||||
Total other expense (income) |
82,910,769 | 79,346,807 | 238,747,846 | 228,626,842 | |||||||||
Net income |
$ | 5,008,159 | 6,697,677 | $ | 26,696,249 | 17,563,868 | |||||||
21
Unconsolidated Statements of Operations Regencys Pro-Rata Share
For the periods ended September 30, 2008 and 2007
Three Months Ended | Year to Date | |||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||
Revenues: |
||||||||||||||
Minimum rent |
$ | 21,795,122 | 21,749,604 | $ | 66,312,948 | 63,119,401 | ||||||||
Percentage rent |
119,000 | 139,604 | 688,540 | 642,392 | ||||||||||
Recoveries from tenants |
6,328,706 | 5,884,282 | 18,971,622 | 17,139,389 | ||||||||||
Termination fees |
173,398 | 128,973 | 476,284 | 807,577 | ||||||||||
Other income |
501,340 | 360,282 | 614,604 | 755,315 | ||||||||||
Total revenues |
28,917,566 | 28,262,745 | 87,063,998 | 82,464,074 | ||||||||||
Operating expenses: |
||||||||||||||
Operating and maintenance |
4,149,548 | 3,814,230 | 12,476,241 | 11,624,607 | ||||||||||
Real estate taxes |
3,616,745 | 3,291,091 | 11,011,528 | 9,566,633 | ||||||||||
Total operating expenses |
7,766,293 | 7,105,321 | 23,487,769 | 21,191,240 | ||||||||||
Net operating income |
21,151,273 | 21,157,424 | 63,576,229 | 61,272,834 | ||||||||||
Other expense (income): |
||||||||||||||
General and administrative |
474,812 | 573,387 | 1,697,800 | 1,966,209 | ||||||||||
Depreciation and amortization expense |
10,537,742 | 11,044,205 | 32,117,863 | 32,529,687 | ||||||||||
Interest expense, net |
8,636,557 | 8,446,138 | 26,073,203 | 24,761,828 | ||||||||||
Loss (gain) on sale of real estate |
3,744 | (626,605 | ) | (3,406,142 | ) | (2,604,713 | ) | |||||||
Other (income) expense |
(339,842 | ) | 43,560 | 1,519,140 | (1,625,602 | ) | ||||||||
Total other expense (income) |
19,313,013 | 19,480,685 | 58,001,864 | 55,027,409 | ||||||||||
Net income |
$ | 1,838,260 | 1,676,739 | $ | 5,574,365 | 6,245,425 | ||||||||
Pro-rata financial information is not and is not intended to be a presentation in accordance with generally accepted accounting principles. However, management believes that providing such information is useful to investors in assessing the impact of its unconsolidated real estate partnership activities on the operations of the Company which include such items on a single line presentation under the equity method in the Companys consolidated financial statements.
22
Summary of Unconsolidated Debt
September 30, 2008 and December 31, 2007
Total Debt Outstanding: |
9/30/08 | 12/31/07 | |||
Mortgage loans payable: |
|||||
Fixed rate secured loans |
$ | 2,621,914,943 | 2,544,439,474 | ||
Variable rate secured loans |
65,684,006 | 65,684,006 | |||
Unsecured line of credit variable rate |
137,279,759 | 109,349,746 | |||
Total |
$ | 2,824,878,708 | 2,719,473,226 | ||
Schedule of Maturities by Year: |
Scheduled Amortization |
Unsecured Line of Credit |
Term Maturities |
Total | Regencys Pro Rata Share |
||||||||
2008 |
$ | 1,244,185 | 11,748,042 | 56,119,227 | 69,111,454 | 15,267,850 | |||||||
2009 |
4,823,986 | 227,614,509 | 232,438,495 | 56,929,386 | |||||||||
2010 |
4,569,481 | 125,531,717 | 648,328,201 | 778,429,399 | 183,367,915 | ||||||||
2011 |
3,632,098 | 506,846,397 | 510,478,495 | 126,401,390 | |||||||||
2012 |
3,552,504 | 408,203,458 | 411,755,962 | 91,025,254 | |||||||||
2013 |
3,272,566 | 32,440,602 | 35,713,168 | 8,829,332 | |||||||||
2014 |
2,808,670 | 67,970,940 | 70,779,610 | 19,964,242 | |||||||||
2015 |
2,258,009 | 134,449,804 | 136,707,813 | 38,345,123 | |||||||||
2016 |
2,039,632 | 323,449,029 | 325,488,661 | 76,304,205 | |||||||||
2017 |
2,173,928 | 123,770,000 | 125,943,928 | 26,972,764 | |||||||||
>10 Years |
17,882,994 | 102,278,133 | 120,161,127 | 25,510,921 | |||||||||
Net unamortized debt premium |
7,870,596 | 7,870,596 | 1,570,761 | ||||||||||
$ | 48,258,053 | 137,279,759 | 2,639,340,896 | 2,824,878,708 | 670,489,143 | ||||||||
Percentage of Total Debt: |
9/30/08 | 12/31/07 | |||||||||||
Fixed |
92.82 | % | 93.56 | % | |||||||||
Variable |
7.18 | % | 6.44 | % | |||||||||
Current Average Interest Rates:(1) |
|||||||||||||
Fixed |
5.36 | % | 5.30 | % | |||||||||
Variable |
4.15 | % | 5.75 | % | |||||||||
Effective Interest Rate |
5.27 | % | 5.33 | % |
(1) | Interest rates are as of the quarter end and exclude the impact of deferred loan cost amortization. |
Average Maturity Date: |
|||||
Fixed |
November 2, 2012 | August 20, 2012 | |||
Variable |
February 5, 2010 | February 8, 2010 | |||
Summary of Unconsolidated Debt - Regencys Pro-Rata Share |
|||||
Mortgage Loans Payable: |
|||||
Fixed rate secured loans |
$ | 626,936,694 | 616,329,920 | ||
Variable rate secured loans |
10,741,258 | 10,741,258 | |||
Unsecured line of credit variable rate |
32,811,191 | 26,263,613 | |||
Total |
$ | 670,489,143 | 653,334,791 | ||
23
Leasing Statistics Wholly-Owned and Regencys Pro-Rata Share of Co-Investment Partnerships
September 30, 2008
All numbers are on a same store, cash basis
Total |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
3rd Quarter 2008 |
371 | 655,740 | $ | 21.18 | $ | 18.62 | 13.8 | % | 5.1 | $ | 2.34 | |||||||
2nd Quarter 2008 |
336 | 597,474 | 20.47 | 18.73 | 9.3 | % | 6.3 | 1.37 | ||||||||||
1st Quarter 2008 |
389 | 681,319 | 18.85 | 16.74 | 12.6 | % | 5.0 | 1.26 | ||||||||||
4th Quarter 2007 |
378 | 1,459,888 | 17.15 | 15.41 | 11.3 | % | 5.1 | 1.66 | ||||||||||
Total 12 months |
1,474 | 3,394,421 | $ | 19.43 | $ | 17.42 | 11.5 | % | 5.3 | $ | 1.69 | |||||||
New Leases |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
3rd Quarter 2008 |
90 | 131,187 | $ | 23.26 | $ | 22.59 | 3.0 | % | 6.6 | $ | 10.82 | |||||||
2nd Quarter 2008 |
86 | 108,958 | 23.60 | 22.27 | 6.0 | % | 7.5 | 6.86 | ||||||||||
1st Quarter 2008 |
71 | 117,192 | 24.19 | 18.42 | 31.3 | % | 8.0 | 5.63 | ||||||||||
4th Quarter 2007 |
82 | 190,642 | 23.05 | 19.50 | 18.2 | % | 6.9 | 5.02 | ||||||||||
Total 12 months |
329 | 547,979 | $ | 23.55 | $ | 20.60 | 14.4 | % | 7.2 | $ | 7.21 | |||||||
Renewals |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
3rd Quarter 2008 |
281 | 524,553 | $ | 20.68 | $ | 17.65 | 17.2 | % | 4.7 | $ | 0.21 | |||||||
2nd Quarter 2008 |
250 | 488,516 | 19.80 | 17.92 | 10.5 | % | 6.1 | 0.15 | ||||||||||
1st Quarter 2008 |
318 | 564,127 | 21.42 | 19.49 | 9.9 | % | 4.4 | 0.36 | ||||||||||
4th Quarter 2007 |
296 | 1,269,246 | 15.98 | 14.54 | 9.9 | % | 4.7 | 0.98 | ||||||||||
Total 12 months |
1,145 | 2,846,442 | $ | 19.40 | $ | 17.34 | 11.9 | % | 4.9 | $ | 0.47 | |||||||
24
Leasing Statistics Wholly-Owned and 100% of Co-Investment Partnerships
September 30, 2008
All numbers are on a same store, cash basis
Total |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
3rd Quarter 2008 |
371 | 1,109,133 | $ | 20.86 | $ | 18.41 | 13.3 | % | 5.4 | $ | 2.17 | |||||||
2nd Quarter 2008 |
336 | 1,004,944 | 19.64 | 17.99 | 9.2 | % | 6.6 | 2.02 | ||||||||||
1st Quarter 2008 |
389 | 1,225,844 | 19.35 | 17.29 | 11.9 | % | 5.7 | 1.52 | ||||||||||
4th Quarter 2007 |
378 | 1,459,888 | 16.60 | 14.89 | 11.5 | % | 5.0 | 1.34 | ||||||||||
Total 12 months |
1,474 | 4,799,809 | $ | 18.94 | $ | 16.97 | 11.6 | % | 5.6 | $ | 1.73 | |||||||
New Leases |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
3rd Quarter 2008 |
90 | 218,405 | $ | 22.88 | $ | 22.24 | 2.9 | % | 6.7 | $ | 10.18 | |||||||
2nd Quarter 2008 |
86 | 240,664 | 22.14 | 20.89 | 6.0 | % | 7.6 | 8.01 | ||||||||||
1st Quarter 2008 |
71 | 249,726 | 19.79 | 16.46 | 20.2 | % | 10.4 | 6.23 | ||||||||||
4th Quarter 2007 |
82 | 190,642 | 23.50 | 19.95 | 17.8 | % | 6.7 | 5.92 | ||||||||||
Total 12 months |
329 | 899,437 | $ | 22.02 | $ | 19.77 | 11.4 | % | 8.0 | $ | 7.65 | |||||||
Renewals |
Leasing Transactions |
Sq. Feet | Base Rent Per Sq. Ft. |
Prior Rent Per Sq. Ft. |
Rent Growth % | Weighted Avg. Lease Term |
Tenant Improvements Per Sq. Ft. | |||||||||||
3rd Quarter 2008 |
281 | 890,728 | $ | 20.37 | $ | 17.47 | 16.6 | % | 5.1 | $ | 0.20 | |||||||
2nd Quarter 2008 |
250 | 764,280 | 18.86 | 17.07 | 10.5 | % | 6.3 | 0.13 | ||||||||||
1st Quarter 2008 |
318 | 976,118 | 19.24 | 17.50 | 9.9 | % | 4.5 | 0.31 | ||||||||||
4th Quarter 2007 |
296 | 1,269,246 | 15.53 | 14.13 | 9.9 | % | 4.8 | 0.65 | ||||||||||
Total 12 months |
1,145 | 3,900,372 | $ | 18.22 | $ | 16.32 | 11.6 | % | 5.1 | $ | 0.36 | |||||||
25
Average Base Rent by State Wholly-Owned and Regencys Pro-Rata Share of Co-Investment Partnerships
September 30, 2008
State |
Number of Properties |
GLA | % of Total GLA |
% Leased(1) | Annualized Base Rent(2) |
% of Ann. Base Rent |
Average Base Rent/ Sq. Ft | ||||||||||||
Alabama |
3 | 162,747 | 0.5 | % | 72.2 | % | $ | 720,493 | 0.2 | % | $ | 11.72 | |||||||
Arizona |
4 | 409,967 | 1.3 | % | 95.4 | % | 6,375,940 | 1.5 | % | 16.31 | |||||||||
California |
76 | 6,963,196 | 22.2 | % | 87.5 | % | 118,184,048 | 27.9 | % | 22.07 | |||||||||
Colorado |
21 | 1,406,201 | 4.5 | % | 88.3 | % | 15,366,612 | 3.6 | % | 13.28 | |||||||||
Connecticut |
1 | 44,875 | 0.1 | % | 100.0 | % | 1,007,970 | 0.2 | % | 22.46 | |||||||||
Delaware |
4 | 298,199 | 1.0 | % | 97.6 | % | 4,124,426 | 1.0 | % | 14.17 | |||||||||
District of Columbia |
2 | 9,903 | 0.0 | % | 100.0 | % | 434,201 | 0.1 | % | 48.81 | |||||||||
Florida |
60 | 4,919,504 | 15.7 | % | 90.9 | % | 54,656,798 | 12.9 | % | 12.74 | |||||||||
Georgia |
30 | 1,711,655 | 5.5 | % | 92.6 | % | 24,113,358 | 5.7 | % | 15.23 | |||||||||
Illinois |
24 | 949,717 | 3.0 | % | 90.0 | % | 10,676,412 | 2.5 | % | 12.53 | |||||||||
Indiana |
6 | 102,240 | 0.3 | % | 69.4 | % | 1,301,502 | 0.3 | % | 19.05 | |||||||||
Kentucky |
3 | 98,845 | 0.3 | % | 80.3 | % | 768,349 | 0.2 | % | 9.85 | |||||||||
Maryland |
16 | 560,027 | 1.8 | % | 91.0 | % | 7,115,937 | 1.7 | % | 17.43 | |||||||||
Massachusetts |
3 | 412,963 | 1.3 | % | 90.9 | % | 6,464,992 | 1.5 | % | 17.41 | |||||||||
Michigan |
2 | 118,273 | 0.4 | % | 84.9 | % | 1,274,467 | 0.3 | % | 12.87 | |||||||||
Minnesota |
3 | 120,835 | 0.4 | % | 93.6 | % | 1,396,643 | 0.3 | % | 12.35 | |||||||||
Missouri |
23 | 371,529 | 1.2 | % | 97.6 | % | 3,252,883 | 0.8 | % | 10.16 | |||||||||
Nevada |
3 | 697,958 | 2.2 | % | 56.9 | % | 1,592,955 | 0.4 | % | 15.19 | |||||||||
New Hampshire |
1 | 84,793 | 0.3 | % | 80.4 | % | 799,800 | 0.2 | % | 12.05 | |||||||||
New Jersey |
2 | 39,042 | 0.1 | % | 96.2 | % | 615,330 | 0.1 | % | 16.39 | |||||||||
North Carolina |
16 | 1,336,162 | 4.3 | % | 93.4 | % | 16,401,286 | 3.9 | % | 13.81 | |||||||||
Ohio |
17 | 2,116,659 | 6.8 | % | 85.9 | % | 20,079,037 | 4.7 | % | 11.12 | |||||||||
Oregon |
11 | 821,697 | 2.6 | % | 98.2 | % | 14,002,110 | 3.3 | % | 17.70 | |||||||||
Pennsylvania |
12 | 610,175 | 1.9 | % | 84.1 | % | 8,623,814 | 2.0 | % | 19.14 | |||||||||
South Carolina |
8 | 205,779 | 0.7 | % | 86.6 | % | 2,331,550 | 0.6 | % | 13.10 | |||||||||
Tennessee |
8 | 502,164 | 1.6 | % | 91.7 | % | 6,191,012 | 1.5 | % | 13.46 | |||||||||
Texas |
37 | 3,694,588 | 11.8 | % | 91.3 | % | 56,531,904 | 13.4 | % | 16.92 | |||||||||
Virginia |
31 | 1,733,864 | 5.5 | % | 90.9 | % | 24,253,380 | 5.7 | % | 17.26 | |||||||||
Washington |
14 | 778,538 | 2.5 | % | 98.0 | % | 13,749,997 | 3.3 | % | 18.05 | |||||||||
Wisconsin |
2 | 67,147 | 0.2 | % | 97.7 | % | 492,108 | 0.1 | % | 7.50 | |||||||||
Total All Properties |
443 | 31,349,242 | 100.0 | % | 89.8 | % | $ | 422,899,314 | 100.0 | % | $ | 16.17 | |||||||
(1) | % leased includes leases that are executed but not yet rent paying. |
(2) | Annualized Base Rent does not include ground leases. |
26
Average Base Rent by State Wholly-Owned and 100% of Co-Investment Partnerships
September 30, 2008
State |
Number of Properties |
GLA | % of total GLA |
% Leased(1) | Annualized Base Rent(2) |
% of Ann. Base Rent |
Average Base Rent/ Sq. Ft | ||||||||||||
Alabama |
3 | 278,299 | 0.5 | % | 77.9 | % | $ | 1,860,810 | 0.3 | % | $ | 11.64 | |||||||
Arizona |
4 | 496,073 | 1.0 | % | 95.6 | % | 7,598,274 | 1.1 | % | 16.02 | |||||||||
California |
76 | 9,955,802 | 19.6 | % | 90.0 | % | 174,450,372 | 25.1 | % | 21.25 | |||||||||
Colorado |
21 | 2,277,674 | 4.5 | % | 91.5 | % | 25,912,485 | 3.7 | % | 12.96 | |||||||||
Connecticut |
1 | 179,860 | 0.4 | % | 100.0 | % | 4,039,960 | 0.6 | % | 22.46 | |||||||||
Delaware |
4 | 472,005 | 0.9 | % | 95.2 | % | 6,652,433 | 1.0 | % | 14.80 | |||||||||
District of Columbia |
2 | 39,647 | 0.1 | % | 100.0 | % | 1,738,993 | 0.2 | % | 48.82 | |||||||||
Florida |
60 | 6,246,504 | 12.3 | % | 91.4 | % | 70,781,374 | 10.2 | % | 12.78 | |||||||||
Georgia |
30 | 2,648,555 | 5.2 | % | 93.4 | % | 35,514,163 | 5.1 | % | 14.37 | |||||||||
Illinois |
24 | 2,901,919 | 5.7 | % | 92.5 | % | 32,523,452 | 4.7 | % | 12.17 | |||||||||
Indiana |
6 | 273,256 | 0.5 | % | 82.2 | % | 3,599,622 | 0.5 | % | 16.22 | |||||||||
Kentucky |
3 | 325,847 | 0.6 | % | 90.3 | % | 2,801,069 | 0.4 | % | 9.56 | |||||||||
Maryland |
16 | 1,896,184 | 3.7 | % | 94.1 | % | 28,870,892 | 4.1 | % | 17.24 | |||||||||
Massachusetts |
3 | 561,186 | 1.1 | % | 93.2 | % | 7,971,310 | 1.1 | % | 15.37 | |||||||||
Michigan |
2 | 118,273 | 0.2 | % | 84.9 | % | 1,274,467 | 0.2 | % | 12.87 | |||||||||
Minnesota |
3 | 483,938 | 1.0 | % | 93.6 | % | 5,594,227 | 0.8 | % | 12.35 | |||||||||
Missouri |
23 | 2,265,422 | 4.5 | % | 97.6 | % | 19,834,655 | 2.9 | % | 10.16 | |||||||||
Nevada |
3 | 772,256 | 1.5 | % | 60.4 | % | 2,487,554 | 0.4 | % | 14.28 | |||||||||
New Hampshire |
1 | 84,793 | 0.2 | % | 80.4 | % | 799,800 | 0.1 | % | 12.05 | |||||||||
New Jersey |
2 | 156,482 | 0.3 | % | 96.2 | % | 2,466,253 | 0.4 | % | 16.39 | |||||||||
North Carolina |
16 | 2,180,032 | 4.3 | % | 92.2 | % | 27,420,443 | 3.9 | % | 14.11 | |||||||||
Ohio |
17 | 2,628,123 | 5.2 | % | 87.9 | % | 25,985,618 | 3.7 | % | 11.31 | |||||||||
Oregon |
11 | 1,087,746 | 2.1 | % | 97.4 | % | 17,423,211 | 2.5 | % | 16.68 | |||||||||
Pennsylvania |
12 | 1,450,066 | 2.9 | % | 90.3 | % | 20,250,892 | 2.9 | % | 16.35 | |||||||||
South Carolina |
8 | 470,994 | 0.9 | % | 93.5 | % | 5,490,318 | 0.8 | % | 12.50 | |||||||||
Tennessee |
8 | 574,114 | 1.1 | % | 92.3 | % | 7,049,591 | 1.0 | % | 13.32 | |||||||||
Texas |
37 | 4,441,748 | 8.7 | % | 91.9 | % | 67,786,549 | 9.7 | % | 16.74 | |||||||||
Virginia |
31 | 3,906,735 | 7.7 | % | 94.5 | % | 63,664,684 | 9.1 | % | 18.18 | |||||||||
Washington |
14 | 1,332,518 | 2.6 | % | 97.9 | % | 21,984,106 | 3.2 | % | 16.87 | |||||||||
Wisconsin |
2 | 269,128 | 0.5 | % | 97.7 | % | 1,972,375 | 0.3 | % | 7.50 | |||||||||
Total All Properties |
443 | 50,775,179 | 100.0 | % | 91.7 | % | $ | 695,799,953 | 100.0 | % | $ | 15.67 | |||||||
(1) | % leased includes leases that are executed but not yet rent paying. |
(2) | Annualized Base Rent does not include ground leases. |
27
Portfolio Summary Report By Region
September 30, 2008
Property |
JV | REGs Ownership % |
State |
CBSA |
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
Anchor- Owned GLA |
Grocery Anchor GLA |
|||||||||||||||||||||||
GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | |||||||||||||||||||||||||||||
Shoppes at Fairhope Village |
AL | Mobile | 2008 | 84,741 | 84,741 | 65.8 | % | 65.8 | % | | 54,340 | Publix | NA | |||||||||||||||||||||||
Southgate Village |
JV-M | 25 | % | AL | Birmingham-Hoover | 1988 | 75,092 | 18,773 | 100.0 | % | 100.0 | % | | 46,733 | Publix | $ | 11.37 | |||||||||||||||||||
Valleydale Village Shop Center |
JV-O | 50 | % | AL | Birmingham-Hoover | 2003 | 118,466 | 59,233 | 72.6 | % | 72.6 | % | | 44,271 | Publix | $ | 11.87 | |||||||||||||||||||
AL | 278,299 | 162,747 | 77.9 | % | 72.2 | % | 83.2 | % | 79.2 | % | | 145,344 | ||||||||||||||||||||||||
Anthem Marketplace |
AZ | Phoenix-Mesa-Scottsdale | 2000 | 113,292 | 113,292 | 97.4 | % | 97.4 | % | | 55,256 | Safeway | $ | 16.67 | ||||||||||||||||||||||
Palm Valley Marketplace |
JV-C | 20 | % | AZ | Phoenix-Mesa-Scottsdale | 1999 | 107,633 | 21,527 | 97.0 | % | 97.0 | % | | 55,403 | Safeway | $ | 14.63 | |||||||||||||||||||
Pima Crossing |
AZ | Phoenix-Mesa-Scottsdale | 1996 | 239,438 | 239,438 | 95.2 | % | 95.2 | % | | | Chez Antiques | $ | 15.89 | ||||||||||||||||||||||
Shops at Arizona |
AZ | Phoenix-Mesa-Scottsdale | 2000 | 35,710 | 35,710 | 88.6 | % | 88.6 | % | | | | $ | 19.17 | ||||||||||||||||||||||
AZ | 496,073 | 409,967 | 95.6 | % | 95.4 | % | 95.6 | % | 95.4 | % | | 110,659 | ||||||||||||||||||||||||
4S Commons Town Center |
CA | San Diego-Carlsbad-San Marcos | 2004 | 240,060 | 240,060 | 98.0 | % | 98.0 | % | | 68,000 | Ralphs | $ | 27.27 | ||||||||||||||||||||||
Amerige Heights Town Center |
JV-MD | 25 | % | CA | Los Angeles-Long Beach-Santa Ana | 2000 | 96,680 | 24,170 | 98.8 | % | 98.8 | % | 142,600 | 57,560 | Albertsons, (Target) | $ | 25.05 | |||||||||||||||||||
Applegate Ranch Shopping Center |
CA | Merced | 2006 | 179,129 | 179,129 | 49.5 | % | 49.5 | % | 319,692 | 178,500 | (Super Target), (Home Depot) | $ | 27.98 | ||||||||||||||||||||||
Auburn Village |
JV-M2 | 24.95 | % | CA | Sacramento--Arden-Arcade--Roseville | 1990 | 133,944 | 33,419 | 100.0 | % | 100.0 | % | | 45,540 | Bel Air Market | $ | 18.77 | |||||||||||||||||||
Bayhill Shopping Center |
JV-M2 | 24.95 | % | CA | San Francisco-Oakland-Fremont | 1990 | 121,846 | 30,401 | 100.0 | % | 100.0 | % | | 32,110 | Mollie Stones Market | $ | 20.53 | |||||||||||||||||||
Bear Creek Village Center |
JV-M | 25 | % | CA | Riverside-San Bernardino-Ontario | 2004 | 75,220 | 18,805 | 97.6 | % | 97.6 | % | | 44,093 | Stater Bros. | $ | 22.31 | |||||||||||||||||||
Blossom Valley |
CA | San Jose-Sunnyvale-Santa Clara | 1990 | 93,316 | 93,316 | 100.0 | % | 100.0 | % | | 34,208 | Safeway | $ | 25.48 | ||||||||||||||||||||||
Brea Marketplace |
JV-M2 | 24.95 | % | CA | Los Angeles-Long Beach-Santa Ana | 1987 | 192,660 | 48,069 | 84.9 | % | 84.9 | % | | | Toys R Us | $ | 21.88 | |||||||||||||||||||
Campus Marketplace |
JV-M | 25 | % | CA | San Diego-Carlsbad-San Marcos | 2000 | 144,289 | 36,072 | 98.9 | % | 98.9 | % | | 58,527 | Ralphs | $ | 22.84 | |||||||||||||||||||
Clayton Valley Shopping Center |
CA | San Francisco-Oakland-Fremont | 2004 | 260,671 | 260,671 | 93.8 | % | 93.8 | % | | | Yardbirds Home Center | $ | 21.27 | ||||||||||||||||||||||
Clovis Commons |
CA | Fresno | 2004 | 174,990 | 174,990 | 93.1 | % | 93.1 | % | 145,653 | 145,653 | (Super Target) | $ | 20.19 | ||||||||||||||||||||||
Corral Hollow |
JV-RC | 25 | % | CA | Stockton | 2000 | 167,184 | 41,796 | 99.4 | % | 99.4 | % | | 65,715 | Safeway, Orchard Supply & Hardware | $ | 16.29 | |||||||||||||||||||
Costa Verde Center |
CA | San Diego-Carlsbad-San Marcos | 1988 | 178,623 | 178,623 | 94.6 | % | 94.6 | % | | 40,000 | Bristol Farms | $ | 32.39 | ||||||||||||||||||||||
Diablo Plaza |
CA | San Francisco-Oakland-Fremont | 1982 | 63,265 | 63,265 | 100.0 | % | 100.0 | % | 53,000 | 53,000 | (Safeway) | $ | 33.62 | ||||||||||||||||||||||
El Camino Shopping Center |
CA | Los Angeles-Long Beach-Santa Ana | 1995 | 135,728 | 135,728 | 100.0 | % | 100.0 | % | | 35,650 | Vons Food & Drug | $ | 21.70 | ||||||||||||||||||||||
El Cerrito Plaza |
JV-MD | 25 | % | CA | San Francisco-Oakland-Fremont | 2000 | 256,035 | 64,009 | 99.4 | % | 99.4 | % | 66,700 | 77,888 | (Luckys) | $ | 24.90 | |||||||||||||||||||
El Norte Pkwy Plaza |
CA | San Diego-Carlsbad-San Marcos | 1984 | 90,679 | 90,679 | 95.5 | % | 95.5 | % | | 42,315 | Vons Food & Drug | $ | 15.46 | ||||||||||||||||||||||
Encina Grande |
CA | San Francisco-Oakland-Fremont | 1965 | 102,413 | 102,413 | 99.0 | % | 99.0 | % | | 22,500 | Safeway | $ | 19.25 | ||||||||||||||||||||||
Falcon Ridge Town Center Phase I |
JV-RRP | 20 | % | CA | Riverside-San Bernardino-Ontario | 2004 | 232,754 | 46,551 | 87.3 | % | 87.3 | % | 123,735 | 43,718 | Stater Bros., (Target) | $ | 18.19 | |||||||||||||||||||
Falcon Ridge Town Center Phase II |
JV-RRP | 20.00 | % | CA | Riverside-San Bernardino-Ontario | 2005 | 66,864 | 13,373 | 100.0 | % | 100.0 | % | | | 24 Hour Fitness | $ | 26.42 | |||||||||||||||||||
Five Points Shopping Center |
JV-M2 | 24.95 | % | CA | Santa Barbara-Santa Maria-Goleta | 1960 | 144,553 | 36,066 | 99.6 | % | 99.6 | % | | 35,305 | Albertsons | $ | 23.10 | |||||||||||||||||||
Folsom Prairie City Crossing |
CA | Sacramento--Arden-Arcade--Roseville | 1999 | 90,237 | 90,237 | 97.1 | % | 97.1 | % | | 55,255 | Safeway | $ | 20.44 | ||||||||||||||||||||||
French Valley Village Center |
CA | Riverside-San Bernardino-Ontario | 2004 | 98,919 | 98,919 | 96.3 | % | 96.3 | % | | 44,054 | Stater Bros. | $ | 23.97 | ||||||||||||||||||||||
Friars Mission Center |
CA | San Diego-Carlsbad-San Marcos | 1989 | 146,898 | 146,898 | 100.0 | % | 100.0 | % | | 55,303 | Ralphs | $ | 28.62 | ||||||||||||||||||||||
Garden Village |
JV-M | 25 | % | CA | Los Angeles-Long Beach-Santa Ana | 2000 | 112,767 | 28,192 | 100.0 | % | 100.0 | % | | 57,050 | Albertsons | $ | 14.62 | |||||||||||||||||||
Gateway 101 |
CA | San Francisco-Oakland-Fremont | 2008 | 91,907 | 91,907 | 100.0 | % | 100.0 | % | 212,485 | | (Home Depot), Sports Authority, Nordstrom Rack | NA | |||||||||||||||||||||||
Gelsons Westlake Market Plaza |
CA | Oxnard-Thousand Oaks-Ventura | 2002 | 84,975 | 84,975 | 96.9 | % | 96.9 | % | | 37,500 | Gelsons Markets | $ | 18.31 | ||||||||||||||||||||||
Golden Hills Promenade |
CA | San Luis Obispo-Paso Robles | 2006 | 287,913 | 287,913 | 70.3 | % | 70.3 | % | | | Lowes | NA | |||||||||||||||||||||||
Granada Village |
JV-M2 | 24.95 | % | CA | Los Angeles-Long Beach-Santa Ana | 1965 | 224,649 | 56,050 | 77.1 | % | 77.1 | % | | | | $ | 18.02 | |||||||||||||||||||
Hasley Canyon Village |
CA | Los Angeles-Long Beach-Santa Ana | 2003 | 65,801 | 65,801 | 97.5 | % | 97.5 | % | | 51,800 | Ralphs | $ | 22.82 | ||||||||||||||||||||||
Heritage Plaza |
CA | Los Angeles-Long Beach-Santa Ana | 1981 | 231,582 | 231,582 | 99.4 | % | 99.4 | % | | 44,376 | Ralphs | $ | 26.38 | ||||||||||||||||||||||
Highland Crossing |
CA | Riverside-San Bernardino-Ontario | 2007 | 50,395 | 50,395 | 0.0 | % | 0.0 | % | | | LA Fitness | NA | |||||||||||||||||||||||
Indio-Jackson |
CA | Riverside-San Bernardino-Ontario | 2006 | 353,561 | 353,561 | 32.3 | % | 32.3 | % | 235,834 | 93,696 | (Home Depot), (WinCo) | $ | 17.80 | ||||||||||||||||||||||
Jefferson Square |
CA | Riverside-San Bernardino-Ontario | 2007 | 102,206 | 102,206 | 27.8 | % | 27.8 | % | | 13,969 | Fresh & Easy | NA | |||||||||||||||||||||||
Laguna Niguel Plaza |
JV-M2 | 24.95 | % | CA | Los Angeles-Long Beach-Santa Ana | 1985 | 41,943 | 10,465 | 100.0 | % | 100.0 | % | 38,917 | 38,917 | (Albertsons) | $ | 25.63 | |||||||||||||||||||
Loehmanns Plaza California |
CA | San Jose-Sunnyvale-Santa Clara | 1983 | 113,310 | 113,310 | 98.0 | % | 98.0 | % | 53,000 | 53,000 | (Safeway) | $ | 17.62 | ||||||||||||||||||||||
Marina Shores |
JV-C2 | 20.00 | % | CA | Los Angeles-Long Beach-Santa Ana | 2001 | 67,727 | 13,545 | 93.4 | % | 93.4 | % | | 25,987 | | $ | 28.23 | |||||||||||||||||||
Mariposa Shopping Center |
JV-M2 | 24.95 | % | CA | San Jose-Sunnyvale-Santa Clara | 1957 | 126,658 | 31,601 | 98.2 | % | 98.2 | % | | 42,896 | Safeway | $ | 16.74 | |||||||||||||||||||
Morningside Plaza |
CA | Los Angeles-Long Beach-Santa Ana | 1996 | 91,211 | 91,211 | 93.8 | % | 93.8 | % | | 42,630 | Stater Bros. | $ | 23.27 | ||||||||||||||||||||||
Murrieta Marketplace |
CA | Riverside-San Bernardino-Ontario | 2008 | 331,868 | 331,868 | 56.3 | % | 56.3 | % | 137,940 | | (Target), Lowes | NA | |||||||||||||||||||||||
Navajo Shopping Center |
JV-M2 | 24.95 | % | CA | San Diego-Carlsbad-San Marcos | 1964 | 102,138 | 25,483 | 98.4 | % | 98.4 | % | | 44,180 | Albertsons | $ | 12.71 | |||||||||||||||||||
Newland Center |
CA | Los Angeles-Long Beach-Santa Ana | 1985 | 149,140 | 149,140 | 100.0 | % | 100.0 | % | | 58,000 | Albertsons | $ | 19.36 | ||||||||||||||||||||||
Oakbrook Plaza |
CA | Oxnard-Thousand Oaks-Ventura | 1982 | 83,279 | 83,279 | 98.3 | % | 98.3 | % | | 43,842 | Albertsons | $ | 16.04 | ||||||||||||||||||||||
Park Plaza Shopping Center |
JV-C | 20 | % | CA | Los Angeles-Long Beach-Santa Ana | 1991 | 194,396 | 38,879 | 95.3 | % | 95.3 | % | | 28,210 | Henrys Marketplace | $ | 18.05 | |||||||||||||||||||
Plaza Hermosa |
CA | Los Angeles-Long Beach-Santa Ana | 1984 | 94,940 | 94,940 | 100.0 | % | 100.0 | % | | 36,800 | Vons Food & Drug | $ | 20.20 | ||||||||||||||||||||||
Pleasant Hill Shopping Center |
JV-M2 | 24.95 | % | CA | San Francisco-Oakland-Fremont | 1970 | 234,061 | 58,398 | 99.2 | % | 99.2 | % | | | Target, Toys R Us | $ | 20.06 | |||||||||||||||||||
Point Loma Plaza |
JV-M2 | 24.95 | % | CA | San Diego-Carlsbad-San Marcos | 1987 | 212,774 | 53,087 | 95.9 | % | 95.9 | % | | 50,000 | Vons Food & Drug | $ | 17.80 | |||||||||||||||||||
Powell Street Plaza |
CA | San Francisco-Oakland-Fremont | 1987 | 165,928 | 165,928 | 100.0 | % | 100.0 | % | | 10,122 | Trader Joes | $ | 27.41 | ||||||||||||||||||||||
Raleys Supermarket |
JV-C2 | 20.00 | % | CA | Sacramento--Arden-Arcade--Roseville | 1964 | 62,827 | 12,565 | 100.0 | % | 100.0 | % | | 62,827 | Raleys | $ | 5.41 | |||||||||||||||||||
Rancho San Diego Village |
JV-M2 | 24.95 | % | CA | San Diego-Carlsbad-San Marcos | 1981 | 153,255 | 38,237 | 99.0 | % | 99.0 | % | | 39,777 | Vons Food & Drug | $ | 17.43 | |||||||||||||||||||
Rio Vista Town Center |
CA | Riverside-San Bernardino-Ontario | 2005 | 79,519 | 79,519 | 64.4 | % | 64.4 | % | | 44,700 | Stater Bros. | $ | 17.13 | ||||||||||||||||||||||
Rona Plaza |
CA | Los Angeles-Long Beach-Santa Ana | 1989 | 51,760 | 51,760 | 100.0 | % | 100.0 | % | | 37,194 | Superior Super Warehouse | $ | 17.07 | ||||||||||||||||||||||
San Leandro Plaza |
CA | San Francisco-Oakland-Fremont | 1982 | 50,432 | 50,432 | 100.0 | % | 100.0 | % | 38,250 | 38,250 | (Safeway) | $ | 27.65 | ||||||||||||||||||||||
Santa Ana Downtown Plaza |
CA | Los Angeles-Long Beach-Santa Ana | 1987 | 100,306 | 100,306 | 97.6 | % | 97.6 | % | | 37,972 | Food 4 Less | $ | 19.98 | ||||||||||||||||||||||
Santa Maria Commons |
CA | Santa Barbara-Santa Maria-Goleta | 2005 | 113,514 | 113,514 | 100.0 | % | 100.0 | % | | | Kohls | $ | 10.65 | ||||||||||||||||||||||
Seal Beach |
JV-C | 20 | % | CA | Los Angeles-Long Beach-Santa Ana | 1966 | 96,858 | 19,372 | 91.0 | % | 91.0 | % | | 25,000 | Vons Food & Drug | $ | 24.22 | |||||||||||||||||||
Sequoia Station |
CA | San Francisco-Oakland-Fremont | 1996 | 103,148 | 103,148 | 100.0 | % | 100.0 | % | 62,050 | 62,050 | (Safeway) | $ | 31.68 | ||||||||||||||||||||||
Shops of Santa Barbara |
CA | Santa Barbara-Santa Maria-Goleta | 2004 | 51,568 | 51,568 | 85.7 | % | 85.7 | % | | | | $ | 35.95 | ||||||||||||||||||||||
Shops of Santa Barbara Phase II |
CA | Santa Barbara-Santa Maria-Goleta | 2004 | 51,848 | 51,848 | 57.3 | % | 57.3 | % | | 40,000 | Whole Foods | NA | |||||||||||||||||||||||
Silverado Plaza |
JV-M2 | 24.95 | % | CA | Napa | 1974 | 84,916 | 21,187 | 99.6 | % | 99.6 | % | | 31,833 | Nob Hill | $ | 14.39 | |||||||||||||||||||
Snell & Branham Plaza |
JV-M2 | 24.95 | % | CA | San Jose-Sunnyvale-Santa Clara | 1988 | 99,350 | 24,788 | 100.0 | % | 100.0 | % | | 52,550 | Safeway | $ | 16.51 | |||||||||||||||||||
Stanford Ranch Village |
JV-M2 | 24.95 | % | CA | Sacramento--Arden-Arcade--Roseville | 1991 | 89,875 | 22,424 | 92.9 | % | 92.9 | % | | 45,540 | Bel Air Market | $ | 16.67 | |||||||||||||||||||
Strawflower Village |
CA | San Francisco-Oakland-Fremont | 1985 | 78,827 | 78,827 | 98.4 | % | 98.4 | % | | 33,753 | Safeway | $ | 19.25 |
28
Portfolio Summary Report By Region
September 30, 2008
Property |
JV | REGs Ownership % |
State |
CBSA |
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
Anchor- Owned GLA |
Grocery Anchor GLA |
|||||||||||||||||||||||
GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | |||||||||||||||||||||||||||||
Tassajara Crossing |
CA | San Francisco-Oakland-Fremont | 1990 | 146,188 | 146,188 | 96.7 | % | 96.7 | % | | 56,496 | Safeway | $ | 20.35 | ||||||||||||||||||||||
Twin Oaks Shopping Center |
JV-M2 | 24.95 | % | CA | Los Angeles-Long Beach-Santa Ana | 1978 | 98,399 | 24,551 | 100.0 | % | 100.0 | % | | 40,775 | Ralphs | $ | 14.44 | |||||||||||||||||||
Twin Peaks |
CA | San Diego-Carlsbad-San Marcos | 1988 | 198,140 | 198,140 | 99.2 | % | 99.2 | % | | 44,686 | Albertsons, Target | $ | 17.24 | ||||||||||||||||||||||
Valencia Crossroads |
CA | Los Angeles-Long Beach-Santa Ana | 2003 | 172,856 | 172,856 | 99.1 | % | 99.1 | % | | 35,000 | Whole Foods, Kohls | $ | 22.65 | ||||||||||||||||||||||
Ventura Village |
CA | Oxnard-Thousand Oaks-Ventura | 1984 | 76,070 | 76,070 | 98.7 | % | 98.7 | % | | 42,500 | Vons Food & Drug | $ | 19.73 | ||||||||||||||||||||||
Vine at Castaic |
CA | Los Angeles-Long Beach-Santa Ana | 2005 | 30,236 | 30,236 | 83.6 | % | 83.6 | % | | | | $ | 31.68 | ||||||||||||||||||||||
Vista Village Phase I |
JV-RRP | 20.00 | % | CA | San Diego-Carlsbad-San Marcos | 2003 | 129,009 | 25,802 | 100.0 | % | 100.0 | % | 165,000 | | Krikorian Theaters, (Lowes) | $ | 24.95 | |||||||||||||||||||
Vista Village Phase II |
JV-RRP | 20.00 | % | CA | San Diego-Carlsbad-San Marcos | 2003 | 55,000 | 11,000 | 100.0 | % | 100.0 | % | | 25,000 | Sprouts Markets | $ | 15.95 | |||||||||||||||||||
Vista Village IV |
CA | San Diego-Carlsbad-San Marcos | 2006 | 11,000 | 11,000 | 100.0 | % | 100.0 | % | | | | $ | 38.31 | ||||||||||||||||||||||
West Park Plaza |
CA | San Jose-Sunnyvale-Santa Clara | 1996 | 88,103 | 88,103 | 98.0 | % | 98.0 | % | | 24,712 | Safeway | $ | 15.20 | ||||||||||||||||||||||
Westlake Village Plaza and Center |
CA | Oxnard-Thousand Oaks-Ventura | 1975 | 190,519 | 190,519 | 98.4 | % | 98.4 | % | | 41,300 | Vons Food & Drug | $ | 24.32 | ||||||||||||||||||||||
Westridge Village |
CA | Los Angeles-Long Beach-Santa Ana | 2003 | 92,287 | 92,287 | 100.0 | % | 100.0 | % | | 50,782 | Albertsons | $ | 25.70 | ||||||||||||||||||||||
Woodman Van Nuys |
CA | Los Angeles-Long Beach-Santa Ana | 1992 | 107,614 | 107,614 | 100.0 | % | 100.0 | % | | 77,648 | Gigante | $ | 14.19 | ||||||||||||||||||||||
Woodside Central |
CA | San Francisco-Oakland-Fremont | 1993 | 80,591 | 80,591 | 100.0 | % | 100.0 | % | 113,000 | | (Target) | $ | 21.09 | ||||||||||||||||||||||
Ygnacio Plaza |
JV-M2 | 24.95 | % | CA | San Francisco-Oakland-Fremont | 1968 | 109,701 | 27,370 | 99.0 | % | 99.0 | % | | | The Sports Basement | $ | 26.76 | |||||||||||||||||||
CA | 9,955,802 | 6,963,196 | 90.0 | % | 87.5 | % | 96.9 | % | 97.6 | % | 1,907,856 | 2,998,214 | ||||||||||||||||||||||||
Applewood Shopping Center |
JV-M2 | 24.95 | % | CO | Denver-Aurora | 1956 | 375,622 | 93,718 | 96.4 | % | 96.4 | % | | 71,074 | King Soopers, Wal-Mart | $ | 9.46 | |||||||||||||||||||
Arapahoe Village |
JV-M2 | 24.95 | % | CO | Boulder | 1957 | 159,237 | 39,730 | 97.3 | % | 97.3 | % | | 43,500 | Safeway | $ | 16.77 | |||||||||||||||||||
Belleview Square |
CO | Denver-Aurora | 1978 | 117,335 | 117,335 | 98.0 | % | 98.0 | % | | 65,104 | King Soopers | $ | 14.81 | ||||||||||||||||||||||
Boulevard Center |
CO | Denver-Aurora | 1986 | 88,512 | 88,512 | 74.1 | % | 74.1 | % | 52,700 | 52,700 | (Safeway) | $ | 22.96 | ||||||||||||||||||||||
Buckley Square |
CO | Denver-Aurora | 1978 | 116,147 | 116,147 | 92.2 | % | 92.2 | % | | 62,400 | King Soopers | $ | 8.30 | ||||||||||||||||||||||
Centerplace of Greeley |
JV-M | 25 | % | CO | Greeley | 2003 | 148,575 | 37,144 | 96.7 | % | 96.7 | % | 213,408 | 58,374 | Safeway, (Target), (Kohls) | $ | 13.81 | |||||||||||||||||||
Centerplace of Greeley Phase III |
CO | Greeley | 2007 | 120,090 | 120,090 | 60.0 | % | 60.0 | % | | | Best Buy, Sports Authority | NA | |||||||||||||||||||||||
Cherrywood Square |
JV-M2 | 24.95 | % | CO | Denver-Aurora | 1978 | 86,162 | 21,497 | 100.0 | % | 100.0 | % | | 51,640 | King Soopers | $ | 11.32 | |||||||||||||||||||
Cheyenne Meadows |
JV-M | 25 | % | CO | Colorado Springs | 1998 | 89,893 | 22,473 | 97.7 | % | 97.7 | % | | 69,913 | King Soopers | $ | 10.98 | |||||||||||||||||||
Crossroads Commons |
JV-C | 20 | % | CO | Boulder | 1986 | 111,775 | 22,355 | 93.8 | % | 93.8 | % | | 39,247 | Whole Foods | $ | 22.36 | |||||||||||||||||||
Falcon Marketplace |
CO | Colorado Springs | 2005 | 22,491 | 22,491 | 72.5 | % | 72.5 | % | 184,305 | 50,000 | (Wal-Mart Supercenter) | $ | 23.63 | ||||||||||||||||||||||
Hilltop Village |
JV-M3 | 25 | % | CO | Denver-Aurora | 2003 | 100,029 | 25,007 | 95.9 | % | 95.9 | % | | 66,000 | King Soopers | $ | 9.03 | |||||||||||||||||||
South Lowry Square |
CO | Denver-Aurora | 1993 | 119,916 | 119,916 | 87.0 | % | 87.0 | % | | 62,600 | Safeway | $ | 13.09 | ||||||||||||||||||||||
Littleton Square |
CO | Denver-Aurora | 1997 | 94,222 | 94,222 | 92.5 | % | 92.5 | % | | 49,751 | King Soopers | $ | 11.91 | ||||||||||||||||||||||
Lloyd King Center |
CO | Denver-Aurora | 1998 | 83,326 | 83,326 | 100.0 | % | 100.0 | % | | 61,040 | King Soopers | $ | 11.40 | ||||||||||||||||||||||
Marketplace at Briargate |
CO | Colorado Springs | 2006 | 29,075 | 29,075 | 100.0 | % | 100.0 | % | 66,000 | 66,000 | (King Soopers) | $ | 27.79 | ||||||||||||||||||||||
Monument Jackson Creek |
CO | Colorado Springs | 1999 | 85,263 | 85,263 | 100.0 | % | 100.0 | % | | 69,913 | King Soopers | $ | 10.59 | ||||||||||||||||||||||
Ralston Square Shopping Center |
JV-M2 | 24.95 | % | CO | Denver-Aurora | 1977 | 82,750 | 20,646 | 96.7 | % | 96.7 | % | | 55,311 | King Soopers | $ | 9.27 | |||||||||||||||||||
Shops at Quail Creek |
CO | Denver-Aurora | 2008 | 37,585 | 37,585 | 27.7 | % | 27.7 | % | 99,844 | 99,844 | (King Soopers) | NA | |||||||||||||||||||||||
Stroh Ranch |
CO | Denver-Aurora | 1998 | 93,436 | 93,436 | 96.3 | % | 96.3 | % | | 69,719 | King Soopers | $ | 12.01 | ||||||||||||||||||||||
Woodmen Plaza |
CO | Colorado Springs | 1998 | 116,233 | 116,233 | 89.0 | % | 89.0 | % | | 69,716 | King Soopers | $ | 13.89 | ||||||||||||||||||||||
CO | 2,277,674 | 1,406,201 | 91.5 | % | 88.3 | % | 94.7 | % | 93.3 | % | 616,257 | 1,233,846 | ||||||||||||||||||||||||
Corbins Corner |
JV-M2 | 24.95 | % | CT | Hartford-West Hartford-East Hartford | 1962 | 179,860 | 44,875 | 100.0 | % | 100.0 | % | | 10,150 | Trader Joes | $ | 22.46 | |||||||||||||||||||
CT | 179,860 | 44,875 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | | 10,150 | ||||||||||||||||||||||||
Shops at The Columbia |
JV-RC | 25 | % | DC | Washington-Arlington-Alexandria | 2006 | 22,812 | 5,703 | 100.0 | % | 100.0 | % | | 11,833 | Trader Joes | $ | 34.35 | |||||||||||||||||||
Spring Valley Shopping Center |
JV-M2 | 24.95 | % | DC | Washington-Arlington-Alexandria | 1930 | 16,835 | 4,200 | 100.0 | % | 100.0 | % | | | | $ | 64.97 | |||||||||||||||||||
DC | 39,647 | 9,903 | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | | 11,833 | ||||||||||||||||||||||||
First State Plaza |
JV-M2 | 24.95 | % | DE | Philadelphia-Camden-Wilmington | 1988 | 164,779 | 41,112 | 90.3 | % | 90.3 | % | | 57,319 | Shop Rite | $ | 14.70 | |||||||||||||||||||
Pike Creek |
DE | Philadelphia-Camden-Wilmington | 1981 | 229,510 | 229,510 | 99.2 | % | 99.2 | % | | 49,069 | Acme Markets, K-Mart | $ | 12.86 | ||||||||||||||||||||||
Shoppes of Graylyn |
JV-M2 | 24.95 | % | DE | Philadelphia-Camden-Wilmington | 1971 | 66,808 | 16,669 | 92.9 | % | 92.9 | % | | | | $ | 19.02 | |||||||||||||||||||
White Oak - Dover, DE |
DE | Dover | 2000 | 10,908 | 10,908 | 100.0 | % | 100.0 | % | | | | $ | 32.73 | ||||||||||||||||||||||
DE | 472,005 | 298,199 | 95.2 | % | 97.6 | % | 95.2 | % | 97.6 | % | | 106,388 | ||||||||||||||||||||||||
Anastasia Plaza |
JV-M | 25 | % | FL | Jacksonville | 1988 | 102,342 | 25,586 | 93.4 | % | 93.4 | % | | 48,555 | Publix | $ | 10.89 | |||||||||||||||||||
Aventura Shopping Center |
FL | Miami-Fort Lauderdale-Miami Beach | 1974 | 102,876 | 102,876 | 100.0 | % | 100.0 | % | | 35,908 | Publix | $ | 16.61 | ||||||||||||||||||||||
Beneva Village Shops |
FL | Sarasota-Bradenton-Venice | 1987 | 141,532 | 141,532 | 79.9 | % | 79.9 | % | | 42,112 | Publix | $ | 11.99 | ||||||||||||||||||||||
Berkshire Commons |
FL | Naples-Marco Island | 1992 | 106,354 | 106,354 | 97.9 | % | 97.9 | % | | 65,537 | Publix | $ | 12.29 | ||||||||||||||||||||||
Bloomingdale Square |
FL | Tampa-St. Petersburg-Clearwater | 1987 | 267,736 | 267,736 | 98.7 | % | 98.7 | % | | 39,795 | Publix, Wal-Mart, Bealls | $ | 8.86 | ||||||||||||||||||||||
Boynton Lakes Plaza |
FL | Miami-Fort Lauderdale-Miami Beach | 1993 | 124,924 | 124,924 | 97.0 | % | 97.0 | % | | 56,000 | Winn-Dixie | $ | 11.95 | ||||||||||||||||||||||
Caligo Crossing |
FL | Miami-Fort Lauderdale-Miami Beach | 2007 | 10,762 | 10,762 | 86.1 | % | 86.1 | % | 98,165 | | (Kohls) | $ | 37.55 | ||||||||||||||||||||||
Canopy Oak Center |
JV-O | 50 | % | FL | Ocala | 2006 | 90,043 | 45,022 | 73.2 | % | 73.2 | % | | 54,340 | Publix | $ | 16.50 | |||||||||||||||||||
Carriage Gate |
FL | Tallahassee | 1978 | 76,784 | 76,784 | 97.4 | % | 97.4 | % | | | | $ | 12.63 | ||||||||||||||||||||||
Chasewood Plaza |
FL | Miami-Fort Lauderdale-Miami Beach | 1986 | 155,603 | 155,603 | 98.3 | % | 98.3 | % | | 54,420 | Publix | $ | 16.88 | ||||||||||||||||||||||
Corkscrew Village |
FL | Cape Coral-Fort Myers | 1997 | 82,011 | 82,011 | 97.1 | % | 97.1 | % | | 51,420 | Publix | $ | 12.80 | ||||||||||||||||||||||
Courtyard Shopping Center |
FL | Jacksonville | 1987 | 137,256 | 137,256 | 100.0 | % | 100.0 | % | 62,771 | 62,771 | (Publix), Target | $ | 3.17 | ||||||||||||||||||||||
East Port Plaza |
FL | Port St. Lucie-Fort Pierce | 1991 | 235,842 | 235,842 | 58.6 | % | 58.6 | % | | 42,112 | Publix | $ | 10.09 | ||||||||||||||||||||||
East Towne Center |
FL | Orlando | 2003 | 69,841 | 69,841 | 100.0 | % | 100.0 | % | | 44,840 | Publix | $ | 14.03 | ||||||||||||||||||||||
First Street Village |
FL | Cape Coral-Fort Myers | 2006 | 54,926 | 54,926 | 91.8 | % | 91.8 | % | | 39,393 | Publix | $ | 17.07 | ||||||||||||||||||||||
Five Corners Plaza |
JV-RC | 25 | % | FL | Miami-Fort Lauderdale-Miami Beach | 2001 | 44,647 | 11,162 | 88.1 | % | 88.1 | % | | 27,887 | Publix | $ | 13.40 | |||||||||||||||||||
Fleming Island |
FL | Jacksonville | 2000 | 136,662 | 136,662 | 94.3 | % | 94.3 | % | 129,807 | 47,955 | Publix, (Target) | $ | 12.77 | ||||||||||||||||||||||
Garden Square |
FL | Miami-Fort Lauderdale-Miami Beach | 1991 | 90,258 | 90,258 | 100.0 | % | 100.0 | % | | 42,112 | Publix | $ | 14.82 | ||||||||||||||||||||||
Grande Oak |
FL | Cape Coral-Fort Myers | 2000 | 78,784 | 78,784 | 100.0 | % | 100.0 | % | | 54,379 | Publix | $ | 14.21 | ||||||||||||||||||||||
Hibernia Pavilion |
FL | Jacksonville | 2006 | 51,298 | 51,298 | 92.5 | % | 92.5 | % | | 39,203 | Publix | $ | 16.65 | ||||||||||||||||||||||
Hibernia Plaza |
FL | Jacksonville | 2006 | 8,400 | 8,400 | 33.3 | % | 33.3 | % | | | | NA | |||||||||||||||||||||||
Hortons Corner |
FL | Jacksonville | 2007 | 14,820 | 14,820 | 100.0 | % | 100.0 | % | | | | NA | |||||||||||||||||||||||
Island Crossing |
JV-C2 | 20 | % | FL | Port St. Lucie-Fort Pierce | 1996 | 58,456 | 11,691 | 100.0 | % | 100.0 | % | | 47,955 | Publix | $ | 9.96 | |||||||||||||||||||
Johns Creek Center |
JV-C2 | 20 | % | FL | Jacksonville | 2004 | 75,101 | 15,020 | 98.1 | % | 98.1 | % | | 44,840 | Publix | $ | 15.63 | |||||||||||||||||||
Julington Village |
JV-C | 20 | % | FL | Jacksonville | 1999 | 81,820 | 16,364 | 100.0 | % | 100.0 | % | | 51,420 | Publix | $ | 13.87 | |||||||||||||||||||
Kings Crossing Sun City |
JV-M | 25 | % | FL | Tampa-St. Petersburg-Clearwater | 1999 | 75,020 | 18,755 | 97.3 | % | 97.3 | % | | 51,420 | Publix | $ | 11.77 | |||||||||||||||||||
Lynnhaven |
JV-M | 25 | % | FL | Panama City-Lynn Haven | 2001 | 63,871 | 15,968 | 95.6 | % | 95.6 | % | | 44,271 | Publix | $ | 11.46 |
29
Portfolio Summary Report By Region
September 30, 2008
Property |
JV | REGs Ownership % |
State |
CBSA |
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
Anchor- Owned GLA |
Grocery Anchor GLA |
|||||||||||||||||||||||
GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | |||||||||||||||||||||||||||||
Marketplace St Pete |
FL | Tampa-St. Petersburg-Clearwater | 1983 | 90,296 | 90,296 | 95.6 | % | 95.6 | % | | 36,464 | Publix | $ |
13.49 | ||||||||||||||||||||||
Martin Downs Village Center |
FL | Port St. Lucie-Fort Pierce | 1985 | 121,946 | 121,946 | 85.7 | % | 85.7 | % | | | | $ | 15.00 | ||||||||||||||||||||||
Martin Downs Village Shoppes |
FL | Port St. Lucie-Fort Pierce | 1998 | 48,937 | 48,937 | 97.7 | % | 97.7 | % | | | | $ | 17.64 | ||||||||||||||||||||||
Merchants Crossing |
JV-M | 25 | % | FL | Punta Gorda | 1990 | 213,739 | 53,435 | 93.6 | % | 93.6 | % | | 48,555 | Publix | $ | 9.29 | |||||||||||||||||||
Millhopper Shopping Center |
FL | Gainesville | 1974 | 84,065 | 84,065 | 100.0 | % | 100.0 | % | | 37,244 | Publix | $ | 10.07 | ||||||||||||||||||||||
Naples Walk Shopping Center |
FL | Naples-Marco Island | 1999 | 125,390 | 125,390 | 89.0 | % | 89.0 | % | | 51,420 | Publix | $ | 16.18 | ||||||||||||||||||||||
Newberry Square |
FL | Gainesville | 1986 | 180,524 | 180,524 | 97.8 | % | 97.8 | % | | 39,795 | Publix, K-Mart | $ | 7.75 | ||||||||||||||||||||||
Nocatee Town Center |
FL | Jacksonville | 2007 | 81,082 | 81,082 | 67.0 | % | 67.0 | % | | 54,340 | Publix | NA | |||||||||||||||||||||||
Northgate Square |
FL | Tampa-St. Petersburg-Clearwater | 1995 | 75,495 | 75,495 | 100.0 | % | 100.0 | % | | 47,955 | Publix | $ | 12.50 | ||||||||||||||||||||||
Oakleaf Commons |
FL | Jacksonville | 2006 | 73,719 | 73,719 | 79.1 | % | 79.1 | % | | 45,600 | Publix | $ | 14.01 | ||||||||||||||||||||||
Ocala Corners |
JV-M | 25 | % | FL | Tallahassee | 2000 | 86,772 | 21,693 | 100.0 | % | 100.0 | % | | 61,171 | Publix | $ | 13.08 | |||||||||||||||||||
Old St Augustine Plaza |
FL | Jacksonville | 1990 | 232,459 | 232,459 | 99.1 | % | 99.1 | % | | 51,832 | Publix, Burlington Coat Factory, Hobby Lobby | $ | 7.67 | ||||||||||||||||||||||
Palm Harbor Shopping Village |
JV-M | 25 | % | FL | Palm Coast | 1991 | 166,041 | 41,510 | 88.8 | % | 88.8 | % | | 45,254 | Publix | $ | 10.95 | |||||||||||||||||||
Peachland Promenade |
JV-M | 25 | % | FL | Punta Gorda | 1991 | 82,082 | 20,521 | 98.7 | % | 98.7 | % | | 48,890 | Publix | $ | 10.85 | |||||||||||||||||||
Pebblebrook Plaza |
JV-M | 25 | % | FL | Naples-Marco Island | 2000 | 76,767 | 19,192 | 100.0 | % | 100.0 | % | | 61,166 | Publix | $ | 12.71 | |||||||||||||||||||
Pine Tree Plaza |
FL | Jacksonville | 1999 | 63,387 | 63,387 | 91.3 | % | 91.3 | % | | 37,866 | Publix | $ | 13.06 | ||||||||||||||||||||||
Plantation Plaza |
JV-C2 | 20 | % | FL | Jacksonville | 2004 | 77,747 | 15,549 | 100.0 | % | 100.0 | % | | 44,840 | Publix | $ | 16.55 | |||||||||||||||||||
Regency Square |
FL | Tampa-St. Petersburg-Clearwater | 1986 | 349,848 | 349,848 | 98.1 | % | 98.1 | % | 66,000 | | AMC Theater, Michaels, (Best Buy) | $ | 13.89 | ||||||||||||||||||||||
Regency Village |
JV-O | 50 | % | FL | Orlando | 2002 | 83,170 | 41,585 | 88.0 | % | 88.0 | % | | 54,379 | Publix | $ | 13.78 | |||||||||||||||||||
Shoppes @ 104 |
JV-M | 25 | % | FL | Miami-Fort Lauderdale-Miami Beach | 1990 | 108,192 | 27,048 | 100.0 | % | 100.0 | % | | 46,368 | Winn-Dixie | $ | 13.29 | |||||||||||||||||||
Shoppes at Bartram Park |
JV-O | 50 | % | FL | Jacksonville | 2004 | 119,960 | 59,980 | 87.6 | % | 87.6 | % | 97,000 | 44,840 | Publix, (Kohls) | $ | 17.54 | |||||||||||||||||||
Shoppes at Bartram Park Phase II |
JV-O | 50 | % | FL | Jacksonville | 2008 | 14,640 | 7,320 | 9.3 | % | 9.3 | % | | | | NA | ||||||||||||||||||||
Shops at Johns Creek |
FL | Jacksonville | 2004 | 15,490 | 15,490 | 89.5 | % | 89.5 | % | | | | $ | 22.48 | ||||||||||||||||||||||
Starke |
FL | None | 2000 | 12,739 | 12,739 | 100.0 | % | 100.0 | % | | | | $ | 23.83 | ||||||||||||||||||||||
Suncoast Crossing Phase I |
FL | Tampa-St. Petersburg-Clearwater | 2007 | 108,434 | 108,434 | 90.6 | % | 90.6 | % | | | Kohls | NA | |||||||||||||||||||||||
Suncoast Crossing Phase II |
FL | Tampa-St. Petersburg-Clearwater | 2008 | 107,502 | 107,502 | 0.0 | % | 0.0 | % | 143,055 | | (Target) | NA | |||||||||||||||||||||||
Town Center at Martin Downs |
FL | Port St. Lucie-Fort Pierce | 1996 | 64,546 | 64,546 | 100.0 | % | 100.0 | % | | 56,146 | Publix | $ | 12.64 | ||||||||||||||||||||||
Town Square |
FL | Tampa-St. Petersburg-Clearwater | 1999 | 44,380 | 44,380 | 100.0 | % | 100.0 | % | | | | $ | 26.40 | ||||||||||||||||||||||
Village Center |
FL | Tampa-St. Petersburg-Clearwater | 1993 | 181,110 | 181,110 | 98.2 | % | 98.2 | % | | 36,434 | Publix | $ | 12.59 | ||||||||||||||||||||||
Village Commons Shopping Center |
JV-M2 | 24.95 | % | FL | Miami-Fort Lauderdale-Miami Beach | 1986 | 169,053 | 42,179 | 89.6 | % | 89.6 | % | | 39,975 | Publix | $ | 17.25 | |||||||||||||||||||
Vineyard Shopping Center |
JV-M3 | 25 | % | FL | Tallahassee | 2002 | 62,821 | 15,705 | 87.5 | % | 87.5 | % | | 44,271 | Publix | $ | 11.54 | |||||||||||||||||||
Welleby Plaza |
FL | Miami-Fort Lauderdale-Miami Beach | 1982 | 109,949 | 109,949 | 96.9 | % | 96.9 | % | | 46,779 | Publix | $ | 10.33 | ||||||||||||||||||||||
Wellington Town Square |
FL | Miami-Fort Lauderdale-Miami Beach | 1982 | 107,325 | 107,325 | 98.0 | % | 98.0 | % | | 44,840 | Publix | $ | 19.07 | ||||||||||||||||||||||
Westchase |
FL | Tampa-St. Petersburg-Clearwater | 1998 | 78,998 | 78,998 | 96.5 | % | 96.5 | % | | 51,420 | Publix | $ | 12.97 | ||||||||||||||||||||||
Willa Springs |
FL | Orlando | 2000 | 89,930 | 89,930 | 94.2 | % | 94.2 | % | | 44,271 | Publix | $ | 14.55 | ||||||||||||||||||||||
FL | 6,246,504 | 4,919,504 | 91.4 | % | 90.9 | % | 94.2 | % | 94.1 | % | 596,798 | 2,310,760 | ||||||||||||||||||||||||
Ashford Place |
GA | Atlanta-Sandy Springs-Marietta | 1993 | 53,449 | 53,449 | 69.6 | % | 69.6 | % | | | | $ | 20.27 | ||||||||||||||||||||||
Briarcliff La Vista |
GA | Atlanta-Sandy Springs-Marietta | 1962 | 39,204 | 39,204 | 100.0 | % | 100.0 | % | | | | $ | 13.35 | ||||||||||||||||||||||
Briarcliff Village |
GA | Atlanta-Sandy Springs-Marietta | 1990 | 187,156 | 187,156 | 86.5 | % | 86.5 | % | | 43,454 | Publix | $ | 14.51 | ||||||||||||||||||||||
Buckhead Court |
GA | Atlanta-Sandy Springs-Marietta | 1984 | 48,338 | 48,338 | 94.8 | % | 94.8 | % | | | | $ | 15.64 | ||||||||||||||||||||||
Buckhead Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1989 | 221,874 | 55,469 | 97.7 | % | 97.7 | % | | | | $ | 16.61 | |||||||||||||||||||
Cambridge Square |
GA | Atlanta-Sandy Springs-Marietta | 1979 | 71,474 | 71,474 | 99.9 | % | 99.9 | % | | 40,852 | Kroger | $ | 11.99 | ||||||||||||||||||||||
Chapel Hill Centre |
GA | Atlanta-Sandy Springs-Marietta | 2005 | 66,970 | 66,970 | 95.8 | % | 95.8 | % | 88,713 | | (Kohls) | $ | 11.32 | ||||||||||||||||||||||
Coweta Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1994 | 68,489 | 17,122 | 91.1 | % | 91.1 | % | | 56,077 | Publix | $ | 9.34 | |||||||||||||||||||
Cromwell Square |
GA | Atlanta-Sandy Springs-Marietta | 1990 | 70,282 | 70,282 | 91.5 | % | 91.5 | % | | | | $ | 10.54 | ||||||||||||||||||||||
Delk Spectrum |
GA | Atlanta-Sandy Springs-Marietta | 1991 | 100,539 | 100,539 | 90.7 | % | 90.7 | % | | 45,044 | Publix | $ | 16.29 | ||||||||||||||||||||||
Dunwoody Hall |
GA | Atlanta-Sandy Springs-Marietta | 1986 | 89,351 | 89,351 | 100.0 | % | 100.0 | % | | 44,271 | Publix | $ | 14.79 | ||||||||||||||||||||||
Dunwoody Village |
GA | Atlanta-Sandy Springs-Marietta | 1975 | 120,598 | 120,598 | 89.9 | % | 89.9 | % | | 18,400 | Fresh Market | $ | 17.00 | ||||||||||||||||||||||
Howell Mill Village |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1984 | 97,990 | 24,498 | 96.4 | % | 96.4 | % | | 31,000 | Publix | $ | 16.54 | |||||||||||||||||||
King Plaza |
JV-C2 | 20 | % | GA | Atlanta-Sandy Springs-Marietta | 1998 | 81,432 | 16,286 | 90.2 | % | 90.2 | % | | 51,420 | Publix | $ | 12.27 | |||||||||||||||||||
Lindbergh Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1998 | 27,059 | 6,765 | 100.0 | % | 100.0 | % | | | | $ | 22.53 | |||||||||||||||||||
Loehmanns Plaza Georgia |
GA | Atlanta-Sandy Springs-Marietta | 1986 | 137,139 | 137,139 | 100.0 | % | 100.0 | % | | | | $ | 18.13 | ||||||||||||||||||||||
Lost Mountain Crossing |
JV-C2 | 20 | % | GA | Atlanta-Sandy Springs-Marietta | 1994 | 72,568 | 14,514 | 98.3 | % | 98.3 | % | | 47,814 | Publix | $ | 11.87 | |||||||||||||||||||
Northlake Promenade |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1986 | 25,394 | 6,349 | 90.7 | % | 90.7 | % | | | | $ | 18.90 | |||||||||||||||||||
Orchard Square |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1987 | 93,222 | 23,306 | 81.1 | % | 81.1 | % | | 44,271 | Publix | $ | 10.34 | |||||||||||||||||||
Paces Ferry Plaza |
GA | Atlanta-Sandy Springs-Marietta | 1987 | 61,697 | 61,697 | 100.0 | % | 100.0 | % | | | | $ | 29.74 | ||||||||||||||||||||||
Powers Ferry Kroger |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1983 | 45,528 | 11,382 | 100.0 | % | 100.0 | % | | 45,528 | Kroger | $ | 6.60 | |||||||||||||||||||
Powers Ferry Square |
GA | Atlanta-Sandy Springs-Marietta | 1987 | 95,703 | 95,703 | 95.8 | % | 95.8 | % | | | | $ | 21.70 | ||||||||||||||||||||||
Powers Ferry Village |
GA | Atlanta-Sandy Springs-Marietta | 1994 | 78,896 | 78,896 | 100.0 | % | 100.0 | % | | 47,955 | Publix | $ | 10.27 | ||||||||||||||||||||||
Rivermont Station |
GA | Atlanta-Sandy Springs-Marietta | 1996 | 90,267 | 90,267 | 76.8 | % | 76.8 | % | | 58,261 | Kroger | $ | 15.75 | ||||||||||||||||||||||
Rose Creek |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1993 | 69,790 | 17,448 | 98.6 | % | 98.6 | % | | 56,077 | Publix | $ | 10.24 | |||||||||||||||||||
Roswell Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1999 | 201,979 | 50,495 | 95.6 | % | 95.6 | % | | 11,606 | Trader Joes, Pike Nursery | $ | 13.83 | |||||||||||||||||||
Russell Ridge |
GA | Atlanta-Sandy Springs-Marietta | 1995 | 98,559 | 98,559 | 87.5 | % | 87.5 | % | | 63,296 | Kroger | $ | 11.36 | ||||||||||||||||||||||
Thomas Crossroads |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1995 | 104,928 | 26,232 | 92.1 | % | 92.1 | % | | 54,498 | Kroger | $ | 8.56 | |||||||||||||||||||
Trowbridge Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1998 | 62,558 | 15,640 | 100.0 | % | 100.0 | % | | 37,888 | Publix | $ | 10.62 | |||||||||||||||||||
Woodstock Crossing |
JV-M | 25 | % | GA | Atlanta-Sandy Springs-Marietta | 1994 | 66,122 | 16,531 | 96.2 | % | 96.2 | % | | 54,322 | Kroger | $ | 9.36 | |||||||||||||||||||
GA | 2,648,555 | 1,711,655 | 93.4 | % | 92.6 | % | 93.4 | % | 92.6 | % | 88,713 | 852,034 | ||||||||||||||||||||||||
Baker Hill Center |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 1998 | 135,355 | 27,071 | 91.7 | % | 91.7 | % | | 72,397 | Dominicks | $ | 14.96 | |||||||||||||||||||
Brentwood Commons |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1962 | 125,585 | 31,333 | 81.5 | % | 81.5 | % | | 64,762 | Dominicks | $ | 12.06 | |||||||||||||||||||
Carbondale Center |
JV-D | 16.40 | % | IL | Carbondale | 1997 | 59,726 | 9,795 | 100.0 | % | 100.0 | % | | 56,726 | Schnucks | $ | 10.15 | |||||||||||||||||||
Civic Center Plaza |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1989 | 264,973 | 66,111 | 99.0 | % | 99.0 | % | | 87,135 | Super H Mart, Home Depot | $ | 10.82 | |||||||||||||||||||
Champaign Commons |
JV-D | 16.40 | % | IL | Champaign-Urbana | 1990 | 88,105 | 14,449 | 98.4 | % | 98.4 | % | | 72,326 | Schnucks | $ | 8.69 | |||||||||||||||||||
Country Club Plaza |
JV-D | 16.40 | % | IL | St. Louis | 2001 | 86,867 | 14,246 | 98.4 | % | 98.4 | % | | 54,554 | Schnucks | $ | 6.97 | |||||||||||||||||||
Deer Grove Center |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 1996 | 239,356 | 47,871 | 75.2 | % | 75.2 | % | 117,000 | 65,816 | Dominicks, Linens-N-Things, (Target) | $ | 13.67 | |||||||||||||||||||
Frankfort Crossing Shpg Ctr |
IL | Chicago-Naperville-Joliet | 1992 | 114,534 | 114,534 | 85.7 | % | 85.7 | % | | 64,937 | Jewel / OSCO | $ | 12.88 | ||||||||||||||||||||||
Geneva Crossing |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 1997 | 123,182 | 24,636 | 92.7 | % | 92.7 | % | | 72,385 | Dominicks | $ | 14.00 |
30
Portfolio Summary Report By Region
September 30, 2008
Property |
JV | REGs Ownership % |
State |
CBSA |
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
Anchor- Owned GLA |
Grocery Anchor GLA |
|||||||||||||||||||||||
GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | |||||||||||||||||||||||||||||
Granite City |
JV-D | 16 | % | IL | St. Louis | 2004 | 46,237 | 7,583 | 100.0 | % | 100.0 | % | | 46,237 | Schnucks | $ | 8.28 | |||||||||||||||||||
Heritage Plaza - Chicago |
JV-M | 25 | % | IL | Chicago-Naperville-Joliet | 2005 | 128,871 | 32,218 | 96.1 | % | 96.1 | % | | 64,922 | Jewel / OSCO | $ | 12.20 | |||||||||||||||||||
Hinsdale |
IL | Chicago-Naperville-Joliet | 1986 | 178,960 | 178,960 | 84.7 | % | 84.7 | % | | 69,540 | Dominicks | $ | 13.71 | ||||||||||||||||||||||
McHenry Commons Shopping Center |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1988 | 100,526 | 25,081 | 94.8 | % | 94.8 | % | | 76,170 | Dominicks | $ | 10.19 | |||||||||||||||||||
Montvale Commons |
JV-D | 16.40 | % | IL | Springfield | 1996 | 73,937 | 12,126 | 98.1 | % | 98.1 | % | | 62,447 | Schnucks | $ | 10.51 | |||||||||||||||||||
Oaks Shopping Center |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1983 | 135,005 | 33,684 | 85.9 | % | 85.9 | % | | 63,863 | Dominicks | $ | 14.66 | |||||||||||||||||||
Riverside Sq & Rivers Edge |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1986 | 169,435 | 42,274 | 100.0 | % | 100.0 | % | | 74,495 | Dominicks | $ | 13.87 | |||||||||||||||||||
Riverview Plaza |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1981 | 139,256 | 34,744 | 100.0 | % | 100.0 | % | | 50,094 | Dominicks | $ | 11.46 | |||||||||||||||||||
Shorewood Crossing |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 2001 | 87,705 | 17,541 | 93.4 | % | 93.4 | % | | 65,977 | Dominicks | $ | 14.68 | |||||||||||||||||||
Shorewood Crossing II |
JV-C2 | 20 | % | IL | Chicago-Naperville-Joliet | 2005 | 86,276 | 17,255 | 98.1 | % | 98.1 | % | | | | $ | 13.36 | |||||||||||||||||||
Stearns Crossing |
JV-C | 20 | % | IL | Chicago-Naperville-Joliet | 1999 | 96,613 | 19,323 | 97.6 | % | 97.6 | % | | 65,613 | Dominicks | $ | 14.63 | |||||||||||||||||||
Stonebrook Plaza Shopping Center |
JV-M2 | 24.95 | % | IL | Chicago-Naperville-Joliet | 1984 | 95,825 | 23,908 | 100.0 | % | 100.0 | % | | 63,000 | Dominicks | $ | 11.26 | |||||||||||||||||||
Swansea Plaza |
JV-D | 16.40 | % | IL | St. Louis | 1988 | 118,892 | 19,498 | 97.1 | % | 97.1 | % | | 70,017 | Schnucks | $ | 10.08 | |||||||||||||||||||
Urbana Crossing |
JV-D | 16.40 | % | IL | Champaign-Urbana | 1997 | 85,196 | 13,972 | 96.7 | % | 96.7 | % | | 62,105 | Schnucks | $ | 11.07 | |||||||||||||||||||
Westbrook Commons |
IL | Chicago-Naperville-Joliet | 1984 | 121,502 | 121,502 | 85.0 | % | 85.0 | % | | 51,304 | Dominicks | $ | 12.43 | ||||||||||||||||||||||
IL | 2,901,919 | 949,717 | 92.5 | % | 90.0 | % | 92.5 | % | 90.0 | % | 117,000 | 1,496,822 | ||||||||||||||||||||||||
Airport Crossing |
IN | Chicago-Naperville-Joliet | 2006 | 11,922 | 11,922 | 22.2 | % | 22.2 | % | 89,911 | | (Kohls) | NA | |||||||||||||||||||||||
Augusta Center |
IN | Chicago-Naperville-Joliet | 2006 | 14,537 | 14,537 | 70.2 | % | 70.2 | % | 213,988 | 213,988 | (Menards) | $ | 30.56 | ||||||||||||||||||||||
Evansville West Center |
JV-D | 16.40 | % | IN | Evansville | 1989 | 79,885 | 13,101 | 91.9 | % | 91.9 | % | | 62,273 | Schnucks | $ | 8.49 | |||||||||||||||||||
Greenwood Springs |
IN | Indianapolis | 2004 | 28,028 | 28,028 | 55.1 | % | 55.1 | % | 265,798 | 50,000 | (Gander Mountain), (Wal-Mart Supercenter) | $ | 19.22 | ||||||||||||||||||||||
Willow Lake Shopping Center |
JV-M2 | 24.95 | % | IN | Indianapolis | 1987 | 85,923 | 21,438 | 81.3 | % | 81.3 | % | 64,000 | 64,000 | (Kroger) | $ | 17.35 | |||||||||||||||||||
Willow Lake West Shopping Center |
JV-M2 | 24.95 | % | IN | Indianapolis | 2001 | 52,961 | 13,214 | 100.0 | % | 100.0 | % | | 10,028 | Trader Joes | $ | 21.82 | |||||||||||||||||||
IN | 273,256 | 102,240 | 82.2 | % | 69.4 | % | 84.9 | % | 75.7 | % | 633,697 | 400,289 | ||||||||||||||||||||||||
Franklin Square |
JV-M | 25 | % | KY | Frankfort | 1988 | 203,317 | 50,829 | 93.2 | % | 93.2 | % | | 50,499 | Kroger | $ | 9.19 | |||||||||||||||||||
Silverlake |
JV-M | 25 | % | KY | Cincinnati-Middletown | 1988 | 99,352 | 24,838 | 97.6 | % | 97.6 | % | | 60,000 | Kroger | $ | 9.99 | |||||||||||||||||||
Walton Towne Center |
KY | Cincinnati-Middletown | 2007 | 23,178 | 23,178 | 33.6 | % | 33.6 | % | 116,432 | 116,432 | (Kroger) | $ | 14.18 | ||||||||||||||||||||||
KY | 325,847 | 98,845 | 90.3 | % | 80.3 | % | 94.7 | % | 94.7 | % | 116,432 | 226,931 | ||||||||||||||||||||||||
Shops at Saugus |
MA | Boston-Cambridge-Quincy | 2006 | 94,204 | 94,204 | 80.1 | % | 80.1 | % | | | | $ | 25.95 | ||||||||||||||||||||||
Speedway Plaza |
JV-C2 | 20 | % | MA | Worcester | 1988 | 185,279 | 37,056 | 99.4 | % | 99.4 | % | | 59,970 | Stop & Shop, BJs Wholesale | $ | 10.23 | |||||||||||||||||||
Twin City Plaza |
MA | Boston-Cambridge-Quincy | 2004 | 281,703 | 281,703 | 93.4 | % | 93.4 | % | | 62,500 | Shaws, Marshalls | $ | 16.10 | ||||||||||||||||||||||
MA | 561,186 | 412,963 | 93.2 | % | 90.9 | % | 95.8 | % | 94.1 | % | | 122,470 | ||||||||||||||||||||||||
Bowie Plaza |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1966 | 104,037 | 25,957 | 84.8 | % | 84.8 | % | | 21,750 | Giant Food | $ | 16.62 | |||||||||||||||||||
Clinton Park |
JV-C | 20 | % | MD | Washington-Arlington-Alexandria | 2003 | 206,050 | 41,210 | 94.1 | % | 94.1 | % | 49,000 | 43,000 | Giant Food, Sears, (Toys R Us) | $ | 9.25 | |||||||||||||||||||
Cloppers Mill Village |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1995 | 137,035 | 34,190 | 100.0 | % | 100.0 | % | | 70,057 | Shoppers Food Warehouse | $ | 18.33 | |||||||||||||||||||
Elkridge Corners |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1990 | 73,529 | 18,345 | 100.0 | % | 100.0 | % | | 39,571 | Super Fresh | $ | 14.52 | |||||||||||||||||||
Festival at Woodholme |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1986 | 81,028 | 20,216 | 96.5 | % | 96.5 | % | | 10,370 | Trader Joes | $ | 34.07 | |||||||||||||||||||
Firstfield Shopping Center |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1978 | 22,328 | 5,571 | 93.3 | % | 93.3 | % | | | | $ | 35.19 | |||||||||||||||||||
Goshen Plaza |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1987 | 45,654 | 11,391 | 93.8 | % | 93.8 | % | | | | $ | 19.19 | |||||||||||||||||||
King Farm Village Center |
JV-RC | 25 | % | MD | Washington-Arlington-Alexandria | 2001 | 118,326 | 29,582 | 99.0 | % | 99.0 | % | | 53,754 | Safeway | $ | 25.25 | |||||||||||||||||||
Lee Airport |
MD | Baltimore-Towson | 2005 | 129,340 | 129,340 | 76.2 | % | 76.2 | % | 75,000 | 70,260 | Giant Food | NA | |||||||||||||||||||||||
Mitchellville Plaza |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1991 | 156,125 | 38,953 | 90.8 | % | 90.8 | % | | 45,100 | Food Lion | $ | 22.89 | |||||||||||||||||||
Parkville Shopping Center |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1961 | 162,435 | 40,528 | 97.2 | % | 97.2 | % | | 41,223 | Super Fresh | $ | 11.35 | |||||||||||||||||||
Southside Marketplace |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1990 | 125,146 | 31,224 | 95.3 | % | 95.3 | % | | 44,264 | Shoppers Food Warehouse | $ | 15.13 | |||||||||||||||||||
Takoma Park |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1960 | 106,469 | 26,564 | 100.0 | % | 100.0 | % | | 63,643 | Shoppers Food Warehouse | $ | 10.25 | |||||||||||||||||||
Valley Centre |
JV-M2 | 24.95 | % | MD | Baltimore-Towson | 1987 | 247,836 | 61,835 | 95.8 | % | 95.8 | % | | | | $ | 15.03 | |||||||||||||||||||
Watkins Park Plaza |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1985 | 113,443 | 28,304 | 97.1 | % | 97.1 | % | | 43,205 | Safeway | $ | 18.85 | |||||||||||||||||||
Woodmoor Shopping Center |
JV-M2 | 24.95 | % | MD | Washington-Arlington-Alexandria | 1954 | 67,403 | 16,817 | 90.4 | % | 90.4 | % | | | | $ | 24.39 | |||||||||||||||||||
MD | 1,896,184 | 560,027 | 94.1 | % | 91.0 | % | 95.4 | % | 95.4 | % | 124,000 | 546,197 | ||||||||||||||||||||||||
Fenton Marketplace |
MI | Flint | 1999 | 97,224 | 97,224 | 92.9 | % | 92.9 | % | | 53,739 | Farmer Jack | $ | 12.95 | ||||||||||||||||||||||
State Street Crossing |
MI | Ann Arbor | 2006 | 21,049 | 21,049 | 48.3 | % | 48.3 | % | 147,491 | | (Wal-Mart) | $ | 12.06 | ||||||||||||||||||||||
MI | 118,273 | 118,273 | 84.9 | % | 84.9 | % | 92.9 | % | 92.9 | % | 147,491 | 53,739 | ||||||||||||||||||||||||
Affton Plaza |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 67,760 | 11,113 | 100.0 | % | 100.0 | % | | 61,218 | Schnucks | $ | 5.99 | |||||||||||||||||||
Bellerive Plaza |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 115,208 | 18,894 | 92.4 | % | 92.4 | % | | 67,985 | Schnucks | $ | 9.67 | |||||||||||||||||||
Brentwood Plaza |
JV-D | 16.40 | % | MO | St. Louis | 2002 | 60,452 | 9,914 | 100.0 | % | 100.0 | % | | 51,800 | Schnucks | $ | 9.78 | |||||||||||||||||||
Bridgeton |
JV-D | 16.40 | % | MO | St. Louis | 2005 | 70,762 | 11,605 | 100.0 | % | 100.0 | % | 129,802 | 63,482 | Schnucks, (Home Depot) | $ | 11.98 | |||||||||||||||||||
Butler Hill Centre |
JV-D | 16.40 | % | MO | St. Louis | 1987 | 90,889 | 14,906 | 97.0 | % | 97.0 | % | | 63,304 | Schnucks | $ | 10.54 | |||||||||||||||||||
Capital Crossing |
JV-D | 16.40 | % | MO | Jefferson City | 2002 | 85,149 | 13,964 | 97.2 | % | 97.2 | % | | 63,111 | Schnucks | $ | 11.04 | |||||||||||||||||||
City Plaza |
JV-D | 16.40 | % | MO | St. Louis | 1998 | 80,149 | 13,144 | 100.0 | % | 100.0 | % | | 62,348 | Schnucks | $ | 9.22 | |||||||||||||||||||
Crestwood Commons |
JV-D | 16.40 | % | MO | St. Louis | 1994 | 67,285 | 11,035 | 100.0 | % | 100.0 | % | 132,463 | 67,285 | Schnucks, (Best Buy), (Gordmans) | $ | 11.79 | |||||||||||||||||||
Dardenne Crossing |
JV-D | 16.40 | % | MO | St. Louis | 1996 | 67,430 | 11,059 | 100.0 | % | 100.0 | % | | 63,333 | Schnucks | $ | 10.96 | |||||||||||||||||||
Dorsett Village |
JV-D | 16.40 | % | MO | St. Louis | 1998 | 104,217 | 17,092 | 96.7 | % | 96.7 | % | 35,090 | 59,483 | Schnucks, (Orlando Gardens Banquet Center) | $ | 10.12 | |||||||||||||||||||
Kirkwood Commons |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 467,703 | 76,703 | 100.0 | % | 100.0 | % | 258,000 | | Wal-Mart, (Target), (Lowes) | $ | 9.35 | |||||||||||||||||||
Lake St. Louis |
JV-D | 16.40 | % | MO | St. Louis | 2004 | 75,643 | 12,405 | 100.0 | % | 100.0 | % | | 63,187 | Schnucks | $ | 12.93 | |||||||||||||||||||
OFallon Centre |
JV-D | 16.40 | % | MO | St. Louis | 1984 | 71,300 | 11,693 | 90.2 | % | 90.2 | % | | 55,050 | Schnucks | $ | 8.18 | |||||||||||||||||||
Plaza 94 |
JV-D | 16.40 | % | MO | St. Louis | 2005 | 66,555 | 10,915 | 97.2 | % | 97.2 | % | | 52,844 | Schnucks | $ | 9.52 | |||||||||||||||||||
Richardson Crossing |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 82,994 | 13,611 | 98.6 | % | 98.6 | % | | 61,494 | Schnucks | $ | 12.20 | |||||||||||||||||||
Shackelford Center |
JV-D | 16.40 | % | MO | St. Louis | 2006 | 49,635 | 8,140 | 97.4 | % | 97.4 | % | | 45,960 | Schnucks | $ | 7.41 | |||||||||||||||||||
Sierra Vista Plaza |
JV-D | 16.40 | % | MO | St. Louis | 1993 | 74,666 | 12,245 | 98.4 | % | 98.4 | % | | 56,201 | Schnucks | $ | 9.93 | |||||||||||||||||||
Twin Oaks |
JV-D | 16.40 | % | MO | St. Louis | 2006 | 71,682 | 11,756 | 98.3 | % | 98.3 | % | | 63,000 | Schnucks | $ | 11.98 | |||||||||||||||||||
University City Square |
JV-D | 16.40 | % | MO | St. Louis | 1997 | 79,230 | 12,994 | 100.0 | % | 100.0 | % | | 61,600 | Schnucks | $ | 9.15 | |||||||||||||||||||
Washington Crossing |
JV-D | 16.40 | % | MO | St. Louis | 1999 | 117,626 | 19,291 | 97.6 | % | 97.6 | % | | 56,250 | Schnucks | $ | 10.86 | |||||||||||||||||||
Wentzville Commons |
JV-D | 16.40 | % | MO | St. Louis | 2000 | 74,205 | 12,170 | 100.0 | % | 100.0 | % | 106,086 | 61,860 | Schnucks, (Home Depot) | $ | 10.98 | |||||||||||||||||||
Wildwood Crossing |
JV-D | 16.40 | % | MO | St. Louis | 1997 | 108,200 | 17,745 | 86.7 | % | 86.7 | % | | 61,500 | Schnucks | $ | 11.55 | |||||||||||||||||||
Zumbehl Commons |
JV-D | 16.40 | % | MO | St. Louis | 1990 | 116,682 | 19,136 | 94.2 | % | 94.2 | % | | 74,672 | Schnucks | $ | 8.61 | |||||||||||||||||||
MO | 2,265,422 | 371,529 | 97.6 | % | 97.6 | % | 97.6 | % | 97.6 | % | 661,441 | 1,336,967 | ||||||||||||||||||||||||
31
Portfolio Summary Report By Region
September 30, 2008
Property Name |
JV | REGs Ownership % |
State |
CBSA |
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
Anchor- Owned GLA |
Grocery Anchor GLA |
|||||||||||||||||||||||
GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | |||||||||||||||||||||||||||||
Apple Valley Square |
JV-RC | 25 | % | MN | Minneapolis-St. Paul-Bloomington | 1998 | 184,841 | 46,210 | 90.0 | % | 90.0 | % | 87,437 | 61,736 | Rainbow Foods, Jo-Ann Fabrics, (Burlington Coat Factory) | $ |
10.62 | |||||||||||||||||||
Colonial Square |
JV-M2 | 24.95 | % | MN | Minneapolis-St. Paul-Bloomington | 1959 | 93,200 | 23,253 | 97.9 | % | 97.9 | % | | 43,978 | Lunds | $ | 15.96 | |||||||||||||||||||
Rockford Road Plaza |
JV-M2 | 24.95 | % | MN | Minneapolis-St. Paul-Bloomington | 1991 | 205,897 | 51,371 | 94.9 | % | 94.9 | % | | 65,608 | Rainbow Foods | $ | 12.14 | |||||||||||||||||||
MN | 483,938 | 120,835 | 93.6 | % | 93.6 | % | 93.6 | % | 93.6 | % | 87,437 | 171,322 | ||||||||||||||||||||||||
Bent Tree Plaza |
JV-M | 25 | % | NC | Raleigh-Cary | 1994 | 79,503 | 19,876 | 98.5 | % | 98.5 | % | | 54,153 | Kroger | $ | 11.87 | |||||||||||||||||||
Cameron Village |
JV-CCV | 30 | % | NC | Raleigh-Cary | 1949 | 635,918 | 190,775 | 85.9 | % | 85.9 | % | | 79,830 | Harris Teeter, Fresh Market | $ | 15.79 | |||||||||||||||||||
Carmel Commons |
NC | Charlotte-Gastonia-Concord | 1979 | 132,651 | 132,651 | 98.9 | % | 98.9 | % | | 14,300 | Fresh Market | $ | 15.65 | ||||||||||||||||||||||
Cochran Commons |
JV-C2 | 20 | % | NC | Charlotte-Gastonia-Concord | 2003 | 66,020 | 13,204 | 100.0 | % | 100.0 | % | | 41,500 | Harris Teeter | $ | 15.65 | |||||||||||||||||||
Fuquay Crossing |
JV-RC | 25 | % | NC | Raleigh-Cary | 2002 | 124,774 | 31,194 | 93.5 | % | 93.5 | % | | 46,478 | Kroger | $ | 9.94 | |||||||||||||||||||
Garner Towne Square |
NC | Raleigh-Cary | 1998 | 221,776 | 221,776 | 98.8 | % | 98.8 | % | 273,000 | 57,590 | Kroger, (Home Depot), (Target) | $ | 12.80 | ||||||||||||||||||||||
Glenwood Village |
NC | Raleigh-Cary | 1983 | 42,864 | 42,864 | 100.0 | % | 100.0 | % | | 27,764 | Harris Teeter | $ | 13.44 | ||||||||||||||||||||||
Harris Crossing |
NC | Burlington | 2007 | 76,818 | 76,818 | 71.4 | % | 71.4 | % | | 53,365 | Harris Teeter | NA | |||||||||||||||||||||||
Kernersville Plaza |
NC | Winston-Salem | 1997 | 72,590 | 72,590 | 93.0 | % | 93.0 | % | | 57,590 | Harris Teeter | $ | 10.18 | ||||||||||||||||||||||
Lake Pine Plaza |
NC | Raleigh-Cary | 1997 | 87,690 | 87,690 | 98.4 | % | 98.4 | % | | 57,590 | Kroger | $ | 11.65 | ||||||||||||||||||||||
Maynard Crossing |
NC | Raleigh-Cary | 1997 | 122,782 | 122,782 | 95.0 | % | 95.0 | % | | 55,973 | Kroger | $ | 14.66 | ||||||||||||||||||||||
Middle Creek Commons |
NC | Raleigh-Cary | 2006 | 73,635 | 73,635 | 79.6 | % | 79.6 | % | | 49,495 | Lowes Foods | $ | 15.14 | ||||||||||||||||||||||
Shoppes of Kildaire |
JV-M2 | 24.95 | % | NC | Raleigh-Cary | 1986 | 148,204 | 36,977 | 95.0 | % | 95.0 | % | | 18,613 | Trader Joes | $ | 14.86 | |||||||||||||||||||
Southpoint Crossing |
NC | Durham | 1998 | 103,128 | 103,128 | 100.0 | % | 100.0 | % | | 59,160 | Kroger | $ | 15.58 | ||||||||||||||||||||||
Sutton Square |
JV-C2 | 20 | % | NC | Raleigh-Cary | 1985 | 101,846 | 20,369 | 90.8 | % | 90.8 | % | | 24,167 | | $ | 15.01 | |||||||||||||||||||
Woodcroft Shopping Center |
NC | Durham | 1984 | 89,833 | 89,833 | 98.6 | % | 98.6 | % | | 40,832 | Food Lion | $ | 11.83 | ||||||||||||||||||||||
NC | 2,180,032 | 1,336,162 | 92.2 | % | 93.4 | % | 93.4 | % | 95.7 | % | 273,000 | 738,400 | ||||||||||||||||||||||||
Merrimack Shopping Center |
NH | Manchester-Nashua | 2004 | 84,793 | 84,793 | 80.4 | % | 80.4 | % | | 53,146 | Shaws | $ | 12.05 | ||||||||||||||||||||||
NH | 84,793 | 84,793 | 80.4 | % | 80.4 | % | 80.4 | % | 80.4 | % | | 53,146 | ||||||||||||||||||||||||
Plaza Square |
JV-M2 | 24.95 | % | NJ | New York-Northern New Jersey-Long Island | 1990 | 103,842 | 25,909 | 97.6 | % | 97.6 | % | | 60,000 | Shop Rite | $ | 21.82 | |||||||||||||||||||
Haddon Commons |
JV-M2 | 24.95 | % | NJ | Philadelphia-Camden-Wilmington | 1985 | 52,640 | 13,134 | 93.4 | % | 93.4 | % | | 34,240 | Acme Markets | $ | 5.19 | |||||||||||||||||||
NJ | 156,482 | 39,042 | 96.2 | % | 96.2 | % | 96.2 | % | 96.2 | % | | 94,240 | ||||||||||||||||||||||||
Anthem Highlands Shopping Center |
NV | Las Vegas-Paradise | 2004 | 119,313 | 119,313 | 88.9 | % | 88.9 | % | | 53,963 | Albertsons | $ | 15.84 | ||||||||||||||||||||||
Deer Springs Town Center |
NV | Las Vegas-Paradise | 2007 | 553,879 | 553,879 | 48.4 | % | 48.4 | % | 132,360 | | (Target), Home Depot | NA | |||||||||||||||||||||||
Centennial Crossroads Plaza |
JV-M | 25.00 | % | NV | Las Vegas-Paradise | 2002 | 99,064 | 24,766 | 93.3 | % | 93.3 | % | 154,000 | 55,256 | Vons Food & Drug, (Target) | $ | 12.90 | |||||||||||||||||||
NV | 772,256 | 697,958 | 60.4 | % | 56.9 | % | 93.3 | % | 93.3 | % | 286,360 | 109,219 | ||||||||||||||||||||||||
Beckett Commons |
OH | Cincinnati-Middletown | 1995 | 121,498 | 121,498 | 100.0 | % | 100.0 | % | | 70,815 | Kroger | $ | 10.05 | ||||||||||||||||||||||
Cherry Grove |
OH | Cincinnati-Middletown | 1997 | 195,513 | 195,513 | 94.6 | % | 94.6 | % | | 66,336 | Kroger | $ | 10.25 | ||||||||||||||||||||||
East Pointe |
OH | Columbus | 1993 | 86,503 | 86,503 | 100.0 | % | 100.0 | % | | 59,120 | Kroger | $ | 10.69 | ||||||||||||||||||||||
Hyde Park |
OH | Cincinnati-Middletown | 1995 | 397,739 | 397,739 | 94.3 | % | 94.3 | % | | 169,267 | Kroger, Biggs | $ | 13.54 | ||||||||||||||||||||||
Indian Springs Market Center |
JV-RRP | 20 | % | OH | Cincinnati-Middletown | 2005 | 146,258 | 29,252 | 100.0 | % | 100.0 | % | 203,000 | | Kohls | $ | 5.08 | |||||||||||||||||||
Kingsdale Shopping Center |
OH | Columbus | 1999 | 266,878 | 266,878 | 44.0 | % | 44.0 | % | | 56,006 | Giant Eagle | $ | 14.18 | ||||||||||||||||||||||
Kroger New Albany Center |
OH | Columbus | 1999 | 91,722 | 91,722 | 91.7 | % | 91.7 | % | | 63,805 | Kroger | $ | 11.75 | ||||||||||||||||||||||
Maxtown Road (Northgate) |
OH | Columbus | 1996 | 85,100 | 85,100 | 98.4 | % | 98.4 | % | 90,000 | 62,000 | Kroger, (Home Depot) | $ | 11.46 | ||||||||||||||||||||||
Park Place Shopping Center |
OH | Columbus | 1988 | 106,832 | 106,832 | 58.9 | % | 58.9 | % | | | | $ | 9.59 | ||||||||||||||||||||||
Red Bank Village |
OH | Cincinnati-Middletown | 2006 | 181,105 | 181,105 | 83.8 | % | 83.8 | % | | | Wal-Mart | $ | 4.99 | ||||||||||||||||||||||
Regency Commons |
OH | Cincinnati-Middletown | 2004 | 30,770 | 30,770 | 80.5 | % | 80.5 | % | | | | $ | 22.91 | ||||||||||||||||||||||
Regency Milford Center |
JV-MD | 25 | % | OH | Cincinnati-Middletown | 2001 | 108,923 | 27,231 | 89.0 | % | 89.0 | % | | 65,000 | Kroger | $ | 4.83 | |||||||||||||||||||
Shoppes at Mason |
OH | Cincinnati-Middletown | 1997 | 80,800 | 80,800 | 100.0 | % | 100.0 | % | | 56,800 | Kroger | $ | 10.27 | ||||||||||||||||||||||
Sycamore Crossing & Sycamore Plaza |
JV-RRP | 20.00 | % | OH | Cincinnati-Middletown | 1966 | 390,957 | 78,191 | 96.6 | % | 96.6 | % | | 25,000 | Fresh Market, Macys Furniture Gallery, Toys R Us, Dicks Sporting Goods | $ | 16.42 | |||||||||||||||||||
Wadsworth Crossing |
OH | Cleveland-Elyria-Mentor | 2005 | 108,234 | 108,234 | 82.1 | % | 82.1 | % | 336,263 | | (Kohls), (Lowes), (Target) | $ | 13.50 | ||||||||||||||||||||||
Westchester Plaza |
OH | Cincinnati-Middletown | 1988 | 88,181 | 88,181 | 96.9 | % | 96.9 | % | | 66,523 | Kroger | $ | 9.83 | ||||||||||||||||||||||
Windmiller Plaza Phase I |
OH | Columbus | 1997 | 141,110 | 141,110 | 100.0 | % | 100.0 | % | | 101,428 | Kroger | $ | 8.59 | ||||||||||||||||||||||
OH | 2,628,123 | 2,116,659 | 87.9 | % | 85.9 | % | 88.5 | % | 86.3 | % | 629,263 | 862,100 | ||||||||||||||||||||||||
Cherry Park Market |
JV-M | 25 | % | OR | Portland-Vancouver-Beaverton | 1997 | 113,518 | 28,380 | 90.0 | % | 90.0 | % | | 55,164 | Safeway | $ | 13.75 | |||||||||||||||||||
Corvallis Market Center |
OR | Corvallis | 2006 | 82,081 | 82,081 | 91.8 | % | 91.8 | % | | | | $ | 15.64 | ||||||||||||||||||||||
Greenway Town Center |
JV-M2 | 24.95 | % | OR | Portland-Vancouver-Beaverton | 1979 | 93,101 | 23,229 | 100.0 | % | 100.0 | % | | 37,500 | Unified Western Grocers | $ | 12.41 | |||||||||||||||||||
Hillsboro Market Center |
JV-M | 25 | % | OR | Portland-Vancouver-Beaverton | 2000 | 148,051 | 37,013 | 95.9 | % | 95.9 | % | | 57,370 | Albertsons | $ | 14.07 | |||||||||||||||||||
HillsboroSports Authority/Best Buy |
OR | Portland-Vancouver-Beaverton | 2006 | 76,483 | 76,483 | 100.0 | % | 100.0 | % | | | Sports Authority | $ | 27.45 | ||||||||||||||||||||||
Murrayhill Marketplace |
OR | Portland-Vancouver-Beaverton | 1988 | 148,967 | 148,967 | 99.1 | % | 99.1 | % | | 41,132 | Safeway | $ | 14.56 | ||||||||||||||||||||||
Sherwood Crossroads |
OR | Portland-Vancouver-Beaverton | 1999 | 87,966 | 87,966 | 98.6 | % | 98.6 | % | | 55,227 | Safeway | $ | 11.00 | ||||||||||||||||||||||
Sherwood Market Center |
OR | Portland-Vancouver-Beaverton | 1995 | 124,259 | 124,259 | 99.0 | % | 99.0 | % | | 49,793 | Albertsons | $ | 17.50 | ||||||||||||||||||||||
Sunnyside 205 |
OR | Portland-Vancouver-Beaverton | 1988 | 52,710 | 52,710 | 100.0 | % | 100.0 | % | | | | $ | 21.58 | ||||||||||||||||||||||
Tanasbourne Market |
OR | Portland-Vancouver-Beaverton | 2006 | 71,000 | 71,000 | 100.0 | % | 100.0 | % | | 56,500 | Whole Foods | $ | 25.38 | ||||||||||||||||||||||
Walker Center |
OR | Portland-Vancouver-Beaverton | 1987 | 89,610 | 89,610 | 100.0 | % | 100.0 | % | | | Sportmart | $ | 18.13 | ||||||||||||||||||||||
OR | 1,087,746 | 821,697 | 97.4 | % | 98.2 | % | 97.9 | % | 98.9 | % | | 352,686 | ||||||||||||||||||||||||
Allen Street Shopping Center |
JV-M2 | 24.95 | % | PA | Allentown-Bethlehem-Easton | 1958 | 46,420 | 11,582 | 90.2 | % | 90.2 | % | | 22,075 | Ahart Market | $ | 13.28 | |||||||||||||||||||
City Avenue Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1960 | 159,419 | 39,775 | 95.7 | % | 95.7 | % | | | | $ | 16.57 | |||||||||||||||||||
Gateway Shopping Center |
PA | Philadelphia-Camden-Wilmington | 1960 | 219,337 | 219,337 | 92.5 | % | 92.5 | % | | 10,610 | Trader Joes | $ | 24.14 | ||||||||||||||||||||||
Hershey |
PA | Harrisburg-Carlisle | 2000 | 6,000 | 6,000 | 100.0 | % | 100.0 | % | | | | $ | 27.64 | ||||||||||||||||||||||
Kulpsville Village Center |
PA | Philadelphia-Camden-Wilmington | 2006 | 14,820 | 14,820 | 100.0 | % | 100.0 | % | | | | NA | |||||||||||||||||||||||
Lower Nazareth Commons |
PA | Allentown-Bethlehem-Easton | 2007 | 111,788 | 111,788 | 40.7 | % | 40.7 | % | 133,000 | | (Target) | NA | |||||||||||||||||||||||
Mayfair Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1988 | 112,276 | 28,013 | 94.4 | % | 94.4 | % | | 25,673 | Shop N Bag | $ | 15.31 | |||||||||||||||||||
Mercer Square Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1988 | 91,400 | 22,804 | 100.0 | % | 100.0 | % | | 50,708 | Genuardis | $ | 18.73 | |||||||||||||||||||
Newtown Square Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1970 | 146,893 | 36,650 | 92.8 | % | 92.8 | % | | 56,226 | Acme Markets | $ | 14.82 | |||||||||||||||||||
Silver Spring Square |
JV-RRP | 20.00 | % | PA | Harrisburg-Carlisle | 2005 | 318,209 | 63,642 | 96.6 | % | 96.6 | % | 139,377 | 130,000 | Wegmans, (Target) | $ | 15.06 | |||||||||||||||||||
Stefko Boulevard Shopping Center |
JV-M2 | 24.95 | % | PA | Allentown-Bethlehem-Easton | 1976 | 133,824 | 33,389 | 88.1 | % | 88.1 | % | | 73,000 | Valley Farm Market | $ | 6.91 | |||||||||||||||||||
Warwick Square Shopping Center |
JV-M2 | 24.95 | % | PA | Philadelphia-Camden-Wilmington | 1999 | 89,680 | 22,375 | 96.5 | % | 96.5 | % | | 50,658 | Genuardis | $ | 17.02 | |||||||||||||||||||
PA | 1,450,066 | 610,175 | 90.3 | % | 84.1 | % | 94.4 | % | 93.7 | % | 272,377 | 418,950 | ||||||||||||||||||||||||
32
Portfolio Summary Report By Region
September 30, 2008
Property |
JV | REGs Ownership % |
State |
CBSA |
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
Anchor- Owned GLA |
Grocery Anchor GLA |
|||||||||||||||||||||||
GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | |||||||||||||||||||||||||||||
Buckwalter Village |
SC | Hilton Head Island-Beaufort | 2006 | 79,102 | 79,102 | 66.5 | % | 66.5 | % | | 45,600 | Publix | $ | 13.50 | ||||||||||||||||||||||
Fairview Market |
JV-M | 25 | % | SC | Greenville | 1998 | 53,888 | 13,472 | 97.4 | % | 97.4 | % | | 37,888 | Publix | $ | 10.89 | |||||||||||||||||||
Merchants Village |
JV-M | 25 | % | SC | Charleston-North Charleston | 1997 | 79,724 | 19,931 | 100.0 | % | 100.0 | % | | 37,888 | Publix | $ | 13.11 | |||||||||||||||||||
Murray Landing |
JV-M3 | 25 | % | SC | Columbia | 2003 | 64,359 | 16,090 | 97.8 | % | 97.8 | % | | 44,840 | Publix | $ | 12.27 | |||||||||||||||||||
Orangeburg |
SC | Charleston-North Charleston | 2006 | 14,820 | 14,820 | 100.0 | % | 100.0 | % | | | | $ | 23.01 | ||||||||||||||||||||||
Queensborough Shopping Center |
JV-O | 50 | % | SC | Charleston-North Charleston | 1993 | 82,333 | 41,167 | 100.0 | % | 100.0 | % | | 65,796 | Publix | $ | 10.02 | |||||||||||||||||||
Rosewood Shopping Center |
JV-M | 25 | % | SC | Columbia | 2001 | 36,887 | 9,222 | 96.7 | % | 96.7 | % | | 27,887 | Publix | $ | 14.72 | |||||||||||||||||||
Surfside Beach Commons |
JV-C2 | 20 | % | SC | Myrtle Beach-Conway-North Myrtle Beach | 1999 | 59,881 | 11,976 | 100.0 | % | 100.0 | % | | 46,624 | Bi-Lo | $ | 11.97 | |||||||||||||||||||
SC | 470,994 | 205,779 | 93.5 | % | 86.6 | % | 99.0 | % | 99.2 | % | | 306,523 | ||||||||||||||||||||||||
Collierville Crossing |
JV-D | 16 | % | TN | Memphis | 2004 | 86,065 | 14,115 | 96.2 | % | 96.2 | % | 125,500 | 63,193 | Schnucks, (Target) | $ | 12.40 | |||||||||||||||||||
Dickson Tn |
TN | Nashville-Davidson--Murfreesboro | 1998 | 10,908 | 10,908 | 100.0 | % | 100.0 | % | | | | $ | 20.35 | ||||||||||||||||||||||
Harding Place |
TN | Nashville-Davidson--Murfreesboro | 2004 | 4,848 | 4,848 | 37.7 | % | 37.7 | % | 177,000 | | (Wal-Mart) | $ | 16.00 | ||||||||||||||||||||||
Harpeth Village Fieldstone |
TN | Nashville-Davidson--Murfreesboro | 1998 | 70,091 | 70,091 | 100.0 | % | 100.0 | % | | 55,377 | Publix | $ | 13.42 | ||||||||||||||||||||||
Lebanon Center |
TN | Nashville-Davidson--Murfreesboro | 2006 | 63,802 | 63,802 | 78.1 | % | 78.1 | % | | 45,600 | Publix | $ | 12.43 | ||||||||||||||||||||||
Nashboro Village |
TN | Nashville-Davidson--Murfreesboro | 1998 | 86,811 | 86,811 | 98.4 | % | 98.4 | % | | 61,224 | Kroger | $ | 10.52 | ||||||||||||||||||||||
Northlake Village I & II |
TN | Nashville-Davidson--Murfreesboro | 1988 | 141,685 | 141,685 | 85.6 | % | 85.6 | % | | 64,537 | Kroger | $ | 11.67 | ||||||||||||||||||||||
Peartree Village |
TN | Nashville-Davidson--Murfreesboro | 1997 | 109,904 | 109,904 | 97.9 | % | 97.9 | % | | 60,647 | Harris Teeter | $ | 17.70 | ||||||||||||||||||||||
TN | 574,114 | 502,164 | 92.3 | % | 91.7 | % | 94.0 | % | 93.7 | % | 302,500 | 350,578 | ||||||||||||||||||||||||
Alden Bridge |
TX | Houston-Baytown-Sugar Land | 1998 | 138,953 | 138,953 | 97.7 | % | 97.7 | % | | 67,768 | Kroger | $ | 16.82 | ||||||||||||||||||||||
Atascocita Center |
TX | Houston-Baytown-Sugar Land | 2003 | 97,240 | 97,240 | 98.5 | % | 98.5 | % | | 65,740 | Kroger | $ | 9.97 | ||||||||||||||||||||||
Bethany Park Place |
TX | Dallas-Fort Worth-Arlington | 1998 | 74,066 | 74,066 | 97.4 | % | 97.4 | % | | 58,374 | Kroger | $ | 12.10 | ||||||||||||||||||||||
Cochrans Crossing |
TX | Houston-Baytown-Sugar Land | 1994 | 138,192 | 138,192 | 95.4 | % | 95.4 | % | | 63,449 | Kroger | $ | 15.94 | ||||||||||||||||||||||
Cooper Street |
TX | Dallas-Fort Worth-Arlington | 1992 | 133,196 | 133,196 | 94.3 | % | 94.3 | % | 102,950 | | (Home Depot) | $ | 11.40 | ||||||||||||||||||||||
Fort Bend Center |
TX | Houston-Baytown-Sugar Land | 2000 | 30,164 | 30,164 | 92.1 | % | 92.1 | % | 67,106 | 67,106 | (Kroger) | $ | 16.85 | ||||||||||||||||||||||
Hancock |
TX | Austin-Round Rock | 1998 | 410,438 | 410,438 | 98.2 | % | 98.2 | % | | 90,217 | H.E.B., Sears | $ | 12.46 | ||||||||||||||||||||||
Hickory Creek Plaza |
TX | Dallas-Fort Worth-Arlington | 2006 | 28,134 | 28,134 | 20.4 | % | 20.4 | % | 81,264 | 81,264 | (Kroger) | $ | 23.55 | ||||||||||||||||||||||
Hillcrest Village |
TX | Dallas-Fort Worth-Arlington | 1991 | 14,530 | 14,530 | 100.0 | % | 100.0 | % | | | | $ | 33.71 | ||||||||||||||||||||||
Highland Village |
TX | Dallas-Fort Worth-Arlington | 2005 | 351,662 | 351,662 | 82.4 | % | 82.4 | % | | | AMC Theater, Barnes & Noble | $ | 26.56 | ||||||||||||||||||||||
Indian Springs Center |
JV-O | 50 | % | TX | Houston-Baytown-Sugar Land | 2003 | 136,625 | 68,313 | 100.0 | % | 100.0 | % | | 79,000 | H.E.B. | $ | 18.50 | |||||||||||||||||||
Keller Town Center |
TX | Dallas-Fort Worth-Arlington | 1999 | 114,937 | 114,937 | 95.3 | % | 95.3 | % | | 63,631 | Tom Thumb | $ | 14.25 | ||||||||||||||||||||||
Kleinwood Center |
JV-M3 | 25 | % | TX | Houston-Baytown-Sugar Land | 2003 | 148,964 | 37,241 | 89.6 | % | 89.6 | % | | 78,348 | H.E.B. | $ | 16.82 | |||||||||||||||||||
Kleinwood Center II |
TX | Houston-Baytown-Sugar Land | 2005 | 45,001 | 45,001 | 100.0 | % | 100.0 | % | | | LA Fitness | $ | 16.50 | ||||||||||||||||||||||
Lebanon/Legacy Center |
TX | Dallas-Fort Worth-Arlington | 2002 | 56,674 | 56,674 | 100.0 | % | 100.0 | % | 62,804 | 62,804 | (Albertsons) | $ | 22.87 | ||||||||||||||||||||||
Main Street Center |
JV-M2 | 24.95 | % | TX | Dallas-Fort Worth-Arlington | 2002 | 42,754 | 10,667 | 80.2 | % | 80.2 | % | 62,322 | 62,322 | (Albertsons) | $ | 20.43 | |||||||||||||||||||
Market at Preston Forest |
TX | Dallas-Fort Worth-Arlington | 1990 | 96,353 | 96,353 | 98.8 | % | 98.8 | % | | 51,818 | Tom Thumb | $ | 17.93 | ||||||||||||||||||||||
Market at Round Rock |
TX | Austin-Round Rock | 1987 | 123,046 | 123,046 | 91.9 | % | 91.9 | % | | 63,800 | Albertsons | $ | 11.75 | ||||||||||||||||||||||
Memorial Collection Shopping Center |
JV-M2 | 24.95 | % | TX | Houston-Baytown-Sugar Land | 1974 | 103,330 | 25,781 | 97.5 | % | 97.5 | % | | 53,993 | Randalls Food | $ | 14.52 | |||||||||||||||||||
Mockingbird Common |
TX | Dallas-Fort Worth-Arlington | 1987 | 120,321 | 120,321 | 98.3 | % | 98.3 | % | | 48,525 | Tom Thumb | $ | 14.36 | ||||||||||||||||||||||
North Hills |
TX | Austin-Round Rock | 1995 | 144,020 | 144,020 | 97.6 | % | 97.6 | % | | 60,465 | H.E.B. | $ | 18.22 | ||||||||||||||||||||||
Panther Creek |
TX | Houston-Baytown-Sugar Land | 1994 | 165,560 | 165,560 | 96.9 | % | 96.9 | % | | 65,800 | Randalls Food | $ | 15.79 | ||||||||||||||||||||||
Preston Park |
TX | Dallas-Fort Worth-Arlington | 1985 | 273,826 | 273,826 | 77.2 | % | 77.2 | % | | 52,688 | Tom Thumb | $ | 25.71 | ||||||||||||||||||||||
Prestonbrook |
TX | Dallas-Fort Worth-Arlington | 1998 | 91,537 | 91,537 | 98.8 | % | 98.8 | % | | 63,373 | Kroger | $ | 13.51 | ||||||||||||||||||||||
Prestonwood Park |
TX | Dallas-Fort Worth-Arlington | 1999 | 101,167 | 101,167 | 72.2 | % | 72.2 | % | 62,322 | 62,322 | (Albertsons) | $ | 19.56 | ||||||||||||||||||||||
Rockwall Town Center |
TX | Dallas-Fort Worth-Arlington | 2004 | 46,095 | 46,095 | 100.0 | % | 100.0 | % | 73,770 | 57,017 | (Kroger) | $ | 22.35 | ||||||||||||||||||||||
Shiloh Springs |
TX | Dallas-Fort Worth-Arlington | 1998 | 110,040 | 110,040 | 97.5 | % | 97.5 | % | | 60,932 | Kroger | $ | 14.66 | ||||||||||||||||||||||
Signature Plaza |
TX | Dallas-Fort Worth-Arlington | 2004 | 32,414 | 32,414 | 60.5 | % | 60.5 | % | 61,962 | 61,962 | (Kroger) | $ | 24.22 | ||||||||||||||||||||||
South Shore |
TX | Houston-Baytown-Sugar Land | 2005 | 27,938 | 27,938 | 95.0 | % | 95.0 | % | 81,470 | 81,470 | (Kroger) | $ | 22.62 | ||||||||||||||||||||||
Sterling Ridge |
TX | Houston-Baytown-Sugar Land | 2000 | 128,643 | 128,643 | 100.0 | % | 100.0 | % | | 63,373 | Kroger | $ | 17.51 | ||||||||||||||||||||||
Sweetwater Plaza |
JV-C | 20 | % | TX | Houston-Baytown-Sugar Land | 2000 | 134,045 | 26,809 | 99.3 | % | 99.3 | % | | 65,241 | Kroger | $ | 16.38 | |||||||||||||||||||
Trophy Club |
TX | Dallas-Fort Worth-Arlington | 1999 | 106,507 | 106,507 | 89.7 | % | 89.7 | % | | 63,654 | Tom Thumb | $ | 13.17 | ||||||||||||||||||||||
Waterside Marketplace |
TX | Houston-Baytown-Sugar Land | 2007 | 24,926 | 24,926 | 38.4 | % | 38.4 | % | 102,984 | 102,984 | (Kroger) | NA | |||||||||||||||||||||||
Weslayan Plaza East |
JV-M2 | 24.95 | % | TX | Houston-Baytown-Sugar Land | 1969 | 169,693 | 42,338 | 100.0 | % | 100.0 | % | | | | $ | 13.10 | |||||||||||||||||||
Weslayan Plaza West |
JV-M2 | 24.95 | % | TX | Houston-Baytown-Sugar Land | 1969 | 185,834 | 46,366 | 95.9 | % | 95.9 | % | | 51,960 | Randalls Food | $ | 16.41 | |||||||||||||||||||
Westwood Village |
TX | Houston-Baytown-Sugar Land | 2006 | 183,758 | 183,758 | 83.7 | % | 83.7 | % | 126,874 | | (Target) | $ | 15.43 | ||||||||||||||||||||||
Woodway Collection |
JV-M2 | 24.95 | % | TX | Houston-Baytown-Sugar Land | 1974 | 111,165 | 27,736 | 85.9 | % | 85.9 | % | | 56,596 | Randalls Food | $ | 15.24 | |||||||||||||||||||
TX | 4,441,748 | 3,694,588 | 91.9 | % | 91.3 | % | 94.1 | % | 93.9 | % | 885,828 | 2,027,996 | ||||||||||||||||||||||||
601 King Street |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1980 | 8,349 | 2,083 | 95.5 | % | 95.5 | % | | | | $ | 52.07 | |||||||||||||||||||
Ashburn Farm Market Center |
VA | Washington-Arlington-Alexandria | 2000 | 91,905 | 91,905 | 98.5 | % | 98.5 | % | | 48,999 | Giant Food | $ | 21.31 | ||||||||||||||||||||||
Ashburn Farm Village Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1996 | 88,897 | 22,180 | 98.7 | % | 98.7 | % | | 57,030 | Shoppers Food Warehouse | $ | 14.45 | |||||||||||||||||||
Braemar Shopping Center |
JV-RC | 25 | % | VA | Washington-Arlington-Alexandria | 2004 | 96,439 | 24,110 | 100.0 | % | 100.0 | % | | 57,860 | Safeway | $ | 18.05 | |||||||||||||||||||
Brookville Plaza |
JV-M | 25 | % | VA | Lynchburg | 1991 | 63,665 | 15,916 | 94.8 | % | 94.8 | % | | 52,864 | Kroger | $ | 9.21 | |||||||||||||||||||
Centre Ridge Marketplace |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1996 | 104,155 | 25,987 | 100.0 | % | 100.0 | % | | 55,138 | Shoppers Food Warehouse | $ | 15.97 | |||||||||||||||||||
Cheshire Station |
VA | Washington-Arlington-Alexandria | 2000 | 97,156 | 97,156 | 97.0 | % | 97.0 | % | | 55,163 | Safeway | $ | 16.49 | ||||||||||||||||||||||
Culpeper Colonnade |
VA | Culpeper | 2006 | 93,324 | 93,324 | 70.2 | % | 70.2 | % | 127,307 | | (Target) | $ | 16.43 | ||||||||||||||||||||||
Fairfax Shopping Center |
VA | Washington-Arlington-Alexandria | 1955 | 85,482 | 85,482 | 83.8 | % | 83.8 | % | | | | $ | 15.33 | ||||||||||||||||||||||
Festival at Manchester Lakes |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1990 | 165,130 | 41,200 | 97.2 | % | 97.2 | % | | 65,000 | Shoppers Food Warehouse | $ | 22.42 | |||||||||||||||||||
Fortuna Center Plaza |
JV-RRP | 20.00 | % | VA | Washington-Arlington-Alexandria | 2004 | 90,131 | 18,026 | 100.0 | % | 100.0 | % | 123,735 | 66,870 | Shoppers Food Warehouse, (Target) | $ | 13.89 | |||||||||||||||||||
Fox Mill Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1977 | 103,269 | 25,766 | 100.0 | % | 100.0 | % | | 49,837 | Giant Food | $ | 20.15 | |||||||||||||||||||
Gayton Crossing |
JV-M2 | 24.95 | % | VA | Richmond | 1983 | 156,917 | 39,151 | 91.8 | % | 91.8 | % | | 38,408 | Ukrops | $ | 13.38 | |||||||||||||||||||
Greenbriar Town Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1972 | 343,006 | 85,580 | 99.3 | % | 99.3 | % | | 62,319 | Giant Food | $ | 21.10 | |||||||||||||||||||
Hanover Village Shopping Center |
JV-M2 | 24.95 | % | VA | Richmond | 1971 | 96,146 | 23,988 | 86.5 | % | 86.5 | % | | | | $ | 9.49 | |||||||||||||||||||
Hollymead Town Center |
JV-C2 | 20.00 | % | VA | Charlottesville | 2004 | 153,739 | 30,748 | 96.1 | % | 96.1 | % | 142,500 | 60,607 | Harris Teeter, (Target) | $ | 19.91 | |||||||||||||||||||
Kamp Washington Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1960 | 71,825 | 17,920 | 95.8 | % | 95.8 | % | | | | $ | 32.49 |
33
Portfolio Summary Report By Region
September 30, 2008
Property |
JV | REGs Ownership % |
State |
CBSA |
Yr Const, Last Renovation or Dev Start Yr |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
JVs at 100% |
REGs pro-rata share |
Anchor- Owned GLA |
Grocery Anchor GLA |
|||||||||||||||||||||||
GLA | GLA | % Leased |
% Leased |
% Leased - Operating Properties |
% Leased - Operating Properties |
Major Tenants(1) |
Average Base Rent/Sq. Ft(2) | |||||||||||||||||||||||||||||
Kings Park Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1966 | 74,702 | 18,638 | 100.0 | % | 100.0 | % | | 28,161 | Giant Food | $ | 23.40 | |||||||||||||||||||
Lorton Station Marketplace |
JV-C2 | 20 | % | VA | Washington-Arlington-Alexandria | 2005 | 132,445 | 26,489 | 97.7 | % | 97.7 | % | | 63,000 | Shoppers Food Warehouse | $ | 18.84 | |||||||||||||||||||
Lorton Town Center |
JV-C2 | 20 | % | VA | Washington-Arlington-Alexandria | 2005 | 51,807 | 10,361 | 94.7 | % | 94.7 | % | | | | $ | 28.03 | |||||||||||||||||||
Market at Opitz Crossing |
VA | Washington-Arlington-Alexandria | 2003 | 149,791 | 149,791 | 82.4 | % | 82.4 | % | | 51,922 | Safeway | $ | 14.97 | ||||||||||||||||||||||
Saratoga Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1977 | 113,013 | 28,197 | 97.8 | % | 97.8 | % | | 39,187 | Giant Food | $ | 15.81 | |||||||||||||||||||
Shops at County Center |
VA | Washington-Arlington-Alexandria | 2005 | 96,695 | 96,695 | 98.8 | % | 98.8 | % | | 52,409 | Harris Teeter | $ | 20.42 | ||||||||||||||||||||||
Signal Hill |
JV-C2 | 20.00 | % | VA | Washington-Arlington-Alexandria | 2004 | 95,172 | 19,034 | 96.2 | % | 96.2 | % | | 67,470 | Shoppers Food Warehouse | $ | 18.13 | |||||||||||||||||||
Statler Square Phase I |
VA | Staunton-Waynesboro | 1996 | 133,660 | 133,660 | 90.2 | % | 90.2 | % | | 65,003 | Kroger | $ | 8.32 | ||||||||||||||||||||||
Stonewall |
VA | Washington-Arlington-Alexandria | 2007 | 317,572 | 317,572 | 83.3 | % | 83.3 | % | | 140,000 | Wegmans | $ | 17.12 | ||||||||||||||||||||||
Town Center at Sterling Shopping Center |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1980 | 190,069 | 47,422 | 96.3 | % | 96.3 | % | | 46,935 | Giant Food | $ | 17.22 | |||||||||||||||||||
Village Center at Dulles |
JV-C | 20 | % | VA | Washington-Arlington-Alexandria | 1991 | 298,272 | 59,654 | 98.4 | % | 98.4 | % | | 48,424 | Shoppers Food Warehouse, Golds Gym | $ | 19.97 | |||||||||||||||||||
Village Shopping Center |
JV-M2 | 24.95 | % | VA | Richmond | 1948 | 111,177 | 27,739 | 100.0 | % | 100.0 | % | | 45,023 | Ukrops | $ | 17.56 | |||||||||||||||||||
Willston Centre I |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1952 | 105,376 | 26,291 | 94.1 | % | 94.1 | % | | | | $ | 20.56 | |||||||||||||||||||
Willston Centre II |
JV-M2 | 24.95 | % | VA | Washington-Arlington-Alexandria | 1986 | 127,449 | 31,799 | 100.0 | % | 100.0 | % | | 42,491 | Safeway | $ | 18.24 | |||||||||||||||||||
VA | 3,906,735 | 1,733,864 | 94.5 | % | 90.9 | % | 96.1 | % | 94.2 | % | 393,542 | 1,360,120 | ||||||||||||||||||||||||
Aurora Marketplace |
JV-M2 | 24.95 | % | WA | Seattle-Tacoma-Bellevue | 1991 | 106,921 | 26,677 | 98.3 | % | 98.3 | % | | 48,893 | Safeway | $ | 15.38 | |||||||||||||||||||
Cascade Plaza |
JV-C | 20 | % | WA | Seattle-Tacoma-Bellevue | 1999 | 211,072 | 42,214 | 97.1 | % | 97.1 | % | | 49,440 | Safeway | $ | 11.54 | |||||||||||||||||||
Eastgate Plaza |
JV-M2 | 24.95 | % | WA | Seattle-Tacoma-Bellevue | 1956 | 78,230 | 19,518 | 100.0 | % | 100.0 | % | | 28,775 | Albertsons | $ | 21.07 | |||||||||||||||||||
Inglewood Plaza |
WA | Seattle-Tacoma-Bellevue | 1985 | 17,253 | 17,253 | 88.4 | % | 88.4 | % | | | | $ | 29.19 | ||||||||||||||||||||||
James Center |
JV-M | 25 | % | WA | Seattle-Tacoma-Bellevue | 1999 | 140,240 | 35,060 | 93.7 | % | 93.7 | % | | 68,273 | Fred Myer | $ | 16.07 | |||||||||||||||||||
LynnwoodH Mart |
WA | Seattle-Tacoma-Bellevue | 2007 | 77,028 | 77,028 | 100.0 | % | 100.0 | % | | 77,028 | H Mart | $ | 16.00 | ||||||||||||||||||||||
Orchards Market Center I |
JV-RRP | 20 | % | WA | Portland-Vancouver-Beaverton | 2004 | 100,663 | 20,133 | 100.0 | % | 100.0 | % | | | Sportsmans Warehouse | $ | 12.51 | |||||||||||||||||||
Orchards Market Center II |
WA | Portland-Vancouver-Beaverton | 2005 | 77,478 | 77,478 | 87.3 | % | 87.3 | % | | | Wallace Theaters | $ | 17.79 | ||||||||||||||||||||||
Overlake Fashion Plaza |
JV-M2 | 24.95 | % | WA | Seattle-Tacoma-Bellevue | 1987 | 80,555 | 20,098 | 100.0 | % | 100.0 | % | 230,300 | | (Sears) | $ | 21.51 | |||||||||||||||||||
Pine Lake Village |
WA | Seattle-Tacoma-Bellevue | 1989 | 102,953 | 102,953 | 100.0 | % | 100.0 | % | | 40,982 | Quality Foods | $ | 18.38 | ||||||||||||||||||||||
PuyallupJC Penney |
WA | Seattle-Tacoma-Bellevue | 2007 | 76,682 | 76,682 | 100.0 | % | 100.0 | % | | | JC Penney | $ | 9.94 | ||||||||||||||||||||||
Sammamish-Highlands |
WA | Seattle-Tacoma-Bellevue | 1992 | 101,289 | 101,289 | 100.0 | % | 100.0 | % | 55,000 | 55,000 | (Safeway) | $ | 22.78 | ||||||||||||||||||||||
Southcenter |
WA | Seattle-Tacoma-Bellevue | 1990 | 58,282 | 58,282 | 100.0 | % | 100.0 | % | 111,900 | | (Target) | $ | 32.04 | ||||||||||||||||||||||
Thomas Lake |
WA | Seattle-Tacoma-Bellevue | 1998 | 103,872 | 103,872 | 100.0 | % | 100.0 | % | | 50,065 | Albertsons | $ | 15.16 | ||||||||||||||||||||||
WA | 1,332,518 | 778,538 | 97.9 | % | 98.0 | % | 98.5 | % | 99.2 | % | 397,200 | 418,456 | ||||||||||||||||||||||||
Racine Centre Shopping Center |
JV-M2 | 24.95 | % | WI | Racine | 1988 | 135,827 | 33,889 | 98.2 | % | 98.2 | % | | 50,979 | Piggly Wiggly | $ | 7.45 | |||||||||||||||||||
Whitnall Square Shopping Center |
JV-M2 | 24.95 | % | WI | Milwaukee-Waukesha-West Allis | 1989 | 133,301 | 33,259 | 97.2 | % | 97.2 | % | | 69,090 | Pick N Save | $ | 7.56 | |||||||||||||||||||
WI | 269,128 | 67,147 | 97.7 | % | 97.7 | % | 97.7 | % | 97.7 | % | | 120,069 | ||||||||||||||||||||||||
Regency Centers Total |
50,775,179 | 31,349,242 | 91.7 | % | 89.4 | % | 94.8 | % | 94.3 | % | 8,537,192 | 19,346,448 | ||||||||||||||||||||||||
(1) | Major Tenants are the grocer anchor and any tenant over 40,000 sq. ft. Tenants in parenthesis own their own GLA. |
(2) | Average Base Rent/Sq. Ft. does not include ground leases. |
JV-C: Co-investment Partnership with Oregon
JV-C2: Co-investment Partnership with Oregon
JV-CCV: Co-investment Partnership with Oregon
JV-RC: Co-investment Partnership with CalSTRS
JV-M: Co-investment Partnership with Macquarie
JV-MD: Co-investment Partnership with Macquarie
JV-M2: Co-investment Partnership with Macquarie
JV-M3: Co-investment Partnership with Macquarie
JV-RRP: Regency Retail Partners (open-end fund)
JV-D: Co-investment Partnership with Macquarie and DESCO
JV-O: Other, single property Co-investment Partnerships
34
Significant Tenant Rents Wholly-Owned and Regencys Pro-Rata Share of Co-investment Partnerships
September 30, 2008
Tenant |
Tenant GLA(1) |
% of Company- Owned GLA (1) |
Total Annualized Base Rent(2) |
% of Total Annualized Base Rent(2) |
# of Leased Stores |
# of Leased Stores in JV | |||||||||
Kroger |
2,667,492 | 8.97 | % | $ | 24,965,413 | 5.76 | % | 58 | 19 | ||||||
Publix |
1,981,405 | 6.66 | % | 17,868,293 | 4.13 | % | 66 | 32 | |||||||
Safeway |
1,688,261 | 5.68 | % | 16,346,817 | 3.77 | % | 59 | 34 | |||||||
Supervalu |
937,795 | 3.15 | % | 10,510,610 | 2.43 | % | 32 | 19 | |||||||
Blockbuster Video |
301,951 | 1.02 | % | 6,438,848 | 1.49 | % | 81 | 34 | |||||||
CVS |
258,166 | 0.87 | % | 4,372,194 | 1.01 | % | 38 | 19 | |||||||
TJX Companies |
406,184 | 1.37 | % | 4,144,804 | 0.96 | % | 26 | 15 | |||||||
Whole Foods |
139,313 | 0.47 | % | 3,984,410 | 0.92 | % | 6 | 3 | |||||||
Starbucks |
103,040 | 0.35 | % | 3,427,245 | 0.79 | % | 97 | 44 | |||||||
Rite Aid |
238,178 | 0.80 | % | 3,384,306 | 0.78 | % | 33 | 21 | |||||||
Washington Mutual Bank |
92,384 | 0.31 | % | 3,222,854 | 0.74 | % | 37 | 13 | |||||||
Sears Holdings |
422,841 | 1.42 | % | 3,122,031 | 0.72 | % | 13 | 7 | |||||||
Walgreens |
198,374 | 0.67 | % | 2,862,982 | 0.66 | % | 21 | 9 | |||||||
Harris Teeter |
239,698 | 0.81 | % | 2,821,301 | 0.65 | % | 8 | 4 | |||||||
PETCO |
151,839 | 0.51 | % | 2,767,725 | 0.64 | % | 21 | 13 | |||||||
Hallmark |
158,864 | 0.53 | % | 2,697,837 | 0.62 | % | 60 | 31 | |||||||
Schnucks |
309,522 | 1.04 | % | 2,695,784 | 0.62 | % | 31 | 31 | |||||||
Bank of America |
70,645 | 0.24 | % | 2,673,033 | 0.62 | % | 34 | 18 | |||||||
H.E.B. |
210,413 | 0.71 | % | 2,499,163 | 0.58 | % | 4 | 2 | |||||||
Longs Drug |
207,258 | 0.70 | % | 2,474,006 | 0.57 | % | 14 | 6 | |||||||
Subway |
87,373 | 0.29 | % | 2,473,774 | 0.57 | % | 113 | 59 | |||||||
Ross Dress For Less |
174,379 | 0.59 | % | 2,346,730 | 0.54 | % | 16 | 13 | |||||||
The UPS Store |
95,234 | 0.32 | % | 2,322,849 | 0.54 | % | 111 | 57 | |||||||
Stater Bros. |
151,151 | 0.51 | % | 2,300,414 | 0.53 | % | 5 | 2 | |||||||
PetSmart |
149,414 | 0.50 | % | 2,277,933 | 0.53 | % | 11 | 6 | |||||||
Target |
268,864 | 0.90 | % | 2,186,323 | 0.50 | % | 3 | 1 | |||||||
Ahold |
191,645 | 0.64 | % | 2,166,951 | 0.50 | % | 10 | 8 | |||||||
Michaels |
194,815 | 0.65 | % | 2,145,324 | 0.50 | % | 13 | 5 |
Fuel Pad base rent (below) is included in the respective grocers annualized base rent above.
Grocer fuel pads on ground leases |
Annualized Base Rent(2) | ||
Safeway Total |
$ | 164,301 | |
Kroger Total |
101,300 | ||
Supervalu Total |
10,625 | ||
Schnucks Total |
6,560 |
GLA owned and occupied by the anchor not included above: |
# of Tenant- Owned Stores |
# of Stores including Tenant- Owned |
||||||||
Target |
1,873,546 | 22 | 25 | |||||||
Kroger |
760,770 | 10 | 68 | |||||||
Safeway |
314,000 | 6 | 65 | |||||||
Sears Holdings |
57,435 | 2 | 15 | |||||||
Supervalu |
72,514 | 3 | 35 | |||||||
Publix |
62,771 | 1 | 67 | |||||||
3,141,036 | ||||||||||
(1) | GLA includes only Regencys pro-rata share of GLA in unconsolidated co-investment partnerships. |
(2) | Annualized Base Rent includes only Regencys pro-rata share of rent from unconsolidated co-investment partnerships. |
35
Significant Tenant Rents Wholly-Owned and 100% of Co-investment Partnerships
September 30, 2008
Tenant |
Tenant GLA(1) |
% of Company- Owned GLA (1) |
Total Annualized Base Rent(2) |
% of Total Annualized Base Rent(2) |
# of Leased Stores |
# of Leased Stores in JV | |||||||||
Safeway |
3,174,495 | 6.49 | % | $ | 32,380,717 | 4.55 | % | 59 | 34 | ||||||
Kroger |
3,458,438 | 7.07 | % | $ | 30,545,338 | 4.29 | % | 58 | 19 | ||||||
Publix |
3,051,042 | 6.24 | % | $ | 27,429,917 | 3.85 | % | 66 | 32 | ||||||
Supervalu |
1,727,754 | 3.53 | % | $ | 18,896,341 | 2.66 | % | 32 | 19 | ||||||
Schnucks |
1,887,329 | 3.86 | % | $ | 16,437,709 | 2.31 | % | 31 | 31 | ||||||
Blockbuster Video |
444,639 | 0.91 | % | $ | 9,473,252 | 1.33 | % | 81 | 34 | ||||||
TJX Companies |
718,227 | 1.47 | % | $ | 7,521,171 | 1.06 | % | 26 | 15 | ||||||
CVS |
434,081 | 0.89 | % | $ | 7,390,711 | 1.04 | % | 38 | 19 | ||||||
Ross Dress For Less |
464,690 | 0.95 | % | $ | 6,166,002 | 0.87 | % | 16 | 13 | ||||||
PETCO |
300,037 | 0.61 | % | $ | 5,694,203 | 0.80 | % | 21 | 13 | ||||||
Rite Aid |
459,216 | 0.94 | % | $ | 5,674,074 | 0.80 | % | 33 | 21 | ||||||
Whole Foods |
211,766 | 0.43 | % | $ | 5,586,252 | 0.78 | % | 6 | 3 | ||||||
Starbucks |
158,143 | 0.32 | % | $ | 5,274,075 | 0.74 | % | 97 | 44 | ||||||
Ahold |
472,690 | 0.97 | % | $ | 4,765,993 | 0.67 | % | 10 | 8 | ||||||
Washington Mutual Bank |
129,497 | 0.26 | % | $ | 4,470,620 | 0.63 | % | 37 | 13 | ||||||
Hallmark |
268,731 | 0.55 | % | $ | 4,412,656 | 0.62 | % | 60 | 31 | ||||||
Harris Teeter |
373,350 | 0.76 | % | $ | 4,390,435 | 0.62 | % | 8 | 4 | ||||||
Bank of America |
104,701 | 0.21 | % | $ | 4,374,185 | 0.61 | % | 34 | 18 | ||||||
Walgreens |
292,673 | 0.60 | % | $ | 4,361,551 | 0.61 | % | 21 | 9 | ||||||
Subway |
149,895 | 0.31 | % | $ | 4,104,403 | 0.58 | % | 113 | 59 | ||||||
Sears Holdings |
546,663 | 1.12 | % | $ | 4,093,618 | 0.58 | % | 13 | 7 | ||||||
Target |
355,430 | 0.73 | % | $ | 3,917,636 | 0.55 | % | 3 | 1 | ||||||
H.E.B. |
310,607 | 0.64 | % | $ | 3,874,163 | 0.54 | % | 4 | 2 | ||||||
The UPS Store |
157,560 | 0.32 | % | $ | 3,833,083 | 0.54 | % | 111 | 57 | ||||||
Longs Drug |
309,030 | 0.63 | % | $ | 3,743,031 | 0.53 | % | 14 | 6 | ||||||
PetSmart |
248,784 | 0.51 | % | $ | 3,681,481 | 0.52 | % | 11 | 6 |
Fuel Pad base rent (below) is included in the respective grocers annualized base rent above.
Grocer fuel pads on ground leases |
Annualized Base Rent(2) | ||
Safeway Total |
$ | 488,004 | |
Kroger Total |
134,000 | ||
Supervalu Total |
42,500 | ||
Schnucks Total |
40,000 |
GLA owned and occupied by the anchor not included above: |
# of Tenant- Owned Stores |
# of Stores including Tenant- Owned |
||||||||
Target |
2,915,406 | 22 | 25 | |||||||
Kroger |
808,802 | 10 | 68 | |||||||
Safeway |
314,000 | 6 | 65 | |||||||
Sears Holdings |
230,200 | 2 | 15 | |||||||
Supervalu |
101,721 | 3 | 35 | |||||||
Publix |
62,771 | 1 | 67 | |||||||
4,432,900 | ||||||||||
(1) | GLA includes 100% of the GLA in unconsolidated co-investment partnerships. |
(2) | Total Annualized Base Rent includes 100% of the base rent in unconsolidated co-investment partnerships. |
36
Tenant Lease Expirations
September 30, 2008
All Tenants |
|||||||||||||||||||||||||
Lease |
Pro-Rata Expiring GLA |
Regencys Pro-Rata Share | Co-investment Partnerships at 100% | ||||||||||||||||||||||
Percent of Pro-Rata Expiring GLA |
Pro-Rata In- Place Minimum Rent Under Expiring Leases |
Percent of Expiring Pro-Rata Minimum Rent(2) |
Pro-rata Expiring A.B.R |
Expiring GLA at 100% |
Percent of Expiring GLA |
In- Place Minimum Rent Under Expiring Leases at 100% |
Percent of Expiring Minimum Rent(2) |
||||||||||||||||||
(1) | 413,439 | 1.6 | % | $ | 7,072,484 | 1.6 | % | $ | 17.11 | 614,217 | 1.4 | % | $ | 10,679,510 | 1.5 | % | |||||||||
2008 | 708,677 | 2.7 | % | 13,208,487 | 3.1 | % | 18.64 | 1,254,716 | 2.8 | % | 22,008,116 | 3.1 | % | ||||||||||||
2009 | 2,588,645 | 9.9 | % | 48,761,517 | 11.3 | % | 18.84 | 4,334,615 | 9.8 | % | 80,494,218 | 11.3 | % | ||||||||||||
2010 | 2,446,371 | 9.4 | % | 46,157,326 | 10.7 | % | 18.87 | 4,167,447 | 9.4 | % | 75,560,365 | 10.6 | % | ||||||||||||
2011 | 2,865,294 | 11.0 | % | 50,776,023 | 11.7 | % | 17.72 | 4,422,102 | 10.0 | % | 79,899,419 | 11.2 | % | ||||||||||||
2012 | 3,255,415 | 12.4 | % | 58,989,280 | 13.6 | % | 18.12 | 5,381,335 | 12.1 | % | 97,435,505 | 13.7 | % | ||||||||||||
2013 | 2,040,812 | 7.8 | % | 39,562,411 | 9.1 | % | 19.39 | 3,737,101 | 8.4 | % | 64,786,658 | 9.1 | % | ||||||||||||
2014 | 738,885 | 2.8 | % | 11,110,877 | 2.6 | % | 15.04 | 1,454,009 | 3.3 | % | 21,164,415 | 3.0 | % | ||||||||||||
2015 | 702,557 | 2.7 | % | 11,539,292 | 2.7 | % | 16.42 | 1,434,968 | 3.2 | % | 23,234,059 | 3.3 | % | ||||||||||||
2016 | 738,662 | 2.8 | % | 12,484,260 | 2.9 | % | 16.90 | 1,700,902 | 3.8 | % | 25,564,617 | 3.6 | % | ||||||||||||
2017 | 1,277,803 | 4.9 | % | 22,832,345 | 5.3 | % | 17.87 | 2,135,622 | 4.8 | % | 36,232,607 | 5.1 | % | ||||||||||||
10 Year Total | 17,776,560 | 68.0 | % | 322,494,303 | 74.5 | % | 18.14 | 30,637,034 | 69.0 | % | 537,059,489 | 75.5 | % | ||||||||||||
Thereafter | 8,376,281 | 32.0 | % | 110,547,960 | 25.5 | % | 13.20 | 13,777,684 | 31.0 | % | 174,601,745 | 24.5 | % | ||||||||||||
26,152,840 | 100.0 | % | $ | 433,042,264 | 100.0 | % | $ | 16.56 | 44,414,718 | 100.0 | % | $ | 711,661,233 | 100.0 | % | ||||||||||
Anchor Tenants |
|||||||||||||||||||||||||
Lease |
Pro-Rata Expiring GLA |
Regencys Pro-Rata Share | Co-investment Partnerships at 100% | ||||||||||||||||||||||
Percent of Pro-Rata Expiring GLA |
Pro-Rata In-Place Minimum Rent Under Expiring Leases |
Percent of Expiring Pro-Rata Minimum Rent(2) |
Pro-rata Expiring A.B.R |
Expiring GLA at 100% |
Percent of Expiring GLA |
In-Place Minimum Rent Under Expiring Leases at 100% |
Percent of Expiring Minimum Rent(2) |
||||||||||||||||||
(1) | 124,869 | 0.9 | % | $ | 1,191,721 | 0.8 | % | $ | 9.54 | 124,869 | 0.5 | % | $ | 1,191,721 | 0.5 | % | |||||||||
2008 | 181,946 | 1.3 | % | 1,344,923 | 0.9 | % | 7.39 | 348,566 | 1.4 | % | 2,728,864 | 1.1 | % | ||||||||||||
2009 | 666,297 | 4.8 | % | 6,571,868 | 4.6 | % | 9.86 | 1,145,435 | 4.6 | % | 12,943,129 | 5.1 | % | ||||||||||||
2010 | 668,074 | 4.8 | % | 5,619,052 | 3.9 | % | 8.41 | 1,289,429 | 5.2 | % | 10,883,090 | 4.3 | % | ||||||||||||
2011 | 1,025,258 | 7.3 | % | 7,581,910 | 5.3 | % | 7.40 | 1,468,512 | 5.9 | % | 11,780,240 | 4.7 | % | ||||||||||||
2012 | 1,220,752 | 8.7 | % | 10,931,777 | 7.6 | % | 8.95 | 2,038,403 | 8.3 | % | 19,240,581 | 7.6 | % | ||||||||||||
2013 | 613,175 | 4.4 | % | 5,314,787 | 3.7 | % | 8.67 | 1,512,016 | 6.1 | % | 12,853,144 | 5.1 | % | ||||||||||||
2014 | 429,445 | 3.1 | % | 3,699,956 | 2.6 | % | 8.62 | 864,015 | 3.5 | % | 7,666,065 | 3.0 | % | ||||||||||||
2015 | 431,432 | 3.1 | % | 4,741,809 | 3.3 | % | 10.99 | 931,831 | 3.8 | % | 10,161,718 | 4.0 | % | ||||||||||||
2016 | 446,360 | 3.2 | % | 4,907,106 | 3.4 | % | 10.99 | 1,083,972 | 4.4 | % | 11,126,428 | 4.4 | % | ||||||||||||
2017 | 738,317 | 5.3 | % | 8,816,859 | 6.1 | % | 11.94 | 1,444,601 | 5.8 | % | 17,844,782 | 7.1 | % | ||||||||||||
10 Year Total | 6,545,925 | 46.7 | % | 60,721,768 | 42.3 | % | 9.28 | 12,251,649 | 49.6 | % | 118,419,762 | 47.0 | % | ||||||||||||
Thereafter | 7,468,718 | 53.3 | % | 82,886,738 | 57.7 | % | 11.10 | 12,455,339 | 50.4 | % | 133,727,574 | 53.0 | % | ||||||||||||
14,014,644 | 100.0 | % | $ | 143,608,505 | 100.0 | % | $ | 10.25 | 24,706,988 | 100.0 | % | $ | 252,147,336 | 100.0 | % | ||||||||||
Reflects in place leases as of September 30, 2008, assuming that no tenants exercise renewal options.
(1) | Leases currently under month to month lease or in process of renewal. |
(2) | Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements. |
37
Tenant Lease Expirations
September 30, 2008
Inline Tenants |
|||||||||||||||||||||||||
Lease Expiration Year |
Pro-Rata Expiring GLA |
Regencys Pro-Rata Share | Co-investment Partnerships at 100% | ||||||||||||||||||||||
Percent of Pro-Rata Expiring GLA |
Pro-Rata In-Place Minimum Rent Under Expiring Leases |
Percent of Expiring Pro-Rata Minimum Rent(2) |
Pro-rata Expiring A.B.R |
Expiring GLA at 100% |
Percent of Expiring GLA |
In-Place Minimum Rent Under Expiring Leases at 100% |
Percent of Expiring Minimum Rent(2) |
||||||||||||||||||
(1) | 288,570 | 2.4 | % | $ | 5,880,762 | 2.0 | % | $ | 20.38 | 489,348 | 2.5 | % | $ | 9,487,789 | 2.1 | % | |||||||||
2008 | 526,731 | 4.3 | % | 11,863,564 | 4.1 | % | 22.52 | 906,150 | 4.6 | % | 19,279,252 | 4.2 | % | ||||||||||||
2009 | 1,922,347 | 15.8 | % | 42,189,649 | 14.6 | % | 21.95 | 3,189,180 | 16.2 | % | 67,551,089 | 14.7 | % | ||||||||||||
2010 | 1,778,296 | 14.7 | % | 40,538,274 | 14.0 | % | 22.80 | 2,878,018 | 14.6 | % | 64,677,275 | 14.1 | % | ||||||||||||
2011 | 1,840,036 | 15.2 | % | 43,194,114 | 14.9 | % | 23.47 | 2,953,590 | 15.0 | % | 68,119,179 | 14.8 | % | ||||||||||||
2012 | 2,034,663 | 16.8 | % | 48,057,503 | 16.6 | % | 23.62 | 3,342,932 | 17.0 | % | 78,194,924 | 17.0 | % | ||||||||||||
2013 | 1,427,637 | 11.8 | % | 34,247,624 | 11.8 | % | 23.99 | 2,225,085 | 11.3 | % | 51,933,514 | 11.3 | % | ||||||||||||
2014 | 309,440 | 2.5 | % | 7,410,922 | 2.6 | % | 23.95 | 589,994 | 3.0 | % | 13,498,349 | 2.9 | % | ||||||||||||
2015 | 271,125 | 2.2 | % | 6,797,483 | 2.3 | % | 25.07 | 503,137 | 2.6 | % | 13,072,341 | 2.8 | % | ||||||||||||
2016 | 292,302 | 2.4 | % | 7,577,154 | 2.6 | % | 25.92 | 616,930 | 3.1 | % | 14,438,189 | 3.1 | % | ||||||||||||
2017 | 539,486 | 4.4 | % | 14,015,486 | 4.8 | % | 25.98 | 691,021 | 3.5 | % | 18,387,825 | 4.0 | % | ||||||||||||
10 Year Total | 11,230,634 | 92.5 | % | 261,772,536 | 90.4 | % | 23.31 | 18,385,385 | 93.3 | % | 418,639,726 | 91.1 | % | ||||||||||||
Thereafter | 907,562 | 7.5 | % | 27,661,223 | 9.6 | % | 30.48 | 1,322,345 | 6.7 | % | 40,874,171 | 8.9 | % | ||||||||||||
12,138,197 | 100.0 | % | $ | 289,433,758 | 100.0 | % | $ | 23.84 | 19,707,730 | 100.0 | % | $ | 459,513,897 | 100.0 | % | ||||||||||
Reflects in place leases as of September 30, 2008, assuming that no tenants exercise renewal options.
(1) | Leases currently under month to month lease or in process of renewal. |
(2) | Total Minimum Rent includes base rent for all properties, but excludes additional rent such as percentage rent, common area maintenance, real estate taxes, and insurance reimbursements. |
38
Earnings and Valuation Guidance
September 30, 2008
Quarterly | |||||||||||||||
($000s except per share numbers) | 2006A | 2007A | 2008E | 1Q08A | 2Q08A | 3Q08A | 4Q08E | ||||||||
FFO / Share (for actuals please see related press release) |
$3.90 - $4.35 | $ | .85 - $1.30 | ||||||||||||
Operating Portfolio Wholly-owned and Regencys pro-rata share of co-investment partnerships | |||||||||||||||
Occupancy at period end |
95.2% | 95.0% | 93.8%-94.0% | 94.9% | 94.6% | 94.3% | |||||||||
Same store growth |
3.8% | 3.0% | 2.4% - 2.7% | 3.1% | 2.2% | 2.3% | |||||||||
Rental rate growth |
12.6% | 13.0% | 9% - 11% | 12.6% | 9.3% | 13.8% | |||||||||
Percentage Rent Consolidated Only |
$4,525 | $4,678 | $4,000 - $4,500 | $800 | $281 | $631 | |||||||||
Recovery Rate Consolidated Only |
80% | 78.5% | 77% - 79% | 79.2% | 79.1% | 79.4% | |||||||||
Investment Activity |
|||||||||||||||
Acquisitions consolidated |
$63,100 | $105,984 | $0 | $0 | $0 | $0 | |||||||||
Cap rate |
6.2% | 6.0% | 0.0% | 0.0% | 0.0% | 0.0% | |||||||||
JV Acquisitions 3rd Party (gross $) |
$169,325 | $507,850 | $121,775 | $0 | $93,300 | $28,475 | |||||||||
Cap rate |
6.9% | 6.4% | 6.5% | 0.0% | 6.4% | 6.5% | |||||||||
REG % ownership |
22% | 17% | 20% | 0% | 20% | 20% | |||||||||
JV Acquisitions REG contributions (gross $) |
$134,994 | $126,375 | $157,894 | $0 | $0 | $157,894 | |||||||||
Cap rate |
6.6% | 6.2% | 7.0% | 0.0% | 0.0% | 7.0% | |||||||||
REG % ownership |
26% | 20% | 20% | 0% | 0% | 20% | |||||||||
Dispositions op. properties (REG Pro-Rata) |
$456,270 | $82,110 | $57,029-$81,000 | $2,375 | $29,729 | $24,925 | |||||||||
Cap rate (average) |
6.5% | 7.2% | 7.68%-8.00% | 4.8% | 7.6% | 8.0% | |||||||||
Development starts |
$503,319 | $378,831 | $150,000-$180,000 | $29,387 | $23,405 | $97,170 | |||||||||
Development stabilizations net costs |
$167,668 | $326,555 | $82,000 - $92,000 | $42,995 | $19,730 | $14,842 | |||||||||
NOI yield on stabilizations (net dev costs) |
10.1% | 9.0% | 10.17% - 10.33% | 11.3% | 9.3% | 9.4% | |||||||||
Development stabilizations total costs after outparcel allocation |
$175,759 | $352,784 | $90,000 -$100,000 | $46,501 | $21,400 | $16,543 | |||||||||
NOI yield on costs after outparcel allocation |
9.5% | 8.3% | 9.24% - 9.35% | 10.5% | 8.5% | 8.4% | |||||||||
Transaction profits net of taxes and dead deal costs * |
$52,643 | $57,927 | $25,000-$57,000 | $2,488 | $4,658 | $17,623 | |||||||||
Minority share of transaction profits |
-$4,669 | $0 | $0 | $0 | $0 | $0 | |||||||||
Third party fees and commissions |
$31,805 | $33,064 | $34,000-$36,000 | $8,447 | $11,966 | $7,746 | |||||||||
* 2007A includes $4.4 MM for our 50% share of the sale of Shops of San Marco, accounted for as an unconsolidated development; 2008E includes $15-$17 million of promote income | |||||||||||||||
Financing Assumptions |
|||||||||||||||
Debt / total assets before depreciation including pro-rata share of JVs |
45.8% | 48.9 | < 50% | 50.0% | 50.5% | 49.9% | |||||||||
Unsecured/secured debt offerings |
$0 | ||||||||||||||
interest rate |
0.00% | ||||||||||||||
interest rate after hedge settlement |
0.00% | ||||||||||||||
1Q08 | 2Q08 | 3Q08 | |||||||||||||
Net Asset Valuation Guidance |
|||||||||||||||
Expansion land and outparcels available |
|||||||||||||||
estimated market value |
$45,530 | $45,420 | $42,430 | ||||||||||||
NOI from CIP properties |
$3,492 | $4,159 | $4,608 | ||||||||||||
NOI from leases signed but not yet rent-paying in stabilized developments |
$2,037 | $1,435 | $1,110 | ||||||||||||
Straight-line rent receivable |
$33,840 | $34,993 | $35,142 |
Forward-looking statements involve risks and uncertainties. Actual future performance, outcomes and results may differ materially from those expressed in forward- looking statements. Please refer to the documents filed by Regency Centers Corporation with the SEC, specifically the most recent reports on forms 10K and 10Q, which identify important risk factors which could cause actual results to differ from those contained in the forward-looking statements. |
39
Reconciliation of FFO Guidance to Net Income
September 30, 2008
All numbers are per share except weighted average shares
Three Months Ended | ||||||||||||||
Funds From Operations Guidance: |
December 31, 2008 | Full Year 2008 | ||||||||||||
Net income for common stockholders |
$ | 0.42 | 0.87 | $ | 2.01 | 2.46 | ||||||||
Add (less): |
||||||||||||||
Depreciation expense and amortization |
0.52 | 0.52 | 2.07 | 2.07 | ||||||||||
Loss (gain) on sale of operating properties |
(0.09 | ) | (0.09 | ) | (0.18 | ) | (0.18 | ) | ||||||
Funds From Operations |
$ | 0.85 | 1.30 | $ | 3.90 | 4.35 | ||||||||
Weighted average shares (000s) |
70,080 | 70,046 |
Regency considers FFO to be an accurate benchmark to its peer group and a meaningful performance measurement for the company because it excludes various items in net income that do not relate to or are not indicative of the operating performance of the ownership, management and development of real estate. FFO is defined by the National Association of Real Estate Investment Trusts generally as net income (computed in accordance with GAAP), (1) excluding real estate depreciation and amortization and gains and losses from sales of operating properties (excluding gains and losses from the sale of development properties or land), (2) after adjustment for unconsolidated partnerships and joint ventures computed on the same basis as item 1 and (3) excluding items classified by GAAP as extraordinary.
40
EXHIBIT 99.3
Balance Sheet CapacityDownside Analysis
(assumes no refinancing of maturing consolidated debt, no property sales and no cashflow)
as of September 30, 2008
Line of Credit Availability: | Q4-08 | 2009 | 2010 | |||||||||
Line Commitments Combined |
$ | 715,388 | ||||||||||
Outstanding Line Balance |
$ | (70,000 | ) | |||||||||
Funding Availability before Commitments |
$ | 645,388 | $ | 373,938 | $ | 381,411 | ||||||
Net Availability After Commitments |
||||||||||||
Unsecured Bond Debt Maturities |
$ | | $ | (50,000 | ) | $ | (160,000 | ) | ||||
Secured Mortgage Loan Maturities |
$ | | $ | (8,527 | ) | $ | (16,961 | ) | ||||
OEF Qualifying Sales |
$ | 66,000 | $ | | ||||||||
JV Capital Requirement to Refinance Debt after assumed refinancing |
$ | | $ | | $ | (34,029 | ) | |||||
Net costs to Complete In Process Developments (expend thru 2012) |
$ | (241,450 | ) | |||||||||
Projected 4Q 2008 Development Starts |
$ | (30,000 | ) | $ | | $ | | |||||
$ | (271,450 | ) | $ | 7,473 | $ | (210,990 | ) | |||||
Net Line of Credit Availability After Commitments |
$ | 373,938 | $ | 381,411 | $ | 170,421 | ||||||